EXHIBIT 99.2

                                                                 EXECUTION COPY


                Mortgage Pass-Through Certificates, Series 2004-2

        $165,600,000 Class AF-1 Certificates Variable Pass-Through Rate
          $34,400,000 Class AF-2 Certificates 2.829% Pass-Through Rate
          $70,500,000 Class AF-3 Certificates 3.515% Pass-Through Rate
          $18,400,000 Class AF-4 Certificates 4.624% Pass-Through Rate
          $13,057,000 Class AF-5 Certificates 5.199% Pass-Through Rate
          $22,000,000 Class AF-6 Certificates 4.656% Pass-Through Rate
        $175,000,000 Class AV-1 Certificates Variable Pass-Through Rate
         $76,443,000 Class AV-2 Certificates Variable Pass-Through Rate
           $58,800,000 Class M-1 Certificates 5.192% Pass-Through Rate
           $35,700,000 Class M-2 Certificates 5.560% Pass-Through Rate
           $8,050,000 Class M-3 Certificates 5.681% Pass-Through Rate
           $7,350,000 Class M-4 Certificates 5.878% Pass-Through Rate
          $7,350,000 Class B-1 Certificates Variable Pass-Through Rate
          $7,350,000 Class B-2 Certificates Variable Pass-Through Rate

                              Equity One ABS, Inc.
                                    Depositor

                                Equity One, Inc.
                               Seller and Servicer

                             UNDERWRITING AGREEMENT


                                                                 April 29, 2004


Wachovia Capital Markets, LLC
301 South College Street
Charlotte, North Carolina  28288

Greenwich Capital Markets, Inc.
600 Steamboat Road
Greenwich, Connecticut  06830

Friedman, Billings, Ramsey & Co., Inc.
1001 Nineteenth Street North, 7th Floor
Arlington, Virginia 22209

Ladies and Gentlemen:

     Equity One ABS, Inc., a Delaware corporation ("Depositor"),  a wholly owned
subsidiary of Equity One, Inc., a Delaware corporation ("Equity One"),  proposes
to  sell  $700,000,000


aggregate principal amount of Mortgage Pass-Through Certificates, Series 2004-2,
described in Schedule I hereto (the  "Certificates")  to be issued pursuant to a
Pooling and Servicing  Agreement  (the "Pooling and Servicing  Agreement") to be
dated as of March 31,  2004,  among the  Depositor,  Equity  One,  as seller and
servicer,  JPMorgan Chase Bank, a New York banking corporation,  as trustee (the
"Trustee"),  and each of the other Sellers named  therein,  and proposes to sell
the Certificates to you (the "Underwriters").  The assets of the Trust Fund will
include, among other things, a pool of fixed- and adjustable-rate mortgage loans
secured primarily by first and second liens on one- to four-family dwellings and
multi-family properties, which pool will be further divided into three groups of
loans.  The  Certificates  are described more fully in a registration  statement
which the Depositor  has  furnished to you. This is to confirm the  arrangements
with  respect to your  purchase of the  Certificates.  To the extent not defined
herein,  capitalized terms used herein have the meanings assigned in the Pooling
and Servicing Agreement.

     The  Certificates  will  evidence  fractional  undivided  interests  in the
property held in trust for the holders of such Certificates  (the "Trust").  The
assets of the Trust will include, among other things:  mortgage loans identified
as of the close of  business  on March 31,  2004 (the  "Initial  Loans") and the
additional  mortgage  loans to be purchased by the Trust on or prior to July 22,
2004 (the  "Subsequent  Loans" and together with the Initial Loans, the "Loans")
and such  amounts  as may be held by the  Trustee  in any  accounts  held by the
Trustee for the Trust. The aggregate undivided interest in the Trust represented
by the  Certificates  initially will be equal to $700,000,000 of principal.  The
"Initial  Cut-Off  Date" for the Initial Loans is the close of business on March
31, 2004.  A form of the Pooling and  Servicing  Agreement  has been filed as an
exhibit to the Registration Statement (hereinafter defined).

     Elections will be made to treat certain  assets of the Trust  (exclusive of
the Net WAC Cap Account, the Reserve Fund, the Pre-Funding Account and the Yield
Maintenance Agreement) as one or more "real estate mortgage investment conduits"
(each,  a "REMIC")  for  federal  income tax  purposes  creating a tiered  REMIC
structure.  The Certificates  (excluding,  with respect to the Class AF-1, Class
AV-1, Class AV-2, Class B-1 and Class B-2 Certificates, any associated rights to
receive  payments of Net WAC Cap  Carryover  and, with respect to the Class AV-1
and Class AV-2 Certificates,  any associated rights to receive payments from the
Reserve Fund) and the Class X Certificates will represent  beneficial  ownership
of "regular  interests" in a REMIC and the Class R  Certificates  will represent
beneficial ownership of "residual interests" in one or more REMICs.

     Pursuant  to the  Pooling  and  Servicing  Agreement,  the  Depositor  will
transfer to the Trust on the Closing  Date all of its right,  title and interest
in and to the  Initial  Loans as of the  Initial  Cut-Off  Date  (including  all
payments on the Initial Loans received after the Initial Cut-Off Date other than
amounts  received  after the Initial  Cut-off Date in respect of  principal  and
interest due on the Initial Loans on or before the Initial Cut-Off Date) and the
collateral  securing  each  such  Loan.  Pursuant  to  any  Subsequent  Transfer
Agreement,  the  Depositor  will  transfer  to the  Trust  on the  closing  date
specified therein all of its right,  title and interest in and to the Subsequent
Loans specified therein as of the cut-off date specified therein  (including all
payments on such  Subsequent  Loans  received after such cut-off date other than
amounts  received  after such cut-off date in respect of principal  and interest
due on such Subsequent  Loans on or before such cut-off date) and the collateral
securing each such Subsequent Loan.

                                       2


     The Trustee, on behalf of the Class AV-1 and Class AV-2 Certificateholders,
will  enter  into  a  yield  maintenance   agreement  (the  "Yield   Maintenance
Agreement") with Wachovia Bank, National  Association,  dated on or about May 6,
2004. Pursuant to its terms, the Yield Maintenance  Agreement will make payments
from time to time into a reserve account (the "Reserve Fund") established on the
Closing Date for purpose of covering shortfalls in principal and interest on the
Class AV-1 and Class AV-2 Certificates.

     This  Underwriting  Agreement and the Pooling and  Servicing  Agreement are
referred to collectively herein as the "Agreements".

     1.  Representations  and  Warranties.  Each of the Depositor and Equity One
represents and warrants to, and agrees with, the Underwriters as set forth below
in this Section 1. Certain terms used in this Section 1 are defined in paragraph
(c) hereof.

          (a)  The  Depositor  has  filed  with  the   Securities  and  Exchange
     Commission (the "Commission") a registration  statement (No. 333-104580) on
     Form S-3 for the registration  under the Securities Act of 1933, as amended
     (the  "Act"),  of asset  backed  securities  (issuable  in  series),  which
     registration   statement,  as  amended  to  the  date  hereof,  has  become
     effective.  Such  registration  statement,  as  amended to the date of this
     Agreement,  meets the requirements set forth in Rule 415(a)(1)(x) under the
     Act,  complies  with Form S-3 and complies in all other  material  respects
     with such Rule. The Company  proposes to file with the Commission  pursuant
     to Rule  424(b)  under the Act a  supplement  dated the date  hereof to the
     prospectus dated April 29, 2004 relating to the Certificates and the method
     of distribution  thereof and has previously advised the Underwriters of all
     further information  (financial and other) with respect to the Certificates
     to be  set  forth  therein.  Such  registration  statement,  including  the
     exhibits thereto,  as amended to the date hereof, is hereinafter called the
     "Registration Statement"; such prospectus dated April 29, 2004, in the form
     in which it will be filed with the Commission pursuant to Rule 424(b) under
     the Act is hereinafter called the "Basic Prospectus"; such supplement dated
     the date  hereof to the Basic  Prospectus,  in the form in which it will be
     filed  with the  Commission  pursuant  to Rule  424(b)  under  the Act,  is
     hereinafter  called the "Prospectus  Supplement";  and the Basic Prospectus
     and  the  Prospectus   Supplement   together  are  hereinafter  called  the
     "Prospectus."  Any preliminary form of the Prospectus  Supplement which has
     heretofore  been filed  pursuant  to Rule 424 under the Act is  hereinafter
     called a "Preliminary  Prospectus  Supplement." "Effective Date" shall mean
     the date the  Registration  Statement  became  effective.  "Execution Time"
     shall mean the date and time that this  Agreement is executed and delivered
     by the parties hereto. Any reference herein to the Registration  Statement,
     the Basic Prospectus, any Preliminary Prospectus Supplement, the Prospectus
     Supplement  or the  Prospectus  shall be deemed to refer to and include the
     material and documents  incorporated by reference  therein pursuant to Item
     12 of Form S-3 which were filed under the Securities  Exchange Act of 1934,
     as amended (the  "Exchange  Act"),  on or before the Effective  Date of the
     Registration  Statement  or the issue  date of the Basic  Prospectus,  such
     Preliminary  Prospectus  Supplement,   the  Prospectus  Supplement  or  the
     Prospectus,  as the case may be;  and any  reference  herein  to the  terms
     "amend,"  "amendment"  or  "supplement"  with  respect to the  Registration
     Statement, the Basic Prospectus, any Preliminary Prospectus Supplement, the
     Prospectus  Supplement  or the  Prospectus  shall be deemed to refer to and
     include  the  filing  of any

                                       3


     document   under  the  Exchange  Act  after  the  Effective   Date  of  the
     Registration  Statement,  or the issue  date of the Basic  Prospectus,  any
     Preliminary  Prospectus  Supplement,   the  Prospectus  Supplement  or  the
     Prospectus,  as the case  may be,  deemed  to be  incorporated  therein  by
     reference.

