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 - August 25, 2003
--------------------------------
(Date of Earliest Event Reported)
EQUITY ONE ABS, INC.
----------------------------------------------------------------------
(as depositor under a certain Pooling and Servicing Agreement dated as
of March 31, 2003, providing for the issuance of Mortgage
Pass-Through Certificates, Series 2003-2)
(Exact Name of Registrant as specified in its charter)
Delaware 333-81506-06 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, AF-5, AV-1, M-1, M-2, M-3 and B
Certificateholders with respect to the August 25, 2003 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: August 27, 2003
3
ANNEX A
Page 1 of 6
- --------------------------------------------------------------------------------
Equity One ABS, Inc. Mortgage Pass-Through Certificates, Series 2003-2
Statement to Certificateholders
August 25, 2003
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------
DISTRIBUTION IN DOLLARS
- --------------------------------------------------------------------------------------------------------------------
ORIGINAL BEGINNING ENDING
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
- --------------------------------------------------------------------------------------------------------------------
AF1 108,000,000.00 96,468,468.85 5,049,550.44 98,853.38 5,148,403.82 0.00 0.00 91,418,918.41
AF2 25,000,000.00 25,000,000.00 0.00 50,166.67 50,166.67 0.00 0.00 25,000,000.00
AF3 49,000,000.00 49,000,000.00 0.00 121,520.00 121,520.00 0.00 0.00 49,000,000.00
AF4 23,000,000.00 23,000,000.00 0.00 78,602.50 78,602.50 0.00 0.00 23,000,000.00
AF5 17,847,000.00 17,847,000.00 0.00 74,734.31 74,734.31 0.00 0.00 17,847,000.00
AV1 198,338,000.00 190,436,783.61 4,560,335.66 229,582.12 4,789,917.78 0.00 0.00 185,876,447.95
M1 32,592,000.00 32,592,000.00 0.00 137,158.00 137,158.00 0.00 0.00 32,592,000.00
M2 26,324,000.00 26,324,000.00 0.00 124,117.66 124,117.66 0.00 0.00 26,324,000.00
M3 11,282,000.00 11,282,000.00 0.00 62,060.40 62,060.40 0.00 0.00 11,282,000.00
B 10,027,000.00 10,027,000.00 0.00 33,242.29 33,242.29 0.00 0.00 10,027,000.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
- --------------------------------------------------------------------------------------------------------------------
TOTALS 501,410,000.00 481,977,252.46 9,609,886.10 1,010,037.33 10,619,923.43 0.00 0.00 472,367,366.36
- --------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------
X 501,535,759.31 488,332,432.38 0.00 6.00 6.00 0.00 0.00 480,750,171.92
- --------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------- ----------------------
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
- -------------------------------------------------------------------------------------------- ----------------------
CURRENT
BEGINNING ENDING RATE
CLASS CUSIP PRINCIPAL PRINCIPAL INTEREST TOTAL PRINCIPAL CLASS PASS-THRU
- -------------------------------------------------------------------------------------------- ----------------------
AF1 294751CB6 893.22656343 46.75509667 0.91530907 47.67040574 846.47146676 AF1 1.190000 %
AF2 294751CC4 1,000.00000000 0.00000000 2.00666680 2.00666680 1,000.00000000 AF2 2.408000 %
AF3 294751CD2 1,000.00000000 0.00000000 2.48000000 2.48000000 1,000.00000000 AF3 2.976000 %
AF4 294751CE0 1,000.00000000 0.00000000 3.41750000 3.41750000 1,000.00000000 AF4 4.101000 %
AF5 294751CF7 1,000.00000000 0.00000000 4.18749986 4.18749986 1,000.00000000 AF5 5.025000 %
AV1 294751CG5 960.16287151 22.99274804 1.15752967 24.15027771 937.17012348 AV1 1.400000 %
M1 294751CH3 1,000.00000000 0.00000000 4.20833333 4.20833333 1,000.00000000 M1 5.050000 %
M2 294751CJ9 1,000.00000000 0.00000000 4.71500000 4.71500000 1,000.00000000 M2 5.658000 %
M3 294751CK6 1,000.00000000 0.00000000 5.50083319 5.50083319 1,000.00000000 M3 6.601000 %
B 294751CL4 1,000.00000000 0.00000000 3.31527775 3.31527775 1,000.00000000 B 3.850000 %
