8-K 1 eq12003-1sep8k.txt FORM 8-K 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 - September 25, 2003 ----------------------------------- (Date of Earliest Event Reported) EQUITY ONE ABS, INC. ---------------------------------------------------------------------- (as depositor under a certain Pooling and Servicing Agreement dated as of January 31, 2003, providing for the issuance of Mortgage Pass-Through Certificates, Series 2003-1) (Exact Name of Registrant as specified in its charter) Delaware 333-81506-05 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-1A, AV-1B, M-1, M-2 and B Certificateholders with respect to the September 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: September 29, 2003 3 ANNEX A Page 1 of 6 -------------------------------------------------------------------------------- Equity One ABS, Inc. Mortgage Pass-Through Certificates, Series 2003-1 Statement to Certificateholders September 25, 2003 --------------------------------------------------------------------------------

----------------------------------------------------------------------------------------------------------------------- DISTRIBUTION IN DOLLARS ----------------------------------------------------------------------------------------------------------------------- ORIGINAL BEGINNING ENDING FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL ~~LOSSES~~LOSES INTEREST BALANCE ----------------------------------------------------------------------------------------------------------------------- AF1 151,000,000.00 ~~114~~101,~~390~~841,~~024~~246.6283 1211,~~548~~572,~~777~~971.7968 ~~123~~110,~~128~~497.1575 1211,~~671~~683,~~905~~469.9443 0.00 0.00 ~~101~~90,~~841~~268,~~246~~275.8315 AF2 51,000,000.00 51,000,000.00 0.00 132,855.00 132,855.00 0.00 0.00 51,000,000.00 AF3 17,000,000.00 17,000,000.00 0.00 58,352.50 58,352.50 0.00 0.00 17,000,000.00 AF4 13,896,000.00 13,896,000.00 0.00 57,830.52 57,830.52 0.00 0.00 13,896,000.00 AV1A 91,305,000.00 8179,~~781~~275,~~766~~792.3222 2,~~505~~818,~~974~~072.1099 ~~102~~100,~~817~~349.8594 2,~~608~~918,~~791~~422.9593 0.00 0.00 7976,~~275~~457,~~792~~719.2223 AV1B 97,927,000.00 8682,~~061~~944,~~052~~588.0710 32,~~116~~559,~~463~~636.9792 ~~108~~105,~~938~~708.9527 32,~~225~~665,~~402~~345.9219 0.00 0.00 8280,~~944~~384,~~588~~951.1018 M1 32,860,000.00 32,860,000.00 0.00 133,083.00 133,083.00 0.00 0.00 32,860,000.00 M2 27,805,000.00 27,805,000.00 0.00 134,135.95 134,135.95 0.00 0.00 27,805,000.00 B 22,749,000.00 22,749,000.00 0.00 135,015.32 135,015.32 0.00 0.00 22,749,000.00 R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 ----------------------------------------------------------------------------------------------------------------------- TOTALS 505,542,000.00 ~~447~~429,~~542~~371,~~843~~627.0115 1816,~~171~~950,~~215~~681.8659 ~~986~~967,~~157~~828.2425 1917,~~157~~918,~~373~~509.1084 0.00 0.00 ~~429~~412,~~371~~420,~~627~~945.1556 ----------------------------------------------------------------------------------------------------------------------- ----------------------------------------------------------------------------------------------------------------------- X 505,542,776.78 ~~458~~442,~~858~~804,~~535~~080.4486 0.00 65.0082 65.0082 0.00 0.00 ~~442~~427,~~804~~877,~~080~~643.8657 -----------------------------------------------------------------------------------------------------------------------

----------------------------------------------------------------------------------------~~----~~ ---------------------- FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES ----------------------------------------------------------------------------------------~~----~~ ---------------------- CURRENT BEGINNING ENDING ~~RATE~~PASS THRU CLASS CUSIP PRINCIPAL PRINCIPAL INTEREST TOTAL PRINCIPAL CLASS ~~PASS-THRU~~RATE ----------------------------------------------------------------------------------------~~----~~ ---------------------- AF1 294751BS0 ~~757~~674.~~54983192~~44534325 8376.~~10448868~~64219656 0.~~81541821~~73177318 8377.~~91990689~~37396974 ~~674~~597.~~44534325~~80314669 AF1 1.~~250000~~260000 % AF2 294751BT8 1,000.00000000 0.00000000 2.60500000 2.60500000 1,000.00000000 AF2 3.126000 % AF3 294751BU5 1,000.00000000 0.00000000 3.43250000 3.43250000 1,000.00000000 AF3 4.119000 % AF4 294751BV3 1,000.00000000 0.00000000 4.16166667 4.16166667 1,000.00000000 AF4 4.994000 % AV1A 294751BW1 ~~895~~868.~~69866185~~25247489 2730.~~44618696~~86438848 1.~~12609222~~09906292 2831.~~57227917~~96345140 ~~868~~837.~~25247489~~38808641 AV1A 1.~~460000~~470000 % AV1B 294751CA8 ~~878~~847.~~82863837~~00427972 3126.~~82435865~~13821438 1.~~11245060~~07945990 3227.~~93680926~~21767429 ~~847~~820.~~00427972~~86606533 AV1B 1.