================================================================================


                              Equity One ABS, Inc.

                                    Depositor

                              Equity One, Inc. (DE)

                            A Seller and the Servicer

              Equity One, Incorporated (PA), Equity One, Inc. (MN),
                  Equity One Consumer Loan Company, Inc. (NH),
                    and Popular Financial Services, LLC (DE)

                                     Sellers

                                       and

                               JPMorgan Chase Bank

                                     Trustee
                       -----------------------------------


                         POOLING AND SERVICING AGREEMENT
                           Dated as of April 30, 2002

                       ----------------------------------


                MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2002-3

================================================================================


                                TABLE OF CONTENTS


                                                                                              Page
                                                                                              ----

                                                                                           
PRELIMINARY STATEMENT..........................................................................1


ARTICLE I  DEFINITIONS.........................................................................4

    60+ DAY DELINQUENT LOAN....................................................................4
    ADJUSTED MORTGAGE RATE.....................................................................4
    ADJUSTED NET MORTGAGE RATE.................................................................4
    ADVANCE....................................................................................4
    AGREEMENT..................................................................................4
    AMOUNT HELD FOR FUTURE DISTRIBUTION........................................................4
    APPLIED REALIZED LOSS AMOUNT...............................................................4
    AVAILABLE FUNDS............................................................................4
    BANKRUPTCY CODE............................................................................5
    BENEFICIAL OWNER...........................................................................5
    BOOK-ENTRY CERTIFICATES....................................................................5
    BUSINESS DAY...............................................................................5
    CERTIFICATES...............................................................................5
    CERTIFICATE ACCOUNT........................................................................5
    CERTIFICATE BALANCE........................................................................5
    CERTIFICATEHOLDER OR HOLDER................................................................5
    CERTIFICATE REGISTER.......................................................................6
    CERTIFICATE REGISTRAR......................................................................6
    CLASS......................................................................................6
    CLASS AF CERTIFICATES......................................................................6
    CLASS AF-1 CERTIFICATE.....................................................................6
    CLASS AF-2 CERTIFICATE.....................................................................6
    CLASS AF-3 CERTIFICATE.....................................................................6
    CLASS AF-4 CERTIFICATE.....................................................................6
    CLASS AV-1 CERTIFICATE.....................................................................6
    CLASS B-1 APPLIED REALIZED LOSS AMOUNT.....................................................6
    CLASS B-1 CERTIFICATE......................................................................6
    CLASS B-1 PRINCIPAL DISTRIBUTION AMOUNT....................................................7
    CLASS B-1 REALIZED LOSS AMORTIZATION AMOUNT................................................7
    CLASS B-2 APPLIED REALIZED LOSS AMOUNT.....................................................7
    CLASS B-2 CERTIFICATE......................................................................7
    CLASS B-2 PRINCIPAL DISTRIBUTION AMOUNT....................................................7
    CLASS B-2 REALIZED LOSS AMORTIZATION AMOUNT................................................7
    CLASS CERTIFICATE BALANCE..................................................................8
    CLASS INTEREST SHORTFALL...................................................................8
    CLASS M-1 APPLIED REALIZED LOSS AMOUNT.....................................................8
    CLASS M-1 CERTIFICATE......................................................................8
    CLASS M-1 PRINCIPAL DISTRIBUTION AMOUNT....................................................8
    CLASS M-1 REALIZED LOSS AMORTIZATION AMOUNT................................................8
    CLASS M-2 APPLIED REALIZED LOSS AMOUNT.....................................................9
    CLASS M-2 CERTIFICATE......................................................................9
    CLASS M-2 PRINCIPAL DISTRIBUTION AMOUNT....................................................9
    CLASS M-2 REALIZED LOSS AMORTIZATION AMOUNT................................................9
    CLASS R CERTIFICATES.......................................................................9
    CLASS UNPAID INTEREST AMOUNTS..............................................................9

                                       i



                                                                                           
    CLASS X CERTIFICATE........................................................................9
    CLOSING DATE...............................................................................9
    CLOSING PLACE..............................................................................9
    CODE......................................................................................10
    COLLATERAL................................................................................10
    COLLATERAL VALUE..........................................................................10
    CORPORATE TRUST OFFICE....................................................................10
    CORRESPONDING CLASS.......................................................................10
    COUNTERPARTY..............................................................................10
    COVERED LOAN..............................................................................10
    CUSTODIAL AGREEMENT.......................................................................10
    CUSTODIAN.................................................................................10
    CUT-OFF DATE..............................................................................10
    CUT-OFF DATE GROUP I PRINCIPAL BALANCE....................................................10
    CUT-OFF DATE GROUP II PRINCIPAL BALANCE...................................................11
    CUT-OFF DATE POOL PRINCIPAL BALANCE.......................................................11
    CUT-OFF DATE PRINCIPAL BALANCE............................................................11
    DEFECTIVE LOAN............................................................................11
    DEFICIENT VALUATION.......................................................................11
    DEFINITIVE CERTIFICATES...................................................................11
    DELETED LOAN..............................................................................11
    DENOMINATION..............................................................................11
    DEPOSITOR.................................................................................11
    DEPOSITORY................................................................................11
    DEPOSITORY PARTICIPANT....................................................................11
    DETERMINATION DATE........................................................................11
    DISTRIBUTION ACCOUNT......................................................................12
    DISTRIBUTION ACCOUNT DEPOSIT DATE.........................................................12
    DISTRIBUTION DATE.........................................................................12
    DUE DATE..................................................................................12
    DUE PERIOD................................................................................12
    ELIGIBLE ACCOUNT..........................................................................12
    EQUITY ONE-DELAWARE.......................................................................12
    EQUITY ONE-MINNESOTA......................................................................12
    EQUITY ONE-NEW HAMPSHIRE..................................................................12
    EQUITY ONE-PENNSYLVANIA...................................................................13
    ERISA.....................................................................................13
    ERISA QUALIFYING UNDERWRITING.............................................................13
    ERISA-RESTRICTED CERTIFICATE..............................................................13
    ESCROW ACCOUNT............................................................................13
    EVENT OF DEFAULT..........................................................................13
    EXCESS PROCEEDS...........................................................................13
    EXPENSE RATE..............................................................................13
    EXTRA PRINCIPAL DISTRIBUTION AMOUNT.......................................................13
    FDIC......................................................................................13
    FHLMC.....................................................................................13
    FIRREA....................................................................................13
    FITCH.....................................................................................14
    FNMA......................................................................................14
    GROUP.....................................................................................14
    GROUP I LOANS.............................................................................14

                                       ii



                                                                                          
    GROUP I PRINCIPAL PERCENTAGE..............................................................14
    GROUP II LOANS............................................................................14
    GROUP II PRINCIPAL PERCENTAGE.............................................................14
    GROUP PRINCIPAL BALANCE...................................................................14
    INDIRECT PARTICIPANT......................................................................14
    INITIAL CERTIFICATE ACCOUNT DEPOSIT.......................................................14
    INSURANCE POLICY..........................................................................14
    INSURANCE PROCEEDS........................................................................15
    INSURED EXPENSES..........................................................................15
    INTEREST ACCRUAL PERIOD...................................................................15
    INTEREST DISTRIBUTION AMOUNT..............................................................15
    INTEREST REMITTANCE AMOUNT................................................................15
    INVESTMENT LETTER.........................................................................15
    LATEST POSSIBLE MATURITY DATE.............................................................15
    LIBOR.....................................................................................15
    LIBOR DETERMINATION DATE..................................................................16
    LIQUIDATED LOAN...........................................................................16
    LIQUIDATION PROCEEDS......................................................................16
    LOANS.....................................................................................16
    LOAN SCHEDULE.............................................................................16
    LOAN-TO-VALUE RATIO.......................................................................17
    MAJORITY IN INTEREST......................................................................17
    MORTGAGE INSURER..........................................................................17
    MORTGAGE INSURANCE CO-TRUSTEE.............................................................17
    MORTGAGE INSURER EVENT OF DEFAULT.........................................................17
    MGIC MONTHLY PREMIUM......................................................................17
    MGIC PREMIUM RATE.........................................................................17
    MGIC POLICY...............................................................................17
    MONTHLY EXCESS CASHFLOW AMOUNT............................................................17
    MONTHLY EXCESS INTEREST AMOUNT............................................................17
    MONTHLY STATEMENT.........................................................................17
    MOODY'S...................................................................................18
    MORTGAGE..................................................................................18
    MORTGAGED PROPERTY........................................................................18
    MORTGAGE FILE.............................................................................18
    MORTGAGE NOTE.............................................................................18
    MORTGAGE RATE.............................................................................18
    MORTGAGOR.................................................................................18
    NET PREPAYMENT INTEREST SHORTFALLS........................................................18
    NET WAC CAP...............................................................................18
    NET WAC CAP ACCOUNT.......................................................................19
    NET WAC CAP CARRYOVER.....................................................................19
    NET WAC CAP DEPOSIT AMOUNT................................................................19
    NET WAC RATE..............................................................................19
    NONRECOVERABLE ADVANCE....................................................................19
    NOTICE OF FINAL DISTRIBUTION..............................................................19
    OFFERED CERTIFICATES......................................................................19
    OFFICER'S CERTIFICATE.....................................................................19
    OPINION OF COUNSEL........................................................................20
    OPTIONAL TERMINATION DATE.................................................................20
    OPTIONAL TERMINATION......................................................................20

                                      iii



                                                                                          
    ORIGINAL LOAN.............................................................................20
    OTS.......................................................................................20
    OUTSTANDING...............................................................................20
    OUTSTANDING LOAN..........................................................................20
    OVERCOLLATERALIZATION AMOUNT..............................................................20
    OVERCOLLATERALIZATION DEFICIENCY..........................................................21
    OVERCOLLATERALIZATION RELEASE AMOUNT......................................................21
    PASS-THROUGH RATE.........................................................................21
    PAYING AGENT..............................................................................21
    PERCENTAGE INTEREST.......................................................................21
    PERMITTED INVESTMENTS.....................................................................21
    PERMITTED TRANSFEREE......................................................................22
    PERSON....................................................................................23
    PLAN......................................................................................23
    POOL PRINCIPAL BALANCE....................................................................23
    POPULAR FINANCIAL.........................................................................23
    PREPAYMENT INTEREST EXCESS................................................................23
    PREPAYMENT INTEREST SHORTFALL.............................................................23
    PREPAYMENT PERIOD.........................................................................23
    PRIMARY MORTGAGE INSURANCE POLICY.........................................................23
    PRINCIPAL DISTRIBUTION AMOUNT.............................................................23
    PRINCIPAL PREPAYMENT......................................................................24
    PRINCIPAL PREPAYMENT IN FULL..............................................................24
    PRINCIPAL REMITTANCE AMOUNT...............................................................24
    PROSPECTUS SUPPLEMENT.....................................................................24
    PURCHASE PRICE............................................................................24
    PTCE 95-60................................................................................24
    RATING AGENCY.............................................................................24
    REALIZED LOSSES...........................................................................24
    REALIZED LOSS AMORTIZATION AMOUNT.........................................................25
    RECORD DATE...............................................................................25
    REFERENCE BANKS...........................................................................25
    REFINANCE LOAN............................................................................25
    RELIEF ACT................................................................................25
    RELIEF ACT REDUCTIONS.....................................................................25
    REMIC.....................................................................................25
    REMIC 1...................................................................................25
    REMIC 2...................................................................................25
    REMIC 1 ACCRETION DIRECTED CLASSES........................................................25
    REMIC 1 ACCRUAL CLASS.....................................................................25
    REMIC CHANGE OF LAW.......................................................................25
    REMIC PROVISIONS..........................................................................26
    REO PROPERTY..............................................................................26
    REQUEST FOR RELEASE.......................................................................26
    REQUIRED INSURANCE POLICY.................................................................26
    RESERVE FUND..............................................................................26
    RESPONSIBLE OFFICER.......................................................................26
    RULE 144A LETTER..........................................................................26
    SCHEDULED PAYMENT.........................................................................26
    SECOND LIEN LOAN..........................................................................26
    SECURITIES ACT............................................................................26

                                       iv



                                                                                          
    SELLERS...................................................................................26
    SENIOR CERTIFICATES.......................................................................27
    SENIOR ENHANCEMENT PERCENTAGE.............................................................27
    SENIOR PRINCIPAL DISTRIBUTION AMOUNT......................................................27
    SENIOR SPECIFIED ENHANCEMENT PERCENTAGE...................................................27
    SERVICER..................................................................................27
    SERVICER ADVANCE DATE.....................................................................27
    SERVICING ADVANCES........................................................................27
    SERVICING AMOUNT..........................................................................27
    SERVICING FEE.............................................................................27
    SERVICING FEE RATE........................................................................27
    SERVICING OFFICER.........................................................................28
    S&P.......................................................................................28
    STARTUP DAY...............................................................................28
    STATED PRINCIPAL BALANCE..................................................................28
    STEPDOWN DATE.............................................................................28
    SUBORDINATE CERTIFICATES..................................................................28
    SUBSERVICER...............................................................................28
    SUBSTITUTE LOAN...........................................................................28
    SUBSTITUTION ADJUSTMENT AMOUNT............................................................28
    TARGETED OVERCOLLATERALIZATION AMOUNT.....................................................29
    TAX MATTERS PERSON........................................................................29
    TAX MATTERS PERSON CERTIFICATE............................................................29
    TRANSFER..................................................................................29
    TRANSFER AFFIDAVIT........................................................................29
    TRANSFEROR CERTIFICATE....................................................................29
    TRIGGER EVENT.............................................................................29
    TRUSTEE...................................................................................29
    TRUSTEE FEE...............................................................................29
    TRUSTEE FEE RATE..........................................................................29
    TRUST FUND................................................................................30
    UNPAID REALIZED LOSS AMOUNT...............................................................30
    UNDERWRITER EXEMPTION.....................................................................30
    VOTING RIGHTS.............................................................................30
    YIELD MAINTENANCE AGREEMENT...............................................................30
    YIELD MAINTENANCE STATED TERMINATION......................................................30

ARTICLE II CONVEYANCE OF LOANS; REPRESENTATIONS AND WARRANTIES................................31

    SECTION 2.01.  CONVEYANCE OF LOANS........................................................31
    SECTION 2.02.  ACCEPTANCE BY TRUSTEE OF THE LOANS.........................................33
    SECTION 2.03.  REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE SELLERS AND
                   THE SERVICER ..............................................................35
    SECTION 2.03A. ADDITIONAL OBLIGATIONS OF EQUITY ONE-DELAWARE..............................37
    SECTION 2.04.  REPRESENTATIONS AND WARRANTIES OF THE DEPOSITOR AS TO THE LOANS............37
    SECTION 2.05.  DELIVERY OF OPINION OF COUNSEL IN CONNECTION WITH SUBSTITUTIONS............37
    SECTION 2.06.  EXECUTION AND DELIVERY OF CERTIFICATES.....................................38
    SECTION 2.07.  REMIC MATTERS..............................................................38
    SECTION 2.08.  COVENANTS OF THE SERVICER..................................................39

ARTICLE III ADMINISTRATION AND SERVICING OF LOANS.............................................39

    SECTION 3.01.  SERVICER TO SERVICE LOANS..................................................39

                                       v



                                                                                          
    SECTION 3.02.  SUBSERVICING; ENFORCEMENT OF THE OBLIGATIONS OF SERVICERS..................40
    SECTION 3.03.  RIGHTS OF THE DEPOSITOR AND THE TRUSTEE IN RESPECT OF THE SERVICER.........40
    SECTION 3.04.  TRUSTEE TO ACT AS SERVICER.................................................40
    SECTION 3.05.  COLLECTION OF LOAN PAYMENTS; CERTIFICATE ACCOUNT; DISTRIBUTION
                   ACCOUNT ...................................................................41
    SECTION 3.06.  PAYMENT OF TAXES, ASSESSMENTS, HAZARD INSURANCE PREMIUMS AND SIMILAR
                   ITEMS; ESCROW ACCOUNTS ....................................................43
    SECTION 3.07.  ACCESS TO CERTAIN DOCUMENTATION AND INFORMATION REGARDING THE LOANS........43
    SECTION 3.08.  PERMITTED WITHDRAWALS FROM THE CERTIFICATE ACCOUNT AND DISTRIBUTION
                   ACCOUNT ...................................................................44
    SECTION 3.09.  MAINTENANCE OF HAZARD INSURANCE; MAINTENANCE OF PRIMARY
                   INSURANCE POLICIES ........................................................45
    SECTION 3.10.  ENFORCEMENT OF DUE-ON-SALE CLAUSES; ASSUMPTION AGREEMENTS..................46
    SECTION 3.11.  REALIZATION UPON DEFAULTED LOANS; REPURCHASE OF CERTAIN LOANS..............47
    SECTION 3.12.  DOCUMENTS RECORDS AND FUNDS IN POSSESSION OF SERVICER TO BE HELD
                   FOR THE TRUSTEE ...........................................................49
    SECTION 3.13.  SERVICING COMPENSATION.....................................................49
    SECTION 3.14.  ACCESS TO CERTAIN DOCUMENTATION............................................49
    SECTION 3.15.  ANNUAL STATEMENT AS TO COMPLIANCE..........................................50
    SECTION 3.16.  ANNUAL INDEPENDENT PUBLIC ACCOUNTANTS' SERVICING STATEMENT;
                   FINANCIAL STATEMENTS ......................................................50
    SECTION 3.17.  ERRORS AND OMISSIONS INSURANCE; FIDELITY BONDS.............................50
    SECTION 3.18.  RESERVED...................................................................50
    SECTION 3.19.  DELINQUENT LOANS...........................................................50
    SECTION 3.20.  THE MORTGAGE INSURANCE CO-TRUSTEE..........................................51

ARTICLE IIIA  RESERVE FUND; AND net wac cap account...........................................51

    SECTION 3A.01  RESERVED...................................................................51
    SECTION 3A.02  RESERVE FUND AND YIELD MAINTENANCE AGREEMENT...............................51
    SECTION 3A.03.  NET WAC CAP ACCOUNT.......................................................52

ARTICLE IV  DISTRIBUTIONS AND ADVANCES BY THE SERVICER........................................53

    SECTION 4.01.  ADVANCES...................................................................53
    SECTION 4.02.  PRIORITIES OF DISTRIBUTION AND ALLOCATION..................................53
    SECTION 4.03.  MONTHLY STATEMENTS TO CERTIFICATEHOLDERS...................................58
    SECTION 4.04.  REPORTING..................................................................61
    SECTION 5.01.  THE CERTIFICATES...........................................................61
    SECTION 5.02.  CERTIFICATE REGISTER; REGISTRATION OF TRANSFER AND EXCHANGE OF
                   CERTIFICATES ..............................................................62
    SECTION 5.03.  MUTILATED, DESTROYED, LOST OR STOLEN CERTIFICATES..........................66
    SECTION 5.04.  PERSONS DEEMED OWNERS......................................................66
    SECTION 5.05.  ACCESS TO LIST OF CERTIFICATEHOLDERS' NAMES AND ADDRESSES..................66
    SECTION 5.06.  MAINTENANCE OF OFFICE OR AGENCY............................................66

ARTICLE VI  THE DEPOSITOR AND THE SERVICER....................................................67

    SECTION 6.01.  RESPECTIVE LIABILITIES OF THE DEPOSITOR AND THE SERVICER...................67
    SECTION 6.02.  MERGER OR CONSOLIDATION OF THE DEPOSITOR OR THE SERVICER...................67
    SECTION 6.03.  LIMITATION ON LIABILITY OF THE DEPOSITOR, THE SELLERS, THE SERVICER
                   AND OTHERS ................................................................67
    SECTION 6.04.  LIMITATION ON RESIGNATION OF SERVICER......................................68

                                       vi



                                                                                       
    SECTION 6.05.  INDEMNIFICATION............................................................68

ARTICLE VII  DEFAULT..........................................................................68

    SECTION 7.01.  EVENTS OF DEFAULT..........................................................68
    SECTION 7.02.  TRUSTEE TO ACT; APPOINTMENT OF SUCCESSOR...................................70
    SECTION 7.03.  NOTIFICATION TO CERTIFICATEHOLDERS.........................................71

ARTICLE VIII   CONCERNING THE TRUSTEE.........................................................71

    SECTION 8.01.  DUTIES OF TRUSTEE..........................................................71
    SECTION 8.02  CERTAIN MATTERS AFFECTING THE TRUSTEE.......................................72
    SECTION 8.03.  TRUSTEE NOT LIABLE FOR CERTIFICATES OR LOANS...............................73
    SECTION 8.04.  TRUSTEE MAY OWN CERTIFICATES...............................................74
    SECTION 8.05.  TRUSTEE'S FEES AND EXPENSES................................................74
    SECTION 8.06.  ELIGIBILITY REQUIREMENTS FOR TRUSTEE.......................................74
    SECTION 8.07.  RESIGNATION AND REMOVAL OF TRUSTEE.........................................75
    SECTION 8.08.  SUCCESSOR TRUSTEE..........................................................75
    SECTION 8.09.  MERGER OR CONSOLIDATION OF TRUSTEE.........................................76
    SECTION 8.10.  APPOINTMENT OF CO-TRUSTEE OR SEPARATE TRUSTEE..............................76
    SECTION 8.11.  TAX MATTERS................................................................77
    SECTION 8.12.  PERIODIC FILINGS...........................................................79
    SECTION 8.13.  APPOINTMENT OF CUSTODIANS..................................................79
    SECTION 8.14.  TRUSTEE MAY ENFORCE CLAIMS WITHOUT POSSESSION OF CERTIFICATES..............79
    SECTION 8.15.  SUITS FOR ENFORCEMENT......................................................79

ARTICLE IX  TERMINATION.......................................................................80

    SECTION 9.01.  TERMINATION UPON LIQUIDATION OR PURCHASE OF ALL LOANS......................80
    SECTION 9.02.  FINAL DISTRIBUTION ON THE CERTIFICATES.....................................80
    SECTION 9.03.  ADDITIONAL TERMINATION REQUIREMENTS........................................81

ARTICLE X  MISCELLANEOUS PROVISIONS...........................................................82

    SECTION 10.01.  AMENDMENT.................................................................82
    SECTION 10.02.  RECORDATION OF AGREEMENT; COUNTERPARTS....................................83
    SECTION 10.03.  GOVERNING LAW.............................................................83
    SECTION 10.04.  INTENTION OF PARTIES......................................................83
    SECTION 10.05.  NOTICES...................................................................85
    SECTION 10.06.  SEVERABILITY OF PROVISIONS................................................86
    SECTION 10.07.  ASSIGNMENT................................................................86
    SECTION 10.08.  LIMITATION ON RIGHTS OF CERTIFICATEHOLDERS................................86
    SECTION 10.09.  INSPECTION AND AUDIT RIGHTS...............................................87
    SECTION 10.10.  CERTIFICATES NONASSESSABLE AND FULLY PAID.................................87
    SECTION 10.11.  THE CLOSING...............................................................87
    SECTION 10.12.  INTERPRETATION............................................................87
    SECTION 10.13.  RESERVED..................................................................87
    SECTION 10.14.  NO PARTNERSHIP............................................................87
    SECTION 10.15. PROTECTION OF ASSETS.......................................................88
    SECTION 10.16. EXECUTION OF YIELD MAINTENANCE AGREEMENT...................................88

     SCHEDULE I..............................................................................I-1

     SCHEDULE IIA..........................................................................IIA-1

                                      vii



                                                                                            
     SCHEDULE IIB..........................................................................IIB-1

     SCHEDULE IIC..........................................................................IIC-1

     SCHEDULE IID..........................................................................IID-1

     SCHEDULE IIE..........................................................................IIE-1

     SCHEDULE IIX..........................................................................IIX-1

     SCHEDULE IIIA........................................................................IIIA-1

     SCHEDULE IIIB........................................................................IIIB-1

     SCHEDULE IIIC........................................................................IIIC-1

     SCHEDULE IIID.......................................................................III-D-1

     SCHEDULE IIIE.......................................................................III-E-1

     SCHEDULE IV............................................................................IV-1

     SCHEDULE V..............................................................................V-1

     SCHEDULE VI............................................................................VI-1

     SCHEDULE VII..........................................................................VII-1

     EXHIBIT A-1...........................................................................A-1-1

     EXHIBIT A-2...........................................................................A-2-1

     EXHIBIT A-3 ..........................................................................A-3-1

     EXHIBIT A-4 ..........................................................................A-4-1

     EXHIBIT B-1...........................................................................B-1-1

     EXHIBIT B-2 ..........................................................................B-2-1

     EXHIBIT C...............................................................................C-1

     EXHIBIT D...............................................................................D-1

     EXHIBIT E...............................................................................E-1

     EXHIBIT F...............................................................................F-1

     EXHIBIT G...............................................................................G-1

     EXHIBIT H...............................................................................H-1

                                      vii



                                                                                            
     EXHIBIT I...............................................................................I-1

     EXHIBIT J...............................................................................J-1

     EXHIBIT K...............................................................................K-1

     EXHIBIT L...............................................................................L-1

     EXHIBIT M...............................................................................M-1












                                       ix


THIS POOLING AND SERVICING  AGREEMENT,  dated as of April 30, 2002, by and among
Equity One ABS, Inc., a Delaware  corporation,  as depositor (the  "Depositor"),
Equity One, Inc., a Delaware corporation, as a seller (in such capacity, "Equity
One-Delaware") and as servicer (in such capacity,  the "Servicer"),  Equity One,
Incorporated,  a Pennsylvania  corporation ("Equity  One-Pennsylvania"),  Equity
One, Inc., a Minnesota corporation ("Equity One-Minnesota"), Equity One Consumer
Loan Company,  Inc., a New Hampshire  corporation  ("Equity One-New Hampshire"),
Popular Financial Services,  LLC, a Delaware limited liability company ("Popular
Financial"  and,  together with Equity  One-Delaware,  Equity  One-Pennsylvania,
Equity One-Minnesota and Equity One-New Hampshire, the "Sellers"),  and JPMorgan
Chase Bank, a New York banking corporation organized under the laws of the State
of New York, as trustee (the "Trustee").

                                 WITNESSETH THAT

     In consideration of the mutual  agreements  herein  contained,  the parties
hereto agree as follows:

                              PRELIMINARY STATEMENT

     The Depositor is the owner of the Trust Fund that is hereby conveyed to the
Trustee in return for the Certificates. The Trust Fund (exclusive of the Net WAC
Cap Account,  the Reserve Fund and the Yield Maintenance  Agreement) for federal
income tax purposes  will  consist of two REMICs  ("REMIC 1" and "REMIC 2"). The
Certificates  will  represent the entire  beneficial  ownership  interest in the
Trust Fund. The assets of the Trust Fund  (exclusive of the Net WAC Cap Account,
the Reserve Fund and the Yield Maintenance Agreement) will constitute the assets
of REMIC 1 and REMIC 1 will issue ten uncertificated regular interests that will
be held as the sole assets of REMIC 2. The Class AF-1,  Class AF-2,  Class AF-3,
Class AF-4 and Class AV-1 Certificates (with respect to the Class AF-1 and Class
AV-1  Certificates,  exclusive of any associated rights to receive payments from
the Net WAC Cap  Account  or the  Reserve  Fund),  the  Class  M-1 and Class M-2
Certificates,  the  Class  B-1  and  Class  B-2  Certificates  and  the  Class X
Certificates  will represent the "regular  interests" in REMIC 2. The Class M-1,
Class M-2, Class B-1 and Class B-2  Certificates  are subordinate to and provide
credit  enhancement for the Class AF-1,  Class AF-2,  Class AF-3, Class AF-4 and
Class AV-1 Certificates. The Class M-2, Class B-1 and Class B-2 Certificates are
subordinate to and provide credit  enhancement  for the Class M-1  Certificates.
The Class B-1 and Class B-2  Certificates  are subordinate to and provide credit
enhancement  for the Class M-2  Certificates.  The  Class B-2  Certificates  are
subordinate to and provide credit  enhancement  for the Class B-1  Certificates.
The Class R-1 and Class R-2 Interests will be the residual  interests in each of
REMIC 1 and REMIC 2. All interests  created  hereby will be retired on or before
the Latest Possible Maturity Date.

                                     REMIC 1

     REMIC 1 will be evidenced  by the Class  1-Accrual  Interest  (the "REMIC 1
Accrual Class"),  and the Class 1-AF1,  Class 1-AF2,  Class 1-AF3,  Class 1-AF4,
Class  1-AV1,  Class  1-M1,  Class  1-M2,  Class 1-B1 and Class  1-B2  Interests
(collectively,  the  "REMIC  1  Accretion  Directed  Classes"),  which  will  be
uncertificated  and  non-transferable  and are hereby designated as the "regular
interests"  in  REMIC 1 for  federal  income  tax  purposes  and  will  have the
following  designations,  initial principal  balances,  pass-through  rates, and
corresponding classes of REMIC 2 certificates ("Corresponding Classes"):

                                       1




============================== ============================================= ==================== ==================

       REMIC 1 Interests                     Initial Balance                  Pass-Through Rate    Corresponding
                                                                                                         Class
- ------------------------------ --------------------------------------------- -------------------- ------------------
                                                                                          
         Class 1-AF1              (1/2 Corresponding Class' initial Class         Net WAC Rate            AF-1
                                           Certificate Balance)
- ------------------------------ --------------------------------------------- -------------------- ------------------
         Class 1-AF2              (1/2 Corresponding Class' initial Class         Net WAC Rate            AF-2
                                           Certificate Balance)
- ------------------------------ --------------------------------------------- -------------------- ------------------
         Class 1-AF3              (1/2 Corresponding Class' initial Class         Net WAC Rate            AF-3
                                           Certificate Balance)
- ------------------------------ --------------------------------------------- -------------------- ------------------
         Class 1-AF4              (1/2 Corresponding Class' initial Class         Net WAC Rate            AF-4
                                           Certificate Balance)
- ------------------------------ --------------------------------------------- -------------------- ------------------
         Class 1-AV1              (1/2 Corresponding Class' initial Class         Net WAC Rate            AV-1
                                           Certificate Balance)
- ------------------------------ --------------------------------------------- -------------------- ------------------
         Class 1-M1               (1/2 Corresponding Class' initial Class         Net WAC Rate             M-1
                                           Certificate Balance)
- ------------------------------ --------------------------------------------- -------------------- ------------------
         Class 1-M2               (1/2 Corresponding Class' initial Class         Net WAC Rate             M-2
                                           Certificate Balance)
- ------------------------------ --------------------------------------------- -------------------- ------------------
         Class 1-B1               (1/2 Corresponding Class' initial Class         Net WAC Rate             B-1
                                           Certificate Balance)
- ------------------------------ --------------------------------------------- -------------------- ------------------
         Class 1-B2               (1/2 Corresponding Class' initial Class         Net WAC Rate             B-2
                                           Certificate Balance)
- ------------------------------ --------------------------------------------- -------------------- ------------------
    REMIC 1 Accrual Class         (1/2 Cut-off Date Pool Principal Balance        Net WAC Rate             N/A
                                           plus1/2Closing Date
                                      Overcollateralization Amount)
============================== ============================================= ==================== ==================


     On each Distribution Date, 50% of any increase in the Overcollateralization
Amount will be payable as a reduction of the  principal  balances of the REMIC 1
Accretion  Directed  Classes  (to each REMIC 1  Accretion  Directed  Class in an
amount  equal  to one  half  (1/2)  of  the  amount  paid  in  reduction  of its
Corresponding  Class).  All payments of scheduled  principal and  prepayments of
principal  generated by the Loans shall be allocated  50% to the REMIC 1 Accrual
Class,  and 50% to the  REMIC 1  Accretion  Directed  Classes  (to each  REMIC 1
Accretion Directed Class in an amount equal to one half (1/2) of the amount paid
in reduction of its Corresponding  Class),  until paid in full.  Notwithstanding
the above, principal payments that are attributable to an  Overcollateralization
Release  Amount shall be  allocated to the REMIC 1 Accrual  Class (until paid in
full).  Realized Losses shall be applied such that after all distributions  have
been made on each  Distribution  Date the principal  balances of (a) each of the
REMIC 1  Accretion  Directed  Classes  is equal to 50% of the Class  Certificate
Balance of its respective Corresponding Class, and (b) the REMIC 1 Accrual Class
is equal to 50% of the aggregate  principal balance of the Loans plus 50% of the
Overcollateralization Amount.

                                     REMIC 2

     The following table sets forth characteristics of the Certificates, each of
which,  except for the Class R  Certificates,  is hereby  designated  a "regular
interest"  in REMIC 2,  together  with the minimum  denominations  and  integral
multiples in excess thereof in which such Classes shall be issuable (except that
one  Certificate  of each  Class of  Certificates  may be issued in a  different
amount and, in addition,  one Class R Certificate  representing  the Tax Matters
Person Certificate may be issued in a different amount):

                                       2




================== ======================= ============================ ================= ==========================
                       Initial Class          Pass-Through Rate(1)          Minimum         Integral Multiples in
                    Certificate Balance                                   Denomination        Excess of Minimum
- ------------------ ----------------------- ---------------------------- ----------------- --------------------------
                                                                                      
Class AF-1         $102,000,000                  LIBOR + 0.150%             $25,000                  $1
- ------------------ ----------------------- ---------------------------- ----------------- --------------------------
Class AF-2         $27,000,000                       4.738%                 $25,000                  $1
- ------------------ ----------------------- ---------------------------- ----------------- --------------------------
Class AF-3         $21,000,000                       5.498%                 $25,000                  $1
- ------------------ ----------------------- ---------------------------- ----------------- --------------------------
Class AF-4         $14,971,000                      6.109(2)                $25,000                  $1
- ------------------ ----------------------- ---------------------------- ----------------- --------------------------
Class AV-1         $78,451,000                LIBOR + 0.280%(3)(6)          $25,000                  $1
- ------------------ ----------------------- ---------------------------- ----------------- --------------------------
Class M-1          $15,568,000                       6.039%                 $25,000                  $1
- ------------------ ----------------------- ---------------------------- ----------------- --------------------------
Class M-2          $11,322,000                       6.460%                 $25,000                  $1
- ------------------ ----------------------- ---------------------------- ----------------- --------------------------
Class B-1          $8,775,000                        6.726%                 $25,000                  $1
- ------------------ ----------------------- ---------------------------- ----------------- --------------------------
Class B-2          $3,961,000                        6.831%                 $25,000                  $1
- ------------------ ----------------------- ---------------------------- ----------------- --------------------------
Class X            (4)                                 (5)                      N/A                 N/A
- ------------------ ----------------------- ---------------------------- ----------------- --------------------------
Class R            $0                                  N/A                  $25,000                 N/A
================== ======================= ============================ ================= ==========================


(1)  As to any  Distribution  Date,  this rate shall equal the lesser of (a) the
     rate per annum set forth above and (b) the applicable Net WAC Cap.

(2)  After the Optional Termination Date, this rate will increase to 6.609%.

(3)  After the Optional  Termination  Date,  this rate will  increase to LIBOR +
     0.560%.

(4)  On each  Distribution  Date, the Class X Certificates  will have a notional
     balance equal to the Pool Principal Balance.

(5)  As to any  Distribution  Date,  the  Pass-Through  Rate  for  the  Class  X
     Certificates  shall  equal the excess of: (a) the Net WAC Rate over (b) the
     product of: (i) two and (ii) the weighted average  Pass-Through Rate of the
     REMIC 1 regular interests,  where the REMIC 1 Accrual Class is subject to a
     cap equal to zero and each REMIC 1 Accretion Directed Class is subject to a
     cap equal to the Pass-Through Rate on its Corresponding Class.

(6)  The Trustee will treat any  entitlement to interest in respect of the Class
     AV-1 Certificates in excess of the amount resulting under clause (i) of the
     definition of Net WAC Cap in respect of the Class AV-1 Certificates as paid
     pursuant  to a limited  recourse  cap  contract  (in the same  manner as it
     reports the  treatment of the Net WAC Cap Carryover in respect of the Class
     AV-1  Certificates for federal income tax purposes)  between the Holders of
     the Class AV-1 Certificates and the Holders of the Class X Certificates, as
     described in the third paragraph of Section 2.07 herein.

     All fixed interest  rates set forth in this Agreement are calculated  based
on a year consisting of twelve 30-day months (30/360).  All adjustable  interest
rates set forth in this Agreement are calculated based on a 360-day year and the
actual number of days elapsed in the related Interest Accrual Period.


                                       3


                                    ARTICLE I

                                   DEFINITIONS

          Whenever  used in this  Agreement,  the  following  words and phrases,
unless the context otherwise requires, shall have the following meanings:

          60+ Day Delinquent Loan
          -----------------------
          Each Loan with respect to which any portion of a Scheduled Payment is,
as of the last day of the prior Due Period, 60 days or more  contractually  past
due  (assuming 30 day months),  each Loan in  foreclosure,  all REO Property and
each Loan for which the  Mortgagor  has filed for  bankruptcy  after the Closing
Date.

          Adjusted Mortgage Rate
          ----------------------
          As to each  Loan,  and at any time,  the per annum  rate  equal to the
Mortgage Rate less the Servicing Fee Rate.

          Adjusted Net Mortgage Rate
          --------------------------
          As to each  Loan,  and at any time,  the per annum  rate  equal to the
Mortgage Rate less the related Expense Rate.

          Advance
          -------
          The payment  required to be made by the  Servicer  with respect to any
Distribution Date pursuant to Section 4.01, the amount of any such payment being
equal to the  aggregate  of  payments  of  principal  and  interest  (net of the
Servicing Fee) on the Loans that were due on such Loans' respective Due Dates in
the  related  Due Period and not  received  as of the close of  business  on the
Determination  Date in the  month  of such  Distribution  Date,  other  than the
aggregate amount of any such delinquent payments that the Servicer,  in its good
faith  judgment,  has  determined  would  not be  recoverable  out of  Insurance
Proceeds, Liquidation Proceeds or otherwise from the related Loans.

          Agreement
          ---------
          This  Pooling  and  Servicing  Agreement,  together  with  all  of the
exhibits and schedules  hereto,  and all amendments or supplements of any of the
foregoing.

          Amount Held for Future Distribution
          -----------------------------------
          As  to  any  Distribution  Date  and  the  Offered  Certificates,  the
aggregate amount held in the Certificate Account at the close of business on the
related  Determination  Date on account of (a)  Principal  Prepayments  received
after  the  Prepayment  Period  corresponding  to  such  Distribution  Date  and
Liquidation Proceeds received in the month of such Distribution Date and (b) all
Scheduled  Payments due after the Loans' respective Due Dates in the related Due
Period.

          Applied Realized Loss Amount
          ----------------------------
          With respect to each Distribution Date, the excess, if any, of (a) the
aggregate of the Class Certificate  Balances of the Offered  Certificates (after
giving effect to all distributions on such Distribution  Date) over (b) the Pool
Principal Balance at the end of the related Due Period.

          Available Funds
          ---------------
          As to any Distribution  Date, the sum of (a) the aggregate amount held
in the Certificate Account at the close of business on the related Determination
Date net of the Amount Held for Future Distribution and net of amounts permitted
to be withdrawn from the  Certificate  Account  pursuant to clauses  (i)-(viii),
inclusive,  of Section  3.08(a) and amounts  permitted to be withdrawn  from the

                                       4


Distribution  Account pursuant to clauses (i)-(ii) inclusive of Section 3.08(b),
(b) the  amount of the  related  Advance,  if any,  and (c) in  connection  with
Defective  Loans,  as  applicable,  the  aggregate  of the  Purchase  Prices and
Substitution  Adjustment  Amounts  deposited in the Distribution  Account on the
related  Distribution  Account Deposit Date, and (d) with respect to the initial
Distribution Date, the Initial Certificate Account Deposit.

          Balloon Loans
          -------------
          Loans with balloon payments.

          Bankruptcy Code
          ---------------
          The United  States  Bankruptcy  Reform Act of 1978,  as  amended,  and
related rules promulgated thereunder.

          Beneficial Owner
          ----------------
          With  respect  to any  Book-Entry  Certificate,  the Person who is the
beneficial owner of such Book-Entry Certificate.

          Book-Entry Certificates
          -----------------------
          The Offered Certificates.

          Business Day
          ------------
          Any day other  than (a) a  Saturday  or a Sunday or (b) a day on which
banking  institutions in New York City, or in the city where the chief executive
office of the  Servicer  is  located,  are  authorized  or  obligated  by law or
executive order to be closed.

          Certificates
          ------------
          The Offered  Certificates,  the Class R  Certificates  and the Class X
Certificates.

          Certificate Account
          -------------------
          The separate  Eligible  Account created and maintained by the Servicer
pursuant  to  Section  3.05  with a  depository  institution  in the name of the
Servicer  for the  benefit of the  Trustee on behalf of  Certificateholders  and
designated "Certificate Account, Equity One, Inc., as trustee for the registered
holders of Equity  One ABS,  Inc.,  Mortgage  Pass-Through  Certificates  Series
2002-3."

          Certificate Balance
          -------------------
          With  respect to any  Offered  Certificate  at any time,  the  maximum
dollar  amount  of  principal  to which  the  Holder  thereof  is then  entitled
hereunder,  such amount being equal to the  Denomination  thereof reduced by the
sum of  (a)  all  amounts  previously  distributed  to  that  Class  of  Offered
Certificates   as  payments  of  principal,   and  (b)  that  Class  of  Offered
Certificates'  pro rata share of any Applied  Realized  Loss Amount for previous
Distribution Dates.

          Certificateholder or Holder
          ---------------------------
          The  person  in  whose  name  a  Certificate   is  registered  in  the
Certificate Register,  except that, solely for the purpose of giving any consent
pursuant  to this  Agreement,  any  Certificate  registered  in the  name of the
Depositor  or  any  affiliate  of  the  Depositor  shall  be  deemed  not  to be
Outstanding  and the Percentage  Interest  evidenced  thereby shall not be taken
into account in determining whether the requisite amount of Percentage Interests
necessary to effect such consent has been obtained;  provided,  however, that if
any such Person (including the Depositor) owns 100% of the Percentage  Interests
evidenced by a Class of Certificates,  such  Certificates  shall be deemed to be
Outstanding  for purposes of any  provision  hereof that requires the consent of
the Holders of Certificates  of a particular  Class as a condition to the taking
of any action  hereunder.  The  Trustee is entitled  to rely  conclusively  on a
certification  of the

                                       5


Depositor or any affiliate of the Depositor in  determining  which  Certificates
are registered in the name of an affiliate of the Depositor.

          Certificate Register
          --------------------
          The register maintained pursuant to Section 5.02.

          Certificate Registrar
          ---------------------
          JPMorgan Chase Bank and its successors and, if a successor certificate
registrar is appointed hereunder, such successor.

          Class
          -----
          All  Certificates  bearing the same class  designation as set forth in
the Preliminary Statement.

          Class AF Certificates
          ---------------------
          The Class AF-1, Class AF-2, Class AF-3 and Class AF-4 Certificates.

          Class AF-1 Certificate
          ----------------------
          Any   Certificate   executed   and   authenticated   by  the   Trustee
substantially  in the form  attached  hereto as Exhibit A-1 and  designated as a
Class AF-1 Certificate.

          Class AF-2 Certificate
          ----------------------
          Any   Certificate   executed   and   authenticated   by  the   Trustee
substantially  in the form  attached  hereto as Exhibit A-1 and  designated as a
Class AF-2 Certificate.

          Class AF-3 Certificate
          ----------------------
          Any   Certificate   executed   and   authenticated   by  the   Trustee
substantially  in the form  attached  hereto as Exhibit A-1 and  designated as a
Class AF-3 Certificate.

          Class AF-4 Certificate
          ----------------------
          Any   Certificate   executed   and   authenticated   by  the   Trustee
substantially  in the form  attached  hereto as Exhibit A-1 and  designated as a
Class AF-4 Certificate.

          Class AV-1 Certificate
          ----------------------
          Any   Certificate   executed   and   authenticated   by  the   Trustee
substantially  in the form  attached  hereto as Exhibit A-2 and  designated as a
Class AV-1 Certificate.

          Class B-1 Applied Realized Loss Amount
          --------------------------------------
          As to the Class B-1 Certificates and as of any Distribution  Date, the
lesser of (a) the Class  Certificate  Balance thereof (after taking into account
the distribution of the Principal Distribution Amount on that Distribution Date,
but prior to the application of the Class B-1 Applied  Realized Loss Amount,  if
any, on that  Distribution  Date) and (b) the excess of (i) the Applied Realized
Loss  Amount as of that  Distribution  Date  over  (ii) the  Class  B-2  Applied
Realized Loss Amount as of that Distribution Date.

          Class B-1 Certificate
          ---------------------
          Any   Certificate   executed   and   authenticated   by  the   Trustee
substantially  in the form  attached  hereto as Exhibit A-4 and  designated as a
Class B-1 Certificate.

                                       6



          Class B-1 Principal Distribution Amount
          ---------------------------------------
          As of any Distribution  Date on or after the Stepdown Date and as long
as a Trigger Event is not in effect, the excess of (a) the sum of (i) the sum of
the Class  Certificate  Balances of the Senior  Certificates  (after taking into
account  the  payment  of the  Senior  Principal  Distribution  Amount  on  that
Distribution  Date),  (ii)  the  Class  Certificate  Balance  of the  Class  M-1
Certificates  (after  taking into account the payment of the Class M-1 Principal
Distribution  Amount on that  Distribution  Date),  (iii) the Class  Certificate
Balance of the Class M-2 Certificates  (after taking into account the payment of
the Class M-2 Principal Distribution Amount on that Distribution Date), and (iv)
the Class Certificate Balance of the Class B-1 Certificates immediately prior to
that Distribution Date over (b) the lesser of (i) the product of (A) 92% and (B)
the Pool Principal Balance as of the last day of the related Due Period and (ii)
the Pool  Principal  Balance as of the last day of the related Due Period  minus
the product of (A) 0.50% and (B) the Cut-off Date Pool Principal Balance.

          Class B-1 Realized Loss Amortization Amount
          -------------------------------------------
          As to the Class B-1 Certificates and as of any Distribution  Date, the
lesser of (a) the Unpaid Realized Loss Amount for the Class B-1  Certificates as
of that  Distribution Date and (b) the excess of (i) the Monthly Excess Cashflow
Amount over (ii) the sum of the amounts described in clauses (i) through (xi) of
Section 4.02(d) for that Distribution Date.

          Class B-2 Applied Realized Loss Amount
          --------------------------------------
          As to the Class B-2 Certificates and as of any Distribution  Date, the
lesser of (a) the Class  Certificate  Balance thereof (after taking into account
the distribution of the Principal Distribution Amount on that Distribution Date,
but prior to the application of the Class B-2 Applied  Realized Loss Amount,  if
any, on that  Distribution  Date) and (b) the Applied Realized Loss Amount as of
that Distribution Date.

          Class B-2 Certificate
          ---------------------
          Any   Certificate   executed   and   authenticated   by  the   Trustee
substantially  in the form  attached  hereto as Exhibit A-4 and  designated as a
Class B-2 Certificate.

          Class B-2 Principal Distribution Amount
          ---------------------------------------
          As of any Distribution  Date on or after the Stepdown Date and as long
as a Trigger Event is not in effect, the excess of (a) the sum of (i) the sum of
the Class  Certificate  Balances of the Senior  Certificates  (after taking into
account  the  payment  of the  Senior  Principal  Distribution  Amount  on  that
Distribution  Date),  (ii)  the  Class  Certificate  Balance  of the  Class  M-1
Certificates  (after  taking into account the payment of the Class M-1 Principal
Distribution  Amount on that  Distribution  Date),  (iii) the Class  Certificate
Balance of the Class M-2 Certificates  (after taking into account the payment of
the Class M-2 Principal Distribution Amount on that Distribution Date), (iv) the
Class  Certificate  Balance of the Class B-1  Certificates  (after  taking  into
account  the  payment  of the Class B-1  Principal  Distribution  Amount on that
Distribution  Date),  and (v) the  Class  Certificate  Balance  of the Class B-2
Certificates  immediately prior to that Distribution Date over (b) the lesser of
(i) the product of (A) 94.80% and (B) the Pool Principal  Balance as of the last
day of the related Due Period and (ii) the Pool Principal Balance as of the last
day of the related Due Period minus the product of (A) 0.50% and (B) the Cut-off
Date Pool Principal Balance.

          Class B-2 Realized Loss Amortization Amount
          -------------------------------------------
          As to the Class B-2 Certificates and as of any Distribution  Date, the
lesser of (a) the Unpaid Realized Loss Amount for the Class B-2  Certificates as
of that  Distribution Date and (b) the excess of (i) the Monthly Excess Cashflow
Amount over (ii) the sum of the amounts  described in clauses (i) through  (xiv)
of Section 4.02(d) for that Distribution Date.

                                       7


          Class Certificate Balance
          -------------------------
          With  respect  to any  Class  of  Offered  Certificates  and as to any
Distribution Date, the aggregate of the Certificate Balances of all Certificates
of such  Class as of such  date.  The Class  Certificate  Balance of the Class R
Certificates shall be zero.

          Class Interest Shortfall
          ------------------------

          As to any Distribution Date and any Class of Offered Certificates, the
amount by which the amount described in the definition of Interest  Distribution
Amount for such Class  exceeds the amount of interest  actually  distributed  on
such Class on such Distribution Date.

          Class M-1 Applied Realized Loss Amount
          --------------------------------------
          As to the Class M-1 Certificates and as of any Distribution  Date, the
lesser of (a) the Class  Certificate  Balance thereof (after taking into account
the distribution of the Principal Distribution Amount on that Distribution Date,
but prior to the application of the Class M-1 Applied  Realized Loss Amount,  if
any, on that  Distribution  Date) and (b) the excess of (i) the Applied Realized
Loss  Amount  as of that  Distribution  Date  over (ii) the sum of the Class M-2
Applied Realized Loss Amount, the Class B-1 Applied Realized Loss Amount and the
Class B-2 Applied  Realized  Loss Amount,  in each case as of that  Distribution
Date.

          Class M-1 Certificate
          ---------------------
          Any   Certificate   executed   and   authenticated   by  the   Trustee
substantially  in the form  attached  hereto as Exhibit A-3 and  designated as a
Class M-1 Certificate.

          Class M-1 Principal Distribution Amount
          ---------------------------------------
          As of any Distribution  Date on or after the Stepdown Date and as long
as a Trigger Event is not in effect, the excess of (a) the sum of (i) the sum of
the Class  Certificate  Balances of the Senior  Certificates  (after taking into
account  the  payment  of the  Senior  Principal  Distribution  Amount  on  that
Distribution  Date)  and (ii) the  Class  Certificate  Balance  of the Class M-1
Certificates  immediately prior to that Distribution Date over (b) the lesser of
(i) the product of (A) 77.80% and (B) the Pool Principal  Balance as of the last
day of the related Due Period and (ii) the Pool Principal Balance as of the last
day of the related Due Period minus the product of (A) 0.50% and (B) the Cut-off
Date Pool Principal Balance.

          Class M-1 Realized Loss Amortization Amount
          -------------------------------------------
          As to the Class M-1 Certificates and as of any Distribution  Date, the
lesser of (a) the Unpaid Realized Loss Amount for the Class M-1  Certificates as
of that  Distribution Date and (b) the excess of (i) the Monthly Excess Cashflow
Amount over (ii) the sum of the amounts  described in clauses (i) through (v) of
Section 4.02(d) for that Distribution Date.

                                       8


          Class M-2 Applied Realized Loss Amount
          --------------------------------------
          As to the Class M-2 Certificates and as of any Distribution  Date, the
lesser of (a) the Class  Certificate  Balance thereof (after taking into account
the distribution of the Principal Distribution Amount on that Distribution Date,
but prior to the application of the Class M-2 Applied  Realized Loss Amount,  if
any, on that  Distribution  Date) and (b) the excess of (i) the Applied Realized
Loss  Amount  as of that  Distribution  Date  over (ii) the sum of the Class B-1
Applied Realized Loss Amount and the Class B-2 Applied Realized Loss Amount,  in
each case as of that Distribution Date.

          Class M-2 Certificate
          ---------------------
          Any   Certificate   executed   and   authenticated   by  the   Trustee
substantially  in the form  attached  hereto as Exhibit A-3 and  designated as a
Class M-2 Certificate.

          Class M-2 Principal Distribution Amount
          ---------------------------------------
          As of any Distribution  Date on or after the Stepdown Date and as long
as a Trigger Event is not in effect, the excess of (a) the sum of (i) the sum of
the Class  Certificate  Balances of the Senior  Certificates  (after taking into
account  the  payment  of the  Senior  Principal  Distribution  Amount  on  that
Distribution  Date),  (ii)  the  Class  Certificate  Balance  of the  Class  M-1
Certificates  (after  taking into account the payment of the Class M-1 Principal
Distribution  Amount on that Distribution  Date) and (iii) the Class Certificate
Balance of the Class M-2  Certificates  immediately  prior to that  Distribution
Date  over (b) the  lesser of (i) the  product  of (A)  85.80%  and (B) the Pool
Principal Balance as of the last day of the related Due Period and (ii) the Pool
Principal Balance as of the last day of the related Due Period minus the product
of (A) 0.50% and (B) the Cut-off Date Pool Principal Balance.

          Class M-2 Realized Loss Amortization Amount
          -------------------------------------------
          As to the Class M-2 Certificates and as of any Distribution  Date, the
lesser of (a) the Unpaid Realized Loss Amount for the Class M-2  Certificates as
of that  Distribution Date and (b) the excess of (i) the Monthly Excess Cashflow
Amount over (ii) the sum of the amounts  described in clauses (i) through (viii)
of Section 4.02(d) for that Distribution Date.

          Class R Certificates
          --------------------
          The certificates  representing the single "residual  interest" in each
of REMIC 1 and REMIC 2,  substantially  in the form  attached  hereto as Exhibit
B-1.

          Class Unpaid Interest Amounts
          -----------------------------
          As to any Distribution Date and any Class of Offered Certificates, the
amount by which the aggregate Class Interest  Shortfalls for such Class on prior
Distribution   Dates  exceeds  the  amount  of  Class  Unpaid  Interest  Amounts
distributed  on such Class on prior  Distribution  Dates plus  interest  on such
amount at the related Pass-Through Rate.

          Class X Certificate
          -------------------
          Any   Certificate   executed   and   authenticated   by  the   Trustee
substantially  in the form  attached  hereto as Exhibit B-2 and  designated as a
Class X Certificate.

          Closing Date
          ------------
          June 14, 2002.

          Closing Place
          -------------
          The offices of Messrs.  Stradley,  Ronon, Stevens and Young, LLP, 2600
One Commerce Square, Philadelphia, Pennsylvania 19103.

                                       9


          Code
          ----
          The  Internal  Revenue  Code  of  1986,  including  any  successor  or
amendatory provisions.

          Collateral
          ----------
          The assets constituting the Loans,  Mortgage Files and the Trust Fund,
and any and all  contractual,  legal,  equitable or other  rights in  connection
therewith,  and all proceeds thereof (but not including payments of interest and
principal  due and  payable  with  respect to the Loans on or before the Cut-off
Date).

          Collateral Value
          ----------------
          With respect to any Loan,  other than Refinance Loans, an amount equal
to the lesser of (a) the appraised value of the related Mortgaged Property based
on an appraisal  obtained by the originator from an independent fee appraiser at
the time of the  origination  of such Loan,  and (b) if the Loan was  originated
either in  connection  with the  acquisition  of the  Mortgaged  Property by the
borrower or within one year after  acquisition of the Mortgaged  Property by the
borrower,  the purchase price paid by such borrower for the Mortgaged  Property.
In the case of Refinance  Loans,  the Collateral Value is the appraised value of
the  Mortgaged  Property  based  upon  the  appraisal  obtained  at the  time of
refinancing.

          Corporate Trust Office
          ----------------------
          The designated office of the Trustee in the State of New York at which
at any  particular  time its  corporate  trust  business  with  respect  to this
Agreement  shall be  administered,  which office at the date of the execution of
this  Agreement is located at 450 West 33rd Street,  14th Floor,  New York,  New
York  10001  (Attention:   Institutional   Trust  Services,   facsimile  number:
212-946-8191)  and which is the address to which  notices to and  correspondence
with the Trustee  should be directed.  However,  for purposes of Section 3.20 of
this  Agreement  such  term  shall  mean the  office of the  Mortgage  Insurance
Co-Trustee,  located at 101 California  Street,  Suite 3800,  San Francisco,  CA
94111,  or  such  other  office  as  the  Mortgage  Insurance  Co-Trustee  shall
designate.

          Corresponding Class
          -------------------
          As defined in the Preliminary Statement.

          Counterparty
          ------------
          Wachovia Bank, National Association, a national banking association.

          Covered Loan
          ------------
          A mortgage  loan  identified  on the Loan Schedule as being covered by
the MGIC Policy.

          Custodial Agreement
          -------------------
          As defined in Section 8.13.

          Custodian
          ---------
          As defined in Section 8.13.

          Cut-off Date
          ------------
          April 30, 2002

          Cut-off Date Group I Principal Balance
          --------------------------------------
          The  aggregate of the Cut-off Date  Principal  Balances of the Group I
Loans on the Cut-off Date ($204,597,209.13).

                                       10


          Cut-off Date Group II Principal Balance
          ---------------------------------------
          The aggregate of the Cut-off Date  Principal  Balances of the Group II
Loans on the Cut-off Date ($78,451,258.60).

          Cut-off Date Pool Principal Balance
          -----------------------------------
          The sum of the Cut-off Date Group I Principal  Balance and the Cut-off
Date Group II Principal Balance ($283,048,467.73).

          Cut-off Date Principal Balance
          ------------------------------
          As to any Loan, the Stated  Principal  Balance thereof as of the close
of business on the Cut-off Date.

          Defective Loan
          --------------
          Any Loan which is required to be repurchased  pursuant to Section 2.02
or 2.03.

          Deficient Valuation
          -------------------
          With  respect  to any  Loan,  a  valuation  of the  related  Mortgaged
Property by a court of  competent  jurisdiction  in an amount less than the then
outstanding  principal  balance  of the Loan,  which  valuation  results  from a
proceeding initiated under the Bankruptcy Code.

          Definitive Certificates
          -----------------------
          Any Certificate issued in lieu of a Book-Entry Certificate pursuant to
Section 5.02(e).

          Deleted Loan
          ------------
          As defined in Section 2.03(c).

          Denomination
          ------------
          With respect to each Offered Certificate, Class X Certificate or Class
R  Certificate,  the  amount  set  forth on the  face  thereof  as the  "Initial
Certificate Balance of this Certificate" or the "Percentage Interest."

          Depositor
          ---------
          Equity One ABS,  Inc.,  a Delaware  corporation,  or its  successor in
interest.

          Depository
          ----------
          The initial  Depository  shall be The Depository  Trust  Company,  the
nominee  of which is CEDE & Co.,  as the  registered  Holder  of the  Book-Entry
Certificates.  The Depository shall at all times be a "clearing  corporation" as
defined in Section  8-102(a)(5) of the Uniform  Commercial  Code of the State of
New York.

          Depository Participant
          ----------------------
          A broker,  dealer, bank or other financial institution or other Person
for whom from time to time a Depository effects book-entry transfers and pledges
of securities deposited with the Depository.

          Determination Date
          ------------------
          As to any  Distribution  Date,  the 21st day of each month or, if such
day is not a Business Day, the next preceding Business Day;  provided,  however,
that the  Determination  Date in each month will be at least two  Business  Days
preceding the related Distribution Date.

                                       11


          Distribution Account
          --------------------
          The separate  Eligible  Account  created and maintained by the Trustee
pursuant  to  Section  3.05 in the name of the  Trustee  for the  benefit of the
Certificateholders and designated "Distribution Account, JPMorgan Chase Bank, as
trustee for the registered holders of Equity One ABS, Inc. Mortgage Pass-Through
Certificates,  Series 2002-3." Funds in the  Distribution  Account shall be held
uninvested  in trust for the  Certificateholders  for the uses and  purposes set
forth in this Agreement.

          Distribution Account Deposit Date
          ---------------------------------
          As to any  Distribution  Date,  9:00  a.m.  New York  City time on the
Business Day immediately preceding such Distribution Date.

          Distribution Date
          -----------------
          The 25th day of each calendar month after the initial  issuance of the
Certificates, or if such day is not a Business Day, the next succeeding Business
Day, commencing in June, 2002.

          Due Date
          --------
          With  respect to any Loan,  the date on which  scheduled  payments  of
interest  and/or  principal  are due  thereon,  which date is a set day, but not
necessarily the first day, of each month.

          Due Period
          ----------
          With respect to any Distribution Date, the calendar month prior to the
month of such Distribution Date.

          Eligible Account
          ----------------
          Any of (a) an account or accounts  maintained  with a federal or state
chartered depository institution or trust company, the short-term unsecured debt
obligations  of which  (or,  in the case of a  depository  institution  or trust
company  that  is the  principal  subsidiary  of a  holding  company,  the  debt
obligations of such holding company) have the highest short-term ratings of each
Rating  Agency at the time any  amounts are held on deposit  therein,  or (b) an
account or accounts in a depository  institution  or trust company in which such
accounts are insured by the FDIC (to the limits established by the FDIC) and the
uninsured  deposits  in which  accounts  are  otherwise  secured  such that,  as
evidenced  by an Opinion of Counsel  delivered to the Trustee and to each Rating
Agency,  the  Certificateholders  have a claim with respect to the funds in such
account or a perfected first priority  security  interest against any collateral
(which shall be limited to Permitted  Investments)  securing  such funds that is
superior  to claims of any  other  depositors  or  creditors  of the  depository
institution or trust company in which such account is maintained, or (c) a trust
account or accounts  maintained  with (i) the trust  department  of a federal or
state chartered  depository  institution or (ii) a trust company,  acting in its
fiduciary capacity or (d) any other account acceptable to each Rating Agency, as
evidenced by a letter from such Rating Agency to the Trustee,  without reduction
or withdrawal of the then current ratings of the Certificates. Eligible Accounts
may  bear  interest,   and  may  include,  if  otherwise  qualified  under  this
definition, accounts maintained with the Trustee.

          Equity One-Delaware
          -------------------
          Equity One, Inc., a Delaware corporation.

          Equity One-Minnesota
          --------------------
          Equity One, Inc., a Minnesota corporation.

          Equity One-New Hampshire
          ------------------------
          Equity One Consumer Loan Company, Inc., a New Hampshire corporation.

                                       12


          Equity One-Pennsylvania
          -----------------------
          Equity One, Incorporated, a Pennsylvania corporation.

          ERISA
          -----
          The Employee Retirement Income Security Act of 1974, as amended.

          ERISA Qualifying Underwriting
          -----------------------------
          A best efforts or firm commitment  underwriting  or private  placement
that meets the requirements  (without regard to the ratings requirement or other
requirements   that  the  securities  or  the  investor  must  satisfy)  of  the
Underwriter  Exemption,  or any substantially similar  administrative  exemption
granted by the U.S. Department of Labor.

          ERISA-Restricted Certificate
          ----------------------------
          Any  of  the  Class  X  Certificates  or  Class  R  Certificates;  any
Certificate of a Class that ceases to satisfy the applicable rating requirements
of the Underwriter Exemption.

          Escrow Account
          --------------
          The Eligible Account or Eligible  Accounts  established and maintained
by the Servicer pursuant to Section 3.06(a).

          Event of Default
          ----------------
          As defined in Section 7.01.

          Excess Proceeds
          ---------------
          With respect to any Liquidated Loan, the amount,  if any, by which the
sum of any  Liquidation  Proceeds of such Loan received in the calendar month in
which  such  Loan  became  a  Liquidated  Loan,  net of any  amounts  previously
reimbursed  to the Servicer as  Nonrecoverable  Advance(s)  with respect to such
Loan pursuant to Section 3.08(a)(iii),  exceeds (a) the unpaid principal balance
of such  Liquidated  Loan as of the Due Date in the calendar month in which such
Loan became a Liquidated  Loan plus (b) accrued  interest at the  Mortgage  Rate
from the Due Date as to  which  interest  was  last  paid or  advanced  (and not
reimbursed)  to  Certificateholders  up to the Due Date in the calendar month in
which such Loan became a Liquidated Loan.

