Exhibit 99.1

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




                              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

                     Federal Home Loan Mortgage Corporation

                                    Guarantor
                  (with respect to the Guaranteed Certificates)

                                       and

                               JPMorgan Chase Bank

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


                         POOLING AND SERVICING AGREEMENT
                         Dated as of September 30, 2002

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


                MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2002-5

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


                                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
    BALLOON LOANS................................................................5
    BANKRUPTCY CODE..............................................................5
    BBA..........................................................................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 CERTIFICATES......................................................6
    CLASS B APPLIED REALIZED LOSS AMOUNT.........................................6
    CLASS B CERTIFICATE..........................................................6
    CLASS B PRINCIPAL DISTRIBUTION AMOUNT........................................7
    CLASS B REALIZED LOSS AMORTIZATION AMOUNT....................................7
    CLASS CERTIFICATE BALANCE....................................................7
    CLASS INTEREST SHORTFALL.....................................................7
    CLASS M-1 APPLIED REALIZED LOSS AMOUNT.......................................7
    CLASS M-1 CERTIFICATE........................................................7
    CLASS M-1 PRINCIPAL DISTRIBUTION AMOUNT......................................7
    CLASS M-1 REALIZED LOSS AMORTIZATION AMOUNT..................................8
    CLASS M-2 APPLIED REALIZED LOSS AMOUNT.......................................8
    CLASS M-2 CERTIFICATE........................................................8
    CLASS M-2 PRINCIPAL DISTRIBUTION AMOUNT......................................8
    CLASS M-2 REALIZED LOSS AMORTIZATION AMOUNT..................................8
    CLASS R CERTIFICATES.........................................................8
    CLASS UNPAID INTEREST AMOUNTS................................................8
    CLASS X CERTIFICATE..........................................................8
    CLOSING DATE.................................................................8

                                       i


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

                                       ii


                                                                            
    GROUP I LOANS...............................................................13
    GROUP I PRINCIPAL PERCENTAGE................................................13
    GROUP II LOANS..............................................................13
    GROUP II PRINCIPAL PERCENTAGE...............................................13
    GROUP PRINCIPAL BALANCE.....................................................14
    GUARANTEE...................................................................14
    GUARANTEED CERTIFICATES.....................................................14
    GUARANTEED INTEREST DISTRIBUTION AMOUNT.....................................14
    GUARANTEED PRINCIPAL DISTRIBUTION AMOUNT....................................14
    GUARANTOR...................................................................14
    GUARANTOR DEFAULT...........................................................14
    GUARANTOR PAYMENT...........................................................14
    GUARANTOR REIMBURSEMENTS....................................................14
    GUARANTOR'S MONTHLY FEE.....................................................15
    INDIRECT PARTICIPANT........................................................15
    INFORMATION CIRCULAR........................................................15
    INITIAL CERTIFICATE ACCOUNT DEPOSIT.........................................15
    INSURANCE POLICY............................................................15
    INSURANCE PROCEEDS..........................................................15
    INSURED EXPENSES............................................................15
    INTEREST ACCRUAL PERIOD.....................................................15
    INTEREST DISTRIBUTION AMOUNT................................................15
    INTEREST REMITTANCE AMOUNT..................................................16
    INVESTMENT LETTER...........................................................16
    LATEST POSSIBLE MATURITY DATE...............................................16
    LAST SCHEDULED DISTRIBUTION DATE............................................16
    LIBOR.......................................................................16
    LIBOR DETERMINATION DATE....................................................16
    LIQUIDATED LOAN.............................................................16
    LIQUIDATION PROCEEDS........................................................16
    LOANS.......................................................................17
    LOAN DATA REMITTANCE DATE...................................................17
    LOAN DATA REMITTANCE REPORT.................................................17
    LOAN SCHEDULE...............................................................17
    MAJORITY IN INTEREST........................................................18
    MERS (R)....................................................................18
    MERS (R) SYSTEM.............................................................18
    MOM LOAN....................................................................19
    MIN.........................................................................19
    MONTHLY EXCESS CASHFLOW AMOUNT..............................................19
    MONTHLY EXCESS INTEREST AMOUNT..............................................19
    MONTHLY PAYMENT.............................................................19
    MONTHLY STATEMENT...........................................................19
    MOODY'S.....................................................................19
    MORTGAGE....................................................................19
    MORTGAGED PROPERTY..........................................................19
    MORTGAGE FILE...............................................................19
    MORTGAGE LOAN SAMPLE........................................................19
    MORTGAGE NOTE...............................................................20
    MORTGAGE RATE...............................................................20
    MORTGAGOR...................................................................20

                                      iii


                                                                            
    NET PREPAYMENT INTEREST SHORTFALLS..........................................20
    NET WAC CAP.................................................................20
    NET WAC CAP ACCOUNT.........................................................20
    NET WAC CAP CARRYOVER.......................................................20
    NET WAC CAP DEPOSIT AMOUNT..................................................21
    NET WAC RATE................................................................21
    NONRECOVERABLE ADVANCE......................................................21
    NOTICE OF FINAL DISTRIBUTION................................................21
    OFFERED CERTIFICATES........................................................21
    OFFICER'S CERTIFICATE.......................................................21
    OPINION OF COUNSEL..........................................................21
    OPTIONAL TERMINATION DATE...................................................22
    OPTIONAL TERMINATION........................................................22
    ORIGINAL LOAN...............................................................22
    OTS.........................................................................22
    OUTSTANDING.................................................................22
    OUTSTANDING LOAN............................................................22
    OVERCOLLATERALIZATION AMOUNT................................................22
    OVERCOLLATERALIZATION DEFICIENCY............................................22
    OVERCOLLATERALIZATION RELEASE AMOUNT........................................22
    OWNERSHIP INTEREST..........................................................22
    PASS-THROUGH RATE...........................................................23
    PAYING AGENT................................................................23
    PERCENTAGE INTEREST.........................................................23
    PERMITTED INVESTMENTS.......................................................23
    PERMITTED TRANSFEREE........................................................24
    PERSON......................................................................24
    PLAN........................................................................24
    POOL PRINCIPAL BALANCE......................................................24
    POPULAR FINANCIAL...........................................................24
    PREPAYMENT INTEREST EXCESS..................................................24
    PREPAYMENT INTEREST SHORTFALL...............................................25
    PREPAYMENT PERIOD...........................................................25
    PRIMARY MORTGAGE INSURANCE POLICY...........................................25
    PRIME RATE..................................................................25
    PRINCIPAL DISTRIBUTION AMOUNT...............................................25
    PRINCIPAL PREPAYMENT........................................................25
    PRINCIPAL PREPAYMENT IN FULL................................................25
    PRINCIPAL REMITTANCE AMOUNT.................................................25
    PURCHASE PRICE..............................................................25
    PTCE 95-60..................................................................26
    PURCHASE AGREEMENT..........................................................26
    RATING AGENCY...............................................................26
    REALIZED LOSS AMOUNT........................................................26
    REALIZED LOSSES.............................................................26
    REALIZED LOSS AMORTIZATION AMOUNT...........................................26
    RECORD DATE.................................................................26
    REFINANCE LOAN..............................................................26
    REGULAR CERTIFICATES........................................................27
    RELIEF ACT..................................................................27
    RELIEF ACT REDUCTIONS.......................................................27

                                       iv


                                                                            
    REMIC.......................................................................27
    REMIC 1.....................................................................27
    REMIC 2.....................................................................27
    REMIC 1 ACCRETION DIRECTED CLASSES..........................................27
    REMIC 1 ACCRUAL CLASS.......................................................27
    REMIC CHANGE OF LAW.........................................................27
    REMIC PROVISIONS............................................................27
    REO PROPERTY................................................................27
    REQUEST FOR RELEASE.........................................................27
    REQUIRED INSURANCE POLICY...................................................27
    RESERVE FUND................................................................28
    RESPONSIBLE OFFICER.........................................................28
    RULE 144A LETTER............................................................28
    SCHEDULED PAYMENT...........................................................28
    SECOND LIEN LOAN............................................................28
    SECURITIES ACT..............................................................28
    SELLERS.....................................................................28
    SENIOR ENHANCEMENT PERCENTAGE...............................................28
    SENIOR PRINCIPAL DISTRIBUTION AMOUNT........................................28
    SENIOR SPECIFIED ENHANCEMENT PERCENTAGE.....................................28
    SERVICER....................................................................28
    SERVICER ADVANCE DATE.......................................................28
    SERVICING ADVANCES..........................................................29
    SERVICING AMOUNT............................................................29
    SERVICING AUDIT.............................................................29
    SERVICING FEE...............................................................29
    SERVICING FEE RATE..........................................................29
    SERVICING OFFICER...........................................................29
    SERVICING PRACTICE..........................................................29
    S&P.........................................................................29
    STARTUP DAY.................................................................29
    STATED PRINCIPAL BALANCE....................................................29
    STEPDOWN DATE...............................................................30
    SUBORDINATE CERTIFICATES....................................................30
    SUBSERVICER.................................................................30
    SUBSTITUTE LOAN.............................................................30
    SUBSTITUTION ADJUSTMENT AMOUNT..............................................30
    TARGETED OVERCOLLATERALIZATION AMOUNT.......................................30
    TAX MATTERS PERSON..........................................................30
    TAX MATTERS PERSON CERTIFICATE..............................................30
    TERMINATION PRICE...........................................................31
    TRANSFER....................................................................31
    TRANSFER AFFIDAVIT..........................................................31
    TRANSFEROR CERTIFICATE......................................................31
    TRIGGER EVENT...............................................................31
    TRUST FUND..................................................................31
    TRUSTEE.....................................................................31
    TRUSTEE FEE.................................................................31
    TRUSTEE FEE RATE............................................................31
    TRUSTEE PERMITTED WITHDRAWAL AMOUNT.........................................31
    TRUSTEE REMITTANCE REPORT...................................................32

                                       v


                                                                            
    TRUSTEE REPORTING DATE......................................................32
    UNPAID REALIZED LOSS AMOUNT.................................................32
    UNDERWRITER EXEMPTION.......................................................32
    VOTING RIGHTS...............................................................32
    YIELD MAINTENANCE AGREEMENT.................................................32
    YIELD MAINTENANCE STATED TERMINATION........................................32

ARTICLE II CONVEYANCE OF LOANS; REPRESENTATIONS AND WARRANTIES..................32

    SECTION 2.01.  CONVEYANCE OF LOANS..........................................32
    SECTION 2.02.  ACCEPTANCE BY TRUSTEE OF THE LOANS...........................35
    SECTION 2.03.  REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE
        SELLERS AND THE SERVICER................................................37
    SECTION 2.03A.  ADDITIONAL OBLIGATIONS OF EQUITY ONE-DELAWARE...............39
    SECTION 2.04.  REPRESENTATIONS AND WARRANTIES OF THE DEPOSITOR
        AS TO THE LOANS.........................................................40
    SECTION 2.05.  DELIVERY OF OPINION OF COUNSEL IN CONNECTION
        WITH SUBSTITUTIONS......................................................40
    SECTION 2.06.  EXECUTION AND DELIVERY OF CERTIFICATES.......................41
    SECTION 2.07.  REMIC MATTERS................................................41
    SECTION 2.08.  COVENANTS OF THE SERVICER....................................41

ARTICLE III ADMINISTRATION AND SERVICING OF LOANS...............................42

    SECTION 3.01.  SERVICER TO SERVICE LOANS....................................42
    SECTION 3.02.  SUBSERVICING; ENFORCEMENT OF THE OBLIGATIONS
        OF SERVICERS............................................................43
    SECTION 3.03.  RIGHTS OF THE DEPOSITOR AND THE TRUSTEE IN
        RESPECT OF THE SERVICER.................................................43
    SECTION 3.04.  TRUSTEE TO ACT AS SERVICER...................................43
    SECTION 3.05.  COLLECTION OF LOAN PAYMENTS; CERTIFICATE ACCOUNT;
        DISTRIBUTION ACCOUNT....................................................44
    SECTION 3.06.  PAYMENT OF TAXES, ASSESSMENTS, HAZARD INSURANCE
        PREMIUMS AND SIMILAR ITEMS; ESCROW ACCOUNTS... .........................46
    SECTION 3.07.  ACCESS TO CERTAIN DOCUMENTATION AND INFORMATION
        REGARDING THE LOANS.....................................................46
    SECTION 3.08.  PERMITTED WITHDRAWALS FROM THE CERTIFICATE
        ACCOUNT AND DISTRIBUTION ACCOUNT........................................47
    SECTION 3.09.  MAINTENANCE OF HAZARD INSURANCE; MAINTENANCE OF
        PRIMARY INSURANCE POLICIES..............................................49
    SECTION 3.10.  ENFORCEMENT OF DUE-ON-SALE CLAUSES; ASSUMPTION
        AGREEMENTS..............................................................50
    SECTION 3.11.  REALIZATION UPON DEFAULTED LOANS; REPURCHASE
        OF CERTAIN LOANS........................................................51
    SECTION 3.12.  DOCUMENTS, RECORDS AND FUNDS IN POSSESSION OF
        SERVICER TO BE HELD FOR THE TRUSTEE.....................................53
    SECTION 3.13.  SERVICING COMPENSATION.......................................53
    SECTION 3.14.  ACCESS TO CERTAIN DOCUMENTATION..............................53
    SECTION 3.15.  ANNUAL STATEMENT AS TO COMPLIANCE............................54
    SECTION 3.16.  ANNUAL INDEPENDENT PUBLIC ACCOUNTANTS' SERVICING
        STATEMENT; FINANCIAL STATEMENTS.........................................54
    SECTION 3.17.  ERRORS AND OMISSIONS INSURANCE; FIDELITY BONDS...............54
    SECTION 3.18.  SOLICITATION.................................................54
    SECTION 3.19.  DELINQUENT LOANS.............................................55

ARTICLE IIIA  GUARANTEE; RESERVE FUND; AND NET WAC CAP ACCOUNT..................55

    SECTION 3A.01.  GUARANTEE...................................................55
    SECTION 3A.02  RESERVE FUND AND YIELD MAINTENANCE AGREEMENT.................55
    SECTION 3A.03.  NET WAC CAP ACCOUNT.........................................56

                                       vi


                                                                            
ARTICLE IV  DISTRIBUTIONS AND ADVANCES BY THE SERVICER..........................57

    SECTION 4.01.  ADVANCES.....................................................57
    SECTION 4.02.  PRIORITIES OF DISTRIBUTION AND ALLOCATION....................58
    SECTION 4.03.  MONTHLY STATEMENTS TO CERTIFICATEHOLDERS.....................62
    SECTION 4.04. REPORTING.....................................................65
    SECTION 4.05. LOAN DATA REMITTANCE REPORT...................................65
    SECTION 4.06.  TRUSTEE REMITTANCE REPORT....................................65

ARTICLE V  THE CERTIFICATES.....................................................66

    SECTION 5.01.  THE CERTIFICATES.............................................66
    SECTION 5.02.  CERTIFICATE REGISTER; REGISTRATION OF TRANSFER
        AND EXCHANGE OF CERTIFICATES............................................66
    SECTION 5.03.  MUTILATED, DESTROYED, LOST OR STOLEN CERTIFICATES............71
    SECTION 5.04.  PERSONS DEEMED OWNERS........................................71
    SECTION 5.05.  ACCESS TO LIST OF CERTIFICATEHOLDERS' NAMES
        AND ADDRESSES...........................................................71
    SECTION 5.06.  MAINTENANCE OF OFFICE OR AGENCY..............................71

ARTICLE VI  THE DEPOSITOR AND THE SERVICER......................................72

    SECTION 6.01.  RESPECTIVE LIABILITIES OF THE DEPOSITOR AND
        THE SERVICER............................................................72
    SECTION 6.02.  MERGER OR CONSOLIDATION OF THE DEPOSITOR OR
        THE SERVICER............................................................72
    SECTION 6.03.  LIMITATION ON LIABILITY OF THE DEPOSITOR, THE
        SELLERS, THE SERVICER AND OTHERS........................................72
    SECTION 6.04.  LIMITATION ON RESIGNATION OF SERVICER........................73
    SECTION 6.05.  INDEMNIFICATION..............................................73
    SECTION 6.06  LIABILITY OF THE SERVICER.....................................73

ARTICLE VII  DEFAULT............................................................74

    SECTION 7.01.  EVENTS OF DEFAULT............................................74
    SECTION 7.02.  TRUSTEE TO ACT; APPOINTMENT OF SUCCESSOR.....................76
    SECTION 7.03.  NOTIFICATION TO CERTIFICATEHOLDERS...........................76
    SECTION 7.04.  SURVIVABILITY OF SERVICER LIABILITIES........................77

ARTICLE VIII   CONCERNING THE TRUSTEE...........................................77

    SECTION 8.01.  DUTIES OF TRUSTEE............................................77
    SECTION 8.02  CERTAIN MATTERS AFFECTING THE TRUSTEE.........................78
    SECTION 8.03.  TRUSTEE NOT LIABLE FOR CERTIFICATES OR LOANS.................79
    SECTION 8.04.  TRUSTEE MAY OWN CERTIFICATES.................................80
    SECTION 8.05.  TRUSTEE'S FEES AND EXPENSES..................................80
    SECTION 8.06.  ELIGIBILITY REQUIREMENTS FOR TRUSTEE.........................80
    SECTION 8.07.  RESIGNATION AND REMOVAL OF TRUSTEE...........................81
    SECTION 8.08.  SUCCESSOR TRUSTEE............................................82
    SECTION 8.09.  MERGER OR CONSOLIDATION OF TRUSTEE...........................82
    SECTION 8.10.  APPOINTMENT OF CO-TRUSTEE OR SEPARATE TRUSTEE................82
    SECTION 8.11.  TAX MATTERS..................................................83
    SECTION 8.12.  PERIODIC FILINGS.............................................85
    SECTION 8.13.  APPOINTMENT OF CUSTODIANS....................................85
    SECTION 8.14.  TRUSTEE MAY ENFORCE CLAIMS WITHOUT POSSESSION
        OF CERTIFICATES.........................................................85
    SECTION 8.15.  SUITS FOR ENFORCEMENT........................................86

ARTICLE IX  TERMINATION.........................................................86

    SECTION 9.01.  TERMINATION UPON LIQUIDATION OR PURCHASE OF ALL LOANS........86

                                      vii


                                                                            
    SECTION 9.02.  FINAL DISTRIBUTION ON THE CERTIFICATES.......................87
    SECTION 9.03.  ADDITIONAL TERMINATION REQUIREMENTS..........................88

ARTICLE X  MISCELLANEOUS PROVISIONS.............................................88

    SECTION 10.01.  AMENDMENT...................................................88
    SECTION 10.02.  RECORDATION OF AGREEMENT; COUNTERPARTS......................89
    SECTION 10.03.  GOVERNING LAW...............................................90
    SECTION 10.04.  INTENTION OF PARTIES........................................90
    SECTION 10.05.  NOTICES.....................................................91
    SECTION 10.06.  SEVERABILITY OF PROVISIONS..................................93
    SECTION 10.07.  ASSIGNMENT..................................................93
    SECTION 10.08.  LIMITATION ON RIGHTS OF CERTIFICATEHOLDERS..................93
    SECTION 10.09.  INSPECTION AND AUDIT RIGHTS.................................94
    SECTION 10.10.  CERTIFICATES NONASSESSABLE AND FULLY PAID...................94
    SECTION 10.11.  THE CLOSING.................................................94
    SECTION 10.12.  INTERPRETATION..............................................94
    SECTION 10.13.  RIGHTS OF GUARANTOR.........................................94
    SECTION 10.14.  NO PARTNERSHIP..............................................95
    SECTION 10.15. PROTECTION OF ASSETS.........................................95
    SECTION 10.16. EXECUTION OF YIELD MAINTENANCE AGREEMENT.....................96
    SECTION 10.17. BENEFITS OF AGREEMENT........................................96
    SECTION 10.18. RATINGS......................................................96

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

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

     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

                                      viii


                                                                              
     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

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

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

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

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

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

     EXHIBIT N.................................................................N-1


                                       ix


THIS POOLING AND  SERVICING  AGREEMENT,  dated as of September  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"),  Federal Home Loan Mortgage  Corporation,  a
corporate  instrumentality  of the United States, as guarantor of the Guaranteed
Certificates  (the  "Guarantor")  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,  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  Certificates  and the  Class  X  Certificates  will
represent the "regular interests" in REMIC 2. The Class M-1, Class M-2 and Class
B 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 and Class B Certificates  are subordinate to and provide credit  enhancement
for the Class M-1 Certificates.  The Class B Certificates are subordinate to and
provide credit  enhancement  for the Class M-2  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 and Class 1-B 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




============================== ============================================= ==================== ==================
                                                                                                   Corresponding
      REMIC 1 Interests                      Initial Balance                  Pass-Through Rate         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-B              (1/2 Corresponding Class' initial Class         Net WAC Rate              B
                                           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              $171,000,000               LIBOR + 0.130%             $25,000               $1,000
- ------------------- ----------------------- ----------------------------- ----------------- ------------------------
Class AF-2               $50,000,000                   3.632%                 $25,000               $1,000
- ------------------- ----------------------- ----------------------------- ----------------- ------------------------
Class AF-3               $22,000,000                   4.494%                 $25,000               $1,000
- ------------------- ----------------------- ----------------------------- ----------------- ------------------------
Class AF-4               $17,658,000                 5.184%(2)                $25,000               $1,000
- ------------------- ----------------------- ----------------------------- ----------------- ------------------------
Class AV-1              $166,230,000            LIBOR + 0.170%(3)(4)          $25,000               $1,000
- ------------------- ----------------------- ----------------------------- ----------------- ------------------------
Class M-1                $35,787,000                 5.303%(5)                $25,000               $1,000
- ------------------- ----------------------- ----------------------------- ----------------- ------------------------
Class M-2                $29,396,000                 5.837%(6)                $25,000               $1,000
- ------------------- ----------------------- ----------------------------- ----------------- ------------------------
Class B                  $19,171,000                 6.030%(7)                $25,000               $1,000
- ------------------- ----------------------- ----------------------------- ----------------- ------------------------
Class X             (8)                                  (9)                      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 5.684%.