          (b) On the Effective  Date, the  Registration  Statement did, and when
     the Prospectus is first filed in accordance  with Rule 424(b) under the Act
     and on the  Closing  Date (as defined in Section 3 below),  the  Prospectus
     will, comply in all material  respects with the applicable  requirements of
     the Act and the Exchange Act and the respective  rules  thereunder;  on the
     Effective  Date,  the  Registration  Statement  did not  contain any untrue
     statement of a material fact or omit to state any material fact required to
     be stated therein or necessary in order to make the statements  therein not
     misleading; and on the date of any filing pursuant to Rule 424(b) under the
     Act and on the Closing  Date the  Prospectus  will not,  include any untrue
     statement of a material fact or omit to state a material fact  necessary in
     order to make the  statements  therein,  in the light of the  circumstances
     under which they were made, not misleading; provided, however, that neither
     the Depositor nor Equity One makes any  representations or -------- -------
     warranties  as to the  information  contained  in or  omitted  from (x) the
     Underwriter  Information furnished to the Depositor by the Underwriters and
     (y) any Derived Information set forth in the Computational  Materials (each
     as defined in Section 9 below),  or in any amendment  thereof or supplement
     thereto,  incorporated  by reference in the  Registration  Statement or the
     Prospectus  except to the extent such Derived  Information  results from an
     error or omission in any Seller-Provided Information (as defined in Section
     9 below).

          (c) RESERVED.

          (d) No consent,  approval,  authorization or order of, or filing with,
     any court or governmental agency or body is required to be obtained or made
     by Equity One,  the  Depositor  or any Seller for the  consummation  of the
     transactions  contemplated  by this Agreement  except (A) such as have been
     obtained or made,  (B) such as may be required  under the state  securities
     laws of any  jurisdiction in connection with the purchase and  distribution
     of the  Certificates by the Underwriter and (C) recordations of assignments
     of Mortgages to the Trustee (to the extent  required  under the Pooling and
     Servicing Agreement) that have not been completed.

          (e) None of Equity One, the Depositor or any Seller is in violation of
     its charter or bylaws or in default in the performance or observance of any
     obligation,  agreement, covenant or condition contained in any agreement or
     instrument to which it is a party or by which it or its properties is bound
     that would have a material adverse effect on the transactions  contemplated
     herein or in the Pooling and Servicing Agreement.  The execution,  delivery
     and  performance  of the  Agreements  and  the  issuance  and  sale  of the
     Certificates and compliance with the terms and provisions  thereof will not
     result in a breach or violation of any of the terms and  provisions  of, or
     constitute a default under, any statute,  rule,  regulation or order of any
     governmental  agency or body or any court having  jurisdiction  over any of
     Equity One, the  Depositor or any Seller or any of their  properties or any
     agreement or  instrument to which any of them is a party or by which any of
     them is bound or to which any of the  properties  of any of them is subject
     or the

                                       4


     charter  or  by-laws  of any of them,  and each of them has full  power and
     authority to authorize,  issue and sell the Loans and the  Certificates  as
     contemplated by the Agreements.

          (f) The final computer tape of the Initial Loans created with balances
     as of March  31,  2004  and made  available  to you by  Equity  One and the
     Depositor,  was complete and accurate as of the date thereof and includes a
     description  of the Initial  Loans that are  described in a schedule to the
     Pooling and Servicing Agreement.

          (g) Any taxes, fees and other governmental  charges in connection with
     the execution,  delivery and issuance of this Agreement and the Pooling and
     Servicing Agreement or the execution, delivery and sale of the Certificates
     have been or will be paid at or prior to the  Closing  Date,  to the extent
     then due and payable.

          (h) Immediately prior to the assignment of the Loans to the Trustee as
     contemplated  by the  Pooling and  Servicing  Agreement  or any  Subsequent
     Transfer Agreement,  as applicable,  the Depositor (i) will have good title
     to, and will be the sole owner of, each related Loan and the other property
     purported to be  transferred  by it to the Trustee  pursuant to the Pooling
     and  Servicing  Agreement  or  such  Subsequent   Transfer  Agreement,   as
     applicable, free and clear of any pledge, mortgage, lien, security interest
     or other encumbrance  (collectively,  "Liens"), (ii) will not have assigned
     to any person any of its right, title or interest in such Loans or property
     or in the Pooling  and  Servicing  Agreement  or such  Subsequent  Transfer
     Agreement,  as  applicable,  and (iii) will have the power and authority to
     sell such Loans and property to the  Trustee,  and upon the  execution  and
     delivery of the Pooling and Servicing Agreement or such Subsequent Transfer
     Agreement,   as   applicable   by   the   Trustee,   on   behalf   of   the
     Certificateholders,  the Trustee will have acquired all of the  Depositor's
     or the Seller(s),  as the case may be, right,  title and interest in and to
     such Loans and property free and clear of any Lien.

          (i) All actions  required to be taken by the  Depositor and Equity One
     as a  condition  to the offer  and sale of the  Certificates  as  described
     herein or the  consummation  of any of the  transactions  described  in the
     Prospectus have been or, prior to the Closing Date, will be taken.

          (j) The  representations  and  warranties of each of the Sellers,  the
     Depositor and Equity One in (or  incorporated in) the Pooling and Servicing
     Agreement  and  made  in any  Officers'  Certificate  of the  Sellers,  the
     Depositor  or Equity One  delivered  pursuant to the Pooling and  Servicing
     Agreement,  will be true and  correct at the time made and on and as of the
     Closing Date as if set forth herein.

          (k)  None of the  Depositor,  Equity  One or any  Seller  will  grant,
     assign,  pledge or  transfer to any Person a security  interest  in, or any
     other  right,  title or interest  in, the Loans,  except as provided in the
     Pooling and Servicing Agreement or any Subsequent  Transfer  Agreement,  as
     applicable,  and each will take all action  necessary  in order to maintain
     the  security  interest  in the Loans  granted  pursuant to the Pooling and
     Servicing  Agreement  or  any  such  Subsequent   Transfer  Agreement,   as
     applicable.

                                       5


          (l) There are no actions, proceedings or investigations pending, or to
     the best  knowledge  of either  the  Depositor  or Equity  One,  threatened
     against the Sellers, the Depositor or Equity One before any court or before
     any governmental  authority,  arbitration board,  administrative  agency or
     tribunal (a) which, if adversely determined, could materially and adversely
     affect,  either  in the  individual  or in  the  aggregate,  the  financial
     position,  business,  operations or prospects of the Sellers, the Depositor
     or Equity One,  (b)  asserting  the  invalidity  of the  Agreements  or the
     Certificates,  (c) seeking to prevent the issuance of the  Certificates  or
     the  consummation by the Depositor,  Equity One or any Seller of any of the
     transactions  contemplated  by any  of the  Agreements  or  (d)  which,  if
     adversely  determined,  could  reasonably  be  expected to  materially  and
     adversely affect the performance by the Depositor, Equity One or any Seller
     of its respective  obligations under, or the validity or enforceability of,
     any of the Agreements or the Certificates.

          (m) Reserved.

          (n) Since the respective dates as of which information is given in the
     Prospectus,  there has not been any material  adverse change in the general
     affairs,  management,  financial  condition,  or results of  operations  of
     Equity One or any Seller,  otherwise than as set forth or  contemplated  in
     the Prospectus as supplemented or amended as of the Closing Date.

          (o) Each of the  Depositor,  Equity One and each  Seller has been duly
     incorporated  or formed,  as the case may be, and is validly  existing as a
     corporation  or a limited  liability  company,  as the case may be, in good
     standing under the laws of the state of its incorporation or formation,  as
     the case may be, is duly  qualified to do business and is in good  standing
     as  a  foreign   corporation  or  a  limited   liability  company  in  each
     jurisdiction  in which its ownership or lease of property or the conduct of
     its business requires such qualification and the failure to be so qualified
     would  have a  material  adverse  effect  on  its  financial  condition  or
     operations,  and has all power and  authority  necessary to own or hold its
     properties,  to conduct  the  business  in which it is engaged and to enter
     into and  perform its  obligations  under the  Agreements  and to cause the
     Certificates to be issued.

          (p) Neither  the  Depositor  nor the Trust  created by the Pooling and
     Servicing  Agreement is an "investment  company" within the meaning of such
     term under the  Investment  Company  Act of 1940 (the  "1940  Act") and the
     rules and regulations of the Commission thereunder.

          (q)  At the  Closing  Date,  the  Certificates  and  the  Pooling  and
     Servicing   Agreement  will  conform  in  all  material   respects  to  the
     descriptions thereof contained in the Prospectus.

          (r) Any taxes, fees and other governmental  charges in connection with
     the execution, delivery and issuance of the Agreements and the Certificates
     have been paid or will be paid at or prior to the Closing Date.

                                       6


          (s) Each of the  Depositor,  Equity One and the Sellers  possesses all
     material  licenses,  certificates,  authorities  or  permits  issued by the
     appropriate  State,  Federal  or  foreign  regulatory  agencies  or  bodies
     necessary to conduct the  business now  conducted by it and as described in
     the  Prospectus,  and none of the  Depositor,  Equity One or any Seller has
     received  notice  of  any   proceedings   relating  to  the  revocation  or
     modification of any such license, certificate, authority or permit which if
     decided  adversely to any such entity  would,  singly or in the  aggregate,
     materially and adversely affect the conduct of its business,  operations or
     financial condition.

     Any  certificate  signed by an officer of the Depositor,  Equity One or any
Seller and  delivered to the  Underwriters  or counsel for the  Underwriters  in
connection   with  an  offering  of  the   Certificates   shall  be  deemed,   a
representation  and warranty as to the matters covered thereby to each person to
whom the representations and warranties in this Section 1 are made.