          Expense Rate
          ------------
          As to each  Loan,  the  sum of (a) the  Servicing  Fee  Rate,  (b) the
Trustee  Fee Rate and (c) with  respect  to each  Covered  Loan  only,  the MGIC
Premium Rate.

          Extra Principal Distribution Amount
          -----------------------------------
          As of any  Distribution  Date,  the lesser of (a) the  Monthly  Excess
Interest  Amount for that  Distribution  Date and (b) the  Overcollateralization
Deficiency for that Distribution Date.

          FDIC
          ----
          The Federal Deposit Insurance Corporation, or any successor thereto.

          FHLMC
          -----
          The   Federal   Home   Loan   Mortgage   Corporation,    a   corporate
instrumentality of the United States created and existing under Title III of the
Emergency Home Finance Act of 1970, as amended, or any successor thereto.

          FIRREA
          ------
          The Financial  Institutions Reform,  Recovery,  and Enforcement Act of
1989.

                                       13


          Fitch
          -----
          Fitch  Ratings  or any  successor  thereto.  For  purposes  of Section
10.05(b)  the address for notices to Fitch shall be Fitch,  Inc., 1 State Street
Plaza,  New  York,  New  York  10004,  Attention:  Residential  Mortgage  Backed
Securities  Group,  or such other address as Fitch may hereafter  furnish to the
Depositor or the Servicer.

          FNMA
          ----
          Fannie Mae, a federally  chartered  and  privately  owned  corporation
organized and existing under the Federal National Mortgage  Association  Charter
Act, or any successor thereto.

          Group
          -----
          Either the Group I Loans or the Group II Loans, as the case may be.

          Group I Loans
          -------------
          The mortgage loans identified as such on the Loan Schedule.

          Group I Principal Percentage
          ----------------------------
          With respect to any Distribution  Date and the Class AF-1, Class AF-2,
Class AF-3 and Class AF-4 Certificates, the percentage equivalent of a fraction,
the  numerator of which is the amount of principal  collections  (including  the
principal  component of any Advances  made by the Servicer) on the Group I Loans
during the  related Due Period,  and the  denominator  of which is the amount of
principal collections (including the principal component of any Advances made by
the Servicer) on the Loans during the related Due Period.

          Group II Loans
          --------------
          The mortgage loans identified as such on the Loan Schedule.

          Group II Principal Percentage
          -----------------------------
          With respect to any Distribution Date and the Class AV-1 Certificates,
the percentage equivalent of a fraction, the numerator of which is the amount of
principal collections (including the principal component of any Advances made by
the  Servicer)  on the Group II Loans  during the related  Due  Period,  and the
denominator  of which is the  amount of  principal  collections  (including  the
principal  component of any Advances  made by the  Servicer) on the Loans during
the related Due Period.

          Group Principal Balance
          -----------------------
          With respect to any Distribution  Date and either the Group I Loans or
the Group II Loans, the aggregate of the Stated Principal  Balances of the Loans
in such Group that were  Outstanding  Loans  (including Loans in foreclosure and
REO Properties) on their Due Dates in the related Due Period.

          Indirect Participant
          --------------------
          A broker,  dealer, bank or other financial institution or other Person
that clears  through or  maintains a custodial  relationship  with a  Depository
Participant.

          Initial Certificate Account Deposit
          -----------------------------------
          As defined in Section 2.01(a).

          Insurance Policy
          ----------------
          With  respect to any Loan  included in the Trust Fund,  any  insurance
policy  (including the MGIC Policy),  and including all riders and  endorsements
thereto  in  effect,  including  any  replacement  policy  or  policies  for any
Insurance Policies.

                                       14


          Insurance Proceeds
          ------------------
          Proceeds paid by an insurer pursuant to any Insurance  Policy, in each
case other than any amount  included  in such  Insurance  Proceeds in respect of
Insured Expenses.

          Insured Expenses
          ----------------
          Expenses covered by an Insurance Policy.

          Interest Accrual Period
          -----------------------
          With  respect to the Class AF-1 and Class AV-1  Certificates,  and any
Distribution  Date,  the  period  commencing  on the  Distribution  Date  in the
calendar month prior to the month of such  Distribution  Date (or on the Closing
Date  with  respect  to the  first  Distribution  Date)  and  ending  on the day
preceding such  Distribution  Date. With respect to the Class AF-2,  Class AF-3,
Class AF-4,  Class M-1, Class M-2, Class B-1 and Class B-2  Certificates and any
Distribution  Date, the calendar month preceding the month of such  Distribution
Date.

          Interest Distribution Amount
          ----------------------------
          With  respect to any  Distribution  Date and each Class of the Offered
Certificates, the amount of interest accrued during the related Interest Accrual
Period at the Pass-Through  Rate for such Class on the related Class Certificate
Balance,  reduced  by such  Class'  pro  rata  share  of the  amount  of (a) Net
Prepayment  Interest  Shortfalls and (b) Relief Act  Reductions  incurred on the
Loans during the related Due Period (each such Class' pro rata share to be based
on the  amount  of  interest  to which  such  Class  would  have  been  entitled
notwithstanding   such  Net  Prepayment   Interest  Shortfalls  and  Relief  Act
Reductions).

          Interest Remittance Amount
          --------------------------
          As of any Determination Date, the sum, without duplication, of (a) all
interest  collected or advanced on the Loans during the related Interest Accrual
Period and (b) the portion of any Substitution  Adjustment  Amount or payment in
connection  with any repurchase of a Defective  Loan, or  Liquidation  Proceeds,
relating to interest  with respect to the Loans and received  during the related
Interest Accrual Period.

          Investment Letter
          -----------------
          As defined in Section 5.02(b).

          Latest Possible Maturity Date
          -----------------------------
          The Distribution Date following the third anniversary of the scheduled
maturity  date of the Loan having the latest  scheduled  maturity date as of the
Cut-off Date.

          LIBOR
          -----
          As of any LIBOR  Determination Date, the London interbank offered rate
for  one-month  United  States  dollar  deposits  which appears in the Dow Jones
Telerate Page 3750 as of 11:00 a.m., London time, on that date. If the rate does
not  appear  on Dow  Jones  Telerate  Page  3750,  the rate for that day will be
determined on the basis of the rates at which  deposits in United States dollars
are offered by the Reference Banks at approximately 11:00 a.m. (London time), on
that day to prime banks in the London interbank market. The Trustee will request
the  principal  London  office  of each of the  Reference  Banks  to  provide  a
quotation of its rate. If at least two  quotations  are  provided,  the rate for
that day will be the  arithmetic  mean of the  quotations  (rounded  upwards  if
necessary to the nearest whole multiple of 1/16%).  If fewer than two quotations
are provided as requested,  the rate for that day will be the arithmetic mean of
the rates  quoted by major  banks in New York City,  selected  by the Trustee in
consultation with the Servicer, at approximately 11:00 a.m. (New York City time)
on that day for loans in United States dollars to leading European banks.

                                       15


          LIBOR Determination Date
          ------------------------
          With  respect to any  Interest  Accrual  Period for the Class AF-1 and
Class  AV-1   Certificates,   the  second  London  business  day  preceding  the
commencement of such Interest Accrual Period. For purposes of determining LIBOR,
a "London  business  day" is any day on which  dealings  in  deposits  of United
States dollars are transacted in the London interbank market.

          Liquidated Loan
          ---------------
          With respect to any Distribution Date, a defaulted Loan (including any
REO Property)  that was  liquidated in a calendar  month  preceding the month of
such  Distribution  Date  and  as to  which  the  Servicer  has  determined  (in
accordance  with this  Agreement) that it has received all amounts it expects to
receive in connection  with the  liquidation  of such Loan,  including the final
disposition of an REO Property.

          Liquidation Proceeds
          --------------------
          Amounts, including Insurance Proceeds, received in connection with the
partial or complete  liquidation of defaulted Loans,  whether through  trustee's
sale,  foreclosure  sale or otherwise or amounts received in connection with any
condemnation or partial  release of a Mortgaged  Property and any other proceeds
received  in  connection  with  an  REO  Property,  less  the  Servicing  Amount
applicable to such defaulted Loans.

          Loans
          -----
          The mortgage loans identified on the Loan Schedule.

          Loan Schedule
          -------------
          As of any date,  the list of Group I Loans and Group II Loans included
in the Trust Fund on such date,  attached  hereto as Schedule I (as from time to
time amended by the Servicer to reflect the addition of Substitute Loans and the
deletion of Deleted Loans pursuant to the provisions of this Agreement), setting
forth the following information with respect to each Loan:

          (a)       an indication that such Loan is a Group I Loan or a Group II
                    Loan;


          (b)       if  applicable,  an indication  that such Loan is covered by
                    the MGIC Policy;

          (c)       the loan number;

          (d)       the  Mortgagor's  name and the state in which the  Mortgaged
                    Property is located, including the zip code;

          (e)       the maturity date;

          (f)       the Cut-off Date Principal Balance;

          (g)       the first payment date of the Loan;

          (h)       lien position (either first or second);

          (i)       the Scheduled Payment in effect as of the Cut-off Date;

          (j)       the current Mortgage Rate; and

                                       16


          (k)       the principal balance of the Loan at origination.

          Such schedule shall also set forth the total of the amounts  described
under (f) above for the Group I Loans, the Group II Loans and all of the Loans.

          Loan-to-Value Ratio
          -------------------
          With  respect  to any Loan and as to any  date of  determination,  the
fraction,  expressed as a  percentage,  the  numerator of which is the principal
balance of such Loan at the date of  origination  plus,  in the case of a Second
Lien Loan, the outstanding  principal balance of the related first lien mortgage
loan on the date of origination of such Second Lien Loan, and the denominator of
which is the Collateral Value of the related Mortgaged Property.

          Majority in Interest
          --------------------
          As to each Class of Offered Certificates,  the Holders of Certificates
of such  Class  evidencing,  in the  aggregate,  at least 51% of the  Percentage
Interests evidenced by all Certificates of such Class.

          Mortgage Insurer
          ----------------
          Mortgage Guaranty Insurance Corporation, a Wisconsin corporation,  and
any successor thereto.

          Mortgage Insurance Co-Trustee
          -----------------------------
          J.P.  Morgan Trust Company,  National  Association,  and any successor
thereto.

          Mortgage Insurer Event of Default
          ---------------------------------
          An event of default by the Mortgage Insurer under the MGIC Policy.

          MGIC Monthly Premium
          --------------------
          As to the  Covered  Loans and any  Distribution  Date,  the  aggregate
amount  payable  to the  Mortgage  Insurer  under  the  MGIC  Policy,  plus  any
applicable taxes thereon.

          MGIC Premium Rate
          -----------------
          As to each Covered Loan, the per annum rate applicable to such Covered
Loan as set forth in the MGIC Policy and as may be adjusted from time to time.

          MGIC Policy
          -----------
          The primary mortgage guaranty  insurance policy issued by the Mortgage
Insurer for the benefit of the  Certificateholders,  a copy of which is attached
hereto as Exhibit M.


          Monthly Excess Cashflow Amount
          ------------------------------
          The   sum   of   the   Monthly    Excess    Interest    Amount,    the
Overcollateralization  Release Amount and (without  duplication)  any portion of
the Principal Distribution Amount remaining after principal distributions on the
Offered Certificates.

          Monthly Excess Interest Amount
          ------------------------------
          As  to  any  Distribution  Date,  an  amount  equal  to  any  Interest
Remittance  Amount  remaining after the  distributions  set forth in clauses (i)
through (ix) of Section 4.02(a).

          Monthly Statement
          -----------------
          The statement prepared by the Trustee pursuant to Section 4.03.

                                       17


          Moody's
          -------
          Moody's  Investors  Service,  Inc.,  or  any  successor  thereto.  For
purposes of Section 10.05(b) the address for notices to Moody's shall be Moody's
Investors Service, Inc., 99 Church Street, New York, New York 10007,  Attention:
Residential Mortgage Monitoring Department, or such other address as Moody's may
hereafter furnish to the Depositor or the Servicer.

          Mortgage
          --------
          The mortgage,  deed of trust or other  instrument  creating a first or
second lien on an estate in fee simple or  leasehold  interest in real  property
securing a Mortgage Note.

          Mortgaged Property
          ------------------
          The underlying property securing a Loan.

          Mortgage File
          -------------
          The mortgage  documents listed in Section 2.01 hereof  pertaining to a
particular  Loan and any  additional  documents  delivered  to the Trustee to be
added to the Mortgage File pursuant to this Agreement.

          Mortgage Note
          -------------
          The  original   executed  note  or  other  evidence  of   indebtedness
evidencing  the  indebtedness  of a Mortgagor  under a Loan,  together  with any
amendment or modification thereto.

          Mortgage Rate
          -------------
          The annual  rate of  interest  borne by a  Mortgage  Note as set forth
therein.

          Mortgagor
          ---------
          The obligor(s) on a Mortgage Note.

          Net Prepayment Interest Shortfalls
          ----------------------------------
          As to any  Distribution  Date,  the amount by which the  aggregate  of
Prepayment  Interest  Shortfalls during the related Due Period exceeds an amount
equal to the aggregate Servicing Fee for such Distribution Date before reduction
of the Servicing Fee in respect of such Prepayment Interest Shortfalls.

          Net WAC Cap
          -----------
          As to any  Distribution  Date,  the per annum  rate equal to: (a) with
respect to the Class AF-2,  Class AF-3,  Class AF-4, Class M-1, Class M-2, Class
B-1 and Class B-2 Certificates,  the weighted average Adjusted Net Mortgage Rate
of the Loans as of the first day of the Due Period relating to that Distribution
Date,  weighted on the basis of the aggregate  principal balance of the Loans as
of the first day of the related Interest Accrual Period (calculated on the basis
of a 360-day  year made up of twelve  30-day  months);  (b) with  respect to the
Class AF-1 Certificates,  the weighted average Adjusted Net Mortgage Rate of the
Loans as of the first day of the Due Period relating to that Distribution  Date,
weighted on the basis of the aggregate  principal balance of the Loans as of the
first day of the related Interest  Accrual Period  (calculated on the basis of a
360-day  year and the  actual  number of days  elapsed in the  related  Interest
Accrual Period); and (c) with respect to the Class AV-1 Certificates, the sum of
(i)  the  Net  WAC Cap for the  Class  AF-1  Certificates  and  (ii) a  fraction
(expressed as a percentage)  (A) the numerator of which is the lesser of (1) the
product of the excess,  if any, of the  weighted  average  Adjusted Net Mortgage
Rate of the Group II Loans over the Net WAC Cap for the Class AF-1  Certificates
and the Class Certificate  Balance of the Class AV-1 Certificates  (prior to the
distribution of any principal on that Distribution  Date) and (2) the sum of (x)
the product of the excess,  if any, of the Net WAC Cap for the other  Classes of
Offered  Certificates  over  the  weighted  average  of the  Pass-Through  Rates
(without regard to the applicable Net WAC Cap) of the  Certificates  (other than
the  Class  AV-1  and  Class X

                                       18


Certificates)  (weighted  on the  basis of their  respective  Class  Certificate
Balances prior to the distribution of any principal on that  Distribution  Date)
and the aggregate Class Certificate  Balance of the Certificates (other than the
Class AV-1 and Class X Certificates)  and (y) the product of the Net WAC Cap for
the  Class  AF-1  Certificates  and the  Overcollateralization  Amount  for that
Distribution  Date  (adjusted  to account  for the actual  number of days in the
Interest  Accrual  Period)  and  (B)  the  denominator  of  which  is the  Class
Certificate Balance of the Class AV-1 Certificates (calculated on a 360-day year
and the actual number of days elapsed in the related Interest Accrual Period).

          Net WAC Cap Account
          -------------------
          The account established and maintained pursuant to Section 3A.03.

          Net WAC Cap Carryover
          ---------------------
          With  respect  to the  Class  AF-1  Certificates  and the  Class  AV-1
Certificates  and any Distribution  Date, the sum of (a) the excess,  if any, of
the  Interest  Distribution  Amount for such Class for such  Distribution  Date,
calculated at its  Pass-Through  Rate (without  regard to the applicable Net WAC
Cap)  (subject  to a  maximum  rate of 14.00%  with  respect  to the Class  AV-1
Certificates  and a  maximum  rate of 10.00%  with  respect  to the  Class  AF-1
Certificates),  over the actual Interest  Distribution Amount for such Class for
such  Distribution  Date,  and (b) any related Net WAC Cap  Carryover  remaining
unpaid  from  prior  Distribution  Dates,  together  with one month of  interest
accrued thereon at its  Pass-Through  Rate (without regard to the applicable Net
WAC Cap).

          Net WAC Cap Deposit Amount
          --------------------------
          As to any  Distribution  Date,  an amount  equal to the sum of (a) the
aggregate Net WAC Cap Carryover for such  Distribution Date plus (b) the amount,
if any,  needed to increase the  aggregate  amount on deposit in the Net WAC Cap
Account  (after  giving  effect to all  payments to be made  pursuant to Section
4.02(f)) to $10,000.

          Net WAC Rate
          ------------
          As to any  Distribution  Date, a rate equal to the weighted average of
the Adjusted Net Mortgage Rates of all Outstanding  Loans, such weighted average
to be calculated based on the principal balances of such Outstanding Loans as of
the first day of the related  Interest Accrual Period on the basis of either (a)
a 360-day  year and the actual  number of days  elapsed in the related  Interest
Accrual  Period  or (b) a  360-day  year made up of  twelve  30-day  months,  as
applicable.

          Nonrecoverable Advance
          ----------------------
          Any  portion of an Advance  previously  made or proposed to be made by
the  Servicer  that,  in the good faith  judgment of the  Servicer,  will not be
ultimately  recoverable  by the  Servicer  from the related  Mortgagor,  related
Liquidation Proceeds or otherwise.

          Notice of Final Distribution
          ----------------------------
          The notice to be provided  pursuant to Section 9.02 to the effect that
final  distribution  on  any  of  the  Certificates  shall  be  made  only  upon
presentation and surrender thereof.

          Offered Certificates
          --------------------
          The certificates  representing  "regular  interests" in REMIC 2, which
are designated as the Senior Certificates and the Subordinate Certificates.

          Officer's Certificate
          ---------------------
          A  certificate  (a)  signed by the  Chairman  of the  Board,  the Vice
Chairman of the Board,  the  President,  a Managing  Director,  a Vice President
(however  denominated),   an  Assistant  Vice  President,   the  Treasurer,  the
Secretary,  or one of the Assistant  Treasurers or Assistant  Secretaries of the

                                       19


Depositor or the Servicer, or (b), if provided for in this Agreement,  signed by
a Servicing Officer,  as the case may be, and delivered to the Depositor and the
Trustee, as the case may be, as required by this Agreement.

          Opinion of Counsel
          ------------------
          A written opinion of counsel,  who may be counsel for the Depositor or
the Servicer, including, in-house counsel, reasonably acceptable to the Trustee;
provided, however, that with respect to the interpretation or application of the
REMIC Provisions,  such counsel must (a) in fact be independent of the Depositor
and the Servicer, (b) not have any direct financial interest in the Depositor or
the Servicer or in any  affiliate of either,  and (c) not be connected  with the
Depositor  or the  Servicer  as an  officer,  employee,  promoter,  underwriter,
trustee, partner, director or person performing similar functions.

          Optional Termination Date
          -------------------------
          The first  Distribution  Date following the date on which the Optional
Termination may be exercised by the Servicer.

          Optional Termination
          --------------------
          The termination of the trust created  hereunder in connection with the
purchase of the Loans pursuant to Section 9.01(a) hereof.

          Original Loan
          -------------
          The mortgage loan  refinanced in connection  with the origination of a
Refinance Loan.

          OTS
          ---
          The Office of Thrift Supervision.

          Outstanding
          -----------
          With respect to the Certificates as of any date of determination,  all
Certificates  theretofore executed and authenticated under this Agreement except
(a) Certificates theretofore canceled by the Trustee or delivered to the Trustee
for cancellation; and (b) Certificates in exchange for which or in lieu of which
other  Certificates  have been executed and delivered by the Trustee pursuant to
this Agreement.

          Outstanding Loan
          ----------------
          As of any Due Date,  a Loan with a Stated  Principal  Balance  greater
than zero, which was not the subject of a Principal  Prepayment in Full prior to
such Due Date and which did not become a Liquidated Loan prior to such Due Date.

          Overcollateralization Amount
          ----------------------------
          As of any  Distribution  Date,  the  excess,  if any,  of (a) the Pool
Principal  Balance as of the last day of the  immediately  preceding  Due Period
over (b) the  aggregate  Class  Certificate  Balance  of all  Classes of Offered
Certificates  (after taking into account all  distributions of principal on that
Distribution Date).

                                       20


          Overcollateralization Deficiency
          --------------------------------
          As of any Distribution  Date, the excess,  if any, of (a) the Targeted
Overcollateralization   Amount   for  that   Distribution   Date  over  (b)  the
Overcollateralization  Amount for that  Distribution  Date,  calculated for this
purpose after taking into account the reduction on that Distribution Date of the
Class Certificate Balances of all Classes of Offered Certificates resulting from
the  distribution  of the  Principal  Distribution  Amount  (but  not the  Extra
Principal  Distribution  Amount) on that Distribution  Date, but prior to taking
into account any Applied Realized Loss Amounts on that Distribution Date.

          Overcollateralization Release Amount
          ------------------------------------
          With respect to any Distribution Date on or after the Stepdown Date on
which a  Trigger  Event  is not in  effect,  the  lesser  of (a)  the  Principal
Remittance  Amount for that Distribution Date and (b) the excess, if any, of (i)
the Overcollateralization  Amount for that Distribution Date, assuming that 100%
of the  Principal  Remittance  Amount is applied as a  principal  payment on the
Certificates   on   that    Distribution    Date,   over   (ii)   the   Targeted
Overcollateralization  Amount for that  Distribution  Date.  With respect to any
Distribution   Date   on   which   a   Trigger   Event   is   in   effect,   the
Overcollateralization Release Amount will be zero.

          Ownership Interest
          ------------------
          As to  any  Class  R  Certificate,  any  ownership  interest  in  such
Certificate including any interest in such Certificate as the Holder thereof and
any other interest therein, whether direct or indirect, legal or beneficial.

          Pass-Through Rate
          -----------------
          With  respect  to each  Class  of  Certificates,  as set  forth in the
Preliminary Statement.

          Paying Agent
          ------------
          JPMorgan  Chase Bank and its  successors  and, if a  successor  paying
agent is appointed hereunder, such successor.

          Percentage Interest
          -------------------
          As to any  Offered  Certificate,  the  percentage  interest  evidenced
thereby in distributions  required to be made to such Offered Certificate,  such
percentage  interest  being  set  forth  on the  face  thereof  or  equal to the
percentage  obtained by dividing the  Denomination  of such  Certificate  by the
aggregate  of the  Denominations  of all  Certificates  of the same Class.  With
respect  to  the  Class  X  Certificates  and  the  Class  R  Certificates,  the
"Percentage Interest" specified on the face thereof.

          Permitted Investments
          ---------------------

          (a) obligations of the United States or any agency  thereof,  provided
such  obligations  are backed by the full faith and credit of the United States;
(b) general obligations of or obligations  guaranteed by any state of the United
States or the District of Columbia  receiving the highest  long-term debt rating
of each Rating Agency rating the Offered  Certificates,  or such lower rating as
will not result in the downgrading or withdrawal of the ratings then assigned to
the Offered Certificates,  by each such Rating Agency; (c) commercial or finance
company paper which is then receiving the highest  commercial or finance company
paper rating of each such Rating Agency, or such lower rating as will not result
in the  downgrading  or  withdrawal  of the ratings then assigned to the Offered
Certificates, by each such Rating Agency; (d) certificates of deposit, demand or
time deposits,  or bankers' acceptances issued by any depository  institution or
trust company  incorporated  under the laws of the United States or of any state
thereof and subject to  supervision  and  examination  by federal  and/or  state
banking  authorities,  provided  that the  commercial  paper  and/or  long  term
unsecured debt  obligations of such depository  institution or trust company (or
in the case of the principal depository institution in a holding company system,
the commercial  paper or long-term  unsecured  debt  obligations of such holding
company,  but only if Moody's

                                       21


is not a Rating Agency) are then rated the highest  long-term and one of the two
highest  short-term  ratings of each such Rating Agency for such securities,  or
such lower  ratings as will not result in the  downgrading  or withdrawal of the
rating then assigned to the Offered Certificates, by any such Rating Agency; (e)
demand or time deposits or  certificates  of deposit issued by any bank or trust
company  or  savings  institution  to the extent  that such  deposits  are fully
insured by the FDIC; (f) guaranteed  reinvestment agreements issued by any bank,
insurance company or other corporation  containing,  at the time of the issuance
of such  agreements,  such  terms  and  conditions  as will  not  result  in the
downgrading   or   withdrawal  of  the  rating  then  assigned  to  the  Offered
Certificates, by any such Rating Agency; (g) repurchase obligations with respect
to any security  described in clauses (a) and (b) above,  in either case entered
into with a  depository  institution  or trust  company  (acting  as  principal)
described  in clause (d) above;  (h)  securities  (other  than  stripped  bonds,
stripped  coupons or  instruments  sold at a purchase price in excess of 115% of
the face amount  thereof)  bearing  interest or sold at a discount issued by any
corporation  incorporated  under  the laws of the  United  States  or any  state
thereof which, at the time of such investment, have the highest long term rating
and one of the two highest short term ratings of each Rating  Agency  (except if
the Rating Agency is Moody's,  such rating shall be the highest commercial paper
rating of Moody's  for any such  securities),  or such lower  rating as will not
result in the  downgrading  or  withdrawal  of the rating  then  assigned to the
Offered  Certificates,  by any such  Rating  Agency,  as  evidenced  by a signed
writing  delivered by each such Rating  Agency;  and (i) such other  investments
having a specified  stated  maturity and bearing  interest or sold at a discount
acceptable  to each  Rating  Agency  as will not  result in the  downgrading  or
withdrawal of the rating then assigned to the Offered  Certificates  by any such
Rating Agency, as evidenced by a signed writing to such effect delivered by each
such  Rating  Agency;  provided  that no such  instrument  shall be a  Permitted
Investment  if such  instrument  evidences  the right to receive  interest  only
payments with respect to the obligations underlying such instrument.

          Permitted Transferee
          --------------------
          Any person  other than (a) the United  States,  any State or political
subdivision  thereof,  or any agency or instrumentality of any of the foregoing,
(b)  a  foreign  government,   International   Organization  or  any  agency  or
instrumentality of either of the foregoing,  (c) an organization (except certain
farmers' cooperatives described in section 521 of the Code) which is exempt from
tax imposed by Chapter 1 of the Code  (including  the tax imposed by section 511
of the Code on unrelated  business taxable income) on any excess  inclusions (as
defined  in  section  860E(c)(l)  of the  Code)  with  respect  to any  Class  R
Certificate,  (d) rural electric and telephone cooperatives described in section
1381(a)(2)(C) of the Code, (e) a Person that is not (i) a citizen or resident of
the United States,  (ii) a corporation or partnership  (or other entity properly
treated as a corporation  or partnership  for U.S.  federal income tax purposes)
created or organized in or under the laws of the United  States or any political
subdivision  thereof,  (iii) an estate  whose  income from  sources  without the
United States is includible in gross income for United States federal income tax
purposes  regardless of its  connection  with the conduct of a trade or business
within the United States, or (iv) a trust if a court within the United States is
able to exercise primary  supervision over the  administration  of the trust and
one or more United  States  Persons have  authority  to control all  substantial
decisions of the trust,  unless such Person listed in clause (i), (ii), (iii) or
(iv) above has furnished the  transferor  and the Trustee with a duly  completed
Internal  Revenue  Service Form W-8ECI and (f) any other Person so designated by
the Depositor based upon an Opinion of Counsel that the Transfer of an Ownership
Interest in a Class R Certificate  to such Person may cause any REMIC  hereunder
to fail to qualify as one or more REMICs at any time that the  Certificates  are
outstanding. The terms "United States," "State" and "International Organization"
shall  have the  meanings  set forth in  section  7701 of the Code or  successor
provisions.  A  corporation  will not be  treated as an  instrumentality  of the
United  States  or of any  State or  political  subdivision  thereof  for  these
purposes if all of its  activities are subject to tax and, with the exception of
the Federal Home Loan Mortgage Corporation, a majority of its board of directors
is not selected by such government unit.

                                       22


          Person
          ------
          Any individual,  corporation,  partnership, limited liability company,
joint  venture,   association,   joint-stock  company,   trust,   unincorporated
organization or government, or any agency or political subdivision thereof.

          Plan
          ----
          As defined in Section 5.02(b)

          Pool Principal Balance
          ----------------------
          With respect to any Distribution  Date, the sum of the Group Principal
Balances for the Group I Loans and the Group II Loans.

          Popular Financial
          -----------------
          Popular Financial Services, LLC, a Delaware limited liability company.

          Prepayment Interest Excess
          --------------------------
          As to any  Principal  Prepayment  on a Loan  received by the  Servicer
subsequent to its Due Date in the related Prepayment Period, all amounts paid by
the related  Mortgagor in respect of interest on such Principal  Prepayment that
are  intended  to cover the  period on and  after the Due Date.  All  Prepayment
Interest  Excess  shall  be  paid  to  the  Servicer  as  additional   servicing
compensation.

          Prepayment Interest Shortfall
          -----------------------------
          As to any  Distribution  Date and any  Principal  Prepayment on a Loan
received by the  Servicer  on or before its Due Date in the  related  Prepayment
Period,  the  amount,  if any,  by which one  month's  interest  at the  related
Adjusted  Mortgage  Rate on such  Principal  Prepayment,  exceeds  the amount of
interest paid in connection with such Principal Prepayment.

          Prepayment Period
          -----------------
          With respect to any Distribution Date, the calendar month prior to the
month of such Distribution Date.

          Primary Mortgage Insurance Policy
          ---------------------------------
          Each policy of primary mortgage guaranty insurance (including the MGIC
Policy) or any replacement policy therefor with respect to any Loan.

          Principal Distribution Amount
          -----------------------------
          As of any Distribution  Date, the sum of (a) the Principal  Remittance
Amount  (minus the  Overcollateralization  Release  Amount,  if any) and (b) the
Extra Principal Distribution Amount, if any.

                                       23


          Principal Prepayment
          --------------------
          Any payment of  principal by a Mortgagor on a Loan that is received in
advance  of  its  scheduled  Due  Date  and  is  not  accompanied  by an  amount
representing  scheduled interest due on any date or dates in any month or months
subsequent to the month of prepayment.  Partial  Principal  Prepayments shall be
applied by the  Servicer in  accordance  with the terms of the related  Mortgage
Note.

          Principal Prepayment in Full
          ----------------------------
          Any Principal  Prepayment made by a Mortgagor of the entire  principal
balance of a Loan.

          Principal Remittance Amount
          ---------------------------
          As to any Distribution  Date, the sum of (a) the principal  portion of
each  Scheduled  Payment due on each Loan on such Loan's Due Date in the related
Due Period and received by the Servicer on or prior to the related Determination
Date,  including any Advances  with respect  thereto,  (b) the Stated  Principal
Balance of each Loan that was  repurchased by a Seller or the Servicer  pursuant
to this Agreement as of such Distribution Date, (c) the Substitution  Adjustment
Amount in  connection  with any  Deleted  Loan  received  with  respect  to such
Distribution Date, (d) any Insurance Proceeds or Liquidation  Proceeds allocable
to recoveries of principal of Loans that are not yet  Liquidated  Loans received
during the  related  Due  Period,  (e) with  respect to each Loan that  became a
Liquidated  Loan  during the  related  Due  Period,  the  amount of  Liquidation
Proceeds  allocable  to  principal  received  during the related Due Period with
respect to such Loan and (f) all Principal  Prepayments on Loans received during
the related Prepayment Period.

          Prospectus Supplement
          ---------------------
          The Prospectus  Supplement dated June 10, 2002 relating to the Offered
Certificates.

          Purchase Price
          --------------
          With  respect  to any  Loan  required  to be  repurchased  by a Seller
pursuant  to  Section  2.02 or 2.03  hereof or  purchased  at the  option of the
Servicer pursuant to Section 3.11 hereof, an amount equal to the sum of (a) 100%
of the Stated  Principal  Balance of the Loan on the date of such purchase,  and
(b)  accrued  interest  thereon  at  the  applicable  Mortgage  Rate  (or at the
applicable  Adjusted  Mortgage  Rate if (x) the purchaser is the Servicer or (y)
the purchaser is a Seller and Equity One-Delaware is the Servicer) from the date
through  which  interest  was last paid by the  Mortgagor  or advanced  (and not
reimbursed) by the Servicer to the Determination  Date in the month in which the
Purchase Price is to be distributed to Certificateholders.

          PTCE 95-60
          ----------
          As defined in Section 5.02(b).

          Rating Agency
          -------------
          Moody's,  S&P and Fitch. If any of these  organizations or a successor
thereof is no longer in  existence,  "Rating  Agency"  shall be such  nationally
recognized  statistical rating  organization,  or other comparable Person, as is
designated by the Depositor,  notice of which  designation shall be given to the
Trustee.  References  herein to a given rating category of a Rating Agency shall
mean such rating category without giving effect to any modifiers.

          Realized Losses
          ---------------
          With respect to any  Distribution  Date,  the sum of (a) the aggregate
amount, if any, by which (i) the outstanding principal balance of each Loan that
became a Liquidated Loan during the related Due Period (such  principal  balance
determined  immediately  before such Loan became a Liquidated Loan) exceeds (ii)
the Liquidation  Proceeds allocable to principal received during the related Due
Period  in

                                       24


connection  with the  liquidation of such Loan which have not  theretofore  been
used to reduce the Stated Principal  Balance of such Loan, and (b) any Deficient
Valuations.

          Realized Loss Amortization Amount
          ---------------------------------
          Each of the Class M-1 Realized Loss Amortization Amount, the Class M-2
Realized Loss  Amortization  Amount,  the Class B-1 Realized  Loss  Amortization
Amount and the Class B-2 Realized Loss Amortization Amount.

          Record Date
          -----------
          With  respect to the Class AF-2,  Class AF-3,  Class AF-4,  Class M-1,
Class M-2, Class B-1 and Class B-2 Certificates  and any Distribution  Date, the
close of business on the last  Business  Day of the calendar  month  immediately
preceding such  Distribution Date (or the Closing Date with respect to the first
Distribution  Date).  With respect to the Class AF-1 and Class AV-1 Certificates
and any Distribution Date, the close of business on the Business Day immediately
preceding such Distribution Date.

          Reference Banks
          ---------------
          Any  three (3) major  banks  engaged  in  transactions  in  Eurodollar
deposits in the international  Eurocurrency market selected by the Trustee after
consultation with the Servicer.

          Refinance Loan
          --------------
          Any  Loan  originated  for the  purpose  of  refinancing  an  existing
mortgage loan.

          Relief Act
          ----------
          The Soldiers' and Sailors' Civil Relief Act of 1940, as amended.

          Relief Act Reductions
          ---------------------
          With respect to any  Distribution  Date and any Loan as to which there
has been a reduction in the amount of interest  collectible thereon for the most
recently ended calendar month as a result of the  application of the Relief Act,
the amount, if any, by which (a) interest  collectible on such Loan for the most
recently ended calendar month is less than (b) interest accrued thereon for such
month pursuant to the Mortgage Note without taking into account the  application
of the Relief Act.

          REMIC
          -----
          A "real  estate  mortgage  investment  conduit"  within the meaning of
section 860D of the Code.

          REMIC 1
          -------
          As defined in the Preliminary Statement.

          REMIC 2
          -------
          As defined in the Preliminary Statement.

          REMIC 1 Accretion Directed Classes
          ----------------------------------
          As defined in the Preliminary Statement.

          REMIC 1 Accrual Class
          ---------------------
          As defined in the Preliminary Statement.

                                       25


          REMIC Change of Law
          -------------------
          Any proposed,  temporary or final regulation,  revenue ruling, revenue
procedure or other official  announcement or  interpretation  relating to REMICs
and the REMIC Provisions issued after the Closing Date.

          REMIC Provisions
          ----------------
          Provisions  of the  federal  income tax law  relating  to real  estate
mortgage  investment  conduits,  which  appear at sections  860A through 860G of
Subchapter M of Chapter 1 of the Code, and related  provisions,  and regulations
promulgated thereunder,  as the foregoing may be in effect from time to time, as
well as provisions of applicable state laws.

          REO Property
          ------------
          A Mortgaged Property acquired by the Trust Fund through foreclosure or
deed-in-lieu of foreclosure in connection with a defaulted Loan.

          Request for Release
          -------------------
          The Request  for Release  submitted  by the  Servicer to the  Trustee,
substantially in the form of Exhibit J.

          Required Insurance Policy
          -------------------------
          With respect to any Loan, any insurance  policy that is required to be
maintained from time to time under this Agreement.

          Reserve Fund
          ------------
          The account  established  and  maintained  by the Trustee  pursuant to
Section 3A.02.

          Responsible Officer
          -------------------
          When used with  respect to the  Trustee,  any officer  assigned to the
Corporate  Trust Division of the Trustee (or any successor  thereto),  including
any Vice President,  any Assistant Vice President,  the Secretary, any Assistant
Secretary,  any Trust  Officer or any other  officer of the Trustee  customarily
performing  functions  similar to those performed by any of the above designated
officers  and  having  direct  responsibility  for  the  administration  of this
Agreement.

          Rule 144A Letter
          ----------------
          As defined in Section 5.02(b).

          Scheduled Payment
          -----------------
          The scheduled  monthly payment on a Loan due on any Due Date allocable
to principal and/or interest on such Loan.

          Second Lien Loan
          ----------------
          Any Loan secured by a mortgage that is second in lien priority.

          Securities Act
          --------------
          The Securities Act of 1933, as amended.

          Sellers
          -------
          Collectively,  the following  entities,  their successors and assigns,
each  in its  capacity  as a  Seller  of the  Loans  to  the  Depositor:  Equity
One-Delaware;   Equity   One-Minnesota;   Equity   One-New   Hampshire;   Equity
One-Pennsylvania; and Popular Financial.

                                       26


          Senior Certificates
          -------------------
          The Class AF Certificates and the Class AV-1 Certificates.

          Senior Enhancement Percentage
          -----------------------------
          With respect to any  Distribution  Date,  the  percentage  obtained by
dividing  (a) the sum of (i) the  aggregate  Class  Certificate  Balance  of the
Subordinate Certificates and (ii) the Overcollateralization Amount, in each case
before taking into account the distribution of the Principal Distribution Amount
on that  Distribution  Date by (b) the Pool Principal Balance as of the last day
of the related Due Period.

          Senior Principal Distribution Amount
          ------------------------------------
          As of any Distribution  Date on or after the Stepdown Date and as long
as a  Trigger  Event  is  not  in  effect,  the  lesser  of  (a)  the  Principal
Distribution  Amount and (b) the excess of (i) the sum of the Class  Certificate
Balances of the Senior Certificates  immediately prior to that Distribution Date
over (ii) the lesser of (A) the product of (1) 66.80% and (2) the Pool Principal
Balance as of the last day of the related Due Period and (B) the Pool  Principal
Balance as of the last day of the  related  Due Period  minus the product of (1)
0.50% and (2) the Cut-off Date Pool Principal Balance.

          Senior Specified Enhancement Percentage
          ---------------------------------------
          As of any date of determination thereof, 33.20%.

          Servicer
          --------
          Equity One,  Inc.,  a Delaware  corporation,  and its  successors  and
assigns, in its capacity as servicer hereunder.

          Servicer Advance Date
          ---------------------
          As to any  Distribution  Date, the 18th day of the month in which such
Distribution  Date  occurs,  or if such  day is not a  Business  Day,  the  next
succeeding Business Day.

          Servicing Advances
          ------------------
          All  customary,  reasonable  and  necessary  "out of pocket" costs and
expenses   incurred  in  the  performance  by  the  Servicer  of  its  servicing
obligations,  including,  but not limited to, the cost of (a) the  preservation,
restoration  and  protection  of a  Mortgaged  Property,  (b)  the  foreclosure,
trustee's sale, or other liquidation of any Mortgage or Mortgaged Property,  (c)
any  expenses  reimbursable  to the  Servicer  pursuant to Section  3.11 and any
enforcement or judicial proceedings,  including foreclosures, (d) the management
and  liquidation  of any REO  Property,  (e)  compliance  with  the  obligations
described in Section 3.06 and (f) any payments made by the Servicer  pursuant to
Section 3.09.

          Servicing Amount
          ----------------
          The sum of (a) the Servicing  Fee, (b)  unreimbursed  Advances and (c)
unreimbursed Servicing Advances.

          Servicing Fee
          -------------
          As to each Loan and any  Distribution  Date, an amount  payable out of
each full payment of interest  received on such Loan and equal to one-twelfth of
the Servicing Fee Rate multiplied by the Stated  Principal  Balance of such Loan
as of the Due Date in the  month of such  Distribution  Date  (prior  to  giving
effect to any Scheduled Payments due on such Loan on such Due Date),  subject to
reduction as provided in Section 3.13.

          Servicing Fee Rate
          ------------------
          With respect to each Loan, 0.50% per annum.

                                       27


          Servicing Officer
          -----------------
          Any officer of the  Servicer  involved  in, or  responsible  for,  the
administration  and  servicing of the Loans whose name and  facsimile  signature
appear on a list of servicing  officers furnished to the Trustee by the Servicer
on the Closing Date  pursuant to this  Agreement,  as such list may from time to
time be amended.

          S&P
          ---
          Standard & Poor's  Ratings  Services,  a division  of The  McGraw-Hill
Companies,  Inc. For purposes of Section 10.05(b) the address for notices to S&P
shall be Standard & Poor's Ratings  Services,  55 Water Street,  41st Floor, New
York, New York 10041,  Attention:  Residential  Mortgage  Surveillance,  or such
other address as S&P may hereafter furnish to the Depositor and the Servicer.

          Startup Day
          -----------
          The Closing Date.

          Stated Principal Balance
          ------------------------
          As to any Loan,  the unpaid  principal  balance of such Loan as of its
most  recent Due Date as  specified  in the  amortization  schedule  at the time
relating thereto (before any adjustment to such amortization  schedule by reason
of any  moratorium or similar waiver or grace period) after giving effect to any
previous partial  Principal  Prepayments and Liquidation  Proceeds  allocable to
principal (other than with respect to any Liquidated Loan) and to the payment of
principal due on such Due Date and irrespective of any delinquency in payment by
the related Mortgagor.

          Stepdown Date
          -------------
          The  earlier  to  occur  of (a) the  Distribution  Date on  which  the
aggregate  Class  Certificate  Balance of the Senior  Certificates is reduced to
zero or (b) the  later to occur of (i) the  Distribution  Date in June 2005 (the
37th Distribution  Date) or (ii) the first Distribution Date on which the Senior
Enhancement  Percentage  is  greater  than  or  equal  to the  Senior  Specified
Enhancement Percentage.

          Subordinate Certificates
          ------------------------
          The Class M-1, Class M-2, Class B-1 and Class B-2 Certificates.

          Subservicer
          -----------
          Any person to whom the Servicer has  contracted  for the  servicing of
all or a portion of the Loans pursuant to Section 3.02.

          Substitute Loan
          ---------------
          A Loan  substituted  by a Seller for a Deleted  Loan(s) which must, on
the  date  of  such  substitution,  as  confirmed  in  a  Request  for  Release,
substantially in the form of Exhibit J, (a) have a Stated Principal  Balance not
in excess of, and not more than 10% less than, the Stated  Principal  Balance(s)
of the Deleted  Loans (such Stated  Principal  Balances to be measured as of the
respective Due Dates in the month of substitution); (b) have a Mortgage Rate not
lower  than,  and not more than 1% per annum  higher  than,  that of the Deleted
Loan(s);  (c) have a  Loan-to-Value  Ratio not higher  than that of the  Deleted
Loan(s);  (d) have a debt to income  ratio not higher  than that of the  Deleted
Loan(s); (e) have been originated pursuant to the same underwriting standards as
the Deleted Loan(s); (f) have a remaining term to maturity not greater than, and
not more than one year less than, that of the Deleted  Loan(s);  and (g) comply,
as of the date of substitution,  with each representation and warranty set forth
or referred to in Section 2.03.

          Substitution Adjustment Amount
          ------------------------------
          The meaning ascribed to such term pursuant to Section 2.03.

                                       28


          Targeted Overcollateralization Amount
          -------------------------------------
          As of any Distribution  Date, (a) prior to the Stepdown Date, 2.60% of
the Cut-off Date Pool Principal  Balance and (b) on and after the Stepdown Date,
the lesser of (i) 2.60% of the Cut-off Date Pool Principal  Balance and (ii) the
greater  of (A) 5.20% of the Pool  Principal  Balance  as of the last day of the
related Due Period and (B) 0.50% of the Cut-off Date Pool Principal Balance.

          Tax Matters Person
          ------------------
          The person  designated as "tax matters  person" in the manner provided
under  Treasury  regulation  ss.1.860F-4(d)  and temporary  Treasury  regulation
ss.301.6231(a)(7)-1T. Initially, the Tax Matters Person shall be the Trustee.

          Tax Matters Person Certificate
          ------------------------------
          The Class R Certificate with a Denomination of .00001%.

          Transfer
          --------
          Any direct or indirect transfer or sale of any Ownership Interest in a
Class R Certificate.

          Transfer Affidavit
          ------------------
          As defined in Section 5.02(c).

          Transferor Certificate
          ----------------------
          As defined in Section 5.02(b).

          Trigger Event
          -------------

          With respect to any  Distribution  Date, if (a) the six-month  rolling
average  of 60+  Day  Delinquent  Loans  equals  or  exceeds  45% of the  Senior
Enhancement  Percentage;  provided, that if the Class Certificate Balance of the
Senior Certificates has been reduced to zero, a Trigger Event will have occurred
if the six-month  rolling average of 60+ Day Delinquent  Loans equals or exceeds
20% or (b) the aggregate  amount of Realized  Losses  incurred since the Cut-off
Date through the last day of the related Due Period  divided by the Cut-off Date
Pool Principal  Balance exceeds the applicable  percentages set forth below with
respect to that Distribution Date:

- ----------------------------------------- --------------------------------------
     Distribution Date Occurring In                       Percentage
- ----------------------------------------- --------------------------------------
          June 2005 - May 2006                              3.00%
- ----------------------------------------- --------------------------------------
          June 2006 - May 2007                              3.75%
- ----------------------------------------- --------------------------------------
          June 2007- May 2008                               4.25%
- ----------------------------------------- --------------------------------------
        June 2008 and thereafter                            4.75%
- ----------------------------------------- --------------------------------------

          Trustee
          -------
          JPMorgan Chase Bank and its successors and, if a successor  trustee is
appointed hereunder, such successor.

          Trustee Fee
          -----------
          As to any  Distribution  Date, an amount equal to  one-twelfth  of the
Trustee  Fee  Rate  multiplied  by  the  Pool  Principal   Balance  as  of  such
Distribution Date.

          Trustee Fee Rate
          ----------------
          With respect to each Loan, 0.02% per annum.

                                       29


          Trust Fund
          ----------
          The corpus of the trust created hereunder  consisting of (a) the Loans
and all interest  and  principal  received,  or  receivable,  on or with respect
thereto  after the  Cut-off  Date to the extent not  applied  in  computing  the
Cut-off Date Principal  Balance thereof and all interest and principal  payments
on such Loans received prior to the Cut-off Date in respect of  installments  of
interest  and  principal  due  thereafter;  (b)  the  Certificate  Account,  the
Distribution  Account, the Net WAC Cap Account, the Reserve Fund and all amounts
deposited therein pursuant to the applicable  provisions of this Agreement;  (c)
property that secured a Loan and has been acquired by foreclosure,  deed-in-lieu
of foreclosure or otherwise;  (d) the Yield Maintenance  Agreement;  and (e) all
proceeds of the conversion, voluntary or involuntary, of any of the foregoing.

          Unpaid Realized Loss Amount
          ---------------------------
          For any Class of Subordinate  Certificates  and as to any Distribution
Date, the excess of (a) the cumulative  amount of related Applied  Realized Loss
Amounts with respect to that Class for all prior Distribution Dates over (b) the
cumulative amount of related Realized Loss Amortization  Amounts with respect to
that Class for all prior Distribution Dates.

          Underwriter Exemption
          ---------------------
          Prohibited  Transaction  Exemption 2000-58, 65 Fed. Reg. 67765 (2000),
as amended (or any successor thereto).

          Voting Rights
          -------------
          The portion of the voting rights of all of the Certificates,  which is
allocated to any  Certificate.  With respect to any date of  determination,  the
Offered  Certificates  shall be allocated 100% of all Voting Rights.  The Voting
Rights  allocated  to  each  Class  of the  Offered  Certificates  shall  be the
fraction,  expressed  as a  percentage,  the  numerator  of which  is the  Class
Certificate  Balance of such Class then outstanding and the denominator of which
is the aggregate Stated  Principal  Balance of the Loans then  outstanding.  The
Voting Rights  allocated to each Class of Certificates  shall be allocated among
the  Certificates  of each  such  Class  in  accordance  with  their  respective
Percentage Interests. The Class X and the Class R Certificates will not have any
Voting Rights.

          Yield Maintenance Agreement
          ---------------------------
          The  Master   Agreement   (including  the  Schedule  thereto  and  the
transactions  thereunder  evidenced by a confirmation) dated as of June 14, 2002
by and between the  Counterparty  and the Trustee for the benefit of the Holders
of Class AV-1 Certificates, a copy of which is attached hereto as Exhibit L.

          Yield Maintenance Stated Termination
          ------------------------------------
          June 25, 2004.

                                       30


                                   ARTICLE II
                              CONVEYANCE OF LOANS;
                         REPRESENTATIONS AND WARRANTIES

          SECTION 2.01. Conveyance of Loans.
          ----------------------------------

          (a) Subject to its substitution and repurchase  obligations hereunder,
each  Seller,  concurrently  with the  execution  and  delivery  hereof,  hereby
irrevocably sells, transfers, grants, bargains, assigns, sets over and otherwise
conveys to the Depositor, without recourse, all the right, title and interest of
such Seller in and to that portion of the Loans listed on the Loan Schedule that
pertains to such  Seller,  including  all  interest  and  principal  received or
receivable  by such  Seller on or with  respect to such Loans  after the Cut-off
Date and all interest and principal  payments on such Loans received on or prior
to the Cut-off Date in respect of  installments  of interest and  principal  due
thereafter, but not including payments of principal and interest due and payable
on such Loans on or before the Cut-off  Date.  On or prior to the Closing  Date,
each Seller shall deliver to the Depositor or, at the Depositor's direction,  to
the Trustee or other designee of the Depositor,  the Mortgage File for each Loan
listed in that portion of the Loan Schedule  that pertains to such Seller.  Such
delivery of the Mortgage Files shall be made against payment by the Depositor of
the purchase price,  previously agreed to by such Seller and the Depositor,  for
the Loans listed on the Loan Schedule that pertain to such Seller.  With respect
to any Loan that does not require  the first  payment of  principal  or interest
thereon to be made on or before  such  Loan's Due Date in the month prior to the
first Distribution Date, such Seller shall deposit into the Certificate  Account
on the Closing  Date,  an amount  equal to one  month's  interest at the related
Mortgage Rate on the Cut-off Date  Principal  Balance of such Loan (the "Initial
Certificate  Account Deposit").  The Sellers,  for the benefit of the Depositor,
shall,  in connection  with the  conveyance  described in this Section  2.01(a),
deliver  to  the  Depositor  on or  prior  to the  Closing  Date  the  financing
statements  described  in Schedule  VI. The Sellers  shall also  arrange for the
delivery to the Depositor or its assignee,  as  applicable,  of any  appropriate
Uniform  Commercial  Code  continuation   statements  as  may  be  necessary  in
connection with the financing statements referenced in the foregoing sentence.

          (b) The  Depositor,  concurrently  with  the  execution  and  delivery
hereof, hereby irrevocably sells,  transfers,  grants,  bargains,  assigns, sets
over  and   otherwise   conveys  to  the   Trustee   for  the   benefit  of  the
Certificateholders,  without recourse,  all the right, title and interest of the
Depositor  in and to the  Trust  Fund  together  with the  Depositor's  right to
require the  Sellers to cure any breach of a  representation  or  warranty  made
herein by the Sellers or to repurchase  or  substitute  for any affected Loan in
accordance herewith.  On or prior to the Closing Date, the Depositor shall cause
the  Mortgage  Insurer  to deliver  the MGIC  Policy to the  Mortgage  Insurance
Co-Trustee.  In addition, the Depositor,  for the benefit of the Trustee and the
Certificateholders,  shall, in connection with the conveyance  described in this
Section  2.01(b),  deliver to the  Trustee on or prior to the  Closing  Date the
financing statements described in Schedule VII. The Depositor shall also arrange
for the  delivery  to the Trustee of any  appropriate  Uniform  Commercial  Code
continuation  statements  as may be necessary in  connection  with the financing
statements referenced in the foregoing sentence.

          (c) In connection with the sale,  transfer and assignment set forth in
clause (b) above,  the  Depositor has delivered or caused to be delivered to the
Trustee or a Custodian  for the  Trustee on or before the Closing  Date or shall
deliver or cause to be delivered  to the Trustee or a Custodian  for the Trustee
on or before  such  later  date as is set forth  below,  for the  benefit of the
Certificateholders  the following  documents or instruments with respect to each
Loan so sold, transferred and assigned:

                                       31


                    (i) the  original  Mortgage  Note  endorsed  (by  manual  or
          facsimile  signature) as follows:  "Pay to the order of JPMorgan Chase
          Bank as trustee  for the benefit of the  Certificateholders  of Equity
          One ABS, Inc. Mortgage Pass-Through Certificates Series 2002-3 without
          recourse,"  with  all  intervening  endorsements  and all  riders  and
          modifications  showing  a  complete  chain  of  endorsement  from  the
          originator  to the  Person  endorsing  it to the  Trustee  (each  such
          endorsement being sufficient to transfer all right, title and interest
          of the party so endorsing,  as noteholder or assignee thereof,  in and
          to that Mortgage Note);

                    (ii)  except  as  provided  below,  the  original   recorded
          Mortgage;

                    (iii) an original recorded assignment of the Mortgage (which
          may be included in a blanket assignment or assignments), duly executed
          by the appropriate Seller and the Depositor, which assignment will not
          be  delivered  on or before the Closing  Date,  but shall be delivered
          within the time period set forth in this Section 2.01,  together with,
          except as provided  below,  all interim  recorded  assignments of such
          Mortgage,  if any, all riders or  modifications  to such Mortgage,  if
          any, (each such  assignment to be in recordable form and sufficient to
          effect the assignment of and transfer to the assignee  thereof,  under
          the Mortgage to which the assignment relates,  with the original to be
          recorded by the Servicer as follows:  the Servicer shall promptly send
          such assignments for recording, and shall return the original recorded
          assignment to the Trustee once returned as recorded by the  applicable
          recording office);

                    (iv) the original of each assumption,  modification, written
          assurance or substitution agreement, if any; and

                    (v) except as provided  below,  the  original  or  duplicate
          original lender's title policy and all riders thereto.

          In the event that in  connection  with any Loan the  Depositor  cannot
deliver (a) the original recorded Mortgage, (b) all interim recorded assignments
or (c) the lender's title policy  (together with all riders thereto)  satisfying
the requirements of clause (ii), (iii) or (v) above, respectively,  concurrently
with the execution and delivery  hereof  because such document or documents have
not been returned from the  applicable  public  recording  office in the case of
clause (ii) or (iii) above,  or because the title policy has not been  delivered
to either the Servicer or the Depositor by the  applicable  title insurer in the
case of clause (v) above, and, in the case of the assignments of the Mortgage to
the Trustee as required under (iii) above,  the Depositor shall promptly deliver
to the  Trustee,  in the case of  clause  (ii) or  (iii)  above,  such  original
recorded Mortgage or such original recorded assignment, as the case may be, with
evidence of recording  indicated  thereon  upon receipt  thereof from the public
recording office, or a copy thereof,  certified, if appropriate, by the relevant
recording  office,  but in no event  shall  any such  delivery  of the  original
recorded Mortgage and each such original recorded  assignment or a copy thereof,
certified,  if appropriate,  by the relevant  recording  office,  and each title
policy as required by clause (v) above be made later than one year following the
Closing Date; provided, however, in the event the Depositor is unable to deliver
within one year following the Closing Date each original recorded Mortgage,  and
each such  original  recorded  assignment or each such title policy by reason of
the fact  that any such  documents  have not been  returned  by the  appropriate
recording office,  or, in the case of each such assignment,  because the related
original recorded  Mortgage or any related interim recorded  assignment have not
been returned by the appropriate  recording office or, in the case of each title
policy,  because the title  insurer has not received the  recording  information
from the appropriate  recording  office for such original  recorded  Mortgage or
original recorded assignment, has not been returned by the appropriate recording
office, the Depositor shall deliver such documents to the Trustee as promptly as
possible upon receipt

                                       32


thereof  and, in any event,  within 720 days  following  the Closing  Date.  The
Depositor shall forward or cause to be forwarded to the Trustee (a) from time to
time additional original documents evidencing an assumption or modification of a
Loan and (b) any other  documents  required to be delivered by the  Depositor or
the Servicer to the Trustee. In the event that the original recorded Mortgage is
not delivered  and, in connection  with the payment in full of the related Loan,
the public  recording  office requires the  presentation of a "lost  instruments
affidavit and indemnity" or any equivalent document,  because only a copy of the
Mortgage can be delivered with the instrument of satisfaction  or  reconveyance,
the Servicer  shall  execute and deliver or cause to be executed  and  delivered
such a  document  to the  public  recording  office.  In the case where a public
recording office retains the original  recorded Mortgage or in the case where an
original  recorded  Mortgage  is lost after  recordation  in a public  recording
office,  the  appropriate  Seller  shall  deliver to the  Trustee a copy of such
Mortgage  certified  by such public  recording  office to be a true and complete
copy of the original recorded Mortgage.

          As promptly as practicable subsequent to such transfer and assignment,
and in any event,  within thirty (30) days  thereafter,  the Servicer  shall (i)
affix the Trustee's name to each assignment of Mortgage, as the assignee thereof
as Trustee for the benefit of the Certificateholders, (ii) cause such assignment
to be in proper form for  recording in the  appropriate  public  office for real
property  records  and  (iii)  cause  to  be  delivered  for  recording  in  the
appropriate  public  office for real  property  records the  assignments  of the
Mortgages  to the  Trustee,  except that,  with  respect to any  assignments  of
Mortgages as to which the  information  required to prepare such  assignment  in
recordable  form has not yet been received,  the Servicer's  obligation to do so
and to deliver the same for such recording shall be as soon as practicable after
receipt  of such  information  and in any event  within  thirty  (30) days after
receipt thereof.

          In the case of Loans that have been  prepaid in full as of the Closing
Date the Depositor,  in lieu of delivering  the above  documents to the Trustee,
will  deposit in the  Certificate  Account the portion of such  payment  that is
required to be deposited  in the  Certificate  Account  pursuant to Section 3.05
hereof.

          SECTION 2.02. Acceptance by Trustee of the Loans.
          --------------------------------------------------

          The Trustee  acknowledges  receipt of the documents  identified in the
initial  certification in the form annexed hereto as Exhibit D and declares that
it holds and will hold such  documents and the other  documents  delivered to it
constituting  the  Mortgage  Files,  and that it holds or will hold  such  other
assets as are  included in the Trust Fund,  in trust for the  exclusive  use and
benefit of all present and future  Certificateholders.  The Trustee acknowledges
that it will maintain  possession  of the Mortgage  Notes in the State of Texas,
unless otherwise permitted by the Rating Agencies. In the event that the Trustee
desires to maintain possession of the Mortgage Notes in a state constituting one
of the United States of America,  the Trustee  shall,  at least thirty (30) days
prior to  discontinuing  possession of the Mortgage Notes in the State of Texas,
provide (i) a notice of such  intention  to the Rating  Agencies and the Sellers
and (ii) an Opinion of Counsel  stating  that such  relocation  of the  Mortgage
Notes and the  possession  by the  Trustee of the  Mortgage  Notes in such other
state will not destroy or impair the  perfection  by the Trustee of the security
interests  assigned  and granted to the Trustee  pursuant to the  provisions  of
Section 10.04.

          The Trustee  agrees to execute and deliver on the Closing  Date to the
Depositor,  the  Servicer and the Sellers an initial  certification  in the form
annexed hereto as Exhibit D. Based on its review and examination, and only as to
the  documents  identified  in such  initial  certification,  the Trustee  shall
acknowledge  that such documents  appear regular on their face and relate to the
Loans listed in the Loan Schedule or shall  indicate any noted  deviations.  The
Trustee, at the time of delivery of the initial certification, shall be under no
duty  or  obligation  (i)  to  inspect,   review  or  examine  said   documents,
instruments,  certificates  or  other  papers  to  determine  that  the same are
genuine,  enforceable or appropriate

                                       33


for the represented purpose or that they have actually been recorded in the real
estate records or that they are other than what they purport to be on their face
or  (ii) to  determine  whether  the  Mortgage  File  shall  include  any of the
documents listed in Section 2.01(c),  except for the Mortgage Note. Should there
be any exceptions to the Trustee's initial certification, the appropriate Seller
shall have  thirty  (30) days from the Closing  Date to cure such  exception  or
deliver a Mortgage  File or Mortgage  Files for a Substitute  Loan or Substitute
Loans in accordance with Section  2.03(c).  A Seller may cure an exception based
on absence of a Mortgage  Note for a Loan by  delivering  an executed copy of an
Affidavit  of Lost Note in the form  attached  as Annex I to Exhibit D hereto to
the Trustee.

          Not later than 90 days  after the  Closing  Date,  the  Trustee  shall
deliver to the Depositor,  the Servicer and the Sellers a final certification in
the form  annexed  hereto as Exhibit  E, with any  applicable  exceptions  noted
thereon.

