EXHIBIT 99.2 EQUITY ONE 2004-4 Settle 9/29/2004 First Payment 10/25/2004

                                  EXHIBIT 99.2






EQUITY ONE 2004-4

Settle                9/29/2004
First Payment         10/25/2004


-----------------------------------------------------------------------------------------------------------------------------------
              PREPAY       50 PRICINGSPEED       75 PRICINGSPEED      100 PRICINGSPEED      125 PRICINGSPEED      150 PRICINGSPEED
 Optional Redemption               Call (Y)              Call (Y)              Call (Y)              Call (Y)              Call (Y)
-----------------------------------------------------------------------------------------------------------------------------------
                 AF5
               Price              100.0000              100.0000              100.0000              100.0000              100.0000
               Yield                 4.839                 4.823                 4.805                 4.783                 4.745
                 WAL                 10.41                  6.93                  5.01                  3.74                  2.61
            Mod Durn                  7.97                  5.74                  4.34                  3.34                  2.40
    Principal Window              90 - 161              60 - 116               45 - 81               33 - 62               27 - 36

                 AF6
               Price              100.0000              100.0000              100.0000              100.0000              100.0000
               Yield                 5.528                 5.519                 5.508                 5.494                 5.478
                 WAL                 15.58                 11.25                  8.50                  6.45                  5.03
            Mod Durn                 10.20                  8.18                  6.61                  5.29                  4.27
    Principal Window             161 - 200             116 - 143              81 - 110               62 - 87               36 - 72
-----------------------------------------------------------------------------------------------------------------------------------





-----------------------------------------------------------------------------------------------------------------------------------
              PREPAY       50 PRICINGSPEED       75 PRICINGSPEED      100 PRICINGSPEED      125 PRICINGSPEED      150 PRICINGSPEED
 Optional Redemption               Call (N)              Call (N)              Call (N)              Call (N)              Call (N)
-----------------------------------------------------------------------------------------------------------------------------------
                 AF5
               Price              100.0000              100.0000              100.0000              100.0000              100.0000
               Yield                 4.839                 4.823                 4.805                 4.783                 4.745
                 WAL                 10.41                  6.93                  5.01                  3.74                  2.61
            Mod Durn                  7.97                  5.74                  4.34                  3.34                  2.40
    Principal Window              90 - 161              60 - 116               45 - 81               33 - 62               27 - 36

                 AF6
               Price              100.0000              100.0000              100.0000              100.0000              100.0000
               Yield                 5.537                 5.537                 5.532                 5.526                 5.502
                 WAL                 16.07                 11.83                  9.01                  6.94                  5.30
            Mod Durn                 10.39                  8.46                  6.91                  5.60                  4.46
    Principal Window             161 - 233             116 - 177              81 - 139              62 - 115               36 - 99
-----------------------------------------------------------------------------------------------------------------------------------