8-K 1 cw0325_8k0308.txt 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 (Date of earliest event reported): August 25, 2003 CW (Depositor) (Issuer in respect of Mortgage Pass - Through Certificates, Alternative Loan (Exact name of registrant as specified in charter) Delaware 33-63714 95-4449516 (State or other (Commission File No.) (I.R.S. Employer jurisdiction of Identification No.) organization) , , N/A 91110-7137 (Address of principal executive offices) (Zip Code) Registrant's Telephone Number, including area code: (818)-304-4428 Not Applicable (Former name, former address and former fiscal year, if changed since last report) Item 5. Other Events CW Mortgage Pass - Through Certificates Alternative Loan Trust 2003 - 11T1 On August 25, 2003, The Bank of New York, as Trustee for CW, Mortgage Pass - Through Certificates Alternative Loan Trust 2003 - 11T1, made a monthly distribution to Certificate holders of principal and/or interest pursuant to the Pooling and Servicing Agreement, dated as of May 1, 2003, among CW as Depositor, Countrywide Home Loans, Seller and Master Servicer and The Bank of New York, as Trustee. Item 7. Financial Statements and Exhibits (c) Exhibits Exhibit No. Description 99 Report to Holders of CW, Mortgage Pass - Through Certificates Alternative Loan Trust 2003 - 11T1 relating to the distribution date of August 25, 2003 prepared by The Bank of New York, as Trustee under the Pooling and Servicing Agreement dated as of May 1, 2003. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Dated: August 25, 2003 CW By: /s/ Courtney Bartholomew ------------------------------ Name: Courtney Bartholomew Vice President The Bank of New York, as Trustee EXHIBIT INDEX Exhibit 99 Monthly Remittance Statement dated August 25, 2003 Payment Date: 08/25/03 ------------------------------------------------------------ Countrywide Home Loans Mortgage Pass - Through Certificates, Alternative Loan Trust 2003 - 11T1 Series 2003-25 ------------------------------------------------------------

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 A1 4543,~~541~~129,~~991~~518.7013 4.750000% 2,~~412~~337,~~473~~880.5888 ~~180~~170,~~270~~721.3801 2,~~592~~508,~~743~~601.9689 0.00 0.00 A2 ~~122~~116,~~602~~107,~~008~~472.9488 9.~~521923~~426923% 6,~~494~~293,~~536~~727.0666 ~~972~~912,~~839~~113.0851 7,~~467~~205,~~375~~841.1418 0.00 0.00 A3 ~~179~~169,~~187~~695,~~551~~537.5329 1.~~435000~~500000% 9,~~492~~198,~~014~~525.2405 ~~214~~212,~~278~~119.4542 9,~~706~~410,~~292~~644.6947 0.00 0.00 A4 ~~179~~169,~~187~~695,~~551~~537.5329 0.050000% 0.00 7,~~466~~070.1565 7,~~466~~070.1565 0.00 0.00 PO 36,~~556~~414.8001 0.000000% ~~142~~143.7936 0.00 ~~142~~143.7936 0.00 0.00 Residual AR 0.00 4.750000% 0.00 0.0400 0.0400 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- Subordinate M 4,~~353~~337,~~307~~591.2826 4.750000% 15,~~716~~684.0380 17,~~231~~169.8463 32,~~947~~854.8744 0.00 0.00 B1 1,~~088~~084,~~326~~397.8281 4.750000% 3,~~929~~921.0120 4,~~307~~292.9641 8,~~236~~213.9761 0.00 0.00 B2 ~~725~~722,~~551~~931.2188 4.750000% 2,~~619~~614.3413 2,~~871~~861.9761 5,~~491~~475.3174 0.00 0.00 B3 ~~362~~361,~~775~~465.6194 4.750000% 1,~~309~~307.6707 1,~~435~~430.9980 2,~~745~~737.6687 0.00 0.00 B4 ~~362~~361,~~775~~465.6194 4.750000% 1,~~309~~307.6707 1,~~435~~430.9980 2,~~745~~737.6687 0.00 0.00 B5 ~~362~~361,~~952~~642.4312 4.750000% 1,~~310~~307.3157 1,~~436~~431.6950 2,~~746~~739.9907 -0.0013 0.00 ---------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- Totals - - ~~354~~336,~~623~~198,~~797~~437.9426 - 1817,~~425~~856,~~360~~418.6880 1,~~403~~330,~~574~~641.5334 19,~~828~~187,~~935~~060.2114 -0.13 - ---------------------------------------------------------------------------------------------------------------------------------- Class Information -------------------------------------------------------------------------------- Ending Cert. Unpaid Type Class Code Name Notional Bal. Interest -------------------------------------------------------------------------------- Senior A1 4340,~~129~~791,~~518~~637.1324 0.00 A2 ~~116~~109,~~107~~813,~~472~~745.8822 0.00 A3 ~~169~~160,~~695~~497,~~537~~012.2924 0.00 A4 ~~169~~160,~~695~~497,~~537~~012.2924 0.00 PO 36,~~414~~270.0165 0.00 Residual AR 0.00 0.00 -------------------------------------------------------------------------------- Subordinate M 4,~~337~~321,~~591~~906.2646 0.00 B1 1,~~084~~080,~~397~~476.8161 0.00 B2 ~~722~~720,~~931~~317.8874 0.00 B3 ~~361~~360,~~465~~158.9487 0.00 B4 ~~361~~360,~~465~~158.9487 0.00 B5 ~~361~~360,~~642~~334.1242 0.00 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Totals - - ~~336~~318,~~198~~342,~~437~~018.2633 - --------------------------------------------------------------------------------