~~470000~~480000 % M1 294751BX9 1,000.00000000 0.00000000 4.05000000 4.05000000 1,000.00000000 M1 4.860000 % M2 294751BY7 1,000.00000000 0.00000000 4.82416652 4.82416652 1,000.00000000 M2 5.789000 % B 294751BZ4 1,000.00000000 0.00000000 5.93500022 5.93500022 1,000.00000000 B 7.122000 % ----------------------------------------------------------------------------------------~~----~~ ---------------------- TOTALS ~~885~~849.~~27331658~~32928847 3533.~~94402811~~52971977 1.~~95069300~~91443688 3735.~~89472111~~44415665 ~~849~~815.~~32928847~~79956870 ----------------------------------------------------------------------------------------~~----~~ ----------------------------------------------------------------------------------------~~----~~ ---------------------- X N/A ~~907~~875.~~65521043~~89834372 0.00000000 0.~~00001187~~00001151 0.~~00001187~~00001151 ~~875~~846.~~89834372~~37277640 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 -------------------------------------------------------------------------------- [LOGO] JPMORGAN Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved. Page 2 of 6 -------------------------------------------------------------------------------- Equity One ABS, Inc. Mortgage Pass-Through Certificates, Series 2003-1 September 25, 2003 -------------------------------------------------------------------------------- Sec. 4.03(a)(i) Funds Allocable to Certificate Principal Group I Scheduled Principal 289,503.30 Group I Curtailments 28,399.22 Group I Prepayments 9,873,029.04 Group I Liquidation Proceeds 0.00 Group II-A Scheduled Principal 57,675.90 Group II-A Curtailments 4,608.89 Group II-A Prepayments 2,419,254.94 Group II-A Liquidation Proceeds 0.00 Group II-B Scheduled Principal 60,668.29 Group II-B Curtailments 3,739.95 Group II-B Prepayments 2,189,557.76 Group II-B Liquidation Proceeds 0.00 Extra Principal Distribution Amount 2,024,244.30 Sec. 4.03 (a)(ii) Interest Distribution Amounts Interest Distribution - AF-1 110,497.75 Unpaid Interest - AF-1 0.00 Remaining Unpaid Interest - AF-1 0.00 Interest Distribution - AF-2 132,855.00 Unpaid Interest - AF-2 0.00 Remaining Unpaid Interest - AF-2 0.00 Interest Distribution - AF-3 58,352.50 Unpaid Interest - AF-3 0.00 Remaining Unpaid Interest - AF-3 0.00 Interest Distribution - AF-4 57,830.52 Unpaid Interest - AF-4 0.00 Remaining Unpaid Interest - AF-4 0.00 Interest Distribution - AV-1A 100,349.94 Unpaid Interest - AV-1A 0.00 Remaining Unpaid Interest - AV-1A 0.00 Interest Distribution - AV-1B 105,708.27 Unpaid Interest - AV-1B 0.00 Remaining Unpaid Interest - AV-1B 0.00 Interest Distribution - M-1 133,083.00 Unpaid Interest - M-1 0.00 Remaining Unpaid Interest - M-1 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 2003-1 September 25, 2003 -------------------------------------------------------------------------------- Interest Distribution - M-2 134,135.95 Unpaid Interest - M-2 0.00 Remaining Unpaid Interest - M-2 0.00 Interest Distribution - B 135,015.32 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 AV-1A Available Funds Shortfall 0.00 Class AV-1B Available Funds Shortfall 0.00 Class M-1 Available Funds Shortfall 0.00 Class M-2 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 275,871,402.09 Group I Ending Pool Balance 265,680,470.53 Group II-A Beginning Pool Balance 81,370,177.46 Group II-A Ending Pool Balance 78,888,637.73 Group II-B Beginning Pool Balance 85,562,501.31 Group II-B Ending Pool Balance 83,308,535.31 Total Beginning Pool Balance 442,804,080.86 Total Ending Pool Balance 427,877,643.57 Sec. 4.03(a)(vi) Servicing Fee Group I Servicing Fee 114,946.42 Group II-A Servicing Fee 33,904.24 Group II-B Servicing Fee 35,651.04 Sec. 4.03(a)(viii) Delinquency Advances Group I Delinquency Advances Included in Current Distribution 17,982.83 Group I Recouped Advances Included in Current Distribution 0.00 Group I Recouped Advances From Liquidations 0.00 Group I Aggregate Amount of Advances Outstanding 660,271.49 Group II-A Delinquency Advances Included in Current Distribution 34,407.56 Group II-A Recouped Advances Included in Current Distribution 0.00 Group II-A Recouped Advances From Liquidations 0.00 Group II-A Aggregate Amount of Advances Outstanding 316,583.76 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 2003-1 September 25, 2003 -------------------------------------------------------------------------------- Group II-B Delinquency Advances Included in Current Distribution 44,654.19 Group II-B Recouped Advances Included in Current Distribution 0.00 Group II-B Recouped Advances From Liquidations 0.00 Group II-B Aggregate Amount of Advances Outstanding 145,933.21 Section 4.03(a)(ix) A Group I,Group II-A, and Group II-B Loans Delinquent -------------------------------------------------------- Group 1 -------------------------------------------------------- Period Number Principal Balance Percentage 0-30 days 422 41,309,381.48 15.55 % 31-60 days 44 