     2. Purchase and Sale.  Subject to the terms and  conditions and in reliance
upon the  representations  and warranties herein set forth, the Depositor agrees
to sell to the  Underwriters,  and the  Underwriters  agree,  severally  and not
jointly,  to purchase from the  Depositor,  the  Certificates,  in the principal
amounts and at the purchase prices set forth in Schedule I hereto.

     3. Delivery and Payment. Delivery of and payment for the Certificates shall
be made at 10:00 a.m. New York time,  on May 6, 2004 at the offices of Stradley,
Ronon,   Stevens  &  Young,   LLP,  2600  One  Commerce  Square,   Philadelphia,
Pennsylvania 19103, or such later time or date not later than five business days
thereafter as the  Underwriters  shall designate (such date and time of delivery
and  payment for the  Certificates  being  herein  called the  "Closing  Date").
Delivery of one or more global certificates evidencing the full principal amount
of  each  of the  respective  classes  of  Certificates,  shall  be  made to the
Underwriters,  against payment by the Underwriters of the purchase price thereof
to the Depositor by wire transfer in  immediately  available  funds.  The global
certificates to be so delivered to the  Underwriters  shall be registered in the
name of Cede & Co., as nominee for The  Depository  Trust Company  ("DTC").  The
interest of beneficial  owners of the  Certificates  will be represented by book
entries on the  records of DTC and  participating  members  thereof.  Definitive
certificates  evidencing the  Certificates  will be available only under limited
circumstances.

     The Depositor  agrees to have the  Certificates  available for  inspection,
checking and packaging by the  Underwriters in Philadelphia,  Pennsylvania,  not
later than 1:00 PM on the business day prior to the Closing Date.

     4. Offering by Underwriters. It is understood that the Underwriters propose
to offer the  Certificates  for sale to the public  (which may include  selected
dealers) as set forth in the Prospectus.

     5.  Agreements.  Each of  Equity  One and the  Depositor  agrees  with  the
Underwriter that:

          (a) Prior to the termination of the offering of the Certificates,  the
     Depositor  will not file any  amendment of the  Registration  Statement any
     Prospectus or any Preliminary  Prospectus  Supplement  unless the Depositor
     has  furnished you a copy for your review prior to filing and will not file
     any such  proposed  amendment to which you  reasonably

                                       7


     object  unless such filing is  required  by law.  Subject to the  foregoing
     sentence,  the  Depositor  will cause the  Prospectus  to be filed with the
     Commission  pursuant to the  applicable  paragraph of Rule 424(b) under the
     Act  within  the  time  period   prescribed   and  will  provide   evidence
     satisfactory to the Underwriters of such timely filing.  The Depositor will
     promptly advise the  Underwriters  (i) when the Prospectus  shall have been
     filed with the Commission pursuant to Rule 424(b) under the Act, (ii) when,
     prior to  termination of the offering of the  Securities,  any amendment to
     the Registration Statement shall have been filed or become effective, (iii)
     of any request by the  Commission  for any  amendment  of the  Registration
     Statement or the Prospectus or for any additional information,  (iv) of the
     issuance by the Commission of any stop order  suspending the  effectiveness
     of the  Registration  Statement or the  institution  or  threatening of any
     proceeding  for that purpose and (v) of the receipt by the Depositor or the
     Trust  of  any   notification   with  respect  to  the  suspension  of  the
     qualification  of the  Certificates  for  sale in any  jurisdiction  or the
     initiation or threatening of any proceeding for such purpose,  and will use
     their best  efforts to prevent the  issuance of any such stop order and, if
     issued, to obtain as soon as possible the withdrawal thereof.

          (b) If, at any time when a prospectus  relating to the Certificates is
     required to be  delivered  under the Act,  any event  occurs as a result of
     which the Prospectus  would include any untrue statement of a material fact
     or omit to state any material fact necessary to make the statements therein
     in  the  light  of  the  circumstances  under  which  they  were  made  not
     misleading,  or if it shall be  necessary  to amend the the  Prospectus  to
     comply with the Act or the Exchange Act or the respective rules thereunder,
     the  Depositor  promptly  will (i)  prepare  and file with the  Commission,
     subject to the  second  sentence  of  paragraph  (a) of this  Section 5, an
     amendment  which will  correct  such  statement  or omission or effect such
     compliance and (ii) supply any amended Prospectus to you in such quantities
     as you may reasonably request.

          (c) The Depositor will furnish to the Underwriters and counsel for the
     Underwriters,   without  charge,  copies  of  the  Registration   Statement
     (including  exhibits  thereto)  and, so long as delivery of a prospectus by
     the  Underwriters or a dealer may be required by the Act, as many copies of
     any   Preliminary   Prospectus   Supplement   and  the  Prospectus  as  the
     Underwriters may reasonably request. The Depositor will pay the expenses of
     printing or other production of all documents relating to the offering.

          (d)  The  Depositor  will  cooperate,  when  and if  requested  by the
     Underwriters  at  Depositor's  sole expense,  in the  qualification  of the
     Certificates  for  sale  under  the  laws  of  such  jurisdictions  as  the
     Underwriters may designate and will maintain such  qualifications in effect
     so long as required for the  distribution  of the  Certificates;  provided,
     however, that the Depositor shall not be required to qualify to do business
     in any jurisdiction  where it is not now so qualified or to take any action
     which would  subject it to general or  unlimited  service of process in any
     jurisdiction where it is not now so subject.

          (e) Reserved.

                                       8


          (f) As soon as practicable, the Depositor will cause the Trust Fund to
     make generally available to the  Certificateholders and to the Underwriters
     an earnings  statement or  statements  of the Trust Fund which will satisfy
     the   provisions  of  Section  11(a)  of  the  Act  and  will  satisfy  the
     requirements of Rule 158 under the Act.

          (g) The Depositor will cause any Computational  Materials and ABS Term
     Sheets (as defined in Section 9 hereof)  with  respect to the  Certificates
     which are  delivered  by the  Underwriters  to the  Depositor  pursuant  to
     Section 9 hereof to be filed  with the  Commission  on a Current  Report on
     Form 8-K on or before the date of the filing of the Prospectus  pursuant to
     Rule 424 under the Act.

          (h) The Depositor and Equity One will cooperate with the  Underwriters
     and use their best  efforts to permit the  Certificates  to be eligible for
     clearance and settlement through The Depository Trust Company.

          (i) For a period from the date of this Agreement  until the retirement
     of the Certificates, the Servicer will deliver to you the monthly servicing
     report,  the annual  statements  of compliance  and the annual  independent
     certified public accountants'  reports furnished to the Trustee pursuant to
     the Pooling and Servicing Agreement, as soon as such statements and reports
     are furnished to the Trustee.

          (j) So long as any of the Certificates is outstanding, Equity One will
     furnish to you (i) as soon as practicable  after the end of the fiscal year
     all documents  required to be  distributed  to holders of  Certificates  or
     filed with the Commission  pursuant to the Exchange Act or any order of the
     Commission  thereunder  and (ii) from time to time,  any other  information
     concerning  Equity  One or the  Depositor  filed  with  any  government  or
     regulatory  authority  that is  otherwise  publicly  available,  as you may
     reasonably request.

          (k) To the extent,  if any,  that the rating  provided with respect to
     the Certificates by Moody's, Standard & Poor's or Fitch (collectively,  the
     "Rating  Agencies") is conditional  upon the furnishing of documents or the
     taking of any actions by the  Depositor,  the Depositor  shall furnish such
     documents and take such actions.

          (l) Until 30 days  following the Closing  Date,  neither the Depositor
     nor any trust or other entity  originated,  directly or indirectly,  by the
     Depositor  or Equity One will,  without  the prior  written  consent of the
     Underwriters,  offer,  sell or contract to sell,  or otherwise  dispose of,
     directly or  indirectly,  or announce  the  offering  of, any  asset-backed
     securities collateralized by mortgage loans (other than the Certificates).

     6.  Conditions to the Obligations of the  Underwriters.  The obligations of
the Underwriters to purchase the  Certificates  shall be subject to the accuracy
of the  representations  and  warranties  on the  part  of  Equity  One  and the
Depositor contained herein as of the Execution Time and the Closing Date, to the
accuracy  of the  statements  of  Equity  One  and  the  Depositor  made  in any
certificates  pursuant to the provisions  hereof,  to the performance by each of
Equity One and the Depositor of its  obligations  hereunder and to the following
additional conditions:

          (a) The  Registration  Statement shall have become  effective no later
     than the date hereof, and no stop order suspending the effectiveness of the
     Registration  Statement  shall

                                       9


     have been  issued  and no  proceedings  for that  purpose  shall  have been
     instituted or threatened, and the Prospectus shall have been filed pursuant
     to Rule 424(b) under the Act.

          (b) The  Underwriters  shall have  received  the opinion of  Stradley,
     Ronon,  Stevens & Young,  LLP,  counsel  for Equity One and the  Depositor,
     dated the Closing Date, to the effect that:

          (i) Each of the Depositor  and Equity One is a  corporation  organized
     and validly existing under the laws of the state of its incorporation  with
     all corporate power and authority  necessary to own or hold its properties,
     to conduct its business as described  in the  Prospectus  and to enter into
     and  perform  its  obligations  under this  Agreement  and the  Pooling and
     Servicing  Agreement  and  is  duly  qualified  to do  business  where  its
     ownership or lease of property or the conduct of its business requires such
     qualification.

          (ii) The Pooling and  Servicing  Agreement  has been duly  authorized,
     executed  and  delivered  by, and  constitutes  a legal,  valid and binding
     instrument  enforceable  against  each of the  Depositor  and Equity One in
     accordance  with its terms (subject to applicable  bankruptcy,  insolvency,
     fraudulent  transfer,  reorganization,  moratorium or other laws  affecting
     creditors'  rights generally from time to time in effect) (such opinion may
     also state that the enforceability of the obligations of Equity One and the
     Depositor is subject to general principles of equity (regardless of whether
     such enforceability is considered in a proceeding in equity or at law)).