- -------------------------------------------------------------------------------------------- ----------------------
TOTALS 961.24379741 19.16572486 2.01439407 21.18011892 942.07807256
- --------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------- ----------------------
X N/A 973.67420631 0.00000000 0.00001196 0.00001196 958.55612087 X 0.000000 %
- -------------------------------------------------------------------------------------------- ----------------------
- --------------------------------------------------------------------------------
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT,
PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:
RYAN VAUGHN
JPMorgan Chase Bank - Structured Finance Services ny
4 NEW YORK PLAZA FLR 6,
New York, New York 10004
Tel: (212) 623-4483 / Fax: (212) 623-5930
Email: /JPMCHASE@CHASE
- --------------------------------------------------------------------------------
JPMORGAN Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
[LOGO]
Page 2 of 6
- --------------------------------------------------------------------------------
Equity One ABS, Inc. Mortgage Pass-Through Certificates, Series 2003-2
August 25, 2003
- --------------------------------------------------------------------------------
Sec. 4.03(a)(i) Funds Allocable to Certificate Principal
Group I Scheduled Principal 278,061.11
Group I Curtailments 41,478.35
Group I Prepayments 3,664,587.54
Group I Liquidation Proceeds 0.00
Group II Scheduled Principal 140,624.55
Group II Curtailments 11,167.84
Group II Prepayments 3,446,341.07
Group II Liquidation Proceeds 0.00
Extra Principal Distribution Amount 2,027,625.64
Sec. 4.03 (a)(ii) Interest Distribution Amounts
Interest Distribution - AF-1 98,853.38
Unpaid Interest - AF-1 0.00
Remaining Unpaid Interest - AF-1 0.00
Interest Distribution - AF-2 50,166.67
Unpaid Interest - AF-2 0.00
Remaining Unpaid Interest - AF-2 0.00
Interest Distribution - AF-3 121,520.00
Unpaid Interest - AF-3 0.00
Remaining Unpaid Interest - AF-3 0.00
Interest Distribution - AF-4 78,602.50
Unpaid Interest - AF-4 0.00
Remaining Unpaid Interest - AF-4 0.00
Interest Distribution - AF-5 74,734.31
Unpaid Interest - AF-5 0.00
Remaining Unpaid Interest - AF-5 0.00
Interest Distribution - AV-1 229,582.12
Unpaid Interest - AV-1 0.00
Remaining Unpaid Interest - AV-1 0.00
Interest Distribution - M-1 137,158.00
Unpaid Interest - M-1 0.00
Remaining Unpaid Interest - M-1 0.00
Interest Distribution - M-2 124,117.66
Unpaid Interest - M-2 0.00
Remaining Unpaid Interest - M-2 0.00
JPMORGAN Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
[LOGO]
Page 3 of 6
- --------------------------------------------------------------------------------
Equity One ABS, Inc. Mortgage Pass-Through Certificates, Series 2003-2
August 25, 2003
- --------------------------------------------------------------------------------
Interest Distribution - M-3 62,060.40
Unpaid Interest - M-3 0.00
Remaining Unpaid Interest - M-3 0.00
Interest Distribution - B 33,242.29
Unpaid Interest - B 0.00
Remaining Unpaid Interest - B 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 AF-5 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 M-3 Available Funds Shortfall 0.00
Class B Available Funds Shortfall 0.00
Sec. 4.03(a)(v) Pool Principal Balances
Group I Beginning Pool Balance 295,470,064.23
Group I Ending Pool Balance 291,485,937.23
Group II Beginning Pool Balance 192,862,368.15
Group II Ending Pool Balance 189,264,234.69
Total Beginning Pool Balance 488,332,432.38
Total Ending Pool Balance 480,750,171.92
Sec. 4.03(a)(vi) Servicing Fee
Group I Servicing Fee 123,112.53
Group II Servicing Fee 80,359.32
Sec. 4.03(a)(viii) Delinquency Advances
Group I Delinquency Advances Included
in Current Distribution 0.00
Group I Recouped Advances Included in
Current Distribution 18,782.55
Group I Aggregate Amount of Advances
Outstanding 290,936.95