(3)  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.

(4)  After  the  Optional   Termination   Date,   this  rate  will  increase  to
     LIBOR+0.340%.

(5)  After the Optional Termination Date, this rate will increase to 5.803%.

(6)  After the Optional Termination Date, this rate will increase to 6.337%.

(7)  After the Optional Termination Date, this rate will increase to 6.530%.

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

(9)  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.

     All fixed interest  rates set forth in this Agreement are calculated  based
on a 360-day 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 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 (a) the Class M-1 Certificates,  the Class M-1 Applied
Realized  Loss  Amount,  (b) the Class M-2  Certificates,  the Class M-2 Applied
Realized  Loss  Amount  and (c) the  Class B  Certificates,  the Class B Applied
Realized Loss Amount.

          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) and (ii) 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.

          BBA
          ---
          The British Bankers' Association.

          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 Subordinate Certificates.

          Business Day
          ------------
          Any day other  than (a) a  Saturday  or a Sunday or (b) a day on which
the Guarantor or 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
2002-5."

          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 Offered  Certificate as
payments of principal, and (b) with respect to any Subordinate Certificate, that
Subordinate  Certificate's  pro rata share of the  cumulative  amount of Applied
Realized  Loss  Amounts  with  respect to such Class for all prior  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,

                                       5


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  Guarantor and Trustee are entitled to
rely  conclusively on a  certification  of the 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 Certificates
          -----------------------
          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 Applied Realized Loss Amount
          ------------------------------------
          As to the Class B 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 Applied  Realized Loss Amount,  if
any,  on that  Distribution  Date) and (b) the  Realized  Loss Amount as of that
Distribution Date.

          Class B 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 Certificate.

                                       6


          Class B 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 Guaranteed 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 Certificates  immediately prior to
that  Distribution Date over (b) the lesser of (i) the product of (A) 91.00% 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 Realized Loss Amortization Amount
          -----------------------------------------
          As to the Class B Certificates  and as of any  Distribution  Date, the
lesser of (a) the Unpaid Realized Loss Amount for the Class B 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  (xii)
of Section 4.02(d) for that Distribution Date.

          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  Realized  Loss
Amount as of that  Distribution  Date over (ii) the sum of the Class M-2 Applied
Realized Loss Amount and the Class B 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 Guaranteed 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) 72.00% 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.

                                       7


          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 (vi) of
Section 4.02(d) for that Distribution Date.

          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  Realized  Loss
Amount as of that  Distribution Date over (ii) the Class B Applied Realized Loss
Amount 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 Guaranteed 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)  83.50%  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 (ix) 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
          ------------
          November 7, 2002.

                                       8


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

          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.

          Combined 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 on 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.

          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 4 New York Plaza,  6th Floor,  New York,  New York
10004 (Attention:  Institutional  Trust Services,  Equity One 2002-5,  facsimile
number:  212-623-5930)  and  which  is  the  address  to  which  notices  to and
correspondence with the Trustee should be directed.

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

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

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

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

          Cut-off Date
          ------------
          September 30, 2002

          Cut-off Date Group I Principal Balance
          --------------------------------------


                                       9


          The  aggregate of the Cut-off Date  Principal  Balances of the Group I
Loans on the Cut-off Date ($345,012,987.34).

          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 ($166,229,792.60).

          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 ($511,242,779.94).

          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.

          Debt Service Reduction
          ----------------------
          With  respect to any Loan, a reduction  in the  Scheduled  Payment for
such  Loan by a court  of  competent  jurisdiction  in a  proceeding  under  the
Bankruptcy Code, which became final and non-appealable,  except such a reduction
resulting from a Deficient Valuation.

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

          Deficiency Amount
          -----------------
          With respect to any  Distribution  Date, the sum of the (i) Guaranteed
Interest Distribution Amount and (ii) Guaranteed Principal Distribution Amount.

          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,  or any  reduction in the amount of
principal to be paid in connection with any Scheduled  Payment that results in a
permanent  forgiveness of principal,  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

                                       10


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 10th day of each month or, if such
day is not a Business Day, the next preceding Business Day.

          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 2002-5." 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 November, 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.

          Early Payment Default
          ---------------------
          With  respect to any Loan,  if such Loan (i) is in  foreclosure,  (ii)
defaults on its first  Monthly  Payment  following  the Closing Date and remains
contractually  delinquent for sixty (60) days or more (assuming  thirty (30) day
months)  or (iii)  becomes  contractually  delinquent  during  the first six (6)
months of the term  thereof and remains  delinquent  for sixty (60) days or more
(assuming thirty (30) day months).

          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,  the Guarantor 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

                                       11


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 the
Guarantor  and each Rating  Agency,  as evidenced by a letter from the Guarantor
and such Rating  Agency to the Trustee,  without  reduction or withdrawal of the
then current ratings of the Subordinate 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.

          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.

                                       12


          Expense Rate
          ------------
          As to each Loan,  the sum of the Servicing  Fee Rate,  the Trustee Fee
Rate and a fraction  expressed as a  percentage,  the  numerator of which is the
product of (a) the rate at which the Guarantor's Monthly Fee accrues and (b) the
aggregate  Class  Certificate  Balance of the Guaranteed  Certificates,  and the
denominator of which is the Pool Principal Balance.

          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.

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

          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.

          Freddie Mac
          -----------
          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.

          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

                                       13


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.

          Guarantee
          ---------
          The obligations of the Guarantor pursuant to Section 3A.01(a).

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

          Guaranteed Interest Distribution Amount
          ---------------------------------------
          With respect to any Distribution Date and the Guaranteed Certificates,
the amount, if any, after giving effect to the  distributions  made with respect
to such Guaranteed  Certificates pursuant to Section 4.02(a) and Section 4.02(g)
hereof, by which (a) the sum of (i) the Interest  Distribution Amounts and Class
Unpaid  Interest  Amounts  payable  to  the  Guaranteed  Certificates  for  such
Distribution Date and (ii) the Net Prepayment Interest Shortfalls and Relief Act
Reductions  allocated to the Guaranteed  Certificates for such Distribution Date
exceeds  (b)  the  amount  of  interest  actually  paid  to the  Holders  of the
Guaranteed  Certificates  on such  Distribution  Date. The  Guaranteed  Interest
Distribution Amount does not include payments of Net WAC Cap Carryover.

          Guaranteed Principal Distribution Amount
          ----------------------------------------
          With respect to any Distribution Date and the Guaranteed Certificates,
(a) the amount, if any, by which (i) the aggregate Class Certificate  Balance of
the Guaranteed  Certificates  (after giving effect to all amounts  distributable
and allocable to principal on such Guaranteed  Certificates  but prior to giving
effect to any Guarantor Payment on such Distribution Date) exceeds (ii) the Pool
Principal  Balance  (after giving  effect to the principal  portion of Scheduled
Payments due during the related Due Period,  to the extent paid by the Mortgagor
or paid through an Advance, or through Principal  Prepayments),  plus (b) on the
Last Scheduled  Distribution  Date, any unpaid Class Certificate  Balance of the
Guaranteed Certificates.

          Guarantor
          ---------
          Freddie Mac, or its successor in interest.

          Guarantor Default
          -----------------
          Either  (a) a  continuance  of any  failure  by the  Guarantor  to pay
Guaranteed Interest  Distribution Amounts or Guaranteed  Principal  Distribution
Amounts,  unless such  failure  was caused by or  resulted  from a breach of the
terms of this  Agreement by any party hereto other than the Guarantor or (b) the
existence of a proceeding in bankruptcy by or against the Guarantor.

          Guarantor Payment
          -----------------
          Any payment made by the Guarantor in respect of a Deficiency Amount.

          Guarantor Reimbursements
          ------------------------
          With respect to any  Distribution  Date the sum of (i) any accrued but
unpaid  Guarantor's  Monthly  Fees for all prior  Distribution  Dates,  (ii) all
amounts  paid by the  Guarantor in respect of  Deficiency  Amounts for all prior
Distribution  Dates to the  extent  not  previously  reimbursed,  with  interest

                                       14


thereon at a rate equal to the Prime Rate plus 2.00%,  and (iii) any amounts due
and owing to the Guarantor by the Trust Fund pursuant to Section 6.03 hereof.

          Guarantor's Monthly Fee
          -----------------------
          The fee  payable  to the  Guarantor  on each  Distribution  Date in an
amount  equal to the  product of the per annum rate  specified  in that  certain
letter from the Guarantor to the Depositor,  the Sellers and the Trustee and the
aggregate  Class  Certificate  Balance of the  Guaranteed  Certificates  on each
Distribution  Date (prior to giving effect to any  distributions of principal to
be made to the Guaranteed  Certificates on such  Distribution  Date) computed on
the basis of a 360 day year and the actual number of days elapsed 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.

          Information Circular
          --------------------
          The  information  circular,  dated  October 18, 2002,  relating to the
offer of the Guaranteed Certificates.

          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, and including all riders and endorsements  thereto in effect,  including
any replacement policy or policies for any Insurance Policies.

          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 and Class B 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).

                                       15


          Interest Remittance Amount
          --------------------------
          As of any Distribution Date, the sum, without duplication,  of (a) the
interest  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
portion of any Substitution  Adjustment Amount or payment in connection with any
repurchase of a Defective  Loan  allocable to interest  received with respect to
such  Distribution  Date, (c) with respect to each Loan that became a Liquidated
Loan during the related Due Period, the amount of Liquidation Proceeds allocable
to  interest  received  during  the  related  Due  Period  with  respect to such
Liquidated Loan, and (d) on the Distribution  Date on which the Trust Fund is to
be  terminated  in  accordance  with Section  9.01  hereof,  that portion of the
Termination Price allocable to interest.

          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.

          Last Scheduled Distribution Date
          --------------------------------
          The Distribution Date in November 2032.

          LIBOR
          -----
          As of any LIBOR Determination Date, the rate determined by the Trustee
on the basis of the  "Interest  Settlement  Rate" for U.S.  dollar  deposits  of
one-month  maturity set by the BBA as such rate appears on Telerate Page 3750 as
of 11:00 a.m.  (London time) on such LIBOR  Determination  Date. With respect to
any LIBOR  Determination  Date, if the BBA's Interest  Settlement  Rate does not
appear on Telerate Page 3750 as of 11:00 a.m.  (London time) on such date, or if
Telerate Page 3750 is not  available on such date,  the Trustee will obtain such
from Reuters  Monitor Money Rates Service page  "LIBOR01" or Bloomberg L.P. page
"BBAM." If such rate is not published for such LIBOR  Determination  Date, LIBOR
for such date will be the most recently published  Interest  Settlement Rate. In
the event that the BBA no longer sets an Interest  Settlement Rate, the Trustee,
with the  Guarantor's  consent,  will  designate an  alternative  index that has
performed,  or that the Trustee  expects to perform,  in a manner  substantially
similar to the BBA's Interest Settlement Rate.

          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

                                       16


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 Data Remittance Date
          -------------------------
          With  respect  to any  Determination  Date,  four  (4)  Business  Days
following  such  Determination  Date,  or if such day is not a Business Day, the
next succeeding Business Day, but no later than eight (8) Business Days prior to
the Distribution Date.

          Loan Data Remittance Report
          ---------------------------
          As defined in Section 4.05.

          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)  the  name of the  Mortgagor  and the  Seller's  Loan  identifying
               number;

          (b)  the state and zip code of the Mortgaged Property;

          (c)  the  type of  residential  dwelling  constituting  the  Mortgaged
               Property;

          (d)  the  occupancy  status (as  represented  by the  borrower) of the
               Mortgaged Property at origination;

          (e)  the original months to maturity;

          (f)  the date of origination;

          (g)  the first Due Date;

          (h)  the stated maturity date;

          (i)  the stated remaining months to maturity as of the Cut-off Date;

          (j)  the original principal balance of the Loan;

          (k)  the Stated Principal Balance of the Loan as of the Cut-off Date;

          (l)  whether such Loan is a Balloon Loan (if such Loan is a fixed rate
               Loan);

          (m)  the current Mortgage Rate of the Loan as of the Cut-off Date;

          (n)  the current  principal and interest payment due on the Loan as of
               the Cut-off Date;

          (o)  the interest "paid to date" on the Loan as of the Cut-off Date;

                                       17


          (p)  the Combined Loan-to-Value Ratio at origination;

          (q)  the delinquency status of the Loan as of the Cut-off Date;

          (r)  the Seller's credit grade assigned to such Loan;

          (s)  the index that is  associated  with such Loan (if such Loan is an
               adjustable rate Loan);

          (t)  the gross margin (if such Loan is an adjustable rate Loan);

          (u)  the periodic  rate cap for the initial  adjustment  date (if such
               Loan is an adjustable rate Loan);

          (v)  the minimum  mortgage  rate (if such Loan is an  adjustable  rate
               Loan);

          (w)  the maximum  mortgage  rate (if such Loan is an  adjustable  rate
               Loan);

          (x)  the periodic rate cap for each  adjustment date after the initial
               adjustment date (if such Loan is an adjustable rate Loan);

          (y)  the first  adjustment date  immediately  following the applicable
               Cut-off Date (if such Loan is an adjustable rate Loan);

          (z)  the rate adjustment frequency (if such Loan is an adjustable rate
               Loan);

          (aa) the purpose of such Loan (i.e.,  purchase,  cash out refinance or
               rate/term refinance);

          (bb) whether  such Loan is  covered  by a Primary  Mortgage  Insurance
               Policy;

          (cc) the credit score (FICO) of such Loan;

          (dd) the number of units;

          (ee) the lien position of the Loan;

          (ff) the documentation type of the Loan; and

          (gg) the number of months the related prepayment  penalty,  if any, is
               in effect.

          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.

          MERS (R)
          --------
          Mortgage Electronic  Registration Systems,  Inc., or its successors in
interest.

          MERS (R) System
          ---------------


                                       18


          That certain electronic registry system maintained by MERSCORP,  Inc.,
or its successors in interest.

          MOM Loan
          --------
          Any Loan as to which MERS (R) is acting as mortgagee solely as nominee
for the originator of such Loan and its successors and assigns.

          MIN
          ---
          The Mortgage Identification Number assigned by MERS (R) to a MOM Loan.

          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 (viii) of Section 4.02(a).

          Monthly Payment
          ---------------
          With respect to any Loan, the Scheduled Payment, determined: (a) after
giving effect to (i) any Deficient  Valuation and/or Debt Service Reduction with
respect  to  such  Loan  and  (ii)  any  reduction  in the  amount  of  interest
collectible from the related  Mortgagor  pursuant to the Relief Act; (b) without
giving  effect to any  extension  granted or agreed to by the Servicer as may be
permitted  pursuant to Section 3.01;  and (c) on the  assumption  that all other
amounts, if any, due under such Loan are paid when due.

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

          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 Loan Sample
          --------------------
          As defined in Section 3.07(d).

                                       19


          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 and
Class B  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 Due 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 Due 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 (x) 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  Balances
of the Class AV-1  Certificates  (prior to the  distribution of any principal on
that  Distribution  Date) and (y) the sum of (1) 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 of the Certificates  (other than the
Class AV-1 and Class X 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 (2) 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.

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

          Net WAC Cap Carryover
          ---------------------


                                       20


          With respect to the Class AF-1  Certificates,  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 Guaranteed 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
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
and Guarantor;  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.

                                       21


          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).

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


                                       22


          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 Subordinate Certificates,  or such lower rating
as will not result in the downgrading or withdrawal of the ratings then assigned
to the Subordinate  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
Subordinate  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 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  Subordinate  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  Subordinate  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  Subordinate
Certificates,  by any such  Rating  Agency,  as  evidenced  by a signed  writing
delivered by each such Rating

                                       23


Agency;  and (i) such other  investments  having a specified stated maturity and
bearing  interest or sold at a discount  acceptable  to each  Rating  Agency and
Guarantor as will not result in the downgrading or withdrawal of the rating then
assigned to the Subordinate Certificates by any Rating Agency, as evidenced by a
signed  writing to such  effect  delivered  by each such  Rating  Agency and the
Guarantor;  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.

          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

                                       24


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 or any replacement
policy therefor with respect to any Loan.

          Prime Rate
          ----------
          The prime  rate of United  States  money  center  commercial  banks as
published in The Wall Street Journal.

          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.

          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  portion  of any
Substitution  Adjustment Amount allocable to principal  received with respect to
such Distribution Date, (d) any 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 Liquidated
Loan,  (f) all  Principal  Prepayments  on Loans  received  during  the  related
Prepayment Period and (g) on the Distribution Date on which the Trust Fund is to
be  terminated  in  accordance  with Section  9.01  hereof,  that portion of the
Termination Price allocable to principal.

          Purchase Price
          --------------


                                       25


          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).

          Purchase Agreement
          ------------------
          That certain  Purchase  Agreement by and between the Depositor and the
Guarantor, dated November 7, 2002, pursuant to which the Depositor will sell the
Guaranteed Certificates to the Guarantor.

