8-K 1 cw03j11_8k0310.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): October 25, 2003 CW (Depositor) (Issuer in respect of Mortgage Pass - Through Certificates, Series 2003-J11) (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 Series 2003-J11 On October 25, 2003, The Bank of New York, as Trustee for CW, Mortgage Pass - Through Certificates Series 2003-J11, made a monthly distribution to Certificate holders of principal and/or interest pursuant to the Pooling and Servicing Agreement, dated as of August 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 Series 2003-J11 relating to the distribution date of October 25, 2003 prepared by The Bank of New York, as Trustee under the Pooling and Servicing Agreement dated as of August 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: October 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 October 25, 2003 Payment Date: 10/25/03 ------------------------------------------------------------ Countrywide Home Loans Mortgage Pass - Through Certificates, Series 2003-J11 Alternative Loan Trust 3003-J1 ------------------------------------------------------------

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 51,~~170~~123,~~000~~851.0001 4.750000% 46255,~~148~~218.9905 202,~~547~~365.9224 ~~248~~457,~~696~~583.9030 0.00 0.00 1A2 51,~~170~~123,~~000~~851.0001 5.250000% 46255,~~148~~218.9905 223,~~868~~666.7585 ~~270~~478,~~017~~884.7490 0.00 0.00 1A3 102,~~340~~247,~~000~~702.0003 5.500000% 92510,~~297~~436.9711 ~~469~~468,~~058~~635.3330 ~~561~~979,~~356~~071.3141 0.00 0.00 1A4 5,420,000.00 5.250000% 0.00 23,712.50 23,712.50 0.00 0.00 1A5 112,~~463~~343,~~000~~222.0062 5.250000% ~~119~~662,~~777~~405.3864 ~~492~~491,~~025~~501.6360 ~~611~~1,~~803~~153,907.0024 0.00 0.00 1A6 23,443,000.00 5.250000% 0.00 102,563.13 102,563.13 0.00 0.00 1A7 420,000.00 5.250000% 0.00 1,837.50 1,837.50 0.00 0.00 1A8 39,296,000.00 5.250000% 0.00 171,920.00 171,920.00 0.00 0.00 1A9 704,000.00 5.250000% 0.00 3,080.00 3,080.00 0.00 0.00 2A1 7674,~~945~~577,~~000~~747.0012 5.500000% 21,~~367~~328,~~252~~210.8867 ~~352~~341,~~664~~814.5867 21,~~719~~670,~~917~~025.4734 0.00 0.00 2A2 1,521,000.00 5.500000% 0.00 6,971.25 6,971.25 0.00 0.00 2A3 9,135,000.00 5.500000% 0.00 41,868.75 41,868.75 0.00 0.00 2X 5149,~~899~~583,~~855~~106.0030 0.~~364198~~351373% 0.00 1514,~~751~~518.5246 1514,~~751~~518.5246 0.00 0.00 3A1 ~~231~~228,~~920~~098,~~000~~912.0021 5.000000% 35,~~821~~984,~~087~~392.7960 ~~966~~950,~~333~~412.3313 46,~~787~~934,~~421~~804.1273 0.00 0.00 3A2 65,~~100~~994,~~000~~224.0080 5.000000% ~~105~~165,~~775~~659.2071 2524,~~416~~975.6794 ~~131~~190,~~191~~635.8665 0.00 0.00 3A3 320,000.00 5.000000% 0.00 1,333.33 1,333.33 0.00 0.00 3X ~~138~~158,~~321~~688,~~467~~958.0081 0.~~328725~~307755% 0.00 3740,~~891~~697.4174 3740,~~891~~697.4174 0.00 0.00 4A1 8579,~~014~~354,~~000~~480.0090 6.000000% 511,~~659~~732,~~519~~853.1037 ~~425~~396,~~070~~772.0040 612,~~084~~129,~~589~~625.1077 0.00 0.00 4X 8782,~~688~~024,~~561~~816.0033 1.