          If the Trustee  finds any document  constituting  a part of a Mortgage
File which does not meet the  requirements  of Section  2.01,  the Trustee shall
list such as an exception in the final certification; provided, however that the
Trustee shall not make any  determination  as to whether (i) any  endorsement is
sufficient to transfer all right,  title and interest of the party so endorsing,
as  noteholder  or assignee  thereof,  in and to that  Mortgage Note or (ii) any
assignment  is in recordable  form or is sufficient to effect the  assignment of
and transfer to the assignee  thereof under the mortgage to which the assignment
relates. In performing any such review, the Trustee may conclusively rely on the
Depositor as to the purported genuineness of any such document and any signature
thereon. It is understood that the scope of the Trustee's review of the Mortgage
Files is  limited  solely to  confirming  that the  documents  listed in Section
2.01(c) have been  received and further  confirming  that any and all  documents
delivered pursuant to Section 2.01(c) have been executed and relate to the Loans
identified in the Loan Schedule.  The Trustee shall have no  responsibility  for
determining  whether any document is valid and binding,  whether the text of any
assignment or endorsement is in proper or recordable form,  whether any document
has  been  recorded  in  accordance  with  the  requirements  of any  applicable
jurisdiction,  or whether a blanket  assignment  is permitted in any  applicable
jurisdiction.  The appropriate Seller shall promptly correct or cure such defect
within 90 days from the date it was so  notified  of such  defect  and,  if such
Seller  does not correct or cure such defect  within  such  period,  such Seller
shall  either (a)  substitute  for the related  Loan a  Substitute  Loan,  which
substitution  shall be  accomplished in the manner and subject to the conditions
set forth in Section 2.03, or (b) purchase such Loan from the Trustee  within 90
days from the date such  Seller was  notified  of such  defect in writing at the
Purchase  Price of such Loan;  provided,  however,  that in no event  shall such
substitution or purchase occur more than 540 days from the Closing Date,  except
that if the  substitution  or purchase of a Loan  pursuant to this  provision is
required  by reason of a delay in delivery  of any  comments by the  appropriate
recording  office,  and there is a dispute  between  either the Servicer or such
Seller and the Trustee  over the  location or status of the  recorded  document,
then such  substitution or purchase shall occur within 720 days from the Closing
Date;  provided,  that any Loan that does not constitute a "qualified  mortgage"
within  the  meaning  of  Section  860G(a)(3)  of the Code shall be subject to a
substitution or repurchase as provided in Section 2.05(b) of this Agreement. The
Trustee  shall  deliver a report to each Rating  Agency within 720 days from the
Closing Date  indicating a list of all  documents in each  Mortgage  File in the
possession  of the  Trustee.  Any such  substitution  pursuant  to (a)  above or
purchase  pursuant to (b) above shall not be effected  prior to the  delivery to
the Trustee of the Opinion of Counsel  required by Section 2.05 hereof,  if any,
and any  substitution  pursuant to (a) above shall not be effected  prior to the
additional delivery to the Trustee of a Request for Release substantially in the
form of Exhibit J. No substitution is permitted to be made in any calendar month
after the  Determination  Date for such month.  The Purchase  Price for any such
Loan shall be deposited by such Seller in the Certificate Account on or prior to
the  Distribution  Account Deposit Date for the  Distribution  Date in the month
following  the  month of  repurchase  and,  upon  receipt  of such  deposit  and
certification  with respect  thereto in the form of Exhibit J, the Trustee shall
release the related  Mortgage  File to such Seller and shall execute and deliver
at such Seller's request such instruments of transfer or assignment

                                       34


prepared by such Seller, in each case without recourse, as shall be necessary to
vest in such Seller, or a designee,  the Trustee's interest in any Loan released
pursuant hereto.

          The Trustee shall retain  possession and custody of each Mortgage File
in accordance with and subject to the terms and conditions set forth herein. The
Servicer  shall promptly  deliver to the Trustee,  upon the execution or receipt
thereof,  the originals of such other documents or instruments  constituting the
Mortgage File as come into the possession of the Servicer from time to time.

          It is understood  and agreed that the  obligation  of the  appropriate
Seller  to  substitute  for or to  purchase  any  Loan  which  does not meet the
requirements  of Section  2.01 above  shall  constitute  the sole and  exclusive
remedy  respecting such defect  available to the Trustee,  the Depositor and any
Certificateholder against any Seller.

          SECTION 2.03. Representations, Warranties and Covenants of the Sellers
          ----------------------------------------------------------------------
          and the Servicer.
          -----------------


          (a) (i) Equity  One-Delaware,  Equity  One-Minnesota,  Equity  One-New
          Hampshire,  Equity  One-Pennsylvania  and Popular Financial,  in their
          capacities as Sellers,  hereby make the representations and warranties
          set forth in  Schedules  IIA  through  IIE  respectively,  and by this
          reference incorporated herein, to the Depositor and the Trustee, as of
          the Closing Date or if so specified  therein,  as of the Cut-off Date;
          and

          (ii) The Servicer hereby makes the  representations and warranties set
          forth in Schedule IIX, and by this reference  incorporated  herein, to
          the  Depositor  and  the  Trustee,  as of the  Closing  Date  or if so
          specified therein, as of the Cut-off Date.

          (b)  Equity  One-Delaware,   Equity   One-Minnesota,   Equity  One-New
Hampshire, Equity One-Pennsylvania and Popular Financial, in their capacities as
Sellers,  hereby make the  representations and warranties set forth in Schedules
IIIA through IIIE respectively,  and by this reference  incorporated  herein, to
the  Depositor  and the  Trustee,  as of the  Closing  Date  or if so  specified
therein, as of the Cut-off Date.

          (c) Upon  discovery  by any of the  parties  hereto  of a breach  of a
representation  or warranty made pursuant to Section 2.03(b) that materially and
adversely affects the interests of the Certificateholders in any Loan, the party
discovering  such breach shall give prompt notice  thereof to the other parties.
Each Seller,  for itself and not jointly and  severally  for all other  Sellers,
hereby  covenants  that  within 90 days of the earlier of its  discovery  or its
receipt of written  notice from any party of a breach of any  representation  or
warranty made pursuant to Section 2.03(b) with respect to any Loan listed on the
Loan Schedule that pertains to such Seller,  such Seller may, and if such breach
materially and adversely  affects the interests of the  Certificateholders  such
Seller shall, cure such breach in all material  respects,  and if such breach is
not so  cured,  may or  shall,  as the case may be,  (i) if such  90-day  period
expires prior to the second anniversary of the Closing Date, remove such Loan (a
"Deleted  Loan") from the Trust Fund and  substitute  in its place a  Substitute
Loan, in the manner and subject to the  conditions  set forth in this Section or
(ii)  repurchase  the  affected  Loan or Loans from the Trustee at the  Purchase
Price  in  the  manner  set  forth  below;  provided,  however,  that  any  such
substitution  pursuant to (i) above shall not be effected  prior to the delivery
to the Trustee of the Opinion of Counsel  required by Section  2.05  hereof,  if
any, and any such substitution pursuant to (i) above shall not be effected prior
to the additional delivery to the Trustee of a Request for Release substantially
in the form of Exhibit J and the  Mortgage  File for any such  Substitute  Loan.
Notwithstanding  the  preceding  sentence,  any Loan that does not  constitute a
"qualified  mortgage" within the meaning of Section 860G(a)(3) of the Code shall
be subject to  substitution or repurchase as provided in Section 2.05(b) of this
Agreement.  The appropriate Seller shall

                                       35


promptly  reimburse  the Servicer  and the Trustee for any  expenses  reasonably
incurred by the Servicer or the Trustee in respect of enforcing the remedies for
such breach.  With respect to the  representations  and warranties  described in
this  Section  which  are made to the  best of a  Seller's  knowledge,  if it is
discovered by either the Depositor,  the appropriate  Seller or the Trustee that
the  substance  of such  representation  and  warranty  is  inaccurate  and such
inaccuracy materially and adversely affects the value of the related Loan or the
interests of the Certificateholders therein,  notwithstanding such Seller's lack
of knowledge with respect to the substance of such  representation  or warranty,
such  inaccuracy  shall be  deemed a breach  by such  Seller  of the  applicable
representation or warranty.

          With  respect  to any  Substitute  Loan or Loans,  such  Seller  shall
deliver to the Trustee for the benefit of the  Certificateholders,  the Mortgage
Note,  the Mortgage,  the related  assignment  of the  Mortgage,  and such other
documents and agreements as are required by Section 2.01, with the Mortgage Note
endorsed and the Mortgage  assigned as required by Section 2.01. No substitution
is permitted to be made in any calendar month after the  Determination  Date for
such month. Scheduled Payments due with respect to Substitute Loans in the month
of substitution  shall not be part of the Trust Fund and will be retained by the
appropriate  Seller on the next succeeding  Distribution  Date. For the month of
substitution,  distributions  to the  relevant  Class will  include  the monthly
payment due on any Deleted Loan for such month and  thereafter  the  appropriate
Seller  shall be  entitled  to retain all  amounts  received  in respect of such
Deleted Loan.  The Servicer shall amend the Loan Schedule for the benefit of the
Certificateholders  to  reflect  the  removal  of  such  Deleted  Loan  and  the
substitution  of the Substitute Loan or Loans and the Servicer shall deliver the
amended Loan Schedule to the Trustee.  Upon such  substitution,  the  Substitute
Loan or Loans shall be subject to the terms of this  Agreement in all  respects,
and the  appropriate  Seller  shall be deemed to have made with  respect to such
Substitute Loan or Loans, as of the date of  substitution,  the  representations
and warranties made pursuant to Section 2.03(b).  Upon any such substitution and
the deposit to the  Certificate  Account of the amount  required to be deposited
therein in  connection  with such  substitution  as described  in the  following
paragraph,  the Trustee  shall release the Mortgage File held for the benefit of
the  Certificateholders  relating to such Deleted Loan to the appropriate Seller
and shall  execute  and  deliver  at the  appropriate  Seller's  direction  such
instruments  of transfer or  assignment  prepared by such  Seller,  in each case
without  recourse,  as shall be necessary  to vest title in such Seller,  or its
designee, with respect to the Trustee's interest in any Deleted Loan substituted
for pursuant to this Section 2.03.

          For any month in which the appropriate  Seller substitutes one or more
Substitute  Loans for one or more Deleted Loans, the Servicer will determine the
amount  (if any) by which the  aggregate  Stated  Principal  Balance of all such
Substitute Loans is less than the aggregate Stated Principal Balance of all such
Deleted  Loans  (such  Stated  Principal  Balances  to be  measured  as  of  the
respective Due Dates in the month of substitution).  The amount of such shortage
(the "Substitution  Adjustment Amount") plus an amount equal to the aggregate of
any unreimbursed  Advances with respect to such Deleted Loans shall be deposited
in the Certificate Account by such Seller on or before the Distribution  Account
Deposit  Date for the  Distribution  Date in the month  succeeding  the calendar
month during which the related Loan became  required to be purchased or replaced
hereunder.

          In the event that the  appropriate  Seller  shall have  repurchased  a
Loan, the Purchase Price therefor shall be deposited in the Certificate  Account
pursuant to Section 3.05 on or before the Distribution  Account Deposit Date for
the Distribution  Date in the month following the month during which such Seller
became  obligated  hereunder  to  repurchase  or replace such Loan and upon such
deposit of the Purchase Price,  the delivery of the Opinion of Counsel  required
by Section  2.05 and  receipt of a Request for Release in the form of Exhibit J,
the Trustee shall release the related  Mortgage File held for the benefit of the
Certificateholders  to such Seller, and the Trustee shall execute and deliver at
such Seller's  direction such instruments of transfer or assignment  prepared by
such Seller,  in each case without  recourse,  as shall be necessary to transfer
title from the Trustee.  It is understood and agreed that the

                                       36


obligation under this Agreement of any Seller to cure, repurchase or replace any
Loan as to which a breach of a  representation  or warranty  has occurred and is
continuing  shall  constitute the sole and exclusive remedy against such Sellers
respecting  such  breach  of  a   representation   and  warranty   available  to
Certificateholders, the Depositor or the Trustee on their behalf.

          (d) The  representations  and warranties made pursuant to this Section
2.03 shall survive delivery of the respective  Mortgage Files to the Trustee for
the benefit of the Certificateholders.


          SECTION 2.03A. Additional Obligations of Equity One-Delaware.
          -------------------------------------------------------------

          (a) In addition to the  representations  and warranties made by Equity
One-Delaware  in its capacity as a Seller,  as described in Section 2.03 and set
forth in Schedules  IIA and IIIA,  Equity  One-Delaware  hereby  represents  and
warrants to the  Depositor and the Trustee that all of the  representations  and
warranties  of the other  Sellers  described  in  Section  2.03 and set forth in
Schedules  IIB through IIE and IIIB  through  IIIE are true and  accurate in all
respects.

          (b) Equity One-Delaware hereby covenants that it shall comply with the
repurchase and  substitution  obligations  described in Section 2.02 and 2.03 in
the event that (i) a breach of any of the  representations  and  warranties  set
forth in Schedules IIIB through IIIE occurs and (ii) the related Seller defaults
on its repurchase and substitution obligations under Sections 2.02 and 2.03.

          SECTION 2.04.  Representations  and  Warranties of the Depositor as to
          ----------------------------------------------------------------------
          the Loans
          ---------

          The  Depositor  hereby  represents  and  warrants to the Trustee  with
respect to each Loan that as of the Closing Date,  and following the transfer of
the Loans to it by the Sellers,  the  Depositor  had good title to the Loans and
the Mortgage Notes were subject to no offsets, defenses or counterclaims.

          The Depositor,  concurrently  with the execution and delivery  hereof,
hereby irrevocably sells,  transfers,  assigns, sets over, grants,  bargains and
otherwise  conveys to the  Trustee  for the  benefit of the  Certificateholders,
without  recourse,  all of its rights,  title and  interest  with respect to the
Loans including,  without limitation,  the representations and warranties of the
Sellers made pursuant to Sections 2.03(a) and 2.03(b) hereof,  together with all
rights of the  Depositor  to require  any  applicable  Seller to cure any breach
thereof or to repurchase or substitute for any affected Loan in accordance  with
this Agreement.

          It is understood  and agreed that the  representations  and warranties
set forth in this Section 2.04 shall survive  delivery of the Mortgage  Files to
the Trustee.  Upon  discovery by the Depositor or the Trustee of a breach of any
of the foregoing  representations and warranties set forth in this Section 2.04,
which   breach   materially   and   adversely   affects  the   interest  of  the
Certificateholders,  the party discovering such breach shall give prompt written
notice to the other parties and to each Rating Agency.

          SECTION  2.05.  Delivery  of Opinion of  Counsel  in  Connection  with
          ----------------------------------------------------------------------
          Substitutions.
          --------------

          (a)  Notwithstanding  any  contrary  provision of this  Agreement,  no
substitution pursuant to Section 2.02 or Section 2.03 shall be made more than 90
days after the  Closing  Date  unless the  appropriate  Seller  delivers  to the
Trustee an  Opinion of  Counsel,  which  Opinion of Counsel  shall not be at the
expense of either the Trustee or the Trust Fund,  addressed to the  Trustee,  to
the effect that such  substitution  will not (i) result in the imposition of the
tax on "prohibited  transactions" on the Trust Fund or  contributions  after the
Startup  Day,  as  defined  in  Sections  860F(a)(2)  and  860G(d)  of the Code,

                                       37


respectively, and/or (ii) cause the Trust Fund to fail to qualify as one or more
REMICs at any time that any Certificates are outstanding.

          (b) Upon  discovery by the  Depositor,  the  appropriate  Seller,  the
Servicer or the Trustee that any Loan does not constitute a "qualified mortgage"
within the meaning of Section 860G(a)(3) of the Code, the party discovering such
fact  shall  promptly  (and  in any  event  within  five  (5)  Business  Days of
discovery)  give written  notice  thereof to the other  parties.  In  connection
therewith,  the Trustee shall require the appropriate  Seller,  at such Seller's
option,  to either (i)  substitute,  if the  conditions in Section  2.03(c) with
respect to substitutions are satisfied,  a Substitute Loan for the affected Loan
within 90 days from the discovery or (ii) repurchase the affected Loan within 90
days of such  discovery  in the same manner as it would  repurchase a Loan for a
breach of  representation or warranty made pursuant to Section 2.03. The Trustee
shall  reconvey to such Seller the Loan to be  released  pursuant  hereto in the
same manner,  and on the same terms and  conditions,  as it would release a Loan
repurchased  for breach of a  representation  or warranty  contained  in Section
2.03.

          SECTION 2.06. Execution and Delivery of Certificates.
          -----------------------------------------------------

          The Trustee  acknowledges  the  transfer and  assignment  to it of the
Trust Fund and,  concurrently  with such transfer and  assignment and in payment
therefor, has executed and delivered to or upon the order of the Depositor,  the
Certificates in authorized  denominations  evidencing directly or indirectly the
entire  ownership of the Trust Fund.  The Trustee  agrees to hold the Trust Fund
and  exercise  the rights  referred  to above for the benefit of all present and
future  Certificateholders and to perform the duties set forth in this Agreement
to  the  best  of  its   ability,   to  the  end  that  the   interests  of  the
Certificateholders may be adequately and effectively protected.

          SECTION 2.07. REMIC Matters.
          ----------------------------

          The  Preliminary  Statement  sets forth the  designations  and "latest
possible maturity date" for federal income tax purposes of all interests created
hereby.  The  "Startup  Day" for purposes of the REMIC  Provisions  shall be the
Closing  Date.  The "tax  matters  person"  with  respect to each REMIC  created
hereunder shall be the Trustee and the Trustee shall hold the Tax Matters Person
Certificate.  The Trust Fund's  fiscal year shall be the calendar  year and, for
purposes of section 860C of the Code,  the taxable  income of each REMIC created
hereunder shall be computed under an accrual method of accounting.

          The  Trustee  shall  treat  each of the Net  WAC Cap  Account  and the
Reserve Fund as a separate and distinct  outside reserve fund within the meaning
of  ss.1.860G-2(h)  of the  Income  Tax  Regulations.  Neither  the  Net WAC Cap
Account, the Reserve Fund, nor the Yield Maintenance  Agreement shall be treated
as an asset of any REMIC.  The Trustee shall treat the rights of (a) the Holders
of the Class AF-1 and Class AV-1  Certificates to receive  payments from the Net
WAC Cap Account and (b) the  Holders of the Class AV-1  Certificates  to receive
payments from the Reserve Fund as rights in a limited recourse interest rate cap
contract.  The Holders of the Class X Certificates  will own each of the Net WAC
Cap  Account and the Reserve  Fund.  The Class AF-1 and Class AV-1  Certificates
shall be treated as representing  ownership of not only a regular  interest in a
REMIC but also ownership of an interest in an interest rate cap contract.

          The Trustee  shall treat the payment of any Net WAC Cap  Carryover  as
paid first to the Class X Certificates,  deposited by the Class X Holders in the
Net WAC Cap Account  and then paid from the Net WAC Cap Account to the  relevant
Offered  Certificates.  The  Trustee  shall treat the  Offered  Certificates  as
"contractual  rights  coupled  with  regular  interests"  within the  meaning of
Sec. 1.860G-2(i) of

                                       38


the  Income Tax  Regulations.  In  determining  the issue  price of the  regular
interests  issued to Holders of Offered  Certificates,  the Trustee shall assume
that each interest rate cap contract has a value of $10,000.

          SECTION 2.08. Covenants of the Servicer.
          ----------------------------------------

          The  Servicer  hereby  covenants to the  Depositor  and the Trustee as
follows:

          (a) the Servicer shall comply in the  performance  of its  obligations
under this Agreement with all reasonable  rules and  requirements of the insurer
under each Required Insurance Policy; and

          (b) no  written  information,  certificate  of an  officer,  statement
furnished in writing or written report delivered to the Depositor, any affiliate
of the  Depositor or the Trustee and  prepared by the Servicer  pursuant to this
Agreement will contain any untrue  statement of a material fact or omit to state
a material fact necessary to make such  information,  certificate,  statement or
report not misleading.

                                   ARTICLE III
                          ADMINISTRATION AND SERVICING
                                    OF LOANS

          SECTION 3.01. Servicer to Service Loans.
          ----------------------------------------

          For  and on  behalf  of the  Certificateholders,  the  Servicer  shall
service and administer the Loans in accordance  with the terms of this Agreement
and  customary  and  usual  standards  of  practice  of  prudent  mortgage  loan
servicers.  In connection with such servicing and  administration,  the Servicer
shall have full power and authority, acting alone and/or through Subservicers as
provided in Section  3.02  hereof,  to do or cause to be done any and all things
that it may deem  necessary or desirable in connection  with such  servicing and
administration,  including but not limited to, the power and authority,  subject
to  the  terms   hereof,   (i)  to  execute  and  deliver,   on  behalf  of  the
Certificateholders  and the  Trustee,  customary  consents  or waivers and other
instruments  and  documents,  (ii) to  consent  to  transfers  of any  Mortgaged
Property and  assumptions of the Mortgage Notes and related  Mortgages (but only
in the  manner  provided  in this  Agreement),  (iii) to collect  any  Insurance
Proceeds and other  Liquidation  Proceeds and (iv) to effectuate  foreclosure or
other conversion of the ownership of the Mortgaged  Property  securing any Loan;
provided that the Servicer shall not take any action that is  inconsistent  with
or prejudices the interests of the Trust Fund or the  Certificateholders  in any
Loan  or the  rights  and  interests  of the  Depositor,  the  Trustee  and  the
Certificateholders  under this  Agreement.  The  Servicer  shall  represent  and
protect the  interests  of the Trust Fund in the same manner as it protects  its
own interests in mortgage loans in its own portfolio in any claim, proceeding or
litigation  regarding  a Loan,  and shall not make or permit  any  modification,
waiver or  amendment  of any Loan  which  would  cause the Trust Fund to fail to
qualify  as one or more  REMICs  or result  in the  imposition  of any tax under
Section 860F(a) or Section 860G(d) of the Code.  Without limiting the generality
of the foregoing,  the Servicer, in its own name or in the name of the Depositor
and the Trustee,  is hereby  authorized  and  empowered by the Depositor and the
Trustee,  when the Servicer believes it appropriate in its reasonable  judgment,
to  execute  and  deliver,  on  behalf  of  the  Trustee,  the  Depositor,   the
Certificateholders  or any of them, 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 Loans,  and with  respect to the
Mortgaged  Properties  held  for  the  benefit  of the  Certificateholders.  The
Servicer  shall  prepare and deliver to the  Depositor  and/or the Trustee  such
documents  requiring  execution  and  delivery  by either or both of them as are
necessary or  appropriate  to enable the Servicer to service and  administer the
Loans to the extent that the  Servicer is not  permitted  to execute and deliver
such  documents  pursuant  to the  preceding  sentence.  Upon  receipt  of  such
documents,  the Depositor  and/or the Trustee  shall execute such  documents and
deliver them to the Servicer.

                                       39


          SECTION  3.02.   Subservicing;   Enforcement  of  the  Obligations  of
          ----------------------------------------------------------------------
          Servicers.
          ----------

          (a) The  Servicer  may arrange for the  subservicing  of any Loan by a
Subservicer pursuant to a subservicing agreement;  provided,  however, that such
subservicing  arrangement  and the terms of the related  subservicing  agreement
must  provide for the  servicing of such Loans in a manner  consistent  with the
servicing  arrangements  contemplated  hereunder.  Unless the context  otherwise
requires,  references  in this  Agreement to actions taken or to be taken by the
Servicer  in  servicing  the  Loans  include  actions  taken or to be taken by a
Subservicer  on behalf of the Servicer.  Notwithstanding  the  provisions of any
subservicing  agreement,  any of the  provisions of this  Agreement  relating to
agreements or  arrangements  between the Servicer and a Subservicer or reference
to actions taken through a Subservicer  or otherwise,  the Servicer shall remain
obligated and liable to the  Depositor,  the Trustee and the  Certificateholders
for the  servicing  and  administration  of the  Loans  in  accordance  with the
provisions of this Agreement without  diminution of such obligation or liability
by  virtue  of such  subservicing  agreements  or  arrangements  or by virtue of
indemnification  from the  Subservicer and to the same extent and under the same
terms and conditions as if the Servicer  alone were servicing and  administering
the Loans.  All actions of each  Subservicer  performed  pursuant to the related
subservicing  agreement  shall be performed as an agent of the Servicer with the
same force and effect as if performed directly by the Servicer.

          (b) For purposes of this  Agreement,  the Servicer  shall be deemed to
have received any collections,  recoveries or payments with respect to the Loans
that are  received by a  Subservicer  regardless  of whether  such  payments are
remitted by the Subservicer to the Servicer.

          SECTION  3.03.  Rights of the  Depositor and the Trustee in Respect of
          ----------------------------------------------------------------------
          the Servicer.
          -------------

          The Depositor may, but is not obligated to, enforce the obligations of
the Servicer  hereunder and may, but is not obligated  to,  perform,  or cause a
designee to perform,  any defaulted  obligation of the Servicer hereunder and in
connection with any such defaulted  obligation to exercise the related rights of
the Servicer hereunder;  provided that the Servicer shall not be relieved of any
of its obligations  hereunder by virtue of such  performance by the Depositor or
its   designee.   Neither  the  Trustee  nor  the   Depositor   shall  have  any
responsibility or liability for any action or failure to act by the Servicer nor
shall the Trustee or the Depositor be obligated to supervise the  performance of
the Servicer hereunder or otherwise.

          SECTION 3.04. Trustee to Act as Servicer.
          -----------------------------------------

          In the event that the  Servicer  shall for any reason no longer be the
Servicer hereunder (including by reason of an Event of Default),  the Trustee or
its successor  shall  thereupon  assume all of the rights and obligations of the
Servicer  hereunder arising thereafter (except that the Trustee shall not be (i)
liable for losses of the Servicer pursuant to Section 3.09 hereof or any acts or
omissions of the predecessor Servicer hereunder, (ii) obligated to make Advances
if it is  prohibited  from  doing  so by  applicable  law,  (iii)  obligated  to
effectuate  repurchases or substitutions of Loans hereunder  including,  but not
limited to,  repurchases or  substitutions  of Loans pursuant to Section 2.02 or
2.03 hereof,  (iv) responsible for expenses of the Servicer  pursuant to Section
2.03 or (v)  deemed  to have  made any  representations  and  warranties  of the
Servicer  hereunder).  Any such  assumption  shall be subject  to  Section  7.02
hereof.  If the  Servicer  shall  for  any  reason  no  longer  be the  Servicer
(including  by reason of any Event of  Default),  the  Trustee or its  successor
shall  succeed  to any  rights  and  obligations  of  the  Servicer  under  each
subservicing agreement.

                                       40


          The Servicer shall, upon request of the Trustee, but at the expense of
the Servicer,  deliver to the assuming party all documents and records  relating
to each  subservicing  agreement or  substitute  subservicing  agreement and the
Loans then being serviced  thereunder and an accounting of amounts  collected or
held by it and  otherwise  use its  best  efforts  to  effect  the  orderly  and
efficient  transfer of the  substitute  subservicing  agreement  to the assuming
party.

          SECTION  3.05.  Collection  of  Loan  Payments;  Certificate  Account;
          ----------------------------------------------------------------------
          Distribution Account.
          ---------------------


          (a) The Servicer shall make reasonable  efforts in accordance with the
customary  and usual  standards  of practice of prudent  mortgage  servicers  to
collect all payments  called for under the terms and  provisions of the Loans to
the extent such procedures shall be consistent with this Agreement and the terms
and provisions of any related  Required  Insurance  Policy.  Consistent with the
foregoing,  the Servicer may in its discretion (i) waive any late payment charge
or any prepayment  charge or penalty  interest in connection with the prepayment
of a Loan and (ii) extend the due dates for payments due on a Mortgage  Note for
a period not greater than 180 days; provided,  however, that the Servicer cannot
extend the maturity of any such Loan past the date on which the final payment is
due on the latest maturing Loan as of the Cut-off Date. In the event of any such
arrangement,  the Servicer shall make Advances on the related Loan in accordance
with the  provisions of Section 4.01 during the  scheduled  period in accordance
with the  amortization  schedule of such Loan  without  modification  thereof by
reason of such arrangements.  The Servicer shall not be required to institute or
join in litigation  with respect to collection of any payment  (whether  under a
Mortgage,  Mortgage  Note or  otherwise  or against  any public or  governmental
authority with respect to a taking or  condemnation)  if it reasonably  believes
that  enforcing  the provision of the Mortgage or other  instrument  pursuant to
which such payment is required is prohibited by applicable law.

          (b) The Servicer  shall  establish and maintain a Certificate  Account
into  which the  Servicer  shall  deposit  or cause to be  deposited  within one
Business Day of receipt,  except as otherwise  specifically provided herein, the
following payments and collections remitted by Subservicers or received by it in
respect of the Loans  subsequent  to the Cut-off  Date (other than in respect of
principal  and interest due on the Loans on or before the Cut-off  Date) and the
following amounts required to be deposited hereunder:

                    (i) all  payments  on  account  of  principal  on the Loans,
          including Principal Prepayments;

                    (ii) all  payments on account of interest on the Loans,  net
          of the related Servicing Fee;

                    (iii) all Insurance Proceeds and Liquidation Proceeds, other
          than  proceeds  to be  applied  to the  restoration  or  repair of the
          Mortgaged Property or released to the Mortgagor in accordance with the
          Servicer's normal servicing procedures;

                    (iv) any amount  required to be  deposited  by the  Servicer
          pursuant to Section 3.05(d) in connection with any losses on Permitted
          Investments;

                    (v) any amounts  required to be  deposited  by the  Servicer
          pursuant to Section  3.09(c)  and,  in respect of net  monthly  rental
          income from REO Property, pursuant to Section 3.11 hereof;

                    (vi) all Substitution Adjustment Amounts;

                                       41


                    (vii) all Advances made by the Servicer  pursuant to Section
          4.01; and

                    (viii) any other amounts required to be deposited hereunder.

          The foregoing  requirements  for  remittance by the Servicer  shall be
exclusive,  it being understood and agreed that, without limiting the generality
of the foregoing,  payments in the nature of prepayment penalties,  late payment
charges or assumption fees, if collected,  need not be remitted by the Servicer.
In the event  that the  Servicer  shall  remit any  amount  not  required  to be
remitted, it may at any time withdraw or direct the institution  maintaining the
Certificate  Account to withdraw such amount from the Certificate  Account,  any
provision herein to the contrary  notwithstanding.  Such withdrawal or direction
may be accomplished by delivering  written notice thereof to the Trustee or such
other  institution  maintaining  the  Certificate  Account  which  describes the
amounts  deposited  in error in the  Certificate  Account.  The  Servicer  shall
maintain  adequate records with respect to all withdrawals made pursuant to this
Section.  All funds deposited in the Certificate  Account shall be held in trust
for the Certificateholders until withdrawn in accordance with Section 3.08.

          (c) The  Trustee  shall  establish  and  maintain,  on  behalf  of the
Certificateholders,  the Distribution  Account. The Trustee shall, promptly upon
receipt, deposit in the Distribution Account and retain therein the following:

                    (i) the  aggregate  amount  remitted by the  Servicer to the
          Trustee pursuant to Section 3.08(a)(ix); and

                    (ii)  any  other  amounts  deposited   hereunder  which  are
          required to be deposited in the Distribution Account.

          In the event that the Servicer  shall remit any amount not required to
be remitted,  it may at any time direct the Trustee to withdraw such amount from
the Distribution Account, any provision herein to the contrary  notwithstanding.
Such direction may be accomplished by delivering an Officer's Certificate to the
Trustee  which  describes  the amounts  deposited  in error in the  Distribution
Account.  All funds deposited in the  Distribution  Account shall be held by the
Trustee  uninvested  in trust  for the  Certificateholders  until  disbursed  in
accordance  with this Agreement or withdrawn in accordance with Section 3.08. In
no event shall the Trustee incur liability for withdrawals from the Distribution
Account at the direction of the Servicer.

          (d) Each  institution at which the  Certificate  Account is maintained
shall  invest the funds  therein as  directed  in  writing  by the  Servicer  in
Permitted  Investments,  which shall mature not later than, the second  Business
Day  preceding  each  Distribution  Account  Deposit  Date  (except that if such
Permitted  Investment is an obligation of the  institution  that  maintains such
account, then such Permitted Investment shall mature not later than the Business
Day next preceding such Distribution Account Deposit Date) and shall not be sold
or disposed of prior to its maturity.  All such Permitted  Investments  shall be
made in the name of the Trustee, for the benefit of the  Certificateholders.  So
long as no Event of Default  shall have occurred and be  continuing,  all income
and gain net of any losses realized from any such investment of funds on deposit
in the Certificate Account shall be for the benefit of the Servicer as servicing
compensation and shall be remitted to it monthly as provided herein. If an Event
of Default has occurred and is continuing, all income and gain net of any losses
realized  from  Permitted   Investments  made  with  funds  on  deposit  in  the
Certificate Account shall be deposited into the Certificate  Account. The amount
of any  realized  losses  in the  Certificate  Account  in  respect  of any such
investments  shall  promptly be  deposited  by the  Servicer in the  Certificate
Account.  The  Trustee  in its  fiduciary  capacity

                                       42


shall not be  liable  for the  amount of any loss  incurred  in  respect  of any
investment or lack of investment  of funds held in the  Certificate  Account and
made in accordance with this Section 3.05.

          (e) The Servicer shall give notice to the Trustee,  each Seller,  each
Rating  Agency and the  Depositor of any proposed  change of the location of the
Certificate  Account prior to any change thereof.  The Trustee shall give notice
to the  Servicer,  each  Seller,  each Rating  Agency and the  Depositor  of any
proposed change of the location of the Distribution  Account prior to any change
thereof.

          SECTION 3.06. Payment of Taxes, Assessments, Hazard Insurance Premiums
          ----------------------------------------------------------------------
          and Similar Items; Escrow Accounts.
          -----------------------------------


          (a)  The  Servicer   shall  require   Mortgagors  to  pay  all  taxes,
assessments,  hazard insurance premiums,  flood insurance premiums,  condominium
association dues or comparable  items for the account of the Mortgagors.  To the
extent  required by the Seller at the time the related Loan was  originated  and
not violative of current law, the Servicer  shall  establish and maintain one or
more accounts  (each,  an "Escrow  Account") and deposit and retain  therein all
collections from the Mortgagors (or advances by the Servicer) for the payment of
taxes, assessments,  hazard insurance premiums,  condominium association dues or
comparable items for the account of the Mortgagors. Nothing herein shall require
the Servicer to compel a Mortgagor  to establish an Escrow  Account in violation
of  applicable  law or if the Seller of the  related  Loan did not  require  the
establishment of an Escrow Account at the time the Loan was originated.

          Withdrawals  of amounts so collected  from the Escrow  Accounts may be
made only to effect  timely  payment  of taxes,  assessments,  hazard  insurance
premiums,  condominium  association  dues, or comparable items, to reimburse the
Servicer out of related  collections  for any payments made pursuant to Sections
3.01 hereof (with respect to taxes and assessments  and insurance  premiums) and
3.09 hereof (with respect to hazard insurance),  to refund to any Mortgagors any
sums determined to be overages, to pay interest, if required by law or the terms
of the related  Mortgage  or Mortgage  Note,  to  Mortgagors  on balances in the
Escrow Account or to clear and terminate the Escrow  Account at the  termination
of this Agreement in accordance  with Section 9.01 hereof.  The Escrow  Accounts
shall not be a part of the Trust Fund.

          (b) The Servicer  shall  advance any  payments  referred to in Section
3.06(a)  that are not timely  paid by the  Mortgagors  on the date when the tax,
premium  or other  cost for which  such  payment  is  intended  is due,  but the
Servicer  shall be required so to advance only to the extent that such advances,
in the good faith  judgment of the Servicer,  are required to be made to protect
the  lien  of the  Mortgage  and  will be  recoverable  by the  Servicer  out of
Insurance Proceeds,  Liquidation  Proceeds or otherwise.  The amount of any such
advances made by the Servicer for the purpose of maintaining any hazard or flood
insurance shall not, for the purpose of calculating monthly distributions to the
Certificateholders  or remittances to the Trustee for their benefit, be added to
the principal balance of the related Loan, notwithstanding that the terms of the
Loan so permit.  Any advance made by the Servicer  pursuant to this Section 3.06
shall be recoverable as a Servicing  Advance to the extent  permitted by Section
3.08.

          SECTION  3.07.   Access  to  Certain   Documentation  and  Information
          ----------------------------------------------------------------------
          Regarding the Loans.
          --------------------


          The Servicer shall afford the  Depositor,  the Trustee and each Rating
Agency reasonable  access to all records and  documentation  regarding the Loans
and all  accounts,  insurance  information  and other  matters  relating to this
Agreement,  such access being afforded without charge,  but only upon reasonable
request  and  during  normal  business  hours at the  office  designated  by the
Servicer.

                                       43


                  Upon reasonable advance notice in writing, the Servicer will
provide to each Certificateholder which is a savings and loan association, bank
or insurance company certain reports and reasonable access to information and
documentation regarding the Loans sufficient to permit such Certificateholder to
comply with applicable regulations of the OTS or other regulatory authorities
with respect to investment in the Certificates; provided that the Servicer shall
be entitled to be reimbursed by each such Certificateholder for actual expenses
incurred by the Servicer in providing such reports and access.

          SECTION 3.08.  Permitted  Withdrawals from the Certificate Account and
          ----------------------------------------------------------------------
          Distribution Account.
          ---------------------


          (a) The  Servicer  may from  time to time  make  withdrawals  from the
Certificate Account for the following purposes:

                    (i) to pay to the  Servicer  (to the extent  not  previously
          retained by the Servicer) the  servicing  compensation  to which it is
          entitled pursuant to Section 3.13, and, subject to Section 3.05(d), to
          pay to the Servicer, as additional servicing compensation, earnings on
          or  investment  income  with  respect to funds in or  credited  to the
          Certificate Account;

                    (ii) to reimburse  the Servicer  for  unreimbursed  Advances
          made by it, such right of  reimbursement  pursuant  to this  subclause
          (ii) being  limited to amounts  received  on the Loan(s) in respect of
          which any such Advance was made, excluding any Purchase Price proceeds
          received  from the  Servicer  pursuant to Section  3.11 and subject to
          Section 9.01;

                    (iii)  to  reimburse  the  Servicer  for any  Nonrecoverable
          Advance  previously made,  except that the Servicer shall no longer be
          entitled to reimbursement for any Nonrecoverable  Advance on a Loan as
          of the date the  Servicer  purchases  such Loan  from the  Trust  Fund
          pursuant to Section 3.11 or Section 9.01;

                    (iv) to reimburse the Servicer for Insured Expenses from the
          related Insurance Proceeds;

                    (v) to reimburse the Servicer for (a) unreimbursed Servicing
          Advances,  the  Servicer's  right to  reimbursement  pursuant  to this
          clause (a) with respect to any Loan being limited to amounts  received
          on such Loan(s) which  represent  late  recoveries of the payments for
          which such  Servicing  Advances  were made pursuant to Section 3.01 or
          Section 3.06 and (b) for unpaid  Servicing Fees as provided in Section
          3.11 hereof;

                    (vi) to pay to the  purchaser,  with respect to each Loan or
          property acquired in respect thereof that has been purchased  pursuant
          to Section 2.02, 2.03 or 3.11, all amounts  received thereon after the
          date of such purchase;

                    (vii)  to  reimburse  the  Sellers,   the  Servicer  or  the
          Depositor  for  expenses  incurred  by any of  them  and  reimbursable
          pursuant to Section 6.03 hereof;

                    (viii) to withdraw any amount  deposited in the  Certificate
          Account and not required to be deposited therein;

                    (ix) on or prior to the  Distribution  Account Deposit Date,
          to  withdraw  an  amount  equal  to  the  Available   Funds  for  such
          Distribution Date and remit such amounts to the Trustee for deposit in
          the Distribution Account; and

                                       44


                    (x) to clear and  terminate  the  Certificate  Account  upon
          termination of this Agreement pursuant to Section 9.01 hereof.

          The Servicer shall keep and maintain separate accounting, on a Loan by
Loan basis,  for the purpose of justifying any withdrawal  from the  Certificate
Account  pursuant to such  subclauses  (i), (ii),  (iv), (v) and (vi).  Prior to
making any withdrawal from the Certificate  Account pursuant to subclause (iii),
the  Servicer  shall  deliver  to the  Trustee  an  Officer's  Certificate  of a
Servicing  Officer  indicating the amount of any previous Advance  determined by
the  Servicer  to  be a  Nonrecoverable  Advance  and  identifying  the  related
Loans(s), and their respective portions of such Nonrecoverable Advance.

          (b) The Trustee shall withdraw funds from the Distribution Account for
distributions  to  Certificateholders  in the manner specified in this Agreement
(and to withhold from the amounts so withdrawn,  the amount of any taxes that it
is authorized to withhold  pursuant to the last paragraph of Section  8.11).  In
addition,  the  Trustee  may  from  time  to  time  make  withdrawals  from  the
Distribution Account for the following purposes:

                    (i) to pay to itself the Trustee  Fee and  certain  expenses
          for the related Distribution Date;

                    (ii) to  withdraw  and  return to the  Servicer  any  amount
          deposited in the Distribution Account and not required to be deposited
          therein; and

                    (iii) to clear and terminate the  Distribution  Account upon
          termination of the Agreement pursuant to Section 9.01 hereof.

          SECTION 3.09. Maintenance of Hazard Insurance;  Maintenance of Primary
          ----------------------------------------------------------------------
          Insurance Policies.
          -------------------


                    (a) The Servicer shall require  Mortgagors to maintain,  for
          each Loan,  hazard insurance with extended coverage (i) in the case of
          a Loan  secured  by a Mortgage  creating  a first lien on the  related
          Mortgaged  Property,  in an  amount  that  is at  least  equal  to the
          original principal balance of such Loan or the maximum insurable value
          of the improvements on such Mortgaged Property, whichever is less, and
          (ii) in the case of a Second  Lien  Loan,  in an  amount  equal to the
          lesser of the combined  principal balance of such Second Lien Loan and
          the related first lien mortgage loan or the maximum insurable value of
          the improvements on the related Mortgaged  Property.  Each such policy
          of standard hazard  insurance  shall contain,  or have an accompanying
          endorsement that contains,  a standard  mortgagee clause.  Any amounts
          collected  by the  Servicer  under any such  policies  (other than the
          amounts to be applied to the restoration or repair of the improvements
          on the related Mortgaged Property or amounts released to the Mortgagor
          in accordance with the Servicer's  normal servicing  procedures) shall
          be deposited in the Certificate  Account.  It is understood and agreed
          that no earthquake or other additional  insurance is to be required of
          any  Mortgagor  or  maintained  on  property  acquired in respect of a
          Mortgage 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  is  located  at the  time  of
          origination of the Loan in a federally designated special flood hazard
          area and such area is  participating  in the national flood  insurance
          program,  the Servicer shall require the related Mortgagor to maintain
          flood  insurance with respect to such Loan. Such flood insurance shall
          be in an amount equal to the original principal balance of the related
          Loan.

          (b) The Servicer shall not be required to have Mortgagors maintain any
Primary  Mortgage  Insurance  Policy with respect to any Loan,  but may do so as
allowed by law, and shall allow

                                       45


the  cancellation of any such Primary  Mortgage  Insurance Policy as required by
law. The Servicer  shall not take any action which would result in  non-coverage
under any applicable  Primary  Mortgage  Insurance Policy of any loss which, but
for the actions of the  Servicer,  would have been  covered  thereunder.  If any
Mortgagor fails to pay the premiums for its Primary Mortgage  Insurance  Policy,
if any, the Servicer may, but shall not be required to, pay such  premiums.  Any
payment  made  by the  Servicer  pursuant  to  this  Section  3.09(b)  shall  be
recoverable as a Servicing Advance to the extent permitted by Section 3.08.

          (c) In connection  with its  activities as Servicer of the Loans,  the
Servicer   agrees  to   present   on  behalf  of   itself,   the   Trustee   and
Certificateholders,  claims to the insurer under any Primary Mortgage  Insurance
Policies  and,  in this  regard,  to take  such  reasonable  action  as shall be
necessary  to permit  recovery  under any Primary  Mortgage  Insurance  Policies
respecting  defaulted  Loans.  Any amounts  collected by the Servicer  under any
Primary  Mortgage  Insurance  Policies  shall be  deposited  in the  Certificate
Account.

          SECTION  3.10.   Enforcement   of  Due-on-Sale   Clauses;   Assumption
          ----------------------------------------------------------------------
          Agreements.
          -----------

          (a) When any property  subject to a Mortgage has been  conveyed by the
Mortgagor, the Servicer, to the extent that it has knowledge of such conveyance,
may, at its discretion,  but is not required to, enforce any due-on-sale  clause
contained  in any  Mortgage  Note or  Mortgage,  to the extent  permitted  under
applicable law and  governmental  regulations,  but only to the extent that such
enforcement will not adversely affect or jeopardize  coverage under any Required
Insurance  Policy.  The Servicer is authorized,  subject to Section 3.10(b),  to
take or enter into an assumption  and  modification  agreement  from or with the
Person to whom such  property has been or is about to be  conveyed,  pursuant to
which such Person becomes liable under the Mortgage Note and, unless  prohibited
by applicable state law, the Mortgagor remains liable thereon, provided that the
Loan shall continue to be covered (if so covered before the Servicer enters such
agreement) by the applicable Required Insurance Policies. The Servicer,  subject
to Section  3.10(b),  is also authorized with the prior approval of the insurers
under any Required  Insurance Policies 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 Mortgagor and becomes liable
under the Mortgage Note.  Notwithstanding the foregoing,  the Servicer shall not
be deemed to be in default  under  this  Section  by reason of any  transfer  or
assumption which the Servicer  reasonably  believes it is restricted by law from
preventing, for any reason whatsoever.

          (b) In any case in which a Mortgaged  Property has been  conveyed to a
Person by a Mortgagor,  and such Person is to enter into an assumption agreement
or  modification  agreement or  supplement to the Mortgage Note or Mortgage that
requires the signature of the Trustee,  or if an instrument of release signed by
the Trustee is required  releasing the Mortgagor from liability on the Loan, the
Servicer  shall prepare and deliver or cause to be prepared and delivered to the
Trustee for signature and shall direct,  in writing,  the Trustee to execute the
assumption  agreement  with the Person to whom the  Mortgaged  Property is to be
conveyed and such  modification  agreement or supplement to the Mortgage Note or
Mortgage or other  instruments  as are  reasonable or necessary to carry out the
terms  of the  Mortgage  Note or  Mortgage  or  otherwise  to  comply  with  any
applicable laws regarding  assumptions or the transfer of the Mortgaged Property
to such Person. In connection with any such assumption,  no material term of the
Mortgage  Note may be changed.  In addition,  the  substitute  Mortgagor and the
Mortgaged  Property must be  acceptable  to the Servicer in accordance  with its
underwriting standards as then in effect.  Together with each such substitution,
assumption  or other  agreement  or  instrument  delivered  to the  Trustee  for
execution by it, the Servicer shall deliver an Officer's Certificate signed by a
Servicing Officer stating that the requirements of this subsection have been met
in  connection  therewith.  The Servicer  shall notify the Trustee that any such
substitution  or assumption  agreement  has been  completed by forwarding to the
Trustee the original of such substitution or assumption agreement,  which in the
case of the original shall be added to the related  Mortgage File and shall, for
all  purposes,  be

                                       46


considered  a part of  such  Mortgage  File  to the  same  extent  as all  other
documents and instruments  constituting a part thereof. Any fee collected by the
Servicer for entering into an assumption or substitution of liability  agreement
will be retained by the Servicer as additional servicing compensation.

          SECTION 3.11. Realization Upon Defaulted Loans;  Repurchase of Certain
          ----------------------------------------------------------------------
          Loans.
          ------

          The  Servicer  shall  use  reasonable  efforts  to  foreclose  upon or
otherwise  comparably  convert the ownership of properties  securing such of the
Loans as come  into and  continue  in  default  and as to which no  satisfactory
arrangements  can be made for collection of delinquent  payments.  In connection
with such  foreclosure  or other  conversion,  the  Servicer  shall  follow such
practices and  procedures as it shall deem  necessary or advisable,  in its sole
discretion,  and as shall be normal and usual in its general mortgage  servicing
activities and meet the requirements of the insurer under any Required Insurance
Policy; provided, however, that the Servicer shall not be required to expend its
own funds in connection  with any  foreclosure or towards the restoration of any
property unless it shall determine (i) that such restoration  and/or foreclosure
will increase the proceeds of  liquidation  of the Loan after  reimbursement  to
itself of such expenses and (ii) that such expenses  will be  recoverable  to it
through  Liquidation  Proceeds  (respecting  which it shall  have  priority  for
purposes of withdrawals  from the  Certificate  Account).  The Servicer shall be
responsible  for  all  other  costs  and  expenses  incurred  by it in any  such
proceedings;  provided,  however,  that it shall be  entitled  to  reimbursement
thereof from the  liquidation  proceeds  with  respect to the related  Mortgaged
Property, as provided in the definition of Liquidation Proceeds. If the Servicer
has  knowledge  that a Mortgaged  Property  which the Servicer is  contemplating
acquiring in  foreclosure  or by deed in lieu of foreclosure is located within a
one mile radius of any site with environmental or hazardous waste risks known to
the Servicer,  the Servicer  will,  prior to acquiring  the Mortgaged  Property,
consider  such risks and only take  action in  accordance  with its  established
environmental review procedures.

          With  respect to any REO  Property,  the deed or  certificate  of sale
shall  be  taken  in  the  name  of  the   Trustee   for  the   benefit  of  the
Certificateholders,  or its nominee,  on behalf of the  Certificateholders.  The
Trustee's  name shall be placed on the title to such REO Property  solely as the
Trustee hereunder and not in its individual capacity.  The Servicer shall ensure
that the title to such REO Property  references this Agreement and the Trustee's
capacity thereunder.  As described more fully below, the Servicer shall have the
sole  discretion  to determine  whether an immediate  sale of an REO Property or
continued  management  of such  REO  Property  is in the  best  interest  of the
Certificateholders.  In  order to  facilitate  sales  of REO  Properties  by the
Servicer,  upon the Servicer's  request,  the Trustee shall promptly provide the
Servicer  with  appropriate  limited  durable  powers of  attorney or such other
documentation as may reasonably be required by the Servicer or purchasers of REO
Properties  to consummate  such sales.  Pursuant to its efforts to sell such REO
Property,  the Servicer  shall either itself or through an agent selected by the
Servicer  protect and conserve  such REO Property in the same manner and to such
extent as is customary  in the  locality  where such REO Property is located and
may,  incident  to its  conservation  and  protection  of the  interests  of the
Certificateholders,  rent the same, or any part thereof, as the Servicer, in its
sole discretion,  deems to be in the best interest of the Certificateholders for
the period prior to the sale of such REO  Property.  The Servicer  shall prepare
for and  deliver to the Trustee a statement  with  respect to each REO  Property
that has been rented  showing  the  aggregate  rental  income  received  and all
expenses  incurred in connection with the management and maintenance of such REO
Property at such times as is  necessary to enable the Trustee to comply with the
reporting requirements of the REMIC Provisions.  The net monthly income, if any,
from such REO Property  shall be deposited in the  Certificate  Account no later
than the close of  business  on each  Determination  Date.  The  Servicer  shall
perform the tax reporting and withholding required by Sections 1445 and 6050J of
the Code with  respect  to  foreclosures  and  abandonments,  the tax  reporting
required  by Section  6050H of the Code with  respect to the receipt of mortgage
interest from individuals and any tax reporting required by Section 6050P of the
Code with  respect to the  cancellation  of  indebtedness  by certain  financial
entities,  by

                                       47


preparing  such tax and  information  returns  as may be  required,  in the form
required, and delivering the same to the Trustee for filing.

          In the event that the Trust Fund  acquires any  Mortgaged  Property as
aforesaid  or otherwise in  connection  with a default or imminent  default on a
Loan, the Servicer shall dispose of such Mortgaged Property prior to three years
after its  acquisition  by the Trust  Fund  unless the  Trustee  shall have been
supplied  with an Opinion of Counsel  (which  Opinion of Counsel shall not be at
the expense of the  Trustee) to the effect that the holding by the Trust Fund of
such Mortgaged Property  subsequent to such three-year period will not result in
the imposition of taxes on "prohibited  transactions"  of any REMIC hereunder as
defined in section 860F of the Code or cause any REMIC to fail to qualify as one
or more REMICs at any time that any Certificates are outstanding,  in which case
the Trust Fund may  continue  to hold such  Mortgaged  Property  (subject to any
conditions  contained  in such Opinion of  Counsel).  Notwithstanding  any other
provision of this Agreement,  no Mortgaged  Property  acquired by the Trust Fund
shall be rented (or allowed to continue to be rented) or otherwise  used for the
production  of income  by or on  behalf  of the  Trust  Fund in such a manner or
pursuant  to any terms that would (i) cause such  Mortgaged  Property to fail to
qualify as "foreclosure  property"  within the meaning of section  860G(a)(8) of
the Code or (ii) subject any REMIC to the  imposition  of any federal,  state or
local  income  taxes on the income  earned from such  Mortgaged  Property  under
Section 860G(c) of the Code or otherwise, unless the Servicer has agreed, in its
sole  discretion,  to indemnify and hold harmless the Trust Fund with respect to
the imposition of any such taxes.

          The decision of the Servicer to foreclose on a defaulted Loan shall be
subject to a determination  by the Servicer,  in its sole  discretion,  that the
proceeds of such  foreclosure  would  exceed the costs and  expenses of bringing
such a proceeding.

          The proceeds  from any  liquidation  of a Loan,  as well as any income
from an REO Property, will be applied in the following order of priority: first,
to reimburse the Servicer for any related  unreimbursed  Servicing  Advances and
Servicing  Fees  related to such  Liquidated  Loan;  second,  to  reimburse  the
Servicer for any  unreimbursed  Advances;  third, to accrued and unpaid interest
(to the extent no Advance has been made for such amount or any such  Advance has
been  reimbursed)  on the Loan or related  REO  Property,  at the  Adjusted  Net
Mortgage  Rate to the Due Date  occurring in the calendar  month  preceding  the
month in which such amounts are  required to be  distributed;  and fourth,  as a
recovery of principal of the Loan. Excess Proceeds, if any, from the liquidation
of a Liquidated  Loan will be retained by the Servicer as  additional  servicing
compensation pursuant to Section 3.13.

          The Servicer, in its sole discretion, shall have the right to purchase
for its own  account or for resale as set forth  herein  from the Trust Fund any
Loan which is 91 days or more delinquent at a price equal to the Purchase Price.
The Purchase  Price for any Loan purchased  hereunder  shall be deposited in the
Certificate Account and the Trustee,  upon receipt of a Request for Release from
the Servicer  substantially  in the form of Exhibit J, shall release or cause to
be released to the  Servicer  the related  Mortgage  File and shall  execute and
deliver such instruments of transfer or assignment  prepared by the purchaser of
such Loan, in each case without  recourse,  as shall be necessary to vest in the
Servicer any Loan released pursuant hereto and the Servicer shall succeed to all
the Trustee's right, title and interest in and to such Loan and all security and
documents  related  thereto.  Such  assignment  shall be a sale  and  assignment
outright and not for security.  The Servicer shall  thereupon own such Loan, and
all security and documents, free of any further obligation to the Trustee or the
Certificateholders with respect thereto.

                                       48


          SECTION 3.12. Documents Records and Funds in Possession of Servicer to
          ----------------------------------------------------------------------
          be Held for the Trustee.
          ------------------------

          Notwithstanding  any other provisions of this Agreement,  the Servicer
shall  transmit to the Trustee as required by this  Agreement  all documents and
instruments in respect of a Loan coming into the possession of the Servicer from
time to time and shall  account  fully to the Trustee for any funds  received by
the Servicer or which  otherwise  are  collected by the Servicer as  Liquidation
Proceeds or Insurance  Proceeds in respect of any Loan.  All Mortgage  Files and
funds  collected or held by, or under the control of, the Servicer in respect of
any Loans,  whether from the  collection of principal  and interest  payments or
from Liquidation Proceeds, including but not limited to, any funds on deposit in
the Certificate Account,  shall be held by the Servicer for and on behalf of the
Trustee and shall be and remain the sole and exclusive  property of the Trustee,
subject to the applicable provisions of this Agreement. The Servicer also agrees
that it shall not create,  incur or subject any Mortgage  File or any funds that
are deposited in the Certificate  Account,  Distribution  Account,  or any funds
that  otherwise  are or may become due or payable to the Trustee for the benefit
of the  Certificateholders,  to any claim, lien,  security  interest,  judgment,
levy,  writ of  attachment  or other  encumbrance,  or assert by legal action or
otherwise  any claim or right of setoff  against any Mortgage  File or any funds
collected on, or in connection with, a Loan, except,  however, that the Servicer
shall be  entitled to set off against and deduct from any such funds any amounts
that are properly due and payable to the Servicer under this Agreement.

          SECTION 3.13. Servicing Compensation.
          -------------------------------------

          As compensation  for its activities  hereunder,  the Servicer shall be
entitled to retain or withdraw from the  Certificate  Account an amount equal to
the Servicing Fee for each Loan,  provided that the aggregate  Servicing Fee for
the Loans with  respect  to any  Distribution  Date  shall be reduced  (i) by an
amount equal to the aggregate of the  Prepayment  Interest  Shortfalls,  if any,
with respect to such  Distribution  Date, up to the full amount of the aggregate
Servicing Fee, and (ii) with respect to the first  Distribution  Date, an amount
equal to any amount to be deposited into the Certificate  Account by the Sellers
pursuant to Section 2.01(a) and not so deposited.

          Additional  servicing  compensation  in the form of  Excess  Proceeds,
Prepayment Interest Excess, prepayment penalties,  assumption fees, late payment
charges  and all  income  and gain net of any  losses  realized  from  Permitted
Investments  made with  funds on  deposit in the  Certificate  Account  shall be
retained by the  Servicer  to the extent not  required  to be  deposited  in the
Certificate  Account  pursuant to Section  3.05 hereof.  The  Servicer  shall be
required to pay all expenses  incurred by it in  connection  with its  servicing
activities hereunder and shall not be entitled to reimbursement  therefor except
as specifically provided in this Agreement.

          SECTION 3.14. Access to Certain Documentation.
          ----------------------------------------------

          The Servicer  shall  provide to the OTS and the FDIC and to comparable
regulatory authorities supervising certain  Certificateholders and the examiners
and supervisory agents of the OTS, the FDIC and such other  authorities,  access
to the documentation  regarding the Loans required by applicable  regulations of
the OTS and the FDIC.  Such access shall be afforded  without  charge,  but only
upon  reasonable and prior written  request and during normal  business hours at
the offices designated by the Servicer.  Nothing in this Section shall limit the
obligation of the Servicer to observe any applicable law prohibiting  disclosure
of  information  regarding  the  Mortgagors  and the failure of the  Servicer to
provide access as provided in this Section as a result of such obligation  shall
not constitute a breach of this Section.

                                       49


          SECTION 3.15. Annual Statement as to Compliance.
          ------------------------------------------------

          The  Servicer  shall  deliver to the  Depositor  and the Trustee on or
before 120 days after the end of the Servicer's fiscal year, commencing with its
2002 fiscal year, an Officer's  Certificate  stating,  as to the signer thereof,
that (i) a review of the activities of the Servicer during the preceding  fiscal
year and of the  performance  of the Servicer under this Agreement has been made
under  such  officer's  supervision  and  (ii) to the  best  of  such  officer's
knowledge,  based on such review, the Servicer has fulfilled all its obligations
under this  Agreement  throughout  such year, or, if there has been a default in
the  fulfillment of any such  obligation,  specifying each such default known to
such officer and the nature and status thereof. The Trustee shall forward a copy
of each such statement to each Rating Agency.

          SECTION  3.16.  Annual  Independent  Public   Accountants'   Servicing
          ----------------------------------------------------------------------
          Statement; Financial Statements.
          --------------------------------

          On or before 120 days  after the end of the  Servicer's  fiscal  year,
commencing  with its 2002 fiscal year, the Servicer at its expense shall cause a
nationally or regionally  recognized firm of independent public accountants (who
may also render  other  services to the  Servicer,  the Seller or any  affiliate
thereof)  which  is a member  of the  American  Institute  of  Certified  Public
Accountants  to furnish a  statement  to the Trustee  and the  Depositor  to the
effect that such firm has examined certain documents and records relating to the
servicing  of the Loans  under  this  Agreement  and that,  on the basis of such
examination,  conducted  substantially  in  compliance  with the Uniform  Single
Attestation  Program for  Mortgage  Bankers or the Audit  Program for  Mortgages
serviced for FNMA and FHLMC,  such  servicing  has been  conducted in compliance
with this Agreement except for such significant  exceptions or errors in records
that, in the opinion of such firm,  the Uniform Single  Attestation  Program for
Mortgage Bankers or the Audit Program for Mortgages  serviced for FNMA and FHLMC
requires it to report.  In rendering such  statement,  such firm may rely, as to
matters  relating to direct  servicing of mortgage loans by  Subservicers,  upon
comparable  statements for  examinations  conducted  substantially in compliance
with the Uniform Single  Attestation  Program for Mortgage  Bankers or the Audit
Program for Mortgages  serviced for FNMA and FHLMC (rendered  within one year of
such statement) of independent  public  accountants  with respect to the related
Subservicer.  Copies of such  statement  shall be provided by the Trustee to any
Certificateholder  upon  request  at  the  Servicer's  expense,   provided  such
statement is delivered by the Servicer to the Trustee.

          SECTION 3.17. Errors and Omissions Insurance; Fidelity Bonds.
          -------------------------------------------------------------

          The  Servicer  shall,  for so long as it acts as  servicer  under this
Agreement,  obtain and  maintain in force (a) a policy or policies of  insurance
covering  errors and omissions in the performance of its obligations as Servicer
hereunder  and (b) a fidelity  bond in respect of its  officers,  employees  and
agents. Each such policy or policies and bond shall,  together,  comply with the
requirements from time to time of FNMA or FHLMC for persons performing servicing
for mortgage loans purchased by FNMA or FHLMC. In the event that any such policy
or  bond  ceases  to be in  effect,  the  Servicer  shall  obtain  a  comparable
replacement  policy or bond from an insurer or issuer,  meeting the requirements
set forth above as of the date of such replacement.

          SECTION 3.18. RESERVED.
          ------------------------

          SECTION 3.19. Delinquent Loans
          -------------------------------

          For all purposes in this  Agreement  and the  Exhibits  and  Schedules
attached hereto,  the  determination as to whether a Loan is delinquent shall be
based on the number of days that  payments on

                                       50


such Loan are  contractually  past due, assuming 30-day months.  For example,  a
payment  due on the  first  day of a month is not 30 days  delinquent  until the
first day of the following month.

          SECTION 3.20. The Mortgage Insurance Co-Trustee.
          ------------------------------------------------

                    (a) The Servicer and the Trustee hereby appoint the Mortgage
          Insurance  Co-Trustee to act as  co-trustee as permitted  under and in
          accordance with Section 8.10 of this Agreement. The Mortgage Insurance
          Co-Trustee  hereby agrees to act as co-trustee  for the benefit of the
          Certificateholders  for  purposes  of  accepting  and holding the MGIC
          Policy in the Trust  Fund and to be the named  insured  under the MGIC
          Policy. The Mortgage  Insurance  Co-Trustee shall hold the MGIC Policy
          at its Corporate Trust Office. The Mortgage Insurance Co-Trustee shall
          be entitled to all of the rights,  protections  and  immunities of the
          Trustee under Article VIII of this Agreement.

                    (b) On each Distribution Date, the Trustee shall distribute,
          on behalf  of the  Mortgage  Insurance  Co-Trustee,  the MGIC  Monthly
          Premium  out of amounts on deposit in the  Distribution  Account.  All
          claims  under the MGIC Policy  shall be made by the Servicer on behalf
          of the Mortgage  Insurance  Co-Trustee  and any funds  received by the
          Servicer  with  respect to the MGIC Policy will be deemed to have been
          received  by  the  Servicer  on  behalf  of  the  Mortgage   Insurance
          Co-Trustee.  Regardless,  any funds received by the Mortgage Insurance
          Co-Trustee  under the MGIC Policy  shall be  remitted to the  Servicer
          within two Business Days for deposit to the Certificate Account.

                    (c) In the event of a Mortgage Insurer Event of Default, the
          MGIC Policy shall be terminated by the Mortgage  Insurance  Co-Trustee
          on behalf of the  Certificateholders  only if the  Mortgage  Insurance
          Co-Trustee is so directed by the Servicer.

                                  ARTICLE IIIA

                      RESERVE FUND; AND net wac cap account

          SECTION 3A.01 RESERVED
          ----------------------

          SECTION 3A.02 Reserve Fund and Yield Maintenance Agreement.
          -----------------------------------------------------------


          (a) On the Closing Date,  the Trustee shall  establish and maintain in
its  name,  in  trust  for  the  benefit  of  the  Holders  of  the  Class  AV-1
Certificates,  the  Reserve  Fund to cover  certain  payments  on the Class AV-1
Certificates.  The  Reserve  Fund  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
held by the  Trustee  pursuant  to this  Agreement.  The  Reserve  Fund shall be
treated as an "outside reserve fund" under applicable  Treasury  regulations and
will not be part of any REMIC. Any investment  earnings on the Reserve Fund will
be  treated  as owned by the  Holders  of the Class X  Certificates  and will be
taxable to the Holders of the Class X  Certificates.  Distributions  made to any
outside reserve fund under this document shall be treated as made to the Class X
Certificateholders.