          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  and  acceptable  to  Guarantor,  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 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.

          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  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
          ---------------------------------
          With respect to (a) the Class M-1 Certificates, the Class M-1 Realized
Loss Amortization Amount, (b) the Class M-2 Certificates, the Class M-2 Realized
Loss Amortization Amount and (c) the Class B Certificates,  the Class B 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 and  Class B  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.

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

                                       26


          Regular Certificates
          --------------------
          The Offered Certificates and the Class X Certificates.

          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.

          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.

                                       27


          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.

          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 Guaranteed  Certificates  immediately prior to that Distribution
Date over (ii) the  lesser of (A) the  product  of (1)  58.00%  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, 42.00%.

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

          Servicer Advance Date
          ---------------------

                                       28


          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 Audit
          ---------------
          A physical  visit by the Guarantor to the Servicer's  chief  executive
office during the Servicer's regular business hours for the purpose of reviewing
and auditing its Servicing Practice.

          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.

          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.

          Servicing Practice
          ------------------
          The  Servicer's  practices  with  respect  to  collections,   property
assessment,  workouts,  foreclosures,  loss  mitigation  and  management  of REO
Properties.

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

                                       29


          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 Guaranteed Certificates is reduced to
zero or (b) the later to occur of (i) the  Distribution  Date in  November  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 and Class B 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 an interest rate
that is determined in the same manner as that of the Deleted Loans(s);  (c) have
a Mortgage Rate not lower than, and not more than 1% per annum higher than, that
of the Deleted Loan(s); (d) have a Combined  Loan-to-Value Ratio not higher than
that of the  Deleted  Loan(s);  (e) have a debt to income  ratio not higher than
that of the  Deleted  Loan(s);  (f) have been  originated  pursuant  to the same
underwriting  standards  as the Deleted  Loan(s);  (g) have a remaining  term to
maturity  not greater  than,  and not more than one year less than,  that of the
Deleted  Loan(s);  (h) if originated on or after October 1, 2002,  not have been
originated  in  the  State  of  Georgia;  and  (i)  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.

          Targeted Overcollateralization Amount
          -------------------------------------
          As of any Distribution  Date, (a) prior to the Stepdown Date, 4.50% of
the Cut-off Date Pool Principal  Balance and (b) on and after the Stepdown Date,
the lesser of (i) 4.50% of the Cut-off Date Pool Principal  Balance and (ii) the
greater  of (A) 9.00% 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%.

                                       30


          Termination Price
          -----------------
          As defined in Section 9.01.

          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  40.00% of the Senior
Enhancement  Percentage;  provided, that if the Class Certificate Balance of the
Guaranteed  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 16.80% 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
- ----------------------------------------- -----------------------------------
      November 2005 - October 2006                      3.50%
- ----------------------------------------- -----------------------------------
      November 2006 - October 2007                      4.25%
- ----------------------------------------- -----------------------------------
      November 2007 - October 2008                      4.75%
- ----------------------------------------- -----------------------------------
      November 2008 and thereafter                      5.25%
- ----------------------------------------- -----------------------------------

          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;  (e) the
Guarantee and (f) all proceeds of the conversion,  voluntary or involuntary,  of
any of the foregoing.

          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.

          Trustee Permitted Withdrawal Amount
          -----------------------------------

                                       31


          Means an  aggregate  amount  not to exceed  (a) with  respect to costs
associated with the transitioning of servicing, $50,000 per servicing transition
event and (b) with  respect to amounts  (other than the  Trustee  Fee) which are
payable to the Trustee pursuant to Section 8.05 hereof, $100,000 per annum.

          Trustee Remittance Report
          -------------------------
          As defined in Section 4.06.

          Trustee Reporting Date
          ----------------------
          With respect to each  Distribution  Date, the fifth (5th) Business Day
immediately  preceding such Distribution  Date, or if such day is not a Business
Day, the next succeeding Business Day.

          Unpaid Realized Loss Amount
          ---------------------------
          For any Class of Subordinate  Certificates  and as to any Distribution
Date, the excess of (a) the cumulative  amount of Applied  Realized Loss Amounts
with  respect  to that  Class  for all  prior  Distribution  Dates  over (b) the
cumulative  amount of 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.  Notwithstanding  any of the foregoing,  on any date on which any
Guaranteed Certificates are outstanding or any amounts are owed to the Guarantor
under this  Agreement,  all of the Voting  Rights  allocated  to the  Guaranteed
Certificates shall be vested in the Guarantor.

          Yield Maintenance Agreement
          ---------------------------
          The  Master   Agreement   (including  the  Schedule  thereto  and  the
transactions  thereunder  evidenced by a  confirmation)  dated as of November 7,
2002 by and  between  the  Counterparty  and the  Trustee,  a copy of  which  is
attached hereto as Exhibit L.

          Yield Maintenance Stated Termination
          ------------------------------------
          April 25, 2005,  subject to the Following  Business Day Convention (as
such term is defined in the Yield Maintenance Agreement).

                                   ARTICLE II
                              CONVEYANCE OF LOANS;
                         REPRESENTATIONS AND WARRANTIES

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

                                       32


          (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 Guarantor and
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. In addition, the Depositor, for the benefit of the Trustee,
the  Guarantor  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
Guarantor and the Certificateholders the following documents or instruments with
respect to each Loan so sold, transferred and assigned:

                    (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 2002-5 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);

                                       33


                    (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.

          Notwithstanding  the  foregoing,  in lieu of providing  the  documents
described in clause (iii) above,  the  Depositor may at its  discretion  provide
evidence  that the related  Mortgage is held  through the MERS (R) System.  With
respect to any MOM Loan, the original  recorded  Mortgage that is provided shall
note the MIN of such MOM  Loan.  Certain  Mortgages  were or may be, at the sole
discretion of the Servicer,  originally recorded in the name of MERS (R), solely
as  nominee  for  the   applicable   Seller  and  its  successors  and  assigns;
furthermore,  subsequent  assignments  of such  Mortgages were or may be, at the
sole discretion of the Servicer,  registered electronically through the MERS (R)
System.  For certain  other Loans,  (i) the Mortgage was recorded in the name of
the Seller,  (ii) record  ownership  was later  assigned to MERS (R),  solely as
nominee for that Seller,  and (iii) subsequent  assignments of the Mortgage were
or may be, at the sole  discretion  of the Servicer,  registered  electronically
through  the  MERS (R)  System.  For each of these  Loans,  MERS (R)  serves  as
mortgagee  of record on the  Mortgage  solely as a nominee in an  administrative
capacity on behalf of the Trustee,  and does not have any beneficial interest in
the Loan.

          In the event that in  connection  with any Loan the  Depositor  cannot
deliver  (a)  the  original   recorded   Mortgage,   (b)  all  interim  recorded
assignments,  if any, 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,  if any, 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,  if any,  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,  if any, 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, if any, 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

                                       34


each such assignment,  if any, 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,  if any, has not been returned by the appropriate  recording office,
the  Depositor  shall  deliver  such  documents  to the  Trustee as  promptly as
possible upon receipt  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, if any, as the assignee
thereof as Trustee  for the benefit of the  Certificateholders,  (ii) cause such
assignment, if any, 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,  if
any,  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.
          --------------------------------------------------

                                       35


          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  and the  Guarantor.  The
Trustee  acknowledges that it will maintain  possession of the Mortgage Notes in
the State of Texas,  unless  otherwise  permitted by the Rating Agencies and the
Guarantor.  In the event that the Trustee desires to maintain  possession of the
Mortgage  Notes in a state (other than the State of Texas)  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,  the  Guarantor 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 (a) 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 or (b) subject any REMIC to any state tax.

          The Trustee  agrees to execute and deliver on the Closing  Date to the
Depositor,  the Guarantor, 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 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  Guarantor,  the Servicer and the Sellers a final
certification  in the form  annexed  hereto as  Exhibit  E, with any  applicable
exceptions noted thereon. At any time upon request (but not more frequently than
once per  calendar  month),  the Trustee  shall  deliver to the  Depositor,  the
Guarantor,  the Servicer and the Sellers, an updated schedule of open exceptions
in electronic or written format.

          If the Trustee or the Guarantor 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

                                       36


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 and the Guarantor  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  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.

          If, pursuant to the foregoing provisions,  a Seller repurchases a Loan
that is registered on the MERS (R) System,  the Servicer shall cause MERS (R) to
execute and deliver an assignment of the related  Mortgage in recordable form to
transfer the Mortgage from MERS (R) to such Seller and shall cause such Mortgage
to be removed from  registration on the MERS (R) System in accordance with MERS'
(R) rules and  regulations  or (ii) cause MERS (R) to  designate on the MERS (R)
System the Seller as the beneficial holder of such Loan.

          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

                                       37


          Sellers,  hereby make the  representations and warranties set forth in
          Schedules  IIA  through  IIE  respectively,   and  by  this  reference
          incorporated herein, to the Depositor,  the Guarantor 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,  the Guarantor 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,  the Guarantor 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 or the Guarantor 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 or the
Guarantor  in any Loan,  the party  discovering  such  breach  shall give prompt
notice  thereof  to the other  parties.  Any breach of the  representations  and
warranties  set forth in items 44, 45 and 65 of Schedules  III-A  through  III-E
shall  automatically  be deemed  to be  "material  and  adverse  to  Guarantor's
interest."  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
or the Guarantor 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  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,  the Guarantor 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  or the Guarantor 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  and the
Guarantor  the  Mortgage  Note,  the  Mortgage,  the related  assignment  of the
Mortgage,  if any, 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.

                                       38


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 and the Guarantor 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  and the  Guarantor  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  and the  Guarantor  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 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 and the Guarantor.

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

                                       39


          (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,  the  Guarantor  and the  Trustee  that  all of the
representations  and  warranties of (i) the other  Sellers  described in Section
2.03 and set forth in  Schedules  IIB through IIE and IIIB through IIIE and (ii)
the  Depositor  set forth in Section 1 of the Purchase  Agreement,  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.

          (c) Equity  One-Delaware  shall indemnify the Trust Fund for any loss,
liability  or expense  incurred by the Trust Fund in  connection  with any legal
action arising from a breach of any of the representations and warranties of the
Sellers set forth in Schedules IIIA through IIIE.

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


          The Depositor  hereby  represents  and warrants to the Trustee and the
Guarantor  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  and
the  Guarantor,  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,  the Guarantor 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  or the Guarantor,  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 and the Guarantor 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,  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.

                                       40


          (b) Upon  discovery by the  Depositor,  the  appropriate  Seller,  the
Servicer,  the  Guarantor  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 the Guarantor 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  and the  Guarantor 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
ss.1.860G-2(i) of 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.
          ----------------------------------------

                                       41


          The Servicer hereby covenants to the Depositor,  the Guarantor 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,  the  Guarantor  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  and the  Guarantor,  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,   the  Guarantor  or  the
Certificateholders in any Loan or the rights and interests of the Depositor, the
Guarantor,  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.

                                       42


          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 with any institution which is
pre-approved  by the  Guarantor  and is an  approved  Freddie  Mac  servicer  as
indicated in writing; provided,  however, that (i) 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 and (ii) the Servicer shall terminate such  subservicing
arrangement  and related  subservicing  agreement  (for which the Trust Fund and
Trustee shall not incur any termination fees or transfer  expenses in connection
with any such  termination)  upon either (A) the request of  Guarantor,  if such
subservicer is no longer an approved  Freddie Mac servicer or (B) the reasonable
request of Guarantor, for any other reason. The Servicer shall give prior notice
to the Guarantor and the Trustee of the appointment of any Subservicer and shall
furnish the Guarantor a copy of any subservicing  agreement.  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,  the  Guarantor  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

                                       43


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.

          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;

                                       44


                    (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;

                    (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 and the Guarantor until withdrawn in accordance with
Section 3.08.

          (c) The  Trustee  shall  establish  and  maintain,  on  behalf  of the
Certificateholders  and the Guarantor,  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 next preceding the  Distribution  Account  Deposit Date (except that if such
Permitted  Investment is an obligation of the  institution  that  maintains such
account or a fund for which such  institution or an affiliate  thereof serves as
an  investment  advisor,  administrator,  shareholder  servicing  agent  and /or
custodian or subcustodian, 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

                                       45


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 without right of  reimbursement.  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  Certificate  Account and
made in accordance with this Section 3.05.

          (e) The Servicer shall give notice to the Trustee, the Guarantor, 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.
          --------------------

                                       46


          (a) The  Servicer  shall  afford the  Depositor,  the  Guarantor,  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.

          (b) 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.

          (c) If any Loan is subject to an Early Payment  Default,  the Servicer
will forward to the Guarantor,  upon its reasonable request,  copies of the Loan
documentation and related  underwriting  documentation with respect to such Loan
that  is or was  required  to be  delivered  to the  Trustee  pursuant  to  this
Agreement.

          (d) The Guarantor will be permitted, upon reasonable notice and during
normal business hours, at the chief executive office of the Servicer,  to review
copies of the Loan documentation and related underwriting  documentation that is
or was required to be delivered to the Trustee  pursuant to this  Agreement with
respect to 300 of the Loans (a "Mortgage  Loan  Sample"),  in order to ascertain
whether each such Loan was purchased  generally in accordance  with the Seller's
underwriting criteria as set forth in the Information Circular.  If, as a result
of such investigation,  the Guarantor  determines (after the appeals process set
forth in the Freddie Mac Single Family Seller/Servicer Guide) that more than 20%
(by number) of the Loans in such Mortgage Loan Sample were not so  underwritten,
the Servicer  will permit the  Guarantor to review an  additional  Mortgage Loan
Sample in accordance with the same procedures until the Guarantor has reviewed a
Mortgage Loan Sample that contains fewer than 20% (by number) of Loans that were
not purchased  generally in accordance with the Seller's  underwriting  criteria
set forth in the  Information  Circular.  If any such  Mortgage  Loan  Sample is
incomplete, unreadable or unavailable to Guarantor, the related Seller(s) shall,
at Guarantor's request,  either (i) repurchase such Loan(s) or (ii) replace them
with Substitute  Loan(s),  provided,  however,  that any such Substitute Loan(s)
shall be acceptable to Guarantor,  in its reasonable discretion.  Any repurchase
or substitution  pursuant to the foregoing sentence shall be accomplished in the
manner and subject to the conditions set forth in Section 2.03.

          (e) For a period of two years from the Closing Date, the Guarantor may
contact the Sellers to confirm that the Sellers  continue to actively  engage in
the business of purchasing or  originating  loans to low-income  families and to
obtain other non-proprietary  information about the Seller's activities that may
assist the Guarantor in completing its own regulatory  requirements.  The Seller
shall use  commercially  reasonable  efforts  to  provide  such  information  to
Guarantor.

          (f) The  Guarantor,  at its sole expense,  shall be entitled to access
the servicing  files relating to the Loans during regular  business hours at the
Servicer's chief executive  office,  within 90 days of any request  therefore in
order to compile loan level data for HUD reporting.

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

                                       47


          (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 (A)  reimburse  the  Sellers or the  Depositor  for
          expenses  incurred  by any of them that are  reimbursable  pursuant to
          Section 6.03 hereof or (B) to pay to the Trustee any Trustee Permitted
          Withdrawal Amounts;

                    (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

                    (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.

                                       48


          (b) The Trustee shall withdraw funds from the Distribution  Account to
make the  distributions  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 the extent not remitted by the  Servicer  pursuant to
          Section 3.08(a)(vii)(B) above within a reasonable period of time after
          request  by  the  Trustee,   to  remit  (prior  to  making  any  other
          distributions from amounts held in the Distribution Account) to itself
          any Trustee Permitted Withdrawal Amounts;

                    (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 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.

                                       49


          (c) In connection  with its  activities as Servicer of the Loans,  the
Servicer agrees to present on behalf of itself,  the Trustee,  the Guarantor 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 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.

                                       50


          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,
consult with the Guarantor and, following such consultation, evaluate all of the
risks  involved and only take such action as it deems  appropriate,  in its sole
discretion, 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 preparing such tax and information returns as may be required,  in
the form required, and delivering the same to the Trustee for filing.

                                       51


          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 the close
of the third  taxable year of the Trust Fund  following  the taxable year of the
Trust Fund in which the Trust Fund acquired such Mortgaged  Property  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.

          The  Holders  of the  Class R  Certificates  shall be  deemed  to have
purchased the ownership interest held by the Holders of the Regular Certificates
in any Liquidated  Loan. After such  repurchase,  the Servicer,  if requested by
such Certificateholder and if offered suitable indemnification and reimbursement
for  expenses,  may seek a  deficiency  judgment to the extent  permitted by law
against the Mortgagor under such Liquidated Loan on behalf of the Holders of the
Class R Certificates to the extent of any Realized Loss.

                                       52


          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  or the  Guarantor,  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.

                                       53


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

          The Servicer  shall  deliver to the  Depositor,  the Guarantor 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 and to the
Guarantor.

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


          (a) 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,  the  Guarantor  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 Freddie Mac, 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 Freddie  Mac  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 Freddie Mac (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.

          (b) Upon request, the Servicer shall furnish the Guarantor with copies
of its most recent audited financial statements.

          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 Freddie  Mac for  persons  performing
servicing for mortgage loans purchased by FNMA or Freddie Mac. 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. Solicitation.
          ---------------------------

          Although the Servicer  periodically  conducts  telemarketing  and mass
mailings to its existing customers,  including customers with Loans in the Trust
Fund, with respect to the refinancing of

                                       54


existing  mortgage  loans,  the  Servicer  will not  specifically  direct  these
marketing efforts to customers who have Loans in the Trust Fund.

          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 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.

                                  ARTICLE IIIA

                GUARANTEE; RESERVE FUND; AND NET WAC CAP ACCOUNT

          SECTION 3A.01. Guarantee.
          -------------------------

          (a) With respect to any Distribution Date, if the related statement of
the  Trustee  (as set  forth and  described  in  Section  4.03(a))  indicates  a
Deficiency  Amount  for  such  Distribution   Date,  then  the  Guarantor  shall
distribute on such  Distribution Date a Guarantor Payment in an aggregate amount
equal to the  Deficiency  Amount  for such  Distribution  Date  directly  to the
Holders of the Guaranteed  Certificates,  without first  depositing  such amount
into the Distribution Account.

          (b) Notwithstanding anything in this Agreement to the contrary, in the
event that a Guarantor  Default has occurred and is  continuing,  the  Guarantor
shall not be permitted to exercise any rights or receive any benefits under this
Agreement,  in  its  capacity  as  guarantor  of  the  Guaranteed  Certificates,
including,  without,  limitation  any rights or  benefits  under  Section  10.13
hereof;  provided,  however; that nothing in this clause (b) shall (i) be deemed
to apply to any rights or benefits that the Guarantor may have as a Holder of an
Offered  Certificate  or (ii)  relieve or  otherwise  diminish,  in any way, the
obligations of the Guarantor under its Guarantee.

          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  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

                                       55


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  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.

                                       56


          (b) On each  Distribution  Date, the Trustee shall deposit  amounts in
the Net WAC Cap Account pursuant to Section 4.02(d)(xiv). 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.

          The  Guarantor,  in its reasonable  judgment,  shall have the right to
require the Servicer to remit, from its own funds, to the Certificate Account an
amount  equal  to  all  Advances  previously  made  out  of  funds  held  in the
Certificate  Account and not previously  repaid from  collections on the related
Loans and, in such event,  the Servicer shall thereafter remit all Advances from
its own funds. In no event shall the preceding sentence be construed as limiting
the Servicer's  right to (a) pass through late  collections on the related Loans
in lieu of making  Advances or (b) reimburse  itself for such Advances from late
collections on the related Loans.

