EXHIBIT INDEX
Exhibit
99 Monthly Remittance Statement dated August 25, 2003
Payment Date: 08/25/03
Countrywide Home Loans
Asset Backed Certificates, Series 2003-03
Class Information Current Payment Information
----------------------------------------------------------------------------------------------------------------------------------
Beginning Pass Thru Principal Interest Total Principal Interest
Type Class Code Name Cert. Bal. Rate Dist. Amt. Dist. Amt. Dist. Losses Shortfalls
----------------------------------------------------------------------------------------------------------------------------------
Senior 1A1 64,659,510.23 1.240000% 526,152.66 69,041.99 595,194.65 0.00 0.00
1A2 10,933,000.00 1.810000% 0.00 16,490.61 16,490.61 0.00 0.00
1A3 39,918,000.00 2.258000% 0.00 75,112.37 75,112.37 0.00 0.00
1A4 16,671,000.00 3.265000% 0.00 45,359.01 45,359.01 0.00 0.00
1A5 18,080,000.00 4.230000% 0.00 63,732.00 63,732.00 0.00 0.00
1A6 19,000,000.00 3.545000% 0.00 56,129.17 56,129.17 0.00 0.00
2A1 103,069,285.54 1.220000% 2,378,937.16 108,280.01 2,487,217.17 0.00 0.00
2A2 253,000,000.00 1.400000% 0.00 305,005.56 305,005.56 0.00 0.00
3A 214,011,627.08 1.370000% 1,703,939.30 252,474.27 1,956,413.57 0.00 0.00
P 100.00 0.000000% 0.00 29,816.30 29,816.30 0.00 0.00
C 826,492,422.81 0.000000% 0.00 2,857,209.51 2,857,209.51 0.00 0.00
Residual AR 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M1 33,200,000.00 1.800000% 0.00 51,460.00 51,460.00 0.00 0.00
M2 10,375,000.00 1.900000% 0.00 16,974.65 16,974.65 0.00 0.00
M3 12,450,000.00 2.300000% 0.00 24,657.92 24,657.92 0.00 0.00
M4 8,300,000.00 2.500000% 0.00 17,868.06 17,868.06 0.00 0.00
M5 8,300,000.00 2.850000% 0.00 20,369.58 20,369.58 0.00 0.00
M6 6,225,000.00 4.000000% 0.00 21,441.67 21,441.67 0.00 0.00
B 8,300,000.00 4.600000% 0.00 32,877.22 32,877.22 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 826,492,522.85 - 4,609,029.12 4,064,299.89 8,673,329.01 - -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior 1A1 64,133,357.57 0.00
1A2 10,933,000.00 0.00
1A3 39,918,000.00 0.00
1A4 16,671,000.00 0.00
1A5 18,080,000.00 0.00
1A6 19,000,000.00 0.00
2A1 100,690,348.38 0.00
2A2 253,000,000.00 0.00
3A 212,307,687.78 0.00
P 100.00 0.00
C 821,883,393.69 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M1 33,200,000.00 0.00
M2 10,375,000.00 0.00
M3 12,450,000.00 0.00
M4 8,300,000.00 0.00
M5 8,300,000.00 0.00
M6 6,225,000.00 0.00
B 8,300,000.00 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 821,883,493.73 -
--------------------------------------------------------------------------------
Payment Date: 08/25/03
Countrywide Home Loans
Asset Backed Certificates, Series 2003-03
Class Information Current Payment Information
Factors per $1,000
------------------------------------------------------------------------------------------------------------------------
Beginning Pass Thru CUSIP Principal Interest Ending Cert./
Type Class Code Name Cert. Bal.(Face) Rate Numbers Dist. Dist. Notional Bal.