5,189,610.23 1.95 % 61-90 days 16 1,903,421.49 0.72 % 91+days 25 2,109,720.29 0.79 % Total 507 50,512,133.49 19.01 % -------------------------------------------------------- -------------------------------------------------------- Group 2 -------------------------------------------------------- Period Number Principal Balance Percentage 0-30 days 110 12,530,420.27 15.88 % 31-60 days 12 975,368.21 1.24 % 61-90 days 7 762,420.11 0.97 % 91+days 9 905,722.70 1.15 % Total 138 15,173,931.29 19.24 % -------------------------------------------------------- -------------------------------------------------------- Group 3 -------------------------------------------------------- Period Number Principal Balance Percentage 0-30 days 97 14,257,466.46 17.11 % 31-60 days 18 2,443,175.10 2.93 % 61-90 days 4 440,846.48 0.53 % 91+days 3 240,559.18 0.29 % Total 122 17,382,047.22 20.86 % -------------------------------------------------------- Sec. 4.03 (a)(ix) B Group I,Group II-A, and Group II-B Loans in Foreclosure -------------------------------------------------------- Group 1 -------------------------------------------------------- Number Principal Balance Percentage 28 2,841,436.94 1.07 % -------------------------------------------------------- -------------------------------------------------------- Group 2 -------------------------------------------------------- Number Principal Balance Percentage 17 1,424,791.61 1.81 % -------------------------------------------------------- -------------------------------------------------------- Group 3 -------------------------------------------------------- Number Principal Balance Percentage 9 1,239,919.63 1.49 % -------------------------------------------------------- Sec. 4.03(a)(x),(xi) Group I,Group II-A, and Group II-B Loans in REO 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 2003-1 September 25, 2003 -------------------------------------------------------------------------------- -------------------------------------------------------- Group 1 -------------------------------------------------------- Number Principal Balance Percentage 0 0.00 0.00 % -------------------------------------------------------- -------------------------------------------------------- Group 2 -------------------------------------------------------- Number Principal Balance Percentage 0 0.00 0.00 % -------------------------------------------------------- -------------------------------------------------------- Group 3 -------------------------------------------------------- Number Principal Balance Percentage 0 0.00 0.00 % -------------------------------------------------------- Market Value of Group I REO Loans 0.00 Market Value of Group II-A REO Loans 0.00 Market Value of Group II-B REO Loans 0.00 Sec. 4.03(a)(xii) Aggregate Stated Principal Balance of the Three Largest Loans Group I Three Largest Loans 1,954,375.98 Group II-A Three Largest Loans 986,133.58 Group II-B Three Largest Loans 1,808,040.41 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-1A Net WAC Cap Carryover Amounts Due 0.00 Class AV-1A Net WAC Cap Carryover Amounts Paid 0.00 Class AV-1A Net WAC Cap Carryover Remaining Amounts Due 0.00 Class AV-1B Net WAC Cap Carryover Amounts Due 0.00 Class AV-1B Net WAC Cap Carryover Amounts Paid 0.00 Class AV-1B 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-A Aggregate Principal Balance of Balloon Loans 0.00 Group II-B 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-A Current Period Realized Losses 0.00 Group II-A Cumulative Realized Losses 0.00 Group II-B Current Period Realized Losses 0.00 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 2003-1 September 25, 2003 -------------------------------------------------------------------------------- Group II-B 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-A Number of Loans Repurchased 0.00 Group II-B 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 8.85 % Group II-A Weighted Average Mortgage Rate 8.04 % Group II-B Weighted Average Mortgage Rate 8.00 % Sec. 4.03 (a)(xix) Weighted Average Remaining Term of Outstanding Loans Group I Weighted Average Remaining Term 239.00 Group II-A Weighted Average Remaining Term 349.00 Group II-B Weighted Average Remaining Term 348.00 Sec. 4.03 (a)(xxi), Overcollateralization Amounts (xxii),(xxiii) Overcollateralization Amount 15,456,698.01 Overcollateralization Target Amount 20,221,711.07 Overcollateralization Release Amount 0.00 Overcollateralization Deficiency Amount 4,765,013.06 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 22.63 % Senior Specified Enhancement Percentage 41.00 % Sec. 4.03 (a)(xxv) 60+ Day Delinquent Loans 60+ Day Delinquent Loans as a percentage of the current Pool Balance 2.77 % 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]

Filing Compare · EQUITY ONE ABS INC EQUITY ONE MORT PASS THR TRUST 2003-1