                                       57


          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 Guarantor,  the  Guarantor's  Monthly Fee,
          plus any Guarantor Reimbursements then due and owing;

                    (ii) second,  to the  Trustee,  the Trustee Fee based on the
          aggregate Stated Principal Balance of the Loans;

                    (iii) third, 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;

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

                    (ix) ninth, the amount,  if any, of the Interest  Remittance
          Amount  remaining  after  application  pursuant to clauses (i) through
          (viii)  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 Guarantor, the Guarantor's Monthly Fee and
          any remaining Guarantor  Reimbursements then due and owing, which have
          not been distributed pursuant to Section 4.02(a)(i) above;

                    (ii) second,  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;

                                       58


                    (iii) third,  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;

                    (iv)  fourth,  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;

                    (v) fifth, 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  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;

                    (vi)  sixth,  once the  Class  Certificate  Balances  of the
          Guaranteed  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;

                    (vii)  seventh,  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;

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

                                       59


                                        Class  Certificate  Balance  thereof 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  thereof has
                                        been reduced to zero;

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

                    (v) fifth, any amount of the Principal  Distribution  Amount
          remaining after making all of the distributions in clauses (i) through
          (iv) 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 Guaranteed Certificates;

                    (iii)  third,  to the extent  not paid by Trustee  Permitted
          Withdrawal  Amounts,  expenses and indemnity  amounts due and owing to
          the Trustee;

                    (iv) fourth, to fund the Extra Principal Distribution Amount
          for such Distribution Date;

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

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

                                       60


                    (vii)   seventh,   to  fund  the  Class  M-1  Realized  Loss
          Amortization Amount for that Distribution Date;

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

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

                    (x) tenth, to fund the Class M-2 Realized Loss  Amortization
          Amount for that Distribution Date;

                    (xi) eleventh,  to the Class B  Certificates,  any remaining
          Interest Distribution Amount for that Distribution Date;

                    (xii) twelfth,  to the Class B  Certificates,  any remaining
          Unpaid Interest Amount for the Class B Certificates;

                    (xiii)  thirteenth,  to  fund  the  Class  B  Realized  Loss
          Amortization Amount for that Distribution Date;

                    (xiv) fourteenth,  for deposit into the Net WAC Cap Account,
          the Net WAC Cap Deposit Amount;

                    (xv) fifteenth,  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 (xiii) above; and

                    (xvi) sixteenth, 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, Class M-2 and Class M-1 Certificates,  in that order and until the respective
Class Certificate Balances thereof are reduced to zero.

          (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:

                                       61


                    (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 12:00 p.m. New York time on each Distribution Date,
the Trustee shall post on its website at www.jpmorgan.com/absmbs,  which posting
shall be accessible to each Certificateholder,  the Guarantor, the Servicer, the
Depositor and each Rating Agency, a statement  setting forth with respect to the
related   distribution   (provided,   however,   that  the  Guarantor  and  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;

                    (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;

                                       62


                    (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,  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;

                    (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;

                                       63


                    (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;

                    (xxvii)  the  Guarantor's  Monthly  Fee  to be  paid  to the
          Guarantor  with  respect  to  the  Guaranteed  Certificates  for  such
          Distribution Date;

                    (xxviii) to the extent that the Trustee  and/or the Servicer
          possess such information,  such other information as the Guarantor may
          reasonably  request  in such  format as  reasonably  requested  by the
          Guarantor and any other  information  that is required by the Code and
          regulations thereunder to be made available to Certificateholders.

          (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 Loan Data  Remittance
Date, commencing on November 13, 2002, the Servicer shall deliver to the Trustee
a report,  in a form acceptable to the Trustee,  containing all of the necessary
information  for the Trustee to complete  items (i),  (v),  (vi),  (viii)-(xii),
(xiv), (xv), (xvii)-(xix), (xxii) and (xxviii) of the statement described in (a)
above. The Trustee shall be responsible for obtaining the necessary  information
to complete  items  (ii),  (iii),  (iv),  (vii),  (xiii),  (xvi),  (xx),  (xxi),
(xxiii)-(xxviii) 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 the Guarantor
and  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 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.

          (d) By not later than the third  Distribution  Date, the Trustee shall
confirm  to  the  Guarantor,  to  the  extent  such  data  is  available  in the
Information  Circular or provided to the  Trustee  from the  Underwriter  or the
Guarantor,  that the models used to calculate (A) the cash flows provided to the
Trustee  and the  Guarantor  by the  Underwriter  with  respect  to the  Offered
Certificates,  (B) the  weighted  average  lives  and  yields  set  forth in the
Information Circular with respect to the Offered Certificates and (C) the credit
enhancement  default  analysis  prepared by the  Guarantor  and  provided to the
Trustee with

                                       64


respect to the Offered Certificates are consistent with the model the Trustee is
using for the  calculations  that the Trustee is  required  to make  pursuant to
Section 4.02.

          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.

          SECTION 4.05. Loan Data Remittance Report.
          ------------------------------------------

          On each  Loan Data  Remittance  Date,  the  Servicer  shall  furnish a
complete and accurate  report to the Guarantor in the form attached as Exhibit M
to this Agreement (the "Loan Data  Remittance  Report") by electronic  medium as
agreed to by the Servicer and the Guarantor.  If in any month the Servicer fails
to provide the Guarantor the Loan Data Remittance Report on or prior to the Loan
Data Remittance Date or if such report is deemed to be materially  incomplete or
inaccurate  by the  Guarantor,  the  Servicer  shall  pay to the  Guarantor  the
following  amounts:  (i) upon the first such failure in any two year period, $0;
(ii) upon the second such  failure in any two year  period,  $750 and (iii) upon
the third such  failure in any two year  period,  $1,000.  Upon the fourth  such
failure in any two year period to provide the Loan Data Remittance Report to the
Guarantor  pursuant to this  Section  4.05,  the  Guarantor  may, at its option,
perform a Servicing Audit.

          SECTION 4.06. Trustee Remittance Report.
          ----------------------------------------

          (a) On each Trustee Reporting Date, the Trustee shall furnish a report
to the Guarantor in the form attached as Exhibit N to this  Agreement  (together
with a statement  containing the information  that is required to be included in
the  statement  to be  prepared by the  Trustee  pursuant to Section  4.03) (the
"Trustee  Remittance Report") to the Guarantor by electronic medium as agreed to
by the Trustee and the Guarantor.

          (b)  Subject to Section  4.06(d)  below,  if in any month the  Trustee
fails to deliver the Trustee  Remittance Report on the related Trustee Reporting
Date,  the  Guarantor  shall use its best efforts to determine the amount of any
required Guarantor Payment.  If on any Distribution Date the Guarantor makes any
Guarantor  Payment  as a result of such  failure of the  Trustee to deliver  the
Trustee  Remittance  Report,  the Trustee shall pay the  Guarantor  from its own
funds  (not from the  proceeds  of the  Trust  Fund),  not  later  than four (4)
Business Day following such  Distribution  Date, a $100 fee plus an amount equal
to the product of (i) the principal  portion of such Guarantor  Payment,  (ii) a
percentage  equal to (A) the Prime Rate plus 2.00%  divided by (B) 365 and (iii)
the number of days between the Trustee  Reporting Date and the date on which the
Guarantor received the Trustee Remittance Report.

          (c)  Subject to Section  4.06(d)  below,  if in any month the  Trustee
fails to provide the Guarantor the Trustee  Remittance Report on or prior to the
Trustee  Reporting  Date,  the Trustee  shall pay to the Guarantor the following
amounts:  (i) upon the first such failure in any two year period,  $0; (ii) upon
the second such  failure in any two year  period,  $750 and (iii) upon the third
such failure in any two year period, $1,000. Upon the fourth such failure in any
two year  period to  provide  the  Trustee  Remittance  Report to the  Guarantor
pursuant to this Section  4.06,  the  Guarantor  may, at its option,  remove the
Trustee for cause.

          (d)  Notwithstanding   the  foregoing,   the  Trustee  shall  have  no
responsibility or liability  (including removal as Trustee) under paragraphs (b)
and (c) of this  Section  4.06 if the  Trustee's

                                       65


failure to timely deliver the Trustee Remittance Report is due to the failure of
the  Servicer to furnish the Trustee  with a report in  accordance  with Section
4.03. If the Trustee's  failure to timely deliver the Trustee  Remittance Report
is due to the failure of the  Servicer  to furnish the Trustee  with a report in
accordance with Section 4.03, the Servicer shall pay to the Guarantor the amount
set forth in Section 4.06(b) and 4.06(c) above.

                                    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.

          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

                                       66


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) Except for the initial  transfer of the  Guaranteed  Certificates,
Class X  Certificates  and Class R  Certificates,  no transfer  of a  Guaranteed
Certificate,  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  Guaranteed
Certificate,  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 Guaranteed
Certificate,  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,  the Guarantor  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.

          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

                                       67


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:

                    (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

                                       68


          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 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.

                                       69


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

                                       70


          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, the Guarantor 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 Guarantor, 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.

                                       71


                                   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 Freddie
Mac and shall be reasonably acceptable to the Guarantor.

          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  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 the Guarantor
any director,  officer,  employee or agent of the  Depositor,  the Sellers,  the
Servicer  or the  Guarantor  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 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

                                       72


liability;  provided,  however,  that any of the  Depositor,  the Sellers or the
Servicer  may in its  discretion  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  acceptable to
the  Guarantor  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 Subordinate 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  reasonably   acceptable  to  the  Guarantor  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,
the Guarantor 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,  the
Guarantor  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,  the Guarantor 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 and the  Guarantor) 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,  the  Guarantor  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.

          SECTION 6.06 Liability of the Servicer.
          ---------------------------------------

          Notwithstanding  any subservicing  agreement or 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 primarily  liable to the Trustee,  the
Guarantor and the  Certificateholders for the servicing and administering of the
Loans in accordance  with the  provisions  of Article III 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.  The Servicer shall be entitled to
enter into any agreement with a subservicer for  indemnification of the Servicer
by such  subservicer and nothing  contained in this Agreement shall be deemed to
limit or modify such indemnification.

                                       73


                                   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 one Business
          Day 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 Guarantor or
          the Holders of Certificates of such Class evidencing not less than 25%
          of the Voting Rights allocated to such Class;

                    (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 30 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  Guarantor  or  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 30
          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 Guarantor or 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.

                                       74


                    (viii) at the Guarantor's  option, if, following  completion
          of a  Servicing  Audit,  Guarantor  has made a  reasonable  good faith
          determination that the then current Servicing Practice  materially and
          adversely  affects the  interests  of the  Certificateholders  and the
          Guarantor  under this  Agreement,  and such  deficiency  in  Servicing
          Practice  has not been  remedied  within a period  of sixty  (60) days
          after the date on which written notice of such  deficiency  shall have
          been  given  to the  Servicer  by the  Guarantor  (with  a copy to the
          Trustee).

          If an Event of  Default  described  in  clauses  (i) to (viii) 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  may,  and at the
direction of the Guarantor or at the direction of the Holders of Certificates of
any Class  evidencing  not less than 25% of the Voting Rights  allocated to such
Class  and with the  consent  of the  Guarantor,  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  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.

          The Trustee shall be entitled to be  reimbursed  from the Servicer (or
by the Trust Fund if the Servicer  does not fulfill its  obligations  hereunder)
for all costs  associated  with the transfer of servicing  from the  predecessor
Servicer,  including,  without limitation, any costs or expenses associated with
the complete  transfer of all servicing data and the  completion,  correction or
manipulation of such servicing data as may be required by the Trustee to correct
any errors or  insufficiencies  in the servicing data or otherwise to enable the
Trustee  to  service  the  Loans  properly  and  effectively,  costs  reasonably
allocable  to  specific  employees  and  overhead,   legal  fees  and  expenses,
accounting  and  financial  consulting  fees and  expenses,  costs  or  expenses
associated  with the transfer of all  servicing  files and costs of amending the
Agreement,   if  necessary.  If  the  terminated  Servicer  does  not  pay  such
reimbursement  within  thirty (30) days of its  receipt of an invoice  therefor,
such  reimbursement  shall be an expense of the Trust Fund and the Trustee shall
be  entitled  to  receive  such  reimbursement  from  amounts  on deposit in the
Certificate Account pursuant to Section 3.08(a)(vii)(B) or from the Distribution
Account  pursuant  to Section  3.08(b)(i),  as  applicable,  in an amount not to
exceed the  Trustee  Permitted  Withdrawal  Amount and to receive all amounts in
excess  of  the  Trustee   Permitted   Withdrawal  Amount  pursuant  to  Section
4.02(d)(iii).

          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.

                                       75


          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
Subordinate  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
approved by the Guarantor as evidenced by its prior written consent and shall be
an institution which is a FNMA and Freddie Mac 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  Subordinate
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.

          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, the Guarantor 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  and the  Guarantor
notice of each such Event of Default hereunder known to the Trustee, unless such
Event of Default shall have been cured or waived.

                                       76


          SECTION 7.04. Survivability of Servicer Liabilities.
          ----------------------------------------------------

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

                                  ARTICLE 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  Guarantor  or Holders of  Certificates
evidencing not less than 25% of the Voting Rights of the Certificates  (with the
Guarantor's  consent)  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.

          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

                                       77


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  the  Guarantor  or  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 such examination shall be paid
          by the  Trustee and shall be repaid  pursuant  to Section  4.02(a)(ii)
          hereof;

                                       78


                    (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 the Guarantor or
          any of the  Certificateholders,  pursuant  to the  provisions  of this
          Agreement,  unless the Guarantor or 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 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

                                       79


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) and expenses
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  Subordinate  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  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

                                       80


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,  the
Guarantor  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 the Guarantor, 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, with the consent of the Guarantor,  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 with the prior  written  consent of the  Guarantor may at any time remove
the  Trustee  and  appoint  a  successor   trustee  by  written   instrument  or
instruments,  in  triplicate,  signed by the  Guarantor or 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.

          Notwithstanding anything to the contrary set forth herein, the Trustee
may not be removed by the Depositor or the Certificateholders  without the prior
written  consent  of the  Guarantor,  which  consent  shall not be  unreasonably
withheld.

          If the Trustee resigns or is removed,  the Guarantor may terminate any
Paying Agent;  provided,  however, that any such termination of any Paying Agent
shall not become  effective  until a successor  trustee  (or a successor  Paying
Agent on its behalf) shall have assumed in writing the duties of the  terminated
Paying Agent.

                                       81


          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  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,  is approved in writing
by the Guarantor and its appointment shall not adversely affect the then current
rating of the Subordinate 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.  Any  such
co-trustee or separate trustee shall be subject to the prior written approval of
the Servicer and the  Guarantor.  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.

                                       82


          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  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,  with the consent of the
          Guarantor; 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, the Guarantor 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

                                       83


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 regulations, rules
or procedures issued under 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  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 Information Circular;
(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, but the Trustee shall remain  obligated to timely provide such  information
even if such Person fails to pay these  costs);  (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,   provided  that  to  the  extent  such  representation  affects  the
Guarantor's  obligations  hereunder,  the  Trustee  agrees to  consult  with the
Guarantor  and  accommodate  the  Guarantor's  reasonable  requests,  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

                                       84


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 and all other
related  costs  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 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 negligence or willful misconduct.

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

          The Trustee may,  with the consent of the Servicer and the  Guarantor,
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 and the
Guarantor.  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

                                       85


payment of the reasonable compensation,  expenses, disbursements and advances of
the Trustee, its agents and counsel, be for the ratable benefit of the Guarantor
or the Certificateholders in respect of which such judgment has been recovered.

          The Trustee shall afford the Sellers, the Depositor, the Servicer, the
Guarantor  and each  Certificateholder,  upon  reasonable  notice  during normal
business  hours,  access to all records  maintained by the Trustee in respect of
its duties  hereunder  and access to  officers of the  Trustee  responsible  for
performing such duties. Upon request, the Trustee shall furnish the Sellers, the
Depositor, the Servicer, the Guarantor, and each Certificateholder with its most
recent financial statements. The Trustee shall cooperate fully with the Sellers,
the Servicer, the Depositor,  the Guarantor and such Certificateholder and shall
make available to the Sellers,  the Servicer,  the Depositor,  the Guarantor and
such  Certificateholder  for  review  and  copying  at the  expense of the party
requesting  such  copies,  such books,  documents or records as may be requested
with respect to the Trustee's duties hereunder.  The Sellers, the Depositor, the
Servicer,  the  Guarantor  and  the   Certificateholders   shall  not  have  any
responsibility  or liability for any action or failure to act by the Trustee and
are not  obligated  to  supervise  the  performance  of the  Trustee  under this
Agreement or otherwise.

          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  Guarantor  and 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,  the
Guarantor or the Certificateholders.

                                   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,  the Guarantor  and the Trustee  created  hereby with
respect  to the Trust Fund  shall  terminate  upon the later to occur of (I) the
payment in full of all amounts owing to the Guarantor unless the Guarantor shall
otherwise  consent  and (II) the  earlier  to occur of (a) 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 (the "Termination  Price");  provided,  however, that in no event shall the
Termination  Price 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

                                       86


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,  the Guarantor 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.

          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

                                       87


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.

          (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  with the consent of the  Guarantor,  but
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  Certificateholders  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

                                       88


each Rating Agency that provides, at the request of the Depositor,  a rating for
the  Subordinate  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 Guarantor and
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.

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

          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.

                                       89


          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 September 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 September 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 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 September 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 September  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 and the Guarantor. 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 and the Guarantor.

                                       90


          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  September  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 September 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,  the Guarantor 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, the Guarantor
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 September 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 September  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,  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,  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 the Guarantor, 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;

                                       91


                    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., 301 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 301 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, 4 New York Plaza,
6th Floor, New York, New York 10004,  Attention:  Institutional  Trust Services,
Equity One 2002-5, facsimile number: 212-623-5930, (e) in the case of the Rating
Agencies, the address specified therefor in the definition  corresponding to the
name  of such  Rating  Agency,  (f) in the  case  of the  Underwriter,  Wachovia
Securities,   Inc.,  One  Wachovia  Center,  301  South  College  Street,  TW10,
Charlotte,  NC  28288,  Attention:   Michael  Ciuffo,  facsimile  number:  (704)
383-8121,  and (g) in the case of the  Guarantor,  Federal  Home  Loan  Mortgage
Corporation,  1551 Park Run Dr.,  Mailstop  D2Q,  McLean,  VA 22102,  Attention:
Richard   Cooperstein   ,  facsimile   number:   (571)   382-3377.   Notices  to
Certificateholders  shall be deemed  given  when  mailed,  first  class  postage
prepaid, to their respective addresses appearing in the Certificate Register.

(c) Notwithstanding any provision of this Agreement to the contrary,  any notice
to be given to the Servicer  pursuant to Section 7.01 hereof,  shall (i) clearly
describe the underlying breach precipitating such notice and the consequences of
a failure to cure such breach,  (ii) be sent via certified mail,  return receipt
requested,  to Chief Executive  Officer,  Chief Financial  Officer and Executive
Vice President at Equity One, Inc., 301 Lippincott  Drive,  Marlton,  New Jersey
08053, or such other  addressees as may hereafter be furnished in writing to the
Trustee, and (iii) be deemed given when received.

                                       92


          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, Guarantor 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 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.

