EXHIBIT 99.2

                                                                  EXECUTION COPY


                Mortgage Pass-Through Certificates, Series 2004-3

         $149,220,000 Class AF-1 Certificates Variable Pass-Through Rate
          $37,640,000 Class AF-2 Certificates 3.800% Pass-Through Rate
          $45,490,000 Class AF-3 Certificates 4.265% Pass-Through Rate
          $43,000,000 Class AF-4 Certificates 5.100% Pass-Through Rate
          $17,629,000 Class AF-5 Certificates 5.700% Pass-Through Rate
          $20,700,000] Class AF-6 Certificates 5.060% Pass-Through Rate
         $179,385,000 Class AV-1 Certificates Variable Pass-Through Rate
         $34,668,000 Class AV-2 Certificates Variable Pass-Through Rate
           $41,040,000 Class M-1 Certificates 5.700% Pass-Through Rate
           $34,580,000 Class M-2 Certificates 5.700% Pass-Through Rate
           $10,340,000 Class M-3 Certificates 5.700% Pass-Through Rate
           $8,730,000 Class M-4 Certificates 5.700% Pass-Through Rate
          $8,080,000 Class B-1 Certificates Variable Pass-Through Rate
          $6,790,000 Class B-2 Certificates Variable Pass-Through Rate


                              Equity One ABS, Inc.
                                    Depositor

                                Equity One, Inc.
                               Seller and Servicer


                             UNDERWRITING AGREEMENT


                                                                   July 20, 2004

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

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

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

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  $637,292,000  aggregate  principal  amount  of  Mortgage  Pass-Through
Certificates,  Series  2004-3,  described  in




Schedule I hereto (the "Offered Certificates") to you. The Offered Certificates,
together with the Class B-3, Class X and Class R  Certificates  are to be issued
pursuant  to a Pooling and  Servicing  Agreement  (the  "Pooling  and  Servicing
Agreement")  dated as of June 30,  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 the
Depositor proposes to sell the Offered Certificates to you (the "Underwriters").
The Offered  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 Offered  Certificates.  To the extent not
defined herein,  capitalized terms used herein have the meanings assigned in the
Pooling and Servicing Agreement.

     The Offered  Certificates will evidence  fractional  undivided interests in
the  property  held in trust for the holders of such Offered  Certificates  (the
"Trust").  The assets of the Trust will include,  among other things,  a pool of
fixed- and  adjustable-rate  mortgage loans (the "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 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
Offered Certificates  initially will be equal to $637,292,000 of principal.  The
"Cut-Off  Date" for the Loans is the close of business on June 30,  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 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 Offered
Certificates (excluding, with respect to the Class AF-1, Class AV-1, Class AV-2,
Class B-1, Class B-2 and the Class B-3  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 Loans as of the Cut-Off Date  (including all payments on the Loans
received  after the Cut-Off Date other than amounts  received  after the Cut-off
Date in  respect of  principal  and  interest  due on the Loans on or before the
Cut-Off Date) and the collateral securing each such Loan.

     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 July 23,
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 basis risk on the Class AV-1 and Class AV-2
Certificates.

                                       2


         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.

          (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 July 20, 2004 relating to the Offered Certificates and the
     method of distribution  thereof and has previously advised the Underwriters
     of all  further  information  (financial  and  other)  with  respect to the
     Offered 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
     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.

                                       3


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

          (f) The final  computer  tape of the Loans created with balances as of
     June 30, 2004 and made  available  to you by Equity One and the  Depositor,
     was complete and

                                       4


     accurate as of the date  thereof and  includes a  description  of the 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 Offered
     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, 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,  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,  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 , 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  Offered  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, 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.

          (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
     Offered  Certificates,  (c) seeking to prevent the  issuance of the Offered
     Certificates or the consummation by the Depositor, Equity One or any Seller
     of any of the  transactions  contemplated  by any of the

                                       5


     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 Offered
     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
     Offered 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 Offered  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 Offered
     Certificates  have  been  paid or will be paid at or prior  to the  Closing
     Date.

          (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.

                                       6


     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 Offered  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 Offered  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  Offered
Certificates  shall be made at 10:00 a.m. New York time, on July 23, 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 Offered  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  Offered  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  Offered
Certificates  will be  represented  by book  entries  on the  records of DTC and
participating members thereof.  Definitive  certificates  evidencing the Offered
Certificates will be available only under limited circumstances.

