SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report - November 25, 2002
----------------------------------
(Date of Earliest Event Reported)
EQUITY ONE ABS, INC.
-------------------------------------------------------------------------
(as depositor under a certain Pooling and Servicing Agreement dated as of
April 30, 2002, providing for the issuance of
Mortgage Pass-Through Certificates, Series 2002-3)
(Exact Name of Registrant as specified in its charter)
Delaware 333-81506-02 52-2029487
- ------------------------ --------------------- -----------------------
(State of Incorporation) (Commission File No.) (IRS Employer I.D. No.)
103 Springer Building, 3411 Silverside Road, Wilmington, Delaware 19803
-----------------------------------------------------------------------
(Address of principal executive offices)
Registrant's telephone number, including area code: (302) 478-6160
Item 5. Other Events.
- ---------------------
Attached hereto as Annex A is a copy of the Statement to Certificateholders
sent to Class AF-1, AF-2, AF-3, AF-4, AV-1, M-1, M-2, B-1 and B-2
Certificateholders with respect to the November 25, 2002 Distribution Date.
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant duly caused this report to be signed on its behalf by the undersigned
hereunto duly authorized.
EQUITY ONE ABS, INC.
By: /s/ James H. Jenkins
---------------------------------------------
James H. Jenkins,
Senior Vice President and CFO
Dated: November 26, 2002
3
ANNEX A
Page 1 of 6
- --------------------------------------------------------------------------------
Equity One Mortgage Pass-Through Trust 2002-3
Statement to Certificateholders
November 25, 2002
- --------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION IN DOLLARS
- ------------------------------------------------------------------------------------------------------------------------
ORIGINAL BEGINNING ENDING
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
- ------- ---------------- --------------- -------------- ------------- --------------- --------- -------- ---------------
AF1 102,000,000.00 71,426,040.19 6,280,351.06 121,781.40 6,402,132.46 0.00 0.00 65,145,689.13
AF2 27,000,000.00 27,000,000.00 0.00 106,605.00 106,605.00 0.00 0.00 27,000,000.00
AF3 21,000,000.00 21,000,000.00 0.00 96,215.00 96,215.00 0.00 0.00 21,000,000.00
AF4 14,971,000.00 14,971,000.00 0.00 76,214.87 76,214.87 0.00 0.00 14,971,000.00
AV1 78,451,000.00 67,780,171.50 2,590,803.00 123,152.81 2,713,955.81 0.00 0.00 65,189,368.50
M1 15,568,000.00 15,568,000.00 0.00 78,345.96 78,345.96 0.00 0.00 15,568,000.00
M2 11,322,000.00 11,322,000.00 0.00 60,950.10 60,950.10 0.00 0.00 11,322,000.00
B1 8,775,000.00 8,775,000.00 0.00 49,183.88 49,183.88 0.00 0.00 8,775,000.00
B2 3,961,000.00 3,961,000.00 0.00 22,547.99 22,547.99 0.00 0.00 3,961,000.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
- ------- ---------------- --------------- -------------- ------------- --------------- --------- -------- ---------------
TOTALS 283,048,000.00 241,803,211.69 8,871,154.06 734,997.01 9,606,151.07 0.00 0.00 232,932,057.63
- ------- ---------------- --------------- -------------- ------------- --------------- --------- -------- ---------------
- ------- ---------------- --------------- -------------- ------------- --------------- --------- -------- ---------------
X 283,048,467.73 247,787,488.71 0.00 12.09 12.09 0.00 0.00 239,945,325.91
- ------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------- --------------------
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
- ----------------------------------------------------------------------------------------------------- --------------------