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Senior 1A1 64,659,510.23 1.240000% 126671C53 8.039247 1.054914 979.913176
1A2 10,933,000.00 1.810000% 126671C61 0.000000 1.508333 1,000.000000
1A3 39,918,000.00 2.258000% 126671C79 0.000000 1.881667 1,000.000000
1A4 16,671,000.00 3.265000% 126671C87 0.000000 2.720833 1,000.000000
1A5 18,080,000.00 4.230000% 126671C95 0.000000 3.525000 1,000.000000
1A6 19,000,000.00 3.545000% 126671D29 0.000000 2.954167 1,000.000000
2A1 103,069,285.54 1.220000% 126671D37 22.656544 1.031238 958.955699
2A2 253,000,000.00 1.400000% 126671D45 0.000000 1.205556 1,000.000000
3A 214,011,627.08 1.370000% 126671D52 7.932678 1.175392 988.397057
P 100.00 0.000000% 126671E69 0.000000 298,163.000000 1,000.000000
C 826,492,422.81 0.000000% 126671E51 0.000000 3.442421 990.220837
Residual AR 0.00 0.000000% 126671E77 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M1 33,200,000.00 1.800000% 126671D60 0.000000 1.550000 1,000.000000
M2 10,375,000.00 1.900000% 126671D78 0.000000 1.636111 1,000.000000
M3 12,450,000.00 2.300000% 126671D86 0.000000 1.980556 1,000.000000
M4 8,300,000.00 2.500000% 126671D94 0.000000 2.152778 1,000.000000
M5 8,300,000.00 2.850000% 126671E28 0.000000 2.454167 1,000.000000
M6 6,225,000.00 4.000000% 126671E36 0.000000 3.444444 1,000.000000
B 8,300,000.00 4.600000% 126671E44 0.000000 3.961111 1,000.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 826,492,522.85 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Countrywide Home Loans
Asset Backed Certificates, Series 2003-03
COLLATERAL INFORMATION
Prin balance 188,685,803.28 395,690,748.33 237,506,842.08
Loan count 1207 2520 1194
Avg loan rate 7.338494% 7.350002% 7.637560%
Prepay amount 342,240.26 2,037,962.50 1,004,031.15
Total
Prin balance 821,883,393.69
Loan count 4921
Avg loan rate 7.43
Prepay amount 3,384,233.91
FEES AND ADVANCES
Master serv fees 78,810.59 163,810.00 97,740.50
Sub servicer fees 18,880.93 12,354.99 3,802.34
Trustee fees 1,419.09 2,985.52 1,794.08
Agg advances N/A N/A N/A
Adv this period 557.27 7,098.77 4,646.28
Total
Master serv fees 340,361.10
Sub servicer fees 35,038.25
Trustee fees 6,198.69
Agg advances N/A
Adv this period 12,302.32
LOSSES & INSURANCE COVERAGES
Realized losses 0.00 0.00 0.00
Cumulative losses 0.00 0.00 0.00
Total
Realized losses 0.00
Cumulative losses 0.00
Coverage Amounts
Bankruptcy 0.00 0.00 0.00
Fraud 3,800,007.91 8,000,000.65 4,799,980.09
Special Hazard 0.00 0.00 0.00
Total
Bankruptcy 0.00
Fraud 16,599,988.66
Special Hazard 0.00
Aggregate Certificate Information
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
Senior 89.455440% 100.000000% 739,342,522.85
Junior 10.544560% 0.000000% 87,150,000.00
DELINQUENCY INFORMATION
Period Loan Count Ending Stated Balance
30 to 59 days 15 1,607,423.76
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 15 1,607,423.76
REO INFORMATION
REO Date Loan Number Ending Stated Balance Book Value
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
N/A # 0 N/A
Totals: 0 N/A
Current Total Outstanding Balance: 0.00
Current Total Outstanding Number of Loans: 0
OTHER INFORMATION
Amount/Withdrawal Total/Ending Bal.
Available remittance amount 8,673,329.01 8,673,329.01
Principal remittance amount 4,609,029.12 4,609,029.12
Interest remittance amount 4,064,299.89 4,064,299.89
|