     The  Depositor  agrees  to have  the  Offered  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  Offered  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  Offered
     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  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

                                       7


     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 Offered  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  Offered
     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
     Offered  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  Offered  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.

          (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  Offered
     Certificates  which are  delivered  by the  Underwriters  to the  Depositor
     pursuant to Section 9 hereof to be filed

                                       8


     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  Offered  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 Offered  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 Offered Certificates are 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 Offered
     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  Offered   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  Offered
     Certificates).

     6.  Conditions to the Obligations of the  Underwriters.  The obligations of
the  Underwriters to purchase the Offered  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 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.

                                       9


          (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 Offered 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 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

                                       10


          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  interest  rate  caps  or  other   derivatives  or
          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  (exclusive  of the Net WAC Cap
          Account,  the Reserve  Fund 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
          Offered  Certificates,  the  Class  B-3  Certificates  (excluding,  in
          respect of the Class AF-1,  Class AV-1,  Class AV-2,  Class B-1, Class
          B-2 and Class  B-3  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 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 Offered

                                       11


          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 Offered  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 Offered  Certificates,
     the Pooling and  Servicing  Agreement,  this  Agreement,  the  Registration
     Statement, the Prospectus and other related matters as the Underwriters may
     reasonably require, and shall have furnished to such counsel such

                                       12


     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 Offered 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                BBB+
         B-1                  BBB                 Baa2                BBB
         B-2                  BBB-                Baa3                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 Offered 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 Offered 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 Offered 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

                                       15


reasonably  satisfactory in form and substance to the  Underwriters  and counsel
for the  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 Offered
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 Offered 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 Offered Certificates which are the
     subject  thereof if such person did not receive a copy of the Prospectus at
     or prior to the

                                       16


     confirmation of the sale of such Offered 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  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 "Method of  Distribution"  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

                                       17


     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 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 Offered  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
     Offered 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.

                                       18


          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.

          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 Offered 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 Offered 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

                                       19


     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  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 OFFERED  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

                                       20


     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 Offered Certificates any Computational  Materials or ABS Term Sheets
     on or after the day on 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 Offered
     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
     Offered 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  Offered  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

                                       21


     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  Offered  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  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 Offered  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 Offered
Certificates  or the Loans  furnished to an Underwriter by the Depositor for use
as contemplated herein.

                                       22


     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 Offered  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,
impracticable  or  inadvisable  to proceed  with the offering or delivery of the
Offered  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  Offered  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 Friedman,  Billings, Ramsey & Co., Inc.,
1001  Nineteenth  Street  North,  7th Floor,  Arlington,  Virginia  22209 and to
Wachovia Capital Markets, LLC, 301 South College Street, 10th Floor,  Charlotte,
North  Carolina  28288;  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 Offered  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 Offered  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.

                                       23


     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.






                                       24


     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

GREENWICH CAPITAL MARKETS, INC.


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


FRIEDMAN, BILLINGS, RAMSEY & CO., INC.


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

WACHOVIA CAPITAL MARKETS, LLC


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




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



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                            
Greenwich Capital Markets, Inc.                         $71,625,500             0.2500%              99.7500%
Friedman, Billings, Ramsey & Co., Inc.                  $71,625,500             0.2500%              99.7500%
Wachovia Capital Markets, LLC                            $5,969,000             0.2500%              99.7500%
                                               --------------------------- ------------------ ------------------------
Total:                                                 $149,220,000



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



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                            
Greenwich Capital Markets, Inc.                         $18,067,000             0.2500%              99.7500%
Friedman, Billings, Ramsey & Co., Inc.                  $18,067,000             0.2500%              99.7500%
Wachovia Capital Markets, LLC                            $1,506,000             0.2500%              99.7500%
                                               --------------------------- ------------------ ------------------------
Total:                                                  $37,640,000



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



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                            
Greenwich Capital Markets, Inc.                         $21,835,000             0.2500%              99.7500%
Friedman, Billings, Ramsey & Co., Inc.                  $21,835,000             0.2500%              99.7500%
Wachovia Capital Markets, LLC                            $1,820,000             0.2500%              99.7500%
                                               --------------------------- ------------------ ------------------------
Total:                                                  $45,490,000