          (iii)  The  Certificates,  the  Class X  Certificates  and the Class R
     Certificates have been duly authorized and, when executed and authenticated
     in accordance  with the  provisions of the Pooling and Servicing  Agreement
     and  delivered  to and  paid  for  by the  Underwriters  pursuant  to  this
     Agreement,  will be validly issued and  outstanding and will be entitled to
     the benefits of the Pooling and Servicing Agreement.

          (iv)  To the  knowledge  of  such  counsel,  there  is no  pending  or
     threatened  action,  suit or  proceeding  before any court or  governmental
     agency,  authority  or body or any  arbitrator  involving  Equity One,  the
     Depositor, any Seller or any of their subsidiaries, of a character required
     to be  disclosed  in the  Registration  Statement  which is not  adequately
     disclosed  in the  Prospectus,  and there is no material  contract or other
     document  of a  character  required  to be  described  in the  Registration
     Statement or Prospectus,  or to be filed as an exhibit to the  Registration
     Statement, which is not described or filed as required.

          (v) The Certificates and the Pooling and Servicing  Agreement  conform
     in all  material  respects to the  descriptions  thereof  contained  in the
     Prospectus.

          (vi) The  Registration  Statement has become  effective under the Act;
     any required filing of the Basic  Prospectus,  any  Preliminary  Prospectus
     Supplement,  the Prospectus  Supplement and the Prospectus pursuant to Rule
     424(b) under the Act has been made in the manner and within the time period
     required by Rule 424(b) under the Act; to the knowledge of such counsel, no
     stop order suspending the effectiveness of the

                                       10


     Registration  Statement has been issued,  no  proceedings  for that purpose
     have been instituted or threatened,  and the Registration Statement and the
     Prospectus   (other  than  (A)  Computational   Materials,   the  financial
     statements  and  other  financial  and  statistical  information  contained
     therein, (B) the Underwriter Information and (C) any description therein of
     any third  party  provider  of credit  enhancement,  each as to which  such
     counsel need express no opinion) comply as to form in all material respects
     with the  applicable  requirements  of the Act,  the  Exchange  Act and the
     respective rules thereunder; and such counsel has no reason to believe that
     at the  Effective  Date the  Registration  Statement  contained  any untrue
     statement of a material  fact or omitted to state a material  fact required
     to be stated  therein  or  necessary  to make the  statements  therein  not
     misleading  or that the  Prospectus,  at the date thereof or at the Closing
     Date,  included  or includes  any untrue  statement  of a material  fact or
     omitted or omits to state a material  fact  necessary  in order to make the
     statements therein, in the light of the circumstances under which they were
     made, not misleading (other than (A) Computational Materials, the financial
     statements  and  other  financial  and  statistical  information  contained
     therein, (B) the Underwriter Information and (C) any description therein of
     any third  party  provider  of credit  enhancement,  each as to which  such
     counsel need express no opinion).

          (vii) This Agreement has been duly authorized,  executed and delivered
     by Equity One and the Depositor.

          (viii) The statements in the Prospectus under the headings "Summary of
     Terms--Federal   Income  Tax   Consequences",   "Summary  of   Terms--ERISA
     Considerations",  "Federal Income Tax Consequences", "ERISA Considerations"
     and "Other Tax Considerations",  to the extent that they constitute matters
     of federal law or legal  conclusions with respect  thereto,  are correct in
     all material respects.

          (ix)  The  Pooling  and  Servicing  Agreement  is not  required  to be
     qualified  under the Trust  Indenture Act of 1939, as amended,  and neither
     the  Depositor  nor the Trust Fund is required to be  registered  under the
     Investment Company Act of 1940, as amended.

          (x)  Certain  assets of the trust fund  (exclusive  of the Net WAC Cap
     Account,   the  Reserve  Fund,  the  Pre-Funding   Account  and  the  Yield
     Maintenance  Agreement) as described in the  Prospectus and the Pooling and
     Servicing  Agreement  will qualify as one or more REMICs within the meaning
     of Section  860D of the  Internal  Revenue  Code of 1986,  as amended  (the
     "Code"), the Certificates  (excluding,  in respect of the Class AF-1, Class
     AV-1,  Class AV-2,  Class B-1 and Class B-2  Certificates,  any  associated
     rights  to  receive  payments  of Net WAC Cap  Carryover)  and the  Class X
     Certificates  will be treated  as  "regular  interests"  in a REMIC and the
     Class R Certificates will be treated as "residual interests" in one or more
     REMICs, assuming: (i) an election is made to treat the trust fund as one or
     more REMICs,  (ii) compliance with the Pooling and Servicing  Agreement and
     (iii)  compliance with changes in the law,  including any amendments to the
     Code or applicable Treasury regulations thereunder.

          (xi) No consent, approval, authorization, order, registration, filing,
     qualification,  license  or  permit  of or with any  court or  governmental
     agency or body is

                                       11


     required  for the  consummation  of the  transactions  contemplated  herein
     except  (A) such as have been  obtained  under the Act,  (B) such as may be
     required under the blue sky laws of any jurisdiction in connection with the
     purchase and  distribution  of the  Certificates  by the  Underwriter,  (C)
     recordations  of  assignments  of  Mortgages  to the Trustee (to the extent
     required  under the Pooling  and  Servicing  Agreement)  that have not been
     completed, and (D) such other approvals (specified in such opinion) as have
     been obtained.

          (xii)  Neither the execution and delivery of the Pooling and Servicing
     Agreement, the issue and sale of the Certificates,  nor the consummation of
     any other of the  transactions  herein  contemplated nor the fulfillment of
     the terms hereof or of the Pooling and  Servicing  Agreement  will conflict
     with,  result in a breach of, or  constitute a default under the charter or
     by-laws of Equity One or the  Depositor  or the terms of any  indenture  or
     other agreement or instrument known to such counsel and to which Equity One
     or the Depositor is a party or bound, or, to the knowledge of such counsel,
     any law, order or regulation  applicable to Equity One, or the Depositor of
     any court,  regulatory body,  administrative  agency,  governmental body or
     arbitrator having jurisdiction over Equity One or the Depositor.

          (xiii) To the best  knowledge  of such counsel and except as set forth
     in the Prospectus,  no default exists and no event has occurred which, with
     notice,  lapse of time or  both,  would  constitute  a  default  in the due
     performance  and  observance  of any term,  covenant  or  condition  of any
     agreement to which the Depositor is a party or by which it is bound,  which
     default  is or  would  have a  material  adverse  effect  on the  financial
     condition,  earnings,  prospects,  business or properties of the Depositor,
     taken as a whole.

          (xiv)  To the  best  knowledge  of such  counsel,  the  Depositor  has
     obtained   all   material   licenses,   permits   and  other   governmental
     authorizations  that are  necessary  to the conduct of its  business;  such
     licenses,  permits and other governmental  authorizations are in full force
     and  effect,  and  the  Depositor  is in all  material  respects  complying
     therewith;  and the  Depositor is otherwise  in  compliance  with all laws,
     rules, regulations and statutes of any jurisdiction to which it is subject,
     except where non-compliance would not have a material adverse effect on the
     Depositor.

          In rendering  such  opinions,  such counsel may rely (A) as to matters
     involving  the  application  of laws of any  jurisdiction  other  than  the
     Commonwealth  of  Pennsylvania,  the  State of  Delaware,  the State of New
     Jersey or the United  States,  to the extent  deemed proper by such counsel
     and  specified in such  opinion,  upon the opinion of other counsel of good
     standing  believed to be reliable by such counsel and who are  satisfactory
     to counsel for the Underwriter and (B) as to matters of fact, to the extent
     deemed proper by such counsel,  on certificates of responsible  officers of
     Equity  One,  the  Depositor,  the  Sellers  and the other  parties to this
     Agreement and the Pooling and Servicing Agreement, and of public officials.
     References to the Prospectus in this paragraph (b) include any  supplements
     thereto at the Closing Date.

          (c) The  Underwriters  shall  have  received  from McKee  Nelson  LLP,
     counsel for the Underwriters,  such opinion or opinions,  dated the Closing
     Date,  with  respect  to the  issuance  and sale of the  Certificates,  the
     Pooling and Servicing Agreement, this

                                       12


     Agreement,  the  Registration  Statement,  the Prospectus and other related
     matters  as  the  Underwriters  may  reasonably  require,  and  shall  have
     furnished to such counsel such documents as they reasonably request for the
     purpose of enabling them to pass on such matters.

          (d) The Underwriters  shall have received from  PricewaterhouseCoopers
     LLP, certified public accountants,  two letters,  one such letter dated the
     date hereof and  satisfactory in form and substance to the Underwriters and
     its counsel,  confirming that they are independent  accountants  within the
     meaning  of the Act  and the  Exchange  Act and the  respective  applicable
     published rules and  regulations  thereunder and stating to the effect that
     they have performed certain specified  procedures as a result of which they
     determined  that  certain  information  of  an  accounting,   financial  or
     statistical nature set forth in the Prospectus,  agrees with the provisions
     of the Pooling and  Servicing  Agreement  and the records of Equity One and
     the  Sellers,  and the  other  such  letter  dated  the  Closing  Date  and
     satisfactory  in form and  substance to the  Underwriters  and its counsel,
     confirming that the first such letter remains true as of the Closing Date.