                                       93


          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,
the Guarantor 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 neither the Guarantor nor
the  Certificateholders  shall 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. New York 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. Rights of Guarantor.
          -----------------------------------

          (a) By accepting  ownership interest in its Certificates,  each Holder
of the Guaranteed  Certificates  agrees that the Guarantor shall be deemed to be
the  Certificateholder  for all purposes  (other than with respect to payment on
the Certificates) and shall have the right to exercise all rights of the Holders
of the Guaranteed  Certificates  without  further  consent of the Holders of the
Guaranteed Certificates. In addition, each Holder of the Guaranteed Certificates
agrees that such Holder may exercise the rights specifically  enumerated in this
Agreement only with the prior written consent of the Guarantor.

          (b) The Trustee shall not,  without the Guarantor's  consent or unless
directed by the Guarantor, agree to any amendment pursuant Section 10.01 hereof;
provided,  however,  that such consent shall not be unreasonably  withheld.  The
Guarantor may, in writing to the Trustee,  and in its sole discretion,  renounce
all or any of its rights to exercise the rights of the Holders of the Guaranteed

                                       94


Certificates or any requirement for Guarantor's  consent, for any period of time
that Guarantor shall deem appropriate.

          (c) The  Trustee  shall  hold the  Collateral  for the  benefit of the
Certificateholders and, until such time as the Class Certificate Balance of each
class of  Guaranteed  Certificates  has been  reduced to zero and any  Guarantor
Reimbursement  Amounts have been paid in full, for the benefit of the Guarantor.
All  references in this  Agreement  and in the  Guaranteed  Certificates  to the
benefit  of the  Holders  of the  Certificates  shall be deemed to  include  the
Guarantor.  The Trustee  shall  cooperate in all  reasonable  respects  with any
reasonable  request by the  Guarantor  for  action to  preserve  or enforce  the
Guarantor's  rights  or  interests  under  this  Agreement  and  the  Guaranteed
Certificates;  provided,  however,  that prior to taking such action the Trustee
shall be entitled to receive  and rely upon an opinion of counsel  addressed  to
the  Trustee  from  counsel to the  Guarantor  stating  that such  action is not
adverse to the  interests  of the  Certificateholders  and does not diminish the
rights of the Certificateholders or impose additional burdens or restrictions on
the Certificateholders.

          (d) The Servicer hereby  acknowledges and agrees that it shall service
the Loans for the benefit of the Certificateholders  and, until such time as the
Class  Certificate  Balance of each class of  Guaranteed  Certificates  has been
reduced to zero and any Guarantor  Reimbursement Amounts have been paid in full,
for the benefit of the Guarantor.

          (e) The  Guarantor  may, at any time and at its sole  expense,  during
normal business hours,  conduct a Servicing Audit upon reasonable advance notice
to the Servicer.

          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.

          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 and any Guarantor Reimbursement Amounts have been paid in full.

                                       95


          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.

          SECTION 10.17. Benefits of Agreement.
          -------------------------------------

          Nothing  in  this  Agreement  or in  the  Certificates,  expressed  or
implied,  shall give to any Person,  other than the  Certificateholders  and the
Guarantor  and the other  parties  hereto and their  successors  hereunder,  any
benefit or any legal or equitable  right,  remedy or claim under this Agreement.
Notwithstanding  the  foregoing,  any  rights,  benefits or  obligations  of the
Guarantor  under this Agreement,  other than those relating to  indemnification,
shall expire on the Distribution  Date on which all amounts due and owing to the
Guaranteed Certificates and any Guarantor Reimbursements have been paid in full.

          SECTION 10.18. Ratings.
          -----------------------

          On the  Closing  Date,  the Rating  Agencies  will have  assigned  the
Offered  Certificates  the following  ratings  (without  taking into account the
Guarantee):

                        Standard &
       Class              Poor's           Moody's           Fitch
- -------------------- ----------------- ---------------- -----------------
       AF-1                AAA               Aaa              AAA
       AF-2                AAA               Aaa              AAA
       AF-3                AAA               Aaa              AAA
       AF-4                AAA               Aaa              AAA
       AV-1                AAA               Aaa              AAA
        M-1                 AA               Aa2               AA
        M-2                 A                A2                A
         B                 BBB              Baa2              BBB





                                   * * * * * *

                                       96



          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

                       FEDERAL HOME LOAN MORTGAGE CORPORATION, as Guarantor


                       By: /s/ Richard L. Cooperstein
                          ------------------------------------------------
                          Name: Richard L. Cooperstein
                          Title: Vice President - Structured Transaction

                       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


                                       97


                                   SCHEDULE I

                                  Loan Schedule

                                  SEE ATTACHED



                                     S-I-1



                                  SCHEDULE IIA

                              Equity One ABS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 2002-5

     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,  the Guarantor 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 2002-5

      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,  the Trustee and the
Guarantor,  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 2002-5

      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,  the Trustee and
the  Guarantor,  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 2002-5

       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,  the Trustee and
the  Guarantor,  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 2002-5

      Representations and Warranties of Popular Financial
      ---------------------------------------------------

          Popular  Financial  ("Seller")  hereby makes the  representations  and
warranties set forth in this Schedule IIE to the Depositor,  the Trustee and the
Guarantor,  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 2002-5

      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,
the Trustee and the Guarantor, 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 2002-5

      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, the Trustee and the
Guarantor,  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.   No  misrepresentation  of a  material  fact  or  fraud  in  respect  of the
     origination,  modification  or amendment of any Loan has taken place on the
     part of any person, including,  without limitation,  the related mortgagor,
     any  appraiser,  any  builder or  developer  or any party  involved  in the
     origination of such Loan.

3.   As of the Cut-off Date, no Loan was contractually past due (assuming 30 day
     months) for 60 or more days. In addition, not more than 0.56% (by principal
     balance) of the Group I Loans and 0.12% (by principal balance) of the Group
     II Loans  set forth on  Schedule  I to the  Agreement  were 30 or more days
     contractually  past due  (assuming 30 day months).  No more than 15.86% (by
     principal balance) of the Loans are Second Lien Loans.

4.   Each Loan,  as of the Closing  Date,  has an original term to maturity from
     the initial Due Date for such Loan of not more than 30 years. Each Mortgage
     Note, other than Mortgage Notes relating to Balloon Loans, will provide for
     a schedule of  substantially  level and equal  monthly  payments  which are
     sufficient to amortize fully the principal balance of the related Loan over
     a period of time equal to the amortization period of such Mortgage Note.

5.   No more than 12.76%,  22.37% and 57.03% of the Loans,  based on the Cut-off
     Date  Pool  Principal  Balance,   had  Combined   Loan-to-Value  Ratios  at
     origination  in  excess  of 95%,  90% and 80%  respectively.  No Loans  had
     Combined  Loan-to-Value  Ratios  at  origination  in  excess  of 100%.  For
     purposes  of  determining  the date of  origination  on which  each  Loan's
     Combined  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.

6.   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, (c) other matters to which like

                                    S-IIIA-1


     properties are commonly subject which do not materially  interfere with the
     benefits of the security  intended to be provided by such  Mortgage and (d)
     in the  case of a  second  lien,  only to a  first  lien on such  Mortgaged
     Property.


7.   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.

8.   Except with respect to liens  released  immediately  prior to the transfers
     herein contemplated,  each Mortgage Note and related Mortgage have not been
     assigned or pledged and immediately  prior to the transfers and assignments
     herein  contemplated,  the Seller held good,  marketable  and  indefeasible
     title to, and was the sole owner and  holder  of,  each Loan  subject to no
     liens,  charges,  mortgages,  claims,  participation  interests,  equities,
     pledges or  security  interests  of any nature,  encumbrances  or rights of
     others (each,  an  "Encumbrance");  the Seller has full right and authority
     under all governmental and regulatory  bodies having  jurisdiction over the
     Seller,  subject to no interest or participation of, or agreement with, any
     party,  to sell  and  assign  the  same  pursuant  to this  Agreement;  and
     immediately  upon the transfers and assignments  herein  contemplated,  the
     Seller shall have  transferred all of its right,  title and interest in and
     to  each  Loan  and  the  Trustee,  as  trustee  for  the  benefit  of  the
     Certificateholders,  will hold good, marketable and indefeasible title, to,
     and be the sole owner of, each Loan subject to no Encumbrances.

9.   To the best of Seller's knowledge, there is no delinquent tax or assessment
     lien against any Mortgaged Property.

10.  As of the Closing Date, no Loan is the subject of  foreclosure  proceedings
     and, to the best of the Seller's knowledge,  no obligor of any of the Loans
     has filed for bankruptcy protection.

11.  No Loan is subject to any right of  rescission,  set-off,  counterclaim  or
     defense,  including the defense of usury,  nor will the operation of any of
     the terms of any Mortgage  Note or  Mortgage,  or the exercise of any right
     thereunder,  render either the Mortgage Note or the Mortgage  unenforceable
     in  whole or in part,  or  subject  to any  right of  rescission,  set-off,
     counterclaim or defense,  including the defense of usury,  and, to the best
     of Seller's knowledge, no such right of rescission,  set-off,  counterclaim
     or defense has been asserted with respect thereto.

12.  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 (17) below.

13.  To the best of the Seller's  knowledge,  each Mortgaged Property is free of
     material damage and in good repair.

14.  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.

15.  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

                                    S-IIIA-2


     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.

16.  Except with  respect to mortgages  held  through the MERS (R) System,  each
     original  Mortgage  was  recorded  and all  subsequent  assignments  of the
     original  Mortgage  (other than the  assignment  to the Trustee)  have been
     recorded in the  appropriate  jurisdictions  wherein  such  recordation  is
     necessary to perfect the lien  thereof as against  creditors of the Seller,
     or is in the process of being recorded.

17.  For each Loan, other than Second Lien Loans with initial principal balances
     of $50,000 or less, 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 item  (6)  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.

18.  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.

19.  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 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.

20.  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.

21.  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,  and any and all requirements as to completion
     of any  on-site or  off-site  improvements  and as to  disbursement  of any
     escrow funds therefor have been complied with. All costs, fees and expenses
     incurred in making, or closing or recording such Loans were paid.

                                    S-IIIA-3


22.  There is no obligation on the part of the Seller or any other party to make
     payments in addition to those made by the Mortgagor.

23.  All amounts  received  with  respect to any Loan after the Cut-off  Date to
     which the Seller is not  entitled  will be deposited  into the  Certificate
     Account within two Business Days after the Closing Date.

24.  The  Seller  has  not  transferred  the  Loans  to the  Depositor,  and the
     Depositor has not transferred the Loans to the Trustee,  with any intent to
     hinder, delay or defraud any of its creditors.

25.  To the best of the  Seller's  knowledge,  all  parties  which  have had any
     interest in any Loan, whether as originator,  mortgagee,  assignee, pledgee
     or otherwise, are (or, during the period in which they held and disposed of
     such  interest,  were),  with  respect to the state  wherein  the  Mortgage
     Property is located:  (A)  organized  under the laws of such state,  or (B)
     qualified  to do business in such  state,  or (C) federal  savings and loan
     associations or national banks having  principal  offices in such state, or
     (D) not doing  business  in such  state so as to require  qualification  or
     licensing,  or (E) not otherwise  required to be licensed in such state. To
     the best of Seller's knowledge,  all parties which have had any interest in
     the  Loan  were  in  compliance  with  any  and  all  applicable  licensing
     requirements  of the laws of the state  wherein the  Mortgaged  Property is
     located or were not required to be licensed in such state.

26.  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.  There is no
     homestead or other exemption available to the related Mortgagor which would
     materially  interfere  with the right to sell the  Mortgaged  Property at a
     trustee's  sale or the  right to  foreclose  the  Mortgage  subject  to the
     applicable  federal and state laws and judicial  precedent  with respect to
     bankruptcy and rights of redemption.  Upon default by a Mortgagor on a Loan
     and  foreclosure on, or trustee's sale of, the related  Mortgaged  Property
     pursuant to the proper  procedures,  the holder of the Loan will be able to
     deliver good and marketable title to the Mortgaged Property.

27.  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.

28.  Each Mortgage Note and each Mortgage is in  substantially  one of the forms
     acceptable to FNMA or Freddie Mac, with such riders as have been acceptable
     to FNMA or Freddie Mac, as the case may be.

29.  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.

30.  There is no pledged account or other security other than any Escrow Account
     and real estate securing the Mortgagor's obligations.

31.  No Loan has a shared  appreciation  feature,  or other contingent  interest
     feature.

                                    S-IIIA-4


32.  Each Loan contains a customary "due on sale" clause.

33.  To the best of Seller's knowledge: at the Closing 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, 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  (34)  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.

34.  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.

35.  There is no proceeding  occurring,  pending or, to the best of the Seller's
     knowledge,  threatened  for  the  total  or  partial  condemnation  of  any
     Mortgaged Property.

36.  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 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
     neither the  Seller,  nor,  to the best of  Seller's  knowledge,  any other
     entity involved in originating or servicing a Loan, has waived any default,
     breach, violation or event of acceleration.

37.  Each Mortgaged  Property is improved by a one- to  four-family  residential
     dwelling including,  without limitation,  townhouses and condominium units,
     but not including  cooperatives,  manufactured housing or mobile homes, and
     does not constitute other than real property under state law.

38.  Each Loan is being serviced by the Servicer.

39.  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

                                    S-IIIA-5


     such Loan.  No Mortgage  Note  permits or  obligates  the  Servicer to make
     future advances to the Mortgagor at the option of the Mortgagor.

40.  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  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.

41.  Each Loan was underwritten in all material  respects in accordance with the
     Seller's underwriting guidelines as set forth in the Information Circular.

42.  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 Freddie Mac and includes an  assessment of the fair market value of the
     Mortgaged Property at the time of the appraisal.

43.  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.

44.  The Servicer has fully  furnished  with respect to each Loan, in accordance
     with  the  Fair  Credit  Reporting  Act and its  implementing  regulations,
     accurate and complete information (e.g.,  favorable and unfavorable) on its
     borrower  credit  files  to  Equifax,   Experian  and  Trans  Union  Credit
     Information Company (three of the credit repositories),  on a monthly basis
     (during the period in which the Servicer serviced the Loans).

45.  No  proceeds  from any Loan were  used to  purchase  single-premium  credit
     insurance policies.

46.  No Loan  originated  after October 1, 2002 has a prepayment  penalty longer
     than three  years after its  origination  and no Loan  originated  prior to
     October 1, 2002 has a prepayment  penalty  longer than five years after its
     origination.

47.  Each Loan was originated on or after April 30, 1994.

48.       (i) Seller  represents  that  Seller  currently  operates  or actively
     participates in an ongoing  program or business to originate  single family
     mortgage  loans  ("SFMLs"),  and/or make  periodic  purchases of SFMLs from
     originators or sellers,  and/or issue and/or  purchase  securities or bonds
     supported by SFMLs, a portion of which SFMLs are made to borrowers who are:

          a.   low-income families (families with incomes of 80% or less of area
               median  income)  living in  low-income  areas (a census  tract or
               block  numbering  area in which the median income does not exceed
               80 percent of the area median income); or

                                    S-IIIA-6


          b.   very low-income families (families with incomes of 60% or less of
               area median income).

          (ii) Seller  acknowledges  that  Guarantor,  for a period of two years
     following  the date of this  Agreement,  may  contact the Seller to confirm
     that the Seller  continues to actively  engage in the SFML  business and to
     obtain other non-proprietary information about the Seller's activities that
     may  assist   Guarantor  in  completing   its  own   regulatory   reporting
     requirements.  The Seller  shall make  reasonable  efforts to provide  such
     information to Guarantor.

          (iii) Neither the inaccuracy of any  representation  or warranty under
     subsection   (i.)  above  nor  the   failure  of  Seller  to  provide   the
     non-proprietary  information  required  by  subsection  (ii.)  above  shall
     constitute  a breach  of this  Agreement  or  shall  entitle  Guarantor  to
     exercise any remedies under this Agreement,  including, without limitation,
     requiring  Seller to  repurchase  or  substitute  any  Loans,  but any such
     inaccuracy  or  failure  shall  entitle  Guarantor  to refuse  to  purchase
     mortgages from Seller in the future.

49.  To the best of the Seller's  knowledge,  each Mortgage contains a provision
     for the acceleration of the payment of the unpaid principal  balance of the
     related  Loan in the event the related  Mortgaged  Property is sold without
     the prior consent of the mortgagee thereunder.

50.  With  respect to Second  Lien  Loans,  either (a) no consent for the Second
     Lien Loan is required  by the holder of the related  first lien or (b) such
     consent has been obtained and is contained in the Mortgage File.

51.  As of the  Cut-off  Date,  no Second  Lien Loan had an  original  principal
     balance  obligation in excess of 50% of  Guarantor's  one-family  residence
     mortgage  amount  limitation for  first-lien  mortgages in effect as of the
     Cut-off Date.

52.  As of the Cut-off  Date,  the Trust Fund does not contain a first lien Loan
     and a Second Lien Loan relating to a single  Mortgaged  Property if the sum
     of the original  principal  balances of such Loans would exceed Guarantor's
     loan limits in effect as of the Cut-off Date.

53.  To the best of the Seller's  knowledge,  none of the Loans were  originated
     while the mortgagor was in bankruptcy  or if  foreclosure  proceedings  had
     begun.

54.  No Loan had an original  principal balance  obligation that was higher than
     the maximum  principal  balance  obligation for Loans that are eligible for
     purchase by Guarantor.

55.  The Loans were selected  from among the  outstanding  residential  mortgage
     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   and  the
     Guarantor.

56.  Each Loan has a Due Date in the month of the first Distribution Date.

57.  Approximately  (a) 32.28% of the Group I Loans and (b) none of the Group II
     Loans (by  principal  balance) are Balloon  Loans.  All such Balloon  Loans
     provide for monthly payment based upon a 30-year amortization schedule with
     a final balloon payment no later than the 15th year.

58.  No Loan is subject to negative amortization or deferred interest payments.

                                    S-IIIA-7


59.  No Mortgagor has requested relief under the Relief Act.

60.  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.

61.  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.

62.  Each Loan is a "qualified  mortgage" for purposes of Section  860G(a)(3) of
     the Code and Treasury Regulations Section 1.860G-2(a)(1) and (3).

63.  The Loans,  individually  and in the  aggregate,  conform  in all  material
     respects to the descriptions thereof in the Information Circular.

64.  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.

65.  All Loans calculate interest utilizing the actuarial method.

66.  None of the Loans are subject to the Home Ownership & Equity Protection Act
     of 1994, and are not in violation of any comparable  state law. No Loan was
     originated in Georgia on or after October 1, 2002.

67.  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.

68.  Each  Mortgage  that is registered on the Mers (R) System has been properly
     registered thereon in accordance with the rules of MERS (R).

                                    S-IIIA-8


                                  SCHEDULE IIIB

                              Equity One ABS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 2002-5

      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, the Trustee and the
Guarantor,  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.   No  misrepresentation  of a  material  fact  or  fraud  in  respect  of the
     origination,  modification  or amendment of any Loan has taken place on the
     part of any person, including,  without limitation,  the related mortgagor,
     any  appraiser,  any  builder or  developer  or any party  involved  in the
     origination of such Loan.

3.   As of the Cut-off Date, no Loan was contractually past due (assuming 30 day
     months) for 60 or more days. In addition, not more than 0.56% (by principal
     balance) of the Group I Loans and 0.12% (by principal balance) of the Group
     II Loans  set forth on  Schedule  I to the  Agreement  were 30 or more days
     contractually  past due  (assuming 30 day months).  No more than 15.86% (by
     principal balance) of the Loans are Second Lien Loans.