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



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                            
Greenwich Capital Markets, Inc.                         $20,640,000             0.2500%              99.7500%
Friedman, Billings, Ramsey & Co., Inc.                  $20,640,000             0.2500%              99.7500%
Wachovia Capital Markets, LLC                            $1,720,000             0.2500%              99.7500%
                                               --------------------------- ------------------ ------------------------
Total:                                                  $43,000,000




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



Underwriter                                    Principal Amount                Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                            
Greenwich Capital Markets, Inc.                          $8,462,000             0.2500%              99.2813%
Friedman, Billings, Ramsey & Co., Inc.                   $8,462,000             0.2500%              99.2813%
Wachovia Capital Markets, LLC                              $705,000             0.2500%              99.2813%
                                               --------------------------- ------------------ ------------------------
Total:                                                  $17,629,000


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



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                            
Greenwich Capital Markets, Inc.                          $9,936,000             0.2500%              99.7500%
Friedman, Billings, Ramsey & Co., Inc.                   $9,936,000             0.2500%              99.7500%
Wachovia Capital Markets, LLC                              $828,000             0.2500%              99.7500%
                                               --------------------------- ------------------ ------------------------
Total:                                                  $20,700,000





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



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                            
Greenwich Capital Markets, Inc.                         $86,105,000             0.2500%              99.7500%
Friedman, Billings, Ramsey & Co., Inc.                  $86,105,000             0.2500%              99.7500%
Wachovia Capital Markets, LLC                            $7,175,000             0.2500%              99.7500%
                                               --------------------------- ------------------ ------------------------
Total:                                                 $179,385,000



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



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                            
Greenwich Capital Markets, Inc.                         $16,640,500             0.2500%              99.7500%
Friedman, Billings, Ramsey & Co., Inc.                  $16,640,500             0.2500%              99.7500%
Wachovia Capital Markets, LLC                            $1,387,000             0.2500%              99.7500%
                                               --------------------------- ------------------ ------------------------
Total:                                                  $34,668,000




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



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                            
Greenwich Capital Markets, Inc.                         $19,699,000             0.2500%              99.7500%
Friedman, Billings, Ramsey & Co., Inc.                  $19,699,000             0.2500%              99.7500%
Wachovia Capital Markets, LLC                            $1,642,000             0.2500%              99.7500%
                                               --------------------------- ------------------ ------------------------
Total:                                                  $41,040,000




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



Underwriter                                         Principal Amount            0.2500%           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                            
Greenwich Capital Markets, Inc.                         $16,598,500             0.2500%              97.8750%
Friedman, Billings, Ramsey & Co., Inc.                  $16,598,500             0.2500%              97.8750%
Wachovia Capital Markets, LLC                            $1,383,000             0.2500%              97.8750%
                                               --------------------------- ------------------ ------------------------
Total:                                                  $34,580,000



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



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                            
Greenwich Capital Markets, Inc.                          $4,963,000             0.2500%              97.4219%
Friedman, Billings, Ramsey & Co., Inc.                   $4,963,000             0.2500%              97.4219%
Wachovia Capital Markets, LLC                              $414,000             0.2500%              97.4219%
                                               --------------------------- ------------------ ------------------------
Total:                                                  $10,340,000



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



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                            
Greenwich Capital Markets, Inc.                          $4,190,500             0.2500%              96.7500%
Friedman, Billings, Ramsey & Co., Inc.                   $4,190,500             0.2500%              96.7500%
Wachovia Capital Markets, LLC                              $349,000             0.2500%              96.7500%
                                               --------------------------- ------------------ ------------------------
Total:                                                   $8,730,000




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



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                            
Greenwich Capital Markets, Inc.                          $3,878,500             0.2500%              99.7500%
Friedman, Billings, Ramsey & Co., Inc.                   $3,878,500             0.2500%              99.7500%
Wachovia Capital Markets, LLC                              $323,000             0.2500%              99.7500%
                                               --------------------------- ------------------ ------------------------
Total:                                                   $8,080,000




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



Underwriter                                         Principal Amount           Discount           Purchase Price
- ---------------------------------------------- --------------------------- ------------------ ------------------------
                                                                                            
Greenwich Capital Markets, Inc.                          $3,259,000             0.2500%              99.7500%
Friedman, Billings, Ramsey & Co., Inc.                   $3,259,000             0.2500%              99.7500%
Wachovia Capital Markets, LLC                              $272,000             0.2500%              99.7500%
                                               --------------------------- ------------------ ------------------------
Total:                                                   $6,790,000