          (e) The representations and warranties in this Agreement shall be true
     and  correct on and as of the  Closing  Date with the same effect as though
     such  representations  and warranties had been made on and as of such date,
     and the  Underwriters  shall have been  furnished a certificate  of each of
     Equity  One  and  the  Depositor,   signed  by  a  Vice  President,  Senior
     Vice-President  or Executive Vice President and by the principal  financial
     or accounting officer of Equity One and the Depositor,  respectively, dated
     the Closing Date, to the effect that the signers of such  certificate  have
     carefully  examined the Registration  Statement and the Prospectus and this
     Agreement and that:

          (i) the representations and warranties of Equity One and the Depositor
     in this  Agreement are true and correct in all material  respects on and as
     of the Closing Date with the same effect,  as if made on the Closing  Date,
     and  each of  Equity  One and  the  Depositor  has  complied  with  all the
     agreements  and satisfied all the conditions on its part to be performed or
     satisfied at or prior to the Closing Date;

          (ii) no stop order  suspending the  effectiveness  of the Registration
     Statement has been issued,  and no  proceedings  for that purpose have been
     instituted or, to such officer's knowledge, threatened; and

          (iii)  since the date of Equity  One's most recent  audited  financial
     statements,  there has been no material adverse change,  or any development
     respecting a prospective  change, in the condition  (financial or other) of
     Equity  One,  the  Depositor  or any Seller,  whether or not  arising  from
     transactions in the ordinary course of business.

          (f) Prior to the Closing  Date,  Equity One, the  Depositor,  and each
     Seller shall have furnished to the Underwriters  such further  information,
     certificates and documents as the Underwriters may reasonably request.

                                       13


          (g) The Certificates have been given the following ratings:

       Class          Standard & 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
        AF-5                  AAA                 Aaa                 AAA
        AF-6                  AAA                 Aaa                 AAA
        AV-1                  AAA                 Aaa                 AAA
        AV-2                  AAA                 Aaa                 AAA
         M-1                   AA                 Aa2                  AA
         M-2                   A                   A2                  A+
         M-3                   A-                  A3                  A
         M-4                  BBB+                Baa1                 A-
         B-1                  BBB                 Baa1                BBB+
         B-2                  BBB-                Baa2                BBB


          (h) The Underwriters shall have received from counsel to the Trustee
     an opinion,  dated the Closing Date and  satisfactory in form and substance
     to the Underwriters and its counsel to the effect that:

          (i) the Trustee is duly  organized and validly  existing as a New York
     banking corporation with the power and authority under the laws of New York
     to conduct business and affairs as a trustee;

          (ii) the  Trustee  has the  corporate  power and lawful  authority  to
     perform the duties and  obligation  of trustee  under,  to act as successor
     Servicer  upon the terms and  conditions  set forth in,  and to accept  the
     trust contemplated by, the Pooling and Servicing Agreement;

                                       14


          (iii) the Pooling and Servicing  Agreement  has been duly  authorized,
     executed,  delivered  and  accepted  by the  Trustee,  and the  Pooling and
     Servicing  Agreement is a legal, valid and binding  obligation  enforceable
     against the Trustee in  accordance  with its terms  (subject to  applicable
     bankruptcy,  insolvency, fraudulent transfer, reorganization and other laws
     affecting  creditors'  rights  generally from time to time in effect) (such
     opinion may also state that the enforceability of the Trustee's obligations
     is subject to general  principles  of equity  (regardless  of whether  such
     enforceability is considered in a proceeding in equity or at law));

          (iv) the Certificates have been duly authenticated by the Trustee; and

          (v) neither the  execution  nor delivery by the Trustee of the Pooling
     and Servicing  Agreement nor the  consummation  of any of the  transactions
     contemplated  thereby  require the  consent or  approval  of, the giving of
     notice to, the  registration  with,  or the taking of any other action with
     respect to, any governmental authority or agency under any existing federal
     or state law governing the banking or trust powers of the Trustee.

          (i) The Underwriters  shall have received such opinions,  addressed to
     the Underwriters and dated the Closing Date, as are delivered to the rating
     agencies that have assigned ratings to the Certificates.

          (j) The  Underwriters  shall have  received an opinion from  Stradley,
     Ronon,  Stevens & Young,  LLP,  counsel  for Equity One and the  Depositor,
     dated  the  Closing  Date and  satisfactory  in form and  substance  to the
     Underwriters  regarding  the true sale of the Loans by the  Sellers  to the
     Depositor  and  by the  Depositor  to  the  Trustee,  for  the  benefit  of
     Certificateholders.

          (k) The  Underwriters  shall have  received an opinion from  Stradley,
     Ronon, Stevens & Young, LLP counsel for Equity One and the Depositor, dated
     the Closing Date and satisfactory in form and substance to the Underwriters
     regarding substantive consolidation.

          (l)  Subsequent to the  respective  dates as of which  information  is
     given in the Registration  Statement and the Prospectus and the date of the
     most recent  audited  financial  statements of Equity One,  there shall not
     have been any change,  or any development  involving a prospective  change,
     which has not been  disclosed  to the  Underwriters  on or before  the date
     hereof in or affecting the  condition,  financial or  otherwise,  of Equity
     One, the Depositor or any Seller the effect of which is, in the  reasonable
     judgment  of the  Underwriters,  so  material  and  adverse  as to  make it
     impractical  or inadvisable to proceed with the offering or the delivery of
     the  Certificates  as contemplated  by the  Registration  Statement and the
     Prospectus.

     If any of the  conditions  specified  in this Section 6 shall not have been
fulfilled in all material respects when and as provided in this Agreement, or if
any of the  opinions  and  certificates  mentioned  above or  elsewhere  in this
Agreement shall not be in all material respects reasonably  satisfactory in form
and  substance  to the  Underwriters  and  counsel  for the

                                       15


Underwriters,  this Agreement and all obligations of the Underwriters  hereunder
may  be  canceled  at,  or at  any  time  prior  to,  the  Closing  Date  by the
Underwriters.  Notice of such  cancellation  shall be given to the Depositor and
Equity One in writing or by telephone or telegraph confirmed in writing.

     7. Reimbursement of Underwriter's Expenses. If the sale of the Certificates
provided for herein is not consummated  because any condition to the obligations
of an Underwriter set forth in Section 6 hereof is not satisfied, because of any
termination  pursuant to Section 10 hereof or because of any refusal,  inability
or failure on the part of Equity One or the  Depositor to perform any  agreement
herein or comply with any provision  hereof other than by reason of a default by
an Underwriter,  the Depositor will reimburse such  Underwriter  upon demand for
all  out-of-pocket  expenses  (including  reasonable fees and  disbursements  of
counsel)  that shall have been  incurred by it in  connection  with the proposed
purchase and sale of the Certificates.

     8. Indemnification and Contribution.

          (a) Equity One and the  Depositor,  jointly  and  severally,  agree to
     indemnify and hold harmless the  Underwriters  and each person who controls
     the  Underwriters  within the meaning of either the Act or the Exchange Act
     against  any and all  losses,  claims,  damages  or  liabilities,  joint or
     several, to which they or any of them may become subject under the Act, the
     Exchange Act or other  Federal or state  statutory  law or  regulation,  at
     common  law or  otherwise,  insofar  as such  losses,  claims,  damages  or
     liabilities (or actions in respect  thereof) arise out of or are based upon
     any  untrue  statement  or alleged  untrue  statement  of a  material  fact
     contained  in  the  Registration  Statement,  the  Basic  Prospectus,   any
     Preliminary  Prospectus  Supplement or the Prospectus,  or in any amendment
     thereof, or arise out of or are based upon the omission or alleged omission
     to state therein a material fact required to be stated therein or necessary
     to make the statements therein not misleading, and agrees to reimburse each
     such  indemnified  party,  as  incurred,  for any  legal or other  expenses
     reasonably  incurred by them in connection with  investigating or defending
     any such loss, claim, damage, liability or action; provided,  however, that
     (i) neither Equity One nor the Depositor will be liable in any such case to
     the extent that any such loss, claim,  damage or liability arises out of or
     is based upon any such untrue  statement  or alleged  untrue  statement  or
     omission or alleged  omission made (x) in any Underwriter  Information,  or
     (y) in any Derived Information (as defined in Section 9 below) included, or
     which should have been included,  by an  Underwriter  in any  Computational
     Materials provided by such Underwriter to the Depositor or any amendment or
     supplement thereof unless such untrue statement or alleged untrue statement
     or omission or alleged  omission  made in any Derived  Information  results
     from an error or omission in any  Seller-Provided  Information  (as defined
     herein), and (ii) such indemnity with respect to any Preliminary Prospectus
     Supplement or Computational Materials shall not inure to the benefit of the
     Underwriters  (or any person  controlling the  Underwriters)  from whom the
     person asserting any such loss,  claim,  damage or liability  purchased the
     Certificates which are the subject thereof if such person did not receive a
     copy of the Prospectus at or prior to the  confirmation of the sale of such
     Certificates  to such person in any case where such delivery is required by
     the Act and the untrue  statement or omission of a material fact  contained
     in the Preliminary

                                       16


     Prospectus  Supplement  was  corrected in the  Prospectus.  This  indemnity
     agreement  will be in addition  to any  liability  which  Equity One or the
     Depositor may otherwise have.

          (b) Each Underwriter,  severally and not jointly,  agrees to indemnify
     and hold harmless  Equity One and the Depositor,  each of their  respective
     directors,  each of their  respective  officers who signs the  Registration
     Statement,  and each person who controls Equity One or the Depositor within
     the  meaning of either the Act or the  Exchange  Act, to the same extent as
     the  foregoing   indemnity  from  Equity  One  and  the  Depositor  to  the
     Underwriters,  but  only  with  reference  to (x)  Underwriter  Information
     furnished  to  the  Depositor  by  such  Underwriter  or  (y)  any  Derived
     Information   included,  or  which  should  have  been  included,  by  such
     Underwriter in any Computational  Materials provided by such Underwriter to
     the  Depositor or any amendment or supplement  thereof;  provided,  however
     that the indemnity  with respect to clause (y) above shall not apply to any
     untrue  statement  or  alleged  untrue  statement  or  omission  or alleged
     omission  made in any Derived  Information  that  results  from an error or
     omission in any Seller-Provided Information.  This indemnity agreement will
     be in addition to any liability which each  Underwriter may otherwise have.
     Equity One and the Depositor  acknowledge  that  "Underwriter  Information"
     means the  statements set forth in the last paragraph of the cover page and
     under the heading  "Underwriting" in any Preliminary  Prospectus Supplement
     or the Prospectus and constitute the only information  furnished in writing
     by such  Underwriter  for  inclusion  in the  documents  referred to in the
     foregoing  indemnity,  and you,  as the  Underwriters,  confirm  that  such
     statements are correct.