          (b) In addition,  on the Closing Date, the Yield Maintenance Agreement
will be entered into by the Counterparty and the Trustee, for the benefit of the
Holders  of the Class  AV-1  Certificates.  Pursuant  to the  Yield  Maintenance
Agreement,  on each Distribution Date, the Trustee will deposit into the Reserve
Fund any amounts  received  pursuant  to the Yield  Maintenance

                                       51


Agreement.  The Trustee shall collect  payments due under and otherwise  enforce
the terms of the Yield Maintenance Agreement. The Trustee shall make withdrawals
from the Reserve  Fund to make  distributions  pursuant to Sections  4.02(g) and
(h).  Notwithstanding  anything to the contrary  contained  herein,  in no event
shall the  Trustee in its  fiduciary  capacity  be liable to the  Holders of the
Class AV-1 Certificates, be required to make any deposit from its own funds into
the Reserve Fund or be required to take any action against the  Counterparty  in
connection with any delay in payment of amounts due under the Yield  Maintenance
Agreement  caused  by (i)  any  wire  transfer  problem  or any  operational  or
administrative  error or omission or (ii) any government  action each as further
described  in clause  (i) of Part I of the  Schedule  to the  Yield  Maintenance
Agreement during the grace period specified therein.

          (c) The Trustee shall invest the funds in the Reserve Fund as directed
in writing by the Holders of the Class X Certificates in Permitted  Investments,
which shall  mature not later  than,  the second  Business  Day  preceding  each
Distribution Date (except that if such Permitted  Investment is an obligation of
the  institution  that  maintains such account,  then such Permitted  Investment
shall mature not later than the Business Day next  preceding  such  Distribution
Date) and shall not be sold or  disposed  of prior to their  maturity.  All such
Permitted  Investments shall be made in the name of the Trustee, for the benefit
of the  Holders of the Class AV-1  Certificates.  All income and gain net of any
losses realized from any such investment of funds on deposit in the Reserve Fund
shall be deposited in the Reserve Fund.  The Trustee in its  fiduciary  capacity
shall not be  liable  for the  amount of any loss  incurred  in  respect  of any
investment  or lack of  investment of funds held in the Reserve Fund and made in
accordance with this Section 3A.02.

          (d) Upon  termination of the Trust Fund, any amounts  remaining in the
Reserve Fund shall be distributed to the Holders of the Class X Certificates  in
the same manner as if distributed pursuant to Section 4.02(h)(ii) hereof.

          (e) In the event that the Yield  Maintenance  Agreement is  terminated
prior to the Yield Maintenance  Stated  Termination and the Counterparty has not
obtained  a  replacement  counterparty  to  assume  its  obligations  thereunder
pursuant to the terms of the Yield  Maintenance  Agreement,  the  Trustee  shall
obtain a replacement yield maintenance  agreement acceptable to the Servicer and
shall  apply  any  amounts  received  from  the  Counterparty  under  the  Yield
Maintenance  Agreement  in  connection  with  its  termination,  to  the  extent
necessary, to obtain such replacement.  In no event whatsoever shall the Trustee
be responsible  for costs and expenses  incurred in connection  with obtaining a
replacement  yield  maintenance  agreement  or for any fees,  costs or  expenses
payable thereunder.

          (f) If, upon  termination of the Trust Fund pursuant to the provisions
of Article IX hereof,  the "Notional  Outstanding," as set forth in Attachment 1
to the Rate Cap  Transaction  Confirmation  relating  to the  Yield  Maintenance
Agreement,  is greater  than zero,  the  Trustee  shall,  as of the date of such
termination,  assign to Equity One, Inc. all of its right, title and interest in
and to the Yield Maintenance Agreement and any payments thereunder.

          SECTION 3A.03. Net WAC Cap Account
          ----------------------------------

          (a) On the Closing Date,  the Trustee shall  establish and maintain in
its name,  in trust for the  benefit of the  Holders of the Class AF-1 and Class
AV-1  Certificates,  the Net WAC Cap Account  and deposit  therein the amount of
$10,000 paid to the Trustee by the  Depositor.  The Net WAC Cap 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 held by the Trustee pursuant to this Agreement.
The Net WAC Cap  Account  shall be treated as an  "outside  reserve  fund" under
applicable  Treasury  regulations  and  will  not  be  part  of any  REMIC.  Any
investment  earnings on the Net WAC Cap Account  will be treated as owned by the
Holders of the Class X

                                       52


Certificates  and will be  taxable to the  Holders of the Class X  Certificates.
Distributions  made to any outside  reserve  fund under this  document  shall be
treated as made to the Class X Certificateholders.

          (b) On each  Distribution  Date, the Trustee shall deposit  amounts in
the Net WAC Cap Account pursuant to Section 4.02(d)(xvi). The amount required to
be deposited  into the Net WAC Cap Account on any  Distribution  Date will equal
the  aggregate  Net WAC Cap  Deposit  Amount  for the Class  AF-1 and Class AV-1
Certificates. The Trustee shall make withdrawals from the Net WAC Cap Account to
make distributions pursuant to Section 4.02(f).

          (c) The Trustee  shall  invest the funds in the Net WAC Cap Account as
directed  in writing by the  Holders of the Class X  Certificates  in  Permitted
Investments,  which  shall  mature  not later  than,  the  second  Business  Day
preceding each Distribution Date (except that if such Permitted Investment is an
obligation of the institution  that maintains such account,  then such Permitted
Investment  shall  mature not later than the Business  Day next  preceding  such
Distribution Date) and shall not be sold or disposed of prior to their maturity.
Any  investment  earnings on such amounts shall be payable to the Holders of the
Class X Certificates.  The Holders of the Class X Certificates  shall be treated
as the owners of the Net WAC Cap Account for federal tax  purposes.  The Trustee
in its  fiduciary  capacity  shall  not be  liable  for the  amount  of any loss
incurred in respect of any investment or lack of investment of funds held in the
Net WAC Cap Account and made in accordance with this Section 3A.03(c).

          (d) Upon  termination of the Trust Fund, any amounts  remaining in the
Net  WAC  Cap  Account  shall  be  distributed  to the  Holders  of the  Class X
Certificates.


                                   ARTICLE IV

                                DISTRIBUTIONS AND
                            ADVANCES BY THE SERVICER

          SECTION 4.01. Advances.
          -----------------------

          The Servicer shall  determine on or before each Servicer  Advance Date
whether it is required to make an Advance pursuant to the definition thereof. If
the  Servicer  determines  it is required to make an  Advance,  it shall,  on or
before the  Servicer  Advance  Date,  either (i)  deposit  into the  Certificate
Account an amount equal to the Advance or (ii) make an appropriate  entry in its
records  relating  to the  Certificate  Account  that any Amount Held for Future
Distribution  has been used by the Servicer in discharge  of its  obligation  to
make any such Advance. Any funds so applied shall be replaced by the Servicer by
deposit in the  Certificate  Account no later than the close of  business on the
next Servicer Advance Date. The Servicer shall be entitled to be reimbursed from
the Certificate  Account for all Advances of its own funds made pursuant to this
Section as  provided in Section  3.08.  The  obligation  to make  Advances  with
respect to any Loan shall continue if such Loan has been foreclosed or otherwise
terminated and the Mortgaged Property has not been liquidated.

          SECTION 4.02. Priorities of Distribution and Allocation.
          --------------------------------------------------------

          (a) On each  Distribution  Date,  the  Trustee  shall  distribute  the
Interest  Remittance  Amount,  to the extent available,  to the parties,  in the
amounts and in the priorities indicated:

                    (i) first,  to the Trustee,  the Trustee Fee and expenses of
          the Trustee based upon the aggregate Stated  Principal  Balance of the
          Loans,  except to the  extent  previously  paid by  withdrawals  under
          Section 3.08;

                                       53


                    (ii) second, to the Servicer,  an amount equal to the sum of
          (A) the aggregate  Servicing Fee, except to the extent previously paid
          by permitted withdrawals under Section 3.08, and (B) any other amounts
          expended by the Servicer in connection with the Loans and reimbursable
          thereto under this Agreement but not previously reimbursed;

                    (iii)  third,  to the  Mortgage  Insurer,  the MGIC  Monthly
          Premium;

                    (iv) fourth,  concurrently,  to the Class AF-1,  Class AF-2,
          Class  AF-3,  Class AF-4 and Class AV-1  Certificates,  pro rata,  the
          applicable Interest Distribution Amounts for such Distribution Date;

                    (v) fifth,  concurrently,  to the Class  AF-1,  Class  AF-2,
          Class  AF-3,  Class AF-4 and Class AV-1  Certificates,  pro rata,  the
          applicable Class Unpaid Interest Amounts, if any;

                    (vi) sixth,  to the Class M-1  Certificates,  the applicable
          Interest Distribution Amount for such Distribution Date;

                    (vii) seventh, to the Class M-2 Certificates, the applicable
          Interest Distribution Amount for such Distribution Date;

                    (viii) eighth, to the Class B-1 Certificates, the applicable
          Interest Distribution Amount for such Distribution Date;

                    (ix) ninth,  to the Class B-2  Certificates,  the applicable
          Interest Distribution Amount for such Distribution Date; and

                    (x) tenth,  the amount,  if any, of the Interest  Remittance
          Amount  remaining  after  application  pursuant to clauses (i) through
          (ix) above will be applied as described under Section 4.02(d) hereof.

          (b) On each Distribution Date before the Stepdown Date or with respect
to  which a  Trigger  Event is in  effect,  the  Trustee  shall  distribute  the
Principal  Distribution Amount, to the extent available,  to the parties, in the
amounts and in the priorities indicated:

                    (i) first,  to the Class AF-1,  Class  AF-2,  Class AF-3 and
          Class  AF-4  Certificates,  sequentially  in that  order,  the Group I
          Principal  Percentage  of the Principal  Distribution  Amount for such
          Distribution  Date until the Class  Certificate  Balances thereof have
          been reduced to zero;

                    (ii) second,  to the Class AV-1  Certificates,  the Group II
          Principal  Percentage  of the Principal  Distribution  Amount for such
          Distribution Date until the Class Certificate Balance thereof has been
          reduced to zero;

                    (iii)  third,  once the Class  Certificate  Balances  of the
          Class AF-1, Class AF-2, Class AF-3 and Class AF-4 have been reduced to
          zero,  to  the  Class  AV-1   Certificates,   100%  of  the  Principal
          Distribution  Amount  for  such  Distribution  Date  until  the  Class
          Certificate Balance of the Class AV-1 Certificates has been reduced to
          zero;

                    (iv) fourth, once the Class Certificate Balance of the Class
          AV-1 Certificates has been reduced to zero, sequentially, to the Class
          AF-1,  Class  AF-2,  Class AF-3 and Class AF-4

                                       54


          Certificates, in that order, 100% of the Principal Distribution Amount
          for such Distribution Date until the Class Certificate Balances of the
          Class AF-1,  Class AF-2, Class AF-3 and Class AF-4  Certificates  have
          been reduced to zero;

                    (v) fifth, once the Class Certificate Balances of the Senior
          Certificates have been reduced to zero, to the Class M-1 Certificates,
          100% of the Principal  Distribution  Amount for such Distribution Date
          until the Class Certificate  Balance of the Class M-1 Certificates has
          been reduced to zero;

                    (vi) sixth, once the Class Certificate  Balance of the Class
          M-1   Certificates  has  been  reduced  to  zero,  to  the  Class  M-2
          Certificates,  100% of the  Principal  Distribution  Amount  for  such
          Distribution Date until the Class Certificate Balance of the Class M-2
          Certificates has been reduced to zero;

                    (vii)  seventh,  once the Class  Certificate  Balance of the
          Class M-2  Certificates  has been  reduced  to zero,  to the Class B-1
          Certificates,  100% of the  Principal  Distribution  Amount  for  such
          Distribution Date until the Class Certificate Balance of the Class B-1
          Certificates has been reduced to zero;

                    (viii)  eighth,  once the Class  Certificate  Balance of the
          Class B-1  Certificates  has been  reduced  to zero,  to the Class B-2
          Certificates,  100% of the  Principal  Distribution  Amount  for  that
          Distribution Date until the Class Certificate Balance of the Class B-2
          Certificates has been reduced to zero; and

                    (ix) ninth, any amount of the Principal  Distribution Amount
          remaining after making all of the distributions in clauses (i) through
          (viii) above shall be applied as set forth in Section 4.02(d).

          (c) On each  Distribution  Date on or after the  Stepdown  Date and as
long as a Trigger  Event is not in effect,  the  Trustee  shall  distribute  the
Principal  Distribution Amount, to the extent available,  to the parties, in the
amounts and in the priorities indicated:

                    (i) first, concurrently as follows:

                              (A)       the Group I Principal  Percentage of the
                                        lesser of (1) the Principal Distribution
                                        Amount  and  (2)  the  Senior  Principal
                                        Distribution  Amount,  sequentially,  to
                                        the Class AF-1,  Class AF-2,  Class AF-3
                                        and  Class  AF-4  Certificates,  in that
                                        order,   until  the  Class   Certificate
                                        Balance  of each of  those  classes  has
                                        been  reduced  to zero  and  then to the
                                        Class AV-1 Certificates, until the Class
                                        Certificate  Balance  of that  class has
                                        been reduced to zero; and

                              (B)       the Group II Principal Percentage of the
                                        lesser of (1) the Principal Distribution
                                        Amount  and  (2)  the  Senior  Principal
                                        Distribution  Amount,  to the Class AV-1
                                        Certificates,     until     the    Class
                                        Certificate  Balance  of that  class has
                                        been    reduced   to   zero   and   then
                                        sequentially  to the Class  AF-1,  Class
                                        AF-2,   Class   AF-3  and   Class   AF-4
                                        Certificates,  in that order,  until the
                                        Class  Certificate  Balance  of  each of
                                        those classes has been reduced to zero;

                                       55


                    (ii)  second,  the  lesser  of (A)  the  excess  of (1)  the
          Principal  Distribution  Amount over (2) the amount distributed to the
          Senior  Certificates  in  clause  (i)  above  and  (B) the  Class  M-1
          Principal Distribution Amount, to the Class M-1 Certificates until the
          Class Certificate Balance thereof has been reduced to zero;

                    (iii)  third,  the  lesser  of (A)  the  excess  of (1)  the
          Principal   Distribution  Amount  over  (2)  the  sum  of  the  amount
          distributed  to the  Senior  Certificates  in clause (i) above and the
          amount  distributed to the Class M-1 Certificates in clause (ii) above
          and (B) the Class M-2 Principal  Distribution Amount, to the Class M-2
          Certificates  until the Class  Certificate  Balance  thereof  has been
          reduced to zero;

                    (iv)  fourth,  the  lesser  of (A)  the  excess  of (1)  the
          Principal   Distribution  Amount  over  (2)  the  sum  of  the  amount
          distributed to the Senior Certificates in clause (i) above, the amount
          distributed to the Class M-1 Certificates in clause (ii) above and the
          amount distributed to the Class M-2 Certificates in clause (iii) above
          and (B) the Class B-1 Principal  Distribution Amount, to the Class B-1
          Certificates  until the Class  Certificate  Balance  thereof  has been
          reduced to zero; and

                    (v) fifth, the lesser of (A) the excess of (1) the Principal
          Distribution  Amount over (2) the sum of the amount distributed to the
          Senior Certificates in clause (i) above, the amount distributed to the
          Class M-1 Certificates in clause (ii) above, the amount distributed to
          the  Class  M-2  Certificates  in clause  (iii)  above and the  amount
          distributed to the Class B-1 Certificates in clause (iv) above and (B)
          the  Class  B-2  Principal  Distribution  Amount,  to  the  Class  B-2
          Certificates  until the Class  Certificate  Balance  thereof  has been
          reduced to zero; and

                    (vi) sixth, any amount of the Principal  Distribution Amount
          remaining after making all of the distributions in clauses (i) through
          (v) above shall be applied as set forth in Section 4.02(d).

          (d) On each  Distribution  Date,  the  Trustee  shall  distribute  the
Monthly Excess Cashflow Amount, to the extent available,  to the parties, in the
amounts and in the priorities indicated:

                    (i) first, to the Class AF-1,  Class AF-2, Class AF-3, Class
          AF-4 and Class AV-1 Certificates,  pro rata, any remaining  applicable
          Interest Distribution Amount for such Distribution Date;

                    (ii)  second,  to the Class AF-1,  Class  AF-2,  Class AF-3,
          Class AF-4 and Class AV-1 Certificates,  pro rata, any remaining Class
          Unpaid Interest Amounts for the classes of Senior Certificates;

                    (iii) third, to fund the Extra Principal Distribution Amount
          for such Distribution Date;

                    (iv) fourth,  to the Class M-1  Certificates,  any remaining
          Interest Distribution Amount for such Distribution Date;

                    (v)  fifth,  to the Class M-1  Certificates,  any  remaining
          Class Unpaid Interest Amount for the Class M-1 Certificates;

                    (vi) sixth, to fund the Class M-1 Realized Loss Amortization
          Amount for such Distribution Date;

                                       56


                    (vii) seventh, to the Class M-2 Certificates,  any remaining
          Interest Distribution Amount for such Distribution Date;

                    (viii) eighth, to the Class M-2 Certificates,  any remaining
          Class Unpaid Interest Amount for the Class M-2 Certificates;

                    (ix) ninth, to fund the Class M-2 Realized Loss Amortization
          Amount for such Distribution Date;

                    (x)  tenth,  to the Class B-1  Certificates,  any  remaining
          Interest Distribution Amount for such Distribution Date;

                    (xi) eleventh, to the Class B-1 Certificates,  any remaining
          Class Unpaid Interest Amount for the Class B-1 Certificates;

                    (xii)   twelfth,   to  fund  the  Class  B-1  Realized  Loss
          Amortization Amount for such Distribution Date;

                    (xiii)  thirteenth,  to  the  Class  B-2  Certificates,  any
          remaining Interest Distribution Amount for such Distribution Date;

                    (xiv)  fourteenth,  to  the  Class  B-2  Certificates,   any
          remaining Class Unpaid Interest Amount for the Class B-2 Certificates;

                    (xv)  fifteenth,   to  fund  the  Class  B-2  Realized  Loss
          Amortization Amount for such Distribution Date;

                    (xvi)  sixteenth,  for deposit into the Net WAC Cap Account,
          the Net WAC CAP Deposit Amount;

                    (xvii) seventeenth, to the Class X Certificates,  the excess
          of (A)  the sum of (1) the  product  of  their  notional  balance  and
          Pass-Through Rate as provided in the Preliminary Statement and (2) the
          amount, if any, of any  Overcollateralization  Release Amount for such
          Distribution  Date,  over  (B) the  sum of the  amounts  described  in
          clauses (i) through (xvi) above; and

                    (xviii)  eighteenth,  to  the  Class  R  Certificates,   any
          remaining Monthly Excess Cashflow Amount.

          (e)   Realized   Losses   shall  be   allocated   first   against  the
Overcollateralization  Amount, until the  Overcollateralization  Amount has been
reduced to zero.  If, after giving effect to the  distribution  of the Principal
Distribution  Amount on any  Distribution  Date the aggregate Class  Certificate
Balance of the Offered Certificates exceeds the Pool Principal Balance as of the
end of the related Due Period,  such excess will be allocated  against the Class
B-2, Class B-1, Class M-2, Class M-1 and the Senior Certificates,  in that order
and until the respective Class Certificate Balances thereof are reduced to zero.
Any allocation of Realized  Losses to the Senior  Certificates  shall be further
allocated  among the Class AF-1,  Class AF-2,  Class AF-3,  Class AF-4 and Class
AV-1 Certificates,  pro rata, on the basis of their respective Class Certificate
Balances.

                                       57


          (f) On each Distribution Date,  following all distributions,  deposits
and allocations  made pursuant to subsections (a) through (e) above, the Trustee
shall distribute,  pro rata, to the Class AF-1 and Class AV-1 Certificates,  the
applicable  Net WAC Cap Carryover for such  Distribution  Date, if any, from the
Net WAC Cap Account (to the extent of available funds therein).

          (g)  On  each  Distribution  Date,  following  all  distributions  and
deposits made pursuant to subsections (a) through (f), the Trustee will withdraw
from the  Reserve  Fund (to the extent of  available  funds  therein)  an amount
sufficient to pay the following  items,  and shall distribute such amount in the
following order of priority:

                    (i) first, to pay the Interest  Distribution  Amount payable
          to the Class AV-1 Certificates, to the extent not covered by Available
          Funds (including payments from the Net WAC Cap Account); and

                    (ii) second, to pay to the Class AV-1 Certificates the Group
          II Principal Percentage of the Principal Distribution Amount or Senior
          Principal  Distribution  Amount,  as  applicable,  to the  extent  not
          covered by Available Funds.

          (h)  On  each  Distribution  Date,  following  all  distributions  and
deposits made pursuant to  subsections  (a) through (g) above,  the Trustee will
withdraw  from  the  Reserve  Fund  any  amounts  remaining  therein  and  shall
distribute  such amounts to pay the following  items,  in the following order of
priority:

                    (i)  first,  to the  Class  AV-1  Certificates  to  pay  any
          remaining Net WAC Cap Carryover  for the Class AV-1  Certificates,  to
          the  extent  not  paid  out  of  the  Net  WAC  Cap  Account  on  such
          Distribution Date; and

                    (ii) second, to the holders of the Class X Certificates.

          SECTION 4.03. Monthly Statements to Certificateholders.
          -------------------------------------------------------

          (a) Not later than each  Distribution  Date, the Trustee shall post on
its website at  www.jpmorgan.com/absmbs,  which  posting  shall be accessible to
each  Certificateholder,  the Servicer,  the Depositor and each Rating Agency, a
statement  setting  forth with  respect to the related  distribution  (provided,
however,  that each  Certificateholder,  upon request to the  Trustee,  shall be
entitled  to receive  from the  Trustee a paper copy of such  statement  if such
Certificateholder is unable to access the Trustee's website):

                    (i) with respect to each Group, the amount thereof allocable
          to  principal,  separately  identifying  the  aggregate  amount of any
          Principal Prepayments and Liquidation Proceeds included therein;

                    (ii) the amount  thereof  allocable to  interest,  any Class
          Unpaid Interest Amount included in such distribution and any remaining
          Class Unpaid Interest Amount after giving effect to such distribution;

                    (iii)  if the  distribution  to the  Holders  of a Class  of
          Certificates is less than the full amount that would be  distributable
          to such Holders if there were sufficient funds available therefor, the
          amount  of  the  shortfall  and  the  allocation  thereof  as  between
          principal and interest;

                                       58


                    (iv)  the  Class  Certificate   Balance  of  each  Class  of
          Certificates  after giving effect to the  distribution of principal on
          such Distribution Date;

                    (v) the  Pool  Principal  Balance  and the  Group  Principal
          Balances for the following Distribution Date;

                    (vi) the amount of the  Servicing Fee paid to or retained by
          the Servicer with respect to such Distribution Date;

                    (vii)  the  Pass-Through  Rate  for each  Class  of  Offered
          Certificates with respect to such Distribution Date;

                    (viii) the amount of Advances  included in the  distribution
          on  such  Distribution  Date  and the  aggregate  amount  of  Advances
          outstanding as of the close of business on such Distribution Date;

                    (ix) with  respect to each Group,  the number and  aggregate
          principal amounts of Loans (A) contractually past due (assuming 30 day
          months) (exclusive of Loans in foreclosure) (1) 1 to 30 days (2) 31 to
          60  days  (3)  61 to 90  days  and  (4) 91 or  more  days  and  (B) in
          foreclosure  (1) 1 to 30 days  (2) 31 to 60 days (3) 61 to 90 days and
          (4) 91 or more days,  as of the close of  business  on the last day of
          the Prepayment Period preceding such Distribution Date;

                    (x) with  respect to each Group and with respect to any Loan
          that became an REO Property during the preceding  calendar month,  the
          loan number and Stated Principal  Balance of such Loan as of the close
          of business on the last day of the  Prepayment  Period  preceding such
          Distribution Date and the date of acquisition thereof;

                    (xi)  with  respect  to each  Group,  the total  number  and
          principal  balance  of  any  REO  Properties  (and  market  value,  if
          available)  as of  the  close  of  business  on  the  last  day of the
          Prepayment Period preceding such Distribution Date;

                    (xii) with  respect to each Group,  the amount  equal to the
          sum of the  Stated  Principal  Balances  of the three  Loans  with the
          largest individual Stated Principal Balances;

                    (xiii) with respect to the Class AF-1  Certificates  and the
          Class AV-1 Certificates, the amount of the Net WAC Cap Carryover to be
          paid to such  Class  from  the Net  WAC  Cap  Account  and the  amount
          remaining unpaid;

                    (xiv) with respect to each Group,  the  aggregate  principal
          balance of Balloon Loans with original  terms less than or equal to 36
          months which are 60 or more days  contractually  past due (assuming 30
          day months) (including Loans in foreclosure and REO Properties) on the
          last day of the Prepayment Period preceding such Distribution Date;

                    (xv) with respect to each Group,  the  cumulative  aggregate
          amount of Realized Losses as of the last day of the Prepayment  Period
          preceding such Distribution Date;

                    (xvi)  with  respect  to the Class  AV-1  Certificates,  the
          amount of funds  withdrawn  from the Reserve Fund and included in such
          distribution  and the  outstanding  balance of the Reserve  Fund after
          giving effect to such distribution;

                                       59


                    (xvii)  with  respect  to each  Group,  the  number of Loans
          repurchased   by  Sellers  during  the  Due  Period  related  to  such
          Distribution Date;

                    (xviii)  with respect to each Group,  the  weighted  average
          Mortgage Rate of the Outstanding  Loans,  such weighted  average to be
          calculated based on the principal  balances of such Outstanding  Loans
          on the first day of the Due Period related to such Distribution Date;

                    (xix)  with  respect to each  Group,  the  weighted  average
          maturity date of the Outstanding Loans;

                    (xx) the Targeted  Overcollateralization Amount after giving
          effect to such distribution;

                    (xxi) the amount of any Overcollateralization Release Amount
          included in the distribution on such Distribution Date;

                    (xxii) with respect to each Group, the cumulative  amount of
          Realized  Losses from the Cut-off Date through the last day of the Due
          Period relating to such Distribution Date;

                    (xxiii) any  Overcollateralization  Deficiency  after giving
          effect to the distribution of principal on such Distribution Date;

                    (xxiv)   whether  a  Trigger   Event  has  occurred  and  is
          continuing, and the cumulative Realized Losses, as a percentage of the
          original Pool Principal Balance;

                    (xxv) the aggregate  amount of 60+ Day Delinquent Loans as a
          percentage of the current Pool Principal Balance;

                    (xxvi) the amount of funds  collected  by the Trustee  under
          the Yield Maintenance Agreement during the Due Period relating to such
          Distribution Date; and

                    (xxvii) the MGIC Monthly Premium.

          (b) The Trustee's  responsibility for posting the above information on
its  website is limited to the  availability,  timeliness  and  accuracy  of the
information provided by the Servicer. On or before the 18th day of each calendar
month,  commencing June 18, 2002, or if such day is not a Business Day, the next
succeeding  Business Day, the Servicer shall deliver to the Trustee a report, in
a  form  acceptable  to  the  Trustee,  containing  (x)  all  of  the  necessary
information  for the Trustee to complete  items (i),  (v),  (vi),  (viii)-(xii),
(xiv), (xv), (xvii)-(xix), (xxii), and (xxvii) of the statement described in (a)
above and (y) with  respect  to each  Covered  Loan,  as of the first day of the
related Due Period,  the per annum rate equal to the Mortgage Rate less the MGIC
Premium  Rate.  The Trustee  shall be  responsible  for  obtaining the necessary
information to complete items (ii), (iii),  (iv), (vii),  (xiii),  (xvi),  (xx),
(xxi), (xxiii)-(xxvi) of the statement described in (a) above.

          (c) Within a reasonable  period of time after the end of each calendar
year,  but in no case later than the time  prescribed by the Code and applicable
Treasury regulations, the Trustee shall cause to be furnished to each Person who
at any time  during  the  calendar  year was a  Certificateholder,  a  statement
containing the information set forth in clauses  (a)(i),  (a)(ii),  (a)(vii) and
(a)(xiii) of this Section 4.03  aggregated  for such calendar year or applicable
portion  thereof  during  which  such  Person  was  a  Certificateholder.   Such
obligation of the Trustee  shall be deemed to have been  satisfied to the

                                       60


extent  that  substantially  comparable  information  shall be  provided  by the
Trustee pursuant to any requirements of the Code as from time to time in effect.

          SECTION 4.04. Reporting.
          ------------------------

          On each  Distribution  Date, the Servicer shall provide to the Trustee
current  information  of the type set forth in Schedule I hereto  presented in a
format substantially  similar to Exhibit K attached hereto and the Trustee shall
then forward such information to a reporting service mutually agreed upon by the
Servicer and the Trustee.

                                    ARTICLE V

                                THE CERTIFICATES

          SECTION 5.01. The Certificates.
          -------------------------------

          The  Certificates  shall be substantially in the forms attached hereto
as exhibits.  The Certificates  shall be issuable in the minimum  denominations,
integral  multiples in excess thereof (except that one Certificate in each Class
may be issued in a different  amount  which must be in excess of the  applicable
minimum  denomination)  and aggregate  denominations  per Class set forth in the
Preliminary Statement.

          Subject to Section 9.02 hereof  respecting the final  distribution  on
the Certificates, on each Distribution Date the Trustee shall make distributions
to each  Certificateholder  of record on the preceding Record Date either (a) by
wire transfer in immediately  available funds to the account of such Holder at a
bank or other entity having appropriate  facilities therefor, if (i) such Holder
has so  notified  the Trustee at least five  Business  Days prior to the related
Record  Date and (ii) such Holder  shall hold (A) 100% of the Class  Certificate
Balance or Percentage  Interest of any Class of Certificates or (B) Certificates
of  any  Class  with  an  aggregate  principal  Denomination  of not  less  than
$1,000,000 or (b) by check mailed by first class mail to such  Certificateholder
at the address of such Holder appearing in the Certificate Register.

          The Certificates shall be executed by manual or facsimile signature on
behalf of the Trustee by an authorized officer.  Certificates bearing the manual
or  facsimile  signatures  of  individuals  who  were,  at the  time  when  such
signatures were affixed,  authorized to sign on behalf of the Trustee shall bind
the Trustee, notwithstanding that such individuals or any of them have ceased to
be so authorized prior to the countersignature and delivery of such Certificates
or did not hold such  offices at the date of such  Certificate.  No  Certificate
shall be  entitled  to any  benefit  under this  Agreement,  or be valid for any
purpose,  unless  countersigned  by the  Trustee by manual  signature,  and such
countersignature upon any Certificate shall be conclusive evidence, and the only
evidence,  that such Certificate has been duly executed and delivered hereunder.
All  Certificates  shall be dated  the  date of their  countersignature.  On the
Closing Date, the Trustee shall countersign the Certificates to be issued at the
direction of the Depositor, or any affiliate thereof.

          The Depositor shall provide,  or cause to be provided,  to the Trustee
on a continuous  basis,  an adequate  inventory of  Certificates  to  facilitate
transfers.

                                       61


          SECTION  5.02.  Certificate  Register;  Registration  of Transfer  and
          ----------------------------------------------------------------------
          Exchange of Certificates.
          -------------------------

          (a)  The  Trustee  shall  maintain,  or  cause  to  be  maintained  in
accordance  with the provisions of Section 5.06 hereof,  a Certificate  Register
for the Trust Fund in which,  subject to the provisions of  subsections  (b) and
(c) below and to such  reasonable  regulations as it may prescribe,  the Trustee
shall  provide  for  the  registration  of  Certificates  and of  transfers  and
exchanges of Certificates as herein provided. Upon surrender for registration of
transfer of any Certificate,  the Trustee shall execute and deliver, in the name
of the designated transferee or transferees, one or more new Certificates of the
same Class and aggregate Percentage Interest.

          At the option of a  Certificateholder,  Certificates  may be exchanged
for  other  Certificates  of the same  Class  in  authorized  denominations  and
evidencing  the  same  aggregate  Percentage  Interest  upon  surrender  of  the
Certificates  to be exchanged  at the office or agency of the Trustee.  Whenever
any  Certificates  are so surrendered  for exchange,  the Trustee shall execute,
authenticate,  and deliver the Certificates which the  Certificateholder  making
the exchange is entitled to receive.  Every Certificate presented or surrendered
for  registration  of  transfer or exchange  shall be  accompanied  by a written
instrument  of  transfer  in the form of Exhibit G duly  executed  by the Holder
thereof or his attorney duly authorized in writing.

          No  service  charge  to the  Certificateholders  shall be made for any
registration  of  transfer or  exchange  of  Certificates,  but payment of a sum
sufficient  to cover  any tax or  governmental  charge  that may be  imposed  in
connection with any transfer or exchange of Certificates may be required.

          All Certificates  surrendered for registration of transfer or exchange
shall be canceled and  subsequently  destroyed by the Trustee in accordance with
the Trustee's customary procedures.

          (b) No transfer of a Class X Certificate or Class R Certificate  shall
be made unless  such  transfer is made  pursuant  to an  effective  registration
statement under the Securities Act and any applicable  state  securities laws or
is exempt  from the  registration  requirements  under  said Act and such  state
securities  laws. In the event that a transfer is to be made in reliance upon an
exemption from the  Securities Act and such laws, in order to assure  compliance
with the  Securities Act and such laws,  (i) the  Certificateholder  desiring to
effect such transfer and such  Certificateholder's  prospective transferee shall
each certify to the Trustee in writing the facts  surrounding the transfer,  the
Certificateholder  by delivering a  certificate  in  substantially  the form set
forth in Exhibit G (the "Transferor  Certificate")  and the  Certificateholder's
prospective  transferee  by  delivering  a letter in  substantially  the form of
either Exhibit H (the "Investment Letter") or Exhibit I (the "Rule 144A Letter")
or (ii) there shall be delivered to the Trustee at the expense of the transferor
an Opinion of Counsel that such  transfer  may be made  pursuant to an exemption
from the Securities  Act. The Depositor shall provide to any Holder of a Class X
Certificate or Class R Certificate and any prospective  transferee designated by
any such Holder,  information  regarding the related  Certificates and the Loans
and such other  information  as shall be necessary  to satisfy the  condition to
eligibility  set forth in Rule  144A(d)(4) for transfer of any such  Certificate
without   registration   thereof  under  the  Securities  Act  pursuant  to  the
registration exemption provided by Rule 144A. The Trustee and the Servicer shall
cooperate with the Depositor in providing the Rule 144A  information  referenced
in the preceding sentence, including providing to the Depositor such information
regarding the Certificates, the Loans and other matters regarding the Trust Fund
as the  Depositor  shall  reasonably  request to meet its  obligation  under the
preceding sentence.  Each Holder of a Class X Certificate or Class R Certificate
desiring to effect such transfer shall,  and does hereby agree to, indemnify the
Trustee and the  Depositor,  the Sellers and the Servicer  against any liability
that may result if the  transfer  is not so exempt or is not made in  accordance
with such federal and state laws.

                                       62


          No transfer of an  ERISA-Restricted  Certificate  shall be made unless
the Trustee shall have received (i) a representation  letter from the transferee
substantially in the form of Exhibit H or Exhibit I, to the effect that (x) such
transferee is not an employee benefit plan or arrangement subject to Section 406
of ERISA or a plan or  arrangement  subject to Section  4975 of the Code,  nor a
person acting on behalf of any such plan or arrangement, nor using the assets of
any such plan or  arrangement to effect such transfer or (y) if the purchaser is
an  insurance  company  and the ERISA  Restricted  Certificate  is not a Class R
Certificate  and has been the  subject of an ERISA  Qualifying  Underwriting,  a
representation  that the  purchaser is an insurance  company which is purchasing
such Certificates with funds contained in an "insurance company general account"
(as such  term is  defined  in  Section  V(e) of  Prohibited  Transaction  Class
Exemption  95-60  ("PTCE  95-60"))  and that the  purchase  and  holding of such
Certificates  are covered under  Sections I and III of PTCE 95-60 or (ii) in the
case of any such ERISA-Restricted  Certificate presented for registration in the
name of an employee  benefit  plan  subject to ERISA,  or a plan or  arrangement
subject to Section 4975 of the Code (or comparable  provisions of any subsequent
enactments),  or a trustee of any such plan or any other person acting on behalf
of any such plan or arrangement,  or using such plan's or arrangement's  assets,
an Opinion of Counsel  satisfactory  to the  Trustee,  which  Opinion of Counsel
shall not be an expense of either the  Trustee or the Trust Fund,  addressed  to
the Trustee to the effect that the purchase or holding of such  ERISA-Restricted
Certificate  will not result in the assets of the Trust Fund being  deemed to be
"plan assets" and subject to the prohibited  transaction provisions of ERISA and
the Code and will not subject the Trustee to any obligation in addition to those
expressly  undertaken  in this  Agreement or to any  liability.  Notwithstanding
anything  else  to  the  contrary   herein,   any   purported   transfer  of  an
ERISA-Restricted Certificate to or on behalf of an employee benefit plan subject
to ERISA or to the Code  without  the  delivery  to the Trustee of an Opinion of
Counsel  satisfactory  to the Trustee as described above shall be void and of no
effect.

          To the extent  permitted  under  applicable  law  (including,  but not
limited to,  ERISA),  the Trustee  shall be under no liability to any Person for
any registration of transfer of any ERISA-Restricted Certificate that is in fact
not  permitted  by this  Section  5.02(b) or for making any payments due on such
Certificate  to the Holder  thereof or taking any other  action with  respect to
such Holder under the  provisions of this  Agreement so long as the transfer was
registered by the Trustee in accordance with the foregoing requirements.

          No transfer of a Class AV-1  Certificate  shall be made to an employee
benefit  plan or  arrangement  subject  to  Section  406 of  ERISA  or a plan or
arrangement  subject to Section  4975 of the Code (a "Plan")  unless the Trustee
shall have received a representation letter from the transferee substantially to
the effect that the Plan is a Plan investor or group of Plan  investors on whose
behalf  the  decision  to  purchase  the Class  AV-1  Certificate  is made by an
independent  fiduciary that is (i) qualified to analyze and understand the terms
and  conditions of the Yield  Maintenance  Agreement and the effect of the Yield
Maintenance  Agreement on the credit ratings of the Class AV-1  Certificates and
(ii) a  "qualified  professional  asset  manager,"  as  defined  in Part V(a) of
Prohibited  Transaction  Class  Exemption  84-14, an "in-house asset manager" as
defined in Part IV(a) of Prohibited  Transaction Class Exemption 96-22 or a Plan
fiduciary with total Plan and non-Plan assets under  management of at least $100
million  at  the  time  of  the  acquisition  of the  Class  AV-1  Certificates.
Notwithstanding  the  foregoing,  with  respect to any  transfer of a Class AV-1
Certificate  that is held in book-entry  form, the transferee shall be deemed to
have made the representations in clauses (i) and (ii) in the preceding sentence.

          (c) Each Person who has or who  acquires any  Ownership  Interest in a
Class R Certificate  shall be deemed by the  acceptance or  acquisition  of such
Ownership Interest to have agreed to be bound by the following  provisions,  and
the  rights  of  each  Person  acquiring  any  Ownership  Interest  in a Class R
Certificate are expressly subject to the following provisions:

                                       63


                    (i) Each Person holding or acquiring any Ownership  Interest
          in a Class R  Certificate  shall be a Permitted  Transferee  and shall
          promptly  notify the Trustee of any change or impending  change in its
          status as a Permitted Transferee.

                    (ii) No Ownership  Interest in a Class R Certificate  may be
          registered  on the Closing  Date or  thereafter  transferred,  and the
          Trustee  shall not register  the  Transfer of any Class R  Certificate
          unless,  in addition to the  certificates  required to be delivered to
          the Trustee under  subparagraph (b) above, the Trustee shall have been
          furnished  with an affidavit (a "Transfer  Affidavit")  of the initial
          owner or the  proposed  transferee  in the  form  attached  hereto  as
          Exhibit F.

                    (iii)  Each  Person   holding  or  acquiring  any  Ownership
          Interest in a Class R Certificate shall agree (A) to obtain a Transfer
          Affidavit  from any  other  Person  to whom such  Person  attempts  to
          Transfer  its  Ownership  Interest  in a Class R  Certificate,  (B) to
          obtain a Transfer  Affidavit  from any Person for whom such  Person is
          acting as nominee, trustee or agent in connection with any Transfer of
          a Class R Certificate  and (C) not to Transfer its Ownership  Interest
          in a Class R  Certificate  or to cause the  Transfer  of an  Ownership
          Interest in a Class R Certificate to any other Person if it has actual
          knowledge that such Person is not a Permitted Transferee.

                    (iv) Any  attempted or purported  Transfer of any  Ownership
          Interest in a Class R  Certificate  in violation of the  provisions of
          this Section  5.02(c) shall be absolutely null and void and shall vest
          no rights in the purported  Transferee.  If any  purported  transferee
          shall  become a Holder of a Class R  Certificate  in  violation of the
          provisions of this Section 5.02(c),  then the last preceding Permitted
          Transferee   shall  be  restored  to  all  rights  as  Holder  thereof
          retroactive  to the date of  registration  of Transfer of such Class R
          Certificate. The Trustee shall be under no liability to any Person for
          any  registration of Transfer of a Class R Certificate that is in fact
          not  permitted  by this Section or for making any payments due on such
          Certificate  to the Holder  thereof or taking  any other  action  with
          respect to such Holder under the  provisions of this Agreement so long
          as the Transfer was registered  after receipt of the related  Transfer
          Affidavit,  Transferor  Certificate and either the Rule 144A Letter or
          the Investment Letter. The Trustee shall be entitled but not obligated
          to recover from any Holder of a Class R  Certificate  that was in fact
          not a Permitted  Transferee at the time it became a Holder or, at such
          subsequent  time as it became other than a Permitted  Transferee,  all
          payments  made on such Class R  Certificate  at and after  either such
          time.  Any such payments so recovered by the Trustee shall be paid and
          delivered by the Trustee to the last preceding Permitted Transferee of
          such Certificate.

                    (v)  The  Depositor  shall  use  its  best  efforts  to make
          available,  upon  receipt of written  request  from the  Trustee,  all
          information necessary to compute any tax imposed under Section 860E(e)
          of the Code as a result of a Transfer  of an  Ownership  Interest in a
          Class R Certificate to any Holder who is not a Permitted Transferee.

          The  restrictions  on Transfers of a Class R Certificate  set forth in
this Section  5.02(c) shall cease to apply (and the  applicable  portions of the
legend on a Class R  Certificate  may be  deleted)  with  respect  to  Transfers
occurring after delivery to the Trustee of an Opinion of Counsel,  which Opinion
of Counsel shall not be an expense of the Trust Fund,  the Trustee,  the Sellers
or the Servicer,  to the effect that the elimination of such  restrictions  will
not cause the Trust Fund  hereunder  to fail to qualify as one or more REMICs at
any time that the  Certificates  are  outstanding or result in the imposition of
any tax on the Trust Fund, a  Certificateholder  or another Person.  Each Person
holding or acquiring  any  Ownership  Interest in a Class R  Certificate  hereby
consents  to any  amendment  of this  Agreement  which,  based on an  Opinion of
Counsel furnished to the Trustee, is reasonably necessary (A) to ensure that the
record

                                       64


ownership  of,  or any  beneficial  interest  in, a Class R  Certificate  is not
transferred,  directly  or  indirectly,  to a  Person  that  is not a  Permitted
Transferee  and (B) to provide  for a means to compel the  Transfer of a Class R
Certificate  which is held by a Person that is not a Permitted  Transferee  to a
Holder that is a Permitted Transferee.

          (d) The  preparation  and  delivery of all  certificates  and opinions
referred to above in this Section 5.02 in connection  with transfer  shall be at
the expense of the parties to such transfers.

          (e) Except as provided below, the Book-Entry Certificates shall at all
times remain  registered in the name of the Depository or its nominee and at all
times:  (i)  registration  of the  Certificates  may not be  transferred  by the
Trustee  except  to  another  Depository;  (ii) the  Depository  shall  maintain
book-entry  records  with respect to the  Beneficial  Owners and with respect to
ownership and transfers of such  Book-Entry  Certificates;  (iii)  ownership and
transfers of  registration  of the Book-Entry  Certificates  on the books of the
Depository shall be governed by applicable rules  established by the Depository;
(iv) the  Depository  may  collect  its usual and  customary  fees,  charges and
expenses from its Depository  Participants;  (v) the Trustee shall deal with the
Depository,   Depository   Participants  and  indirect  participating  firms  as
representatives  of the  Beneficial  Owners of the Book-Entry  Certificates  for
purposes of exercising the rights of Holders under this Agreement,  and requests
and directions for and votes of such  representatives  shall not be deemed to be
inconsistent if they are made with respect to different  Beneficial  Owners; and
(vi) the  Trustee  may  rely  and  shall be  fully  protected  in  relying  upon
information   furnished  by  the  Depository  with  respect  to  its  Depository
Participants  and  furnished  by the  Depository  Participants  with  respect to
indirect  participating  firms and persons  shown on the books of such  indirect
participating firms as direct or indirect Beneficial Owners.

          All transfers by Beneficial Owners of Book-Entry Certificates shall be
made in accordance with the procedures established by the Depository Participant
or  brokerage  firm   representing   such  Beneficial   Owner.  Each  Depository
Participant shall only transfer Book-Entry  Certificates of Beneficial Owners it
represents or of brokerage  firms for which it acts as agent in accordance  with
the Depository's normal procedures.

          If (x) (i) the  Servicer  advises  the  Trustee  in  writing  that the
Depository   is  no  longer   willing  or  able  to   properly   discharge   its
responsibilities  as  Depository,  and (ii) the  Trustee  is  unable to locate a
qualified  successor,  (y) the  Servicer  at its option  advises  the Trustee in
writing that it elects to terminate the book-entry system through the Depository
or (z) after the occurrence of an Event of Default or the resignation or removal
of the Servicer,  Beneficial Owners  representing at least 51% of the sum of the
then  outstanding  Class  Certificate  Balance  of all  Book-Entry  Certificates
together  advise the  Depository,  either  directly  or through  the  Depository
Participants,  in writing (with  instructions  to notify the Trustee in writing)
that the continuation of a book-entry system through the Depository is no longer
in the best  interests of the Beneficial  Owners.  Upon the occurrence of any of
the events described in the immediately  preceding  sentence,  the Trustee shall
notify  all  Beneficial  Owners of the  occurrence  of any such event and of the
availability through the Depository of definitive, fully-registered Certificates
(the "Definitive  Certificates")  to Beneficial Owners requesting the same. Upon
surrender to the Trustee of the related Class of Certificates by the Depository,
accompanied  by the  instructions  from the  Depository  for  registration,  the
Trustee  shall issue the  Definitive  Certificates.  Neither the  Servicer,  the
Depositor  nor the  Trustee  shall be liable for any delay in  delivery  of such
instruction and each may conclusively rely on, and shall be protected in relying
on, such  instructions.  The Servicer shall provide the Trustee with an adequate
inventory of  certificates to facilitate the issuance and transfer of Definitive
Certificates. Upon the issuance of Definitive Certificates all references herein
to obligations imposed upon or to be performed by the Depository shall be deemed
to be imposed upon and performed by the Trustee,  to the extent  applicable with
respect to such  Definitive  Certificates  and the Trustee  shall  recognize the
Holders of the Definitive Certificates as Certificateholders hereunder; provided
that the  Trustee  shall  not by virtue

                                       65


of its assumption of such obligations  become liable to any party for any act or
failure to act of the Depository.

          SECTION 5.03. Mutilated, Destroyed, Lost or Stolen Certificates.
          ----------------------------------------------------------------

          If (a) any mutilated Certificate is surrendered to the Trustee, or the
Trustee receives evidence to its satisfaction of the destruction,  loss or theft
of any  Certificate  and (b) there is  delivered to the Servicer and the Trustee
such  security  or  indemnity  as may be  required  by them to save each of them
harmless,  then,  in the absence of notice to the Trustee that such  Certificate
has  been  acquired  by a  bona  fide  purchaser,  the  Trustee  shall  execute,
countersign  and  deliver,  in  exchange  for or in lieu of any such  mutilated,
destroyed,  lost or stolen  Certificate,  a new Certificate of like Class, tenor
and Percentage Interest.  In connection with the issuance of any new Certificate
under this Section 5.03, the Trustee may require the payment of a sum sufficient
to cover any tax or other  governmental  charge  that may be imposed in relation
thereto and any other expenses  (including the fees and expenses of the Trustee)
connected therewith. Any replacement Certificate issued pursuant to this Section
5.03 shall  constitute  complete and indefeasible  evidence of ownership,  as if
originally  issued,  whether or not the lost,  stolen or  destroyed  Certificate
shall be found at any time.

          SECTION 5.04. Persons Deemed Owners.
          ------------------------------------

          The Servicer, the Trustee and any agent of the Servicer or the Trustee
may treat the Person in whose name any Certificate is registered as the owner of
such Certificate for the purpose of receiving  distributions as provided in this
Agreement and for all other purposes whatsoever,  and neither the Servicer,  the
Trustee nor any agent of the  Servicer  or the Trustee  shall be affected by any
notice to the contrary.

          SECTION  5.05.  Access  to  List  of  Certificateholders'   Names  and
          ----------------------------------------------------------------------
          Addresses.
          ----------

          If three or more  Certificateholders  (a) request such  information in
writing  from the  Trustee,  (b) state  that such  Certificateholders  desire to
communicate  with other  Certificateholders  with  respect to their rights under
this  Agreement  or  under  the  Certificates  and  (c)  provide  a copy  of the
communication  which  such  Certificateholders  propose to  transmit,  or if the
Depositor  or  Servicer  shall  request  such  information  in writing  from the
Trustee,  then the Trustee shall,  within ten Business Days after the receipt of
such request,  provide the Depositor, the Servicer or such Certificateholders at
such recipients' expense the most recent list of the  Certificateholders of such
Trust   Fund  held  by  the   Trustee,   if  any.   The   Depositor   and  every
Certificateholder,  by  receiving  and  holding a  Certificate,  agree  that the
Trustee shall not be held  accountable  by reason of the  disclosure of any such
information as to the list of the  Certificateholders  hereunder,  regardless of
the source from which such information was derived.

          SECTION 5.06. Maintenance of Office or Agency.
          ----------------------------------------------

          The Trustee will  maintain or cause to be maintained at its expense an
office or offices or agency or agencies in New York City where  Certificates may
be surrendered for registration of transfer or exchange.  The Trustee  initially
designates its Corporate  Trust Office for such purposes.  The Trustee will give
prompt written notice to the  Certificateholders  of any change in such location
of any such office or agency.

                                       66


                                   ARTICLE VI

                         THE DEPOSITOR AND THE SERVICER

          SECTION  6.01.  Respective   Liabilities  of  the  Depositor  and  the
          ----------------------------------------------------------------------
          Servicer.
          ---------

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

          SECTION  6.02.  Merger  or  Consolidation  of  the  Depositor  or  the
          ----------------------------------------------------------------------
          Servicer.
          ---------


          The  Depositor  and the  Servicer  will each keep in full effect their
respective  existence,  rights and franchises as a corporation under the laws of
the United  States or under the laws of one of the states  thereof and will each
obtain and preserve their respective  qualifications to do business as a foreign
corporation  in each  jurisdiction  in which such  qualification  is or shall be
necessary to protect the validity and  enforceability of this Agreement,  or any
of the Loans and to perform its respective duties under this Agreement.

          Any Person into which the  Depositor  or the Servicer may be merged or
consolidated,  or any Person resulting from any merger or consolidation to which
the Depositor or the Servicer shall be a party, or any person  succeeding to the
business  of the  Depositor  or the  Servicer,  shall  be the  successor  of the
Depositor or the Servicer, 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  or surviving  Person to the Servicer  shall be qualified to sell
mortgage loans to, and to service mortgage loans on behalf of, FNMA or FHLMC.

          SECTION 6.03.  Limitation on Liability of the Depositor,  the Sellers,
          ----------------------------------------------------------------------
          the Servicer and Others.
          ------------------------

          None  of  the  Depositor,  the  Sellers,  the  Servicer  or any of the
directors,  officers,  employees or agents of the Depositor,  the Sellers or the
Servicer shall be under any liability to the  Certificateholders  for any action
taken or for refraining  from the taking of any action in good faith pursuant to
this  Agreement,  or for  errors  in  judgment;  provided,  however,  that  this
provision shall not protect the Depositor, the Sellers, the Servicer or any such
Person against any breach of  representations or warranties made by it herein or
protect the  Depositor,  the  Sellers,  the Servicer or any such Person from any
liability  which would  otherwise be imposed by reasons of willful  misfeasance,
bad  faith or gross  negligence  in the  performance  of  duties or by reason of
reckless  disregard of obligations  and duties  hereunder.  The  Depositor,  the
Sellers,  the  Servicer  and any  director,  officer,  employee  or agent of the
Depositor, the Sellers or 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 Depositor, the Sellers, the Servicer and any
director,  officer,  employee  or agent of the  Depositor,  the  Sellers  or the
Servicer shall be  indemnified  by the Trust Fund and held harmless  against any
loss, liability or expense incurred in connection with any audit, controversy or
judicial  proceeding  relating to a governmental  taxing  authority or any legal
action  relating to this  Agreement  or the  Certificates,  other than any loss,
liability or expense  related to any specific  Loan or Loans (except as any such
loss,  liability  or expense  shall be otherwise  reimbursable  pursuant to this
Agreement)  and any loss,  liability  or expense  incurred  by reason of willful
misfeasance,  bad  faith  or  gross  negligence  in the  performance  of  duties
hereunder  or  by  reason  of  reckless  disregard  of  obligations  and  duties
hereunder. None of the Depositor, the Sellers or the Servicer shall be under any
obligation  to appear  in,  prosecute  or defend  any legal  action  that is not
incidental  to its  respective  duties  hereunder  and which in its  opinion may
involve  it in any  expense or  liability;  provided,  however,  that any of the
Depositor,  the Sellers or the Servicer may in its discretion

                                       67


undertake any such action that it may deem  necessary or desirable in respect of
this  Agreement and the rights and duties of the parties hereto and interests of
the  Trustee and the  Certificateholders  hereunder.  In such  event,  the legal
expenses and costs of such action and any liability resulting therefrom shall be
expenses,  costs and  liabilities  of the Trust  Fund,  and the  Depositor,  the
Sellers and the Servicer shall be entitled to be reimbursed  therefor out of the
Certificate Account.

          SECTION 6.04. Limitation on Resignation of Servicer.
          ----------------------------------------------------------------------

          The Servicer shall not resign from the  obligations  and duties hereby
imposed on it except (a) upon appointment of a successor servicer and receipt by
the  Trustee of a letter from each Rating  Agency  that such a  resignation  and
appointment  will  not  result  in a  downgrading  of the  rating  of any of the
Certificates or (b) upon  determination  that its duties hereunder are no longer
permissible  under  applicable  law.  Any such  determination  under  clause (b)
permitting  the  resignation of the Servicer shall be evidenced by an Opinion of
Counsel to such effect  delivered  to the  Trustee.  No such  resignation  shall
become  effective  until the Trustee or a successor  servicer shall have assumed
the Servicer's responsibilities, duties, liabilities and obligations hereunder.

          SECTION 6.05. Indemnification.
          ------------------------------

          The Servicer  agrees to indemnify and hold the Trustee,  the Depositor
and  each  Certificateholder  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  Trustee,  the  Depositor  or  any
Certificateholder  may sustain directly resulting from the negligence or willful
misconduct of the Servicer in the performance of its duties  hereunder or in the
servicing  of the  Loans in  compliance  with the terms of this  Agreement.  The
Servicer  shall  not be liable or  responsible  for any of the  representations,
covenants,  warranties,  responsibilities,  duties or  liabilities  of any prior
servicer.  The Servicer shall immediately notify the Trustee,  the Depositor and
each Certificateholder if a claim is made by a third party for which any of such
parties could require indemnification from the Servicer under this Section 6.05,
and the  Servicer  shall assume (with the consent of the Trustee) the defense of
any such claim and  advance  all  expenses in  connection  therewith,  including
reasonable  counsel  fees,  and promptly  advance  funds to pay,  discharge  and
satisfy  any  non-appealable,  final  judgment  or decree  which may be  entered
against the Servicer, the Trustee, the Depositor and/or the Certificateholder in
respect of such claim.  The  indemnity  provided  for in this Section 6.05 shall
survive the termination of the Agreement.


                                   ARTICLE VII

                                     DEFAULT

          SECTION 7.01. Events of Default.
          --------------------------------

          "Event  of  Default,"  wherever  used  herein,  means  any  one of the
following events:

                    (i)  any   failure  by  the   Servicer  to  deposit  in  the
          Certificate  Account or remit to the Trustee any payment (other than a
          payment  required to be made under Section 4.01 hereof) required to be
          made with respect to any Class of Certificates under the terms of this
          Agreement, which failure shall continue unremedied for five days after
          the date upon which  written  notice of such  failure  shall have been
          given (a) to the  Servicer by the Trustee or the  Depositor  or (b) to
          the  Servicer,  the  Depositor  and  the  Trustee  by the  Holders  of
          Certificates of such Class  evidencing not less than 25% of the Voting
          Rights allocated to such Class;

                                       68


                    (ii) any failure by the  Servicer to duly observe or perform
          in any material  respect any other of the  covenants or  agreements on
          the part of the Servicer  contained in this  Agreement,  which failure
          shall  continue  unremedied for a period of thirty days after the date
          on which  written  notice of such failure shall have been given (a) to
          the Servicer by the Trustee or the  Depositor or (b) to the  Servicer,
          the  Depositor and the Trustee by the Holders of  Certificates  of any
          Class  evidencing not less than 25% of the Voting Rights  allocated to
          such Class;

                    (iii) a decree or order of a court or agency or  supervisory
          authority having jurisdiction in the premises for the appointment of a
          receiver  or  liquidator  in any  insolvency,  readjustment  of  debt,
          marshalling of assets and  liabilities or similar  proceeding,  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 or unstayed for a period of 60 consecutive days;

                    (iv) the  Servicer  shall  consent to the  appointment  of a
          receiver  or  liquidator  in any  insolvency,  readjustment  of  debt,
          marshalling  of assets and  liabilities  or similar  proceedings of or
          relating to the Servicer or all or  substantially  all of the property
          of the Servicer;

                    (v) the Servicer shall admit in writing its inability to pay
          its debts  generally  as they  become  due,  file a  petition  to take
          advantage  of, or commence a  voluntary  case  under,  any  applicable
          insolvency  or  reorganization  statute,  make an  assignment  for the
          benefit  of its  creditors,  or  voluntarily  suspend  payment  of its
          obligations;

                    (vi) so long as the Servicer is a Seller, any failure by any
          Seller to observe or perform in any material  respect any of the other
          covenants or  agreements  on the part of any Seller  contained in this
          Agreement,  which failure shall continue unremedied for a period of 60
          days after the date on which written notice of such failure shall have
          been given to such Seller by the Trustee or the Depositor,  or to such
          Seller and the  Trustee by the  Holders of  Certificates  of any Class
          evidencing  not less than 25% of the Voting  Rights  allocated to such
          Class; or

                    (vii) any failure of the Servicer to make any Advance in the
          manner and at the time  required to be made  pursuant to Section  4.01
          which continues  unremedied for a period of one Business Day after the
          date of such failure.

          If an Event  of  Default  described  in  clauses  (i) to (vii) of this
Section  shall  occur,  then,  and in each and every such case,  so long as such
Event of Default shall not have been remedied,  the Trustee, at the direction of
the Holders of  Certificates  of any Class  evidencing  not less than 25% of the
Voting  Rights  allocated  to such Class,  by notice in writing to the  Servicer
(with a copy to each  Rating  Agency),  shall  terminate  all of the  rights and
obligations of the Servicer under this Agreement and in and to the Loans and the
proceeds thereof, other than its rights as a Certificateholder hereunder. On and
after the receipt by the  Servicer of such written  notice,  all  authority  and
power of the Servicer hereunder, whether with respect to the Loans or otherwise,
shall pass to and be vested in the Trustee.  The Trustee shall,  subject to 3.04
hereof, thereupon make any Advance described in clause (vii) hereof. The 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  or  assignment  of the Loans and related
documents,  or otherwise.  Unless expressly  provided in such written notice, no
such termination shall affect any obligation of the Servicer to pay amounts owed
pursuant to Article VIII.  The Servicer  agrees to cooperate with the Trustee in
effecting  the  termination  of  the  Servicer's   responsibilities  and  rights
hereunder,  including,  without

                                       69


limitation,  the transfer to the Trustee of all cash amounts  which shall at the
time be credited to the  Certificate  Account,  or  thereafter  be received with
respect to the Loans.

          Notwithstanding  any  termination  of the  activities  of the Servicer
hereunder, the Servicer shall be entitled to receive, out of any late collection
of a Scheduled  Payment on a Loan which was due prior to the notice  terminating
such Servicer's rights and obligations as Servicer  hereunder and received after
such  notice,  that  portion  thereof  to which  such  Servicer  would have been
entitled pursuant to Sections  3.08(a)(i)  through (viii), and any other amounts
payable to such Servicer  hereunder the  entitlement to which arose prior to the
termination of its activities hereunder.

          SECTION 7.02. Trustee to Act; Appointment of Successor.
          -------------------------------------------------------


          On and after the time the  Servicer  receives a notice of  termination
pursuant to Section 7.01 hereof, the Trustee shall, subject to and to the extent
provided in Section  3.04,  be the  successor 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 and
applicable  law  including the  obligation to make Advances  pursuant to Section
4.01.  As  compensation  therefor,  the  Trustee  shall be entitled to all funds
relating to the Loans that the  Servicer  would have been  entitled to charge to
the Certificate Account or Distribution Account if the Servicer had continued to
act  hereunder.  Notwithstanding  the  foregoing,  if the Trustee has become the
successor to the Servicer in  accordance  with Section 7.01 hereof,  the Trustee
may,  if it shall be  unwilling  to so act,  or shall,  if it is  prohibited  by
applicable law from making Advances  pursuant to Section 4.01 hereof or if it is
otherwise  unable  to  so  act,  appoint,  or  petition  a  court  of  competent
jurisdiction to appoint, any established mortgage loan servicing institution the
appointment  of which does not adversely  affect the then current  rating of the
Certificates by each Rating Agency 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. Any successor to the Servicer shall be an institution
which is a FNMA and FHLMC approved seller/servicer in good standing, which has a
net worth of at least $10,000,000, and which is willing to service the Loans and
executes and delivers to the  Depositor  and the Trustee an agreement  accepting
such delegation and  assignment,  which contains an assumption by such Person of
the rights, powers, duties, responsibilities, obligations and liabilities of the
Servicer  (other than  liabilities  of the  Servicer  under  Section 6.03 hereof
incurred prior to  termination  of the Servicer  under Section 7.01),  with like
effect as if originally named as a party to this Agreement; and provided further
that no such delegation and assignment shall become effective unless each Rating
Agency  acknowledges  that its rating of the Certificates in effect  immediately
prior to such  delegation and  assignment  will not be qualified or reduced as a
result of such delegation and assignment.  Pending appointment of a successor to
the Servicer  hereunder,  the Trustee,  unless the Trustee is  prohibited by law
from so acting,  shall,  subject to Section 3.04 hereof, act in such capacity as
hereinabove  provided.  In connection with such appointment and assumption,  the
Trustee may make such arrangements for the compensation of such successor out of
payments on Loans as it and such successor shall agree; provided,  however, that
no such  compensation  shall be in excess of the  Servicing  Fee  permitted  the
Servicer  hereunder.  The Trustee  and such  successor  shall take such  action,
consistent  with this  Agreement,  as shall be necessary to effectuate  any such
succession. Neither the Trustee nor any other successor servicer shall be deemed
to be in default  hereunder  by reason of any  failure to make,  or any delay in
making,  any  distribution  hereunder  or any portion  thereof or any failure to
perform, or any delay in performing,  any duties or responsibilities  hereunder,
in either case caused by the failure of the  Servicer to deliver or provide,  or
any delay in  delivering  or  providing,  any cash,  information,  documents  or
records to it.

