UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D. C. 20549
Form 8-K/A
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 27, 2003
BEAR STEARNS ASSET BACKED SECURITIES TRUST
Asset-Backed Certificates, Series 2003-AC1 Trust
(Exact name of registrant as specified in its charter)
New York (governing law of 333-43091-16 Pending
Pooling and Servicing Agreement) (Commission IRS EIN
(State or other File Number)
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
Subsequent to filing the 8-K relating to the payment date on October 27, 2003,
a revision was made to the BEAR STEARNS ASSET BACKED SECURITIES TRUST,
Asset-Backed Certificates, Series 2003-AC1 which was not included in the
original 8-K filed. This revision was not previously disclosed in a 1934
Act filing. An amended 8-K will be filed. The revised data has been and will
continue to be available on the Wells Fargo Bank, Minnesota, as Securities
Administrator, website at www.ctslink.com.
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 Amended monthly report distributed to
holders of Asset-Backed Certificates,
Series 2003-AC1 Trust, relating to the
October 27, 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.
BEAR STEARNS ASSET BACKED SECURITIES TRUST
Asset-Backed Certificates, Series 2003-AC1 Trust
By: Wells Fargo Bank Minnesota, N.A. as Securities
Administrator
By: /s/ Beth Belfield as Assistant Vice President
By: Beth Belfield as Assistant Vice President
Date: 12/23/03
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Amended monthly report distributed to holders of
Asset-Backed Certificates, Series 2003-AC1 Trust,
relating to the October 27, 2003 distribution.
EX-99.1
Bear Stearns Asset Backed Securities
Asset-Backed Certificates
Record Date: 9/30/03
Distribution Date: 10/27/03
BSA Series: 2003-AC1
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 07384YHG4 SEN 4.10300% 353,278,958.47 1,207,919.64 14,462,325.23
A-IO 07384YHH2 IO 5.00000% 0.00 312,500.00 0.00
M-1 07384YHJ8 MEZ 4.60600% 22,333,633.87 85,723.93 914,281.11
M-2 07384YHK5 MEZ 4.96800% 18,272,825.44 75,649.50 748,042.13
B-1 07384YHL3 SUB 5.66500% 3,249,297.54 15,339.39 133,017.82
B-2 07384YHM1 SUB 4.37000% 8,933,291.05 34,700.87 365,705.79
R-1 BSA3AC1R1 RES 0.00000% 0.00 0.00 0.00
R-2 BSA3AC1R2 RES 0.00000% 0.00 0.00 0.00
R-3 BSA3AC1R3 RES 0.00000% 0.00 0.00 0.00
C BSA03AC1C SEN 0.00000% 0.00 648,858.40 0.00
P SEN 0.00000% 100.00 27,984.59 0.00
Totals 406,068,106.37 2,408,676.32 16,623,372.08
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<s> <c> <c> <c> <c>
A-1 0.00 338,816,633.24 15,670,244.87 0.00
A-IO 0.00 0.00 312,500.00 0.00
M-1 0.00 21,419,352.77 1,000,005.04 0.00
M-2 0.00 17,524,783.31 823,691.63 0.00
B-1 0.00 3,116,279.72 148,357.21 0.00
B-2 0.00 8,567,585.26 400,406.66 0.00
R-1 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00
R-3 0.00 0.00 0.00 0.00
C 0.00 0.00 648,858.40 0.00
P 0.00 100.00 27,984.59 0.00
Totals 0.00 389,444,734.30 19,032,048.40 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-1 434,812,000.00 353,278,958.47 0.00 14,462,325.23 0.00 0.00
A-IO 0.00 0.00 0.00 0.00 0.00 0.00
M-1 27,488,000.00 22,333,633.87 0.00 914,281.11 0.00 0.00
M-2 22,490,000.00 18,272,825.44 0.00 748,042.13 0.00 0.00
B-1 3,999,201.00 3,249,297.54 0.00 133,017.82 0.00 0.00
B-2 10,995,000.00 8,933,291.05 0.00 365,705.79 0.00 0.00
R-1 0.00 0.00 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00 0.00
R-3 0.00 0.00 0.00 0.00 0.00 0.00
C 0.00 0.00 0.00 0.00 0.00 0.00
P 100.00 100.00 0.00 0.00 0.00 0.00
Totals 499,784,301.00 406,068,106.37 0.00 16,623,372.08 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 14,462,325.23 338,816,633.24 0.77922558 14,462,325.23
A-IO 0.00 0.00 0.00000000 0.00
M-1 914,281.11 21,419,352.77 0.77922558 914,281.11
M-2 748,042.13 17,524,783.31 0.77922558 748,042.13