          (c) Promptly after receipt by an indemnified  party under this Section
     8 of notice of the commencement of any action, such indemnified party will,
     if a claim in respect thereof is to be made against the indemnifying  party
     under this  Section  8,  notify  the  indemnifying  party in writing of the
     commencement  thereof; but the omission so to notify the indemnifying party
     will not relieve it from any liability which it may have to any indemnified
     party  otherwise  than  under this  Section  8. In case any such  action is
     brought against any  indemnified  party,  and it notifies the  indemnifying
     party of the commencement  thereof, the indemnifying party will be entitled
     to appoint counsel  satisfactory to such indemnified party to represent the
     indemnified party in such action; provided, however, that if the defendants
     in any such action include both the indemnified  party and the indemnifying
     party and the indemnified party shall have reasonably  concluded that there
     may be legal  defenses  available  to it and/or other  indemnified  parties
     which  are  different  from  or  additional  to  those   available  to  the
     indemnifying  party, the indemnified  party or parties shall have the right
     to  select  separate  counsel  to  defend  such  action  on  behalf of such
     indemnified party or parties.  Upon receipt of notice from the indemnifying
     party to such  indemnified  party of its election so to appoint  counsel to
     defend such action and approval by the  indemnified  party of such counsel,
     the indemnifying  party will not be liable to such indemnified  party under
     this  Section 8 for any legal or other  expenses  subsequently  incurred by
     such  indemnified  party in connection  with the defense thereof unless (i)
     the indemnified  party shall have employed  separate  counsel in accordance
     with the proviso to the preceding  sentence (it being understood,  however,
     that the  indemnifying  party shall not be liable for the  expenses of more
     than one  separate  counsel,  approved by the  Underwriters  in the case of
     paragraph (a) of this Section 8, representing the indemnified parties under
     such paragraph (a) who

                                       17


     are parties to such  action),  (ii) the  indemnifying  party shall not have
     employed  counsel  reasonably  satisfactory  to the  indemnified  party  to
     represent the  indemnified  party within a reasonable  time after notice of
     commencement of the action, (iii) the indemnifying party has authorized the
     employment  of  counsel  for the  indemnified  party at the  expense of the
     indemnifying  party or (iv) the use of counsel  chosen by the  indemnifying
     party to represent the indemnified  party would present such counsel with a
     conflict  of  interest;  and  except  that,  if  clause  (i)  or  (iii)  is
     applicable, such liability shall be only in respect of the counsel referred
     to in such clause (i) or (iii).

          (d) If the  indemnification  provided  for in this Section 8 shall for
     any  reason  be  unavailable  to  or   insufficient  to  hold  harmless  an
     indemnified party under Section 8(a) or (b), in respect of any loss, claim,
     damage or liability, or any action in respect thereof, referred to therein,
     then  each   indemnifying   party  shall,  in  lieu  of  indemnifying  such
     indemnified  party,  contribute  to the  amount  paid  or  payable  by such
     indemnified party as a result of such loss, claim, damage or liability,  or
     action in respect thereof (a) if such loss, claim, damage or liability does
     not arise from  Computational  Materials  or ABS Term  Sheets,  (i) in such
     proportion  as  shall be  appropriate  to  reflect  the  relative  benefits
     received  by the  Depositor  and  Equity  One  on  the  one  hand  and  the
     Underwriters on the other from the offering of the  Certificates or (ii) if
     the allocation  provided by clause (i) above is not permitted by applicable
     law or if the  indemnified  party failed to give the notice  required under
     Section 8(c), in such  proportion as is appropriate to reflect not only the
     relative  benefits  referred  to in clause (i) above but also the  relative
     fault of the Depositor and Equity One on the one hand and the  Underwriters
     on the other with respect to the statements or omissions  which resulted in
     such loss,  claim,  damage or liability,  or action in respect thereof,  as
     well as any other relevant  equitable  considerations and (b) if such loss,
     claim, damage or liability arises from Computational  Materials or ABS Term
     Sheets,  in such  proportion  as is  appropriate  to reflect  the  relative
     benefits  received by the Equity One and the  Depositor on the one hand and
     the Underwriters on the other from the offering of the Certificates and the
     relative  fault of  Equity  One and the  Depositor  on the one hand and the
     Underwriters on the other with respect to the statements or omissions which
     resulted in such loss, claims, damages or liability,  or actions in respect
     thereof, as well as any other relevant equitable consideration.

          The  relative  benefits  of the  Underwriters  and  Equity One and the
     Depositor shall be deemed to be in such  proportions  that the Underwriters
     are  responsible  for that  portion of such  losses,  liabilities,  claims,
     damages and expenses  represented by the percentage  that the  underwriting
     discount on the cover of the Prospectus as amended or supplemented bears to
     the initial public offering price as set forth thereon,  and Equity One and
     the Depositor shall be responsible for the balance.

          The  relative  fault  of the  Underwriters  and  Equity  One  and  the
     Depositor shall be determined by reference to whether the untrue or alleged
     untrue  statement  of a material  fact or omission  or alleged  omission to
     state a material fact relates to information  supplied by Equity One or the
     Depositor  or by the  Underwriters,  the  intent of the  parties  and their
     relative  knowledge,  access to information  and  opportunity to correct or
     prevent such statement or omission and other equitable considerations.

                                       18


          Equity One and the Depositor and the Underwriters  agree that it would
     not be just and  equitable if  contributions  pursuant to this Section 8(d)
     were to be  determined  by pro rata  allocation  or by any other  method of
     allocation  which does not take into account the  equitable  considerations
     referred to herein. The amount paid or payable by an indemnified party as a
     result  of the  loss,  claim,  damage or  liability,  or action in  respect
     thereof, referred to above in this Section 8(d) shall be deemed to include,
     for purposes of this Section 8(d), any legal or other  expenses  reasonably
     incurred by such  indemnified  party in connection  with  investigating  or
     defending any such action or claim.

          In no case  shall an  Underwriter  be  responsible  for any  amount in
     excess  of  the  underwriting   discount  applicable  to  the  Certificates
     purchased by it as disclosed on the cover of the Prospectus as amended.  No
     person  guilty of  fraudulent  misrepresentation  (within  the  meaning  of
     Section 11(f) of the Act) shall be entitled to contribution from any person
     who was not guilty of such fraudulent misrepresentation.

          For  purposes  of  this  Section  8,  each  person  who  controls  the
     Underwriters  within the  meaning of the Act shall have the same  rights to
     contribution as the  Underwriters,  and each person who controls Equity One
     or the Depositor  within the meaning of either the Act or the Exchange Act,
     each officer of Equity One or the Depositor and each director of Equity One
     or the Depositor  shall have the same rights to  contribution as Equity One
     and the  Depositor,  subject  in  each  case to the  proviso  to the  first
     sentence of this paragraph (d). Any party  entitled to  contribution  will,
     promptly  after receipt of notice of  commencement  of any action,  suit or
     proceeding  against such party in respect of which a claim for contribution
     may be made against  another  party or parties  under this  paragraph  (d),
     notify such party or parties from whom contribution may be sought,  but the
     omission to so notify such party or parties  shall not relieve the party or
     parties from whom  contribution  may be sought from any other obligation it
     or they may have hereunder or otherwise than under this paragraph (d).

     9.  Computational  Materials.  It is understood that the  Underwriters  may
provide to prospective  investors certain  Computational  Materials and ABS Term
Sheets in  connection  with your  offering of the  Certificates,  subject to the
following conditions:

          (a)  Each  Underwriter  shall  comply  with  all  applicable  laws and
     regulations  in  connection  with  the  use  of  Computational   Materials,
     including the No-Action  Letter of May 20, 1994 issued by the Commission to
     Kidder,   Peabody   Acceptance   Corporation  I,  Kidder,   Peabody  &  Co.
     Incorporated and Kidder Structured Asset Corporation, as made applicable to
     other issuers and underwriters by the Commission in response to the request
     of the Public Securities Association dated May 24, 1994 (collectively,  the
     "Kidder/PSA  Letter"),  as well as the PSA Letter  referred to below.  Each
     Underwriter  shall  comply  with all  applicable  laws and  regulations  in
     connection with the use of ABS Term Sheets,  including the No Action Letter
     of  February  17, 1995 issued by the  Commission  to the Public  Securities
     Association (the "PSA Letter" and, together with the Kidder/PSA Letter, the
     "No-Action Letters").

          (b) For  purposes  hereof,  "Computational  Materials"  as used herein
     shall have the meaning given such term in the No-Action Letters,  but shall
     include  only those

                                       19


     Computational Materials that have been prepared or delivered to prospective
     investors by or at the direction of an  Underwriter.  For purposes  hereof,
     "ABS Term  Sheets" and  "Collateral  Term Sheets" as used herein shall have
     the  meanings  given such terms in the PSA  Letter but shall  include  only
     those ABS Term Sheets or Collateral  Term Sheets that have been prepared or
     delivered  to   prospective   investors  by  or  at  the  direction  of  an
     Underwriter.

          (c) (i) All  Computational  Materials and ABS Term Sheets  provided to
     prospective  investors  that are  required to be filed with the  Commission
     pursuant to the No-Action Letters shall bear a legend substantially similar
     to the following statement:

               "THE INFORMATION HEREIN IS PRELIMINARY, AND WILL BE SUPERSEDED BY
          THE  APPLICABLE  PROSPECTUS  SUPPLEMENT  AND BY ANY OTHER  INFORMATION
          SUBSEQUENTLY FILED WITH THE SECURITIES AND EXCHANGE COMMISSION."