          Any  successor  to the  Servicer as servicer  shall give notice to the
Mortgagors of such change of servicer.

                                       70


          SECTION 7.03. Notification to Certificateholders.
          -------------------------------------------------

          (a)  Upon  any  termination  or  appointment  of a  successor  to  the
Servicer,   the  Trustee   shall  give   prompt   written   notice   thereof  to
Certificateholders and to each Rating Agency.

          (b) Within 60 days after the  occurrence of any Event of Default,  the
Trustee  shall  transmit by mail to all  Certificateholders  notice of each such
Event of Default  hereunder  known to the Trustee,  unless such Event of Default
shall have been cured or waived.


                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

          SECTION 8.01. Duties of Trustee.
          --------------------------------

          The Trustee, prior to the occurrence of an Event of Default of which a
Responsible  Officer of the Trustee  shall have actual  knowledge  and after the
curing of all Events of  Default  that may have  occurred,  shall  undertake  to
perform such duties and only such duties as are  specifically  set forth in this
Agreement.  In case an Event of  Default of which a  Responsible  Officer of the
Trustee shall have actual  knowledge has occurred and remains uncured or waived,
the Trustee  shall  exercise  such of the rights and powers vested in it by this
Agreement,  and use the same  degree  of care and skill in their  exercise  as a
prudent Person would exercise or use under the  circumstances  in the conduct of
such Person's own affairs.

          The   Trustee,   upon  receipt  of  all   resolutions,   certificates,
statements,  opinions, reports, documents, orders or other instruments furnished
to the Trustee that are  specifically  required to be furnished  pursuant to any
provision of this Agreement shall examine them to determine  whether they are in
the form required by this Agreement;  provided,  however, that the Trustee shall
not  be  responsible  for  the  accuracy  or  content  of any  such  resolution,
certificate, statement, opinion, report, document, order or other instrument.

          Unless  an Event of  Default  of which a  Responsible  Officer  of the
Trustee shall have actual  knowledge shall have occurred and be continuing,  the
duties and obligations of the Trustee shall be determined  solely by the express
provisions  of this  Agreement,  the Trustee  shall not be liable except for the
performance of such duties and obligations as are specifically set forth in this
Agreement, no implied covenants or obligations shall be read into this Agreement
against the Trustee and the Trustee may  conclusively  rely,  as to the truth of
the statements and the correctness of the opinions expressed  therein,  upon any
certificates  or  opinions  furnished  to  the  Trustee  and  conforming  to the
requirements of this Agreement which it believed in good faith to be genuine and
to have been duly  executed  by the proper  authorities  respecting  any matters
arising hereunder.

          The Trustee  shall not be liable for an error of judgment made in good
faith by a Responsible Officer or other officers of the Trustee, unless it shall
be finally proven that the Trustee was negligent in  ascertaining  the pertinent
facts.

          The  Trustee  shall not be liable  with  respect to any action  taken,
suffered  or  omitted to be taken by it in good  faith in  accordance  with this
Agreement or with the direction of the Holders of  Certificates  evidencing  not
less than 25% of the Voting  Rights of the  Certificates  relating  to the time,
method and place of conducting any  proceeding  for any remedy  available to the
Trustee,  or exercising any trust or power conferred upon the Trustee under this
Agreement.

                                       71


          Subject to the other provisions of this Agreement and without limiting
the  generality of this Section 8.01,  the Trustee shall have no duty (A) to see
to any  recording,  filing,  or  depositing  of this  Agreement or any agreement
referred  to  herein  or  any  financing  statement  or  continuation  statement
evidencing  a  security  interest,  or to  see to the  maintenance  of any  such
recording  or  filing  or  depositing  or  to  any  re-recording,   refiling  or
redepositing  of any  thereof,  (B) to see to any  insurance,  (C) to see to the
payment or discharge of any tax, assessment, or other governmental charge or any
lien or  encumbrance  of any kind  owing with  respect  to,  assessed  or levied
against  any part of the Trust  Fund  other  than from  funds  available  in the
Certificate  Account or (D) to confirm or verify the  contents of any reports or
certificates of the Servicer delivered to the Trustee pursuant to this Agreement
believed by the Trustee to be genuine  and to have been signed or  presented  by
the proper party or parties;  provided,  however,  that the  provisions  of this
Section  8.01(iv)  shall not apply during any period during which the Trustee is
acting in the capacity of servicer.

          Notwithstanding  anything  contained  in  this  Section  8.01  to  the
contrary,  no  provision  of this  Agreement  shall be  construed to relieve the
Trustee from liability for its own negligent  action,  its own negligent failure
to act or its own willful misconduct.

          SECTION 8.02 Certain Matters Affecting the Trustee.
          ---------------------------------------------------

          Except as otherwise provided in Section 8.01:

                    (i) the Trustee (acting as Trustee, Tax Matters Person or as
          agent of the Tax  Matters  Person for any REMIC) may  request and rely
          upon and shall be protected in acting or  refraining  from acting upon
          any resolution, Officers' Certificate, Opinion of Counsel, certificate
          of auditors or any other certificate,  statement, instrument, opinion,
          report, notice,  request,  consent,  order,  appraisal,  bond or other
          paper or document believed by it to be genuine and to have been signed
          or presented by the proper party or parties and the Trustee shall have
          no  responsibility  to  ascertain  or confirm the  genuineness  of any
          signature of any such party or parties;

                    (ii) the Trustee  (acting as Trustee,  Tax Matters Person or
          as agent of the Tax  Matters  Person for any REMIC) may  consult  with
          counsel,  financial advisers or accountants and the advice of any such
          counsel,  financial advisers or accountants and any Opinion of Counsel
          shall be full and complete  authorization and protection in respect of
          any action  taken or suffered or omitted by it hereunder in good faith
          and in accordance with such Opinion of Counsel;

                    (iii) the Trustee  shall not be liable for any action taken,
          suffered  or  omitted  by it in good  faith and  believed  by it to be
          authorized or within the discretion or rights or powers conferred upon
          it by this Agreement;

                    (iv)   the   Trustee   shall   not  be  bound  to  make  any
          investigation  into the facts or  matters  stated  in any  resolution,
          certificate,  statement, instrument, opinion, report, notice, request,
          consent,  order,  approval,  bond or other paper or  document,  unless
          requested  in writing so to do by Holders of  Certificates  evidencing
          not less than 25% of the  Voting  Rights  allocated  to each  Class of
          Certificates;   provided,  however,  that  if  the  payment  within  a
          reasonable  time to the Trustee of the costs,  expenses or liabilities
          likely to be incurred by it in the making of such investigation is, in
          the opinion of the Trustee,  not reasonably  assured to the Trustee by
          the  security  afforded  to it by the  terms  of this  Agreement,  the
          Trustee may require reasonable indemnity against such cost, expense or
          liability  as a condition to taking any such  action.  The  reasonable
          expense of every

                                       72


          such  examination  shall  be  paid by the  Servicer  or if paid by the
          Trustee,  shall  be  repaid  by the  Servicer  upon  demand  from  the
          Servicer's own funds;

                    (v) the  Trustee  may  execute  any of the  trusts or powers
          hereunder  or perform any duties  hereunder  either  directly or by or
          through agents, accountants,  custodians or attorneys, and the Trustee
          shall not be responsible  for any misconduct or negligence on the part
          of any such agent, accountant,  custodian or attorney appointed by the
          Trustee with due care;

                    (vi) the Trustee shall not be required to risk or expend its
          own  funds  or  otherwise   incur  any  financial   liability  in  the
          performance  of any of its  duties  or in the  exercise  of any of its
          rights or powers  hereunder  if it shall have  reasonable  grounds for
          believing that repayment of such funds or adequate  indemnity  against
          such  risk  or  liability  is not  assured  to  it,  and  none  of the
          provisions  contained in this Agreement shall in any event require the
          Trustee to perform,  or be  responsible  for the manner of performance
          of, any of the obligations of the Servicer under this Agreement except
          during such time,  if any, as the Trustee  shall be the  successor to,
          and be vested with the rights,  duties,  powers and  privileges of the
          Servicer in accordance with the terms of this Agreement;

                    (vii) the  Trustee  shall not be liable  for any loss on any
          investment of funds pursuant to this  Agreement  (other than as issuer
          of the investment security);

                    (viii) the  Trustee  shall not be required to take notice or
          be deemed to have  knowledge of any Event of Default  (except an event
          of  nonpayment by the  Servicer)  until a  Responsible  Officer of the
          Trustee shall have received written notice thereof, and in the absence
          of receipt of such notice,  the Trustee may  conclusively  assume that
          there is no default or Event of Default;

                    (ix) the Trustee  shall be under no  obligation  to exercise
          any of the trusts,  rights or powers vested in it by this Agreement or
          to  institute,  conduct  or  defend  any  litigation  hereunder  or in
          relation  hereto  at the  request,  order or  direction  of any of the
          Certificateholders,  pursuant  to the  provisions  of this  Agreement,
          unless  such  Certificateholders  shall have  offered  to the  Trustee
          reasonable  security or indemnity  satisfactory to the Trustee against
          the costs,  expenses and liabilities  which may be incurred therein or
          thereby;

                    (x) the right of the  Trustee to perform  any  discretionary
          act enumerated in this Agreement shall not be construed as a duty, and
          the Trustee shall not be answerable  for other than its  negligence or
          willful misconduct in the performance of such act;

                    (xi) the  Trustee  shall not be required to give any bond or
          surety in respect of the execution of the Trust Fund created hereby or
          the powers granted hereunder; and

                    (xii)   anything   in  this   Agreement   to  the   contrary
          notwithstanding,  in no event shall the Trustee be liable for special,
          indirect  or  consequential  loss or  damage  of any  kind  whatsoever
          (including but not limited to lost  profits),  even if the Trustee has
          been advised of the  likelihood of such loss or damage and  regardless
          of the form of action.

          SECTION 8.03. Trustee Not Liable for Certificates or Loans.
          -----------------------------------------------------------

          The recitals  contained herein and in the Certificates  shall be taken
as the  statements of the Depositor or the Sellers,  as the case may be, and the
Trustee assumes no responsibility  for their  correctness.  The Trustee makes no
representations  as to the validity or  sufficiency  of this Agreement or

                                       73


of the  Certificates or of any Loan or related  document other than with respect
to the  Trustee's  execution  and  counter-signature  of the  Certificates.  The
Trustee shall not be accountable  for the use or application by the Depositor or
the Servicer of any of the Certificates or of the proceeds of such  Certificates
or for  the use and  application  of any  funds  paid  to the  Depositor  or the
Servicer  in  respect  of the  Loans  or  deposited  in or  withdrawn  from  the
Certificate  Account by the Depositor or the Servicer.  The Trustee shall not be
responsible  for the  legality or validity of this  Agreement  or the  validity,
priority,  perfection or sufficiency of the security for the Certificates issued
or  intended  to be issued  hereunder;  provided,  however,  that the  foregoing
language shall not apply to the Trustee's obligations under this Agreement.

          SECTION 8.04. Trustee May Own Certificates.
          -------------------------------------------

          The Trustee in its  individual  or any other  capacity  may become the
owner or pledgee of Certificates, and may otherwise deal with the parties hereto
with the same rights as it would have if it were not the Trustee.

          SECTION 8.05. Trustee's Fees and Expenses.
          ------------------------------------------

          The Trustee,  as compensation for its activities  hereunder,  shall be
entitled to withdraw from the Distribution  Account on each Distribution Date an
amount equal to the Trustee Fee (which shall not be limited by any  provision of
law in regard to the  compensation  of a trustee of an  express  trust) for such
Distribution Date. The Trustee and any director,  officer,  employee or agent of
the Trustee shall be indemnified  by the Servicer and held harmless  against any
loss, liability or expense (including  reasonable  attorney's fees) (i) incurred
in connection with any claim or legal action relating to (a) this Agreement, (b)
the  Certificates  or (c)  in  connection  with  the  performance  of any of the
Trustee's duties hereunder,  other than any loss,  liability or expense incurred
by reason of willful misfeasance,  bad faith or negligence in the performance of
any of the Trustee's  duties  hereunder and (ii) resulting from any error in any
tax or information return prepared by the Servicer. Such indemnity shall survive
the  termination of this Agreement or the  resignation or removal of the Trustee
hereunder.  Without limiting the foregoing,  the Servicer  covenants and agrees,
except as otherwise agreed upon in writing by the Depositor and the Trustee, and
except  for any such  expense,  disbursement  or  advance  as may arise from the
Trustee's negligence,  bad faith or willful misconduct,  to pay or reimburse the
Trustee,  for all reasonable  expenses,  disbursements  and advances incurred or
made by the Trustee in accordance  with any of the  provisions of this Agreement
with respect to the following:  (A) the reasonable compensation and the expenses
and disbursements of its counsel not associated with the closing of the issuance
of the Certificates, (B) the reasonable compensation, expenses and disbursements
of any accountant,  engineer or appraiser that is not regularly  employed by the
Trustee, to the extent that the Trustee must engage such persons to perform acts
or services hereunder and (C) printing and engraving expenses in connection with
preparing any Definitive Certificates.  Except as otherwise provided herein, the
Trustee  shall not be  entitled  to payment  or  reimbursement  for any  routine
ongoing expenses incurred by the Trustee in the ordinary course of its duties as
Trustee,  Certificate Registrar, Tax Matters Person or Paying Agent hereunder or
for any other expenses.

          SECTION 8.06. Eligibility Requirements for Trustee.
          ---------------------------------------------------

          The  Trustee  hereunder  shall  at  all  times  be  a  corporation  or
association organized and doing business under the laws of a state or the United
States of  America,  authorized  under  such laws to  exercise  corporate  trust
powers, having a combined capital and surplus of at least $50,000,000 subject to
supervision  or  examination  by  federal or state  authority  and with a credit
rating  which  would not cause  either of the Rating  Agencies  to reduce  their
respective  then current  ratings of the  Certificates  (or having provided such
security from time to time as is sufficient  to avoid such  reduction).  If such
corporation or  association  publishes  reports of condition at least  annually,
pursuant to law or to the requirements of the

                                       74


aforesaid  supervising  or  examining  authority,  then for the purposes of this
Section 8.06 the combined capital and surplus of such corporation or association
shall be deemed to be its combined  capital and surplus as set forth in its most
recent report of condition so  published.  In case at any time the Trustee shall
cease to be eligible in accordance with the provisions of this Section 8.06, the
Trustee shall resign  immediately in the manner and with the effect specified in
Section 8.07 hereof.  The entity  serving as Trustee may have normal banking and
trust  relationships  with the Depositor and its  affiliates or the Servicer and
its affiliates;  provided,  however,  that such entity cannot be an affiliate of
the Servicer other than the Trustee in its role as successor to the Servicer.

          SECTION 8.07. Resignation and Removal of Trustee.
          -------------------------------------------------

          The Trustee may at any time resign and be  discharged  from the trusts
hereby  created by giving written notice of resignation to the Depositor and the
Servicer and each Rating Agency not less than 60 days before the date  specified
in such  notice  when,  subject to Section  8.08,  such  resignation  is to take
effect,  and acceptance by a successor  trustee in accordance  with Section 8.08
meeting the  qualifications  set forth in Section 8.06. If no successor  trustee
meeting  such  qualifications  shall have been so  appointed  and have  accepted
appointment  within 30 days after the giving of such notice or resignation,  the
resigning  Trustee may  petition  any court of  competent  jurisdiction  for the
appointment of a successor trustee.

          If at any time the Trustee  shall  cease to be eligible in  accordance
with the  provisions  of Section  8.06  hereof  and shall  fail to resign  after
written  request  thereto by the Depositor,  or if at any time the Trustee shall
become incapable of acting, or shall be adjudged as bankrupt or insolvent,  or a
receiver of the Trustee or of its  property  shall be  appointed,  or any public
officer  shall  take  charge or control of the  Trustee  or of its  property  or
affairs for the purpose of rehabilitation, conservation or liquidation, or a tax
is imposed  with  respect to the Trust Fund by any state in which the Trustee or
the Trust Fund is located and the imposition of such tax would be avoided by the
appointment  of a different  trustee,  then the  Depositor  or the  Servicer may
remove the  Trustee,  and shall,  within 30 days after such  removal,  appoint a
successor  trustee  by  written  instrument,  in  triplicate,  one copy of which
instrument  shall be  delivered  to the  Trustee,  one  copy of  which  shall be
delivered to the Servicer and one copy to the successor trustee.

          The  Holders of  Certificates  entitled  to at least 51% of the Voting
Rights may at any time remove the  Trustee  and  appoint a successor  trustee by
written  instrument or  instruments,  in  triplicate,  signed by such Holders or
their  attorneys-in-fact duly authorized,  one complete set of which instruments
shall be delivered by the successor trustee to the Servicer, one complete set to
the Trustee so removed  and one  complete  set to the  successor  so  appointed.
Notice of any removal of the Trustee shall be given to each Rating Agency by the
successor trustee.

          Any  resignation  or  removal  of the  Trustee  and  appointment  of a
successor  trustee  pursuant to any of the provisions of this Section 8.07 shall
become  effective upon  acceptance of  appointment  by the successor  trustee as
provided in Section 8.08 hereof.

          SECTION 8.08. Successor Trustee.
          --------------------------------

          Any  successor  trustee  appointed  as provided in Section 8.07 hereof
shall execute,  acknowledge  and deliver to the Depositor and to its predecessor
trustee and the Servicer an instrument accepting such appointment  hereunder and
thereupon the  resignation  or removal of the  predecessor  trustee shall become
effective  and  such  successor  trustee,  without  any  further  act,  deed  or
conveyance,  shall become fully vested with all the rights,  powers,  duties and
obligations of its predecessor hereunder,  with the like effect as if originally
named as trustee herein. The Depositor, the Servicer and the predecessor trustee
shall  execute  and deliver  such  instruments  and do such other  things as may
reasonably

                                       75


be required for more fully and certainly vesting and confirming in the successor
trustee all such rights, powers, duties, and obligations.

          No  successor  trustee  shall accept  appointment  as provided in this
Section 8.08 unless at the time of such acceptance such successor  trustee shall
be eligible  under the  provisions of Section 8.06 hereof,  and its  appointment
shall not adversely affect the then current rating of the Certificates.

          Upon  acceptance of appointment by a successor  trustee as provided in
this Section  8.08,  the Depositor  shall mail notice of the  succession of such
trustee  hereunder to all Holders of Certificates at their addresses as shown in
the Certificate  Register.  If the Depositor fails to mail such notice within 10
days after  acceptance of  appointment by the successor  trustee,  the successor
trustee shall cause such notice to be mailed at the expense of the Depositor.

          SECTION 8.09. Merger or Consolidation of Trustee.
          -------------------------------------------------

          Any  corporation  into which the Trustee may be merged or converted or
with which it may be consolidated or any corporation  resulting from any merger,
conversion  or  consolidation  to which  the  Trustee  shall be a party,  or any
corporation succeeding to the business of the Trustee, shall be the successor of
the Trustee  hereunder,  provided that such corporation  shall be eligible under
the  provisions  of Section 8.06 hereof  without the  execution or filing of any
paper or further act on the part of any of the parties  hereto,  anything herein
to the contrary notwithstanding.

          SECTION 8.10. Appointment of Co-Trustee or Separate Trustee.
          ------------------------------------------------------------


          Notwithstanding  any other provisions of this Agreement,  at any time,
for the purpose of meeting any legal  requirements of any  jurisdiction in which
any part of the Trust Fund or property  securing  any  Mortgage  Note may at the
time be located,  the Servicer  and the Trustee  acting  jointly  shall have the
power and shall  execute  and  deliver  all  instruments  to appoint one or more
Persons approved by the Trustee to act as co-trustee or co-trustees jointly with
the Trustee, or separate trustee or separate trustees, of all or any part of the
Trust Fund, and to vest in such Person or Persons,  in such capacity and for the
benefit  of the  Certificateholders,  such  title to the Trust  Fund or any part
thereof,  whichever is applicable,  and, subject to the other provisions of this
Section  8.10,  such  powers,  duties,  obligations,  rights  and  trusts as the
Servicer and the Trustee may consider  necessary or  desirable.  If the Servicer
shall not have joined in such appointment within 15 days after the receipt by it
of a request  to do so, or in the case an Event of Default  shall have  occurred
and be  continuing,  the  Trustee  alone  shall  have  the  power  to make  such
appointment.  No co-trustee or separate  trustee  hereunder shall be required to
meet the terms of eligibility  as a successor  trustee under Section 8.06 and no
notice to  Certificateholders  of the  appointment of any co-trustee or separate
trustee shall be required under Section 8.08.

          Every separate  trustee and co-trustee  shall, to the extent permitted
by law, be appointed and act subject to the following provisions and conditions:

                    (i) to the extent  necessary to  effectuate  the purposes of
          this  Section  8.10,  all  rights,   powers,  duties  and  obligations
          conferred or imposed upon the Trustee,  except for the  obligation  of
          the Trustee  under this  Agreement  to advance  funds on behalf of the
          Servicer,  shall  be  conferred  or  imposed  upon  and  exercised  or
          performed  by the  Trustee  and such  separate  trustee or  co-trustee
          jointly (it being  understood that such separate trustee or co-trustee
          is not  authorized to act  separately  without the Trustee  joining in
          such act), except to the extent that under any law of any jurisdiction
          in which any  particular  act or acts are to be performed  (whether as
          Trustee  hereunder or as successor  to the  Servicer  hereunder),  the
          Trustee shall be  incompetent  or  unqualified  to perform such act or
          acts,  in which  event such  rights,  powers,  duties and

                                       76


          obligations  (including the holding of title to the  applicable  Trust
          Fund  or any  portion  thereof  in any  such  jurisdiction)  shall  be
          exercised and performed singly by such separate trustee or co-trustee,
          but solely at the direction of the Trustee;

                    (ii) no trustee hereunder shall be held personally liable by
          reason of any act or omission of any other trustee  hereunder and such
          appointment shall not, and shall not be deemed to, constitute any such
          separate trustee or co-trustee as agent of the Trustee;

                    (iii) the Trustee may at any time accept the  resignation of
          or remove any separate trustee or co-trustee; and

                    (iv) the Servicer,  and not the Trustee, shall be liable for
          the   payment   of   reasonable   compensation,    reimbursement   and
          indemnification to any such separate trustee or co-trustee.

          Any notice,  request or other  writing  given to the Trustee  shall be
deemed to have been given to each of the separate trustees and co-trustees, when
and as effectively as if given to each of them. Every instrument  appointing any
separate  trustee or co-trustee shall refer to this Agreement and the conditions
of this Article VIII. Each separate trustee and co-trustee,  upon its acceptance
of the trusts conferred,  shall be vested with the estates or property specified
in its instrument of appointment, either jointly with the Trustee or separately,
as may be provided  therein,  subject to all the  provisions of this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  Every
such instrument  shall be filed with the Trustee and a copy thereof given to the
Servicer and the Depositor.

          Any separate  trustee or co-trustee  may, at any time,  constitute the
Trustee its agent or  attorney-in-fact,  with full power and  authority,  to the
extent not  prohibited  by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  If any separate  trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all of its estates,
properties,  rights,  remedies  and trusts shall vest in and be exercised by the
Trustee,  to the extent  permitted by law,  without the  appointment of a new or
successor trustee.

          SECTION 8.11. Tax Matters.
          --------------------------

          It is  intended  that the  assets  with  respect  to which  any  REMIC
election  is to be  made,  as set  forth  in the  Preliminary  Statement,  shall
constitute,  and that the conduct of matters  relating  to such assets  shall be
such as to qualify such assets as, a "real estate mortgage  investment  conduit"
as defined in and in accordance  with the REMIC  Provisions.  In  furtherance of
such intention, the Trustee covenants and agrees that it shall act as agent (and
the Trustee is hereby appointed to act as agent) on behalf of each REMIC created
hereunder and that in such capacity it shall:  (a) prepare and file, or cause to
be prepared and filed, in a timely manner,  U.S. Real Estate Mortgage Investment
Conduit  Income Tax Returns  (Forms 1066 or any  successor  form  adopted by the
Internal Revenue Service) and prepare and file or cause to be prepared and filed
with the Internal  Revenue Service and applicable state or local tax authorities
income tax or  information  returns for each  taxable  year with respect to each
REMIC created hereunder, containing such information and at the times and in the
manner as may be required  by the Code or state or local tax laws,  regulations,
or  rules,  and  furnish  or cause to be  furnished  to  Certificateholders  the
schedules,  statements or information at such times and in such manner as may be
required thereby;  (b) within thirty days of the Closing Date,  furnish or cause
to be furnished to the Internal Revenue  Service,  on Forms 8811 or as otherwise
may be required by the Code, the name, title,  address,  and telephone number of
the person that the holders of the  Certificates may contact for tax information
relating thereto,  together with such additional  information as may be required
by such Form,  and update

                                       77


such  information  at the time or times in the manner  required by the Code; (c)
make or cause to be made elections that such assets be treated as a REMIC on the
federal  tax  return  for its first  taxable  year  (and,  if  necessary,  under
applicable  state law);  (d) prepare and  forward,  or cause to be prepared  and
forwarded, to the Certificateholders and to the Internal Revenue Service and, if
necessary,  state tax  authorities,  all information  returns and reports as and
when  required to be provided to them in accordance  with the REMIC  Provisions,
including  without  limitation,  the  calculation of any original issue discount
using the  prepayment  assumption  described in the Prospectus  Supplement;  (e)
provide information necessary for the computation of tax imposed on the transfer
of a Class R Certificate to a Person that is not a Permitted  Transferee,  or an
agent  (including  a broker,  nominee  or other  middleman)  of a  non-Permitted
Transferee,  or a pass-through entity in which a non-Permitted Transferee is the
record holder of an interest (the  reasonable  cost of computing and  furnishing
such  information  may be charged to the Person liable for such tax); (f) to the
extent that they are under its control,  conduct matters relating to such assets
at all times that any  Certificates  are outstanding so as to maintain the REMIC
status of each  REMIC  created  hereunder  under the REMIC  Provisions;  (g) not
knowingly or intentionally take any action or omit to take any action that would
cause  the  termination  of the  REMIC  status  of any  of  the  REMICs  created
hereunder;  (h) pay,  from the sources  specified in the last  paragraph of this
Section  8.11,  the amount of any  federal or state  tax,  including  prohibited
transaction  taxes as described below,  imposed on each REMIC created  hereunder
prior to its termination when and as the same shall be due and payable (but such
obligation  shall not prevent the Trustee or any other  appropriate  Person from
contesting  any such tax in  appropriate  proceedings  and shall not prevent the
Trustee from  withholding  payment of such tax, if permitted by law, pending the
outcome of such proceedings); (i) ensure that federal, state or local income tax
or  information  returns  shall be signed by the Trustee or such other person as
may be  required  to sign  such  returns  by the Code or  state  or local  laws,
regulations  or rules;  (j)  maintain  records  relating  to each REMIC  created
hereunder,  including,  but not limited to, the income,  expenses,  assets,  and
liabilities  thereof and the fair market value and adjusted  basis of the assets
determined at such intervals as may be required by the Code, as may be necessary
to prepare the foregoing returns, schedules,  statements or information; and (k)
as and when necessary and appropriate, represent each REMIC created hereunder in
any administrative or judicial  proceedings  relating to an examination or audit
by any governmental taxing authority, request an administrative adjustment as to
any  taxable  year  of each  REMIC  created  hereunder,  enter  into  settlement
agreements  with  any  governmental   taxing  agency,   extend  any  statute  of
limitations  relating  to any tax  item of each  REMIC  created  hereunder,  and
otherwise act on behalf of each REMIC  created  hereunder in relation to any tax
matter or controversy involving it.

          In order to enable  the  Trustee  to  perform  its duties as set forth
herein,  the Depositor  shall provide,  or cause to be provided,  to the Trustee
within ten (10) days after the  Closing  Date all  information  or data that the
Trustee  requests in writing and  determines  to be relevant for tax purposes to
the  valuations  and offering  prices of the  Certificates,  including,  without
limitation,  the price, yield, prepayment assumption and projected cash flows of
the Certificates and the Loans.  Thereafter,  the Depositor shall provide to the
Trustee promptly upon written request therefor,  any such additional information
or data that the Trustee may,  from time to time,  reasonably  request to enable
the  Trustee to perform its duties as set forth  herein.  The  Depositor  hereby
indemnifies the Trustee for any losses, liabilities, damages, claims or expenses
of the Trustee  arising from any errors or  miscalculations  of the Trustee that
result from any failure of the Depositor to provide, or to cause to be provided,
accurate information or data to the Trustee on a timely basis.

          If any  tax is  imposed  on  "prohibited  transactions"  of any  REMIC
created  hereunder  as defined in Section  860F(a)(2)  of the Code,  on the "net
income from foreclosure  property" of any REMIC created  hereunder as defined in
Section 860G(c) of the Code, on any contribution to any REMIC created  hereunder
after the Startup Day pursuant to Section  860G(d) of the Code, or any other tax
is imposed, if not paid as otherwise provided for herein, such tax shall be paid
by (i) the  Trustee,  if such tax arises out of or results  from a breach by the
Trustee of any of its obligations under this Agreement, (ii) the Servicer, or

                                       78


if such tax arises out of or results  from a breach by the  Servicer or a Seller
of any of their obligations under this Agreement,  (iii) the Sellers, if any tax
arises out of or results  from any  Seller's  obligation  to  repurchase  a Loan
pursuant to Section 2.02 or 2.03 or (iv) in all other cases,  or if the Trustee,
the  Servicer or a Seller  fails to honor its  obligations  under the  preceding
clause  (i),(ii) or (iii),  such tax will be paid with  amounts  otherwise to be
distributed to the Certificateholders, as provided in Section 3.08(b).

          SECTION 8.12. Periodic Filings.
          -------------------------------

          The Depositor  shall  prepare,  execute and file all periodic  reports
required  under the  Securities  Exchange Act of 1934.  In  connection  with the
preparation  and filing of such  periodic  reports,  the  Servicer  shall timely
provide to the  Depositor  all  material  information  available  to it which is
required  to be  included  in  such  reports  and not  known  to it to be in the
possession  of the  Depositor  and  such  other  information  as  the  Depositor
reasonably may request from it and otherwise reasonably shall cooperate with the
Depositor.  The Depositor shall have no liability with respect to any failure to
properly prepare or file such periodic reports resulting from or relating to the
Depositor's  inability or failure to obtain any  information  not resulting from
its own gross negligence or willful misconduct.

          SECTION 8.13. Appointment of Custodians.
          ----------------------------------------

          The Trustee may, with the consent of the Servicer, appoint one or more
custodians  (each,  a  "Custodian")  to hold all or a portion  of the  Trustee's
Mortgage Files as agent for the Trustee,  by entering into a custodial agreement
("Custodial  Agreement").  The  Trustee  agrees to comply with the terms of each
Custodial  Agreement and to enforce the terms and provisions thereof against the
Custodian for the benefit of the Certificateholders. The Trustee shall be liable
for the fees of any Custodian  appointed  hereunder.  Each Custodian  shall be a
depository  institution subject to supervision by federal or state authority and
shall be  qualified  to do  business in the  jurisdiction  in which it holds any
Trustee's Mortgage File.

          SECTION  8.14.  Trustee  May  Enforce  Claims  Without  Possession  of
          ----------------------------------------------------------------------
          Certificates.
          -------------


          All  rights  of  action  and  claims  under  this   Agreement  or  the
Certificates  may  be  prosecuted  and  enforced  by  the  Trustee  without  the
possession  of  any  of  the  Certificates  or  the  production  thereof  in any
proceeding relating thereto, any such proceeding instituted by the Trustee shall
be  brought in its own name or in its  capacity  as  Trustee.  Any  recovery  of
judgment shall, after provision for the payment of the reasonable  compensation,
expenses,  disbursements and advances of the Trustee, its agents and counsel, be
for the  ratable  benefit  of the  Certificateholders  in  respect of which such
judgment has been recovered.

          SECTION 8.15. Suits for Enforcement.
          ------------------------------------

          In case an Event of Default or other default by the Servicer hereunder
shall occur and be continuing,  the Trustee,  in its discretion,  may proceed to
protect and enforce  its rights and the rights of the  Certificateholders  under
this Agreement by a suit, action or proceeding in equity or at law or otherwise,
whether for the specific  performance of any covenant or agreement  contained in
this Agreement or in aid of the execution of any power granted in this Agreement
or for the  enforcement  of any other legal,  equitable or other remedy,  as the
Trustee,  being  advised by counsel,  shall deem most  effectual  to protect and
enforce any of the rights of the Trustee or the Certificateholders.

                                       79



                                   ARTICLE IX

                                   TERMINATION

          SECTION 9.01. Termination upon Liquidation or Purchase of all Loans.
          --------------------------------------------------------------------


          Subject to Section 9.03, the obligations and  responsibilities  of the
Depositor, the Servicer and the Trustee created hereby with respect to the Trust
Fund shall  terminate  upon the earlier of (a)  subject to the last  sentence of
this  Section  9.01,  the  purchase  by the  Servicer  of  all  Loans  (and  REO
Properties)  remaining in the Trust Fund at a price equal to the sum of (i) 100%
of the Stated  Principal  Balance of each Loan plus accrued and unpaid  interest
thereon at the applicable  Mortgage Rate, and (ii) 100% of the Stated  Principal
Balance  of each Loan  related  to any REO  Property  plus  accrued  and  unpaid
interest thereon at the applicable Mortgage Rate; provided,  however, that in no
event shall the price  distributed  with respect to the Offered  Certificates be
less than (1) with  respect  to the  Offered  Certificates,  100% of their  then
outstanding principal balance, (2) with respect to the Offered Certificates, any
accrued  and  unpaid  interest  thereon  at  the  applicable  Pass-Through  Rate
(including any Class Unpaid Interest  Amounts) and (3) with respect to the Class
AF-1 and Class AV-1  Certificates,  any accrued and unpaid Net WAC Cap Carryover
as of such  Distribution  Date,  or (b) the later of (i) the  maturity  or other
liquidation  of the last Loan  remaining  in the Trust Fund (or any Advance with
respect  thereto)  and  the  disposition  of  all  REO  Property  and  (ii)  the
distribution to  Certificateholders of all amounts required to be distributed to
them pursuant to this  Agreement.  In no event shall the trusts  created  hereby
continue  beyond the earlier of (i) the expiration of 21 years from the death of
the survivor of the descendants of Joseph P. Kennedy, the late Ambassador of the
United States to the Court of St.  James,  living on the date hereof or (ii) the
Latest  Possible  Maturity  Date.  The  right  to  purchase  all  Loans  and REO
Properties  pursuant  to clause  (a) above  shall be  conditioned  upon the Pool
Principal Balance, at the time of any such repurchase, aggregating less than ten
percent (10%) of the Cut-off Date Pool Principal Balance. If the Servicer elects
to exercise  its purchase  right  pursuant to clause (a) above,  the  Servicer's
right to reimbursement  from the Trust Fund for any Advances  previously made on
the Loans being  purchased  shall  terminate  as of the date the purchase of the
Loans and REO Properties is completed.

          SECTION 9.02. Final Distribution on the Certificates.
          -----------------------------------------------------

          If on any Determination  Date, the Servicer  determines that there are
no  Outstanding  Loans and no other funds or assets in the Trust Fund other than
the funds in the  Certificate  Account,  the  Servicer  shall direct the Trustee
promptly to send a final distribution notice to each  Certificateholder.  If the
Servicer  elects to terminate  the Trust Fund  pursuant to clause (a) of Section
9.01,  at least 20 days prior to the date notice is to be mailed to the affected
Certificateholders,  the Servicer  shall notify the Depositor and the Trustee of
the date the Servicer  intends to terminate the Trust Fund and of the applicable
repurchase price of the Loans and REO Properties.

          Notice  of  any   termination  of  the  Trust  Fund,   specifying  the
Distribution Date on which  Certificateholders  may surrender their Certificates
for payment of the final distribution and cancellation,  shall be given promptly
by the Trustee by letter to Certificateholders  mailed not earlier than the 10th
day and not later  than the 15th day of the month  next  preceding  the month of
such final distribution. Any such notice shall specify (a) the Distribution Date
upon which final distribution on the Certificates will be made upon presentation
and surrender of Certificates at the office therein  designated,  (b) the amount
of such final  distribution,  (c) the  location of the office or agency at which
such  presentation  and  surrender  must be made,  and (d) that the Record  Date
otherwise applicable to such Distribution Date is not applicable,  distributions
being made only upon  presentation  and  surrender  of the  Certificates  at the
office  therein  specified.  The  Servicer  will give such notice to each Rating
Agency at the time such notice is given to Certificateholders.

                                       80


          In the event such notice is given,  the Servicer shall cause all funds
in the  Certificate  Account to be  remitted  to the  Trustee for deposit in the
Distribution  Account on the Business Day prior to the  applicable  Distribution
Date  in  an  amount  equal  to  the  final   distribution  in  respect  of  the
Certificates.  Upon such final  deposit  with  respect to the Trust Fund and the
receipt by the  Trustee of a Request  for Release  therefor,  the Trustee  shall
promptly release to the Servicer the Mortgage Files for the Loans.

          Upon presentation and surrender of the Certificates, the Trustee shall
cause to be distributed to  Certificateholders  of each Class,  in the order set
forth in Section 4.02 hereof,  on the final  Distribution Date and in proportion
to their respective Percentage Interests,  with respect to Certificateholders of
the same Class, an amount equal to (i) as to the Offered Certificates, the Class
Certificate Balance of each Class thereof plus accrued interest thereon and (ii)
as to the Class R Certificates,  the amount, if any, which remains on deposit in
the Distribution  Account (other than the amounts retained to meet claims) after
application pursuant to clause (i) above.

          In the event that any affected  Certificateholders shall not surrender
Certificates for cancellation  within six months after the date specified in the
above mentioned  written notice,  the Trustee shall give a second written notice
to  the  remaining   Certificateholders  to  surrender  their  Certificates  for
cancellation and receive the final distribution with respect thereto.  If within
six months after the second  notice all the  applicable  Certificates  shall not
have been surrendered for cancellation,  the Trustee may take appropriate steps,
or may appoint an agent to take  appropriate  steps,  to contact  the  remaining
Certificateholders  concerning  surrender  of their  Certificates,  and the cost
thereof  shall be paid out of the funds and other  assets which remain a part of
the Trust  Fund.  If within one year after the  second  notice all  Certificates
shall not have been surrendered for cancellation, the Class R Certificateholders
shall be  entitled  to all  unclaimed  funds and other  assets of the Trust Fund
which remain subject hereto.

          SECTION 9.03. Additional Termination Requirements.
          --------------------------------------------------

          (a) In the  event  the  Servicer  exercises  its  purchase  option  as
provided in Section 9.01, the Trust Fund shall be terminated in accordance  with
the following additional requirements, unless the Trustee has been supplied with
an Opinion of Counsel,  at the expense of the  Servicer,  to the effect that the
failure to comply with the requirements of this Section 9.03 will not (i) result
in the  imposition of taxes on  "prohibited  transactions"  on any REMIC created
hereunder  as  defined  in  section  860F of the Code,  or (ii)  cause any REMIC
created  hereunder  to  fail  to  qualify  as a  REMIC  at  any  time  that  any
Certificates are outstanding:

                    (1) Within 90 days prior to the final  Distribution Date set
          forth in the notice  given by the Servicer  under  Section  9.02,  the
          Servicer  shall  prepare  and the  Trustee,  at the expense of the Tax
          Matters Person,  shall adopt a plan of complete liquidation within the
          meaning of section  860F(a)(4)  of the Code which,  as evidenced by an
          Opinion  of  Counsel  (which  opinion  shall not be an  expense of the
          Trustee  or the Tax  Matters  Person),  meets  the  requirements  of a
          qualified liquidation; and

                    (2) Within 90 days after the time of adoption of such a plan
          of complete  liquidation,  the Trustee shall sell all of the assets of
          the Trust Fund to the  Servicer  for cash in  accordance  with Section
          9.01.

          (b) The  Trustee  as agent for each  REMIC  created  hereunder  hereby
agrees to adopt and sign such a plan of  complete  liquidation  upon the written
request of the Servicer,  and the receipt of the Opinion of Counsel  referred to
in Section  9.03(a)(1) and to take such other action in connection  therewith as
may be reasonably requested by the Servicer.

                                       81


          (c) By their  acceptance  of the  Certificates,  the  Holders  thereof
hereby  authorize  the  Servicer  to prepare and the Trustee to adopt and sign a
plan of complete liquidation.


                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

          SECTION 10.01. Amendment.
          -------------------------

          This Agreement may be amended from time to time by the Depositor,  the
Sellers,  the  Servicer  and the  Trustee,  without  the  consent  of any of the
Certificateholders,  (a) to cure any ambiguity, (b) to correct or supplement any
provisions  herein  which  may be  defective  or  inconsistent  with  any  other
provisions  herein,  (c) to make any other  revisions  relating  to  matters  or
questions  arising under this Agreement,  provided that any such revisions shall
not be  inconsistent  with the  provisions  of this  Agreement or (d) to modify,
eliminate or add to any of its  provisions  to such extent as shall be necessary
or helpful to (i)  maintain the  qualification  of the Trust Fund as one or more
REMICs  under the Code or (ii) avoid or minimize the risk of  imposition  of any
tax on any REMIC;  provided  that,  (x) in the case of clauses  (a) - (c),  that
amendment will not adversely affect in any material respect the interests of any
securityholders  covered by this Agreement as evidenced  either by an Opinion of
Counsel to that effect or the  delivery  to the Trustee of written  notification
from each Rating Agency that provides, at the request of the Depositor, a rating
for the  Offered  Certificates,  of the  related  series to the effect that that
amendment or  supplement  will not cause that Rating Agency to lower or withdraw
the then current rating assigned to those  Certificates,  and (y) in the case of
clause (d), the Trustee has received an Opinion of Counsel  (which opinion shall
not be an expense  of the  Trustee  or the Trust  Fund) to the  effect  that the
amendment is necessary or helpful to (i) maintain the qualification of the Trust
Fund as one or more REMICs  under the Code or (ii) avoid or minimize the risk of
imposition of any tax on any REMIC, as applicable.

          This Agreement may also be amended from time to time by the Depositor,
the  Sellers,  the  Servicer  and the Trustee with the consent of the Holders of
Percentage  Interests  of at least 66% of each  Class of  Certificates  affected
thereby for the purpose of adding any provisions to or changing in any manner or
eliminating  any of the  provisions  of this  Agreement  or of  modifying in any
manner the rights of the Holders of  Certificates;  provided,  however,  that no
such amendment shall (a) reduce in any manner the amount of, or delay the timing
of, payments  required to be distributed on any Certificate  without the consent
of the Holder of such  Certificate  or (b) reduce the aforesaid  percentages  of
Certificates the Holders of which are required to consent to any such amendment,
without the consent of the Holders of all such Certificates then outstanding.

          Notwithstanding any contrary provision of this Agreement,  the Trustee
shall not consent to any amendment to this Agreement  unless it shall have first
received  an Opinion of Counsel  (which  opinion  shall not be an expense of the
Trustee or the Trust Fund) to the effect that such  amendment will not cause the
Trust  Fund to fail to  qualify  as one or more  REMICs  at any  time  that  any
Certificates  are  outstanding.  Prior to the execution of any amendment to this
Agreement,  the Trustee shall be entitled to receive and rely upon an Opinion of
Counsel  (which  opinion shall not be at the expense of the Trustee or the Trust
Fund) stating that the execution of such amendment is authorized or permitted by
this  Agreement.  The Trustee may, but shall not be obligated to, enter into any
such amendment that affects the Trustee's own rights, duties or immunities under
this Agreement.

                                       82


          Promptly  after  the  execution  of any  amendment  to this  Agreement
requiring the consent of  Certificateholders,  the Trustee shall furnish written
notification   of  the   substance   or  a  copy  of  such   amendment  to  each
Certificateholder and each Rating Agency.

          It shall not be necessary for the consent of Certificateholders  under
this Section to approve the particular  form of any proposed  amendment,  but it
shall be sufficient if such consent  shall  approve the substance  thereof.  The
manner of obtaining  such consents and of evidencing  the  authorization  of the
execution  thereof by  Certificateholders  shall be  subject to such  reasonable
regulations as the Trustee may prescribe.

          SECTION 10.02. Recordation of Agreement; Counterparts.
          ------------------------------------------------------

          This  Agreement is subject to recordation  in all  appropriate  public
offices  for real  property  records  in all the  counties  or other  comparable
jurisdictions in which any or all of the properties subject to the Mortgages are
situated,  and in any other  appropriate  public  recording office or elsewhere,
such  recordation  to be effected by the Servicer at its expense,  but only upon
direction by the Trustee accompanied by an Opinion of Counsel to the effect that
such  recordation  materially  and  beneficially  affects the  interests  of the
Certificateholders.

          For the purpose of  facilitating  the recordation of this Agreement as
herein  provided  and  for  other  purposes,  this  Agreement  may  be  executed
simultaneously in any number of counterparts,  each of which  counterparts shall
be  deemed to be an  original,  and such  counterparts,  taken  together,  shall
constitute one and the same instrument.

          SECTION 10.03. Governing Law.
          -----------------------------

          THIS AGREEMENT  SHALL BE CONSTRUED IN ACCORDANCE  WITH AND GOVERNED BY
THE SUBSTANTIVE  LAWS OF THE STATE OF NEW YORK APPLICABLE TO AGREEMENTS MADE AND
TO BE  PERFORMED  IN THE STATE OF NEW YORK  WITHOUT  REGARD TO  CONFLICT  OF LAW
PRINCIPLES  AND THE  OBLIGATIONS,  RIGHTS AND REMEDIES OF THE PARTIES HERETO AND
THE CERTIFICATEHOLDERS SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

          SECTION 10.04. Intention of Parties.
          ------------------------------------

          It is the express  intent of the parties hereto that the conveyance of
the  Loans by the  Sellers  to the  Depositor  pursuant  to  Article  II of this
Agreement be, and be construed as, an absolute sale thereof to the Depositor. It
is,  further,  not the intention of the parties that such conveyance be deemed a
pledge  thereof by the Sellers to the  Depositor  to secure a  borrowing  by the
Sellers from the  Depositor.  However,  in the event that,  notwithstanding  the
intent of the parties, such assets are held to be the property of the Sellers or
any one of them,  or if this  Agreement is held or deemed to  constitute or have
created a loan,  lending  transaction or an extension of credit by the Depositor
to the Sellers or any one of them,  then and only then (i) this Agreement  shall
be deemed, effective as of April 30, 2002, to be a security agreement within the
meaning  of the  Uniform  Commercial  Code of the State of New York and (ii) the
conveyance by the Sellers to the Depositor  provided for in this Agreement shall
be deemed,  effective as of April 30, 2002, to be an  assignment  and a grant by
the  Sellers to the  Depositor,  and each of the Sellers  does hereby  grant and
assign to the  Depositor,  a security  interest  in,  and lien upon,  all of the
assets that constitute the Collateral, whether now owned or hereafter acquired.

          The Sellers,  for the benefit of the Depositor,  shall,  in connection
with  the  perfection  of the  security  interest  described  in  the  preceding
paragraph of this Section  10.04,  deliver to the  Depositor

                                       83


on the Closing  Date the  financing  statements  described  in Schedule  IV. The
Sellers shall also arrange for the delivery to the Depositor of any  appropriate
Uniform  Commercial  Code  continuation   statements  as  may  be  necessary  or
appropriate to continue the perfection of the security interest of the Depositor
in the Collateral, whether now owned or hereafter acquired. The Sellers, for the
benefit of the Depositor,  shall, to the extent  consistent with this Agreement,
take such actions as may be necessary to ensure that, if this  Agreement is held
or deemed  to  constitute  or have  created a loan,  lending  transaction  or an
extension of credit by the Depositor to the Sellers or any one of them, then and
only then (i) this Agreement shall be deemed, effective as of April 30, 2002, to
be a security agreement within the meaning of the Uniform Commercial Code of the
State  of New  York and (ii) the  conveyance  by the  Sellers  to the  Depositor
provided for in this Agreement shall be deemed,  effective as of April 30, 2002,
to be an assignment and a grant by the Sellers to the Depositor, and each of the
Sellers does hereby grant and assign to the Depositor,  a security  interest in,
and lien upon,  all of the assets that  constitute the  Collateral,  whether now
owned or hereafter  acquired,  such  security  interest  shall be deemed to be a
perfected  security interest of first priority under applicable law, and will be
maintained  as such  throughout  the term of this  Agreement.  The Sellers shall
arrange for filing any appropriate Uniform Commercial Code financing statements,
continuation  statements  or other  appropriate  forms,  notices or documents in
connection with any security interest granted or assigned to the Depositor.

          The Depositor does hereby assign the security  interest in and lien on
the Collateral,  whether now owned or hereafter acquired, to the Trustee for the
benefit of the  Certificateholders.  The  Depositor  shall arrange for filing of
such Uniform Commercial Code financing statements as are necessary to effect the
assignment  of the security  interest and lien to the Trustee for the benefit of
the Certificateholders.

          It is the express  intent of the parties hereto that the conveyance of
the Trust Fund by the  Depositor  to the Trustee  pursuant to Article II of this
Agreement be, and be construed  as, an absolute sale thereof to the Trustee.  It
is,  further,  not the intention of the parties that such conveyance be deemed a
pledge  thereof by the  Depositor  to the Trustee to secure a  borrowing  by the
Depositor  from the Trustee.  However,  in the event that,  notwithstanding  the
intent of the parties, the assets constituting the Trust Fund are held to be the
property of the Depositor,  or if this Agreement is held or deemed to constitute
or have  created a loan,  lending  transaction  or an extension of credit by the
Trustee to the Depositor, then and only then (i) this Agreement shall be deemed,
effective as of April 30, 2002, to be a security agreement within the meaning of
the Uniform  Commercial Code of the State of New York and (ii) the conveyance by
the  Depositor to the Trustee  provided for in this  Agreement  shall be deemed,
effective as of April 30, 2002, to be an assignment and a grant by the Depositor
to the Trustee,  and the Depositor  does hereby grant and assign to the Trustee,
for the  benefit of the  Certificateholders,  a security  interest  in, and lien
upon,  all of the assets that  constitute the  Collateral,  whether now owned or
hereafter acquired.

          The   Depositor,   for   the   benefit   of  the   Trustee   and   the
Certificateholders,  shall,  in connection  with the  perfection of the security
interest described in the preceding paragraph of this Section 10.04,  deliver to
the Trustee on the Closing Date the financing  statements  described in Schedule
V. The  Depositor  shall also  arrange  for the  delivery  to the Trustee of any
appropriate Uniform Commercial Code continuation  statements as may be necessary
or  appropriate  to continue  the  perfection  of the  security  interest of the
Trustee in the Trust Fund, and all of the proceeds thereof, whether now owned or
hereafter  acquired.  The  Depositor,  for the  benefit of the  Trustee  and the
Certificateholders,  shall, to the extent  consistent with this Agreement,  take
such actions as may be necessary  to ensure that,  if this  Agreement is held or
deemed to constitute or have created a loan, lending transaction or an extension
of credit by the Trustee to the Depositor, then and only then (i) this Agreement
shall be deemed,  effective  as of April 30,  2002,  to be a security  agreement
within the meaning of the Uniform  Commercial  Code of the State of New York and
(ii)  the  conveyance  by the  Depositor  to the  Trustee  provided  for in this
Agreement  shall be deemed,  effective as of April 30, 2002, to be an assignment
and a grant by the Depositor to the Trustee,

                                       84


and the Depositor  does hereby grant and assign to the Trustee,  for the benefit
of the  Certificateholders,  a security  interest in, and lien upon,  all of the
assets that constitute the Collateral,  whether now owned or hereafter acquired,
such security  interest shall be deemed to be a perfected  security  interest of
first  priority under  applicable law and will be maintained as such  throughout
the term of this  Agreement.  The  Servicer  shall,  within ten (10) days of the
Closing Date, present to the appropriate filing offices in the jurisdictions set
forth on Schedules  IV and V all of the  financing  statements  delivered on the
Closing Date by the Sellers to the Depositor,  the assignments thereof delivered
by the Depositor to the Trustee on the Closing Date and the financing statements
delivered  by the  Depositor  to the Trustee on the Closing  Date.  The Servicer
shall arrange for filing any appropriate  Uniform  Commercial Code  continuation
statements or other appropriate  forms,  notices or documents in connection with
any security interest granted or assigned to the Trustee.

          SECTION 10.05. Notices.
          -----------------------

          (a) The Trustee shall use its best efforts to promptly  provide notice
to each Rating Agency and the Underwriter  with respect to each of the following
of which it has actual knowledge:

                    1. any material change or amendment to this Agreement;

                    2. the  occurrence of any Event of Default that has not been
          cured;

                    3. the  resignation  or  termination  of the Servicer or the
          Trustee and the appointment of any successor;

                    4. the  repurchase  or  substitution  of Loans  pursuant  to
          Section 2.03; and

                    5. the final payment to Certificateholders.

          In addition,  the Trustee shall promptly furnish to each Rating Agency
and the Underwriter copies of the following:

                    1. each report to  Certificateholders  described  in Section
          4.03;

                    2. each  annual  statement  as to  compliance  described  in
          Section 3.15;

                    3. each annual  independent  public  accountants'  servicing
          report described in Section 3.16; and

                    4. any notice of a purchase  of a Loan  pursuant  to Section
          2.02, 2.03 or 3.11.

(b) All directions,  demands and notices hereunder shall be in writing and shall
be deemed to have been duly given when  delivered to the following  addresses or
such other  addresses  as may  hereafter be furnished in writing to the Servicer
and the Trustee:  (a) in the case of the  Depositor,  Equity One ABS,  Inc., 103
Springer Building, 3411 Silverside Road, Wilmington,  Delaware 19810, Attention:
Chief Financial Officer,  facsimile number:  (302) 478-3667,  (b) in the case of
the Servicer, Equity One, Inc., 400 Lippincott Drive, Marlton, New Jersey 08053,
Attention: Chief Financial Officer, facsimile number: (856) 396-2710, (c) in the
case of any of the Sellers, to that Seller at 400 Lippincott Drive, Marlton, New
Jersey 08053,  Attention:  Chief  Financial  Officer,  facsimile  number:  (856)
396-2710,  (d) in the case of the Trustee,  JPMorgan  Chase Bank,  450 West 33rd
Street,  14th Floor, New York, New York 10001,  Attention:  Institutional  Trust
Services/Structured  Finance Services,  facsimile number: (212) 946-8191, (e) in
the case of the  Mortgage  Insurance  Co-Trustee,  J.P.  Morgan  Trust  Company,
National  Association,

                                       85


101  California  Street,  Suite  3800,  San  Francisco,   CA  94111,  Attention:
Institutional Trust Services,  facsimile number (415) 693-8850,  (f) in the case
of the  Rating  Agencies,  the  address  specified  therefor  in the  definition
corresponding  to the  name of such  Rating  Agency,  and (g) in the case of the
Underwriter,  First Union  Securities,  Inc., One First Union Center,  301 South
College Street, TW9, Charlotte, NC 28288, Attention:  Michael Ciuffo,  facsimile
number: (704) 383-8121. Notices to Certificateholders shall be deemed given when
mailed,  first class postage prepaid, to their respective addresses appearing in
the Certificate Register.

          SECTION 10.06. 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 Certificates or the rights of the Holders thereof.

          SECTION 10.07. Assignment.
          --------------------------

          Notwithstanding  anything to the contrary contained herein,  except as
provided in Section  6.02,  this  Agreement  may not be assigned by the Servicer
without the prior written consent of the Trustee and Depositor.

          SECTION 10.08. Limitation on Rights of Certificateholders.
          ----------------------------------------------------------

          The death or incapacity of any Certificateholder  shall not operate to
terminate  this  Agreement  or  the  trust  created  hereby,  nor  entitle  such
Certificateholder's  legal  representative or heirs to claim an accounting or to
take any  action or  commence  any  proceeding  in any court for a  petition  or
winding  up of the  trust  created  hereby,  or  otherwise  affect  the  rights,
obligations and liabilities of the parties hereto or any of them.

          No Certificateholder  shall have any right to vote (except as provided
herein) or in any manner  otherwise  control the operation and management of the
Trust Fund, or the obligations of the parties hereto,  nor shall anything herein
set forth or  contained in the terms of the  Certificates  be construed so as to
constitute the Certificateholders from time to time as partners or members of an
association; nor shall any Certificateholder be under any liability to any third
party by reason of any action taken by the parties to this Agreement pursuant to
any provision hereof.

          No  Certificateholder  shall  have any right by virtue or by  availing
itself of any  provisions  of this  Agreement to institute  any suit,  action or
proceeding in equity or at law upon or under or with respect to this  Agreement,
unless such Holder  previously  shall have given to the Trustee a written notice
of an Event of Default and of the continuance  thereof, as herein provided,  and
unless the Holders of  Certificates  evidencing  not less than 25% of the Voting
Rights evidenced by the Certificates shall also have made written request to the
Trustee to institute such action,  suit or proceeding in its own name as Trustee
hereunder and shall have offered to the Trustee such reasonable  indemnity as it
may require against the costs,  expenses, and liabilities to be incurred therein
or  thereby,  and the  Trustee,  for 60 days after its  receipt of such  notice,
request and offer of indemnity  shall have neglected or refused to institute any
such action,  suit or proceeding;  it being  understood and intended,  and being
expressly    covenanted   by   each    Certificateholder    with   every   other
Certificateholder  and the Trustee,  that no one or more Holders of Certificates
shall have any right in any manner  whatever by virtue or by availing  itself or
themselves of any provisions of this  Agreement to affect,  disturb or prejudice
the rights of the Holders of any other of the Certificates, or to obtain or seek
to obtain priority over or preference to any other such Holder or to

                                       86


enforce any right under this Agreement, except in the manner herein provided and
for  the  common  benefit  of all  Certificateholders.  For the  protection  and
enforcement  of  the   provisions  of  this  Section   10.08,   each  and  every
Certificateholder  and the  Trustee  shall be  entitled to such relief as can be
given either at law or in equity.

          SECTION 10.09. Inspection and Audit Rights.
          -------------------------------------------

          The Servicer agrees that, on reasonable  prior notice,  it will permit
and will cause each Subservicer to permit any representative of the Depositor or
the Trustee  during the Servicer's  normal  business  hours,  to examine all the
books of account,  records, reports and other papers of the Servicer relating to
the Loans,  to make  copies and  extracts  therefrom,  to cause such books to be
audited by independent certified public accountants selected by the Depositor or
the Trustee and to discuss its affairs,  finances  and accounts  relating to the
Loans with its officers,  employees and independent  public  accountants (and by
this provision the Servicer hereby  authorizes said  accountants to discuss with
such representative such affairs, finances and accounts), all at such reasonable
times and as often as may be reasonably  requested.  Any  out-of-pocket  expense
incident to the exercise by the Depositor or the Trustee of any right under this
Section 10.09 shall be borne by the party requesting such inspection;  all other
such expenses shall be borne by the Servicer or the related Subservicer.

          SECTION 10.10. Certificates Nonassessable and Fully Paid.
          ---------------------------------------------------------

          It is the intention of the Depositor that Certificateholders shall not
be personally  liable for  obligations of the Trust Fund,  that the interests in
the Trust Fund  represented by the Certificates  shall be nonassessable  for any
reason whatsoever, and that the Certificates, upon due authentication thereof by
the Trustee pursuant to this Agreement, are and shall be deemed fully paid.

          SECTION 10.11. The Closing.
          ---------------------------

          The closing of the  transactions  contemplated by this Agreement shall
occur at 10:00 a.m. Philadelphia time on the Closing Date at the Closing Place.

          SECTION 10.12. Interpretation.
          ------------------------------

          Unless the context of this Agreement clearly requires  otherwise,  (a)
references to the plural include the singular, the singular the plural, the part
the whole,  (b) references to one gender includes all genders,  (c) "or" has the
inclusive   meaning   frequently   identified  with  the  phrase  "and/or,"  (d)
"including" has the inclusive meaning frequently identified with the phrase "but
not limited to" and (e) references to  "hereunder,"  "hereof" or "herein" relate
to this  Agreement.  The section and other headings  contained in this Agreement
are for reference purposes only and shall not control or affect the construction
of  this  Agreement  or the  interpretation  thereof  in any  respect.  Section,
subsection,  schedule  and  exhibit  references  are to  this  Agreement  unless
otherwise specified.

          SECTION 10.13. RESERVED.
          ------------------------

          SECTION 10.14. No Partnership.
          ------------------------------

          Nothing  herein  contained  shall be deemed or  construed  to create a
co-partnership  or joint venture  between the parties hereto and the services of
the Trustee and the Servicer shall be rendered as an independent  contractor and
not as agent for the Certificateholders.

                                       87


          SECTION 10.15. Protection of Assets.
          ------------------------------------

          (a) Except for transactions and activities  entered into in connection
with the  securitization  that is the subject of this Agreement,  the Trust Fund
created by this Agreement is not authorized and has no power to:

                    (1) borrow money or issue debt;
                    (2) merge with another entity, reorganize, liquidate or sell
          assets;
                    (3) engage in any business or activities.

          (b)  Each  party  to this  agreement  agrees  that it will not file an
involuntary  bankruptcy  petition  against  the  Trustee  or the  Trust  Fund or
initiate any other form of insolvency  proceeding  until after the  Certificates
have been paid.

          SECTION 10.16. Execution of Yield Maintenance Agreement.
          --------------------------------------------------------

          The Depositor hereby directs the Trustee to enter into and execute the
Yield Maintenance  Agreement on the Closing Date on behalf of the Holders of the
Class AV-1  Certificates.  The  Sellers,  the  Depositor,  the  Servicer and the
Holders  of  the  Class  AV-1   Certificates   (by  their   acceptance  of  such
Certificates)  acknowledge  that JPMorgan  Chase Bank is entering into the Yield
Maintenance  Agreement  solely in its  capacity as Trustee of the Trust Fund and
not in its individual capacity.


                                   * * * * * *

                                       88


          IN WITNESS WHEREOF,  the Depositor,  the Trustee,  each of the Sellers
and the Servicer have caused their names to be signed hereto by their respective
officers thereunto duly authorized as of the day and year first above written.

                              Equity One ABS, Inc., as Depositor


                              By: /s/ James H. Jenkins
                                 -----------------------------------------------
                                 James H. Jenkins, Senior Vice President and CFO


                              JPMorgan Chase Bank, as Trustee


                              By: /s/ Aranka R. Paul
                                 -----------------------------------------------
                                 Aranka R. Paul, Assistant Vice President


                              Equity One, Inc. (DE), as a Seller and Servicer


                              By: /s/ James H. Jenkins
                                 -----------------------------------------------
                                 James H. Jenkins, Senior Vice President and CFO


                              Equity One, Incorporated (PA), as a Seller


                              By: /s/ James H. Jenkins
                                 -----------------------------------------------
                                 James H. Jenkins, Senior Vice President and CFO

                              Equity One, Inc. (MN), as a Seller


                              By: /s/ James H. Jenkins
                                 -----------------------------------------------
                                 James H. Jenkins, Senior Vice President and CFO


                              Equity One Consumer Loan Company, Inc. (NH),
                              as a Seller


                              By: /s/ James H. Jenkins
                                 -----------------------------------------------
                                 James H. Jenkins, Senior Vice President and CFO


                              Popular Financial Services, LLC, as a Seller


                              By: /s/ James H. Jenkins
                                 -----------------------------------------------
                                 James H. Jenkins, Senior Vice President and CFO




                                       89


Solely with respect to Section 3.20, as Mortgage Insurance Co-Trustee:

J.P. Morgan Trust Company, National Association


By: /s/ Wen Hao Wang
   ---------------------------------
   Name: Wen Hao Wang
   Title: Asst. Vice President





                                   SCHEDULE I

                                  Loan Schedule

                                  SEE ATTACHED







                                      S-I-1


                                  SCHEDULE IIA

                              Equity One ABS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 2002-3

          Representations and Warranties of Equity One-Delaware
          -----------------------------------------------------

          Equity  One-Delaware  ("Seller") hereby makes the  representations and
warranties  set forth in this Schedule IIA to the Depositor and the Trustee,  as
of the Closing  Date or if so  specified  herein,  as of the  Cut-off  Date with
respect to the Loans being  conveyed by Seller.  Capitalized  terms used but not
otherwise  defined in this Schedule IIA shall have the meanings ascribed thereto
in the Pooling and Servicing  Agreement (the "Pooling and Servicing  Agreement")
relating to the above-referenced Series, among Seller, the other Sellers and the
Servicer  identified therein,  Equity One ABS, Inc., as depositor,  and JPMorgan
Chase Bank, as trustee.  The term "Agreement"  shall be used in this Schedule to
refer to the Pooling and Servicing Agreement.