CURRENT
BEGINNING ENDING PASS-THRU
CLASS CUSIP PRINCIPAL PRINCIPAL INTEREST TOTAL PRINCIPAL CLASS RATE
- ------ --------- ----------------- ---------------- -------------- --------------- ---------------- ------- -----------
AF1 294751AQ5 700.25529598 61.57206922 1.19393529 62.76600451 638.68322676 AF1 1.980000 %
AF2 294751AR3 1,000.00000000 0.00000000 3.94833333 3.94833333 1,000.00000000 AF2 4.738000 %
AF3 294751AS1 1,000.00000000 0.00000000 4.58166667 4.58166667 1,000.00000000 AF3 5.498000 %
AF4 294751AT9 1,000.00000000 0.00000000 5.09083361 5.09083361 1,000.00000000 AF4 6.109000 %
AV1 294751AU6 863.98097539 33.02447388 1.56980548 34.59427936 830.95650151 AV1 2.110000 %
M1 294751AV4 1,000.00000000 0.00000000 5.03250000 5.03250000 1,000.00000000 M1 6.039000 %
M2 294751AW2 1,000.00000000 0.00000000 5.38333333 5.38333333 1,000.00000000 M2 6.460000 %
B1 294751AX0 1,000.00000000 0.00000000 5.60500057 5.60500057 1,000.00000000 B1 6.726000 %
B2 294751AY8 1,000.00000000 0.00000000 5.69249937 5.69249937 1,000.00000000 B2 6.831000 %
- ------ --------- ----------------- ---------------- -------------- --------------- ---------------- ------- -----------
TOTALS 854.28341373 31.34151826 2.59672215 33.93824040 822.94189547
- ------ --------- ----------------- ---------------- -------------- --------------- ----------------
- ------ --------- ----------------- ---------------- -------------- --------------- ---------------- ------- -----------
X N/A 875.42423634 0.00000000 0.00004271 0.00004271 847.71815878 X 0.000000 %
- ----------------------------------------------------------------------------------------------------- -------------------
- --------------------------------------------------------------------------------
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Peggy L Remy
JPMorgan Chase Bank - Structured Finance Services
4 New York Plaza, 6th Floor
New York, New York 10004
Tel: (212) 623-4483 / Fax: (212) 623-5930
Email: Peggy.l.remy@jpmorgan.com
- --------------------------------------------------------------------------------
[JPMORGAN
LOGO] Copyright (c) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2 of 6
- --------------------------------------------------------------------------------
Equity One Mortgage Pass-Through Trust 2002-3
November 25, 2002
- --------------------------------------------------------------------------------
Sec. 4.03(a)(i) Funds Allocable to Certificate Principal
Group I Scheduled Principal 196,844.97
Group I Curtailments 159,608.62
Group I Prepayments 5,187,860.95
Group I Liquidation Proceeds 0.00
Group II Scheduled Principal 41,670.11
Group II Curtailments 788.02
Group II Prepayments 2,244,711.27
Group II Liquidation Proceeds 0.00
Extra Principal Distribution Amount 1,039,670.13
Sec. 4.03 (a)(ii) Interest Distribution Amounts
Interest Distribution - AF-1 121,781.40
Unpaid Interest - AF-1 0.00
Remaining Unpaid Interest - AF-1 0.00
Interest Distribution - AF-2 106,605.00
Unpaid Interest - AF-2 0.00
Remaining Unpaid Interest - AF-2 0.00
Interest Distribution - AF-3 96,215.00
Unpaid Interest - AF-3 0.00
Remaining Unpaid Interest - AF-3 0.00
Interest Distribution - AF-4 76,214.87
Unpaid Interest - AF-4 0.00
Remaining Unpaid Interest - AF-4 0.00
Interest Distribution - AV-1 123,152.81
Unpaid Interest - AV-1 0.00
Remaining Unpaid Interest - AV-1 0.00
Interest Distribution - M-1 78,345.96
Unpaid Interest - M-1 0.00
Remaining Unpaid Interest - M-1 0.00
Interest Distribution - M-2 60,950.10
Unpaid Interest - M-2 0.00
Remaining Unpaid Interest - M-2 0.00
Interest Distribution - B-1 49,183.88
Unpaid Interest - B-1 0.00
