UNITED STATES
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
ACE SECURITIES CORP. HOME EQUITY LOAN TRUST
Asset-Backed Pass-Through Certs., Series 2003-FM1 Trust
(Exact name of registrant as specified in its charter)
New York (governing law of 333-45458-08
Pooling and Servicing Agreement) (Commission Pending
(State or other File Number) IRS EIN
jurisdiction
of Incorporation)
c/o Wells Fargo Bank Minnesota, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (410) 884-2000
(Former name or former address, if changed since last report)
ITEM 5. Other Events
On August 25, 2003 a distribution was made to holders of ACE SECURITIES CORP.,
HOME EQUITY LOAN TRUST, Asset-Backed Pass-Through Certs., Series 2003-FM1 Trust.
ITEM 7. Financial Statements and Exhibits
(c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of
Asset-Backed Pass-Through Certs.,
Series 2003-FM1 Trust, relating to the
August 25, 2003 distribution.
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 hereunto duly authorized.
ACE SECURITIES CORP.HOME EQUITY LOAN TRUST
Asset-Backed Pass-Through Certs., Series 2003-FM1 Trust
By: Wells Fargo Bank Minnesota, N.A. as Securities
Administrator
By: /s/ Beth Belfield, Assistant Vice President
By: Beth Belfield, Assistant Vice President
Date: 9/4/03
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Asset-Backed
Pass-Through Certs., Series 2003-FM1 Trust,
relating to the August 25, 2003 distribution.
EX-99.1
ACE Securities Corporation Home Equity Loan Trust
Asset-Backed Pass-Through Certificates
Record Date: 7/31/03
Distribution Date: 8/25/03
ACE Series: 2003-FM1
Contact: Customer Service - CTSLink
Wells Fargo Bank Minnesota, N.A.
Securities Administration Services
7485 New Horizon Way
Frederick, MD 21703
Telephone: (301) 815-6600
Fax: (301) 815-6660
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest Principal
Class CUSIP Description Rate Balance Distribution Distribution
<s> <c> <c> <c> <c> <c> <c>
A-1 004421BN2 SEN 1.44000% 285,910,426.48 354,528.93 8,948,255.97
A-2 004421BP7 SEN 1.47000% 64,074,485.31 81,107.62 2,823,381.33
A-IO 004421BQ5 SEN 5.50000% 0.00 208,289.58 0.00
M-1 004421BR3 MEZ 1.96000% 27,267,000.00 46,020.64 0.00
M-2 004421BS1 MEZ 2.95000% 26,131,000.00 66,380.00 0.00
M-3 004421BT9 MEZ 3.23000% 4,544,000.00 12,638.63 0.00
M-4 004421BU6 MEZ 4.60000% 7,953,000.00 31,502.72 0.00
M-5 004421BV4 MEZ 4.60000% 9,089,000.00 36,002.54 0.00
M-6 004421BW2 MEZ 4.60000% 4,544,000.00 17,999.29 0.00
CE ACE03F1CE SUB 0.00000% 9,089,206.00 1,965,482.50 0.00
P ACE03FM1P SEN 0.00000% 100.00 324,636.64 0.00
R-III ACE03F1R1 SEN 0.00000% 0.00 0.00 0.00
Totals 438,602,217.79 3,144,589.09 11,771,637.30
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<s> <c> <c> <c> <c>
A-1 0.00 276,962,170.51 9,302,784.90 0.00
A-2 0.00 61,251,103.98 2,904,488.95 0.00
A-IO 0.00 0.00 208,289.58 0.00
M-1 0.00 27,267,000.00 46,020.64 0.00
M-2 0.00 26,131,000.00 66,380.00 0.00
M-3 0.00 4,544,000.00 12,638.63 0.00
M-4 0.00 7,953,000.00 31,502.72 0.00
M-5 0.00 9,089,000.00 36,002.54 0.00
M-6 0.00 4,544,000.00 17,999.29 0.00
CE 0.00 9,089,206.00 1,965,482.50 0.00
P 0.00 100.00 324,636.64 0.00
R-III 0.00 0.00 0.00 0.00
Totals 0.00 426,830,580.49 14,916,226.39 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
</FN>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<s> <c> <c> <c> <c> <c> <c>
A-1 298,374,000.00 285,910,426.48 0.00 8,948,255.97 0.00 0.00
A-2 67,458,000.00 64,074,485.31 0.00 2,823,381.33 0.00 0.00
A-IO 0.00 0.00 0.00 0.00 0.00 0.00
M-1 27,267,000.00 27,267,000.00 0.00 0.00 0.00 0.00
M-2 26,131,000.00 26,131,000.00 0.00 0.00 0.00 0.00