                    (1) Seller is duly organized as a Delaware  corporation  and
          is validly  existing and in good standing  under the laws of the State
          of Delaware and is duly  authorized  and qualified to transact any and
          all business  contemplated  by the Agreement to be conducted by Seller
          in any state in which a Mortgaged  Property is located or is otherwise
          not required under applicable law to effect such qualification and, in
          any event,  is in compliance  with the doing business laws of any such
          state,  to the extent  necessary to ensure its ability to enforce each
          Loan and to perform any of its other  obligations  under the Agreement
          in accordance with the terms thereof.

                    (2) Seller has the full  corporate  power and  authority  to
          sell each Loan, and to execute, deliver and perform, and to enter into
          and consummate the transactions  contemplated by the Agreement and has
          duly  authorized  by all  necessary  corporate  action  on the part of
          Seller the execution,  delivery and performance of the Agreement;  and
          the Agreement, assuming the due authorization,  execution and delivery
          thereof by the other parties thereto,  constitutes a legal,  valid and
          binding obligation of Seller, enforceable against Seller in accordance
          with its terms,  except  that (a) the  enforceability  thereof  may be
          limited by bankruptcy, insolvency, moratorium,  receivership and other
          similar  laws  relating to  creditors'  rights  generally  and (b) the
          remedy of  specific  performance  and  injunctive  and other  forms of
          equitable  relief  may be  subject to  equitable  defenses  and to the
          discretion  of the court before which any  proceeding  therefor may be
          brought.

                    (3) The  execution  and delivery of the Agreement by Seller,
          the sale of the Loans by Seller under the Agreement,  the consummation
          of any other of the  transactions  contemplated by the Agreement,  and
          the  fulfillment  of or  compliance  with the terms thereof are in the
          ordinary  course of  business  of Seller  and will not (a) result in a
          material  breach of any term or provision of the charter or by-laws of
          Seller or (b) materially  conflict with,  result in a material breach,
          violation or acceleration  of, or result in a material  default under,
          the terms of any  other  material  agreement  or  instrument  to which
          Seller  is a party or by which  it may be  bound or (c)  constitute  a
          material violation of any statute,  order or regulation  applicable to
          Seller  of  any  court,  regulatory  body,  administrative  agency  or
          governmental body having  jurisdiction over Seller;  and Seller is not
          in breach or  violation of any  material  indenture or other  material
          agreement or  instrument,  or in  violation  of any statute,  order or
          regulation of any court,  regulatory  body,  administrative  agency or
          governmental  body  having   jurisdiction  over  it  which  breach  or
          violation may materially  impair  Seller's  ability to perform or meet
          any of its obligations under the Agreement.

                                     S-IIA-1


                    (4) No  litigation  is pending  or, to the best of  Seller's
          knowledge,  threatened,  against  Seller  that  would  materially  and
          adversely  affect the  execution,  delivery or  enforceability  of the
          Agreement or the ability of Seller to sell the Loans or to perform any
          of its other  obligations  under the Agreement in accordance  with the
          terms thereof.

                    (5) No  consent,  approval,  authorization  or  order of any
          court or  governmental  agency or body is required for the  execution,
          delivery and  performance  by Seller of, or compliance by Seller with,
          the Agreement or the  consummation  of the  transactions  contemplated
          thereby, or if any such consent,  approval,  authorization or order is
          required, Seller has obtained the same.

                    (6) Seller  intends to treat the  conveyance of the Loans to
          the Depositor as a sale under applicable law,  however,  for financial
          reporting  purposes  Seller  intends to treat this  transaction as the
          incurrence of debt by Seller.

                    (7)  Seller  is not  insolvent  nor is  Seller  aware of any
          pending  insolvency,  and Seller will not become insolvent as a result
          of its sale of the Loans under the Agreement, and Seller's sale of the
          Loans to the Depositor  under the Agreement  will not be made with any
          intent to hinder, delay or defraud any of its creditors.


                                     S-IIA-2


                                  SCHEDULE IIB

                              Equity One ABS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 2002-3

          Representations and Warranties of Equity One-Minnesota
          ------------------------------------------------------

          Equity  One-Minnesota  ("Seller") hereby makes the representations and
warranties  set forth in this Schedule IIB to the Depositor and the Trustee,  as
of the Closing  Date or if so  specified  herein,  as of the  Cut-off  Date with
respect to the Loans being  conveyed by Seller.  Capitalized  terms used but not
otherwise  defined in this Schedule IIB shall have the meanings ascribed thereto
in the Pooling and Servicing  Agreement (the "Pooling and Servicing  Agreement")
relating to the above-referenced Series, among Seller, the other Sellers and the
Servicer  identified therein,  Equity One ABS, Inc., as depositor,  and JPMorgan
Chase Bank, as trustee.  The term "Agreement"  shall be used in this Schedule to
refer to the Pooling and Servicing Agreement.

                    (1) Seller is duly organized as a Minnesota  corporation and
          is validly  existing and in good standing  under the laws of the State
          of Minnesota and is duly  authorized and qualified to transact any and
          all business  contemplated  by the Agreement to be conducted by Seller
          in any state in which a Mortgaged  Property is located or is otherwise
          not required under applicable law to effect such qualification and, in
          any event,  is in compliance  with the doing business laws of any such
          state,  to the extent  necessary to ensure its ability to enforce each
          Loan and to perform any of its other  obligations  under the Agreement
          in accordance with the terms thereof.

                    (2) Seller has the full  corporate  power and  authority  to
          sell each Loan, and to execute, deliver and perform, and to enter into
          and consummate the transactions  contemplated by the Agreement and has
          duly  authorized  by all  necessary  corporate  action  on the part of
          Seller the execution,  delivery and performance of the Agreement;  and
          the Agreement, assuming the due authorization,  execution and delivery
          thereof by the other parties thereto,  constitutes a legal,  valid and
          binding obligation of Seller, enforceable against Seller in accordance
          with its terms,  except  that (a) the  enforceability  thereof  may be
          limited by bankruptcy, insolvency, moratorium,  receivership and other
          similar  laws  relating to  creditors'  rights  generally  and (b) the
          remedy of  specific  performance  and  injunctive  and other  forms of
          equitable  relief  may be  subject to  equitable  defenses  and to the
          discretion  of the court before which any  proceeding  therefor may be
          brought.

                    (3) The  execution  and delivery of the Agreement by Seller,
          the sale of the Loans by Seller under the Agreement,  the consummation
          of any other of the  transactions  contemplated by the Agreement,  and
          the  fulfillment  of or  compliance  with the terms thereof are in the
          ordinary  course of  business  of Seller  and will not (a) result in a
          material  breach of any term or provision of the charter or by-laws of
          Seller or (b) materially  conflict with,  result in a material breach,
          violation or acceleration  of, or result in a material  default under,
          the terms of any  other  material  agreement  or  instrument  to which
          Seller  is a party or by which  it may be  bound or (c)  constitute  a
          material violation of any statute,  order or regulation  applicable to
          Seller  of  any  court,  regulatory  body,  administrative  agency  or
          governmental body having  jurisdiction over Seller;  and Seller is not
          in breach or  violation of any  material  indenture or other  material
          agreement or  instrument,  or in  violation  of any statute,  order or
          regulation of any court,  regulatory  body,  administrative  agency or
          governmental  body  having   jurisdiction  over  it  which  breach  or
          violation

                                     S-IIB-1


          may materially  impair Seller's  ability to perform or meet any of its
          obligations under the Agreement.

                    (4) No  litigation  is pending  or, to the best of  Seller's
          knowledge,  threatened,  against  Seller  that  would  materially  and
          adversely  affect the  execution,  delivery or  enforceability  of the
          Agreement or the ability of Seller to sell the Loans or to perform any
          of its other  obligations  under the Agreement in accordance  with the
          terms thereof.

                    (5) No  consent,  approval,  authorization  or  order of any
          court or  governmental  agency or body is required for the  execution,
          delivery and  performance  by Seller of, or compliance by Seller with,
          the Agreement or the  consummation  of the  transactions  contemplated
          thereby, or if any such consent,  approval,  authorization or order is
          required, Seller has obtained the same.

                    (6) Seller  intends to treat the  conveyance of the Loans to
          the Depositor as a sale under applicable law,  however,  for financial
          reporting  purposes  Seller  intends to treat this  transaction as the
          incurrence of debt by Seller.

                    (7)  Seller  is not  insolvent  nor is  Seller  aware of any
          pending  insolvency,  and Seller will not become insolvent as a result
          of its sale of the Loans under the Agreement, and Seller's sale of the
          Loans to the Depositor  under the Agreement  will not be made with any
          intent to hinder, delay or defraud any of its creditors.



                                     S-IIB-2



                                  SCHEDULE IIC

                              Equity One ABS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 2002-3

          Representations and Warranties of Equity One-New Hampshire
          ----------------------------------------------------------

          Equity One-New Hampshire  ("Seller") hereby makes the  representations
and  warranties set forth in this Schedule IIC to the Depositor and the Trustee,
as of the Closing  Date or if so specified  herein,  as of the Cut-off Date with
respect to the Loans being  conveyed by Seller.  Capitalized  terms used but not
otherwise  defined in this Schedule IIC shall have the meanings ascribed thereto
in the Pooling and Servicing  Agreement (the "Pooling and Servicing  Agreement")
relating to the above-referenced Series, among Seller, the other Sellers and the
Servicer  identified therein,  Equity One ABS, Inc., as depositor,  and JPMorgan
Chase Bank, as trustee.  The term "Agreement"  shall be used in this Schedule to
refer to the Pooling and Servicing Agreement.

                    (1) Seller is duly organized as a New Hampshire  corporation
          and is validly  existing  and in good  standing  under the laws of the
          State  of New  Hampshire  and is  duly  authorized  and  qualified  to
          transact  any and all  business  contemplated  by the  Agreement to be
          conducted  by  Seller in any state in which a  Mortgaged  Property  is
          located or is otherwise not required  under  applicable  law to effect
          such  qualification and, in any event, is in compliance with the doing
          business laws of any such state, to the extent necessary to ensure its
          ability  to  enforce  each  Loan  and to  perform  any  of  its  other
          obligations under the Agreement in accordance with the terms thereof.

                    (2) Seller has the full  corporate  power and  authority  to
          sell each Loan, and to execute, deliver and perform, and to enter into
          and consummate the transactions  contemplated by the Agreement and has
          duly  authorized  by all  necessary  corporate  action  on the part of
          Seller the execution,  delivery and performance of the Agreement;  and
          the Agreement, assuming the due authorization,  execution and delivery
          thereof by the other parties thereto,  constitutes a legal,  valid and
          binding obligation of Seller, enforceable against Seller in accordance
          with its terms,  except  that (a) the  enforceability  thereof  may be
          limited by bankruptcy, insolvency, moratorium,  receivership and other
          similar  laws  relating to  creditors'  rights  generally  and (b) the
          remedy of  specific  performance  and  injunctive  and other  forms of
          equitable  relief  may be  subject to  equitable  defenses  and to the
          discretion  of the court before which any  proceeding  therefor may be
          brought.

                    (3) The  execution  and delivery of the Agreement by Seller,
          the sale of the Loans by Seller under the Agreement,  the consummation
          of any other of the  transactions  contemplated by the Agreement,  and
          the  fulfillment  of or  compliance  with the terms thereof are in the
          ordinary  course of  business  of Seller  and will not (a) result in a
          material  breach of any term or provision of the charter or by-laws of
          Seller or (b) materially  conflict with,  result in a material breach,
          violation or acceleration  of, or result in a material  default under,
          the terms of any  other  material  agreement  or  instrument  to which
          Seller  is a party or by which  it may be  bound or (c)  constitute  a
          material violation of any statute,  order or regulation  applicable to
          Seller  of  any  court,  regulatory  body,  administrative  agency  or
          governmental body having  jurisdiction over Seller;  and Seller is not
          in breach or  violation of any  material  indenture or other  material
          agreement or  instrument,  or in  violation  of any statute,  order or
          regulation of any court,  regulatory  body,  administrative  agency or
          governmental  body  having   jurisdiction  over  it  which  breach  or
          violation

                                     S-IIC-1


          may materially  impair Seller's  ability to perform or meet any of its
          obligations under the Agreement.

                    (4) No  litigation  is pending  or, to the best of  Seller's
          knowledge,  threatened,  against  Seller  that  would  materially  and
          adversely  affect the  execution,  delivery or  enforceability  of the
          Agreement or the ability of Seller to sell the Loans or to perform any
          of its other  obligations  under the Agreement in accordance  with the
          terms thereof.

                    (5) No  consent,  approval,  authorization  or  order of any
          court or  governmental  agency or body is required for the  execution,
          delivery and  performance  by Seller of, or compliance by Seller with,
          the Agreement or the  consummation  of the  transactions  contemplated
          thereby, or if any such consent,  approval,  authorization or order is
          required, Seller has obtained the same.

                    (6) Seller  intends to treat the  conveyance of the Loans to
          the Depositor as a sale under applicable law,  however,  for financial
          reporting  purposes  Seller  intends to treat this  transaction as the
          incurrence of debt by Seller.

                    (7)  Seller  is not  insolvent  nor is  Seller  aware of any
          pending  insolvency,  and Seller will not become insolvent as a result
          of its sale of the Loans under the Agreement, and Seller's sale of the
          Loans to the Depositor  under the Agreement  will not be made with any
          intent to hinder, delay or defraud any of its creditors.



                                     S-IIC-2



                                  SCHEDULE IID

                              Equity One ABS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 2002-3

          Representations and Warranties of Equity One-Pennsylvania
          ---------------------------------------------------------

          Equity  One-Pennsylvania  ("Seller") hereby makes the  representations
and  warranties set forth in this Schedule IID to the Depositor and the Trustee,
as of the Closing  Date or if so specified  herein,  as of the Cut-off Date with
respect to the Loans being  conveyed by Seller.  Capitalized  terms used but not
otherwise  defined in this Schedule IID shall have the meanings ascribed thereto
in the Pooling and Servicing  Agreement (the "Pooling and Servicing  Agreement")
relating to the above-referenced Series, among Seller, the other Sellers and the
Servicer  identified therein,  Equity One ABS, Inc., as depositor,  and JPMorgan
Chase Bank, as trustee.  The term "Agreement"  shall be used in this Schedule to
refer to the Pooling and Servicing Agreement.

                    (1) Seller is duly organized as a  Pennsylvania  corporation
          and is validly  existing  and in good  standing  under the laws of the
          Commonwealth of  Pennsylvania  and is duly authorized and qualified to
          transact  any and all  business  contemplated  by the  Agreement to be
          conducted  by  Seller in any state in which a  Mortgaged  Property  is
          located or is otherwise not required  under  applicable  law to effect
          such  qualification and, in any event, is in compliance with the doing
          business laws of any such state, to the extent necessary to ensure its
          ability  to  enforce  each  Loan  and to  perform  any  of  its  other
          obligations under the Agreement in accordance with the terms thereof.

                    (2) Seller has the full  corporate  power and  authority  to
          sell each Loan, and to execute, deliver and perform, and to enter into
          and consummate the transactions  contemplated by the Agreement and has
          duly  authorized  by all  necessary  corporate  action  on the part of
          Seller the execution,  delivery and performance of the Agreement;  and
          the Agreement, assuming the due authorization,  execution and delivery
          thereof by the other parties thereto,  constitutes a legal,  valid and
          binding obligation of Seller, enforceable against Seller in accordance
          with its terms,  except  that (a) the  enforceability  thereof  may be
          limited by bankruptcy, insolvency, moratorium,  receivership and other
          similar  laws  relating to  creditors'  rights  generally  and (b) the
          remedy of  specific  performance  and  injunctive  and other  forms of
          equitable  relief  may be  subject to  equitable  defenses  and to the
          discretion  of the court before which any  proceeding  therefor may be
          brought.

                    (3) The  execution  and delivery of the Agreement by Seller,
          the sale of the Loans by Seller under the Agreement,  the consummation
          of any other of the  transactions  contemplated by the Agreement,  and
          the  fulfillment  of or  compliance  with the terms thereof are in the
          ordinary  course of  business  of Seller  and will not (a) result in a
          material  breach of any term or provision of the charter or by-laws of
          Seller or (b) materially  conflict with,  result in a material breach,
          violation or acceleration  of, or result in a material  default under,
          the terms of any  other  material  agreement  or  instrument  to which
          Seller  is a party or by which  it may be  bound or (c)  constitute  a
          material violation of any statute,  order or regulation  applicable to
          Seller  of  any  court,  regulatory  body,  administrative  agency  or
          governmental body having  jurisdiction over Seller;  and Seller is not
          in breach or  violation of any  material  indenture or other  material
          agreement or  instrument,  or in  violation  of any statute,  order or
          regulation of any court,  regulatory  body,  administrative  agency or
          governmental  body  having   jurisdiction  over  it  which  breach  or
          violation

                                     S-IID-1


          may materially  impair Seller's  ability to perform or meet any of its
          obligations under the Agreement.

                    (4) No  litigation  is pending  or, to the best of  Seller's
          knowledge,  threatened,  against  Seller  that  would  materially  and
          adversely  affect the  execution,  delivery or  enforceability  of the
          Agreement or the ability of Seller to sell the Loans or to perform any
          of its other  obligations  under the Agreement in accordance  with the
          terms thereof.

                    (5) No  consent,  approval,  authorization  or  order of any
          court or  governmental  agency or body is required for the  execution,
          delivery and  performance  by Seller of, or compliance by Seller with,
          the Agreement or the  consummation  of the  transactions  contemplated
          thereby, or if any such consent,  approval,  authorization or order is
          required, Seller has obtained the same.

                    (6) Seller  intends to treat the  conveyance of the Loans to
          the Depositor as a sale under applicable law,  however,  for financial
          reporting  purposes  Seller  intends to treat this  transaction as the
          incurrence of debt by Seller.

                    (7)  Seller  is not  insolvent  nor is  Seller  aware of any
          pending  insolvency,  and Seller will not become insolvent as a result
          of its sale of the Loans under the Agreement, and Seller's sale of the
          Loans to the Depositor  under the Agreement  will not be made with any
          intent to hinder, delay or defraud any of its creditors.





                                     S-IID-2



                                  SCHEDULE IIE

                              Equity One ABS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 2002-3

          Representations and Warranties of Popular Financial
          ---------------------------------------------------

          Popular  Financial  ("Seller")  hereby makes the  representations  and
warranties  set forth in this Schedule IIE to the Depositor and the Trustee,  as
of the Closing  Date or if so  specified  herein,  as of the  Cut-off  Date with
respect to the Loans being  conveyed by Seller.  Capitalized  terms used but not
otherwise  defined in this Schedule IIE shall have the meanings ascribed thereto
in the Pooling and Servicing  Agreement (the "Pooling and Servicing  Agreement")
relating to the above-referenced Series, among Seller, the other Sellers and the
Servicer  identified therein,  Equity One ABS, Inc., as depositor,  and JPMorgan
Chase Bank, as trustee.  The term "Agreement"  shall be used in this Schedule to
refer to the Pooling and Servicing Agreement.

                    (1) Seller is duly  formed as a Delaware  limited  liability
          company and is validly existing and in good standing under the laws of
          the State of Delaware and is duly authorized and qualified to transact
          any and all business  contemplated by the Agreement to be conducted by
          Seller in any state in which a  Mortgaged  Property  is  located or is
          otherwise   not  required   under   applicable   law  to  effect  such
          qualification  and,  in any  event,  is in  compliance  with the doing
          business laws of any such state, to the extent necessary to ensure its
          ability  to  enforce  each  Loan  and to  perform  any  of  its  other
          obligations under the Agreement in accordance with the terms thereof.

                    (2)  Seller has the full  power and  authority  to sell each
          Loan,  and to  execute,  deliver  and  perform,  and to enter into and
          consummate the transactions contemplated by the Agreement and has duly
          authorized by all necessary corporate action on the part of Seller the
          execution,   delivery  and  performance  of  the  Agreement;  and  the
          Agreement,  assuming  the due  authorization,  execution  and delivery
          thereof by the other parties thereto,  constitutes a legal,  valid and
          binding obligation of Seller, enforceable against Seller in accordance
          with its terms,  except  that (a) the  enforceability  thereof  may be
          limited by bankruptcy, insolvency, moratorium,  receivership and other
          similar  laws  relating to  creditors'  rights  generally  and (b) the
          remedy of  specific  performance  and  injunctive  and other  forms of
          equitable  relief  may be  subject to  equitable  defenses  and to the
          discretion  of the court before which any  proceeding  therefor may be
          brought.

                    (3) The  execution  and delivery of the Agreement by Seller,
          the sale of the Loans by Seller under the Agreement,  the consummation
          of any other of the  transactions  contemplated by the Agreement,  and
          the  fulfillment  of or  compliance  with the terms thereof are in the
          ordinary  course of  business  of Seller  and will not (a) result in a
          material breach of any term or provision of the operating agreement of
          Seller or (b) materially  conflict with,  result in a material breach,
          violation or acceleration  of, or result in a material  default under,
          the terms of any  other  material  agreement  or  instrument  to which
          Seller  is a party or by which  it may be  bound or (c)  constitute  a
          material violation of any statute,  order or regulation  applicable to
          Seller  of  any  court,  regulatory  body,  administrative  agency  or
          governmental body having  jurisdiction over Seller;  and Seller is not
          in breach or  violation of any  material  indenture or other  material
          agreement or  instrument,  or in  violation  of any statute,  order or
          regulation of any court,  regulatory  body,  administrative  agency or
          governmental  body  having   jurisdiction  over  it  which  breach  or

                                     S-IIE-1


          violation may materially  impair  Seller's  ability to perform or meet
          any of its obligations under the Agreement.

                    (4) No  litigation  is pending  or, to the best of  Seller's
          knowledge,  threatened,  against  Seller  that  would  materially  and
          adversely  affect the  execution,  delivery or  enforceability  of the
          Agreement or the ability of Seller to sell the Loans or to perform any
          of its other  obligations  under the Agreement in accordance  with the
          terms thereof.

                    (5) No  consent,  approval,  authorization  or  order of any
          court or  governmental  agency or body is required for the  execution,
          delivery and  performance  by Seller of, or compliance by Seller with,
          the Agreement or the  consummation  of the  transactions  contemplated
          thereby, or if any such consent,  approval,  authorization or order is
          required, Seller has obtained the same.

                    (6) Seller  intends to treat the  conveyance of the Loans to
          the Depositor as a sale under applicable law,  however,  for financial
          reporting  purposes  Seller  intends to treat this  transaction as the
          incurrence of debt by Seller.

                    (7)  Seller  is not  insolvent  nor is  Seller  aware of any
          pending  insolvency,  and Seller will not become insolvent as a result
          of its sale of the Loans under the Agreement, and Seller's sale of the
          Loans to the Depositor  under the Agreement  will not be made with any
          intent to hinder, delay or defraud any of its creditors.





                                     S-IIE-2


                                  SCHEDULE IIX

                              Equity One ABS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 2002-3

          Representations and Warranties of the Servicer
          ----------------------------------------------

          Equity-One  Delaware,  in its capacity as  Servicer,  hereby makes the
representations  and  warranties set forth in this Schedule IIX to the Depositor
and the Trustee,  as of the Closing Date or if so  specified  herein,  as of the
Cut-off  Date  with  respect  to the  Loans  being  conveyed  by the  Seller(s).
Capitalized terms used but not otherwise defined in this Schedule IIX shall have
the  meanings  ascribed  thereto in the Pooling  and  Servicing  Agreement  (the
"Pooling and  Servicing  Agreement")  relating to the  above-referenced  Series,
among Seller, the other Sellers and the Servicer identified therein,  Equity One
ABS,  Inc.,  as  depositor,  and  JPMorgan  Chase  Bank,  as  trustee.  The term
"Agreement" shall be used in this Schedule to refer to the Pooling and Servicing
Agreement.

                    (1) Servicer is duly organized as a Delaware corporation and
          is validly  existing and in good standing  under the laws of the State
          of Delaware and is duly  authorized  and qualified to transact any and
          all business contemplated by the Agreement to be conducted by Servicer
          in any state in which a Mortgaged  Property is located or is otherwise
          not required under applicable law to effect such qualification and, in
          any event,  is in compliance  with the doing business laws of any such
          state,  to the extent  necessary  to ensure its ability to service the
          Loans in accordance with the terms of the Agreement and to perform any
          of its other  obligations  under the Agreement in accordance  with the
          terms thereof.

                    (2) Servicer has the full  corporate  power and authority to
          service each Loan, and to execute,  deliver and perform,  and to enter
          into and consummate the transactions contemplated by the Agreement and
          has duly authorized by all necessary  corporate  action on the part of
          Servicer the execution, delivery and performance of the Agreement; and
          the Agreement, assuming the due authorization,  execution and delivery
          thereof by the other parties thereto,  constitutes a legal,  valid and
          binding  obligation  of  Servicer,  enforceable  against  Servicer  in
          accordance with its terms, except that (a) the enforceability  thereof
          may be limited by bankruptcy, insolvency, moratorium, receivership and
          other similar laws relating to creditors' rights generally and (b) the
          remedy of  specific  performance  and  injunctive  and other  forms of
          equitable  relief  may be  subject to  equitable  defenses  and to the
          discretion  of the court before which any  proceeding  therefor may be
          brought.

                    (3) The execution and delivery of the Agreement by Servicer,
          the  servicing  of the  Loans by  Servicer  under the  Agreement,  the
          consummation  of any  other of the  transactions  contemplated  by the
          Agreement, and the fulfillment of or compliance with the terms thereof
          are in the  ordinary  course of business of Servicer  and will not (a)
          result in a material breach of any term or provision of the charter or
          by-laws of  Servicer  or (b)  materially  conflict  with,  result in a
          material breach, violation or acceleration of, or result in a material
          default under, the terms of any other material agreement or instrument
          to  which  Servicer  is a party  or by  which  it may be  bound or (c)
          constitute a material  violation of any statute,  order or  regulation
          applicable to Servicer of any court,  regulatory body,  administrative
          agency or governmental  body having  jurisdiction  over Servicer;  and
          Servicer is not in breach or violation  of any  material  indenture or
          other  material  agreement  or  instrument,  or in  violation  of  any
          statute,   order  or  regulation  of  any  court,   regulatory   body,
          administrative agency or governmental body having jurisdiction over it
          which breach or

                                     S-IIX-1


          violation may materially impair Servicer's  ability to perform or meet
          any of its obligations under the Agreement.

                    (4) No  litigation  is pending or, to the best of Servicer's
          knowledge,  threatened,  against  Servicer that would  materially  and
          adversely  affect the  execution,  delivery or  enforceability  of the
          Agreement  or the  ability  of  Servicer  to  service  the Loans or to
          perform any of its other obligations under the Agreement in accordance
          with the terms thereof.

                    (5) No  consent,  approval,  authorization  or  order of any
          court or  governmental  agency or body is required for the  execution,
          delivery and  performance  by Servicer of, or  compliance  by Servicer
          with,  the  Agreement  or  the   consummation   of  the   transactions
          contemplated thereby, or if any such consent, approval,  authorization
          or order is required, Servicer has obtained the same.


                                     S-IIX-2


                                  SCHEDULE IIIA

                              Equity One ABS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 2002-3

          Loan Representations and Warranties of Equity One-Delaware
          ----------------------------------------------------------

          Equity  One-Delaware  ("Seller") hereby makes the  representations and
warranties set forth in this Schedule IIIA to the Depositor and the Trustee,  as
of the Closing  Date or if so  specified  herein,  as of the  Cut-off  Date with
respect to the Loans being conveyed by Seller and the Mortgages,  Mortgage Notes
and  Mortgaged  Properties  related  thereto.  Capitalized  terms  used  but not
otherwise defined in this Schedule IIIA shall have the meanings ascribed thereto
in the Pooling and Servicing  Agreement (the "Pooling and Servicing  Agreement")
relating to the above-referenced Series, among Seller, the other Sellers and the
Servicer  identified therein,  Equity One ABS, Inc., as depositor,  and JPMorgan
Chase Bank, as trustee.  The term "Agreement"  shall be used in this Schedule to
refer to the Pooling and Servicing Agreement.

                    (1) The information set forth on Schedule I to the Agreement
          with respect to the Loans is true and correct in all material respects
          as of the Closing Date.

                    (2) As of the Cut-off  Date,  (i) no Loan was  contractually
          past  due for 60 or more  days  and  (ii)  not  more  than  2.95%  (by
          principal  balance)  of the  Group I Loans  and  9.03%  (by  principal
          balance)  of the  Group  II  Loans  set  forth  on  Schedule  I to the
          Agreement were between 30 and 59 days contractually past due (assuming
          30 day months).

                    (3) No Loan  had a  Loan-to-Value  Ratio at  origination  in
          excess of 100.00%. For purposes of determining the date of origination
          on which each Loan's Loan-to-Value Ratio is measured, no Loan has been
          significantly  modified  within  the  meaning of  Treasury  Regulation
          1.860G-2(b) as of the Closing Date.

                    (4) Each Mortgage is a valid and enforceable first or second
          lien on the referenced Mortgaged Property subject only to (a) the lien
          of non  delinquent  current real property taxes and  assessments,  (b)
          covenants,  conditions and restrictions,  rights of way, easements and
          other  matters of public  record as of the date of  recording  of such
          Mortgage,  such  exceptions  appearing of record being  acceptable  to
          mortgage lending institutions  generally or specifically  reflected in
          the appraisal made in connection  with the  origination of the related
          Loan and (c) 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 such Mortgage.

                    (5) Immediately  prior to the assignment of the Loans to the
          Depositor,  the  Seller  had good title to, and was the sole owner of,
          each such Loan free and clear of any pledge,  lien (except in the case
          of a Second Lien Loan,  which shall be subject to prior liens approved
          by Seller),  encumbrance  or security  interest and had full right and
          authority,  subject to no interest or  participation  of, or agreement
          with,  any other  party,  to sell and assign the same  pursuant to the
          Agreement.

                    (6)  To  the  best  of  Seller's  knowledge,   there  is  no
          delinquent tax or assessment lien against any Mortgaged Property.

                                    S-IIIA-1


                    (7) There is no valid right of rescission,  offset,  defense
          or  counterclaim  to any  Mortgage  Note or  Mortgage,  including  the
          obligation of the Mortgagor to pay the unpaid principal of or interest
          on such Mortgage Note.

                    (8)  To  the  best  of  Seller's  knowledge,  there  are  no
          mechanics' liens or claims for work,  labor or material  affecting any
          Mortgaged Property which are or may be a lien prior to, or equal with,
          the lien of such Mortgage,  except those which are insured  against by
          the title insurance policy referred to in item (12) below.

                    (9) To the best of the Seller's  knowledge,  each  Mortgaged
          Property is free of material damage and in good repair.

                    (10)  Each  Loan at  origination  complied  in all  material
          respects with applicable  state and federal laws,  including,  without
          limitation,  usury, equal credit  opportunity,  real estate settlement
          procedures,  truth-in-lending and disclosure laws, and consummation of
          the transactions contemplated hereby will not involve the violation of
          any such laws.

                    (11) As of the  Closing  Date,  neither  the  Seller nor any
          prior holder of any Mortgage has modified the Mortgage in any material
          respect  (except  that a Loan  may have  been  modified  by a  written
          instrument  which has been recorded or submitted for  recordation,  if
          necessary,  to protect the interests of the Certificateholders and the
          original  or a copy of which  has been or  shall be  delivered  to the
          Trustee);  satisfied,  canceled or subordinated such Mortgage in whole
          or in part;  released  the related  Mortgaged  Property in whole or in
          part from the lien of such  Mortgage;  or executed any  instrument  of
          release,  cancellation,  modification  or  satisfaction  with  respect
          thereto.

                    (12) For each  Loan,  a lender's  policy of title  insurance
          together  with  a  condominium   endorsement  and  extended   coverage
          endorsement, if applicable, in an amount at least equal to the Cut-off
          Date  Stated  Principal  Balance  of each  such  Loan or a  commitment
          (binder)  to  issue  the  same  was  effective  on  the  date  of  the
          origination  of each Loan,  each such  policy is valid and  remains in
          full  force and  effect,  and each such  policy  was issued by a title
          insurer qualified to do business in the jurisdiction where the related
          Mortgaged  Property is located,  which  policy  insures the Seller and
          successor  owners  of  indebtedness  secured  by the  related  insured
          Mortgage,  as to the applicable  priority lien of the Mortgage subject
          to the exceptions set forth in paragraph (4) above; to the best of the
          Seller's knowledge, no claims have been made under such mortgage 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 mortgage title insurance policy.

                    (13)  To the  best  of the  Seller's  knowledge,  all of the
          improvements  which were included for the purpose of  determining  the
          appraised  value of each  Mortgaged  Property  lie  wholly  within the
          boundaries and building  restriction  lines of such  property,  and no
          improvements  on adjoining  properties  encroach  upon such  Mortgaged
          Property.

                    (14) To the best of the Seller's  knowledge,  no improvement
          located on or being part of any Mortgaged  Property is in violation of
          any applicable  zoning law or regulation.  To the best of the Seller's
          knowledge,  all inspections,  licenses and certificates required to be
          made or issued with respect to all occupied portions of such Mortgaged
          Property  and,  with  respect  to the use and  occupancy  of the same,
          including  but not  limited  to  certificates  of  occupancy  and fire
          underwriting  certificates,  have  been  made  or  obtained  from  the
          appropriate

                                    S-IIIA-2


          authorities, unless the lack thereof would not have a material adverse
          effect on the value of such  Mortgaged  Property,  and such  Mortgaged
          Property is lawfully occupied under applicable law.

                    (15)  Each  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 and under
          applicable law. To the best of the Seller's knowledge,  all parties to
          such  Mortgage  Note and such  Mortgage had legal  capacity to execute
          such  Mortgage  Note and such Mortgage and each such Mortgage Note and
          Mortgage have been duly and properly executed by such parties.

                    (16) The proceeds of each Loan (other than  certain  amounts
          escrowed for home improvements) have been fully disbursed and there is
          no requirement for future  advances  thereunder.  All costs,  fees and
          expenses  incurred in making,  or closing or recording such Loans were
          paid.

                    (17)  Each  Mortgage  contains   customary  and  enforceable
          provisions  which render the rights and remedies of the holder thereof
          adequate for the realization against the related Mortgaged Property of
          the benefits of the security, including, (a) in the case of a Mortgage
          designated as a deed of trust,  by trustee's sale and (b) otherwise by
          judicial foreclosure.

                    (18) With respect to each  Mortgage  constituting  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 such  Mortgage,  and no fees or  expenses  are or will become
          payable by the  Certificateholders  to the  trustee  under the deed of
          trust, except in connection with a trustee's sale after default by the
          Mortgagor.

                    (19)   Each   Mortgage   Note  and  each   Mortgage   is  in
          substantially  one of the forms acceptable to FNMA or FHLMC, with such
          riders as have been acceptable to FNMA or FHLMC, as the case may be.

                    (20) The origination,  underwriting and collection practices
          used by the Seller with respect to each Loan have been in all respects
          legal,  prudent and  customary in the mortgage  lending and  servicing
          business.

                    (21) There is no pledged  account  or other  security  other
          than any Escrow  Account  and real  estate  securing  the  Mortgagor's
          obligations.

                    (22) No Loan has a  shared  appreciation  feature,  or other
          contingent interest feature.

                    (23) Each Loan contains a customary "due on sale" clause.

                    (24) To the best of Seller's knowledge: at the Cut-off Date,
          the  improvements  on each Mortgaged  Property were covered by a valid
          and  existing  hazard  insurance  policy with a  generally  acceptable
          carrier that provides for fire and extended  coverage and coverage for
          such other hazards as are  customary in the area where such  Mortgaged
          Property  is located in an amount at least  equal to the lesser of (a)
          the maximum  insurable  value of the  improvements  on such  Mortgaged
          Property  or (b)  (i) in the  case  of a Loan  secured  by a  Mortgage
          creating  a first  lien  on  such  Mortgaged  Property,  the  original
          principal balance of such Loan, or (ii) in the case of a Loan which is
          subject  to a prior  loan  or  prior  loans,  the  combined  principal
          balances  of  such  Loan  and the  prior  loan(s).  If such  Mortgaged
          Property is a  condominium  unit,

                                    S-IIIA-3


          it is included under the coverage afforded by a blanket policy for the
          condominium  unit.  For all  Mortgages  creating  a first  lien on the
          related Mortgaged Property, all such individual insurance policies and
          all flood  policies  referred to in item (25) below contain a standard
          mortgagee clause naming the Seller or the original mortgagee,  and its
          successors in interest,  as mortgagee,  and the Seller has received no
          notice that any premiums  due and payable  thereon have not been paid;
          the Mortgage  obligates the Mortgagor  thereunder to maintain all such
          insurance  including  flood  insurance  at the  Mortgagor's  cost  and
          expense,  and upon the  Mortgagor's  failure to do so,  authorizes the
          holder of the  Mortgage to obtain and maintain  such  insurance at the
          Mortgagor's cost and expense and to seek  reimbursement  therefor from
          the Mortgagor.

                    (25) If a Mortgaged Property is in an area identified in the
          Federal Register by the Federal Emergency  Management Agency as having
          special flood hazards,  a flood insurance policy in a form meeting the
          requirements  of  the  current   guidelines  of  the  Flood  Insurance
          Administration  was required at closing with respect to such Mortgaged
          Property with a generally acceptable carrier in an amount representing
          coverage  not less  than the  least  of (a) the  original  outstanding
          principal balance of the related Loan, (b) the minimum amount required
          to compensate for damage or loss on a maximum insurable value basis or
          (c) the maximum amount of insurance that is available  under the Flood
          Disaster Protection Act of 1973, as amended.

                    (26) To the  best of the  Seller's  knowledge,  there  is no
          proceeding  occurring,  pending or threatened for the total or partial
          condemnation of any Mortgaged Property.

                    (27) There is no material  monetary  default  existing under
          any  Mortgage  or the  related  Mortgage  Note and, to the best of the
          Seller's knowledge, there is no material 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
          under such Mortgage or related  Mortgage  Note; and the Seller has not
          waived any default, breach, violation or event of acceleration.

                    (28) Each  Mortgaged  Property  is  improved  by a mixed use
          building or a one- to four-family, or other multi-family,  residential
          dwelling including  condominium units,  which, to the best of Seller's
          knowledge,  does not include cooperatives or mobile homes and does not
          constitute other than real property under state law.

                    (29) Each Loan is being serviced by the Servicer.

                    (30) Any future advances made prior to the Cut-off Date have
          been consolidated with the outstanding principal amount secured by the
          related  Mortgage,  and the secured principal amount, as consolidated,
          bears a single  interest rate and single  repayment  term reflected on
          the related loan schedule.  The consolidated principal amount does not
          exceed the original  principal  amount of such Loan.  No Mortgage Note
          permits or  obligates  the  Servicer  to make  future  advances to the
          Mortgagor at the option of the Mortgagor.

                    (31)  To  the  best  of  Seller's   knowledge:   all  taxes,
          governmental   assessments,   insurance  premiums,  water,  sewer  and
          municipal charges, leasehold payments or ground rents which previously
          became due and owing have been paid,  except for items which have been
          assessed, but are not yet due and payable.  Except for (a) payments in
          the nature of escrow payments, and (b) interest accruing from the date
          of any Mortgage Note or date of disbursement  of the related  Mortgage
          proceeds,  whichever is later,  to the day which precedes by one month
          the Due Date of the  first  installment  of  principal  and  interest,
          including  without  limitation,  taxes  and  insurance  payments,  the
          Servicer has not advanced  funds,  or induced,  solicited or knowingly

                                    S-IIIA-4


          received  any  advance of funds by a party  other than the  Mortgagor,
          directly or indirectly,  for the payment of any amount required by the
          related Mortgage.

                    (32) Each Loan was underwritten in all material  respects in
          accordance with the Seller's  underwriting  guidelines as set forth in
          the Prospectus Supplement.

                    (33) An  appraisal of each  Mortgaged  Property was obtained
          from a qualified appraiser, duly appointed by the originator,  who had
          no interest,  direct or indirect,  in the Mortgaged Property or in any
          loan  made on the  security  thereof,  and whose  compensation  is not
          affected by the approval or disapproval  of such Loan;  such appraisal
          is in a form acceptable to FNMA and FHLMC.

                    (34) No  Loan  is a  graduated  payment  mortgage  loan or a
          growing  equity  mortgage loan, and no Loan is subject to a buydown or
          similar arrangement.

                    (35) The Loans  were  selected  from  among the  outstanding
          residential  mortgage or mixed use loans in Seller's  portfolio at the
          Closing Date as to which the representations and warranties made as to
          such Loans set forth in this Schedule IIIA can be made. Such selection
          was not made in a manner that would adversely  affect the interests of
          Certificateholders.

                    (36)  Each  Loan  has a Due Date in the  month of the  first
          Distribution Date.

                    (37)  Approximately  (a) 48.80% of the Group I Loans and (b)
          none of the Group II Loans (by principal balance) are Balloon Loans.

                    (38) No Loan is subject to negative amortization or deferred
          interest payments.

                    (39) No Mortgagor has requested relief under the Relief Act.

                    (40) None of the Loans are retail installment  contracts for
          goods or services or are home improvement loans for goods or services,
          which would be either "consumer  credit  contracts" or "purchase money
          loans" as such terms are defined in 16 C.F.R. ss.433.1.

                    (41) No  Mortgagor  has or  will  have a  claim  or  defense
          against Seller or any assignor or assignee of Seller under any express
          or implied  warranty  with  respect to goods or  services  provided in
          connection with any Loan.

                    (42) Each Loan is a  "qualified  mortgage"  for  purposes of
          Section 860G(a)(3) of the Code.

                    (43) The Loans,  individually and in the aggregate,  conform
          in all material respects to the descriptions thereof in the Prospectus
          Supplement.

                    (44)  There  exist no  deficiencies  with  respect to escrow
          deposits  and  payments,  if such are  required,  for which  customary
          arrangements  for repayment  thereof have not been made, and no escrow
          deposits or payments of other  charges or payments due the Seller have
          been capitalized under any Mortgage or related Mortgage Note.

                    (45) All Loans  calculate  interest  utilizing the actuarial
          method.

                                    S-IIIA-5


                    (46) None of the Loans are  subject to the Home  Ownership &
          Equity Protection Act of 1994.

                    (47) As of the Cut-off  Date,  the Mortgage Rate relating to
          each Loan that is an  adjustable  rate mortgage loan has been adjusted
          in accordance with the terms of the related Mortgage Note.






                                    S-IIIA-6


                                  SCHEDULE IIIB

                              Equity One ABS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 2002-3

          Loan Representations and Warranties of Equity One-Minnesota
          -----------------------------------------------------------

          Equity  One-Minnesota  ("Seller") hereby makes the representations and
warranties set forth in this Schedule IIIB to the Depositor and the Trustee,  as
of the Closing  Date or if so  specified  herein,  as of the  Cut-off  Date with
respect to the Loans being conveyed by Seller and the Mortgages,  Mortgage Notes
and  Mortgaged  Properties  related  thereto.  Capitalized  terms  used  but not
otherwise defined in this Schedule IIIB shall have the meanings ascribed thereto
in the Pooling and Servicing  Agreement (the "Pooling and Servicing  Agreement")
relating to the above-referenced Series, among Seller, the other Sellers and the
Servicer  identified therein,  Equity One ABS, Inc., as depositor,  and JPMorgan
Chase Bank, as trustee.  The term "Agreement"  shall be used in this Schedule to
refer to the Pooling and Servicing Agreement.

                    (1) The information set forth on Schedule I to the Agreement
          with respect to the Loans is true and correct in all material respects
          as of the Closing Date.

                    (2) As of the Cut-off  Date,  (i) no Loan was  contractually
          past  due for 60 or more  days  and  (ii)  not  more  than  2.95%  (by
          principal  balance)  of the  Group I Loans  and  9.03%  (by  principal
          balance)  of the  Group  II  Loans  set  forth  on  Schedule  I to the
          Agreement were between 30 and 59 days contractually past due (assuming
          30 day months).

                    (3) No Loan  had a  Loan-to-Value  Ratio at  origination  in
          excess of 100.00%. For purposes of determining the date of origination
          on which each Loan's Loan-to-Value Ratio is measured, no Loan has been
          significantly  modified  within  the  meaning of  Treasury  Regulation
          1.860G-2(b) as of the Closing Date.

                    (4) Each Mortgage is a valid and enforceable first or second
          lien on the referenced Mortgaged Property subject only to (a) the lien
          of non  delinquent  current real property taxes and  assessments,  (b)
          covenants,  conditions and restrictions,  rights of way, easements and
          other  matters of public  record as of the date of  recording  of such
          Mortgage,  such  exceptions  appearing of record being  acceptable  to
          mortgage lending institutions  generally or specifically  reflected in
          the appraisal made in connection  with the  origination of the related
          Loan and (c) 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 such Mortgage.

                    (5) Immediately  prior to the assignment of the Loans to the
          Depositor,  the  Seller  had good title to, and was the sole owner of,
          each such Loan free and clear of any pledge,  lien (except in the case
          of a Second Lien Loan,  which shall be subject to prior liens approved
          by Seller),  encumbrance  or security  interest and had full right and
          authority,  subject to no interest or  participation  of, or agreement
          with,  any other  party,  to sell and assign the same  pursuant to the
          Agreement.

                    (6)  To  the  best  of  Seller's  knowledge,   there  is  no
          delinquent tax or assessment lien against any Mortgaged Property.

                                    S-IIIB-1


                    (7) There is no valid right of rescission,  offset,  defense
          or  counterclaim  to any  Mortgage  Note or  Mortgage,  including  the
          obligation of the Mortgagor to pay the unpaid principal of or interest
          on such Mortgage Note.

                    (8)  To  the  best  of  Seller's  knowledge,  there  are  no
          mechanics' liens or claims for work,  labor or material  affecting any
          Mortgaged Property which are or may be a lien prior to, or equal with,
          the lien of such Mortgage,  except those which are insured  against by
          the title insurance policy referred to in item (12) below.

                    (9) To the best of the Seller's  knowledge,  each  Mortgaged
          Property is free of material damage and in good repair.

                    (10)  Each  Loan at  origination  complied  in all  material
          respects with applicable  state and federal laws,  including,  without
          limitation,  usury, equal credit  opportunity,  real estate settlement
          procedures,  truth-in-lending and disclosure laws, and consummation of
          the transactions contemplated hereby will not involve the violation of
          any such laws.

                    (11) As of the  Closing  Date,  neither  the  Seller nor any
          prior holder of any Mortgage has modified the Mortgage in any material
          respect  (except  that a Loan  may have  been  modified  by a  written
          instrument  which has been recorded or submitted for  recordation,  if
          necessary,  to protect the interests of the Certificateholders and the
          original  or a copy of which  has been or  shall be  delivered  to the
          Trustee);  satisfied,  canceled or subordinated such Mortgage in whole
          or in part;  released  the related  Mortgaged  Property in whole or in
          part from the lien of such  Mortgage;  or executed any  instrument  of
          release,  cancellation,  modification  or  satisfaction  with  respect
          thereto.

                    (12) For each  Loan,  a lender's  policy of title  insurance
          together  with  a  condominium   endorsement  and  extended   coverage
          endorsement, if applicable, in an amount at least equal to the Cut-off
          Date  Stated  Principal  Balance  of each  such  Loan or a  commitment
          (binder)  to  issue  the  same  was  effective  on  the  date  of  the
          origination  of each Loan,  each such  policy is valid and  remains in
          full  force and  effect,  and each such  policy  was issued by a title
          insurer qualified to do business in the jurisdiction where the related
          Mortgaged  Property is located,  which  policy  insures the Seller and
          successor  owners  of  indebtedness  secured  by the  related  insured
          Mortgage,  as to the applicable  priority lien of the Mortgage subject
          to the exceptions set forth in paragraph (4) above; to the best of the
          Seller's knowledge, no claims have been made under such mortgage 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 mortgage title insurance policy.

                    (13)  To the  best  of the  Seller's  knowledge,  all of the
          improvements  which were included for the purpose of  determining  the
          appraised  value of each  Mortgaged  Property  lie  wholly  within the
          boundaries and building  restriction  lines of such  property,  and no
          improvements  on adjoining  properties  encroach  upon such  Mortgaged
          Property.

                    (14) To the best of the Seller's  knowledge,  no improvement
          located on or being part of any Mortgaged  Property is in violation of
          any applicable  zoning law or regulation.  To the best of the Seller's
          knowledge,  all inspections,  licenses and certificates required to be
          made or issued with respect to all occupied portions of such Mortgaged
          Property  and,  with  respect  to the use and  occupancy  of the same,
          including  but not  limited  to  certificates  of  occupancy  and fire
          underwriting  certificates,  have  been  made  or  obtained  from  the
          appropriate

                                    S-IIIB-2


          authorities, unless the lack thereof would not have a material adverse
          effect on the value of such  Mortgaged  Property,  and such  Mortgaged
          Property is lawfully occupied under applicable law.

                    (15)  Each  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 and under
          applicable law. To the best of the Seller's knowledge,  all parties to
          such  Mortgage  Note and such  Mortgage had legal  capacity to execute
          such  Mortgage  Note and such Mortgage and each such Mortgage Note and
          Mortgage have been duly and properly executed by such parties.

                    (16) The proceeds of each Loan (other than  certain  amounts
          escrowed for home improvements) have been fully disbursed and there is
          no requirement for future  advances  thereunder.  All costs,  fees and
          expenses  incurred in making,  or closing or recording such Loans were
          paid.

                    (17)  Each  Mortgage  contains   customary  and  enforceable
          provisions  which render the rights and remedies of the holder thereof
          adequate for the realization against the related Mortgaged Property of
          the benefits of the security, including, (a) in the case of a Mortgage
          designated as a deed of trust,  by trustee's sale and (b) otherwise by
          judicial foreclosure.

                    (18) With respect to each  Mortgage  constituting  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 such  Mortgage,  and no fees or  expenses  are or will become
          payable by the  Certificateholders  to the  trustee  under the deed of
          trust, except in connection with a trustee's sale after default by the
          Mortgagor.

                    (19)   Each   Mortgage   Note  and  each   Mortgage   is  in
          substantially  one of the forms acceptable to FNMA or FHLMC, with such
          riders as have been acceptable to FNMA or FHLMC, as the case may be.

                    (20) The origination,  underwriting and collection practices
          used by the Seller with respect to each Loan have been in all respects
          legal,  prudent and  customary in the mortgage  lending and  servicing
          business.

                    (21) There is no pledged  account  or other  security  other
          than any Escrow  Account  and real  estate  securing  the  Mortgagor's
          obligations.

                    (22) No Loan has a  shared  appreciation  feature,  or other
          contingent interest feature.

                    (23) Each Loan contains a customary "due on sale" clause.

                    (24) To the best of Seller's knowledge: at the Cut-off Date,
          the  improvements  on each Mortgaged  Property were covered by a valid
          and  existing  hazard  insurance  policy with a  generally  acceptable
          carrier that provides for fire and extended  coverage and coverage for
          such other hazards as are  customary in the area where such  Mortgaged
          Property  is located in an amount at least  equal to the lesser of (a)
          the maximum  insurable  value of the  improvements  on such  Mortgaged
          Property  or (b)  (i) in the  case  of a Loan  secured  by a  Mortgage
          creating  a first  lien  on  such  Mortgaged  Property,  the  original
          principal balance of such Loan, or (ii) in the case of a Loan which is
          subject  to a prior  loan  or  prior  loans,  the  combined  principal
          balances  of  such  Loan  and the  prior  loan(s).  If such  Mortgaged
          Property is a  condominium  unit,

                                    S-IIIB-3


          it is included under the coverage afforded by a blanket policy for the
          condominium  unit.  For all  Mortgages  creating  a first  lien on the
          related Mortgaged Property, all such individual insurance policies and
          all flood  policies  referred to in item (25) below contain a standard
          mortgagee clause naming the Seller or the original mortgagee,  and its
          successors in interest,  as mortgagee,  and the Seller has received no
          notice that any premiums  due and payable  thereon have not been paid;
          the Mortgage  obligates the Mortgagor  thereunder to maintain all such
          insurance  including  flood  insurance  at the  Mortgagor's  cost  and
          expense,  and upon the  Mortgagor's  failure to do so,  authorizes the
          holder of the  Mortgage to obtain and maintain  such  insurance at the
          Mortgagor's cost and expense and to seek  reimbursement  therefor from
          the Mortgagor.

                    (25) If a Mortgaged Property is in an area identified in the
          Federal Register by the Federal Emergency  Management Agency as having
          special flood hazards,  a flood insurance policy in a form meeting the
          requirements  of  the  current   guidelines  of  the  Flood  Insurance
          Administration  was required at closing with respect to such Mortgaged
          Property with a generally acceptable carrier in an amount representing
          coverage  not less  than the  least  of (a) the  original  outstanding
          principal balance of the related Loan, (b) the minimum amount required
          to compensate for damage or loss on a maximum insurable value basis or
          (c) the maximum amount of insurance that is available  under the Flood
          Disaster Protection Act of 1973, as amended.

                    (26) To the  best of the  Seller's  knowledge,  there  is no
          proceeding  occurring,  pending or threatened for the total or partial
          condemnation of any Mortgaged Property.

                    (27) There is no material  monetary  default  existing under
          any  Mortgage  or the  related  Mortgage  Note and, to the best of the
          Seller's knowledge, there is no material 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
          under such Mortgage or related  Mortgage  Note; and the Seller has not
          waived any default, breach, violation or event of acceleration.

                    (28) Each  Mortgaged  Property  is  improved  by a mixed use
          building or a one- to four-family, or other multi-family,  residential
          dwelling including  condominium units,  which, to the best of Seller's
          knowledge,  does not include cooperatives or mobile homes and does not
          constitute other than real property under state law.

                    (29) Each Loan is being serviced by the Servicer.

                    (30) Any future advances made prior to the Cut-off Date have
          been consolidated with the outstanding principal amount secured by the
          related  Mortgage,  and the secured principal amount, as consolidated,
          bears a single  interest rate and single  repayment  term reflected on
          the related loan schedule.  The consolidated principal amount does not
          exceed the original  principal  amount of such Loan.  No Mortgage Note
          permits or  obligates  the  Servicer  to make  future  advances to the
          Mortgagor at the option of the Mortgagor.

                    (31)  To  the  best  of  Seller's   knowledge:   all  taxes,
          governmental   assessments,   insurance  premiums,  water,  sewer  and
          municipal charges, leasehold payments or ground rents which previously
          became due and owing have been paid,  except for items which have been
          assessed, but are not yet due and payable.  Except for (a) payments in
          the nature of escrow payments, and (b) interest accruing from the date
          of any Mortgage Note or date of disbursement  of the related  Mortgage
          proceeds,  whichever is later,  to the day which precedes by one month
          the Due Date of the  first  installment  of  principal  and  interest,
          including  without  limitation,  taxes  and  insurance  payments,  the
          Servicer has not advanced  funds,  or induced,  solicited or knowingly

                                    S-IIIB-4


          received  any  advance of funds by a party  other than the  Mortgagor,
          directly or indirectly,  for the payment of any amount required by the
          related Mortgage.

                    (32) Each Loan was underwritten in all material  respects in
          accordance with the Seller's  underwriting  guidelines as set forth in
          the Prospectus Supplement.

                    (33) An  appraisal of each  Mortgaged  Property was obtained
          from a qualified appraiser, duly appointed by the originator,  who had
          no interest,  direct or indirect,  in the Mortgaged Property or in any
          loan  made on the  security  thereof,  and whose  compensation  is not
          affected by the approval or disapproval  of such Loan;  such appraisal
          is in a form acceptable to FNMA and FHLMC.

                    (34) No  Loan  is a  graduated  payment  mortgage  loan or a
          growing  equity  mortgage loan, and no Loan is subject to a buydown or
          similar arrangement.

                    (35) The Loans  were  selected  from  among the  outstanding
          residential  mortgage or mixed use loans in Seller's  portfolio at the
          Closing Date as to which the representations and warranties made as to
          such Loans set forth in this Schedule IIIB can be made. Such selection
          was not made in a manner that would adversely  affect the interests of
          Certificateholders.

                    (36)  Each  Loan  has a Due Date in the  month of the  first
          Distribution Date.

                    (37)  Approximately  (a)  9.73% of the Group I Loans and (b)
          none of the Group II Loans (by principal balance) are Balloon Loans.

                    (38) No Loan is subject to negative amortization or deferred
          interest payments.

                    (39) No Mortgagor has requested relief under the Relief Act.

                    (40) None of the Loans are retail installment  contracts for
          goods or services or are home improvement loans for goods or services,
          which would be either "consumer  credit  contracts" or "purchase money
          loans" as such terms are defined in 16 C.F.R. ss.433.1.

                    (41) No  Mortgagor  has or  will  have a  claim  or  defense
          against Seller or any assignor or assignee of Seller under any express
          or implied  warranty  with  respect to goods or  services  provided in
          connection with any Loan.

                    (42) Each Loan is a  "qualified  mortgage"  for  purposes of
          Section 860G(a)(3) of the Code.

                    (43) The Loans,  individually and in the aggregate,  conform
          in all material respects to the descriptions thereof in the Prospectus
          Supplement.

                    (44)  There  exist no  deficiencies  with  respect to escrow
          deposits  and  payments,  if such are  required,  for which  customary
          arrangements  for repayment  thereof have not been made, and no escrow
          deposits or payments of other  charges or payments due the Seller have
          been capitalized under any Mortgage or related Mortgage Note.

                    (45) All Loans  calculate  interest  utilizing the actuarial
          method.

                                    S-IIIB-5


                    (46) None of the Loans are  subject to the Home  Ownership &
          Equity Protection Act of 1994.

                    (47) As of the Cut-off  Date,  the Mortgage Rate relating to
          each Loan that is an  adjustable  rate mortgage loan has been adjusted
          in accordance with the terms of the related Mortgage Note.







                                    S-IIIB-6


                                  SCHEDULE IIIC

                              Equity One ABS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 2002-3

          Loan Representations and Warranties of Equity One-New Hampshire
          ---------------------------------------------------------------

          Equity One-New Hampshire  ("Seller") hereby makes the  representations
and warranties set forth in this Schedule IIIC to the Depositor and the Trustee,
as of the Closing  Date or if so specified  herein,  as of the Cut-off Date with
respect to the Loans being conveyed by Seller and the Mortgages,  Mortgage Notes
and  Mortgaged  Properties  related  thereto.  Capitalized  terms  used  but not
otherwise defined in this Schedule IIIC shall have the meanings ascribed thereto
in the Pooling and Servicing  Agreement (the "Pooling and Servicing  Agreement")
relating to the above-referenced Series, among Seller, the other Sellers and the
Servicer  identified therein,  Equity One ABS, Inc., as depositor,  and JPMorgan
Chase Bank, as trustee.  The term "Agreement"  shall be used in this Schedule to
refer to the Pooling and Servicing Agreement.

                    (1) The information set forth on Schedule I to the Agreement
          with respect to the Loans is true and correct in all material respects
          as of the Closing Date.

                    (2) As of the Cut-off  Date,  (i) no Loan was  contractually
          past  due for 60 or more  days  and  (ii)  not  more  than  2.95%  (by
          principal  balance)  of the  Group I Loans  and  9.03%  (by  principal
          balance) set forth on Schedule I to the Agreement  were between 30 and
          59 days contractually past due (assuming 30 day months).

                    (3) No Loan  had a  Loan-to-Value  Ratio at  origination  in
          excess of 100.00%. For purposes of determining the date of origination
          on which each Loan's Loan-to-Value Ratio is measured, no Loan has been
          significantly  modified  within  the  meaning of  Treasury  Regulation
          1.860G-2(b) as of the Closing Date.

                    (4) Each Mortgage is a valid and enforceable first or second
          lien on the referenced Mortgaged Property subject only to (a) the lien
          of non  delinquent  current real property taxes and  assessments,  (b)
          covenants,  conditions and restrictions,  rights of way, easements and
          other  matters of public  record as of the date of  recording  of such
          Mortgage,  such  exceptions  appearing of record being  acceptable  to
          mortgage lending institutions  generally or specifically  reflected in
          the appraisal made in connection  with the  origination of the related
          Loan and (c) 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 such Mortgage.

                    (5) Immediately  prior to the assignment of the Loans to the
          Depositor,  the  Seller  had good title to, and was the sole owner of,
          each such Loan free and clear of any pledge,  lien (except in the case
          of a Second Lien Loan,  which shall be subject to prior liens approved
          by Seller),  encumbrance  or security  interest and had full right and
          authority,  subject to no interest or  participation  of, or agreement
          with,  any other  party,  to sell and assign the same  pursuant to the
          Agreement.

                    (6)  To  the  best  of  Seller's  knowledge,   there  is  no
          delinquent tax or assessment lien against any Mortgaged Property.

                                    S-IIIC-1


                    (7) There is no valid right of rescission,  offset,  defense
          or  counterclaim  to any  Mortgage  Note or  Mortgage,  including  the
          obligation of the Mortgagor to pay the unpaid principal of or interest
          on such Mortgage Note.

                    (8)  To  the  best  of  Seller's  knowledge,  there  are  no
          mechanics' liens or claims for work,  labor or material  affecting any
          Mortgaged Property which are or may be a lien prior to, or equal with,
          the lien of such Mortgage,  except those which are insured  against by
          the title insurance policy referred to in item (12) below.

                    (9) To the best of the Seller's  knowledge,  each  Mortgaged
          Property is free of material damage and in good repair.

                    (10)  Each  Loan at  origination  complied  in all  material
          respects with applicable  state and federal laws,  including,  without
          limitation,  usury, equal credit  opportunity,  real estate settlement
          procedures,  truth-in-lending and disclosure laws, and consummation of
          the transactions contemplated hereby will not involve the violation of
          any such laws.

                    (11) As of the  Closing  Date,  neither  the  Seller nor any
          prior holder of any Mortgage has modified the Mortgage in any material
          respect  (except  that a Loan  may have  been  modified  by a  written
          instrument  which has been recorded or submitted for  recordation,  if
          necessary,  to protect the interests of the Certificateholders and the
          original  or a copy of which  has been or  shall be  delivered  to the
          Trustee);  satisfied,  canceled or subordinated such Mortgage in whole
          or in part;  released  the related  Mortgaged  Property in whole or in
          part from the lien of such  Mortgage;  or executed any  instrument  of
          release,  cancellation,  modification  or  satisfaction  with  respect
          thereto.

                    (12) For each  Loan,  a lender's  policy of title  insurance
          together  with  a  condominium   endorsement  and  extended   coverage
          endorsement, if applicable, in an amount at least equal to the Cut-off
          Date  Stated  Principal  Balance  of each  such  Loan or a  commitment
          (binder)  to  issue  the  same  was  effective  on  the  date  of  the
          origination  of each Loan,  each such  policy is valid and  remains in
          full  force and  effect,  and each such  policy  was issued by a title
          insurer qualified to do business in the jurisdiction where the related
          Mortgaged  Property is located,  which  policy  insures the Seller and
          successor  owners  of  indebtedness  secured  by the  related  insured
          Mortgage,  as to the applicable  priority lien of the Mortgage subject
          to the exceptions set forth in paragraph (4) above; to the best of the
          Seller's knowledge, no claims have been made under such mortgage 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 mortgage title insurance policy.

