The following is an excerpt from a 8-K SEC Filing, filed by CWABS INC COUNTRYWIDE HOME LOANS SERV LP ASSET BK CE SE 03 3 on 9/3/2003.
-- Use Sections To Navigate Through The Document --
FORM 8-K
Item 5. Other Events
Item 7. Financial Statements and Exhibits
SIGNATURES
EXHIBIT INDEX
CWABS INC COUNTRYWIDE HOME LOANS SERV LP ASSET BK CE SE 03 3 - 8-K - 20030903 - EXHIBIT_INDEX
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
Previous Section