M-3 4,544,000.00 4,544,000.00 0.00 0.00 0.00 0.00
M-4 7,953,000.00 7,953,000.00 0.00 0.00 0.00 0.00
M-5 9,089,000.00 9,089,000.00 0.00 0.00 0.00 0.00
M-6 4,544,000.00 4,544,000.00 0.00 0.00 0.00 0.00
CE 9,089,206.86 9,089,206.00 0.00 0.00 0.00 0.00
P 100.00 100.00 0.00 0.00 0.00 0.00
R-III 0.00 0.00 0.00 0.00 0.00 0.00
Totals 454,449,306.86 438,602,217.79 0.00 11,771,637.30 0.00 0.00
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<s> <c> <c> <c> <c>
A-1 8,948,255.97 276,962,170.51 0.92823829 8,948,255.97
A-2 2,823,381.33 61,251,103.98 0.90798873 2,823,381.33
A-IO 0.00 0.00 0.00000000 0.00
M-1 0.00 27,267,000.00 1.00000000 0.00
M-2 0.00 26,131,000.00 1.00000000 0.00
M-3 0.00 4,544,000.00 1.00000000 0.00
M-4 0.00 7,953,000.00 1.00000000 0.00
M-5 0.00 9,089,000.00 1.00000000 0.00
M-6 0.00 4,544,000.00 1.00000000 0.00
CE 0.00 9,089,206.00 0.99999991 0.00
P 0.00 100.00 1.00000000 0.00
R-III 0.00 0.00 0.00000000 0.00
Totals 11,771,637.30 426,830,580.49 0.93922595 11,771,637.30
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
<s> <c> <c> <c> <c> <c>
A-1 298,374,000.00 958.22835260 0.00000000 29.99006606 0.00000000
A-2 67,458,000.00 949.84264743 0.00000000 41.85391399 0.00000000
A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
M-1 27,267,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-2 26,131,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-3 4,544,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-4 7,953,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-5 9,089,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-6 4,544,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
CE 9,089,206.86 999.99990538 0.00000000 0.00000000 0.00000000
P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000
R-III 0.00 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(2) All Classes are per $1,000 denomination.
</FN>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
<s> <c> <c> <c> <c> <c>
A-1 0.00000000 29.99006606 928.23828655 0.92823829 29.99006606
A-2 0.00000000 41.85391399 907.98873343 0.90798873 41.85391399
A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
CE 0.00000000 0.00000000 999.99990538 0.99999991 0.00000000
P 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
R-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses
Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Interest Distribution Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class Amount Rate Balance Interest Shortfall Shortfall
<s> <c> <c> <c> <c> <c> <c>
A-1 298,374,000.00 1.44000% 285,910,426.48 354,528.93 0.00 0.00
A-2 67,458,000.00 1.47000% 64,074,485.31 81,107.62 0.00 0.00
A-IO 0.00 5.50000% 45,445,000.00 208,289.58 0.00 0.00
M-1 27,267,000.00 1.96000% 27,267,000.00 46,020.64 0.00 0.00
M-2 26,131,000.00 2.95000% 26,131,000.00 66,380.00 0.00 0.00
M-3 4,544,000.00 3.23000% 4,544,000.00 12,638.63 0.00 0.00
M-4 7,953,000.00 4.60000% 7,953,000.00 31,502.72 0.00 0.00
M-5 9,089,000.00 4.60000% 9,089,000.00 36,002.54 0.00 0.00
M-6 4,544,000.00 4.60000% 4,544,000.00 17,999.29 0.00 0.00
CE 9,089,206.86 0.00000% 9,089,206.00 0.00 0.00 0.00
P 100.00 0.00000% 100.00 0.00 0.00 0.00
R-III 0.00 0.00000% 0.00 0.00 0.00 0.00
Totals 454,449,306.86 854,469.95 0.00 0.00
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
<s> <c> <c> <c> <c> <c>
A-1 0.00 0.00 354,528.93 0.00 276,962,170.51
A-2 0.00 0.00 81,107.62 0.00 61,251,103.98
A-IO 0.00 0.00 208,289.58 0.00 45,445,000.00
M-1 0.00 0.00 46,020.64 0.00 27,267,000.00
M-2 0.00 0.00 66,380.00 0.00 26,131,000.00
M-3 0.00 0.00 12,638.63 0.00 4,544,000.00
M-4 0.00 0.00 31,502.72 0.00 7,953,000.00
M-5 0.00 0.00 36,002.54 0.00 9,089,000.00