               (ii) In the case of  Collateral  Term  Sheets,  such legend shall
          also  include  a  statement  substantially  similar  to the  following
          statement:

               "THE  INFORMATION  CONTAINED  HEREIN  WILL BE  SUPERSEDED  BY THE
          DESCRIPTION   OF  THE  MORTGAGE  POOL   CONTAINED  IN  THE  PROSPECTUS
          SUPPLEMENT  RELATING TO THE  CERTIFICATES  AND [EXCEPT WITH RESPECT TO
          THE  INITIAL   COLLATERAL  TERM  SHEET]   SUPERSEDES  ALL  INFORMATION
          CONTAINED IN ANY COLLATERAL  TERM SHEETS RELATING TO THE MORTGAGE POOL
          PREVIOUSLY PROVIDED BY [UNDERWRITER]"

     The Depositor shall have the right to require  additional  specific legends
or notations to appear on any  Computational  Materials or ABS Term Sheets,  the
right to  require  changes  regarding  the use of  terminology  and the right to
determine  the  types of  information  appearing  therein.  Notwithstanding  the
foregoing,  this subsection (c) will be satisfied if all Computational Materials
and ABS Term  Sheets  referred  to  therein  bear a legend in a form  previously
approved in writing by the Depositor.

          (d) The Underwriters  shall provide the Depositor with  representative
     forms of all  Computational  Materials  and ABS Term Sheets  prior to their
     first use, to the extent such forms have not  previously  been  approved by
     the Depositor for use by the Underwriters.  The Underwriters  shall provide
     to the  Depositor,  for  filing  on Form  8-K,  copies  (in such  format as
     required by the  Depositor)  of all  Computational  Materials  and ABS Term
     Sheets that are  required to be filed with the  Commission  pursuant to the
     No-Action Letters.  The Underwriters may provide copies of the foregoing in
     a consolidated or aggregated form including all information  required to be
     filed.  All  Computational  Materials and ABS Term Sheets described in this
     subsection  (d) must be provided to the Depositor not later than 10:00 a.m.
     New York time one business day before filing  thereof is required  pursuant
     to the terms of this Agreement.  The Underwriters agree,  severally and not
     jointly, that they will not provide to any investor or prospective investor
     in the  Certificates any  Computational  Materials or ABS Term Sheets on or
     after the day on

                                       20


     which  Computational  Materials  and ABS Term  Sheets  are  required  to be
     provided to the Depositor  pursuant to this Section 9(d) (other than copies
     of Computational  Materials or ABS Term Sheets previously  submitted to the
     Depositor  in  accordance  with  this  Section  9(d)  for  filing  with the
     Commission),  unless such  Computational  Materials  or ABS Term Sheets are
     preceded or accompanied by the delivery of a Prospectus to such investor or
     prospective investor.

          (e) All information  included in the  Computational  Materials and ABS
     Term Sheets shall be generated based on substantially  the same methodology
     and assumptions that are used to generate the information in the Prospectus
     Supplement as set forth therein; provided,  however, that the Computational
     Materials and ABS Term Sheets may include  information based on alternative
     methodologies  or assumptions if specified  therein.  If any  Computational
     Materials  or ABS Term Sheets  that are  required to be filed were based on
     assumptions  with  respect to the Loans  included  in the Trust that differ
     from the final Pool  Information in any material  respect or on Certificate
     structuring  terms that were revised in any material  respect  prior to the
     printing  of  the  Prospectus,   the  Underwriters  shall  prepare  revised
     Computational  Materials or ABS Term  Sheets,  as the case may be, based on
     the final Pool  Information  and  structuring  assumptions,  circulate such
     revised  Computational  Materials and ABS Term Sheets to all  recipients of
     the preliminary  versions  thereof that indicated or subsequently  indicate
     orally to the  Underwriters  they will  purchase  all or any portion of the
     Certificates, and include such revised Computational Materials and ABS Term
     Sheets (marked,  "as revised") in the materials  delivered to the Depositor
     pursuant to subsection (d) above. As used herein,  "Pool Information" means
     information with respect to the  characteristics  of the Loans, as provided
     by or on behalf of the Depositor to the  Underwriters in final form and set
     forth in the Prospectus Supplement.

          (f) The  Depositor  shall not be obligated  to file any  Computational
     Materials  or ABS Term  Sheets  that have been  determined  to contain  any
     material error or omission;  provided,  however, that, at the request of an
     Underwriter,  the Depositor will file  Computational  Materials or ABS Term
     Sheets  that  contain  a  material  error or  omission  if  clearly  marked
     "superseded  by  materials   dated  _____"  and  accompanied  by  corrected
     Computational  Materials  or ABS Term  Sheets  that are  marked,  "material
     previously dated _____, as corrected." In the event that, within the period
     during which the Prospectus  relating to the Certificates is required to be
     delivered under the Act, any Computational Materials or ABS Term Sheets are
     determined,   in  the   reasonable   judgment  of  the   Depositor  or  the
     Underwriters,  to contain a material  error or omission,  the  Underwriters
     shall prepare a corrected  version of such  Computational  Materials or ABS
     Term Sheets, shall circulate such corrected Computational Materials and ABS
     Term Sheets to all  recipients  of the prior  versions  thereof that either
     indicated orally to the Underwriters they would purchase all or any portion
     of the Certificates,  or actually purchased all or any portion thereof, and
     shall deliver copies of such corrected Computational Materials and ABS Term
     Sheets  (marked,  "as  corrected")  to the  Depositor  for filing  with the
     Commission in a subsequent Form 8-K submission.

          (g) The  Depositor  and the  Underwriters  shall receive a letter from
     PricewaterhouseCoopers  LLP, certified public accountants,  satisfactory in
     form and

                                       21


     substance to the  Depositor and the  Underwriters,  to the effect that such
     accountants have performed  certain  specified  procedures agreed to by the
     Depositor and the  Underwriters,  as a result of which they determined that
     the specified  information that is included in the Computational  Materials
     and ABS Term Sheets (if any) provided by the  Underwriters to the Depositor
     for filing on Form 8-K as  provided in this  Section 9 has been  accurately
     computed or compiled from the Depositor Provided Information.

          (h) If the Underwriters do not provide any Computational  Materials or
     ABS Term Sheets to the  Depositor  pursuant to  subsection  (d) above,  the
     Underwriters,   severally  and  not  jointly,   shall  be  deemed  to  have
     represented,  as of the  Closing  Date,  that  they  did  not  provide  any
     prospective investors with any information in written or electronic form in
     connection  with the  offering of the  Certificates  that is required to be
     filed with the Commission in accordance with the No-Action Letters.

          (i) In the event of any delay in the delivery by the  Underwriters  to
     the Depositor of all  Computational  Materials and ABS Term Sheets required
     to be delivered in accordance with subsection (d) above, or in the delivery
     of the  accountant's  comfort letter in respect thereof pursuant to Section
     9(g),  the  Depositor  shall  have the  right to delay the  release  of the
     Prospectus to investors or to the  Underwriters,  to delay the Closing Date
     and to take other appropriate actions in each case as necessary in order to
     allow the Depositor to comply with its obligation to file the Computational
     Materials and ABS Term Sheets with the Commission.

          (j) For purposes of this Agreement,  as to the Underwriters,  the term
     "Derived  Information" means such portion,  if any, of the information that
     is:

               (i) delivered to the Depositor by an Underwriter pursuant to this
          Section 9 for filing with the Commission on Form 8-K;

               (ii) is not  contained  in the  Prospectus  without  taking  into
          account information incorporated therein by reference; and

               (iii) does not constitute Seller-Provided Information.

     "Seller-Provided Information" means any computer tape concerning the assets
comprising  the  Trust  Fund  and any  other  information  with  respect  to the
Certificates  or the Loans  furnished to an Underwriter by the Depositor for use
as contemplated herein.

     10.  Termination.  This  Agreement  shall be subject to  termination in the
absolute  discretion of the  Underwriters,  by notice given to the Depositor and
Equity One prior to delivery of and  payment for the  Certificates,  if prior to
such time (i) trading in  securities  generally  on the New York Stock  Exchange
shall  have  been  suspended  or  limited  or  minimum  prices  shall  have been
established on such Exchange, (ii) a banking moratorium shall have been declared
either by Federal or New York State authorities, (iii) there shall have occurred
any outbreak or material  escalation of  hostilities,  declaration by the United
States of a national  emergency  or war or (iv) there shall have  occurred  such
other  calamity  or crisis the effect of which on the  financial  markets of the
United  States  is such as to make  it,  in the  judgment  of the  Underwriters,

                                       22


impracticable  or  inadvisable  to proceed  with the offering or delivery of the
Certificates  as  contemplated  by the  Prospectus  (exclusive of any supplement
thereto).

     11.  Representations and Indemnities to Survive. The respective agreements,
representations,  warranties,  indemnities and other statements of Equity One or
the Depositor or their respective  officers and of each Underwriter set forth in
or made  pursuant  to this  Agreement  will  remain in full  force  and  effect,
regardless of any investigation made by or on behalf of the Underwriters, Equity
One or the Depositor or any of the officers,  directors or  controlling  persons
referred to in Section 8 hereof,  and will  survive  delivery of and payment for
the  Certificates.  The  provisions of Sections 7 and 8 hereof shall survive the
termination or cancellation of this Agreement.