Group II Delinquency Advances Included
in Current Distribution 48,822.34
Group II Recouped Advances Included in
Current Distribution 0.00
Group II Aggregate Amount of Advances
Outstanding 275,352.92
JPMORGAN Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
[LOGO]
Page 4 of 6
- --------------------------------------------------------------------------------
Equity One ABS, Inc. Mortgage Pass-Through Certificates, Series 2003-2
August 25, 2003
- --------------------------------------------------------------------------------
Section 4.03(a)(ix) A Group I and Group II Loans Delinquent
--------------------------------------------------------
Group 1
--------------------------------------------------------
Period Number Principal Balance Percentage
0-30 days 263 26,309,875.69 9.03 %
31-60 days 26 2,021,829.32 0.69 %
61-90 days 11 1,196,502.60 0.41 %
91+days 3 261,530.04 0.09 %
Total 303 29,789,737.65 10.22 %
--------------------------------------------------------
--------------------------------------------------------
Group 2
--------------------------------------------------------
Period Number Principal Balance Percentage
0-30 days 160 20,091,733.87 10.62 %
31-60 days 27 2,567,830.93 1.36 %
61-90 days 7 681,089.03 0.36 %
91+days 2 361,181.69 0.19 %
Total 196 23,701,835.52 12.53 %
--------------------------------------------------------
Sec. 4.03 (a)(ix) B Group I and Group II Loans in Foreclosure
--------------------------------------------------------
Group 1
--------------------------------------------------------
Number Principal Balance Percentage
3 185,824.54 0.06 %
--------------------------------------------------------
--------------------------------------------------------
Group 2
--------------------------------------------------------
Number Principal Balance Percentage
5 426,351.66 0.23 %
--------------------------------------------------------
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 1,438,971.39
Group II Three Largest Loans 1,216,303.27
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
JPMORGAN Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
[LOGO]
Page 5 of 6
- --------------------------------------------------------------------------------
Equity One ABS, Inc. Mortgage Pass-Through Certificates, Series 2003-2
August 25, 2003
- --------------------------------------------------------------------------------
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
Class B Net WAC Cap Carryover Amounts Due 0.00
Class B Net WAC Cap Carryover Amounts Paid 0.00
Class B Net WAC Cap Carryover Remaining
Amounts Due 0.00
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 0.00
Group I Cumulative Realized Losses 0.00
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 8.05
Group II Weighted Average Mortgage Rate 7.89
Sec. 4.03 (a)(xix) Weighted Average Remaining Term of Outstanding Loans
Group I Weighted Average Remaining Term 288.00
Group II Weighted Average Remaining Term 355.00
Sec. 4.03 (a)(xx), Overcollateralization Amounts
(xxi),(xxiii)
Overcollateralization Amount 8,382,805.56
Overcollateralization Target
Amount 20,061,430.37
Overcollateralization Release Amount 0.00
Overcollateralization Deficiency
Amount 11,678,624.81
JPMORGAN Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
[LOGO]
Page 6 of 6
- --------------------------------------------------------------------------------
Equity One ABS, Inc. Mortgage Pass-Through Certificates, Series 2003-2
July 25, 2003
- --------------------------------------------------------------------------------
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 18.01 %
Senior Specified Enhancement Percentage 40.00 %
Sec. 4.03 (a)(xxv) 60+ Day Delinquent Loans
60+ Day Delinquent Loans as a percentage
of the current Pool Balance 0.65 %
Sec. 4.03 (a)(xxvi) Amount of Funds Collected by Trustee under
Yield Maintenance Agreement 0.00
JPMORGAN Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
[LOGO]