                    (13)  To the  best  of the  Seller's  knowledge,  all of the
          improvements  which were included for the purpose of  determining  the
          appraised  value of each  Mortgaged  Property  lie  wholly  within the
          boundaries and building  restriction  lines of such  property,  and no
          improvements  on adjoining  properties  encroach  upon such  Mortgaged
          Property.

                    (14) To the best of the Seller's  knowledge,  no improvement
          located on or being part of any Mortgaged  Property is in violation of
          any applicable  zoning law or regulation.  To the best of the Seller's
          knowledge,  all inspections,  licenses and certificates required to be
          made or issued with respect to all occupied portions of such Mortgaged
          Property  and,  with  respect  to the use and  occupancy  of the same,
          including  but not  limited  to  certificates  of  occupancy  and fire
          underwriting  certificates,  have  been  made  or  obtained  from  the
          appropriate

                                    S-IIIC-2


          authorities, unless the lack thereof would not have a material adverse
          effect on the value of such  Mortgaged  Property,  and such  Mortgaged
          Property is lawfully occupied under applicable law.

                    (15)  Each  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 and under
          applicable law. To the best of the Seller's knowledge,  all parties to
          such  Mortgage  Note and such  Mortgage had legal  capacity to execute
          such  Mortgage  Note and such Mortgage and each such Mortgage Note and
          Mortgage have been duly and properly executed by such parties.

                    (16) The proceeds of each Loan (other than  certain  amounts
          escrowed for home improvements) have been fully disbursed and there is
          no requirement for future  advances  thereunder.  All costs,  fees and
          expenses  incurred in making,  or closing or recording such Loans were
          paid.

                    (17)  Each  Mortgage  contains   customary  and  enforceable
          provisions  which render the rights and remedies of the holder thereof
          adequate for the realization against the related Mortgaged Property of
          the benefits of the security, including, (a) in the case of a Mortgage
          designated as a deed of trust,  by trustee's sale and (b) otherwise by
          judicial foreclosure.

                    (18) With respect to each  Mortgage  constituting  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 such  Mortgage,  and no fees or  expenses  are or will become
          payable by the  Certificateholders  to the  trustee  under the deed of
          trust, except in connection with a trustee's sale after default by the
          Mortgagor.

                    (19)   Each   Mortgage   Note  and  each   Mortgage   is  in
          substantially  one of the forms acceptable to FNMA or FHLMC, with such
          riders as have been acceptable to FNMA or FHLMC, as the case may be.

                    (20) The origination,  underwriting and collection practices
          used by the Seller with respect to each Loan have been in all respects
          legal,  prudent and  customary in the mortgage  lending and  servicing
          business.

                    (21) There is no pledged  account  or other  security  other
          than any Escrow  Account  and real  estate  securing  the  Mortgagor's
          obligations.

                    (22) No Loan has a  shared  appreciation  feature,  or other
          contingent interest feature.

                    (23) Each Loan contains a customary "due on sale" clause.

                    (24) To the best of Seller's knowledge: at the Cut-off Date,
          the  improvements  on each Mortgaged  Property were covered by a valid
          and  existing  hazard  insurance  policy with a  generally  acceptable
          carrier that provides for fire and extended  coverage and coverage for
          such other hazards as are  customary in the area where such  Mortgaged
          Property  is located in an amount at least  equal to the lesser of (a)
          the maximum  insurable  value of the  improvements  on such  Mortgaged
          Property  or (b)  (i) in the  case  of a Loan  secured  by a  Mortgage
          creating  a first  lien  on  such  Mortgaged  Property,  the  original
          principal balance of such Loan, or (ii) in the case of a Loan which is
          subject  to a prior  loan  or  prior  loans,  the  combined  principal
          balances  of  such  Loan  and the  prior  loan(s).  If such  Mortgaged
          Property is a  condominium  unit,

                                    S-IIIC-3


          it is included under the coverage afforded by a blanket policy for the
          condominium  unit.  For all  Mortgages  creating  a first  lien on the
          related Mortgaged Property, all such individual insurance policies and
          all flood  policies  referred to in item (25) below contain a standard
          mortgagee clause naming the Seller or the original mortgagee,  and its
          successors in interest,  as mortgagee,  and the Seller has received no
          notice that any premiums  due and payable  thereon have not been paid;
          the Mortgage  obligates the Mortgagor  thereunder to maintain all such
          insurance  including  flood  insurance  at the  Mortgagor's  cost  and
          expense,  and upon the  Mortgagor's  failure to do so,  authorizes the
          holder of the  Mortgage to obtain and maintain  such  insurance at the
          Mortgagor's cost and expense and to seek  reimbursement  therefor from
          the Mortgagor.

                    (25) If a Mortgaged Property is in an area identified in the
          Federal Register by the Federal Emergency  Management Agency as having
          special flood hazards,  a flood insurance policy in a form meeting the
          requirements  of  the  current   guidelines  of  the  Flood  Insurance
          Administration  was required at closing with respect to such Mortgaged
          Property with a generally acceptable carrier in an amount representing
          coverage  not less  than the  least  of (a) the  original  outstanding
          principal balance of the related Loan, (b) the minimum amount required
          to compensate for damage or loss on a maximum insurable value basis or
          (c) the maximum amount of insurance that is available  under the Flood
          Disaster Protection Act of 1973, as amended.

                    (26) To the  best of the  Seller's  knowledge,  there  is no
          proceeding  occurring,  pending or threatened for the total or partial
          condemnation of any Mortgaged Property.

                    (27) There is no material  monetary  default  existing under
          any  Mortgage  or the  related  Mortgage  Note and, to the best of the
          Seller's knowledge, there is no material 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
          under such Mortgage or related  Mortgage  Note; and the Seller has not
          waived any default, breach, violation or event of acceleration.

                    (28) Each  Mortgaged  Property  is  improved  by a mixed use
          building or a one- to four-family, or other multi-family,  residential
          dwelling including  condominium units,  which, to the best of Seller's
          knowledge,  does not include cooperatives or mobile homes and does not
          constitute other than real property under state law.

                    (29) Each Loan is being serviced by the Servicer.

                    (30) Any future advances made prior to the Cut-off Date have
          been consolidated with the outstanding principal amount secured by the
          related  Mortgage,  and the secured principal amount, as consolidated,
          bears a single  interest rate and single  repayment  term reflected on
          the related loan schedule.  The consolidated principal amount does not
          exceed the original  principal  amount of such Loan.  No Mortgage Note
          permits or  obligates  the  Servicer  to make  future  advances to the
          Mortgagor at the option of the Mortgagor.

                    (31)  To  the  best  of  Seller's   knowledge:   all  taxes,
          governmental   assessments,   insurance  premiums,  water,  sewer  and
          municipal charges, leasehold payments or ground rents which previously
          became due and owing have been paid,  except for items which have been
          assessed, but are not yet due and payable.  Except for (a) payments in
          the nature of escrow payments, and (b) interest accruing from the date
          of any Mortgage Note or date of disbursement  of the related  Mortgage
          proceeds,  whichever is later,  to the day which precedes by one month
          the Due Date of the  first  installment  of  principal  and  interest,
          including  without  limitation,  taxes  and  insurance  payments,  the
          Servicer has not advanced  funds,  or induced,  solicited or knowingly

                                    S-IIIC-4


          received  any  advance of funds by a party  other than the  Mortgagor,
          directly or indirectly,  for the payment of any amount required by the
          related Mortgage.

                    (32) Each Loan was underwritten in all material  respects in
          accordance with the Seller's  underwriting  guidelines as set forth in
          the Prospectus Supplement.

                    (33) An  appraisal of each  Mortgaged  Property was obtained
          from a qualified appraiser, duly appointed by the originator,  who had
          no interest,  direct or indirect,  in the Mortgaged Property or in any
          loan  made on the  security  thereof,  and whose  compensation  is not
          affected by the approval or disapproval  of such Loan;  such appraisal
          is in a form acceptable to FNMA and FHLMC.

                    (34) No  Loan  is a  graduated  payment  mortgage  loan or a
          growing  equity  mortgage loan, and no Loan is subject to a buydown or
          similar arrangement.

                    (35) The Loans  were  selected  from  among the  outstanding
          residential  mortgage or mixed use loans in Seller's  portfolio at the
          Closing Date as to which the representations and warranties made as to
          such Loans set forth in this Schedule IIIC can be made. Such selection
          was not made in a manner that would adversely  affect the interests of
          Certificateholders.

                    (36)  Each  Loan  has a Due Date in the  month of the  first
          Distribution Date.

                    (37)  Approximately  (a) 17.56% of the Group I Loans and (b)
          none of the Group II Loans (by principal balance) are Balloon Loans.

                    (38) No Loan is subject to negative amortization or deferred
          interest payments.

                    (39) No Mortgagor has requested relief under the Relief Act.

                    (40) None of the Loans are retail installment  contracts for
          goods or services or are home improvement loans for goods or services,
          which would be either "consumer  credit  contracts" or "purchase money
          loans" as such terms are defined in 16 C.F.R. ss.433.1.

                    (41) No  Mortgagor  has or  will  have a  claim  or  defense
          against Seller or any assignor or assignee of Seller under any express
          or implied  warranty  with  respect to goods or  services  provided in
          connection with any Loan.

                    (42) Each Loan is a  "qualified  mortgage"  for  purposes of
          Section 860G(a)(3) of the Code.

                    (43) The Loans,  individually and in the aggregate,  conform
          in all material respects to the descriptions thereof in the Prospectus
          Supplement.

                    (44)  There  exist no  deficiencies  with  respect to escrow
          deposits  and  payments,  if such are  required,  for which  customary
          arrangements  for repayment  thereof have not been made, and no escrow
          deposits or payments of other  charges or payments due the Seller have
          been capitalized under any Mortgage or related Mortgage Note.

                    (45) All Loans  calculate  interest  utilizing the actuarial
          method.

                                    S-IIIC-5


                    (46) None of the Loans are  subject to the Home  Ownership &
          Equity Protection Act of 1994.

                    (47) As of the Cut-off  Date,  the Mortgage Rate relating to
          each Loan that is an  adjustable  rate mortgage loan has been adjusted
          in accordance with the terms of the related Mortgage Note.





                                    S-IIIC-6


                                  SCHEDULE IIID

                              Equity One ABS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 2002-3

          Loan Representations and Warranties of Equity One-Pennsylvania
          --------------------------------------------------------------

          Equity  One-Pennsylvania  ("Seller") hereby makes the  representations
and warranties set forth in this Schedule IIID to the Depositor and the Trustee,
as of the Closing  Date or if so specified  herein,  as of the Cut-off Date with
respect to the Loans being conveyed by Seller and the Mortgages,  Mortgage Notes
and  Mortgaged  Properties  related  thereto.  Capitalized  terms  used  but not
otherwise defined in this Schedule IIID shall have the meanings ascribed thereto
in the Pooling and Servicing  Agreement (the "Pooling and Servicing  Agreement")
relating to the above-referenced Series, among Seller, the other Sellers and the
Servicer  identified therein,  Equity One ABS, Inc., as depositor,  and JPMorgan
Chase Bank, as trustee.  The term "Agreement"  shall be used in this Schedule to
refer to the Pooling and Servicing Agreement.

                    (1) The information set forth on Schedule I to the Agreement
          with respect to the Loans is true and correct in all material respects
          as of the Closing Date.

                    (2) As of the Cut-off  Date,  (i) no Loan was  contractually
          past  due for 60 or more  days  and  (ii)  not  more  than  2.95%  (by
          principal  balance)  of the  Group I Loans  and  9.03%  (by  principal
          balance)  of the  Group  II  Loans  set  forth  on  Schedule  I to the
          Agreement were between 30 and 59 days contractually past due (assuming
          30 day months).

                    (3) No Loan  had a  Loan-to-Value  Ratio at  origination  in
          excess of 100.00%. For purposes of determining the date of origination
          on which each Loan's Loan-to-Value Ratio is measured, no Loan has been
          significantly  modified  within  the  meaning of  Treasury  Regulation
          1.860G-2(b) as of the Closing Date.

                    (4) Each Mortgage is a valid and enforceable first or second
          lien on the referenced Mortgaged Property subject only to (a) the lien
          of non  delinquent  current real property taxes and  assessments,  (b)
          covenants,  conditions and restrictions,  rights of way, easements and
          other  matters of public  record as of the date of  recording  of such
          Mortgage,  such  exceptions  appearing of record being  acceptable  to
          mortgage lending institutions  generally or specifically  reflected in
          the appraisal made in connection  with the  origination of the related
          Loan and (c) 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 such Mortgage.

                    (5) Immediately  prior to the assignment of the Loans to the
          Depositor,  the  Seller  had good title to, and was the sole owner of,
          each such Loan free and clear of any pledge,  lien (except in the case
          of a Second Lien Loan,  which shall be subject to prior liens approved
          by Seller),  encumbrance  or security  interest and had full right and
          authority,  subject to no interest or  participation  of, or agreement
          with,  any other  party,  to sell and assign the same  pursuant to the
          Agreement.

                    (6)  To  the  best  of  Seller's  knowledge,   there  is  no
          delinquent tax or assessment lien against any Mortgaged Property.

                                    S-IIID-1


                    (7) There is no valid right of rescission,  offset,  defense
          or  counterclaim  to any  Mortgage  Note or  Mortgage,  including  the
          obligation of the Mortgagor to pay the unpaid principal of or interest
          on such Mortgage Note.

                    (8)  To  the  best  of  Seller's  knowledge,  there  are  no
          mechanics' liens or claims for work,  labor or material  affecting any
          Mortgaged Property which are or may be a lien prior to, or equal with,
          the lien of such Mortgage,  except those which are insured  against by
          the title insurance policy referred to in item (12) below.

                    (9) To the best of the Seller's  knowledge,  each  Mortgaged
          Property is free of material damage and in good repair.

                    (10)  Each  Loan at  origination  complied  in all  material
          respects with applicable  state and federal laws,  including,  without
          limitation,  usury, equal credit  opportunity,  real estate settlement
          procedures,  truth-in-lending and disclosure laws, and consummation of
          the transactions contemplated hereby will not involve the violation of
          any such laws.

                    (11) As of the  Closing  Date,  neither  the  Seller nor any
          prior holder of any Mortgage has modified the Mortgage in any material
          respect  (except  that a Loan  may have  been  modified  by a  written
          instrument  which has been recorded or submitted for  recordation,  if
          necessary,  to protect the interests of the Certificateholders and the
          original  or a copy of which  has been or  shall be  delivered  to the
          Trustee);  satisfied,  canceled or subordinated such Mortgage in whole
          or in part;  released  the related  Mortgaged  Property in whole or in
          part from the lien of such  Mortgage;  or executed any  instrument  of
          release,  cancellation,  modification  or  satisfaction  with  respect
          thereto.

                    (12) For each  Loan,  a lender's  policy of title  insurance
          together  with  a  condominium   endorsement  and  extended   coverage
          endorsement, if applicable, in an amount at least equal to the Cut-off
          Date  Stated  Principal  Balance  of each  such  Loan or a  commitment
          (binder)  to  issue  the  same  was  effective  on  the  date  of  the
          origination  of each Loan,  each such  policy is valid and  remains in
          full  force and  effect,  and each such  policy  was issued by a title
          insurer qualified to do business in the jurisdiction where the related
          Mortgaged  Property is located,  which  policy  insures the Seller and
          successor  owners  of  indebtedness  secured  by the  related  insured
          Mortgage,  as to the applicable  priority lien of the Mortgage subject
          to the exceptions set forth in paragraph (4) above; to the best of the
          Seller's knowledge, no claims have been made under such mortgage 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 mortgage title insurance policy.

                    (13)  To the  best  of the  Seller's  knowledge,  all of the
          improvements  which were included for the purpose of  determining  the
          appraised  value of each  Mortgaged  Property  lie  wholly  within the
          boundaries and building  restriction  lines of such  property,  and no
          improvements  on adjoining  properties  encroach  upon such  Mortgaged
          Property.

                    (14) To the best of the Seller's  knowledge,  no improvement
          located on or being part of any Mortgaged  Property is in violation of
          any applicable  zoning law or regulation.  To the best of the Seller's
          knowledge,  all inspections,  licenses and certificates required to be
          made or issued with respect to all occupied portions of such Mortgaged
          Property  and,  with  respect  to the use and  occupancy  of the same,
          including  but not  limited  to  certificates  of  occupancy  and fire
          underwriting  certificates,  have  been  made  or  obtained  from  the
          appropriate

                                    S-IIID-2


          authorities, unless the lack thereof would not have a material adverse
          effect on the value of such  Mortgaged  Property,  and such  Mortgaged
          Property is lawfully occupied under applicable law.

                    (15)  Each  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 and under
          applicable law. To the best of the Seller's knowledge,  all parties to
          such  Mortgage  Note and such  Mortgage had legal  capacity to execute
          such  Mortgage  Note and such Mortgage and each such Mortgage Note and
          Mortgage have been duly and properly executed by such parties.

                    (16) The proceeds of each Loan (other than  certain  amounts
          escrowed for home improvements) have been fully disbursed and there is
          no requirement for future  advances  thereunder.  All costs,  fees and
          expenses  incurred in making,  or closing or recording such Loans were
          paid.

                    (17)  Each  Mortgage  contains   customary  and  enforceable
          provisions  which render the rights and remedies of the holder thereof
          adequate for the realization against the related Mortgaged Property of
          the benefits of the security, including, (a) in the case of a Mortgage
          designated as a deed of trust,  by trustee's sale and (b) otherwise by
          judicial foreclosure.

                    (18) With respect to each  Mortgage  constituting  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 such  Mortgage,  and no fees or  expenses  are or will become
          payable by the  Certificateholders  to the  trustee  under the deed of
          trust, except in connection with a trustee's sale after default by the
          Mortgagor.

                    (19)   Each   Mortgage   Note  and  each   Mortgage   is  in
          substantially  one of the forms acceptable to FNMA or FHLMC, with such
          riders as have been acceptable to FNMA or FHLMC, as the case may be.

                    (20) The origination,  underwriting and collection practices
          used by the Seller with respect to each Loan have been in all respects
          legal,  prudent and  customary in the mortgage  lending and  servicing
          business.

                    (21) There is no pledged  account  or other  security  other
          than any Escrow  Account  and real  estate  securing  the  Mortgagor's
          obligations.

                    (22) No Loan has a  shared  appreciation  feature,  or other
          contingent interest feature.

                    (23) Each Loan contains a customary "due on sale" clause.

                    (24) To the best of Seller's knowledge: at the Cut-off Date,
          the  improvements  on each Mortgaged  Property were covered by a valid
          and  existing  hazard  insurance  policy with a  generally  acceptable
          carrier that provides for fire and extended  coverage and coverage for
          such other hazards as are  customary in the area where such  Mortgaged
          Property  is located in an amount at least  equal to the lesser of (a)
          the maximum  insurable  value of the  improvements  on such  Mortgaged
          Property  or (b)  (i) in the  case  of a Loan  secured  by a  Mortgage
          creating  a first  lien  on  such  Mortgaged  Property,  the  original
          principal balance of such Loan, or (ii) in the case of a Loan which is
          subject  to a prior  loan  or  prior  loans,  the  combined  principal
          balances  of  such  Loan  and the  prior  loan(s).  If such  Mortgaged
          Property is a  condominium  unit,

                                    S-IIID-3


          it is included under the coverage afforded by a blanket policy for the
          condominium  unit.  For all  Mortgages  creating  a first  lien on the
          related Mortgaged Property, all such individual insurance policies and
          all flood  policies  referred to in item (25) below contain a standard
          mortgagee clause naming the Seller or the original mortgagee,  and its
          successors in interest,  as mortgagee,  and the Seller has received no
          notice that any premiums  due and payable  thereon have not been paid;
          the Mortgage  obligates the Mortgagor  thereunder to maintain all such
          insurance  including  flood  insurance  at the  Mortgagor's  cost  and
          expense,  and upon the  Mortgagor's  failure to do so,  authorizes the
          holder of the  Mortgage to obtain and maintain  such  insurance at the
          Mortgagor's cost and expense and to seek  reimbursement  therefor from
          the Mortgagor.

                    (25) If a Mortgaged Property is in an area identified in the
          Federal Register by the Federal Emergency  Management Agency as having
          special flood hazards,  a flood insurance policy in a form meeting the
          requirements  of  the  current   guidelines  of  the  Flood  Insurance
          Administration  was required at closing with respect to such Mortgaged
          Property with a generally acceptable carrier in an amount representing
          coverage  not less  than the  least  of (a) the  original  outstanding
          principal balance of the related Loan, (b) the minimum amount required
          to compensate for damage or loss on a maximum insurable value basis or
          (c) the maximum amount of insurance that is available  under the Flood
          Disaster Protection Act of 1973, as amended.

                    (26) To the  best of the  Seller's  knowledge,  there  is no
          proceeding  occurring,  pending or threatened for the total or partial
          condemnation of any Mortgaged Property.

                    (27) There is no material  monetary  default  existing under
          any  Mortgage  or the  related  Mortgage  Note and, to the best of the
          Seller's knowledge, there is no material 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
          under such Mortgage or related  Mortgage  Note; and the Seller has not
          waived any default, breach, violation or event of acceleration.

                    (28) Each  Mortgaged  Property  is  improved  by a mixed use
          building or a one- to four-family, or other multi-family,  residential
          dwelling including  condominium units,  which, to the best of Seller's
          knowledge,  does not include cooperatives or mobile homes and does not
          constitute other than real property under state law.

                    (29) Each Loan is being serviced by the Servicer.

                    (30) Any future advances made prior to the Cut-off Date have
          been consolidated with the outstanding principal amount secured by the
          related  Mortgage,  and the secured principal amount, as consolidated,
          bears a single  interest rate and single  repayment  term reflected on
          the related loan schedule.  The consolidated principal amount does not
          exceed the original  principal  amount of such Loan.  No Mortgage Note
          permits or  obligates  the  Servicer  to make  future  advances to the
          Mortgagor at the option of the Mortgagor.

                    (31)  To  the  best  of  Seller's   knowledge:   all  taxes,
          governmental   assessments,   insurance  premiums,  water,  sewer  and
          municipal charges, leasehold payments or ground rents which previously
          became due and owing have been paid,  except for items which have been
          assessed, but are not yet due and payable.  Except for (a) payments in
          the nature of escrow payments, and (b) interest accruing from the date
          of any Mortgage Note or date of disbursement  of the related  Mortgage
          proceeds,  whichever is later,  to the day which precedes by one month
          the Due Date of the  first  installment  of  principal  and  interest,
          including  without  limitation,  taxes  and  insurance  payments,  the
          Servicer has not advanced  funds,  or induced,  solicited or knowingly

                                    S-IIID-4


          received  any  advance of funds by a party  other than the  Mortgagor,
          directly or indirectly,  for the payment of any amount required by the
          related Mortgage.

                    (32) Each Loan was underwritten in all material  respects in
          accordance with the Seller's  underwriting  guidelines as set forth in
          the Prospectus Supplement.

                    (33) An  appraisal of each  Mortgaged  Property was obtained
          from a qualified appraiser, duly appointed by the originator,  who had
          no interest,  direct or indirect,  in the Mortgaged Property or in any
          loan  made on the  security  thereof,  and whose  compensation  is not
          affected by the approval or disapproval  of such Loan;  such appraisal
          is in a form acceptable to FNMA and FHLMC.

                    (34) No  Loan  is a  graduated  payment  mortgage  loan or a
          growing  equity  mortgage loan, and no Loan is subject to a buydown or
          similar arrangement.

                    (35) The Loans  were  selected  from  among the  outstanding
          residential  mortgage or mixed use loans in Seller's  portfolio at the
          Closing Date as to which the representations and warranties made as to
          such Loans set forth in this Schedule IIID can be made. Such selection
          was not made in a manner that would adversely  affect the interests of
          Certificateholders.

                    (36)  Each  Loan  has a Due Date in the  month of the  first
          Distribution Date.

                    (37)  Approximately  (a) 55.52% of the Group I Loans and (b)
          none of the Group II Loans (by principal balance) are Balloon Loans.

                    (38) No Loan is subject to negative amortization or deferred
          interest payments.

                    (39) No Mortgagor has requested relief under the Relief Act.

                    (40) None of the Loans are retail installment  contracts for
          goods or services or are home improvement loans for goods or services,
          which would be either "consumer  credit  contracts" or "purchase money
          loans" as such terms are defined in 16 C.F.R. ss.433.1.

                    (41) No  Mortgagor  has or  will  have a  claim  or  defense
          against Seller or any assignor or assignee of Seller under any express
          or implied  warranty  with  respect to goods or  services  provided in
          connection with any Loan.

                    (42) Each Loan is a  "qualified  mortgage"  for  purposes of
          Section 860G(a)(3) of the Code.

                    (43) The Loans,  individually and in the aggregate,  conform
          in all material respects to the descriptions thereof in the Prospectus
          Supplement.

                    (44)  There  exist no  deficiencies  with  respect to escrow
          deposits  and  payments,  if such are  required,  for which  customary
          arrangements  for repayment  thereof have not been made, and no escrow
          deposits or payments of other  charges or payments due the Seller have
          been capitalized under any Mortgage or related Mortgage Note.

                    (45) All Loans  calculate  interest  utilizing the actuarial
          method.

                                    S-IIID-5


                    (46) None of the Loans are  subject to the Home  Ownership &
          Equity Protection Act of 1994.

                    (47) As of the Cut-off  Date,  the Mortgage Rate relating to
          each Loan that is an  adjustable  rate mortgage loan has been adjusted
          in accordance with the terms of the related Mortgage Note.







                                    S-IIID-6


                                  SCHEDULE IIIE

                              Equity One ABS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 2002-3

          Loan Representations and Warranties of Popular Financial
          --------------------------------------------------------

          Popular  Financial  ("Seller")  hereby makes the  representations  and
warranties set forth in this Schedule IIIE to the Depositor and the Trustee,  as
of the Closing  Date or if so  specified  herein,  as of the  Cut-off  Date with
respect to the Loans being conveyed by Seller and the Mortgages,  Mortgage Notes
and  Mortgaged  Properties  related  thereto.  Capitalized  terms  used  but not
otherwise defined in this Schedule IIIE shall have the meanings ascribed thereto
in the Pooling and Servicing  Agreement (the "Pooling and Servicing  Agreement")
relating to the above-referenced Series, among Seller, the other Sellers and the
Servicer  identified therein,  Equity One ABS, Inc., as depositor,  and JPMorgan
Chase Bank, as trustee.  The term "Agreement"  shall be used in this Schedule to
refer to the Pooling and Servicing Agreement.

                    (1) The information set forth on Schedule I to the Agreement
          with respect to the Loans is true and correct in all material respects
          as of the Closing Date.

                    (2) As of the Cut-off  Date,  (i) no Loan was  contractually
          past  due for 60 or more  days  and  (ii)  not  more  than  2.95%  (by
          principal  balance)  of the  Group I Loans  and  9.03%  (by  principal
          balance)  of the  Group  II  Loans  set  forth  on  Schedule  I to the
          Agreement were between 30 and 59 days contractually past due (assuming
          30 day months).

                    (3) No Loan  had a  Loan-to-Value  Ratio at  origination  in
          excess of 100.00%. For purposes of determining the date of origination
          on which each Loan's Loan-to-Value Ratio is measured, no Loan has been
          significantly  modified  within  the  meaning of  Treasury  Regulation
          1.860G-2(b) as of the Closing Date.

                    (4) Each Mortgage is a valid and enforceable first or second
          lien on the referenced Mortgaged Property subject only to (a) the lien
          of non  delinquent  current real property taxes and  assessments,  (b)
          covenants,  conditions and restrictions,  rights of way, easements and
          other  matters of public  record as of the date of  recording  of such
          Mortgage,  such  exceptions  appearing of record being  acceptable  to
          mortgage lending institutions  generally or specifically  reflected in
          the appraisal made in connection  with the  origination of the related
          Loan and (c) 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 such Mortgage.

                    (5) Immediately  prior to the assignment of the Loans to the
          Depositor,  the  Seller  had good title to, and was the sole owner of,
          each such Loan free and clear of any pledge,  lien (except in the case
          of a Second Lien Loan,  which shall be subject to prior liens approved
          by Seller),  encumbrance  or security  interest and had full right and
          authority,  subject to no interest or  participation  of, or agreement
          with,  any other  party,  to sell and assign the same  pursuant to the
          Agreement.

                    (6)  To  the  best  of  Seller's  knowledge,   there  is  no
          delinquent tax or assessment lien against any Mortgaged Property.

                                    S-IIIE-1


                    (7) There is no valid right of rescission,  offset,  defense
          or  counterclaim  to any  Mortgage  Note or  Mortgage,  including  the
          obligation of the Mortgagor to pay the unpaid principal of or interest
          on such Mortgage Note.

                    (8)  To  the  best  of  Seller's  knowledge,  there  are  no
          mechanics' liens or claims for work,  labor or material  affecting any
          Mortgaged Property which are or may be a lien prior to, or equal with,
          the lien of such Mortgage,  except those which are insured  against by
          the title insurance policy referred to in item (12) below.

                    (9) To the best of the Seller's  knowledge,  each  Mortgaged
          Property is free of material damage and in good repair.

                    (10)  Each  Loan at  origination  complied  in all  material
          respects with applicable  state and federal laws,  including,  without
          limitation,  usury, equal credit  opportunity,  real estate settlement
          procedures,  truth-in-lending and disclosure laws, and consummation of
          the transactions contemplated hereby will not involve the violation of
          any such laws.

                    (11) As of the  Closing  Date,  neither  the  Seller nor any
          prior holder of any Mortgage has modified the Mortgage in any material
          respect  (except  that a Loan  may have  been  modified  by a  written
          instrument  which has been recorded or submitted for  recordation,  if
          necessary,  to protect the interests of the Certificateholders and the
          original  or a copy of which  has been or  shall be  delivered  to the
          Trustee);  satisfied,  canceled or subordinated such Mortgage in whole
          or in part;  released  the related  Mortgaged  Property in whole or in
          part from the lien of such  Mortgage;  or executed any  instrument  of
          release,  cancellation,  modification  or  satisfaction  with  respect
          thereto.

                    (12) For each  Loan,  a lender's  policy of title  insurance
          together  with  a  condominium   endorsement  and  extended   coverage
          endorsement, if applicable, in an amount at least equal to the Cut-off
          Date  Stated  Principal  Balance  of each  such  Loan or a  commitment
          (binder)  to  issue  the  same  was  effective  on  the  date  of  the
          origination  of each Loan,  each such  policy is valid and  remains in
          full  force and  effect,  and each such  policy  was issued by a title
          insurer qualified to do business in the jurisdiction where the related
          Mortgaged  Property is located,  which  policy  insures the Seller and
          successor  owners  of  indebtedness  secured  by the  related  insured
          Mortgage,  as to the applicable  priority lien of the Mortgage subject
          to the exceptions set forth in paragraph (4) above; to the best of the
          Seller's knowledge, no claims have been made under such mortgage 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 mortgage title insurance policy.

                    (13)  To the  best  of the  Seller's  knowledge,  all of the
          improvements  which were included for the purpose of  determining  the
          appraised  value of each  Mortgaged  Property  lie  wholly  within the
          boundaries and building  restriction  lines of such  property,  and no
          improvements  on adjoining  properties  encroach  upon such  Mortgaged
          Property.

                    (14) To the best of the Seller's  knowledge,  no improvement
          located on or being part of any Mortgaged  Property is in violation of
          any applicable  zoning law or regulation.  To the best of the Seller's
          knowledge,  all inspections,  licenses and certificates required to be
          made or issued with respect to all occupied portions of such Mortgaged
          Property  and,  with  respect  to the use and  occupancy  of the same,
          including  but not  limited  to  certificates  of  occupancy  and fire
          underwriting  certificates,  have  been  made  or  obtained  from  the
          appropriate

                                    S-IIIE-2


          authorities, unless the lack thereof would not have a material adverse
          effect on the value of such  Mortgaged  Property,  and such  Mortgaged
          Property is lawfully occupied under applicable law.

                    (15)  Each  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 and under
          applicable law. To the best of the Seller's knowledge,  all parties to
          such  Mortgage  Note and such  Mortgage had legal  capacity to execute
          such  Mortgage  Note and such Mortgage and each such Mortgage Note and
          Mortgage have been duly and properly executed by such parties.

                    (16) The proceeds of each Loan (other than  certain  amounts
          escrowed for home improvements) have been fully disbursed and there is
          no requirement for future  advances  thereunder.  All costs,  fees and
          expenses  incurred in making,  or closing or recording such Loans were
          paid.

                    (17)  Each  Mortgage  contains   customary  and  enforceable
          provisions  which render the rights and remedies of the holder thereof
          adequate for the realization against the related Mortgaged Property of
          the benefits of the security, including, (a) in the case of a Mortgage
          designated as a deed of trust,  by trustee's sale and (b) otherwise by
          judicial foreclosure.

                    (18) With respect to each  Mortgage  constituting  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 such  Mortgage,  and no fees or  expenses  are or will become
          payable by the  Certificateholders  to the  trustee  under the deed of
          trust, except in connection with a trustee's sale after default by the
          Mortgagor.

                    (19)   Each   Mortgage   Note  and  each   Mortgage   is  in
          substantially  one of the forms acceptable to FNMA or FHLMC, with such
          riders as have been acceptable to FNMA or FHLMC, as the case may be.

                    (20) The origination,  underwriting and collection practices
          used by the Seller with respect to each Loan have been in all respects
          legal,  prudent and  customary in the mortgage  lending and  servicing
          business.

                    (21) There is no pledged  account  or other  security  other
          than any Escrow  Account  and real  estate  securing  the  Mortgagor's
          obligations.

                    (22) No Loan has a  shared  appreciation  feature,  or other
          contingent interest feature.

                    (23) Each Loan contains a customary "due on sale" clause.

                    (24) To the best of Seller's knowledge: at the Cut-off Date,
          the  improvements  on each Mortgaged  Property were covered by a valid
          and  existing  hazard  insurance  policy with a  generally  acceptable
          carrier that provides for fire and extended  coverage and coverage for
          such other hazards as are  customary in the area where such  Mortgaged
          Property  is located in an amount at least  equal to the lesser of (a)
          the maximum  insurable  value of the  improvements  on such  Mortgaged
          Property  or (b)  (i) in the  case  of a Loan  secured  by a  Mortgage
          creating  a first  lien  on  such  Mortgaged  Property,  the  original
          principal balance of such Loan, or (ii) in the case of a Loan which is
          subject  to a prior  loan  or  prior  loans,  the  combined  principal
          balances  of  such  Loan  and the  prior  loan(s).  If such  Mortgaged
          Property is a  condominium  unit,

                                    S-IIIE-3


          it is included under the coverage afforded by a blanket policy for the
          condominium  unit.  For all  Mortgages  creating  a first  lien on the
          related Mortgaged Property, all such individual insurance policies and
          all flood  policies  referred to in item (25) below contain a standard
          mortgagee clause naming the Seller or the original mortgagee,  and its
          successors in interest,  as mortgagee,  and the Seller has received no
          notice that any premiums  due and payable  thereon have not been paid;
          the Mortgage  obligates the Mortgagor  thereunder to maintain all such
          insurance  including  flood  insurance  at the  Mortgagor's  cost  and
          expense,  and upon the  Mortgagor's  failure to do so,  authorizes the
          holder of the  Mortgage to obtain and maintain  such  insurance at the
          Mortgagor's cost and expense and to seek  reimbursement  therefor from
          the Mortgagor.

                    (25) If a Mortgaged Property is in an area identified in the
          Federal Register by the Federal Emergency  Management Agency as having
          special flood hazards,  a flood insurance policy in a form meeting the
          requirements  of  the  current   guidelines  of  the  Flood  Insurance
          Administration  was required at closing with respect to such Mortgaged
          Property with a generally acceptable carrier in an amount representing
          coverage  not less  than the  least  of (a) the  original  outstanding
          principal balance of the related Loan, (b) the minimum amount required
          to compensate for damage or loss on a maximum insurable value basis or
          (c) the maximum amount of insurance that is available  under the Flood
          Disaster Protection Act of 1973, as amended.

                    (26) To the  best of the  Seller's  knowledge,  there  is no
          proceeding  occurring,  pending or threatened for the total or partial
          condemnation of any Mortgaged Property.

                    (27) There is no material  monetary  default  existing under
          any  Mortgage  or the  related  Mortgage  Note and, to the best of the
          Seller's knowledge, there is no material 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
          under such Mortgage or related  Mortgage  Note; and the Seller has not
          waived any default, breach, violation or event of acceleration.

                    (28) Each  Mortgaged  Property  is  improved  by a mixed use
          building or a one- to four-family, or other multi-family,  residential
          dwelling including  condominium units,  which, to the best of Seller's
          knowledge,  does not include cooperatives or mobile homes and does not
          constitute other than real property under state law.

                    (29) Each Loan is being serviced by the Servicer.

                    (30) Any future advances made prior to the Cut-off Date have
          been consolidated with the outstanding principal amount secured by the
          related  Mortgage,  and the secured principal amount, as consolidated,
          bears a single  interest rate and single  repayment  term reflected on
          the related loan schedule.  The consolidated principal amount does not
          exceed the original  principal  amount of such Loan.  No Mortgage Note
          permits or  obligates  the  Servicer  to make  future  advances to the
          Mortgagor at the option of the Mortgagor.

                    (31)  To  the  best  of  Seller's   knowledge:   all  taxes,
          governmental   assessments,   insurance  premiums,  water,  sewer  and
          municipal charges, leasehold payments or ground rents which previously
          became due and owing have been paid,  except for items which have been
          assessed, but are not yet due and payable.  Except for (a) payments in
          the nature of escrow payments, and (b) interest accruing from the date
          of any Mortgage Note or date of disbursement  of the related  Mortgage
          proceeds,  whichever is later,  to the day which precedes by one month
          the Due Date of the  first  installment  of  principal  and  interest,
          including  without  limitation,  taxes  and  insurance  payments,  the
          Servicer has not advanced  funds,  or induced,  solicited or knowingly

                                    S-IIIE-4


          received  any  advance of funds by a party  other than the  Mortgagor,
          directly or indirectly,  for the payment of any amount required by the
          related Mortgage.

                    (32) Each Loan was underwritten in all material  respects in
          accordance with the Seller's  underwriting  guidelines as set forth in
          the Prospectus Supplement.

                    (33) An  appraisal of each  Mortgaged  Property was obtained
          from a qualified appraiser, duly appointed by the originator,  who had
          no interest,  direct or indirect,  in the Mortgaged Property or in any
          loan  made on the  security  thereof,  and whose  compensation  is not
          affected by the approval or disapproval  of such Loan;  such appraisal
          is in a form acceptable to FNMA and FHLMC.

                    (34) No  Loan  is a  graduated  payment  mortgage  loan or a
          growing  equity  mortgage loan, and no Loan is subject to a buydown or
          similar arrangement.

                    (35) The Loans  were  selected  from  among the  outstanding
          residential  mortgage or mixed use loans in Seller's  portfolio at the
          Closing Date as to which the representations and warranties made as to
          such Loans set forth in this Schedule IIIE can be made. Such selection
          was not made in a manner that would adversely  affect the interests of
          Certificateholders.

                    (36)  Each  Loan  has a Due Date in the  month of the  first
          Distribution Date.

                    (37)  Approximately  (a) 34.07% of the Group I Loans and (b)
          none of the Group II Loans (by principal balance) are Balloon Loans.

                    (38) No Loan is subject to negative amortization or deferred
          interest payments.

                    (39) No Mortgagor has requested relief under the Relief Act.

                    (40) None of the Loans are retail installment  contracts for
          goods or services or are home improvement loans for goods or services,
          which would be either "consumer  credit  contracts" or "purchase money
          loans" as such terms are defined in 16 C.F.R. ss.433.1.

                    (41) No  Mortgagor  has or  will  have a  claim  or  defense
          against Seller or any assignor or assignee of Seller under any express
          or implied  warranty  with  respect to goods or  services  provided in
          connection with any Loan.

                    (42) Each Loan is a  "qualified  mortgage"  for  purposes of
          Section 860G(a)(3) of the Code.

                    (43) The Loans,  individually and in the aggregate,  conform
          in all material respects to the descriptions thereof in the Prospectus
          Supplement.

                    (44)  There  exist no  deficiencies  with  respect to escrow
          deposits  and  payments,  if such are  required,  for which  customary
          arrangements  for repayment  thereof have not been made, and no escrow
          deposits or payments of other  charges or payments due the Seller have
          been capitalized under any Mortgage or related Mortgage Note.

                    (45) All Loans  calculate  interest  utilizing the actuarial
          method.

                                    S-IIIE-5


                    (46) None of the Loans are  subject to the Home  Ownership &
          Equity Protection Act of 1994.

                    (47) As of the Cut-off  Date,  the Mortgage Rate relating to
          each Loan that is an  adjustable  rate mortgage loan has been adjusted
          in accordance with the terms of the related Mortgage Note.





                                    S-IIIE-6


                                   SCHEDULE IV

                          LIST OF FINANCING STATEMENTS:

                    PERFECTION OF GRANT OF SECURITY INTEREST

                             BY SELLERS TO DEPOSITOR





========================================== ==============================================
              SELLER                                      LOCATION
========================================== ==============================================
                                        
Equity One, Inc. (DE)                      Secretary of State of Delaware
- ------------------------------------------ ----------------------------------------------

- ------------------------------------------ ----------------------------------------------
Equity One, Incorporated (PA)              Secretary of the Commonwealth of Pennsylvania
- ------------------------------------------ ----------------------------------------------

- ------------------------------------------ ----------------------------------------------
Equity One, Inc. (MN)                      Secretary of State of Minnesota
- ------------------------------------------ ----------------------------------------------

- ------------------------------------------ ----------------------------------------------
Equity One Consumer Loan Company, Inc.(NH) Secretary of State of New Hampshire
- ------------------------------------------ ----------------------------------------------

- ------------------------------------------ ----------------------------------------------
Popular Financial Services, LLC (DE)       Secretary of State of Delaware
========================================== ==============================================



                                     S-IV-1



                                   SCHEDULE V

                          LIST OF FINANCING STATEMENTS:

                    PERFECTION OF GRANT OF SECURITY INTEREST

                             BY DEPOSITOR TO TRUSTEE



===================================== ==========================================
             DEPOSITOR                              LOCATION
===================================== ==========================================
Equity One ABS, Inc.                  Secretary of State of Delaware
===================================== ==========================================





                                      S-V-1


                                   SCHEDULE VI

                          LIST OF FINANCING STATEMENTS:

                               PERFECTION OF SALE

                             BY SELLERS TO DEPOSITOR





========================================== =============================================
               SELLER                                      LOCATION
========================================== =============================================
                                        
Equity One, Inc. (DE)                      Secretary of State of Delaware
- ------------------------------------------ ---------------------------------------------

- ------------------------------------------ ---------------------------------------------
Equity One, Incorporated (PA)              Secretary of the Commonwealth of Pennsylvania
- ------------------------------------------ ---------------------------------------------

- ------------------------------------------ ---------------------------------------------
Equity One, Inc. (MN)                      Secretary of State of Minnesota
- ------------------------------------------ ---------------------------------------------

- ------------------------------------------ ---------------------------------------------
Equity One Consumer Loan Company, Inc.(NH) Secretary of State of New Hampshire
- ------------------------------------------ ---------------------------------------------

- ------------------------------------------ ---------------------------------------------
Popular Financial Services, LLC (DE)       Secretary of State of Delaware
========================================== =============================================






                                     S-VI-1


                                  SCHEDULE VII

                          LIST OF FINANCING STATEMENTS:

                               PERFECTION OF SALE

                             BY DEPOSITOR TO TRUSTEE



========================================= =====================================
              DEPOSITOR                                   LOCATION
========================================= =====================================
Equity One ABS, Inc.                      Secretary of State of Delaware
========================================= =====================================







                                     S-VII-1


                                   EXHIBIT A-1

                         Form of Class AF-[] Certificate

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO ISSUER OR ITS AGENT
FOR REGISTRATION OF TRANSFER,  EXCHANGE,  OR PAYMENT, AND ANY CERTIFICATE ISSUED
IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY
AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO
SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE  OF DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

Certificate No.                                      :

Cut-off Date:                                        :        April 30, 2002

First Distribution Date:                             :        June 25, 2002

Initial Certificate Balance
of this Certificate
("Denomination")                                     :        $

Initial Class Certificate Balance
of all Certificates of
this Class:                                          :        $

CUSIP                                                :

                              Equity One ABS, Inc.
                Mortgage Pass-Through Certificates, Series 2002-3
                                   Class AF-[]

          evidencing a percentage interest in the distributions allocable to the
          Certificates  of the  above-referenced  Class with  respect to a Trust
          Fund  consisting  primarily  of a pool of fixed  and  adjustable  rate
          mortgage  loans  divided  into  two  groups,  Group  I  and  Group  II
          (collectively, the "Loans"). The Loans in Group I are secured by first
          or second  liens on one- to  four-family  residential  properties  and
          first or second liens on mixed  commercial/residential use properties.
          The  Loans  in  Group  II are  secured  by  first  liens  on  one-  to
          four-family residential properties.

                       Equity One ABS, Inc., as Depositor

     Principal in respect of this  Certificate is  distributable  monthly as set
forth herein. Accordingly,  the Certificate Balance at any time may be less than
the Certificate  Balance as set forth herein. This Certificate does not evidence
an obligation of, or an interest in, and is not guaranteed by the Depositor,

                                     A-1-1


the  Sellers,  the  Servicer  or the  Trustee  referred to below or any of their
respective affiliates.  Neither this Certificate nor the Loans are guaranteed or
insured by any governmental agency or instrumentality.

     This certifies  that  ____________________  is the registered  owner of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
denomination of this Certificate by the aggregate Initial  Certificate  Balances
of all Certificates of the Class to which this  Certificate  belongs) in certain
monthly  distributions with respect to a Trust Fund consisting  primarily of the
Loans  deposited by Equity One ABS, Inc. (the  "Depositor").  The Trust Fund was
created  pursuant to a Pooling and Servicing  Agreement  dated as of the Cut-off
Date specified  above (the  "Agreement")  among the Depositor,  Equity One, Inc.
(DE), Equity One, Incorporated, (PA), Equity One, Inc. (MN), Equity One Consumer
Loan Company, Inc. (NH) and Popular Financial Services, LLC (DE), as sellers (in
such capacity,  collectively,  the "Sellers"), Equity One, Inc. (DE) as servicer
(in such  capacity,  the  "Servicer"),  and JPMorgan Chase Bank, as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have the meanings  assigned in the Agreement.  This  Certificate is issued under
and is subject to the terms,  provisions  and  conditions of the  Agreement,  to
which  Agreement  the  Holder of this  Certificate  by virtue of the  acceptance
hereof assents and by which such Holder is bound.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  shall not be entitled to any benefit under the Agreement
or be valid for any  purpose  unless  manually  countersigned  by an  authorized
signatory of the Trustee.

                                      * * *

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.

Dated ________________, 20__                 JPMorgan Chase Bank,
Countersigned:                               as Trustee

By: _________________________                By:  _________________________
     Authorized Signatory of
     JPMorgan Chase Bank,
     as Trustee




                                     A-1-2


                                   EXHIBIT A-2

                         Form of Class AV-1 Certificate

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO ISSUER OR ITS AGENT
FOR REGISTRATION OF TRANSFER,  EXCHANGE,  OR PAYMENT, AND ANY CERTIFICATE ISSUED
IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY
AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO
SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE  OF DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

NEITHER  THIS  CERTIFICATE  NOR ANY  INTEREST  HEREIN MAY BE  TRANSFERRED  TO AN
EMPLOYEE  BENEFIT PLAN OR ARRANGEMENT  SUBJECT TO SECTION 406 OF ERISA OR A PLAN
OR  ARRANGEMENT  SUBJECT  TO  SECTION  4975 OF THE CODE (A  "PLAN")  UNLESS  THE
TRANSFEREE  DELIVERS TO THE TRUSTEE A  REPRESENTATION  LETTER TO THE EFFECT THAT
THE TRANSFEREE IS A PLAN INVESTOR OR GROUP OF PLAN INVESTORS ON WHOSE BEHALF THE
DECISION TO PURCHASE THIS  CERTIFICATE IS MADE BY AN INDEPENDENT  FIDUCIARY THAT
IS (1) QUALIFIED TO ANALYZE AND UNDERSTAND THE TERMS AND CONDITIONS OF THE YIELD
MAINTENANCE  AGREEMENT AND THE EFFECT OF THE YIELD MAINTENANCE  AGREEMENT ON THE
CREDIT  RATINGS OF THIS  CERTIFICATE  AND (2) A  "QUALIFIED  PROFESSIONAL  ASSET
MANAGER"  AS  DEFINED IN PART V(a) OF  PROHIBITED  TRANSACTION  CLASS  EXEMPTION
84-14,  AN  "IN-HOUSE  ASSET  MANAGER AS  DEFINED  IN PART  IV(a) OF  PROHIBITED
TRANSACTION  CLASS  EXEMPTION  96-23,  OR A PLAN  FIDUCIARY  WITH TOTAL PLAN AND
NON-PLAN  ASSETS  UNDER  MANAGEMENT  OF AT LEAST $100 MILLION AT THE TIME OF THE
ACQUISITION OF THIS CERTIFICATE.  NOTWITHSTANDING THE FOREGOING, WITH RESPECT TO
ANY TRANSFER OF A CLASS AV-1  CERTIFICATE  THAT IS HELD IN BOOK-ENTRY  FORM, THE
TRANSFEREE SHALL BE DEEMED TO HAVE MADE THE  REPRESENTATIONS  IN CLAUSES (1) AND
(2) IN THE PRECEDING SENTENCE.

Certificate No.                                      :

Cut-off Date:                                        :        April 30, 2002

First Distribution Date:                             :        June 25, 2002

Initial Class Certificate Balance
of this Certificate
("Denomination")                                     :        $

Initial Class Certificate Balance
of all Certificates of
this Class:                                          :        $

                                     A-2-1


CUSIP                                                :

                              Equity One ABS, Inc.
                Mortgage Pass-Through Certificates, Series 2002-3
                                   Class AV-1

     evidencing  a  percentage  interest in the  distributions  allocable to the
     Certificates  of the  above-referenced  Class with  respect to a Trust Fund
     consisting  primarily of a pool of fixed and adjustable rate mortgage loans
     divided into two groups, Group I and Group II (collectively,  the "Loans").
     The  Loans in Group I are  secured  by  first  or  second  liens on one- to
     four-family  residential  properties  and  first or  second  liens on mixed
     commercial/residential use properties. The Loans in Group II are secured by
     first liens on one- to four-family residential properties.

                       Equity One ABS, Inc., as Depositor

     Principal in respect of this  Certificate is  distributable  monthly as set
forth herein. Accordingly,  the Certificate Balance at any time may be less than
the Certificate  Balance as set forth herein. This Certificate does not evidence
an obligation of, or an interest in, and is not guaranteed by the Depositor, the
Sellers,  the  Servicer  or the  Trustee  referred  to  below  or  any of  their
respective affiliates.  Neither this Certificate nor the Loans are guaranteed or
insured by any governmental agency or instrumentality.

     This certifies  that  ____________________  is the registered  owner of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
denomination of this Certificate by the aggregate Initial  Certificate  Balances
of all Certificates of the Class to which this  Certificate  belongs) in certain
monthly  distributions with respect to a Trust Fund consisting  primarily of the
Loans  deposited by Equity One ABS, Inc. (the  "Depositor").  The Trust Fund was
created  pursuant to a Pooling and Servicing  Agreement  dated as of the Cut-off
Date specified  above (the  "Agreement")  among the Depositor,  Equity One, Inc.
(DE), Equity One, Incorporated, (PA), Equity One, Inc. (MN), Equity One Consumer
Loan Company, Inc. (NH) and Popular Financial Services, LLC (DE), as sellers (in
such capacity,  collectively,  the "Sellers"), Equity One, Inc. (DE) as servicer
(in such  capacity,  the  "Servicer"),  and JPMorgan Chase Bank, as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have the meanings  assigned in the Agreement.  This  Certificate is issued under
and is subject to the terms,  provisions  and  conditions of the  Agreement,  to
which  Agreement  the  Holder of this  Certificate  by virtue of the  acceptance
hereof assents and by which such Holder is bound.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  shall not be entitled to any benefit under the Agreement
or be valid for any  purpose  unless  manually  countersigned  by an  authorized
signatory of the Trustee.

                                      * * *

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.

Dated ________________, 20__                 JPMorgan Chase Bank,
Countersigned:                               as Trustee

By: _________________________                By:  _________________________
     Authorized Signatory of
     JPMorgan Chase Bank,
     as Trustee


                                     A-2-2




                                   EXHIBIT A-3

                         Form of Class M-[] Certificate

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO ISSUER OR ITS AGENT
FOR REGISTRATION OF TRANSFER,  EXCHANGE,  OR PAYMENT, AND ANY CERTIFICATE ISSUED
IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY
AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO
SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE  OF DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

THIS CLASS M-[] CERTIFICATE IS SUBORDINATE TO THE [SENIOR  CERTIFICATES] [SENIOR
CERTIFICATES AND CLASS M-[] CERTIFICATES] OF THIS SERIES TO THE EXTENT DESCRIBED
HEREIN AND IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

Certificate No.                                      :

Cut-off Date:                                        :        April 30, 2002

First Distribution Date:                             :        June 25, 2002

Initial Certificate Balance
of this Certificate
("Denomination")                                     :        $

Initial Class Certificate Balance
of all Certificates of
this Class:                                          :        $

CUSIP                                                :

                              Equity One ABS, Inc.
                Mortgage Pass-Through Certificates, Series 2002-3
                                   Class M-[]

     evidencing  a  percentage  interest in the  distributions  allocable to the
     Certificates  of the  above-referenced  Class with  respect to a Trust Fund
     consisting  primarily of a pool of fixed and adjustable rate mortgage loans
     divided into two groups, Group I and Group II (collectively,  the "Loans").
     The  Loans in Group I are  secured  by  first  or  second  liens on one- to
     four-family  residential  properties  and  first or  second  liens on mixed
     commercial/residential use properties. The Loans in Group II are secured by
     first liens on one- to four-family residential properties.

                                     A-3-1


                       Equity One ABS, Inc., as Depositor

     Principal in respect of this  Certificate is  distributable  monthly as set
forth herein. Accordingly,  the Certificate Balance at any time may be less than
the Certificate  Balance as set forth herein. This Certificate does not evidence
an obligation of, or an interest in, and is not guaranteed by the Depositor, the
Sellers,  the  Servicer  or the  Trustee  referred  to  below  or  any of  their
respective affiliates.  Neither this Certificate nor the Loans are guaranteed or
insured by any governmental agency or instrumentality.

     This certifies that  ______________________  is the registered owner of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
denomination of this Certificate by the aggregate Initial  Certificate  Balances
of all Certificates of the Class to which this  Certificate  belongs) in certain
monthly  distributions with respect to a Trust Fund consisting  primarily of the
Loans  deposited by Equity One ABS, Inc. (the  "Depositor").  The Trust Fund was
created  pursuant to a Pooling and Servicing  Agreement  dated as of the Cut-off
Date specified  above (the  "Agreement")  among the Depositor,  Equity One, Inc.
(DE), Equity One, Incorporated, (PA), Equity One, Inc. (MN), Equity One Consumer
Loan Company, Inc. (NH) and Popular Financial Services, LLC (DE), as sellers (in
such capacity,  collectively,  the "Sellers"), Equity One, Inc. (DE) as servicer
(in such  capacity,  the  "Servicer"),  and JPMorgan Chase Bank, as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have the meanings  assigned in the Agreement.  This  Certificate is issued under
and is subject to the terms,  provisions  and  conditions of the  Agreement,  to
which  Agreement  the  Holder of this  Certificate  by virtue of the  acceptance
hereof assents and by which such Holder is bound.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  shall not be entitled to any benefit under the Agreement
or be valid for any  purpose  unless  manually  countersigned  by an  authorized
signatory of the Trustee.

                                      * * *

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.

Dated ________________, 20__                 JPMorgan Chase Bank,
Countersigned:                               as Trustee

By: _________________________                By:  _________________________
     Authorized Signatory of
     JPMorgan Chase Bank,
     as Trustee




                                     A-3-2



                                   EXHIBIT A-4

                         Form of Class B-[] Certificate

UNLESS THIS  CERTIFICATE  IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO ISSUER OR ITS AGENT
FOR REGISTRATION OF TRANSFER,  EXCHANGE,  OR PAYMENT, AND ANY CERTIFICATE ISSUED
IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME AS IS REQUESTED BY
AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO
SUCH OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE  OF DTC), ANY
TRANSFER, PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST
HEREIN.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

THIS CLASS B-[]  CERTIFICATE  IS SUBORDINATE  TO THE [SENIOR  CERTIFICATES,  THE
CLASS M-1 CERTIFICATES AND THE CLASS M-2 CERTIFICATES] [SENIOR CERTIFICATES, THE
CLASS  M-1   CERTIFICATES,   THE  CLASS  M-2  CERTIFICATES  AND  THE  CLASS  B-1
CERTIFICATES]  OF THIS SERIES TO THE EXTENT  DESCRIBED HEREIN AND IN THE POOLING
AND SERVICING AGREEMENT REFERRED TO HEREIN.

Certificate No.                                      :

Cut-off Date:                                        :        April 30, 2002

First Distribution Date:                             :        June 25, 2002

Initial Certificate Balance
of this Certificate
("Denomination")                                     :        $

Initial Class Certificate Balance
of all Certificates of
this Class:                                          :        $

CUSIP                                                :

                              Equity One ABS, Inc.
                Mortgage Pass-Through Certificates, Series 2002-3
                                   Class B-[]

     evidencing  a  percentage  interest in the  distributions  allocable to the
     Certificates  of the  above-referenced  Class with  respect to a Trust Fund
     consisting  primarily of a pool of fixed and adjustable rate mortgage loans
     divided into two groups, Group I and Group II (collectively,  the "Loans").
     The  Loans in Group I are  secured  by  first  or  second  liens on one- to
     four-family  residential  properties  and  first or  second  liens on mixed
     commercial/residential use properties. The Loans in Group II are secured by
     first liens on one- to four-family residential properties.

                                     A-4-1


                       Equity One ABS, Inc., as Depositor

     Principal in respect of this  Certificate is  distributable  monthly as set
forth herein. Accordingly,  the Certificate Balance at any time may be less than
the Certificate  Balance as set forth herein. This Certificate does not evidence
an obligation of, or an interest in, and is not guaranteed by the Depositor, the
Sellers,  the  Servicer  or the  Trustee  referred  to  below  or  any of  their
respective affiliates.  Neither this Certificate nor the Loans are guaranteed or
insured by any governmental agency or instrumentality.

     This certifies that  ______________________  is the registered owner of the
Percentage  Interest  evidenced  by this  Certificate  (obtained by dividing the
denomination of this Certificate by the aggregate Initial  Certificate  Balances
of all Certificates of the Class to which this  Certificate  belongs) in certain
monthly  distributions with respect to a Trust Fund consisting  primarily of the
Loans  deposited by Equity One ABS, Inc. (the  "Depositor").  The Trust Fund was
created  pursuant to a Pooling and Servicing  Agreement  dated as of the Cut-off
Date specified  above (the  "Agreement")  among the Depositor,  Equity One, Inc.
(DE), Equity One, Incorporated, (PA), Equity One, Inc. (MN), Equity One Consumer
Loan Company, Inc. (NH) and Popular Financial Services, LLC (DE), as sellers (in
such capacity,  collectively,  the "Sellers"), Equity One, Inc. (DE) as servicer
(in such  capacity,  the  "Servicer"),  and JPMorgan Chase Bank, as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have the meanings  assigned in the Agreement.  This  Certificate is issued under
and is subject to the terms,  provisions  and  conditions of the  Agreement,  to
which  Agreement  the  Holder of this  Certificate  by virtue of the  acceptance
hereof assents and by which such Holder is bound.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  shall not be entitled to any benefit under the Agreement
or be valid for any  purpose  unless  manually  countersigned  by an  authorized
signatory of the Trustee.

                                      * * *

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.

Dated ________________, 20__                 JPMorgan Chase Bank,
Countersigned:                               as Trustee

By: _________________________                By:  _________________________
     Authorized Signatory of
     JPMorgan Chase Bank,
     as Trustee



                                     A-4-2


                                   EXHIBIT B-1

                           Form of Class R Certificate

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A "RESIDUAL
INTEREST" IN THREE "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUITS," AS THOSE TERMS
ARE DEFINED,  RESPECTIVELY,  IN SECTIONS  860G AND 860D OF THE INTERNAL  REVENUE
CODE OF 1986, AS AMENDED (THE "CODE").

NEITHER THIS  CERTIFICATE NOR ANY INTEREST HEREIN MAY BE TRANSFERRED  UNLESS THE
PROPOSED  TRANSFEREE  DELIVERS TO THE TRUSTEE A TRANSFER AFFIDAVIT IN ACCORDANCE
WITH THE PROVISIONS OF THE AGREEMENT REFERRED TO HEREIN.

[THIS CERTIFICATE  REPRESENTS THE "TAX MATTERS PERSON RESIDUAL  INTEREST" ISSUED
UNDER THE AGREEMENT  REFERRED TO BELOW AND MAY NOT BE  TRANSFERRED TO ANY PERSON
EXCEPT IN CONNECTION  WITH THE ASSUMPTION BY THE TRANSFEREE OF THE DUTIES OF THE
SERVICER UNDER SUCH AGREEMENT.]

NEITHER THIS  CERTIFICATE NOR ANY INTEREST HEREIN MAY BE TRANSFERRED  UNLESS THE
TRANSFEREE DELIVERS TO THE TRUSTEE EITHER A REPRESENTATION  LETTER TO THE EFFECT
THAT SUCH  TRANSFEREE  IS NOT AN EMPLOYEE  BENEFIT  PLAN SUBJECT TO THE EMPLOYEE
RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED, OR A PLAN SUBJECT TO SECTION
4975 OF THE CODE, OR AN OPINION OF COUNSEL IN ACCORDANCE  WITH THE PROVISIONS OF
THE AGREEMENT REFERRED TO HEREIN.  NOTWITHSTANDING ANYTHING ELSE TO THE CONTRARY
HEREIN,  ANY  PURPORTED  TRANSFER  OF THIS  CERTIFICATE  TO OR ON  BEHALF  OF AN
EMPLOYEE  BENEFIT  PLAN  SUBJECT TO ERISA OR TO THE CODE  WITHOUT THE OPINION OF
COUNSEL  SATISFACTORY  TO THE TRUSTEE AS DESCRIBED ABOVE SHALL BE VOID AND OF NO
EFFECT.

THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED  (THE  "ACT").  ANY  RESALE  OR  TRANSFER  OF THIS  CERTIFICATE  WITHOUT
REGISTRATION  THEREOF UNDER THE ACT MAY ONLY BE MADE IN A  TRANSACTION  EXEMPTED
FROM  THE  REGISTRATION  REQUIREMENTS  OF THE ACT  AND IN  ACCORDANCE  WITH  THE
PROVISIONS OF THE AGREEMENT REFERRED TO HEREIN.


                                     B-1-1


Certificate No.                                      :

Cut-off  Date                                        :        April 30, 2002

                              Equity One ABS, Inc.
                Mortgage Pass-Through Certificates, Series 2002-3

     evidencing the  distributions  allocable to the Class R  Certificates  with
     respect  to a  Trust  Fund  consisting  primarily  of a pool of  fixed  and
     adjustable  rate mortgage loans divided into two groups,  Group I and Group
     II (collectively,  the "Loans").  The Loans in Group I are secured by first
     or second liens on one- to four-family  residential properties and first or
     second liens on mixed  commercial/residential  use properties. The Loans in
     Group II are  secured  by first  liens on one- to  four-family  residential
     properties.