Remaining Unpaid Interest - B-1 0.00
[JPMORGAN
LOGO] Copyright (c) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 3 of 6
- --------------------------------------------------------------------------------
Equity One Mortgage Pass-Through Trust 2002-3
November 25, 2002
- --------------------------------------------------------------------------------
Interest Distribution - B-2 22,547.99
Unpaid Interest - B-2 0.00
Remaining Unpaid Interest - B-2 0.00
Sec. 4.03(a)(iii) Available Funds Shortfall
Class AF-1 Available Funds Shortfall 0.00
Class AF-2 Available Funds Shortfall 0.00
Class AF-3 Available Funds Shortfall 0.00
Class AF-4 Available Funds Shortfall 0.00
Class AV-1 Available Funds Shortfall 0.00
Class M-1 Available Funds Shortfall 0.00
Class M-2 Available Funds Shortfall 0.00
Class B-1 Available Funds Shortfall 0.00
Class B-2 Available Funds Shortfall 0.00
Sec. 4.03(a)(v) Pool Principal Balances
Group I Beginning Pool Balance 178,029,666.31
Group I Ending Pool Balance 172,474,672.91
Group II Beginning Pool Balance 69,757,822.40
Group II Ending Pool Balance 67,470,653.00
Total Beginning Pool Balance 247,787,488.71
Total Ending Pool Balance 239,945,325.91
Sec. 4.03(a)(vi) Servicing Fee
Group I Servicing Fee 74,179.03
Group II Servicing Fee 29,065.76
Sec. 4.03(a)(viii) Delinquency Advances
Group I Delinquency Advances Included in
Current Distribution 11,828.25
Group I Recouped Advances Included in
Current Distribution 0.00
Group I Aggregate Amount of Advances
Outstanding 323,679.80
Group II Delinquency Advances Included
in Current Distribution 16,119.87
Group II Recouped Advances Included in
Current Distribution 0.00
Group II Aggregate Amount of Advances
Outstanding 132,510.84
Section 4.03(a)(ix) A Group I and Group II Loans Delinquent
---------------------------------------------------------------
Group 1
---------------------------------------------------------------
Period Number Principal Balance Percentage
0-30 days 365 28,897,675.82 16.75 %
31-60 days 58 4,146,958.04 2.40 %
61-90 days 16 1,215,813.67 0.70 %
91+days 19 922,927.70 0.54 %
Total 458 35,183,375.23 20.39 %
---------------------------------------------------------------
[JPMORGAN
LOGO] Copyright (c) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 4 of 6
- --------------------------------------------------------------------------------
Equity One Mortgage Pass-Through Trust 2002-3
November 25, 2002
- --------------------------------------------------------------------------------
---------------------------------------------------------------
Group 2
---------------------------------------------------------------
Period Number Principal Balance Percentage
0-30 days 70 8,439,812.72 12.51 %
31-60 days 13 1,561,571.15 2.31 %
61-90 days 4 697,199.04 1.03 %
91+days 9 1,137,343.33 1.69 %
Total 96 11,835,926.24 17.54 %
---------------------------------------------------------------
Sec. 4.03 (a)(ix) B Group I and Group II Loans in Foreclosure
------------------------------------------------
Group 1
------------------------------------------------
Number Principal Balance Percentage
------------------------------------------------
9 642,286.34 0.37 %
------------------------------------------------
------------------------------------------------
Group 2
------------------------------------------------
Number Principal Balance Percentage
------------------------------------------------
6 758,858.66 1.12 %
------------------------------------------------
Sec. 4.03(a)(x),(xi) Group I and Group II Loans in REO
------------------------------------------------
Group 1
------------------------------------------------