4.   Each Loan,  as of the Closing  Date,  has an original term to maturity from
     the initial Due Date for such Loan of not more than 30 years. Each Mortgage
     Note, other than Mortgage Notes relating to Balloon Loans, will provide for
     a schedule of  substantially  level and equal  monthly  payments  which are
     sufficient to amortize fully the principal balance of the related Loan over
     a period of time equal to the amortization period of such Mortgage Note.

5.   No more than 12.76%,  22.37% and 57.03% of the Loans,  based on the Cut-off
     Date  Pool  Principal  Balance,   had  Combined   Loan-to-Value  Ratios  at
     origination  in  excess  of 95%,  90% and 80%  respectively.  No Loans  had
     Combined  Loan-to-Value  Ratios  at  origination  in  excess  of 100%.  For
     purposes  of  determining  the date of  origination  on which  each  Loan's
     Combined  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.

6.   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, (c) other matters to which like

                                    S-IIIB-1


     properties are commonly subject which do not materially  interfere with the
     benefits of the security  intended to be provided by such  Mortgage and (d)
     in the  case of a  second  lien,  only to a  first  lien on such  Mortgaged
     Property.


7.   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.

8.   Except with respect to liens  released  immediately  prior to the transfers
     herein contemplated,  each Mortgage Note and related Mortgage have not been
     assigned or pledged and immediately  prior to the transfers and assignments
     herein  contemplated,  the Seller held good,  marketable  and  indefeasible
     title to, and was the sole owner and  holder  of,  each Loan  subject to no
     liens,  charges,  mortgages,  claims,  participation  interests,  equities,
     pledges or  security  interests  of any nature,  encumbrances  or rights of
     others (each,  an  "Encumbrance");  the Seller has full right and authority
     under all governmental and regulatory  bodies having  jurisdiction over the
     Seller,  subject to no interest or participation of, or agreement with, any
     party,  to sell  and  assign  the  same  pursuant  to this  Agreement;  and
     immediately  upon the transfers and assignments  herein  contemplated,  the
     Seller shall have  transferred all of its right,  title and interest in and
     to  each  Loan  and  the  Trustee,  as  trustee  for  the  benefit  of  the
     Certificateholders,  will hold good, marketable and indefeasible title, to,
     and be the sole owner of, each Loan subject to no Encumbrances.

9.   To the best of Seller's knowledge, there is no delinquent tax or assessment
     lien against any Mortgaged Property.

10.  As of the Closing Date, no Loan is the subject of  foreclosure  proceedings
     and, to the best of the Seller's knowledge,  no obligor of any of the Loans
     has filed for bankruptcy protection.

11.  No Loan is subject to any right of  rescission,  set-off,  counterclaim  or
     defense,  including the defense of usury,  nor will the operation of any of
     the terms of any Mortgage  Note or  Mortgage,  or the exercise of any right
     thereunder,  render either the Mortgage Note or the Mortgage  unenforceable
     in  whole or in part,  or  subject  to any  right of  rescission,  set-off,
     counterclaim or defense,  including the defense of usury,  and, to the best
     of Seller's knowledge, no such right of rescission,  set-off,  counterclaim
     or defense has been asserted with respect thereto.

12.  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 (17) below.

13.  To the best of the Seller's  knowledge,  each Mortgaged Property is free of
     material damage and in good repair.

14.  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.

15.  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

                                    S-IIIB-2


     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.

16.  Except with  respect to mortgages  held  through the MERS (R) System,  each
     original  Mortgage  was  recorded  and all  subsequent  assignments  of the
     original  Mortgage  (other than the  assignment  to the Trustee)  have been
     recorded in the  appropriate  jurisdictions  wherein  such  recordation  is
     necessary to perfect the lien  thereof as against  creditors of the Seller,
     or is in the process of being recorded.

17.  For each Loan, other than Second Lien Loans with initial principal balances
     of $50,000 or less, 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 item  (6)  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.

18.  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.

19.  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 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.

20.  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.

21.  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,  and any and all requirements as to completion
     of any  on-site or  off-site  improvements  and as to  disbursement  of any
     escrow funds therefor have been complied with. All costs, fees and expenses
     incurred in making, or closing or recording such Loans were paid.

                                    S-IIIB-3


22.  There is no obligation on the part of the Seller or any other party to make
     payments in addition to those made by the Mortgagor.

23.  All amounts  received  with  respect to any Loan after the Cut-off  Date to
     which the Seller is not  entitled  will be deposited  into the  Certificate
     Account within two Business Days after the Closing Date.

24.  The  Seller  has  not  transferred  the  Loans  to the  Depositor,  and the
     Depositor has not transferred the Loans to the Trustee,  with any intent to
     hinder, delay or defraud any of its creditors.

25.  To the best of the  Seller's  knowledge,  all  parties  which  have had any
     interest in any Loan, whether as originator,  mortgagee,  assignee, pledgee
     or otherwise, are (or, during the period in which they held and disposed of
     such  interest,  were),  with  respect to the state  wherein  the  Mortgage
     Property is located:  (A)  organized  under the laws of such state,  or (B)
     qualified  to do business in such  state,  or (C) federal  savings and loan
     associations or national banks having  principal  offices in such state, or
     (D) not doing  business  in such  state so as to require  qualification  or
     licensing,  or (E) not otherwise  required to be licensed in such state. To
     the best of Seller's knowledge,  all parties which have had any interest in
     the  Loan  were  in  compliance  with  any  and  all  applicable  licensing
     requirements  of the laws of the state  wherein the  Mortgaged  Property is
     located or were not required to be licensed in such state.

26.  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.  There is no
     homestead or other exemption available to the related Mortgagor which would
     materially  interfere  with the right to sell the  Mortgaged  Property at a
     trustee's  sale or the  right to  foreclose  the  Mortgage  subject  to the
     applicable  federal and state laws and judicial  precedent  with respect to
     bankruptcy and rights of redemption.  Upon default by a Mortgagor on a Loan
     and  foreclosure on, or trustee's sale of, the related  Mortgaged  Property
     pursuant to the proper  procedures,  the holder of the Loan will be able to
     deliver good and marketable title to the Mortgaged Property.

27.  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.

28.  Each Mortgage Note and each Mortgage is in  substantially  one of the forms
     acceptable to FNMA or Freddie Mac, with such riders as have been acceptable
     to FNMA or Freddie Mac, as the case may be.

29.  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.

30.  There is no pledged account or other security other than any Escrow Account
     and real estate securing the Mortgagor's obligations.

31.  No Loan has a shared  appreciation  feature,  or other contingent  interest
     feature.

                                    S-IIIB-4


32.  Each Loan contains a customary "due on sale" clause.

33.  To the best of Seller's knowledge: at the Closing 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, 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  (34)  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.

34.  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.

35.  There is no proceeding  occurring,  pending or, to the best of the Seller's
     knowledge,  threatened  for  the  total  or  partial  condemnation  of  any
     Mortgaged Property.

36.  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 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
     neither the  Seller,  nor,  to the best of  Seller's  knowledge,  any other
     entity involved in originating or servicing a Loan, has waived any default,
     breach, violation or event of acceleration.

37.  Each Mortgaged  Property is improved by a one- to  four-family  residential
     dwelling including,  without limitation,  townhouses and condominium units,
     but not including  cooperatives,  manufactured housing or mobile homes, and
     does not constitute other than real property under state law.

38.  Each Loan is being serviced by the Servicer.

39.  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

                                    S-IIIB-5


     such Loan.  No Mortgage  Note  permits or  obligates  the  Servicer to make
     future advances to the Mortgagor at the option of the Mortgagor.

40.  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  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.

41.  Each Loan was underwritten in all material  respects in accordance with the
     Seller's underwriting guidelines as set forth in the Information Circular.

42.  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 Freddie Mac and includes an  assessment of the fair market value of the
     Mortgaged Property at the time of the appraisal.

43.  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.

44.  The Servicer has fully  furnished  with respect to each Loan, in accordance
     with  the  Fair  Credit  Reporting  Act and its  implementing  regulations,
     accurate and complete information (e.g.,  favorable and unfavorable) on its
     borrower  credit  files  to  Equifax,   Experian  and  Trans  Union  Credit
     Information Company (three of the credit repositories),  on a monthly basis
     (during the period in which the Servicer serviced the Loans).

45.  No  proceeds  from any Loan were  used to  purchase  single-premium  credit
     insurance policies.

46.  No Loan  originated  after October 1, 2002 has a prepayment  penalty longer
     than three  years after its  origination  and no Loan  originated  prior to
     October 1, 2002 has a prepayment  penalty  longer than five years after its
     origination.

47.  Each Loan was originated on or after April 30, 1994.

48.       (i) Seller  represents  that  Seller  currently  operates  or actively
     participates in an ongoing  program or business to originate  single family
     mortgage  loans  ("SFMLs"),  and/or make  periodic  purchases of SFMLs from
     originators or sellers,  and/or issue and/or  purchase  securities or bonds
     supported by SFMLs, a portion of which SFMLs are made to borrowers who are:

          a.   low-income families (families with incomes of 80% or less of area
               median  income)  living in  low-income  areas (a census  tract or
               block  numbering  area in which the median income does not exceed
               80 percent of the area median income); or

                                    S-IIIB-6


          b.   very low-income families (families with incomes of 60% or less of
               area median income).

          (ii) Seller  acknowledges  that  Guarantor,  for a period of two years
     following  the date of this  Agreement,  may  contact the Seller to confirm
     that the Seller  continues to actively  engage in the SFML  business and to
     obtain other non-proprietary information about the Seller's activities that
     may  assist   Guarantor  in  completing   its  own   regulatory   reporting
     requirements.  The Seller  shall make  reasonable  efforts to provide  such
     information to Guarantor.

          (iii) Neither the inaccuracy of any  representation  or warranty under
     subsection   (i.)  above  nor  the   failure  of  Seller  to  provide   the
     non-proprietary  information  required  by  subsection  (ii.)  above  shall
     constitute  a breach  of this  Agreement  or  shall  entitle  Guarantor  to
     exercise any remedies under this Agreement,  including, without limitation,
     requiring  Seller to  repurchase  or  substitute  any  Loans,  but any such
     inaccuracy  or  failure  shall  entitle  Guarantor  to refuse  to  purchase
     mortgages from Seller in the future.

49.  To the best of the Seller's  knowledge,  each Mortgage contains a provision
     for the acceleration of the payment of the unpaid principal  balance of the
     related  Loan in the event the related  Mortgaged  Property is sold without
     the prior consent of the mortgagee thereunder.

50.  With  respect to Second  Lien  Loans,  either (a) no consent for the Second
     Lien Loan is required  by the holder of the related  first lien or (b) such
     consent has been obtained and is contained in the Mortgage File.

51.  As of the  Cut-off  Date,  no Second  Lien Loan had an  original  principal
     balance  obligation in excess of 50% of  Guarantor's  one-family  residence
     mortgage  amount  limitation for  first-lien  mortgages in effect as of the
     Cut-off Date.

52.  As of the Cut-off  Date,  the Trust Fund does not contain a first lien Loan
     and a Second Lien Loan relating to a single  Mortgaged  Property if the sum
     of the original  principal  balances of such Loans would exceed Guarantor's
     loan limits in effect as of the Cut-off Date.

53.  To the best of the Seller's  knowledge,  none of the Loans were  originated
     while the mortgagor was in bankruptcy  or if  foreclosure  proceedings  had
     begun.

54.  No Loan had an original  principal balance  obligation that was higher than
     the maximum  principal  balance  obligation for Loans that are eligible for
     purchase by Guarantor.

55.  The Loans were selected  from among the  outstanding  residential  mortgage
     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   and  the
     Guarantor.

56.  Each Loan has a Due Date in the month of the first Distribution Date.

57.  Approximately  (a) 32.28% of the Group I Loans and (b) none of the Group II
     Loans (by  principal  balance) are Balloon  Loans.  All such Balloon  Loans
     provide for monthly payment based upon a 30-year amortization schedule with
     a final balloon payment no later than the 15th year.

58.  No Loan is subject to negative amortization or deferred interest payments.

                                    S-IIIB-7


59.  No Mortgagor has requested relief under the Relief Act.

60.  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.

61.  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.

62.  Each Loan is a "qualified  mortgage" for purposes of Section  860G(a)(3) of
     the Code and Treasury Regulations Section 1.860G-2(a)(1) and (3).

63.  The Loans,  individually  and in the  aggregate,  conform  in all  material
     respects to the descriptions thereof in the Information Circular.

64.  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.

65.  All Loans calculate interest utilizing the actuarial method.

66.  None of the Loans are subject to the Home Ownership & Equity Protection Act
     of 1994, and are not in violation of any comparable  state law. No Loan was
     originated in Georgia on or after October 1, 2002.

67.  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.

68.  Each  Mortgage  that is registered on the Mers (R) System has been properly
     registered thereon in accordance with the rules of MERS (R).

                                    S-IIIB-8


                                  SCHEDULE IIIC

                              Equity One ABS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 2002-5

      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, the Trustee and
the  Guarantor,  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.   No  misrepresentation  of a  material  fact  or  fraud  in  respect  of the
     origination,  modification  or amendment of any Loan has taken place on the
     part of any person, including,  without limitation,  the related mortgagor,
     any  appraiser,  any  builder or  developer  or any party  involved  in the
     origination of such Loan.

3.   As of the Cut-off Date, no Loan was contractually past due (assuming 30 day
     months) for 60 or more days. In addition, not more than 0.56% (by principal
     balance) of the Group I Loans and 0.12% (by principal balance) of the Group
     II Loans  set forth on  Schedule  I to the  Agreement  were 30 or more days
     contractually  past due  (assuming 30 day months).  No more than 15.86% (by
     principal balance) of the Loans are Second Lien Loans.

4.   Each Loan,  as of the Closing  Date,  has an original term to maturity from
     the initial Due Date for such Loan of not more than 30 years. Each Mortgage
     Note, other than Mortgage Notes relating to Balloon Loans, will provide for
     a schedule of  substantially  level and equal  monthly  payments  which are
     sufficient to amortize fully the principal balance of the related Loan over
     a period of time equal to the amortization period of such Mortgage Note.

5.   No more than 12.76%,  22.37% and 57.03% of the Loans,  based on the Cut-off
     Date  Pool  Principal  Balance,   had  Combined   Loan-to-Value  Ratios  at
     origination  in  excess  of 95%,  90% and 80%  respectively.  No Loans  had
     Combined  Loan-to-Value  Ratios  at  origination  in  excess  of 100%.  For
     purposes  of  determining  the date of  origination  on which  each  Loan's
     Combined  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.

6.   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, (c) other matters to which like

                                    S-IIIC-1


     properties are commonly subject which do not materially  interfere with the
     benefits of the security  intended to be provided by such  Mortgage and (d)
     in the  case of a  second  lien,  only to a  first  lien on such  Mortgaged
     Property.


7.   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.

8.   Except with respect to liens  released  immediately  prior to the transfers
     herein contemplated,  each Mortgage Note and related Mortgage have not been
     assigned or pledged and immediately  prior to the transfers and assignments
     herein  contemplated,  the Seller held good,  marketable  and  indefeasible
     title to, and was the sole owner and  holder  of,  each Loan  subject to no
     liens,  charges,  mortgages,  claims,  participation  interests,  equities,
     pledges or  security  interests  of any nature,  encumbrances  or rights of
     others (each,  an  "Encumbrance");  the Seller has full right and authority
     under all governmental and regulatory  bodies having  jurisdiction over the
     Seller,  subject to no interest or participation of, or agreement with, any
     party,  to sell  and  assign  the  same  pursuant  to this  Agreement;  and
     immediately  upon the transfers and assignments  herein  contemplated,  the
     Seller shall have  transferred all of its right,  title and interest in and
     to  each  Loan  and  the  Trustee,  as  trustee  for  the  benefit  of  the
     Certificateholders,  will hold good, marketable and indefeasible title, to,
     and be the sole owner of, each Loan subject to no Encumbrances.

9.   To the best of Seller's knowledge, there is no delinquent tax or assessment
     lien against any Mortgaged Property.

10.  As of the Closing Date, no Loan is the subject of  foreclosure  proceedings
     and, to the best of the Seller's knowledge,  no obligor of any of the Loans
     has filed for bankruptcy protection.

11.  No Loan is subject to any right of  rescission,  set-off,  counterclaim  or
     defense,  including the defense of usury,  nor will the operation of any of
     the terms of any Mortgage  Note or  Mortgage,  or the exercise of any right
     thereunder,  render either the Mortgage Note or the Mortgage  unenforceable
     in  whole or in part,  or  subject  to any  right of  rescission,  set-off,
     counterclaim or defense,  including the defense of usury,  and, to the best
     of Seller's knowledge, no such right of rescission,  set-off,  counterclaim
     or defense has been asserted with respect thereto.

12.  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 (17) below.

13.  To the best of the Seller's  knowledge,  each Mortgaged Property is free of
     material damage and in good repair.

14.  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.

15.  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

                                    S-IIIC-2


     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.

16.  Except with  respect to mortgages  held  through the MERS (R) System,  each
     original  Mortgage  was  recorded  and all  subsequent  assignments  of the
     original  Mortgage  (other than the  assignment  to the Trustee)  have been
     recorded in the  appropriate  jurisdictions  wherein  such  recordation  is
     necessary to perfect the lien  thereof as against  creditors of the Seller,
     or is in the process of being recorded.

17.  For each Loan, other than Second Lien Loans with initial principal balances
     of $50,000 or less, 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 item  (6)  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.

18.  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.

19.  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 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.

20.  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.

21.  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,  and any and all requirements as to completion
     of any  on-site or  off-site  improvements  and as to  disbursement  of any
     escrow funds therefor have been complied with. All costs, fees and expenses
     incurred in making, or closing or recording such Loans were paid.

                                    S-IIIC-3


22.  There is no obligation on the part of the Seller or any other party to make
     payments in addition to those made by the Mortgagor.

23.  All amounts  received  with  respect to any Loan after the Cut-off  Date to
     which the Seller is not  entitled  will be deposited  into the  Certificate
     Account within two Business Days after the Closing Date.

24.  The  Seller  has  not  transferred  the  Loans  to the  Depositor,  and the
     Depositor has not transferred the Loans to the Trustee,  with any intent to
     hinder, delay or defraud any of its creditors.

25.  To the best of the  Seller's  knowledge,  all  parties  which  have had any
     interest in any Loan, whether as originator,  mortgagee,  assignee, pledgee
     or otherwise, are (or, during the period in which they held and disposed of
     such  interest,  were),  with  respect to the state  wherein  the  Mortgage
     Property is located:  (A)  organized  under the laws of such state,  or (B)
     qualified  to do business in such  state,  or (C) federal  savings and loan
     associations or national banks having  principal  offices in such state, or
     (D) not doing  business  in such  state so as to require  qualification  or
     licensing,  or (E) not otherwise  required to be licensed in such state. To
     the best of Seller's knowledge,  all parties which have had any interest in
     the  Loan  were  in  compliance  with  any  and  all  applicable  licensing
     requirements  of the laws of the state  wherein the  Mortgaged  Property is
     located or were not required to be licensed in such state.

26.  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.  There is no
     homestead or other exemption available to the related Mortgagor which would
     materially  interfere  with the right to sell the  Mortgaged  Property at a
     trustee's  sale or the  right to  foreclose  the  Mortgage  subject  to the
     applicable  federal and state laws and judicial  precedent  with respect to
     bankruptcy and rights of redemption.  Upon default by a Mortgagor on a Loan
     and  foreclosure on, or trustee's sale of, the related  Mortgaged  Property
     pursuant to the proper  procedures,  the holder of the Loan will be able to
     deliver good and marketable title to the Mortgaged Property.