                       Equity One ABS, Inc., as Depositor

     This Certificate does not evidence an obligation of, or an interest in, and
is not  guaranteed by the  Depositor,  the Sellers,  the Servicer or the Trustee
referred  to  below  or  any  of  their  respective  affiliates.   Neither  this
Certificate nor the Loans are guaranteed or insured by any  governmental  agency
or instrumentality.

     This certifies that  _____________________  is the registered  owner of the
Percentage   Interest  (set  forth  on  the  face  hereof)  in  certain  monthly
distributions  with respect to a Trust Fund consisting of the Loans deposited by
Equity One ABS, Inc. (the "Depositor"). The Trust Fund was created pursuant to a
Pooling and Servicing  Agreement  dated as of the Cut-off Date  specified  above
(the  "Agreement")  among the  Depositor,  Equity One,  Inc.  (DE),  Equity One,
Incorporated,  (PA),  Equity One, Inc.  (MN),  Equity One Consumer Loan Company,
Inc.  (NH) and  Popular  Financial  Services,  LLC  (DE),  as  sellers  (in such
capacity, collectively, the "Sellers") and Equity One, Inc. (DE) as servicer (in
such  capacity,  the  "Servicer"),  and  JPMorgan  Chase Bank,  as trustee  (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have the meanings  assigned in the Agreement.  This  Certificate is issued under
and is subject to the terms,  provisions  and  conditions of the  Agreement,  to
which  Agreement  the  Holder of this  Certificate  by virtue of the  acceptance
hereof assents and by which such Holder is bound.

     Any  distribution of the proceeds of any remaining assets of the Trust Fund
will be made only upon  presentment and surrender of this Class R Certificate at
the Corporate Trust Office or the office or agency  maintained by the Trustee in
New York, New York.

     Any  proposed  transfer  of a Class R  Certificate  shall be subject to the
restrictions on transfer described in Section 5.02 of the Agreement.

     No transfer of a Class R Certificate shall be made unless the Trustee shall
have received  either (i) a  representation  letter from the  transferee of such
Certificate,  acceptable  to and  in  form  and  substance  satisfactory  to the
Trustee,  to the effect that such  transferee  is not an employee  benefit  plan
subject to Section 406 of ERISA or Section 4975 of the Code, nor a person acting
on behalf of any such plan, which representation  letter shall not be an expense
of the  Trustee  or the  Servicer  or  (ii)  in the  case  of any  such  Class R
Certificate  presented for  registration in the name of an employee benefit plan
subject to ERISA,  or Section 4975 of the Code (or comparable  provisions of any
subsequent enactment),  or a trustee of any such plan or any other person acting
on behalf of any such plan,  an Opinion of Counsel  satisfactory  to the Trustee
and the  Servicer  to the effect  that the  purchase  or holding of such Class R
Certificate  will not result in the assets of the Trust Fund being  deemed to be
"plan assets" and subject to the prohibited  transaction provisions of ERISA and
the Code and will not subject the Trustee or the Servicer to any

                                     B-1-2


obligation in addition to those  undertaken in the  Agreement,  which Opinion of
Counsel shall not be an expense of the Trustee or the Servicer.  Notwithstanding
anything  else to the  contrary  herein,  any  purported  transfer  of a Class R
Certificate  to or on behalf of an employee  benefit plan subject to ERISA or to
the Code without the opinion of counsel satisfactory to the Trustee as described
above shall be void and of no effect.

     Each Holder of this Class R Certificate will be deemed to have agreed to be
bound by the  restrictions  of the  Agreement,  including but not limited to the
restrictions that (i) each person holding or acquiring any Ownership Interest in
this Class R  Certificate  must be a  Permitted  Transferee,  (ii) no  Ownership
Interest in this Class R Certificate may be transferred  without delivery to the
Trustee  of (a) a  transfer  affidavit  of the  proposed  transferee  and  (b) a
transfer certificate of the transferor, each of such documents to be in the form
described in the Agreement, (iii) each person holding or acquiring any Ownership
Interest in this Class R Certificate must agree to require a transfer  affidavit
and to deliver a transfer certificate to the Trustee as required pursuant to the
Agreement,  (iv) each person holding or acquiring an Ownership  Interest in this
Class R  Certificate  must agree not to transfer an  Ownership  Interest in this
Class R Certificate if it has actual  knowledge that the proposed  transferee is
not a Permitted  Transferee  and (v) any attempted or purported  transfer of any
Ownership Interest in this Class R Certificate in violation of such restrictions
will be  absolutely  null  and void and will  vest no  rights  in the  purported
transferee.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  shall not be entitled to any benefit under the Agreement
or be valid for any  purpose  unless  manually  countersigned  by an  authorized
signatory of the Trustee.

                                      * * *

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.

Dated ________________, 20__
                                             JPMorgan Chase Bank,
                                             as Trustee

                                             By:  _________________________



Countersigned:

By: _________________________
     Authorized Signatory of
     JPMorgan Chase Bank,
     as Trustee



                                     B-1-3


                                   EXHIBIT B-2

                           Form of Class X Certificate

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL  ESTATE  MORTGAGE  INVESTMENT  CONDUIT," AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
1986, AS AMENDED (THE "CODE").

NEITHER THIS  CERTIFICATE NOR ANY INTEREST HEREIN MAY BE TRANSFERRED  UNLESS THE
TRANSFEREE  DELIVERS TO THE TRUSTEE  EITHER (I) A  REPRESENTATION  LETTER TO THE
EFFECT THAT SUCH  TRANSFEREE  IS NOT AN  EMPLOYEE  BENEFIT  PLAN  SUBJECT TO THE
EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED,  OR A PLAN SUBJECT
TO SECTION 4975 OF THE CODE, OR (II) IF THIS CERTIFICATE HAS BEEN THE SUBJECT OF
AN ERISA  QUALIFYING  UNDERWRITING,  A  REPRESENTATION  THAT THE  TRANSFEREE  IS
PURCHASING  SUCH  CERTIFICATE  WITH FUNDS  CONTAINED  IN AN  "INSURANCE  COMPANY
GENERAL  ACCOUNT",  AS DEFINED IN PROHIBITED  TRANSACTION  CLASS EXEMPTION 95-60
("PTCE  95-60")  AND THAT THE  PURCHASE  AND  HOLDING OF SUCH  CERTIFICATES  ARE
COVERED UNDER  SECTIONS I AND III OF PTCE 95-60,  OR (III) AN OPINION OF COUNSEL
IN  ACCORDANCE  WITH  THE  PROVISIONS  OF  THE  AGREEMENT  REFERRED  TO  HEREIN.
NOTWITHSTANDING  ANYTHING ELSE TO THE CONTRARY HEREIN, ANY PURPORTED TRANSFER OF
THIS CERTIFICATE TO OR ON BEHALF OF AN EMPLOYEE BENEFIT PLAN SUBJECT TO ERISA OR
TO THE CODE  WITHOUT  THE  OPINION OF  COUNSEL  SATISFACTORY  TO THE  TRUSTEE AS
DESCRIBED ABOVE SHALL BE VOID AND OF NO EFFECT.

THIS  CERTIFICATE HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933, AS
AMENDED  (THE  "ACT").  ANY  RESALE  OR  TRANSFER  OF THIS  CERTIFICATE  WITHOUT
REGISTRATION  THEREOF UNDER THE ACT MAY ONLY BE MADE IN A  TRANSACTION  EXEMPTED
FROM  THE  REGISTRATION  REQUIREMENTS  OF THE ACT  AND IN  ACCORDANCE  WITH  THE
PROVISIONS OF THE AGREEMENT REFERRED TO HEREIN.


                                     B-2-1


Certificate No.                     :                1
Cut-off  Date                       :                April 30, 2002
Percentage Interest                 :                __.__%

                              Equity One ABS, Inc.
                Mortgage Pass-Through Certificates, Series 2002-3

     evidencing the  distributions  allocable to the Class X  Certificates  with
     respect  to a  Trust  Fund  consisting  primarily  of a pool of  fixed  and
     adjustable  rate mortgage loans divided into two groups,  Group I and Group
     II (collectively,  the "Loans").  The Loans in Group I are secured by first
     or second liens on one- to four-family  residential properties and first or
     second liens on mixed  commercial/residential  use properties. The Loans in
     Group II are  secured  by first  liens on one- to  four-family  residential
     properties.

                       Equity One ABS, Inc., as Depositor


     This Certificate does not evidence an obligation of, or an interest in, and
is not  guaranteed by the  Depositor,  the Sellers,  the Servicer or the Trustee
referred  to  below  or  any  of  their  respective  affiliates.   Neither  this
Certificate nor the Loans are guaranteed or insured by any  governmental  agency
or instrumentality.

     This  certifies  that Equity One ABS, Inc. is the  registered  owner of the
Percentage   Interest  (set  forth  on  the  face  hereof)  in  certain  monthly
distributions  with respect to a Trust Fund consisting of the Loans deposited by
Equity One ABS, Inc. (the "Depositor"). The Trust Fund was created pursuant to a
Pooling and Servicing  Agreement  dated as of the Cut-off Date  specified  above
(the  "Agreement")  among the  Depositor,  Equity One,  Inc.  (DE),  Equity One,
Incorporated,  (PA),  Equity One, Inc.  (MN),  Equity One Consumer Loan Company,
Inc.  (NH) and  Popular  Financial  Services,  LLC  (DE),  as  sellers  (in such
capacity,  collectively,  the  "Sellers") and Equity One, Inc. (DE), as servicer
(in such  capacity,  the  "Servicer"),  and JPMorgan Chase Bank, as trustee (the
"Trustee").  To the extent not defined herein, the capitalized terms used herein
have the meanings  assigned in the Agreement.  This  Certificate is issued under
and is subject to the terms,  provisions  and  conditions of the  Agreement,  to
which  Agreement  the  Holder of this  Certificate  by virtue of the  acceptance
hereof assents and by which such Holder is bound.

     No transfer of a Class X Certificate shall be made unless the Trustee shall
have received  either (i) a  representation  letter from the  transferee of such
Certificate,  acceptable  to and  in  form  and  substance  satisfactory  to the
Trustee,  to the effect that such  transferee  is not an employee  benefit  plan
subject to Section 406 of ERISA or Section 4975 of the Code, nor a person acting
on behalf of any such plan, which representation  letter shall not be an expense
of the Trustee or the  Servicer,  (ii) if the Class X  Certificate  has been the
subject of an ERISA  Qualifying  Underwriting and the transferee is an insurance
company,  a representation  that the transferee is an insurance company which is
purchasing  such  Certificate  with funds  contained  in an  "insurance  company
general  account",  as defined in Prohibited  Transaction  Class Exemption 95-60
("PTCE  95-60") and that the purchase and holding of the  Certificate is covered
under  Sections I and III of PTCE 95-60 or (iii) in the case of any such Class X
Certificate  presented for  registration in the name of an employee benefit plan
subject to ERISA,  or Section 4975 of the Code (or comparable  provisions of any
subsequent enactment),  or a trustee of any such plan or any other person acting
on behalf of any such plan,  an Opinion of Counsel  satisfactory  to the Trustee
and the  Servicer  to the effect  that the  purchase  or holding of such Class X
Certificate  will not result in the assets of the Trust Fund being  deemed to be
"plan assets" and subject to the prohibited  transaction provisions of ERISA and
the Code and will not subject the Trustee or the Servicer to any  obligation  in
addition to those  undertaken

                                     B-2-2


in the  Agreement,  which  Opinion  of  Counsel  shall not be an  expense of the
Trustee or the Servicer.  Notwithstanding  anything else to the contrary herein,
any purported  transfer of a Class X Certificate  to or on behalf of an employee
benefit  plan  subject to ERISA or to the Code  without  the  opinion of counsel
satisfactory to the Trustee as described above shall be void and of no effect.

     Any  distribution of the proceeds of any remaining assets of the Trust Fund
will be made only upon  presentment and surrender of this Class X Certificate at
the Corporate Trust Office or the office or agency  maintained by the Trustee in
New York, New York.

     Reference is hereby made to the further  provisions of this Certificate set
forth on the reverse  hereof,  which further  provisions  shall for all purposes
have the same effect as if set forth at this place.

     This  Certificate  shall not be entitled to any benefit under the Agreement
or be valid for any  purpose  unless  manually  countersigned  by an  authorized
signatory of the Trustee.

                                      * * *

     IN WITNESS  WHEREOF,  the Trustee has caused  this  Certificate  to be duly
executed.

Dated ________________, 20__
                                             JPMorgan Chase Bank,
                                             as Trustee

                                             By:  _________________________
                                             Name:
                                             Title:

Countersigned:

By: _________________________
     Authorized Signatory of
     JPMorgan Chase Bank,
     as Trustee



                                     B-2-3


                                    EXHIBIT C

                         Form of Reverse of Certificates

                              Equity One ABS, Inc.
                       Mortgage Pass-Through Certificates

     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated as Equity One ABS, Inc. Mortgage  Pass-Through  Certificates,  of the
Series   specified  on  the  face  hereof   (herein   collectively   called  the
"Certificates"),  and representing a beneficial  ownership interest in the Trust
Fund created by the Agreement.

     The Certificateholder,  by its acceptance of this Certificate,  agrees that
it will look  solely to the funds on deposit  in the  Distribution  Account  for
payment  hereunder and that the Trustee is not liable to the  Certificateholders
for any amount  payable  under this  Certificate  or the Agreement or, except as
expressly  provided  in the  Agreement,  subject  to  any  liability  under  the
Agreement.

     This  Certificate does not purport to summarize the Agreement and reference
is made to the Agreement for the  interests,  rights and  limitations of rights,
benefits,  obligations and duties evidenced thereby, and the rights,  duties and
immunities of the Trustee.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
25th day of each month or, if such 25th day is not a Business  Day, the Business
Day immediately  following (the  "Distribution  Date"),  commencing on the first
Distribution Date specified on the face hereof, to the Person in whose name this
Certificate is registered at the close of business on the applicable Record Date
in an amount equal to the product of the Percentage  Interest  evidenced by this
Certificate and the amount required to be distributed to Holders of Certificates
of the  Class  to which  this  Certificate  belongs  on such  Distribution  Date
pursuant to the Agreement.

     Distributions  on this  Certificate  shall  be made  by  wire  transfer  of
immediately  available  funds to the  account of the Holder  hereof at a bank or
other entity having appropriate  facilities therefor, if such  Certificateholder
shall have so notified the Trustee in writing at least five  Business Days prior
to the  related  Record  Date  and  such  Certificateholder  shall  satisfy  the
conditions  to receive such form of payment set forth in the  Agreement,  or, if
not,   by  check   mailed  by  first   class   mail  to  the   address  of  such
Certificateholder  appearing in the Certificate Register. The final distribution
on each Certificate  will be made in like manner,  but only upon presentment and
surrender  of such  Certificate  at the  Corporate  Trust  Office or such  other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.

     The  Agreement  permits,  with certain  exceptions  therein  provided,  the
amendment  thereof and the  modification  of the rights and  obligations  of the
Trustee and the rights of the Certificateholders under the Agreement at any time
by the  Depositor,  the Servicer and the Trustee with the consent of the Holders
of Certificates  affected by such amendment  evidencing the requisite Percentage
Interest,  as provided in the Agreement.  Any such consent by the Holder of this
Certificate  shall be conclusive  and binding on such Holder and upon all future
Holders of this  Certificate  and of any  Certificate  issued upon the  transfer
hereof or in exchange therefor or in lieu hereof whether or not notation of such
consent is made upon this Certificate.  The Agreement also permits the amendment
thereof, in certain limited circumstances, without the consent of the Holders of
any of the Certificates.

     As provided in the Agreement and subject to certain limitations therein set
forth,  the  transfer of this  Certificate  is  registrable  in the  Certificate
Register of the Trustee upon surrender of this  Certificate for  registration of
transfer at the Corporate Trust Office or the office or agency maintained by the
Trustee

                                       C-1


in New York, New York,  accompanied by a written  instrument of transfer in form
satisfactory to the Trustee and the  Certificate  Registrar duly executed by the
Holder  hereof  or such  holder's  attorney  duly  authorized  in  writing,  and
thereupon  one  or  more  new  Certificates  of the  same  Class  in  authorized
denominations and evidencing the same aggregate Percentage Interest in the Trust
Fund will be issued to the designated transferee or transferees.

     The  Certificates  are issuable  only as  registered  Certificates  without
coupons  in  denominations  specified  in  the  Agreement.  As  provided  in the
Agreement and subject to certain limitations therein set forth, Certificates are
exchangeable for new Certificates of the same Class in authorized  denominations
and  evidencing  the same  aggregate  Percentage  Interest,  as requested by the
Holder surrendering the same.

     No service  charge  will be made for any such  registration  of transfer or
exchange,  but the Trustee may require  payment of a sum sufficient to cover any
tax or other governmental charge payable in connection therewith.

     The Depositor,  the Servicer,  the Sellers and the Trustee and any agent of
the Depositor or the Trustee may treat the Person in whose name this Certificate
is registered as the owner hereof for all purposes,  and neither the  Depositor,
the Trustee, nor any such agent shall be affected by any notice to the contrary.

     On any Distribution  Date on which the Pool Principal  Balance is less than
10% of the Cut-off  Date Pool  Principal  Balance,  the  Servicer  will have the
option to repurchase,  in whole, from the Trust Fund all remaining Loans and all
property  acquired  in respect of the Loans at a purchase  price  determined  as
provided  in the  Agreement.  In the  event  that no such  optional  termination
occurs,  the  obligations  and  responsibilities  created by the Agreement  will
terminate  upon the later of the maturity or other  liquidation  (or any advance
with  respect  thereto)  of the last Loan  remaining  in the  Trust  Fund or the
disposition  of  all  property  in  respect  thereof  and  the  distribution  to
Certificateholders  of all amounts  required to be  distributed  pursuant to the
Agreement.  In no  event,  however,  will the  trust  created  by the  Agreement
continue  beyond the  expiration of 21 years from the death of the last survivor
of the descendants living at the date of the Agreement of a certain person named
in the Agreement.

     Any term used  herein  that is  defined  in the  Agreement  shall  have the
meaning  assigned  in  the  Agreement,   and  nothing  herein  shall  be  deemed
inconsistent with that meaning.


                                       C-2


                                   ASSIGNMENT
                                   ----------

     FOR  VALUE  RECEIVED,   the  undersigned  hereby  sell(s),   assign(s)  and
transfer(s) unto _______________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
                  (Please print or typewrite name and address
                     including postal zip code of assignee)

the  Percentage   Interest  evidenced  by  the  within  Certificate  and  hereby
authorizes the transfer of registration of such Percentage  Interest to assignee
on the Certificate Register of the Trust Fund.

     I (We)  further  direct the  Trustee to issue a new  Certificate  of a like
denomination and Class, to the above named assignee and deliver such Certificate
to the following address:

________________________________________________________________________________
________________________________________________________________________________

Dated:

                                           _____________________________________
                                           Signature by or on behalf of assignor



                            DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions shall be made, by wire transfer or otherwise,  in immediately
available funds to _____________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________
for the account of _____________________________________________________________
account number _______________________ or, if mailed by check, to _____________.
Applicable statements should be mailed to _____________________________________.

This information is provided by ________________________________________________
the assignee named above, or ___________________________________________________
_______________________________________________________________________________,
as its agent.




                                      C-3


                                    EXHIBIT D

                    Form of Initial Certification Of Trustee

                                     [date]

[Depositor]
[Servicer]
[Sellers]

________________________

________________________


          Re:  Pooling and Servicing  Agreement  among Equity One ABS,  Inc., as
               Depositor, Equity One, Inc. (DE), Equity One, Incorporated, (PA),
               Equity One, Inc.  (MN),  Equity One Consumer  Loan Company,  Inc.
               (NH) and Popular Financial Services, LLC (DE) as Sellers,  Equity
               One, Inc. (DE) as Servicer,  and JPMorgan Chase Bank, as Trustee,
               Mortgage Pass-Through Certificates, Series 2002-3
               -----------------------------------------------------------------

Gentlemen:

     In  accordance  with  Section  2.02  of  the  above-captioned  Pooling  and
Servicing Agreement (the "Pooling and Servicing Agreement"), the undersigned, as
Trustee,  hereby  certifies  that,  as to each Loan listed in the Loan  Schedule
(other  than any Loan paid in full or listed on the  attached  schedule)  it has
received the original Mortgage Note or an executed Affidavit of Lost Note in the
form  attached  hereto as Annex I, and confirms  that,  for all  Mortgage  Notes
received,  the name on the  Mortgage  Note  matches  that on the Loan  Schedule,
except as set forth on the Exception Report attached hereto.

     Based on its review and examination and only as to the foregoing documents,
such documents appear regular on their face and related to such Loan.

     The Trustee has made no independent  examination of any documents contained
in each Mortgage File beyond the review specifically required in the Pooling and
Servicing  Agreement.  The  Trustee  makes  no  representations  as to:  (i) the
validity,  legality,  sufficiency,  enforceability  or genuineness of any of the
documents  contained in each Mortgage File of any of the Loans identified on the
Loan  Schedule,  or (ii)  the  collectibility,  insurability,  effectiveness  or
suitability of any such Loan.

     Capitalized  words  and  phrases  used  herein  shall  have the  respective
meanings assigned to them in the Pooling and Servicing Agreement.

                                                JPMorgan Chase Bank, as Trustee


                                                By: ____________________________
                                                Name:
                                                Title:


                                      D-1

                                                                         Annex I

                             AFFIDAVIT OF LOST NOTE

COMMONWEALTH OF PENNSYLVANIA                         :
                                                     :  SS
COUNTY OF PHILADELPHIA                               :


     The undersigned, being duly sworn, deposes and says that:

     1. ____________________,  a ________________  corporation (the "Holder") is
the owner of a note dated ____________________ of ______________________, in the
principal amount of $_______________ (the "Note").

     2. The  Holder  has not  pledged  or  disposed  of the  Note in any  manner
whatsoever  to any person nor given any person  authority  to transfer or pledge
the same.

     3. The Holder does not know of the whereabouts of the Note and believes the
Note has been lost or destroyed.

     4. The Holder makes this  affidavit to JPMorgan  Chase Bank  ("Trustee") in
order to induce  the  Trustee to issue its  initial  certification  pursuant  to
Section 2.02 of the Pooling and Servicing  Agreement  dated as of April 30, 2002
among the Trustee,  the Holder and the other parties set forth therein,  without
an exception therefrom.

     5. The Holder and its  successors  and assigns shall at all time  indemnify
and save  harmless  the Trustee  against  all loss or damage it might  suffer by
reason  of the  issuance  and  delivery  of a  replacement  note  for the  Note,
including all cost, charges, expenses and claims of every kind and nature.

     6. If the Note shall be found the Holder shall promptly deliver the same to
the Trustee in order that it may be cancelled.

     7. The  undersigned is duly  authorized to execute this Affidavit on behalf
of the Holder.

Date: __________________________              [SELLER]


________________________________              By:_______________________________

Witness                                       Name:
                                              Title:

                                              JPMorgan Chase Bank,
                                              as Trustee


                                              By:_____________________________
                                              Name:
                                              Title:



                                      D-2


                                    EXHIBIT E

                     Form of Final Certification Of Trustee

                                     [date]

[Depositor]

[Servicer]

[Seller]

_____________________

_____________________


          Re:  Pooling and Servicing  Agreement  among Equity One ABS,  Inc., as
               Depositor, Equity One, Inc. (DE), Equity One, Incorporated, (PA),
               Equity One, Inc.  (MN),  Equity One Consumer  Loan Company,  Inc.
               (NH) and  Popular  Financial  Services,  LLC (DE) as Sellers  and
               Equity One,  Inc. (DE) as Servicer,  and JPMorgan  Chase Bank, as
               Trustee,  Mortgage  Pass-Through   Certificates,   Series  2002-3
               -----------------------------------------------------------------


Gentlemen:

     In  accordance  with  Section  2.02  of  the  above-captioned  Pooling  and
Servicing Agreement (the "Pooling and Servicing Agreement"), the undersigned, as
Trustee,  hereby  certifies  that as to each Loan  listed  in the Loan  Schedule
(other than any Loan paid in full or listed on the attached  Document  Exception
Report),  except as set forth on the Exception  Report attached  hereto,  it has
received:

     (i) the original  Mortgage  Note and confirms that the name on the Mortgage
Note matches that on the Loan Schedule;

     (ii) the original  recorded Mortgage (unless such Mortgage has not yet been
returned by the relevant recording office, as certified by the Depositor;

     (iii) the original recorded assignment of the Mortgage in the form provided
in Section 2.01(c) of the Pooling and Servicing Agreement;

     (iv) the original or duplicate original recorded  assignment or assignments
of the  Mortgage  necessary  to show a  complete  chain of  assignment  from the
originator to the Seller,  unless the  Depositor has certified  that the related
assignment has not been returned from the applicable recording office; and

     (v) the original or duplicate original lender's title policy and all riders
thereto or, any one of an original title binder,  an original  preliminary title
report or an original title commitment, or a copy thereof certified by the title
company,  unless the Depositor has certified  that such title policy has not yet
been received from the applicable title insurance company.

     Based on its review and examination and only as to the foregoing documents,
(a) such  documents  appear  regular on their face and related to such Loan, and
(b) the  information  set forth in items (c), (d), (e)

                                      E-1


and (i) of the definition of the "Loan Schedule" in Article I of the Pooling and
Servicing Agreement  accurately  reflects  information set forth in the Mortgage
File.

     The Trustee has made no independent  examination of any documents contained
in each Mortgage File beyond the review specifically required in the Pooling and
Servicing  Agreement.  The  Trustee  makes  no  representations  as to:  (i) the
validity,  legality,  sufficiency,  enforceability  or genuineness of any of the
documents  contained in each Mortgage File of any of the Loans identified on the
Loan  Schedule,  or (ii)  the  collectibility,  insurability,  effectiveness  or
suitability of any such Loan.

     Capitalized  words  and  phrases  used  herein  shall  have the  respective
meanings assigned to them in the Pooling and Servicing Agreement.

                                             JPMorgan Chase Bank,
                                             as Trustee

                                             By:  _________________________
                                             Name:
                                             Title:

                                      E-2


                                    EXHIBIT F

                           Form of Transfer Affidavit

                              Equity One ABS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 2002-3


STATE OF                   )

                           )  ss:

COUNTY OF                  )

     The undersigned, being first duly sworn, deposes and says as follows:

     1.  The  undersigned  is an  officer  of  _________________,  the  proposed
Transferee of an Ownership Interest in a Class R Certificate (the "Certificate")
issued  pursuant to the  Pooling and  Servicing  Agreement,  (the  "Agreement"),
relating to the  above-referenced  Series, by and among Equity One ABS, Inc., as
depositor (the  "Depositor"),  Equity One, Inc. (DE), Equity One,  Incorporated,
(PA),  Equity One, Inc.  (MN),  Equity One Consumer Loan Company,  Inc. (NH) and
Popular  Financial  Services,  LLC (DE),  as sellers,  Equity One,  Inc. (DE) as
servicer and JPMorgan  Chase Bank, as Trustee.  Capitalized  terms used, but not
defined herein or in Exhibit 1 hereto,  shall have the meanings ascribed to such
terms in the Agreement.  The  Transferee has authorized the  undersigned to make
this affidavit on behalf of the Transferee.

     2. The Transferee is, as of the date hereof, and will be, as of the date of
the Transfer, a Permitted Transferee.  The Transferee is acquiring its Ownership
Interest in the Certificate for its own account. The Transferee has no knowledge
that any such affidavit is false.

     3. The Transferee  acknowledges  that it understands  that as the holder of
the residual interest, the Transferee may incur tax liabilities in excess of any
cash flows the residual interest generates and the Transferee intends to pay any
taxes  associated  with its holding the residual  interest as those taxes become
due.

     4. The Transferee  represents  that the  conditions  specified in either or
both of subparagraph (a) and (b) of this paragraph are satisfied:

     (a) The  requirements of this  subparagraph (a) will be met if: the present
value of the anticipated  tax  liabilities  associated with holding the residual
interest does not exceed the sum of: (i) the present value of any  consideration
given to the  Transferee to acquire the interest,  (ii) the present value of the
expected future  distributions  on the interest,  and (iii) the present value of
the  anticipated  tax savings  associated with holding the interest as the REMIC
generates  losses.  For purposes of this  subparagraph  (a), the  Transferee  is
assumed  to pay tax at a rate  equal to the  highest  rate of tax  specified  in
section  11(b)(1) of the Code,  and present values are computed using a discount
rate equal to the applicable  federal rate  prescribed by section 1274(d) of the
Code,  compounded  semiannually,  or such  other  rate that the  Transferee  can
demonstrate  it  borrows  substantial  funds at in the  course  of its  trade or
business from unrelated third parties.

     (b) The  requirements of this  subparagraph  (b) will be met if: (i) at the
time of the transfer,  and at the close of each of the  Transferee's  two fiscal
years preceding the year of transfer the Transferee's

                                      F-1


gross assets for financial  reporting  purposes  exceed $100 million and its net
assets for financial reporting purposes exceed $10 million,  (ii) The Transferee
is an eligible  corporation  (within the  meaning of section  860L(a)(2)  of the
Code),  (iii) The Transferee is not a foreign branch of an eligible  corporation
or any other  arrangement  by which the  Residual  interest  will at any time be
subject to net tax by a foreign country or possession of the United States, (iv)
The  Transferee  agrees,  in  executing  this  Certificate  that any  subsequent
transfer of the Residual  interest will be to another eligible  corporation in a
"qualifying  transaction,"  and (v) the  Transferee  has not  indicated  to, nor
provided to the Transferor any grounds to believe that, the Transferee  will not
pay the taxes  associated with the residual  interest.  For purposes of applying
this  subparagraph  (b),  the  Transferee's  gross  assets and net assets do not
include  any  obligation  of any  person  related to the  Transferee  within the
meaning  of  section  860L(g)  of the Code,  or any other  asset if a  principal
purpose  for  holding  or  acquiring  the asset is to permit the  Transferee  to
satisfy  the   requirements  of  this   subparagraph   (b),  and  a  "qualifying
transaction"  is a transaction  that satisfies the  requirements of ss.4 of Rev.
Proc. 2001-12, 2001-3 I.R.B. 35.

     5. The Transferee has been advised of, and understands  that (i) a tax will
be imposed on Transfers  of the  Certificate  to Persons that are not  Permitted
Transferees;  (ii)  such tax will be  imposed  on the  transferor,  or,  if such
Transfer is through an agent (which includes a broker, nominee or middleman) for
a Person that is not a Permitted Transferee,  on the agent; and (iii) the Person
otherwise  liable for the tax shall be relieved of liability  for the tax if the
subsequent Transferee furnished to such Person an affidavit that such subsequent
Transferee is a Permitted  Transferee and, at the time of Transfer,  such Person
does not have actual knowledge that the affidavit is false.

     6. The Transferee has been advised of, and  understands  that a tax will be
imposed on a "pass-through entity" holding the Certificate if at any time during
the  taxable  year of the  pass-through  entity a Person that is not a Permitted
Transferee  is the record holder of an interest in such entity.  The  Transferee
understands  that such tax will not be imposed  for any period  with  respect to
which the record holder furnishes to the  pass-through  entity an affidavit that
such record holder is a Permitted  Transferee and the  pass-through  entity does
not have actual  knowledge  that such affidavit is false.  (For this purpose,  a
"pass-through  entity" includes a regulated  investment  company,  a real estate
investment  trust or common  trust fund,  a  partnership,  trust or estate,  and
certain  cooperatives  and,  except as may be provided in Treasury  Regulations,
persons  holding  interests  in  pass-through  entities as a nominee for another
Person.)


     7. The  Transferee  has reviewed the  provisions of Section  5.02(c) of the
Agreement  (attached hereto as Exhibit 2 and  incorporated  herein by reference)
and  understands  the legal  consequences  of the  acquisition  of an  Ownership
Interest in the Certificate including,  without limitation,  the restrictions on
subsequent  Transfers  and the  provisions  regarding  voiding the  Transfer and
mandatory sales. The Transferee  expressly agrees to be bound by and to abide by
the provisions of Section 5.02(c) of the Agreement and the restrictions noted on
the face of the  Certificate.  The  Transferee  understands  and agrees that any
breach of any of the  representations  included herein shall render the Transfer
to the Transferee contemplated hereby null and void.

     8. The Transferee agrees to require a Transfer Affidavit from any Person to
whom  the  Transferee  attempts  to  Transfer  its  Ownership  Interest  in  the
Certificate,  and in  connection  with any  Transfer  by a  Person  for whom the
Transferee is acting as nominee,  trustee or agent,  and the Transferee will not
Transfer  its  Ownership   Interest  or  cause  any  Ownership  Interest  to  be
Transferred  to  any  Person  that  the  Transferee  knows  is  not a  Permitted
Transferee.  In  connection  with  any  such  Transfer  by the  Transferee,  the
Transferee  agrees to deliver to the Trustee a certificate  substantially in the
form set forth as Exhibit G to the Agreement (a "Transferor Certificate") to the
effect that such Transferee has no actual knowledge that the Person to which the
Transfer is to be made is not a Permitted Transferee.

                                      F-2


     9. The  Transferee  does not have the intention to impede the assessment or
collection  of  any  tax  legally  required  to be  paid  with  respect  to  the
Certificate.

     10. The Transferee's taxpayer identification number is __________.


     11. The Transferee is a U.S. Person as defined in Code Section 7701(a)(30).

     12. The  Transferee  is aware that the  Certificate  may be a  "noneconomic
residual   interest"  within  the  meaning  of  proposed  Treasury   regulations
promulgated  pursuant  to the  Code and that  the  transferor  of a  noneconomic
residual  interest  will  remain  liable  for any taxes due with  respect to the
income on such residual interest,  unless no significant purpose of the transfer
was to impede the assessment or collection of tax.

     13. The Transferee is not an employee benefit plan that is subject to ERISA
or a plan or  arrangement  that is subject to Section 4975 of the Code,  and the
Transferee  is not acting on behalf of such a plan or  arrangement  or using the
assets of any such plan or arrangement to effect the transfer.

     14. The Transferee  has provided  financial  statements or other  financial
information  requested by the transferor in connection  with the transfer of the
Class R Certificates to permit the transferor to assess the financial capability
of the Transferee to pay any such taxes.

                                      * * *

     IN WITNESS  WHEREOF,  the  Transferee  has  caused  this  instrument  to be
executed on its behalf,  pursuant to authority of its Board of Directors, by its
duly  authorized  officer and its corporate  seal to be hereunto  affixed,  duly
attested, this _____ day of ____________________, 20__.


                                        ________________________________________
                                        PRINT NAME OF TRANSFEREE
                                        By: ____________________________________
                                        Name: __________________________________
                                        Title: _________________________________


[Corporate Seal]

ATTEST:

________________________________
[Assistant] Secretary

     Personally  appeared before me the above-named  ________________,  known or
proved to me to be the same person who executed the foregoing  instrument and to
be the ________________ of the Transferee, and acknowledged that he executed the
same as his free act and deed and the free act and deed of the Transferee.

     Subscribed and sworn before me this ____ day of ______________, 20__.


                                                ________________________________
                                                        NOTARY PUBLIC

                                                My Commission expires the __ day
                                                of ________________, 20__.

                                      F-3

                                                                       EXHIBIT 1
                                                                    to EXHIBIT F

                               Certain Definitions
                               -------------------

     "Ownership Interest": As to any Class R Certificate, any ownership interest
in such  Certificate,  including any interest in such  Certificate as the Holder
thereof and any other interest  therein,  whether  direct or indirect,  legal or
beneficial.

     "Permitted  Transferee":  Any person other than (a) the United States,  any
State or political  subdivision thereof, or any agency or instrumentality of any
of the foregoing,  (b) a foreign government,  International  Organization or any
agency  or  instrumentality  of  either of the  foregoing,  (c) an  organization
(except  certain  farmers'  cooperatives  described  in section 521 of the Code)
which is exempt  from tax  imposed by Chapter 1 of the Code  (including  the tax
imposed by section 511 of the Code on unrelated  business taxable income) on any
excess inclusions (as defined in section 860E(c)(l) of the Code) with respect to
any Class R Certificate, (d) rural electric and telephone cooperatives described
in section  1381(a)(2)(C) of the Code, (e) a Person that is not (i) a citizen or
resident of the United  States,  (ii) a  corporation  or  partnership  (or other
entity properly  treated as a corporation or partnership for U.S. federal income
tax purposes)  created or organized in or under the laws of the United States or
any  political  subdivision  thereof,  (iii) an estate whose income from sources
without  the United  States is  includible  in gross  income  for United  States
federal income tax purposes  regardless of its connection  with the conduct of a
trade or business  within the United  States,  or (iv) a trust if a court within
the  United   States  is  able  to  exercise   primary   supervision   over  the
administration of the trust and one or more United States Persons have authority
to control all substantial  decisions of the trust, unless such Person listed in
clause (i),  (ii),  (iii) or (iv) above has  furnished  the  transferor  and the
Trustee with a duly completed  Internal  Revenue Service Form W-8ECI and (f) any
other Person so  designated  by the  Depositor  based upon an Opinion of Counsel
that the  Transfer of an  Ownership  Interest in a Class R  Certificate  to such
Person may cause any REMIC hereunder to fail to qualify as one or more REMICs at
any time that the  Certificates  are  outstanding.  The terms  "United  States,"
"State" and  "International  Organization"  shall have the meanings set forth in
section  7701 of the Code or successor  provisions.  A  corporation  will not be
treated as an  instrumentality of the United States or of any State or political
subdivision  thereof for these  purposes if all of its activities are subject to
tax and,  with the exception of the Federal Home Loan  Mortgage  Corporation,  a
majority of its board of directors is not selected by such government unit.

     "Person": Any individual,  corporation,  partnership,  joint venture, bank,
joint stock company,  trust (including any beneficiary thereof),  unincorporated
organization or government or any agency or political subdivision thereof.

     "Transfer":  Any  direct  or  indirect  transfer  or sale of any  Ownership
Interest in a  Certificate,  including the  acquisition  of a Certificate by the
Depositor.

     "Transferee":  Any  Person  who is  acquiring  by  Transfer  any  Ownership
Interest in a Certificate.



                                       F-4


                                                                      EXHIBIT 2
                                                                   to EXHIBIT F

                        Section 5.02(c) of the Agreement
                        --------------------------------


     (c) Each Person who has or who acquires any Ownership Interest in a Class R
Certificate  shall be deemed by the  acceptance or acquisition of such Ownership
Interest to have agreed to be bound by the following provisions,  and the rights
of each Person  acquiring  any Ownership  Interest in a Class R Certificate  are
expressly subject to the following provisions:

          (i) Each Person holding or acquiring any Ownership Interest in a Class
     R Certificate shall be a Permitted Transferee and shall promptly notify the
     Trustee of any  change or  impending  change in its  status as a  Permitted
     Transferee.

          (ii) No Ownership  Interest in a Class R Certificate may be registered
     on the Closing Date or  thereafter  transferred,  and the Trustee shall not
     register the Transfer of any Class R Certificate unless, in addition to the
     certificates required to be delivered to the Trustee under subparagraph (b)
     above, the Trustee shall have been furnished with an affidavit (a "Transfer
     Affidavit")  of the initial  owner or the proposed  transferee  in the form
     attached hereto as Exhibit F.

          (iii) Each Person  holding or acquiring  any  Ownership  Interest in a
     Class R Certificate shall agree (A) to obtain a Transfer Affidavit from any
     other  Person  to whom such  Person  attempts  to  Transfer  its  Ownership
     Interest in a Class R Certificate,  (B) to obtain a Transfer Affidavit from
     any Person for whom such Person is acting as  nominee,  trustee or agent in
     connection  with  any  Transfer  of a  Class R  Certificate  and (C) not to
     Transfer its Ownership  Interest in a Class R  Certificate  or to cause the
     Transfer of an  Ownership  Interest in a Class R  Certificate  to any other
     Person  if it has  actual  knowledge  that such  Person is not a  Permitted
     Transferee.

          (iv) Any attempted or purported  Transfer of any Ownership Interest in
     a Class R  Certificate  in  violation  of the  provisions  of this  Section
     5.02(c) shall be  absolutely  null and void and shall vest no rights in the
     purported Transferee.  If any purported transferee shall become a Holder of
     a Class R  Certificate  in  violation  of the  provisions  of this  Section
     5.02(c),  then the last preceding Permitted Transferee shall be restored to
     all rights as Holder  thereof  retroactive to the date of  registration  of
     Transfer  of such  Class R  Certificate.  The  Trustee  shall  be  under no
     liability  to any  Person for any  registration  of  Transfer  of a Class R
     Certificate that is in fact not permitted by this Section or for making any
     payments due on such  Certificate to the Holder thereof or taking any other
     action with respect to such Holder under the  provisions of this  Agreement
     so long  as the  Transfer  was  registered  after  receipt  of the  related
     Transfer Affidavit,  Transferor Certificate and either the Rule 144A Letter
     or the Investment  Letter.  The Trustee shall be entitled but not obligated
     to recover from any Holder of a Class R Certificate  that was in fact not a
     Permitted  Transferee at the time it became a Holder or, at such subsequent
     time as it became other than a Permitted  Transferee,  all payments made on
     such Class R Certificate  at and after either such time.  Any such payments
     so recovered by the Trustee  shall be paid and  delivered by the Trustee to
     the last preceding Permitted Transferee of such Certificate.

                                       F-5


          (v) The Depositor shall use its best efforts to make  available,  upon
     receipt of written request from the Trustee,  all information  necessary to
     compute any tax imposed under Section  860E(e) of the Code as a result of a
     Transfer of an Ownership  Interest in a Class R  Certificate  to any Holder
     who is not a Permitted Transferee.

     The  restrictions  on Transfers of a Class R Certificate  set forth in this
Section 5.02(c) shall cease to apply (and the applicable  portions of the legend
on a Class R  Certificate  may be deleted)  with respect to Transfers  occurring
after delivery to the Trustee of an Opinion of Counsel, which Opinion of Counsel
shall not be an expense  of the Trust  Fund,  the  Trustee,  the  Sellers or the
Servicer, to the effect that the elimination of such restrictions will not cause
the Trust Fund  hereunder  to fail to qualify as one or more  REMICs at any time
that the  Certificates are outstanding or result in the imposition of any tax on
the Trust Fund, a  Certificateholder  or another Person.  Each Person holding or
acquiring any Ownership Interest in a Class R Certificate hereby consents to any
amendment of this Agreement which,  based on an Opinion of Counsel  furnished to
the Trustee, is reasonably necessary (A) to ensure that the record ownership of,
or any  beneficial  interest  in,  a Class  R  Certificate  is not  transferred,
directly or indirectly,  to a Person that is not a Permitted  Transferee and (B)
to provide for a means to compel the Transfer of a Class R Certificate  which is
held by a  Person  that is not a  Permitted  Transferee  to a  Holder  that is a
Permitted Transferee.


                                       F-6


                                    EXHIBIT G

                         Form of Transferor Certificate

                                                           _____________________
                                                           Date

Equity One ABS, Inc.
103 Springer Building
3411 Silverside Road
Wilmington, Delaware 19810
Attention:  _______________

JPMorgan Chase Bank
____________________________
____________________________
Attention:  ____________________________
                __________________

               Re:  Equity One ABS,  Inc.  Mortgage  Pass-Through  Certificates,
                    Series 2002-3, Class ,
                    ------------------------------------------------------------

Ladies and Gentlemen:

     In connection  with our  disposition of the above  Certificates  we certify
that (a) we understand that the Certificates  have not been registered under the
Securities Act of 1933, as amended (the "Act"),  and are being disposed by us in
a transaction that is exempt from the registration  requirements of the Act, (b)
we have not offered or sold any  Certificates to, or solicited offers to buy any
Certificates  from, any person,  or otherwise  approached or negotiated with any
person with  respect  thereto,  in a manner  that would be deemed,  or taken any
other  action which would result in, a violation of Section 5 of the Act and (c)
to the extent we are  disposing of a Class R  Certificate,  we have no knowledge
the Transferee is not a Permitted Transferee.

                                                Very truly yours,

                                                ________________________________
                                                Print Name of Transferor

                                                By: ____________________________
                                                Authorized Officer


                                      G-1


                                    EXHIBIT H

                    Form of Investment Letter (Non Rule 144A)

                                                        ________________________
                                                        Date




Equity One ABS, Inc.
103 Springer Building
3411 Silverside Road
Wilmington, Delaware 19810
Attention:  _______________

JPMorgan Chase Bank
____________________________
____________________________
Attention:  ____________________________
                __________________



               Re:  Equity One ABS,  Inc.  Mortgage  Pass-Through  Certificates,
                    Series 2002-3, Class
                    ------------------------------------------------------------

Ladies and Gentlemen:

     In connection  with our  acquisition of the above  Certificates  we certify
that (a) we understand that the  Certificates are not being registered under the
Securities Act of 1933, as amended (the "Act"), or any state securities laws and
are  being  transferred  to  us  in  a  transaction  that  is  exempt  from  the
registration  requirements  of  the  Act  and  any  such  laws,  (b)  we  are an
"accredited  investor,"  as defined in Regulation D under the Act, and have such
knowledge and  experience in financial and business  matters that we are capable
of evaluating the merits and risks of investments  in the  Certificates,  (c) we
have had the  opportunity  to ask  questions  of and  receive  answers  from the
Depositor  concerning the purchase of the  Certificates and all matters relating
thereto or any  additional  information  deemed  necessary  to our  decision  to
purchase the  Certificates,  (d) either (i) we are not an employee  benefit plan
that is subject to the  Employee  Retirement  Income  Security  Act of 1974,  as
amended,  or a plan  or  arrangement  that is  subject  to  Section  4975 of the
Internal  Revenue Code of 1986,  as amended,  nor are we acting on behalf of any
such  plan or  arrangement,  nor are we using  the  assets  of any such  plan or
arrangement to effect such acquisition,  or (ii) we are an insurance company and
are purchasing Certificates, other than the Class R Certificates, that have been
the  subject  of  an  ERISA  Qualifying  Underwriting,  we  are  purchasing  the
Certificates with funds contained in an "insurance company general account",  as
defined in Prohibited  Transaction  Class Exemption 95-60 ("PTCE 95-60") and the
purchasing and holding of such Certificates are covered by Sections I and III of
PTCE 95-60,  (e) we are acquiring the  Certificates  for  investment for our own
account  and not  with a view to any  distribution  of  such  Certificates  (but
without  prejudice to our right at all times to sell or otherwise dispose of the
Certificates  in accordance  with clause (g) below),  (f) we have not offered or
sold any Certificates to, or solicited offers to buy any Certificates  from, any
person,  or  otherwise  approached  or  negotiated  with any person with respect
thereto,  or taken any other action which would result in a violation of Section
5 of the Act,  and (g) we will not sell,  transfer or  otherwise  dispose of any
Certificates  unless  (1)  such  sale,  transfer  or other  disposition  is made
pursuant to

                                      H-1


an  effective  registration  statement  under  the Act or is  exempt  from  such
registration  requirements,  and if requested, we will at our expense provide an
opinion of counsel  satisfactory to the addressees of this Certificate that such
sale,  transfer or other  disposition  may be made pursuant to an exemption from
the Act, (2) the purchaser or transferee  of such  Certificate  has executed and
delivered  to you a  certificate  to  substantially  the  same  effect  as  this
certificate, and (3) the purchaser or transferee has otherwise complied with any
conditions for transfer set forth in the Pooling and Servicing Agreement.

                                                Very truly yours,

                                                ________________________________
                                                Print Name of Transferee

                                                By: ____________________________
                                                Authorized Officer




                                      H-2


                                    EXHIBIT I

                            Form of Rule 144A Letter



                                                ________________________________
                                                Date

Equity One ABS, Inc.
103 Springer Building
3411 Silverside Road
Wilmington, Delaware 19810
Attention:  _______________

JPMorgan Chase Bank
____________________________
____________________________
Attention:  ____________________________
                __________________


               Re:  Equity One ABS,  Inc.  Mortgage  Pass-Through  Certificates,
                    Series 2002-3, Class ,
                    ------------------------------------------------------------

Ladies and Gentlemen:

     In connection  with our  acquisition of the above  Certificates  we certify
that (a) we understand that the  Certificates are not being registered under the
Securities Act of 1933, as amended (the "Act"), or any state securities laws and
are  being  transferred  to  us  in  a  transaction  that  is  exempt  from  the
registration  requirements  of the Act  and  any  such  laws,  (b) we have  such
knowledge and  experience in financial and business  matters that we are capable
of evaluating the merits and risks of investments  in the  Certificates,  (c) we
have had the  opportunity  to ask  questions  of and  receive  answers  from the
Depositor  concerning the purchase of the  Certificates and all matters relating
thereto or any  additional  information  deemed  necessary  to our  decision  to
purchase the  Certificates,  (d) either (i) we are not an employee  benefit plan
that is subject to the  Employee  Retirement  Income  Security  Act of 1974,  as
amended,  or a plan  or  arrangement  that is  subject  to  Section  4975 of the
Internal  Revenue Code of 1986,  as amended,  nor are we acting on behalf of any
such  plan or  arrangement,  nor are we using  the  assets  of any such  plan or
arrangement to effect such acquisition,  or (ii) we are an insurance company and
are purchasing Certificates, other than the Class R Certificates, that have been
the  subject  of  an  ERISA  Qualifying  Underwriting,  we  are  purchasing  the
Certificates with funds contained in an "insurance company general account",  as
defined in Prohibited  Transaction  Class Exemption 95-60 ("PTCE 95-60") and the
purchasing and holding of such Certificates are covered by Sections I and III of
PTCE  95-60,  (e) we have not,  nor has  anyone  acting on our  behalf  offered,
transferred,  pledged,  sold or  otherwise  disposed  of the  Certificates,  any
interest in the  Certificates or any other similar security to, or solicited any
offer  to  buy  or  accept  a  transfer,  pledge  or  other  disposition  of the
Certificates,  any interest in the  Certificates  or any other similar  security
from, or otherwise  approached or negotiated  with respect to the  Certificates,
any interest in the  Certificates or any other similar security with, any person
in any manner, or made any general  solicitation by means of general advertising
or in any other  manner,  or taken any other  action,  that would  constitute  a
distribution  of the  Certificates  under  the  Act or  that  would  render  the
disposition  of the  Certificates a violation of Section 5 of the Act or require
registration  pursuant  thereto,  nor  will  act,  nor  has  authorized  or will
authorize  any person to act, in such manner with  respect to the  Certificates,
and (f) we are a "qualified institutional buyer" as that term is defined in Rule
144A under the Act and have completed  either of the forms of  certification  to
that effect attached hereto as Annex 1 or Annex 2. We

                                      I-1


are aware that the sale to us is being  made in  reliance  on Rule 144A.  We are
acquiring the  Certificates  for our own account or for resale  pursuant to Rule
144A and further,  understand that such  Certificates may be resold,  pledged or
transferred  only  (i)  to a  person  reasonably  believed  to  be  a  qualified
institutional  buyer that  purchases for its own account or for the account of a
qualified institutional buyer to whom notice is given that the resale, pledge or
transfer  is being made in reliance  on Rule 144A,  or (ii)  pursuant to another
exemption from registration under the Act.






                                      I-2


ANNEX 1 TO EXHIBIT I
- --------------------

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
            --------------------------------------------------------

          [For Transferees Other Than Registered Investment Companies]

     The undersigned  (the "Buyer")  hereby  certifies as follows to the parties
listed in the Rule  144A  Transferee  Certificate  to which  this  certification
relates with respect to the Certificates described therein:

     1. As indicated  below,  the undersigned is the President,  Chief Financial
Officer, Senior Vice President or other executive officer of the Buyer.

     2. In  connection  with  purchases by the Buyer,  the Buyer is a "qualified
institutional  buyer" as that term is defined in Rule 144A under the  Securities
Act of 1933,  as  amended  ("Rule  144A")  because  (i) the Buyer  owned  and/or
invested on a discretionary basis either at least $100,000,000 in securities or,
if Buyer is a dealer,  Buyer must own and/or invest on a discretionary  basis at
least $10,000,000 in securities (except for the excluded  securities referred to
below) as of the end of the Buyer's  most recent  fiscal year (such amount being
calculated  in  accordance  with  Rule  144A and (ii) the  Buyer  satisfies  the
criteria in the category marked below.

     ___  Corporation,  etc.  The  Buyer is a  corporation  (other  than a bank,
          savings and loan association or similar institution), Massachusetts or
          similar  business  trust,  partnership,   or  charitable  organization
          described in Section  501(c)(3) of the Internal  Revenue Code of 1986,
          as amended.

     ___  Bank.  The  Buyer  (a)  is a  national  bank  or  banking  institution
          organized  under the laws of any State,  territory  or the District of
          Columbia,  the business of which is substantially  confined to banking
          and is supervised by the State or  territorial  banking  commission or
          similar official or is a foreign bank or equivalent  institution,  and
          (b) has an audited net worth of at least  $25,000,000 as  demonstrated
          in its latest annual financial statements, a copy of which is attached
          hereto.

     ___  Savings  and Loan.  The Buyer (a) is a savings  and loan  association,
          building and loan association, cooperative bank, homestead association
          or similar institution, which is supervised and examined by a State or
          Federal authority having  supervision over any such institutions or is
          a foreign savings and loan  association or equivalent  institution and
          (b) has an audited net worth of at least  $25,000,000 as  demonstrated
          in its latest annual financial statements, a copy of which is attached
          hereto.

     ___  Broker-dealer. The Buyer is a dealer registered pursuant to Section 15
          of the Securities Exchange Act of 1934.


     ___  Insurance Company. The Buyer is an insurance company whose primary and
          predominant  business  activity  is the  writing of  insurance  or the
          reinsuring of risks  underwritten by insurance  companies and which is
          subject to  supervision  by the  insurance  commissioner  or a similar
          official or agency of a State, territory or the District of Columbia.

     ___  State or Local Plan. The Buyer is a plan established and maintained by
          a State, its political subdivisions,  or any agency or instrumentality
          of the State or its  political  subdivisions,  for the  benefit of its
          employees.

     ___  ERISA Plan.  The Buyer is an employee  benefit plan within the meaning
          of Title I of the Employee Retirement Income Security Act of 1974.

                                      I-3


     ___  Investment  Advisor.  The Buyer is an  investment  advisor  registered
          under the Investment Advisors Act of 1940.

     ___  Small  Business  Investment   Company.   Buyer  is  a  small  business
          investment company licensed by the U.S. Small Business  Administration
          under Section  301(c) or (d) of the Small  Business  Investment Act of
          1958.

     ___  Business Development Company.  Buyer is a business development company
          as defined in Section  202(a) (22) of the  Investment  Advisors Act of
          1940.

     3. The term  "securities" as used herein does not include (i) securities of
issuers that are affiliated with the Buyer,  (ii) securities that are part of an
unsold  allotment  to or  subscription  by the Buyer,  if the Buyer is a dealer,
(iii)  securities  issued  or  guaranteed  by the  U.S.  or any  instrumentality
thereof,  (iv)  bank  deposit  notes  and  certificates  of  deposit,  (v)  loan
participations,  (vi) repurchase agreements,  (vii) securities owned but subject
to a repurchase  agreement  and (viii)  currency,  interest  rate and  commodity
swaps.

     4. For purposes of  determining  the aggregate  amount of securities  owned
and/or invested on a discretionary  basis by the Buyer,  the Buyer used the cost
of such  securities  to the  Buyer  and did not  include  any of the  securities
referred to in the preceding  paragraph,  except (i) where the Buyer reports its
securities  holdings in its  financial  statements  on the basis of their market
value,  and  (ii) no  current  information  with  respect  to the  cost of those
securities has been published. If clause (ii) in the preceding sentence applies,
the securities may be valued at market.  Further,  in determining such aggregate
amount,  the Buyer may have included  securities  owned by  subsidiaries  of the
Buyer,  but only if such  subsidiaries  are  consolidated  with the Buyer in its
financial  statements  prepared in accordance with generally accepted accounting
principles  and if the  investments of such  subsidiaries  are managed under the
Buyer's direction.  However, such securities were not included if the Buyer is a
majority-owned,  consolidated  subsidiary of another enterprise and the Buyer is
not itself a reporting  company  under the  Securities  Exchange Act of 1934, as
amended.

     5.  The  Buyer  acknowledges  that  it  is  familiar  with  Rule  144A  and
understands  that the seller to it and other parties related to the Certificates
are relying and will continue to rely on the statements  made herein because one
or more sales to the Buyer may be in reliance on Rule 144A.

     6. Until the date of purchase of the Rule 144A  Securities,  the Buyer will
notify each of the parties to which this certification is made of any changes in
the information and conclusions herein.  Until such notice is given, the Buyer's
purchase  of  the   Certificates   will  constitute  a  reaffirmation   of  this
certification  as of the date of such purchase.  In addition,  if the Buyer is a
bank or  savings  and loan is  provided  above,  the Buyer  agrees  that it will
furnish to such parties updated annual financial  statements promptly after they
become available.




                                        ________________________________________
                                                  Print Name of Buyer

                                        By: ____________________________________
                                        Name:
                                        Title:

                                        Date: __________________________________

                                      I-4


ANNEX 2 TO EXHIBIT I
- --------------------

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A
            --------------------------------------------------------

           [For Transferees That are Registered Investment Companies]

     The undersigned  (the "Buyer")  hereby  certifies as follows to the parties
listed in the Rule  144A  Transferee  Certificate  to which  this  certification
relates with respect to the Certificates described therein:

     1. As indicated  below,  the undersigned is the President,  Chief Financial
Officer or Senior Vice  President  of the Buyer or, if the Buyer is a "qualified
institutional  buyer" as that term is defined in Rule 144A under the  Securities
Act of 1933,  as  amended  ("Rule  144A")  because  Buyer is part of a Family of
Investment Companies (as defined below), is such an officer of the Adviser.

     2. In  connection  with  purchases  by  Buyer,  the  Buyer is a  "qualified
institutional  buyer" as  defined in SEC Rule 144A  because  (i) the Buyer is an
investment  company  registered  under the  Investment  Company Act of 1940,  as
amended and (ii) as marked  below,  the Buyer  alone,  or the Buyer's  Family of
Investment Companies,  owned at least $100,000,000 in securities (other than the
excluded  securities referred to below) as of the end of the Buyer's most recent
fiscal year. For purposes of determining  the amount of securities  owned by the
Buyer or the Buyer's Family of Investment Companies, the cost of such securities
was  used,  except  (i)  where the  Buyer or the  Buyer's  Family of  Investment
Companies  reports its  securities  holdings in its financial  statements on the
basis of their market value, and (ii) no current information with respect to the
cost of those  securities  has been  published.  If clause (ii) in the preceding
sentence applies, the securities may be valued at market.

     ___  The  Buyer  owned  $_____  in  securities  (other  than  the  excluded
          securities referred to below) as of the end of the Buyer's most recent
          fiscal year (such  amount being  calculated  in  accordance  with Rule
          144A).

     ___  The Buyer is part of a Family of Investment  Companies  which owned in
          the aggregate $_____ in securities (other than the excluded securities
          referred  to below) as of the end of the Buyer's  most  recent  fiscal
          year (such amount being calculated in accordance with Rule 144A).

     3. The term "Family of  Investment  Companies"  as used herein means two or
more  registered  investment  companies  (or series  thereof) that have the same
investment  adviser or  investment  advisers that are  affiliated  (by virtue of
being majority owned  subsidiaries  of the same parent or because one investment
adviser is a majority owned subsidiary of the other).

     4. The term  "securities" as used herein does not include (i) securities of
issuers that are affiliated  with the Buyer or are part of the Buyer's Family of
Investment  Companies,  (ii) securities  issued or guaranteed by the U.S. or any
instrumentality  thereof,  (iii) bank deposit notes and certificates of deposit,
(iv) loan participations,  (v) repurchase agreements,  (vi) securities owned but
subject  to a  repurchase  agreement  and  (vii)  currency,  interest  rate  and
commodity swaps.

     5. The Buyer is familiar with Rule 144A and  under-stands  that the parties
listed in the Rule  144A  Transferee  Certificate  to which  this  certification
relates  are relying and will  continue  to rely on the  statements  made herein
because  one or more sales to the Buyer  will be in  reliance  on Rule 144A.  In
addition, the Buyer will only purchase for the Buyer's own account.

     6. Until the date of purchase of the  Certificates,  the  undersigned  will
notify the parties listed in the Rule 144A Transferee  Certificate to which this
certification  relates of any changes in the information and conclusions herein.
Until such  notice is given,  the  Buyer's  purchase  of the

                                      I-5


Certificates  will  constitute  a  reaffirmation  of this  certification  by the
undersigned as of the date of such purchase.


                                        ________________________________________
                                               Print Name of Buyer or Adviser

                                        By: ____________________________________
                                        Name:
                                        Title:

                                        IF AN ADVISER:

                                        ________________________________________
                                                  Print Name of Buyer

                                        Date: __________________________________



                                      I-6



                                    EXHIBIT J

                    Form of Request for Release of Documents

                              Equity One ABS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 2002-3

To: __________________________          Attn: __________________________________
                                        ________________________________________


          Re:  The  Pooling &  Servicing  Agreement  dated as of April 30,  2002
               among Equity One,  Inc.  (DE),  Equity One,  Incorporated,  (PA),
               Equity One, Inc.  (MN),  Equity One Consumer  Loan Company,  Inc.
               (NH) and Popular Financial Services, LLC (DE), as Sellers, Equity
               One, Inc. (DE) as Servicer, and Equity One ABS, Inc. as Depositor
               and JPMorgan Chase Bank as Trustee
               -----------------------------------------------------------------

Ladies and Gentlemen:

     In connection with the  administration  of the Loans held by you as Trustee
for Equity One ABS,  Inc.,  we request the release of the Mortgage  File for the
Loan(s) described below, for the reason indicated.

FT Account #:                                           Pool #:

Mortgagor's Name, Address and Zip Code:

Loan Number:

Reason for Requesting Documents (check one)

     1.   Loan paid in full  (_______________________  hereby certifies that all
          amounts have been received.)

     2.   Loan Liquidated (___________________________ hereby certifies that all
          proceeds of foreclosure,  insurance,  or other  liquidation  have been
          finally received.)

     3.   Loan in Foreclosure.

     4.   Other (explain):

     The Documents and any proceeds thereof, including any proceeds of proceeds,
coming into the  possession or control of the Servicer  shall be deposited  into
the  Certificate  Account,  and the Servicer  shall keep the  Documents  and any
proceeds  separate  and  distinct  from all  other  property  in the  Servicer's
possession, custody or control.


                                      J-1



     If item 1 or 2 above is checked,  and if all or part of the  Mortgage  File
was previously released to us, please release to us our previous receipt on file
with you, as well as any additional documents in your possession relating to the
above-specified Loan. If item 3 or 4 is checked, upon return of all of the above
documents to you as Trustee,  please  acknowledge your receipt by signing in the
space indicated below, and returning this form.


                                              __________________________________
                                              __________________________________
                                              __________________________________

By: __________________________________
Name: ________________________________
Title: _______________________________
Date: ________________________________


TRUSTEE CONSENT TO RELEASE AND
ACKNOWLEDGEMENT OF RECEIPT

By: __________________________________
Name: ________________________________
Title: _______________________________
Date: ________________________________



                                      J-2


                                    EXHIBIT K

                           Form of Reporting Document

                                  SEE ATTACHED













                                       K-1


                                    EXHIBIT L

                           Yield Maintenance Agreement

                                  SEE ATTACHED







                                       L-1



                                    EXHIBIT M

                                   MGIC Policy

                                  SEE ATTACHED








                                       M-1