~~493864~~504271% 0.00 ~~109~~102,~~162~~822.3294 ~~109~~102,~~162~~822.3294 0.00 0.00 PO 6,~~364~~348,~~467~~296.4828 0.000000% 16991,~~171~~318.2023 0.00 16991,~~171~~318.2023 0.00 0.00 Residual AR ~~100~~0.00 5.250000% ~~100~~0.00 0.4410 ~~100~~0.4410 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- Subordinate M 14,~~095~~075,~~100~~784.0023 5.~~281500~~281569% 1941,~~315~~160.7784 6261,~~036~~951.0586 81103,~~351~~112.8370 0.00 0.00 B1 4,~~145~~139,~~200~~519.0046 5.~~281500~~281569% 512,~~680~~104.5491 18,~~244~~219.0630 2330,~~924~~324.6021 0.00 0.00 B2 2,~~901~~897,~~700~~723.0054 5.~~281500~~281569% 38,~~976~~473.4661 12,~~771~~753.1177 1621,~~747~~227.5638 0.00 0.00 B3 1,~~243~~241,~~600~~895.0078 5.~~281500~~281569% 13,~~704~~631.2259 5,~~473~~465.3997 79,~~177~~097.6156 0.00 0.00 B4 1,~~243~~241,~~600~~895.0078 5.~~281500~~281569% 13,~~704~~631.2259 5,~~473~~465.3997 79,~~177~~097.6156 0.00 0.00 B5 1,~~658~~655,~~145~~873.6030 5.~~281500~~281569% 24,~~272~~842.3016 7,~~297~~288.9101 912,~~570~~130.2116 -0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- Totals - - ~~829~~816,~~032~~723,~~913~~980.0809 - 1221,~~308~~959,~~932~~557.9913 3,~~784~~722,~~373~~614.2871 1625,~~093~~682,~~306~~171.2784 - - ---------------------------------------------------------------------------------------------------------------------------------- Class Information -------------------------------------------------------------------------------- Ending Cert. Unpaid Type Class Code Name Notional Bal. Interest -------------------------------------------------------------------------------- Senior 1A1 5150,~~123~~868,~~851~~632.0196 0.00 1A2 5150,~~123~~868,~~851~~632.0196 0.00 1A3 ~~102~~101,~~247~~737,~~702~~265.0392 0.00 1A4 5,420,000.00 0.00 1A5 ~~112~~111,~~343~~680,~~222~~816.6298 0.00 1A6 23,443,000.00 0.00 1A7 420,000.00 0.00 1A8 39,296,000.00 0.00 1A9 704,000.00 0.00 2A1 7473,~~577~~249,~~747~~536.1245 0.00 2A2 1,521,000.00 0.00 2A3 9,135,000.00 0.00 2X 4948,~~583~~705,~~106~~942.3080 0.00 3A1 ~~228~~222,~~098~~114,~~912~~519.2161 0.00 3A2 5,~~994~~828,~~224~~565.8009 0.00 3A3 320,000.00 0.00 3X ~~158~~134,~~688~~046,~~958~~052.8155 0.00 4A1 7967,~~354~~621,~~480~~627.9053 0.00 4X 8270,~~024~~287,~~816~~853.3391 0.00 PO 65,~~348~~356,~~296~~978.2805 0.00 Residual AR 0.00 0.00 -------------------------------------------------------------------------------- Subordinate M 14,~~075~~034,~~784~~623.2339 0.00 B1 4,~~139~~127,~~519~~414.4655 0.00 B2 2,~~897~~889,~~723~~249.5493 0.00 B3 1,~~241~~238,~~895~~264.7819 0.00 B4 1,~~241~~238,~~895~~264.7819 0.00 B5 1,~~655~~651,~~873~~031.3014 0.00 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Totals - - ~~816~~794,~~723~~764,~~980~~422.0996 - --------------------------------------------------------------------------------

Payment Date: 10/25/03 ------------------------------------------------------------ Countrywide Home Loans Mortgage Pass - Through Certificates, Series 2003-J11 Alternative Loan Trust 3003-J1 ------------------------------------------------------------