Number Principal Balance Percentage
------------------------------------------------
0 0.00 0.00 %
------------------------------------------------
------------------------------------------------
Group 2
------------------------------------------------
Number Principal Balance Percentage
------------------------------------------------
0 0.00 0.00 %
------------------------------------------------
Market Value of Group I REO Loans 0.00
Market Value of Group II REO Loans 0.00
Sec. 4.03(a)(xii) Aggregate Stated Principal Balance of the
Three Largest Loans
Group I Three Largest Loans 1,420,417.93
Group II Three Largest Loans 1,384,985.83
Sec. 4.03(a)(xiii) Net WAC Cap Carryover
Class AF-1 Net WAC Cap Carryover
Amounts Due 0.00
Class AF-1 Net WAC Cap Carryover Amounts
Paid 0.00
Class AF-1 Net WAC Cap Carryover Remaining
Amounts Due 0.00
Class AV-1 Net WAC Cap Carryover Amounts
Due 0.00
Class AV-1 Net WAC Cap Carryover Amounts
Paid 0.00
Class AV-1 Net WAC Cap Carryover Remaining
Amounts Due 0.00
[JPMORGAN
LOGO] Copyright (c) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 5 of 6
- --------------------------------------------------------------------------------
Equity One Mortgage Pass-Through Trust 2002-3
November 25, 2002
- --------------------------------------------------------------------------------
Sec. 4.03(a)(xiv) Aggregate Principal Balance of Balloon Loans with
Original Terms <= 36 Months and 60+ Contractually
Past Due
Group I Aggregate Principal Balance
of Balloon Loans 0.00
Group II Aggregate Principal Balance
of Balloon Loans 0.00
Sec. 4.03 (a)(xv), Realized Losses
(xxii)
Group I Current Period Realized Losses 10,678.86
Group I Cumulative Realized Losses 10,678.86
Group II Current Period Realized Losses 0.00
Group II Cumulative Realized Losses 0.00
Sec. 4.03 (a)(xvi) Reserve Fund
Beginning Balance of Reserve Fund 0.00
Funds Withdrawn From Reserve Fund For
Distribution 0.00
Funds Deposited to Reserve Fund 0.00
Ending Balance of Reserve Fund 0.00
Sec. 4.03 (a)(xvii) Number of Loans Repurchased
Group I Number of Loans Repurchased 0.00
Group II Number of Loans Repurchased 0.00
Sec. 4.03 (a)(xviii) Weighted Average Mortgage Rate of Outstanding
Loans (as of first day of related Due Period)
Group I Weighted Average Mortgage Rate 9.34
Group II Weighted Average Mortgage Rate 9.27
Sec. 4.03 (a)(xix) Weighted Average Remaining Term of Outstanding Loans
Group I Weighted Average Remaining Term 228.00
Group II Weighted Average Remaining Term 346.00
Sec. 4.03 (a)(xx), Overcollateralization Amounts
(xxii),(xxiii)
Overcollateralization Amount 7,013,268.29
Overcollateralization Target Amount 7,359,260.16
Overcollateralization Release Amount 0.00
Overcollateralization Deficiency
Amount 345,991.88
Sec. 4.03 (a)(xxiv) Trigger Events
Has a Trigger Event Occurred and is
continuing? NO
Cumulative Realized Losses as a percentage
of the Original Pool Balance 0.00 %
Senior Enhancement Percentage 0.19 %
Senior Specified Enhancement Percentage 0.33 %
Sec. 4.03 (a)(xxv) 60+ Day Delinquent Loans
[JPMORGAN
LOGO] Copyright (c) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 6 of 6
- --------------------------------------------------------------------------------
Equity One Mortgage Pass-Through Trust 2002-3
November 25, 2002
- --------------------------------------------------------------------------------
60+ Day Delinquent Loans as a percentage
of the current Pool Balance 2.24 %
Sec. 4.03 (a)(xxvi) Amount of Funds Collected by Trustee
under Yield Maintenance Agreement 0.00
Sec. 4.03 (a)(xxvii) MGIC Monthly Premium 43,135.49
[JPMORGAN
LOGO] Copyright (c) 2001 J.P. Morgan Chase & Co. All rights reserved.