M-6 0.00 0.00 17,999.29 0.00 4,544,000.00
CE 0.00 0.00 1,965,482.50 0.00 9,089,206.00
P 0.00 0.00 324,636.64 0.00 100.00
R-III 0.00 0.00 0.00 0.00 0.00
Totals 0.00 0.00 3,144,589.09 0.00
<FN>
(4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Interest Distribution Factors Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class (5) Amount Rate Balance Interest Shortfall Shortfall
<s> <c> <c> <c> <c> <c> <c>
A-1 298,374,000.00 1.44000% 958.22835260 1.18820316 0.00000000 0.00000000
A-2 67,458,000.00 1.47000% 949.84264743 1.20234249 0.00000000 0.00000000
A-IO 0.00 5.50000% 1000.00000000 4.58333326 0.00000000 0.00000000
M-1 27,267,000.00 1.96000% 1000.00000000 1.68777790 0.00000000 0.00000000
M-2 26,131,000.00 2.95000% 1000.00000000 2.54027783 0.00000000 0.00000000
M-3 4,544,000.00 3.23000% 1000.00000000 2.78138864 0.00000000 0.00000000
M-4 7,953,000.00 4.60000% 1000.00000000 3.96111153 0.00000000 0.00000000
M-5 9,089,000.00 4.60000% 1000.00000000 3.96111123 0.00000000 0.00000000
M-6 4,544,000.00 4.60000% 1000.00000000 3.96111136 0.00000000 0.00000000
CE 9,089,206.86 0.00000% 999.99990538 0.00000000 0.00000000 0.00000000
P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
R-III 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(5) All Classes are per $1,000 denomination.
</FN>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
<s> <c> <c> <c> <c> <c>
A-1 0.00000000 0.00000000 1.18820316 0.00000000 928.23828655
A-2 0.00000000 0.00000000 1.20234249 0.00000000 907.98873343
A-IO 0.00000000 0.00000000 4.58333326 0.00000000 1000.00000000
M-1 0.00000000 0.00000000 1.68777790 0.00000000 1000.00000000
M-2 0.00000000 0.00000000 2.54027783 0.00000000 1000.00000000
M-3 0.00000000 0.00000000 2.78138864 0.00000000 1000.00000000
M-4 0.00000000 0.00000000 3.96111153 0.00000000 1000.00000000
M-5 0.00000000 0.00000000 3.96111123 0.00000000 1000.00000000
M-6 0.00000000 0.00000000 3.96111136 0.00000000 1000.00000000
CE 0.00000000 0.00000000 216.24356561 0.00000000 999.99990538
P 0.00000000 0.00000000 3246366.40000000 0.00000000 1000.00000000
R-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless
Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Certificateholder Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Class Rate Balance Balance Balance Balance Percentage
<s> <c> <c> <c> <c> <c> <c>
A-IO1 5.50000% 37,065,000.00 37,065,000.00 0.00 0.00 100.00000000%
A-IO2 5.50000% 8,380,000.00 8,380,000.00 0.00 0.00 100.00000000%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 14,574,191.20
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 208,373.22
Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00
Prepayment Penalties 324,636.64
Total Deposits 15,107,201.06
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 190,974.67
Payment of Interest and Principal 14,916,226.39
Total Withdrawals (Pool Distribution Amount) 15,107,201.06
Ending Balance 0.00
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<s> <c>
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
SERVICING FEES
<s> <c>
Gross Servicing Fee 182,750.89
Master Servicing Fee - Wells Fargo 8,223.78
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 190,974.67
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<s> <c> <c> <c> <c>
Financial Guaranty 0.00 0.00 0.00 0.00
Reserve Fund 1,000.00 0.00 0.00 1,000.00
LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT
DELINQUENCY STATUS
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s> <c> <c> <c> <c> <c>
No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 148 0 0 0 148
16,832,819.29 0.00 0.00 0.00 16,832,819.29
60 Days 49 0 0 0 49