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 51,~~170~~123,~~000~~851.0001 4.750000% 12669EY26 04.~~901876~~987650 3.~~958333~~954763 ~~999~~994.~~098124~~110474 1A2 51,~~170~~123,~~000~~851.0001 5.250000% 12669EY34 04.~~901876~~987650 4.~~375000~~371054 ~~999~~994.~~098124~~110474 1A3 102,~~340~~247,~~000~~702.0003 5.500000% 12669EY42 04.~~901876~~987650 4.~~583333~~579200 ~~999~~994.~~098124~~110474 1A4 5,420,000.00 5.250000% 12669EY59 0.000000 4.375000 1,000.000000 1A5 112,~~463~~343,~~000~~222.0062 5.250000% 12669EY67 15.~~065038~~889987 4.~~375000~~370340 ~~998~~993.~~934962~~044975 1A6 23,443,000.00 5.250000% 12669EY75 0.000000 4.375000 1,000.000000 1A7 420,000.00 5.250000% 12669EY83 0.000000 4.375000 1,000.000000 1A8 39,296,000.00 5.250000% 12669EY91 0.000000 4.375000 1,000.000000 1A9 704,000.00 5.250000% 12669EZ25 0.000000 4.375000 1,000.000000 2A1 7674,~~945~~577,~~000~~747.0012 5.500000% 12669EZ33 3017.~~765519~~261819 4.~~583333~~442325 ~~969~~951.~~234481~~972662 2A2 1,521,000.00 5.500000% 12669EZ41 0.000000 4.583333 1,000.000000 2A3 9,135,000.00 5.500000% 12669EZ58 0.000000 4.583333 1,000.000000 2X 5149,~~899~~583,~~855~~106.0030 0.~~364198~~351373% 12669EZ66 0.000000 0.~~303498~~279740 ~~955~~938.~~361172~~460094 3A1 ~~231~~228,~~920~~098,~~000~~912.0021 5.000000% 12669EZ90 1625.~~475887~~803694 4.~~166667~~098017 ~~983~~957.~~524113~~720419 3A2 65,~~100~~994,~~000~~224.0080 5.000000% 12669E2A3 1727.~~340196~~157330 4.~~166667~~094416 ~~982~~955.~~659804~~502474 3A3 320,000.00 5.000000% 12669E2B1 0.000000 4.166667 1,000.000000 3X ~~138~~158,~~321~~688,~~467~~958.0081 0.~~328725~~307755% 12669EZ74 0.000000 0.~~273937~~294226 ~~1,147~~969.~~247512~~090738 4A1 8579,~~014~~354,~~000~~480.0090 6.000000% 12669E2C9 66138.~~571613~~010838 54.~~000000~~667142 ~~933~~795.~~428387~~417549 4X 8782,~~688~~024,~~561~~816.0033 1.~~493864~~504271% 12669EZ82 0.000000 1.~~244887~~172592 ~~935~~801.~~410678~~562406 PO 6,~~364~~348,~~467~~296.4828 0.000000% 12669E2D7 2155.~~540856~~758237 0.000000 ~~997~~841.~~459144~~700907 Residual AR ~~100~~0.00 5.250000% 12669E2H8 ~~1,000~~0.000000 40.~~375000~~980609 0.000000 ------------------------------------------------------------------------------------------------------------------------ Subordinate M 14,~~095~~075,~~100~~784.0023 5.~~281500~~281569% 12669E2E5 12.~~370389~~920223 4.~~401250~~395276 ~~998~~995.~~629611~~709388 B1 4,~~145~~139,~~200~~519.0046 5.~~281500~~281569% 12669E2F2 12.~~370389~~920223 4.~~401250~~395276 ~~998~~995.~~629611~~709388 B2 2,~~901~~897,~~700~~723.0054 5.~~281500~~281569% 12669E2G0 12.~~370389~~920223 4.~~401250~~395276 ~~998~~995.~~629611~~709388 B3 1,~~243~~241,~~600~~895.0078 5.~~281500~~281569% 12669E2M7 12.~~370389~~920223 4.~~401250~~395276 ~~998~~995.~~629611~~709388 B4 1,~~243~~241,~~600~~895.0078 5.~~281500~~281569% 12669E2N5 12.~~370389~~920223 4.~~401250~~395276 ~~998~~995.~~629611~~709388 B5 1,~~658~~655,~~145~~873.6030 5.~~281500~~281569% 12669E2P0 12.~~370388~~920223 4.~~401250~~395276 ~~998~~995.