B-1 133,017.82 3,116,279.72 0.77922558 133,017.82
B-2 365,705.79 8,567,585.26 0.77922558 365,705.79
R-1 0.00 0.00 0.00000000 0.00
R-2 0.00 0.00 0.00000000 0.00
R-3 0.00 0.00 0.00000000 0.00
C 0.00 0.00 0.00000000 0.00
P 0.00 100.00 1.00000000 0.00
Totals 16,623,372.08 389,444,734.30 0.77922562 16,623,372.08
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-1 434,812,000.00 812.48668038 0.00000000 33.26109958 0.00000000
A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
M-1 27,488,000.00 812.48668037 0.00000000 33.26109975 0.00000000
M-2 22,490,000.00 812.48668030 0.00000000 33.26109960 0.00000000
B-1 3,999,201.00 812.48667921 0.00000000 33.26109890 0.00000000
B-2 10,995,000.00 812.48668031 0.00000000 33.26109959 0.00000000
R-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000
C 0.00 0.00000000 0.00000000 0.00000000 0.00000000
P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000
<FN>
</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 33.26109958 779.22558080 0.77922558 33.26109958
A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
M-1 0.00000000 33.26109975 779.22558098 0.77922558 33.26109975
M-2 0.00000000 33.26109960 779.22558070 0.77922558 33.26109960
B-1 0.00000000 33.26109890 779.22558031 0.77922558 33.26109890
B-2 0.00000000 33.26109959 779.22558072 0.77922558 33.26109959
R-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
C 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
P 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
<FN>
(3) 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>
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-1 434,812,000.00 4.10300% 353,278,958.47 1,207,919.64 0.00 0.00
A-IO 0.00 5.00000% 75,000,000.00 312,500.00 0.00 0.00
M-1 27,488,000.00 4.60600% 22,333,633.87 85,723.93 0.00 0.00
M-2 22,490,000.00 4.96800% 18,272,825.44 75,649.50 0.00 0.00
B-1 3,999,201.00 5.66500% 3,249,297.54 15,339.39 0.00 0.00
B-2 10,995,000.00 4.37000% 8,933,291.05 34,700.87 0.00 0.00
R-1 0.00 0.00000% 0.00 0.00 0.00 0.00
R-2 0.00 0.00000% 0.00 0.00 0.00 0.00
R-3 0.00 0.00000% 0.00 0.00 0.00 0.00
C 0.00 0.00000% 0.00 0.00 0.00 0.00
P 100.00 0.00000% 100.00 0.00 0.00 0.00
Totals 499,784,301.00 1,731,833.33 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 1,207,919.64 0.00 338,816,633.24
A-IO 0.00 0.00 312,500.00 0.00 75,000,000.00
M-1 0.00 0.00 85,723.93 0.00 21,419,352.77
M-2 0.00 0.00 75,649.50 0.00 17,524,783.31
B-1 0.00 0.00 15,339.39 0.00 3,116,279.72
B-2 0.00 0.00 34,700.87 0.00 8,567,585.26
R-1 0.00 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00
R-3 0.00 0.00 0.00 0.00 0.00
C 0.00 0.00 648,858.40 0.00 0.00
P 0.00 0.00 27,984.59 0.00 100.00
Totals 0.00 0.00 2,408,676.32 0.00
<FN>
(4) 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>
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-1 434,812,000.00 4.10300% 812.48668038 2.77802738 0.00000000 0.00000000
A-IO 0.00 5.00000% 1000.00000000 4.16666667 0.00000000 0.00000000
M-1 27,488,000.00 4.60600% 812.48668037 3.11859466 0.00000000 0.00000000
M-2 22,490,000.00 4.96800% 812.48668030 3.36369498 0.00000000 0.00000000
B-1 3,999,201.00 5.66500% 812.48667921 3.83561366 0.00000000 0.00000000
B-2 10,995,000.00 4.37000% 812.48668031 3.15605912 0.00000000 0.00000000
R-1 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R-2 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R-3 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
C 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000
<FN>
(5) Per $1 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 2.77802738 0.00000000 779.22558080
A-IO 0.00000000 0.00000000 4.16666667 0.00000000 1000.00000000
M-1 0.00000000 0.00000000 3.11859466 0.00000000 779.22558098
M-2 0.00000000 0.00000000 3.36369498 0.00000000 779.22558070