5,121,307.30 0.00 0.00 0.00 5,121,307.30
90 Days 32 0 1 0 33
3,295,290.20 0.00 147,429.66 0.00 3,442,719.86
120 Days 3 0 6 0 9
253,066.77 0.00 832,885.21 0.00 1,085,951.98
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180+ Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 232 0 7 0 239
25,502,483.56 0.00 980,314.87 0.00 26,482,798.43
No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 4.173717% 0.000000% 0.000000% 0.000000% 4.173717%
3.939841% 0.000000% 0.000000% 0.000000% 3.939841%
60 Days 1.381839% 0.000000% 0.000000% 0.000000% 1.381839%
1.198678% 0.000000% 0.000000% 0.000000% 1.198678%
90 Days 0.902425% 0.000000% 0.028201% 0.000000% 0.930626%
0.771286% 0.000000% 0.034507% 0.000000% 0.805793%
120 Days 0.084602% 0.000000% 0.169205% 0.000000% 0.253807%
0.059232% 0.000000% 0.194943% 0.000000% 0.254175%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 6.542583% 0.000000% 0.197406% 0.000000% 6.739989%
5.969038% 0.000000% 0.229450% 0.000000% 6.198488%
Delinquency Status By Groups
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
1 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 135 0 0 0 135
14,131,077.52 0.00 0.00 0.00 14,131,077.52
60 Days 45 0 0 0 45
4,244,503.27 0.00 0.00 0.00 4,244,503.27
90 Days 29 0 1 0 30
3,139,906.60 0.00 147,429.66 0.00 3,287,336.26
120 Days 3 0 5 0 8
253,066.77 0.00 434,052.82 0.00 687,119.59
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 212 0 6 0 218
21,768,554.16 0.00 581,482.48 0.00 22,350,036.64
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 4.231975% 0.000000% 0.000000% 0.000000% 4.231975%
4.042287% 0.000000% 0.000000% 0.000000% 4.042287%
60 Days 1.410658% 0.000000% 0.000000% 0.000000% 1.410658%
1.214168% 0.000000% 0.000000% 0.000000% 1.214168%
90 Days 0.909091% 0.000000% 0.031348% 0.000000% 0.940439%
0.898191% 0.000000% 0.042173% 0.000000% 0.940364%
120 Days 0.094044% 0.000000% 0.156740% 0.000000% 0.250784%
0.072391% 0.000000% 0.124164% 0.000000% 0.196555%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 6.645768% 0.000000% 0.188088% 0.000000% 6.833856%
6.227037% 0.000000% 0.166337% 0.000000% 6.393374%
<caption>
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
2 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 13 0 0 0 13
2,701,741.77 0.00 0.00 0.00 2,701,741.77
60 Days 4 0 0 0 4
876,804.03 0.00 0.00 0.00 876,804.03
90 Days 3 0 0 0 3
155,383.60 0.00 0.00 0.00 155,383.60
120 Days 0 0 1 0 1
0.00 0.00 398,832.39 0.00 398,832.39
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 20 0 1 0 21
3,733,929.40 0.00 398,832.39 0.00 4,132,761.79
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 3.651685% 0.000000% 0.000000% 0.000000% 3.651685%
3.478718% 0.000000% 0.000000% 0.000000% 3.478718%
60 Days 1.123596% 0.000000% 0.000000% 0.000000% 1.123596%
1.128958% 0.000000% 0.000000% 0.000000% 1.128958%
90 Days 0.842697% 0.000000% 0.000000% 0.000000% 0.842697%
0.200069% 0.000000% 0.000000% 0.000000% 0.200069%
120 Days 0.000000% 0.000000% 0.280899% 0.000000% 0.280899%
0.000000% 0.000000% 0.513530% 0.000000% 0.513530%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 5.617978% 0.000000% 0.280899% 0.000000% 5.898876%
4.807745% 0.000000% 0.513530% 0.000000% 5.321275%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 208,373.22
COLLATERAL STATEMENT
Collateral Description Fixed & Mixed ARM
Weighted Average Gross Coupon 8.237789%
Weighted Average Net Coupon 7.737790%
Weighted Average Pass-Through Rate 7.715290%
Weighted Average Maturity(Stepdown Calculation ) 337
Beginning Scheduled Collateral Loan Count 3,630
Number Of Loans Paid In Full 84
Ending Scheduled Collateral Loan Count 3,546