~~629611~~709389 ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Totals - - ~~829~~816,~~032~~723,~~913~~980.0809 - - - - - ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------ Countrywide Home Loans Mortgage Pass - Through Certificates, Series 2003-J11 Alternative Loan Trust 3003-J1 ------------------------------------------------------------ -------------------------------------------------------------------------------- COLLATERAL INFORMATION -------------------------------------------------------------------------------- Prin balance 397,484,401.53 87,630,704.35 239,361,463.17 Loan count 966 187 484 Avg loan rate 5.795972% 5.895718% 5.337856% Prepay amount 1,683,369.92 1,252,311.69 4,138,877.99 Total ----- Prin balance 70,287,853.91 794,764,422.96 Loan count 184 1821 Avg loan rate 7.767252% 5.87 Prepay amount 11,610,744.39 18,685,303.99 -------------------------------------------------------------------------------- FEES AND ADVANCES -------------------------------------------------------------------------------- Master serv fees 83,216.47 18,335.56 50,749.75 Sub servicer fees 101,585.64 0.00 69.00 Trustee fees 2,997.65 667.30 1,845.29 Agg advances N/A N/A N/A Adv this period 0.00 0.00 0.00 Total ----- Master serv fees 8,544.25 160,846.02 Sub servicer fees 272.12 101,926.76 Trustee fees 615.19 6,125.43 Agg advances N/A N/A Adv this period 0.00 0.00 -------------------------------------------------------------------------------- LOSSES & INSURANCE COVERAGES -------------------------------------------------------------------------------- Realized losses 0.00 0.00 0.00 Cumulative losses 0.00 0.00 0.00 Total ----- Realized losses 0.00 0.00 Cumulative losses 0.00 0.00 Coverage Amounts ---------------- Bankruptcy 0.00 0.00 0.00 Fraud 7,999,999.87 1,826,886.99 4,999,999.92 Special Hazard 8,167,239.80 0.00 0.00 Total ----- Bankruptcy 0.00 0.00 Fraud 1,753,771.21 16,580,657.99 Special Hazard 0.00 8,167,239.80 Aggregate Certificate Information ----------------------------------------------------------------------------- Class Aggregate Aggregate Aggregate Type Percentage Prepay Pct. End Cert. Bal. ----------------------------------------------------------------------------- Senior 96.916813% 100.000000% 791,471,287.99 ----------------------------------------------------------------------------- Junior 3.083187% 0.000000% 25,178,847.40 ----------------------------------------------------------------------------- -------------------------------------------------------------------------------- DELINQUENCY INFORMATION -------------------------------------------------------------------------------- Period Loan Count Ending Stated Balance ------ ---------- --------------------- 30 to 59 days 0 0.00 60 to 89 days 0 0.00 90 or more 0 0.00 Foreclosure 0 0.00 Totals: 0 0.00 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- 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 25,682,171.84 25,682,171.84 Principal remittance amount 21,959,557.13 21,959,557.13 Interest remittance amount 3,722,614.71 3,722,614.71

Filing Compare · CWMBS INC MORTGAGE PASS THR CERTS SER 2003-J11