B-1 0.00000000 0.00000000 3.83561366 0.00000000 779.22558031
B-2 0.00000000 0.00000000 3.15605912 0.00000000 779.22558072
R-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
C 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
P 0.00000000 0.00000000 279845.90000000 0.00000000 1000.00000000
<FN>
(6) 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>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 19,121,488.53
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 77,437.73
Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00
Prepayment Penalties 0.00
Total Deposits 19,198,926.26
Withdrawals
Reimbursement for Servicer Advances 76,570.61
Payment of Service Fee 90,307.25
Payment of Interest and Principal 19,032,048.40
Total Withdrawals (Pool Distribution Amount) 19,198,926.26
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 85,118.11
Master Servicing Fee 3,404.73
Miscellaneous Fee 1,784.41
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 90,307.25
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<s> <c> <c> <c> <c>
Reserve Fund 5,000.00 0.00 0.00 5,000.00
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 1 0 1 2
93,799.01 0.00 297,554.97 391,353.98
30 Days 14 0 0 0 14
2,954,129.43 0.00 0.00 0.00 2,954,129.43
60 Days 9 0 0 0 9
1,977,031.78 0.00 0.00 0.00 1,977,031.78
90 Days 3 1 1 0 5
440,496.15 366,617.28 122,312.33 0.00 929,425.76
120 Days 1 0 6 0 7
118,358.71 0.00 1,472,508.10 0.00 1,590,866.81
150 Days 1 0 5 0 6
80,549.87 0.00 2,582,890.42 0.00 2,663,440.29
180+ Days 1 0 0 1 2
76,500.00 0.00 0.00 106,256.73 182,756.73
Totals 29 2 12 2 45
5,647,065.94 460,416.29 4,177,710.85 403,811.70 10,689,004.78
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 0.063857% 0.000000% 0.063857% 0.127714%
0.023909% 0.000000% 0.075846% 0.099755%
30 Days 0.893997% 0.000000% 0.000000% 0.000000% 0.893997%
0.752998% 0.000000% 0.000000% 0.000000% 0.752998%
60 Days 0.574713% 0.000000% 0.000000% 0.000000% 0.574713%
0.503939% 0.000000% 0.000000% 0.000000% 0.503939%
90 Days 0.191571% 0.063857% 0.063857% 0.000000% 0.319285%
0.112281% 0.093450% 0.031177% 0.000000% 0.236908%
120 Days 0.063857% 0.000000% 0.383142% 0.000000% 0.446999%
0.030169% 0.000000% 0.375338% 0.000000% 0.405507%
150 Days 0.063857% 0.000000% 0.319285% 0.000000% 0.383142%
0.020532% 0.000000% 0.658370% 0.000000% 0.678902%
180+ Days 0.063857% 0.000000% 0.000000% 0.063857% 0.127714%
0.019500% 0.000000% 0.000000% 0.027084% 0.046584%
Totals 1.851852% 0.127714% 0.766284% 0.127714% 2.873563%
1.439419% 0.117359% 1.064885% 0.102930% 2.724593%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 77,437.73
COLLATERAL STATEMENT
Collateral Description Mixed Fixed
Weighted Average Gross Coupon 7.257686%
Weighted Average Net Coupon 7.007687%
Weighted Average Pass-Through Rate 6.992445%
Weighted Average Maturity(Stepdown Calculation ) 329
Beginning Scheduled Collateral Loan Count 1,618
Number Of Loans Paid In Full 52
Ending Scheduled Collateral Loan Count 1,566
Beginning Scheduled Collateral Balance 408,567,028.38
Ending Scheduled Collateral Balance 391,943,656.30
Ending Actual Collateral Balance at 30-Sep-2003 392,315,655.07
Monthly P &I Constant 2,872,782.89
Special Servicing Fee 0.00
Prepayment Penalties 0.00
Realized Loss Amount 0.00
Cumulative Realized Loss 0.00
Ending Scheduled Balance for Premium Loans 391,943,656.30
Scheduled Principal 401,740.07
Unscheduled Principal 16,221,632.01
Required Overcollateralization Amount 0.00
Overcollateralized Increase Amount 0.00
Overcollateralized reduction Amount 0.00
Specified O/C Amount 2,498,922.00
Overcollateralized Amount 2,499,022.00
Overcollateralized Deficiency Amount 0.00
Base Overcollateralized Amount 0.00
Extra principal distribution Amount 0.00
Excess Cash Amount 676,842.99
Miscellaneous Reporting
Three month rolling average 0.016940%