Beginning Scheduled Collateral Balance 438,602,217.79
Ending Scheduled Collateral Balance 426,830,580.49
Ending Actual Collateral Balance at 31-Jul-2003 427,246,117.57
Monthly P &I Constant 3,399,512.97
Special Servicing Fee 0.00
Prepayment Penalties 324,636.64
Realized Loss Amount 0.00
Cumulative Realized Loss 0.00
Ending Scheduled Balance for Premium Loans 426,830,580.49
Scheduled Principal 388,419.89
Unscheduled Principal 11,383,217.41
Required Overcollateralization Amount 0.00
Overcollateralized Increase Amount 0.00
Overcollateralized reduction Amount 0.00
Specified O/C Amount 9,089,206.00
Overcollateralized Amount 9,089,206.00
Overcollateralized Deficiency Amount 0.00
Base Overcollateralized Amount 0.00
Extra principal distribution Amount 0.00
Excess Cash Amount 0.00
COLLATERAL STATEMENT
Collateral Description Fixed & Mixed ARM
Weighted Average Coupon Rate 8.237789%
Weighted Average Net Rate 7.737790%
Weighted Average Pass Through Rate 7.715290%
Weighted Average Maturity 337
Record Date 07/31/2003
Principal and Interest Constant 3,399,512.97
Beginning Loan Count 3,630
Loans Paid in Full 84
Ending Loan Count 3,546
Beginning Scheduled Balance 438,602,217.79
Ending Scheduled Balance 426,830,580.49
Ending Actual Balance at 31-Jul-2003 427,246,117.57
Scheduled Principal 388,419.89
Unscheduled Principal 11,383,217.41
Scheduled Interest 3,010,927.16
Servicing Fee 182,750.89
Master Servicing Fee 8,223.78
Trustee Fee 0.00
FRY Amount 0.00
Special Hazard Fee 0.00
Other Fee 0.00
Pool Insurance Fee 0.00
Spread 1 0.00
Spread 2 0.00
Spread 3 0.00
Net Interest 2,820,118.41
Realized Loss Amount 0.00
Cumulative Realized Loss 0.00
Percentage of Cumulative Losses 0.00
Special Servicing Fee 0.00
Prepayment Penalties 324,636.64
Required Overcollateralized Amount 0.00
Overcollateralized Increase Amount 0.00
Overcollateralized Reduction Amount 0.00
Specified O/C Amount 9,089,206.00
Overcollateralized Amount 9,089,206.00
Overcollateralized Deficiency Amount 0.00
Base Overcollateralization Amount 0.00
Miscellaneous Reporting
Required Overcollateralization Amount: 9,089,206.00
Overcollateralization Increase Amount: 0.00
Overcollateralization Reduction Amount: 0.00
Credit Enhancement Percentage: 20.7617%
Group Level Collateral Statement
Group 1 2 Total
Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed & Mixed ARM
Weighted Average Coupon Rate 8.347819 7.747694 8.237789
Weighted Average Net Rate 7.847819 7.247695 7.737790
Weighted Average Maturity 334 339 337
Beginning Loan Count 3,262 368 3,630
Loans Paid In Full 72 12 84
Ending Loan Count 3,190 356 3,546
Beginning Scheduled Balance 358,187,004.50 80,415,213.29 438,602,217.79
Ending scheduled Balance 349,238,748.53 77,591,831.96 426,830,580.49
Record Date 07/31/2003 07/31/2003 07/31/2003
Principal And Interest Constant 2,807,784.50 591,728.47 3,399,512.97
Scheduled Principal 316,051.04 72,368.85 388,419.89
Unscheduled Principal 8,632,204.93 2,751,012.48 11,383,217.41
Scheduled Interest 2,491,733.46 519,193.70 3,010,927.16
Servicing Fees 149,244.56 33,506.33 182,750.89
Master Servicing Fees 6,716.00 1,507.78 8,223.78
Trustee Fee 0.00 0.00 0.00
FRY Amount 0.00 0.00 0.00
Special Hazard Fee 0.00 0.00 0.00
Other Fee 0.00 0.00 0.00
Pool Insurance Fee 0.00 0.00 0.00
Spread Fee 1 0.00 0.00 0.00
Spread Fee 2 0.00 0.00 0.00
Spread Fee 3 0.00 0.00 0.00
Net Interest 2,335,772.90 484,345.51 2,820,118.41
Realized Loss Amount 0.00 0.00 0.00
Cumulative Realized Loss 0.00 0.00 0.00
Percentage of Cumulative Losses 0.00 0.00 0.00
Prepayment Penalties 0.00 0.00 0.00
Special Servicing Fee 0.00 0.00 0.00
Pass-Through Rate 7.825320 7.225195 7.715290