27.  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.

28.  Each Mortgage Note and each Mortgage is in  substantially  one of the forms
     acceptable to FNMA or Freddie Mac, with such riders as have been acceptable
     to FNMA or Freddie Mac, as the case may be.

29.  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.

30.  There is no pledged account or other security other than any Escrow Account
     and real estate securing the Mortgagor's obligations.

31.  No Loan has a shared  appreciation  feature,  or other contingent  interest
     feature.

                                    S-IIIC-4


32.  Each Loan  contains a customary  "due on sale"  clause.

33.  To the best of Seller's knowledge: at the Closing 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, 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  (34)  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.

34.  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.

35.  There is no proceeding  occurring,  pending or, to the best of the Seller's
     knowledge,  threatened  for  the  total  or  partial  condemnation  of  any
     Mortgaged Property.

36.  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 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
     neither the  Seller,  nor,  to the best of  Seller's  knowledge,  any other
     entity involved in originating or servicing a Loan, has waived any default,
     breach, violation or event of acceleration.

37.  Each Mortgaged  Property is improved by a one- to  four-family  residential
     dwelling including,  without limitation,  townhouses and condominium units,
     but not including  cooperatives,  manufactured housing or mobile homes, and
     does not constitute other than real property under state law.

38.  Each Loan is being serviced by the Servicer.

39.  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

                                    S-IIIC-5


     such Loan.  No Mortgage  Note  permits or  obligates  the  Servicer to make
     future advances to the Mortgagor at the option of the Mortgagor.

40.  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  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.

41.  Each Loan was underwritten in all material  respects in accordance with the
     Seller's underwriting guidelines as set forth in the Information Circular.

42.  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 Freddie Mac and includes an  assessment of the fair market value of the
     Mortgaged Property at the time of the appraisal.

43.  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.

44.  The Servicer has fully  furnished  with respect to each Loan, in accordance
     with  the  Fair  Credit  Reporting  Act and its  implementing  regulations,
     accurate and complete information (e.g.,  favorable and unfavorable) on its
     borrower  credit  files  to  Equifax,   Experian  and  Trans  Union  Credit
     Information Company (three of the credit repositories),  on a monthly basis
     (during the period in which the Servicer serviced the Loans).

45.  No  proceeds  from any Loan were  used to  purchase  single-premium  credit
     insurance policies.

46.  No Loan  originated  after October 1, 2002 has a prepayment  penalty longer
     than three  years after its  origination  and no Loan  originated  prior to
     October 1, 2002 has a prepayment  penalty  longer than five years after its
     origination.

47.  Each Loan was originated on or after April 30, 1994.

48.       (i) Seller  represents  that  Seller  currently  operates  or actively
     participates in an ongoing  program or business to originate  single family
     mortgage  loans  ("SFMLs"),  and/or make  periodic  purchases of SFMLs from
     originators or sellers,  and/or issue and/or  purchase  securities or bonds
     supported by SFMLs, a portion of which SFMLs are made to borrowers who are:

          a.   low-income families (families with incomes of 80% or less of area
               median  income)  living in  low-income  areas (a census  tract or
               block  numbering  area in which the median income does not exceed
               80 percent of the area median income); or

                                    S-IIIC-6


          b.   very low-income families (families with incomes of 60% or less of
               area median income).

          (ii) Seller  acknowledges  that  Guarantor,  for a period of two years
     following  the date of this  Agreement,  may  contact the Seller to confirm
     that the Seller  continues to actively  engage in the SFML  business and to
     obtain other non-proprietary information about the Seller's activities that
     may  assist   Guarantor  in  completing   its  own   regulatory   reporting
     requirements.  The Seller  shall make  reasonable  efforts to provide  such
     information to Guarantor.

          (iii) Neither the inaccuracy of any  representation  or warranty under
     subsection   (i.)  above  nor  the   failure  of  Seller  to  provide   the
     non-proprietary  information  required  by  subsection  (ii.)  above  shall
     constitute  a breach  of this  Agreement  or  shall  entitle  Guarantor  to
     exercise any remedies under this Agreement,  including, without limitation,
     requiring  Seller to  repurchase  or  substitute  any  Loans,  but any such
     inaccuracy  or  failure  shall  entitle  Guarantor  to refuse  to  purchase
     mortgages from Seller in the future.

49.  To the best of the Seller's  knowledge,  each Mortgage contains a provision
     for the acceleration of the payment of the unpaid principal  balance of the
     related  Loan in the event the related  Mortgaged  Property is sold without
     the prior consent of the mortgagee thereunder.

50.  With  respect to Second  Lien  Loans,  either (a) no consent for the Second
     Lien Loan is required  by the holder of the related  first lien or (b) such
     consent has been obtained and is contained in the Mortgage File.

51.  As of the  Cut-off  Date,  no Second  Lien Loan had an  original  principal
     balance  obligation in excess of 50% of  Guarantor's  one-family  residence
     mortgage  amount  limitation for  first-lien  mortgages in effect as of the
     Cut-off Date.

52.  As of the Cut-off  Date,  the Trust Fund does not contain a first lien Loan
     and a Second Lien Loan relating to a single  Mortgaged  Property if the sum
     of the original  principal  balances of such Loans would exceed Guarantor's
     loan limits in effect as of the Cut-off Date.

53.  To the best of the Seller's  knowledge,  none of the Loans were  originated
     while the mortgagor was in bankruptcy  or if  foreclosure  proceedings  had
     begun.

54.  No Loan had an original  principal balance  obligation that was higher than
     the maximum  principal  balance  obligation for Loans that are eligible for
     purchase by Guarantor.

55.  The Loans were selected  from among the  outstanding  residential  mortgage
     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   and  the
     Guarantor.

56.  Each Loan has a Due Date in the month of the first Distribution Date.

57.  Approximately  (a) 32.28% of the Group I Loans and (b) none of the Group II
     Loans (by  principal  balance) are Balloon  Loans.  All such Balloon  Loans
     provide for monthly payment based upon a 30-year amortization schedule with
     a final balloon payment no later than the 15th year.

58.  No Loan is subject to negative amortization or deferred interest payments.

                                    S-IIIC-7


59.  No Mortgagor has requested relief under the Relief Act.

60.  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.

61.  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.

62.  Each Loan is a "qualified  mortgage" for purposes of Section  860G(a)(3) of
     the Code and Treasury Regulations Section 1.860G-2(a)(1) and (3).

63.  The Loans,  individually  and in the  aggregate,  conform  in all  material
     respects to the descriptions thereof in the Information Circular.

64.  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.

65.  All Loans calculate interest utilizing the actuarial method.

66.  None of the Loans are subject to the Home Ownership & Equity Protection Act
     of 1994, and are not in violation of any comparable  state law. No Loan was
     originated in Georgia on or after October 1, 2002.

67.  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.

68.  Each  Mortgage  that is registered on the Mers (R) System has been properly
     registered thereon in accordance with the rules of MERS (R).

                                    S-IIIC-8


                                  SCHEDULE IIID

                              Equity One ABS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 2002-5

      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, the Trustee and
the  Guarantor,  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.   No  misrepresentation  of a  material  fact  or  fraud  in  respect  of the
     origination,  modification  or amendment of any Loan has taken place on the
     part of any person, including,  without limitation,  the related mortgagor,
     any  appraiser,  any  builder or  developer  or any party  involved  in the
     origination of such Loan.

3.   As of the Cut-off Date, no Loan was contractually past due (assuming 30 day
     months) for 60 or more days. In addition, not more than 0.56% (by principal
     balance) of the Group I Loans and 0.12% (by principal balance) of the Group
     II Loans  set forth on  Schedule  I to the  Agreement  were 30 or more days
     contractually  past due  (assuming 30 day months).  No more than 15.86% (by
     principal balance) of the Loans are Second Lien Loans.

4.   Each Loan,  as of the Closing  Date,  has an original term to maturity from
     the initial Due Date for such Loan of not more than 30 years. Each Mortgage
     Note, other than Mortgage Notes relating to Balloon Loans, will provide for
     a schedule of  substantially  level and equal  monthly  payments  which are
     sufficient to amortize fully the principal balance of the related Loan over
     a period of time equal to the amortization period of such Mortgage Note.

5.   No more than 12.76%,  22.37% and 57.03% of the Loans,  based on the Cut-off
     Date  Pool  Principal  Balance,   had  Combined   Loan-to-Value  Ratios  at
     origination  in  excess  of 95%,  90% and 80%  respectively.  No Loans  had
     Combined  Loan-to-Value  Ratios  at  origination  in  excess  of 100%.  For
     purposes  of  determining  the date of  origination  on which  each  Loan's
     Combined  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.

6.   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, (c) other matters to which like

                                    S-IIID-1


     properties are commonly subject which do not materially  interfere with the
     benefits of the security  intended to be provided by such  Mortgage and (d)
     in the  case of a  second  lien,  only to a  first  lien on such  Mortgaged
     Property.


7.   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.

8.   Except with respect to liens  released  immediately  prior to the transfers
     herein contemplated,  each Mortgage Note and related Mortgage have not been
     assigned or pledged and immediately  prior to the transfers and assignments
     herein  contemplated,  the Seller held good,  marketable  and  indefeasible
     title to, and was the sole owner and  holder  of,  each Loan  subject to no
     liens,  charges,  mortgages,  claims,  participation  interests,  equities,
     pledges or  security  interests  of any nature,  encumbrances  or rights of
     others (each,  an  "Encumbrance");  the Seller has full right and authority
     under all governmental and regulatory  bodies having  jurisdiction over the
     Seller,  subject to no interest or participation of, or agreement with, any
     party,  to sell  and  assign  the  same  pursuant  to this  Agreement;  and
     immediately  upon the transfers and assignments  herein  contemplated,  the
     Seller shall have  transferred all of its right,  title and interest in and
     to  each  Loan  and  the  Trustee,  as  trustee  for  the  benefit  of  the
     Certificateholders,  will hold good, marketable and indefeasible title, to,
     and be the sole owner of, each Loan subject to no Encumbrances.

9.   To the best of Seller's knowledge, there is no delinquent tax or assessment
     lien against any Mortgaged Property.

10.  As of the Closing Date, no Loan is the subject of  foreclosure  proceedings
     and, to the best of the Seller's knowledge,  no obligor of any of the Loans
     has filed for bankruptcy protection.

11.  No Loan is subject to any right of  rescission,  set-off,  counterclaim  or
     defense,  including the defense of usury,  nor will the operation of any of
     the terms of any Mortgage  Note or  Mortgage,  or the exercise of any right
     thereunder,  render either the Mortgage Note or the Mortgage  unenforceable
     in  whole or in part,  or  subject  to any  right of  rescission,  set-off,
     counterclaim or defense,  including the defense of usury,  and, to the best
     of Seller's knowledge, no such right of rescission,  set-off,  counterclaim
     or defense has been asserted with respect thereto.

12.  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 (17) below.

13.  To the best of the Seller's  knowledge,  each Mortgaged Property is free of
     material damage and in good repair.

14.  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.

15.  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

                                    S-IIID-2


     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.

16.  Except with  respect to mortgages  held  through the MERS (R) System,  each
     original  Mortgage  was  recorded  and all  subsequent  assignments  of the
     original  Mortgage  (other than the  assignment  to the Trustee)  have been
     recorded in the  appropriate  jurisdictions  wherein  such  recordation  is
     necessary to perfect the lien  thereof as against  creditors of the Seller,
     or is in the process of being recorded.

17.  For each Loan, other than Second Lien Loans with initial principal balances
     of $50,000 or less, 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 item  (6)  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.

18.  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.

19.  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 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.

20.  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.

21.  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,  and any and all requirements as to completion
     of any  on-site or  off-site  improvements  and as to  disbursement  of any
     escrow funds therefor have been complied with. All costs, fees and expenses
     incurred in making, or closing or recording such Loans were paid.

                                    S-IIID-3


22.  There is no obligation on the part of the Seller or any other party to make
     payments in addition to those made by the Mortgagor.

23.  All amounts  received  with  respect to any Loan after the Cut-off  Date to
     which the Seller is not  entitled  will be deposited  into the  Certificate
     Account within two Business Days after the Closing Date.

24.  The  Seller  has  not  transferred  the  Loans  to the  Depositor,  and the
     Depositor has not transferred the Loans to the Trustee,  with any intent to
     hinder, delay or defraud any of its creditors.

25.  To the best of the  Seller's  knowledge,  all  parties  which  have had any
     interest in any Loan, whether as originator,  mortgagee,  assignee, pledgee
     or otherwise, are (or, during the period in which they held and disposed of
     such  interest,  were),  with  respect to the state  wherein  the  Mortgage
     Property is located:  (A)  organized  under the laws of such state,  or (B)
     qualified  to do business in such  state,  or (C) federal  savings and loan
     associations or national banks having  principal  offices in such state, or
     (D) not doing  business  in such  state so as to require  qualification  or
     licensing,  or (E) not otherwise  required to be licensed in such state. To
     the best of Seller's knowledge,  all parties which have had any interest in
     the  Loan  were  in  compliance  with  any  and  all  applicable  licensing
     requirements  of the laws of the state  wherein the  Mortgaged  Property is
     located or were not required to be licensed in such state.

26.  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.  There is no
     homestead or other exemption available to the related Mortgagor which would
     materially  interfere  with the right to sell the  Mortgaged  Property at a
     trustee's  sale or the  right to  foreclose  the  Mortgage  subject  to the
     applicable  federal and state laws and judicial  precedent  with respect to
     bankruptcy and rights of redemption.  Upon default by a Mortgagor on a Loan
     and  foreclosure on, or trustee's sale of, the related  Mortgaged  Property
     pursuant to the proper  procedures,  the holder of the Loan will be able to
     deliver good and marketable title to the Mortgaged Property.

27.  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.

28.  Each Mortgage Note and each Mortgage is in  substantially  one of the forms
     acceptable to FNMA or Freddie Mac, with such riders as have been acceptable
     to FNMA or Freddie Mac, as the case may be.

29.  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.

30.  There is no pledged account or other security other than any Escrow Account
     and real estate securing the Mortgagor's obligations.

31.  No Loan has a shared  appreciation  feature,  or other contingent  interest
     feature.

                                    S-IIID-4


32.  Each Loan  contains a customary  "due on sale"  clause.

33.  To the best of Seller's knowledge: at the Closing 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, 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  (34)  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.

34.  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.

35.  There is no proceeding  occurring,  pending or, to the best of the Seller's
     knowledge,  threatened  for  the  total  or  partial  condemnation  of  any
     Mortgaged Property.

36.  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 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
     neither the  Seller,  nor,  to the best of  Seller's  knowledge,  any other
     entity involved in originating or servicing a Loan, has waived any default,
     breach, violation or event of acceleration.

37.  Each Mortgaged  Property is improved by a one- to  four-family  residential
     dwelling including,  without limitation,  townhouses and condominium units,
     but not including  cooperatives,  manufactured housing or mobile homes, and
     does not constitute other than real property under state law.

38.  Each Loan is being serviced by the Servicer.

39.  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

                                    S-IIID-5


     such Loan.  No Mortgage  Note  permits or  obligates  the  Servicer to make
     future advances to the Mortgagor at the option of the Mortgagor.

40.  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  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.

41.  Each Loan was underwritten in all material  respects in accordance with the
     Seller's underwriting guidelines as set forth in the Information Circular.

42.  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 Freddie Mac and includes an  assessment of the fair market value of the
     Mortgaged Property at the time of the appraisal.

43.  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.

44.  The Servicer has fully  furnished  with respect to each Loan, in accordance
     with  the  Fair  Credit  Reporting  Act and its  implementing  regulations,
     accurate and complete information (e.g.,  favorable and unfavorable) on its
     borrower  credit  files  to  Equifax,   Experian  and  Trans  Union  Credit
     Information Company (three of the credit repositories),  on a monthly basis
     (during the period in which the Servicer serviced the Loans).

45.  No  proceeds  from any Loan were  used to  purchase  single-premium  credit
     insurance policies.

46.  No Loan  originated  after October 1, 2002 has a prepayment  penalty longer
     than three  years after its  origination  and no Loan  originated  prior to
     October 1, 2002 has a prepayment  penalty  longer than five years after its
     origination.

47.  Each Loan was originated on or after April 30, 1994.

48.       (i) Seller  represents  that  Seller  currently  operates  or actively
     participates in an ongoing  program or business to originate  single family
     mortgage  loans  ("SFMLs"),  and/or make  periodic  purchases of SFMLs from
     originators or sellers,  and/or issue and/or  purchase  securities or bonds
     supported by SFMLs, a portion of which SFMLs are made to borrowers who are:

          a.   low-income families (families with incomes of 80% or less of area
               median  income)  living in  low-income  areas (a census  tract or
               block  numbering  area in which the median income does not exceed
               80 percent of the area median income); or

                                    S-IIID-6


          b.   very low-income families (families with incomes of 60% or less of
               area median income).

          (ii) Seller  acknowledges  that  Guarantor,  for a period of two years
     following  the date of this  Agreement,  may  contact the Seller to confirm
     that the Seller  continues to actively  engage in the SFML  business and to
     obtain other non-proprietary information about the Seller's activities that
     may  assist   Guarantor  in  completing   its  own   regulatory   reporting
     requirements.  The Seller  shall make  reasonable  efforts to provide  such
     information to Guarantor.

          (iii) Neither the inaccuracy of any  representation  or warranty under
     subsection   (i.)  above  nor  the   failure  of  Seller  to  provide   the
     non-proprietary  information  required  by  subsection  (ii.)  above  shall
     constitute  a breach  of this  Agreement  or  shall  entitle  Guarantor  to
     exercise any remedies under this Agreement,  including, without limitation,
     requiring  Seller to  repurchase  or  substitute  any  Loans,  but any such
     inaccuracy  or  failure  shall  entitle  Guarantor  to refuse  to  purchase
     mortgages from Seller in the future.

49.  To the best of the Seller's  knowledge,  each Mortgage contains a provision
     for the acceleration of the payment of the unpaid principal  balance of the
     related  Loan in the event the related  Mortgaged  Property is sold without
     the prior consent of the mortgagee thereunder.

50.  With  respect to Second  Lien  Loans,  either (a) no consent for the Second
     Lien Loan is required  by the holder of the related  first lien or (b) such
     consent has been obtained and is contained in the Mortgage File.

51.  As of the  Cut-off  Date,  no Second  Lien Loan had an  original  principal
     balance  obligation in excess of 50% of  Guarantor's  one-family  residence
     mortgage  amount  limitation for  first-lien  mortgages in effect as of the
     Cut-off Date.

52.  As of the Cut-off  Date,  the Trust Fund does not contain a first lien Loan
     and a Second Lien Loan relating to a single  Mortgaged  Property if the sum
     of the original  principal  balances of such Loans would exceed Guarantor's
     loan limits in effect as of the Cut-off Date.

53.  To the best of the Seller's  knowledge,  none of the Loans were  originated
     while the mortgagor was in bankruptcy  or if  foreclosure  proceedings  had
     begun.

54.  No Loan had an original  principal balance  obligation that was higher than
     the maximum  principal  balance  obligation for Loans that are eligible for
     purchase by Guarantor.

55.  The Loans were selected  from among the  outstanding  residential  mortgage
     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   and  the
     Guarantor.

56.  Each Loan has a Due Date in the month of the first Distribution Date.

57.  Approximately  (a) 32.28% of the Group I Loans and (b) none of the Group II
     Loans (by  principal  balance) are Balloon  Loans.  All such Balloon  Loans
     provide for monthly payment based upon a 30-year amortization schedule with
     a final balloon payment no later than the 15th year.

