8-K 1 cw03j11_8k0312.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): December 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 December 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 December 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: December 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 December 25, 2003 Payment Date: 12/25/03 ------------------------------------------------------------ Countrywide Home Loans Mortgage Pass - Through Certificates, Series 2003-J11 Alternative Loan Trust 2003-J1 ------------------------------------------------------------

Payment Date: 12/25/03 ------------------------------------------------------------ Countrywide Home Loans Mortgage Pass - Through Certificates, Series 2003-J11 Alternative Loan Trust 2003-J1 ------------------------------------------------------------

------------------------------------------------------------ Countrywide Home Loans Mortgage Pass - Through Certificates, Series 2003-J11 Alternative Loan Trust 2003-J1 ------------------------------------------------------------ -------------------------------------------------------------------------------- COLLATERAL INFORMATION -------------------------------------------------------------------------------- Prin balance 390,063,532.87 86,721,235.00 232,521,949.88 Loan count 953 185 474 Avg loan rate 5.962301% 5.894667% 5.373670% Prepay amount 5,109,377.51 360,685.86 1,276,789.61 Total ----- Prin balance 62,353,526.42 771,660,244.17 Loan count 164 1776 Avg loan rate 7.738523% 5.93 Prepay amount 2,836,861.06 9,583,714.04 -------------------------------------------------------------------------------- FEES AND ADVANCES -------------------------------------------------------------------------------- Master serv fees 80,411.02 18,098.65 48,550.88 Sub servicer fees 153,147.49 0.00 68.52 Trustee fees 2,966.76 653.79 1,760.17 Agg advances N/A N/A N/A Adv this period 6,824.83 0.00 0.00 Total ----- Master serv fees 11,449.16 158,509.71 Sub servicer fees 136.79 153,352.80 Trustee fees 489.77 5,870.49 Agg advances N/A N/A Adv this period 0.00 6,824.83 -------------------------------------------------------------------------------- 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 7,827,326.31 0.00 0.00 Total ----- Bankruptcy 0.00 0.00 Fraud 1,753,771.21 16,580,657.99 Special Hazard 0.00 7,827,326.31 Aggregate Certificate Information ----------------------------------------------------------------------------- Class Aggregate Aggregate Aggregate Type Percentage Prepay Pct. End Cert. Bal. ----------------------------------------------------------------------------- Senior 96.795203% 100.000000% 757,601,047.68 ----------------------------------------------------------------------------- Junior 3.204797% 0.000000% 25,083,452.40 ----------------------------------------------------------------------------- -------------------------------------------------------------------------------- DELINQUENCY INFORMATION -------------------------------------------------------------------------------- Period Loan Count Ending Stated Balance ------ ---------- --------------------- 30 to 59 days 2 1,188,175.72 60 to 89 days 0 0.00 90 or more 0 0.00 Foreclosure 0 0.00 Totals: 2 1,188,175.72 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- 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 14,615,793.81 14,615,793.81 Principal remittance amount 11,072,387.17 11,072,387.17 Interest remittance amount 3,543,406.64 3,543,406.64

CWMBS INC MORTGAGE PASS THR CERTS SER 2003-J11 8-K