Payment Date: 08/25/03 ------------------------------------------------------------ Countrywide Home Loans Mortgage Pass - Through Certificates, Alternative Loan Trust 2003 - 11T1 Series 2003-25 ------------------------------------------------------------

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 A1 4543,~~541~~129,~~991~~518.7013 4.750000% 12669EPU4 5149.~~569517~~975009 3.~~853496~~649366 ~~921~~871.~~945194~~970185 A2 ~~122~~116,~~602~~107,~~008~~472.9488 9.~~521923~~426923% 12669EPV2 5149.~~569517~~975009 7.~~724777~~242589 ~~921~~871.~~945194~~970185 A3 ~~179~~169,~~187~~695,~~551~~537.5329 1.~~435000~~500000% 12669EPW0 5149.~~569517~~975009 1.~~164161~~152431 ~~921~~871.~~945194~~970185 A4 ~~179~~169,~~187~~695,~~551~~537.5329 0.050000% 12669EPX8 0.000000 0.~~040563~~038414 ~~921~~871.~~945194~~970185 PO 36,~~556~~414.8001 0.000000% 12669EPY6 3.~~888284~~903868 0.000000 ~~991~~987.~~598683~~694815 Residual AR 0.00 4.750000% 12669EPZ3 0.000000 0.~~383092~~000000 0.000000 ------------------------------------------------------------------------------------------------------------------------ Subordinate M 4,~~353~~337,~~307~~591.2826 4.750000% 12669EQA7 3.~~597003~~589857 3.~~943935~~929697 ~~992~~989.~~765554~~175697 B1 1,~~088~~084,~~326~~397.8281 4.750000% 12669EQB5 3.~~597003~~589857 3.~~943935~~929697 ~~992~~989.~~765554~~175697 B2 ~~725~~722,~~551~~931.2188 4.750000% 12669EQC3 3.~~597003~~589857 3.~~943935~~929697 ~~992~~989.~~765554~~175697 B3 ~~362~~361,~~775~~465.6194 4.750000% 12669EPR1 3.~~597003~~589857 3.~~943935~~929697 ~~992~~989.~~765554~~175697 B4 ~~362~~361,~~775~~465.6194 4.750000% 12669EPS9 3.~~597003~~589857 3.~~943935~~929697 ~~992~~989.~~765554~~175697 B5 ~~362~~361,~~952~~642.4312 4.750000% 12669EPT7 3.~~597003~~589493 3.~~943935~~929697 ~~992~~989.~~765554~~175697 ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Totals - - ~~354~~336,~~623~~198,~~797~~437.9426 - - - - - ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------ Countrywide Home Loans Mortgage Pass - Through Certificates, Alternative Loan Trust 2003 - 11T1 Series 2003-25 ------------------------------------------------------------ -------------------------------------------------------------------------------- COLLATERAL INFORMATION -------------------------------------------------------------------------------- Total ----- Prin balance 318,342,018.33 318,342,018.33 Loan count 660 660 Avg loan rate 5.674789% 5.67 Prepay amount 16,640,709.62 16,640,709.62 -------------------------------------------------------------------------------- FEES AND ADVANCES -------------------------------------------------------------------------------- Total ----- Master serv fees 59,250.56 59,250.56 Sub servicer fees 186,675.24 186,675.24 Trustee fees 2,521.49 2,521.49 Agg advances N/A N/A Adv this period 49,118.91 49,118.91 -------------------------------------------------------------------------------- LOSSES & INSURANCE COVERAGES -------------------------------------------------------------------------------- Total ----- Realized losses 0.00 0.00 Cumulative losses 0.00 0.00 Coverage Amounts Total ---------------- ----- Bankruptcy 100,000.00 100,000.00 Fraud 3,641,000.00 3,641,000.00 Special Hazard 3,361,984.37 3,361,984.37 Aggregate Certificate Information ----------------------------------------------------------------------------- Class Aggregate Aggregate Aggregate Type Percentage Prepay Pct. End Cert. Bal. ----------------------------------------------------------------------------- Senior 97.857244% 100.000000% 328,968,942.31 ----------------------------------------------------------------------------- Junior 2.142756% 0.000000% 7,203,352.97 ----------------------------------------------------------------------------- -------------------------------------------------------------------------------- DELINQUENCY INFORMATION -------------------------------------------------------------------------------- Period Loan Count Ending Stated Balance ------ ---------- --------------------- 30 to 59 days 8 4,275,924.30 60 to 89 days 4 1,211,660.05 90 or more 0 0.00 Foreclosure 0 0.00 Totals: 12 5,487,584.35 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- 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 19,187,060.14 19,187,060.14 Principal remittance amount 17,856,418.80 17,856,418.80 Interest remittance amount 1,330,641.34 1,330,641.34

Filing Compare · CWMBS INC MORTGAGE PASS THROUGH CERTS SER 2003-25