58.  No Loan is subject to negative amortization or deferred interest payments.

                                    S-IIID-7


59.  No Mortgagor has requested relief under the Relief Act.

60.  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.

61.  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.

62.  Each Loan is a "qualified  mortgage" for purposes of Section  860G(a)(3) of
     the Code and Treasury Regulations Section 1.860G-2(a)(1) and (3).

63.  The Loans,  individually  and in the  aggregate,  conform  in all  material
     respects to the descriptions thereof in the Information Circular.

64.  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.

65.  All Loans calculate interest utilizing the actuarial method.

66.  None of the Loans are subject to the Home Ownership & Equity Protection Act
     of 1994, and are not in violation of any comparable  state law. No Loan was
     originated in Georgia on or after October 1, 2002.

67.  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.

68.  Each  Mortgage  that is registered on the Mers (R) System has been properly
     registered thereon in accordance with the rules of MERS (R).


                                    S-IIID-8


                                  SCHEDULE IIIE

                              Equity One ABS, Inc.
                       Mortgage Pass-Through Certificates
                                  Series 2002-5

      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, the Trustee and the
Guarantor,  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.   No  misrepresentation  of a  material  fact  or  fraud  in  respect  of the
     origination,  modification  or amendment of any Loan has taken place on the
     part of any person, including,  without limitation,  the related mortgagor,
     any  appraiser,  any  builder or  developer  or any party  involved  in the
     origination of such Loan.

3.   As of the Cut-off Date, no Loan was contractually past due (assuming 30 day
     months) for 60 or more days. In addition, not more than 0.56% (by principal
     balance) of the Group I Loans and 0.12% (by principal balance) of the Group
     II Loans  set forth on  Schedule  I to the  Agreement  were 30 or more days
     contractually  past due  (assuming 30 day months).  No more than 15.86% (by
     principal balance) of the Loans are Second Lien Loans.

4.   Each Loan,  as of the Closing  Date,  has an original term to maturity from
     the initial Due Date for such Loan of not more than 30 years. Each Mortgage
     Note, other than Mortgage Notes relating to Balloon Loans, will provide for
     a schedule of  substantially  level and equal  monthly  payments  which are
     sufficient to amortize fully the principal balance of the related Loan over
     a period of time equal to the amortization period of such Mortgage Note.

5.   No more than 12.76%,  22.37% and 57.03% of the Loans,  based on the Cut-off
     Date  Pool  Principal  Balance,   had  Combined   Loan-to-Value  Ratios  at
     origination  in  excess  of 95%,  90% and 80%  respectively.  No Loans  had
     Combined  Loan-to-Value  Ratios  at  origination  in  excess  of 100%.  For
     purposes  of  determining  the date of  origination  on which  each  Loan's
     Combined  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.

6.   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, (c) other matters to which like

                                    S-IIIE-1


     properties are commonly subject which do not materially  interfere with the
     benefits of the security  intended to be provided by such  Mortgage and (d)
     in the  case of a  second  lien,  only to a  first  lien on such  Mortgaged
     Property.


7.   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.

8.   Except with respect to liens  released  immediately  prior to the transfers
     herein contemplated,  each Mortgage Note and related Mortgage have not been
     assigned or pledged and immediately  prior to the transfers and assignments
     herein  contemplated,  the Seller held good,  marketable  and  indefeasible
     title to, and was the sole owner and  holder  of,  each Loan  subject to no
     liens,  charges,  mortgages,  claims,  participation  interests,  equities,
     pledges or  security  interests  of any nature,  encumbrances  or rights of
     others (each,  an  "Encumbrance");  the Seller has full right and authority
     under all governmental and regulatory  bodies having  jurisdiction over the
     Seller,  subject to no interest or participation of, or agreement with, any
     party,  to sell  and  assign  the  same  pursuant  to this  Agreement;  and
     immediately  upon the transfers and assignments  herein  contemplated,  the
     Seller shall have  transferred all of its right,  title and interest in and
     to  each  Loan  and  the  Trustee,  as  trustee  for  the  benefit  of  the
     Certificateholders,  will hold good, marketable and indefeasible title, to,
     and be the sole owner of, each Loan subject to no Encumbrances.

9.   To the best of Seller's knowledge, there is no delinquent tax or assessment
     lien against any Mortgaged Property.

10.  As of the Closing Date, no Loan is the subject of  foreclosure  proceedings
     and, to the best of the Seller's knowledge,  no obligor of any of the Loans
     has filed for bankruptcy protection.

11.  No Loan is subject to any right of  rescission,  set-off,  counterclaim  or
     defense,  including the defense of usury,  nor will the operation of any of
     the terms of any Mortgage  Note or  Mortgage,  or the exercise of any right
     thereunder,  render either the Mortgage Note or the Mortgage  unenforceable
     in  whole or in part,  or  subject  to any  right of  rescission,  set-off,
     counterclaim or defense,  including the defense of usury,  and, to the best
     of Seller's knowledge, no such right of rescission,  set-off,  counterclaim
     or defense has been asserted with respect thereto.

12.  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 (17) below.

13.  To the best of the Seller's  knowledge,  each Mortgaged Property is free of
     material damage and in good repair.

14.  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.

15.  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

                                    S-IIIE-2


     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.

16.  Except with  respect to mortgages  held  through the MERS (R) System,  each
     original  Mortgage  was  recorded  and all  subsequent  assignments  of the
     original  Mortgage  (other than the  assignment  to the Trustee)  have been
     recorded in the  appropriate  jurisdictions  wherein  such  recordation  is
     necessary to perfect the lien  thereof as against  creditors of the Seller,
     or is in the process of being recorded.

17.  For each Loan, other than Second Lien Loans with initial principal balances
     of $50,000 or less, 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 item  (6)  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.

18.  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.

19.  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 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.

20.  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.

21.  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,  and any and all requirements as to completion
     of any  on-site or  off-site  improvements  and as to  disbursement  of any
     escrow funds therefor have been complied with. All costs, fees and expenses
     incurred in making, or closing or recording such Loans were paid.

                                    S-IIIE-3


22.  There is no obligation on the part of the Seller or any other party to make
     payments in addition to those made by the Mortgagor.

23.  All amounts  received  with  respect to any Loan after the Cut-off  Date to
     which the Seller is not  entitled  will be deposited  into the  Certificate
     Account within two Business Days after the Closing Date.

24.  The  Seller  has  not  transferred  the  Loans  to the  Depositor,  and the
     Depositor has not transferred the Loans to the Trustee,  with any intent to
     hinder, delay or defraud any of its creditors.

25.  To the best of the  Seller's  knowledge,  all  parties  which  have had any
     interest in any Loan, whether as originator,  mortgagee,  assignee, pledgee
     or otherwise, are (or, during the period in which they held and disposed of
     such  interest,  were),  with  respect to the state  wherein  the  Mortgage
     Property is located:  (A)  organized  under the laws of such state,  or (B)
     qualified  to do business in such  state,  or (C) federal  savings and loan
     associations or national banks having  principal  offices in such state, or
     (D) not doing  business  in such  state so as to require  qualification  or
     licensing,  or (E) not otherwise  required to be licensed in such state. To
     the best of Seller's knowledge,  all parties which have had any interest in
     the  Loan  were  in  compliance  with  any  and  all  applicable  licensing
     requirements  of the laws of the state  wherein the  Mortgaged  Property is
     located or were not required to be licensed in such state.

26.  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.  There is no
     homestead or other exemption available to the related Mortgagor which would
     materially  interfere  with the right to sell the  Mortgaged  Property at a
     trustee's  sale or the  right to  foreclose  the  Mortgage  subject  to the
     applicable  federal and state laws and judicial  precedent  with respect to
     bankruptcy and rights of redemption.  Upon default by a Mortgagor on a Loan
     and  foreclosure on, or trustee's sale of, the related  Mortgaged  Property
     pursuant to the proper  procedures,  the holder of the Loan will be able to
     deliver good and marketable title to the Mortgaged Property.

27.  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.

28.  Each Mortgage Note and each Mortgage is in  substantially  one of the forms
     acceptable to FNMA or Freddie Mac, with such riders as have been acceptable
     to FNMA or Freddie Mac, as the case may be.

29.  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.

30.  There is no pledged account or other security other than any Escrow Account
     and real estate securing the Mortgagor's obligations.

31.  No Loan has a shared  appreciation  feature,  or other contingent  interest
     feature.

                                    S-IIIE-4


32.  Each Loan contains a customary "due on sale" clause.

33.  To the best of Seller's knowledge: at the Closing 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, 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  (34)  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.

34.  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.

35.  There is no proceeding  occurring,  pending or, to the best of the Seller's
     knowledge,  threatened  for  the  total  or  partial  condemnation  of  any
     Mortgaged Property.

36.  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 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
     neither the  Seller,  nor,  to the best of  Seller's  knowledge,  any other
     entity involved in originating or servicing a Loan, has waived any default,
     breach, violation or event of acceleration.

37.  Each Mortgaged  Property is improved by a one- to  four-family  residential
     dwelling including,  without limitation,  townhouses and condominium units,
     but not including  cooperatives,  manufactured housing or mobile homes, and
     does not constitute other than real property under state law.

38.  Each Loan is being serviced by the Servicer.

39.  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

                                    S-IIIE-5


     such Loan.  No Mortgage  Note  permits or  obligates  the  Servicer to make
     future advances to the Mortgagor at the option of the Mortgagor.

40.  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  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.

41.  Each Loan was underwritten in all material  respects in accordance with the
     Seller's underwriting guidelines as set forth in the Information Circular.

42.  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 Freddie Mac and includes an  assessment of the fair market value of the
     Mortgaged Property at the time of the appraisal.

43.  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.

44.  The Servicer has fully  furnished  with respect to each Loan, in accordance
     with  the  Fair  Credit  Reporting  Act and its  implementing  regulations,
     accurate and complete information (e.g.,  favorable and unfavorable) on its
     borrower  credit  files  to  Equifax,   Experian  and  Trans  Union  Credit
     Information Company (three of the credit repositories),  on a monthly basis
     (during the period in which the Servicer serviced the Loans).

45.  No  proceeds  from any Loan were  used to  purchase  single-premium  credit
     insurance policies.

46.  No Loan  originated  after October 1, 2002 has a prepayment  penalty longer
     than three  years after its  origination  and no Loan  originated  prior to
     October 1, 2002 has a prepayment  penalty  longer than five years after its
     origination.

47.  Each Loan was originated on or after April 30, 1994.

48.       (i) Seller  represents  that  Seller  currently  operates  or actively
     participates in an ongoing  program or business to originate  single family
     mortgage  loans  ("SFMLs"),  and/or make  periodic  purchases of SFMLs from
     originators or sellers,  and/or issue and/or  purchase  securities or bonds
     supported by SFMLs, a portion of which SFMLs are made to borrowers who are:

          a.   low-income families (families with incomes of 80% or less of area
               median  income)  living in  low-income  areas (a census  tract or
               block  numbering  area in which the median income does not exceed
               80 percent of the area median income); or

                                    S-IIIE-6


          b.   very low-income families (families with incomes of 60% or less of
               area median income).

          (ii) Seller  acknowledges  that  Guarantor,  for a period of two years
     following  the date of this  Agreement,  may  contact the Seller to confirm
     that the Seller  continues to actively  engage in the SFML  business and to
     obtain other non-proprietary information about the Seller's activities that
     may  assist   Guarantor  in  completing   its  own   regulatory   reporting
     requirements.  The Seller  shall make  reasonable  efforts to provide  such
     information to Guarantor.

          (iii) Neither the inaccuracy of any  representation  or warranty under
     subsection   (i.)  above  nor  the   failure  of  Seller  to  provide   the
     non-proprietary  information  required  by  subsection  (ii.)  above  shall
     constitute  a breach  of this  Agreement  or  shall  entitle  Guarantor  to
     exercise any remedies under this Agreement,  including, without limitation,
     requiring  Seller to  repurchase  or  substitute  any  Loans,  but any such
     inaccuracy  or  failure  shall  entitle  Guarantor  to refuse  to  purchase
     mortgages from Seller in the future.

49.  To the best of the Seller's  knowledge,  each Mortgage contains a provision
     for the acceleration of the payment of the unpaid principal  balance of the
     related  Loan in the event the related  Mortgaged  Property is sold without
     the prior consent of the mortgagee thereunder.

50.  With  respect to Second  Lien  Loans,  either (a) no consent for the Second
     Lien Loan is required  by the holder of the related  first lien or (b) such
     consent has been obtained and is contained in the Mortgage File.

51.  As of the  Cut-off  Date,  no Second  Lien Loan had an  original  principal
     balance  obligation in excess of 50% of  Guarantor's  one-family  residence
     mortgage  amount  limitation for  first-lien  mortgages in effect as of the
     Cut-off Date.

52.  As of the Cut-off  Date,  the Trust Fund does not contain a first lien Loan
     and a Second Lien Loan relating to a single  Mortgaged  Property if the sum
     of the original  principal  balances of such Loans would exceed Guarantor's
     loan limits in effect as of the Cut-off Date.

53.  To the best of the Seller's  knowledge,  none of the Loans were  originated
     while the mortgagor was in bankruptcy  or if  foreclosure  proceedings  had
     begun.

54.  No Loan had an original  principal balance  obligation that was higher than
     the maximum  principal  balance  obligation for Loans that are eligible for
     purchase by Guarantor.

55.  The Loans were selected  from among the  outstanding  residential  mortgage
     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   and  the
     Guarantor.

56.  Each Loan has a Due Date in the month of the first Distribution Date.

57.  Approximately  (a) 32.28% of the Group I Loans and (b) none of the Group II
     Loans (by  principal  balance) are Balloon  Loans.  All such Balloon  Loans
     provide for monthly payment based upon a 30-year amortization schedule with
     a final balloon payment no later than the 15th year.

58.  No Loan is subject to negative amortization or deferred interest payments.

                                    S-IIIE-7


59.  No Mortgagor has requested relief under the Relief Act.

60.  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.

61.  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.

62.  Each Loan is a "qualified  mortgage" for purposes of Section  860G(a)(3) of
     the Code and Treasury Regulations Section 1.860G-2(a)(1) and (3).

63.  The Loans,  individually  and in the  aggregate,  conform  in all  material
     respects to the descriptions thereof in the Information Circular.

64.  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.

65.  All Loans calculate interest utilizing the actuarial method.

66.  None of the Loans are subject to the Home Ownership & Equity Protection Act
     of 1994, and are not in violation of any comparable  state law. No Loan was
     originated in Georgia on or after October 1, 2002.

67.  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.

68.  Each  Mortgage  that is registered on the Mers (R) System has been properly
     registered thereon in accordance with the rules of MERS (R).

                                    S-IIIE-8

                                   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

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  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.

Certificate No.                                :

Cut-off Date:                                  :        September 30, 2002

First Distribution Date:                       :        November 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 2002-5
                                   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.  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.

                                      A-1-1


     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.

     Any  proposed  transfer  of  this  Certificate  shall  be  subject  to  the
restrictions on transfer described in Section 5.02 of the Agreement.

     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

Countersigned:

By:_____________________________        By:_________________________________
     Authorized Signatory of
     JPMorgan Chase Bank,
     as Trustee

                                      A-1-2


                                   EXHIBIT A-2

                         Form of Class AV-1 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").

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.

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:                                 :        September 30, 2002

First Distribution Date:                      :        November 25, 2002

Initial Class Certificate Balance
of this Certificate
("Denomination")                              :        $

Initial Class Certificate Balance
of all Certificates of
this Class:                                   :        $

CUSIP                                         :

                                      A-3-1


                              Equity One ABS, Inc.
                Mortgage Pass-Through Certificates, Series 2002-5
                                   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.  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.

     Any  proposed  transfer  of  this  Certificate  shall  be  subject  to  the
restrictions on transfer described in Section 5.02 of the Agreement.

     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

Countersigned:

By:_____________________________        By:_________________________________
     Authorized Signatory of
     JPMorgan Chase Bank,
     as Trustee

                                      A-3-2


                                   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 [LIST 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:                                  :        September 30, 2002

First Distribution Date:                       :        November 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 2002-5
                                   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.  The Loans in Group II are secured by
     first liens on one- to four-family residential properties.

                       Equity One ABS, Inc., as Depositor

                                      A-3-3


     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,
                                        as Trustee

Countersigned:

By:_____________________________        By:_________________________________
     Authorized Signatory of
     JPMorgan Chase Bank,
     as Trustee


                                      A-3-4


                                   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 [LIST SENIOR  CERTIFICATES,  THE
CLASS M-1  CERTIFICATES  AND THE CLASS M-2  CERTIFICATES]  OF THIS SERIES TO THE
EXTENT DESCRIBED HEREIN AND IN THE POOLING AND SERVICING  AGREEMENT  REFERRED TO
HEREIN.

Certificate No.                                 :

Cut-off Date:                                   :        September 30, 2002

First Distribution Date:                        :        November 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 2002-5
                                     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.  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,
                                        as Trustee

Countersigned:

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                                   :        September 30, 2002

                              Equity One ABS, Inc.
                Mortgage Pass-Through Certificates, Series 2002-5

     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. 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  obligation  in
addition to those  undertaken in the  Agreement,  which Opinion of Counsel shall
not be an

                                      B-1-2


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

Countersigned:

By:_____________________________        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                       :                September 30, 2002
Percentage Interest                 :                __.__%

                              Equity One ABS, Inc.
                Mortgage Pass-Through Certificates, Series 2002-5

     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. 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 in the  Agreement,  which Opinion of Counsel shall
not be an expense of the Trustee or the Servicer.

                                      B-2-2


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.

     Any  proposed  transfer  of  this  Certificate  shall  be  subject  to  the
restrictions on transfer described in Section 5.02 of the Agreement.

     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

Countersigned:

By:_____________________________        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]
[Freddie Mac]

_____________________

_____________________


          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,  JPMorgan Chase Bank, as Trustee, and
               Federal Home Loan Mortgage  Corporation,  as guarantor,  Mortgage
               Pass-Through Certificates, Series 2002-5
               -----------------------------------------------------------------
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 September 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:





                                       D-2


                                    EXHIBIT E

                     Form of Final Certification Of Trustee

                                     [date]

[Depositor]

[Servicer]

[Seller]

[Freddie Mac]

_____________________

_____________________


               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,  JPMorgan Chase Bank, as Trustee, and Federal Home
                    Loan   Mortgage   Corporation,   as   guarantor,    Mortgage
                    Pass-Through Certificates, Series 2002-5
                    ------------------------------------------------------------

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.

                                       E-1


          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) 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 2002-5


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-2


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
               2002-5, 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
               2002-5, 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
               2002-5, 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.

                                      I-3


     ___  ERISA Plan.  The Buyer is an employee  benefit plan within the meaning
          of Title I of the Employee Retirement Income Security Act of 1974.

     ___  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

                                      I-5


the information and conclusions herein.  Until such notice is given, the Buyer's
purchase  of  the   Certificates   will  constitute  a  reaffirmation   of  this
certification by the undersigned as of the date of such purchase.


                                        ________________________________________
                                                  Print Name of Buyer

                                        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 2002-5

To:____________________________         Attn:___________________________________
                                        ________________________________________


     Re:  The Pooling & Servicing Agreement dated as of September 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

                           Loan Data Remittance Report

                                  SEE ATTACHED













                                       M-1



                                    EXHIBIT N

                            Trustee Remittance Report

                                  SEE ATTACHED












                                       N-1