     12. Notices. All communications  hereunder will be in writing and effective
only on receipt, and, if sent to the Underwriters,  will be mailed, delivered or
telegraphed  and confirmed to Greenwich  Capital  Markets,  Inc.,  600 Steamboat
Road, Greenwich,  Connecticut 06830, to Wachovia Capital Markets, LLC, 301 South
College  Street,  10th Floor,  Charlotte,  North Carolina 28288 and to Friedman,
Billings,  Ramsey  &  Co.,  Inc.,  1001  Nineteenth  Street  North,  7th  Floor,
Arlington,  Virginia 22209;  or, if sent to the Depositor or Equity One, will be
mailed,  delivered  or  telegraphed  and  confirmed to Equity One at Equity One,
Inc.,  301  Lippincott  Drive,  Marlton,  New  Jersey  08053,  attention:  Chief
Financial  Officer,  and  to  the  Depositor  at  103  Springer  Building,  3411
Silverside Road, Wilmington, Delaware 19810, attention: Chief Financial Officer.

     13. Default of  Underwriters.  If any of the  Underwriters  defaults in its
obligations  to  purchase  the  Certificates   offered  to  it  hereunder  (such
Underwriter, the "Defaulting Underwriter"), then the remaining Underwriters (the
"Performing  Underwriters")  shall have the option,  but not the obligation,  to
purchase  all,  but not  less  than  all,  of the  Certificates  offered  to the
Defaulting  Underwriter.  If the Performing  Underwriters  elect not to exercise
such option, then this Agreement will terminate without liability on the part of
such  Performing  Underwriters.  Nothing  contained  herein  shall  relieve  the
Defaulting Underwriter from any and all liabilities to the Depositor, Equity One
and the  Performing  Underwriters  resulting  from the default of the Defaulting
Underwriter.

     14. Successors.  This Agreement will inure to the benefit of and be binding
upon the parties  hereto and their  respective  successors  and the officers and
directors and controlling  persons referred to in Section 8 hereof, and no other
person will have any right or obligation hereunder.

     15.  Applicable  Law. This  Agreement  will be governed by and construed in
accordance with the laws of the State of New York.

     16.   Counterparts.   This  Agreement  may  be  executed  in  one  or  more
counterparts,  each of which  will be  deemed  to be an  original,  but all such
Counterparts will together constitute one and the same agreement.

                                       23


     If the foregoing is in accordance with your understanding of our agreement,
please  sign and return to us the  enclosed  duplicate  hereof,  whereupon  this
letter and your acceptance shall represent a binding agreement among Equity One,
the Depositor and the Underwriters.

                                        Very truly yours,

                                        EQUITY ONE ABS, INC.


                                        By: /s/ James H. Jenkins
                                           -------------------------------------
                                           Name:   James H. Jenkins
                                           Title:  Executive Vice President and
                                                   Chief Financial Officer


                                        EQUITY ONE, INC.


                                        By: /s/ James H. Jenkins
                                           -------------------------------------
                                           Name:   James H. Jenkins
                                           Title:  Executive Vice President and
                                                   Chief Financial Officer


The foregoing Agreement is hereby
confirmed and accepted as of the date
first above written

WACHOVIA CAPITAL MARKETS, LLC


By: /s/ Sharvin Setoodeh
    -------------------------------------
    Name:  Sharvin Setoodeh
    Title:   Vice President


GREENWICH CAPITAL MARKETS, INC.


By: /s/ Vinu Phillips
    -------------------------------------
    Name:  Vinu Phillips
    Title:    Vice President


FRIEDMAN, BILLINGS, RAMSEY & CO., INC.


By: /s/ Jim Kleeblatt
    -------------------------------------
    Name:  Jim Kleeblatt
    Title:   Senior Managing Director





                             Class AF-1 Certificates
                             -----------------------



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                         
Wachovia Capital Markets, LLC                           $78,660,000              X.XX%               XX.XXXX%
Greenwich Capital Markets, Inc.                         $78,660,000              X.XX%               XX.XXXX%
Friedman, Billings, Ramsey & Co., Inc.                   $8,280,000              X.XX%               XX.XXXX%
                                               --------------------------- ------------------ ------------------------
Total:                                                 $165,600,000



                             Class AF-2 Certificates
                             -----------------------



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                         
Wachovia Capital Markets, LLC                           $16,340,000              X.XX%               XX.XXXX%
Greenwich Capital Markets, Inc.                         $16,340,000              X.XX%               XX.XXXX%
Friedman, Billings, Ramsey & Co., Inc.                   $1,720,000              X.XX%               XX.XXXX%
                                               --------------------------- ------------------ ------------------------
Total:                                                  $34,400,000



                             Class AF-3 Certificates
                             -----------------------



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                         
Wachovia Capital Markets, LLC                           $33,487,500              X.XX%               XX.XXXX%
Greenwich Capital Markets, Inc.                         $33,487,500              X.XX%               XX.XXXX%
Friedman, Billings, Ramsey & Co., Inc.                   $3,525,000              X.XX%               XX.XXXX%
                                               --------------------------- ------------------ ------------------------
Total:                                                  $70,500,000




                             Class AF-4 Certificates
                             -----------------------



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                         
Wachovia Capital Markets, LLC                            $8,740,000              X.XX%               XX.XXXX%
Greenwich Capital Markets, Inc.                          $8,740,000              X.XX%               XX.XXXX%
Friedman, Billings, Ramsey & Co., Inc.                     $920,000              X.XX%               XX.XXXX%
                                               --------------------------- ------------------ ------------------------
Total:                                                  $18,400,000




                             Class AF-5 Certificates
                             -----------------------



Underwriter                                    Principal Amount                Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                         
Wachovia Capital Markets, LLC                            $6,202,075              X.XX%               XX.XXXX%
Greenwich Capital Markets, Inc.                          $6,202,075              X.XX%               XX.XXXX%
Friedman, Billings, Ramsey & Co., Inc.                     $652,850              X.XX%               XX.XXXX%
                                               --------------------------- ------------------ ------------------------
Total:                                                  $13,057,000


                             Class AF-6 Certificates
                             -----------------------



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                         
Wachovia Capital Markets, LLC                           $10,450,000              X.XX%               XX.XXXX%
Greenwich Capital Markets, Inc.                         $10,450,000              X.XX%               XX.XXXX%
Friedman, Billings, Ramsey & Co., Inc.                   $1,100,000              X.XX%               XX.XXXX%
                                               --------------------------- ------------------ ------------------------
Total:                                                  $22,000,000




                             Class AV-1 Certificates
                             -----------------------



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                         
Wachovia Capital Markets, LLC                           $83,125,000              X.XX%               XX.XXXX%
Greenwich Capital Markets, Inc.                         $83,125,000              X.XX%               XX.XXXX%
Friedman, Billings, Ramsey & Co., Inc.                   $8,750,000              X.XX%               XX.XXXX%
                                               --------------------------- ------------------ ------------------------
Total:                                                 $175,000,000



                             Class AV-2 Certificates
                             -----------------------



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                         
Wachovia Capital Markets, LLC                           $36,310,425              X.XX%               XX.XXXX%
Greenwich Capital Markets, Inc.                         $36,310,425              X.XX%               XX.XXXX%
Friedman, Billings, Ramsey & Co., Inc.                   $3,822,150              X.XX%               XX.XXXX%
                                               --------------------------- ------------------ ------------------------
Total:                                                  $76,443,000




                             Class M-1 Certificates
                             ----------------------



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                         
Wachovia Capital Markets, LLC                           $27,930,000              X.XX%               XX.XXXX%
Greenwich Capital Markets, Inc.                         $27,930,000              X.XX%               XX.XXXX%
Friedman, Billings, Ramsey & Co., Inc.                   $2,940,000              X.XX%               XX.XXXX%
                                               --------------------------- ------------------ ------------------------
Total:                                                  $58,800,000





                             Class M-2 Certificates
                             ----------------------



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                         
Wachovia Capital Markets, LLC                           $16,957,500              X.XX%               XX.XXXX%
Greenwich Capital Markets, Inc.                         $16,957,500              X.XX%               XX.XXXX%
Friedman, Billings, Ramsey & Co., Inc.                   $1,785,000              X.XX%               XX.XXXX%
                                               --------------------------- ------------------ ------------------------
Total:                                                  $35,700,000



                             Class M-3 Certificates
                             ----------------------



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                         
Wachovia Capital Markets, LLC                            $3,823,750              X.XX%               XX.XXXX%
Greenwich Capital Markets, Inc.                          $3,823,750              X.XX%               XX.XXXX%
Friedman, Billings, Ramsey & Co., Inc.                     $402,500              X.XX%               XX.XXXX%
                                               --------------------------- ------------------ ------------------------
Total:                                                   $8,050,000



                             Class M-4 Certificates
                             ----------------------



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                         
Wachovia Capital Markets, LLC                            $3,491,250              X.XX%               XX.XXXX%
Greenwich Capital Markets, Inc.                          $3,491,250              X.XX%               XX.XXXX%
Friedman, Billings, Ramsey & Co., Inc.                     $367,500              X.XX%               XX.XXXX%
                                               --------------------------- ------------------ ------------------------
Total:                                                   $7,350,000




                             Class B-1 Certificates
                             ----------------------



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                         
Wachovia Capital Markets, LLC                            $3,491,250              X.XX%               XX.XXXX%
Greenwich Capital Markets, Inc.                          $3,491,250              X.XX%               XX.XXXX%
Friedman, Billings, Ramsey & Co., Inc.                     $367,500              X.XX%               XX.XXXX%
                                               --------------------------- ------------------ ------------------------
Total:                                                   $7,350,000




                             Class B-2 Certificates
                             ----------------------



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                         
Wachovia Capital Markets, LLC                            $3,491,250              X.XX%               XX.XXXX%
Greenwich Capital Markets, Inc.                          $3,491,250              X.XX%               XX.XXXX%
Friedman, Billings, Ramsey & Co., Inc.                     $367,500              X.XX%               XX.XXXX%
                                               --------------------------- ------------------ ------------------------
Total:                                                   $7,350,000