-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, GSxDV771jJTf7pplR9g2dWKbqIzeKqXof5SB/ADS7w9qIdWWjXjlCi3lAzDsQi9W Nil4JC7FW2p5GMlDU3pdOg== 0001056404-05-000251.txt : 20050105 0001056404-05-000251.hdr.sgml : 20050105 20050105100458 ACCESSION NUMBER: 0001056404-05-000251 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20041227 ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20050105 DATE AS OF CHANGE: 20050105 FILER: COMPANY DATA: COMPANY CONFORMED NAME: BEAR STEARNS ASSET BACKED SECURITIES TRUST 2003-AC1 CENTRAL INDEX KEY: 0001225564 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 000000000 STATE OF INCORPORATION: DE FISCAL YEAR END: 0630 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 333-43091-16 FILM NUMBER: 05510639 BUSINESS ADDRESS: STREET 1: 245 PARK AVE CITY: NEW YORK STATE: NY ZIP: 10167 MAIL ADDRESS: STREET 1: 383 MADISON AVENUE CITY: NEW YORK STATE: NY ZIP: 10179 8-K 1 bsa03ac1_dec.txt DECEMBER 8K 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): December 27, 2004 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 90-0175032 Pooling and Servicing Agreement) (Commission 90-0175026 (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank, 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) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 27, 2004 a distribution was made to holders of BEAR STEARNS ASSET BACKED SECURITIES TRUST, Asset Backed Certificates, Series 2003-AC1 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset Backed Certificates, Series 2003-AC1 Trust, relating to the December 27, 2004 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 (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 12/30/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset Backed Certificates, Series 2003-AC1 Trust, relating to the December 27, 2004 distribution. EX-99.1
Bear Stearns Asset Backed Securities Asset Backed Certificates Record Date: 11/30/2004 Distribution Date: 12/27/2004 Bear Stearns Asset Backed Securities Asset Backed Certificates Series 2003-AC1 Contact: Customer Service - CTSLink Wells Fargo Bank, 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 A-1 07384YHG4 SEN 4.10300% 158,210,310.53 540,947.42 8,208,014.77 A-IO 07384YHH2 IO 5.00000% 0.00 250,000.00 0.00 M-1 07384YHJ8 MEZ 4.60600% 10,001,759.42 38,390.09 518,895.32 M-2 07384YHK5 MEZ 4.96800% 8,183,191.55 33,878.41 424,547.28 B-1 07384YHL3 SUB 5.66500% 1,455,145.75 6,869.50 75,493.55 B-2 07384YHM1 SUB 5.43000% 4,000,631.00 17,499.43 207,554.35 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% 2,499,022.00 155,825.62 0.00 P SEN 0.00000% 100.00 10,918.74 0.00 Totals 184,350,160.25 1,054,329.21 9,434,505.27
Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 150,002,295.76 8,748,962.19 0.00 A-IO 0.00 0.00 250,000.00 0.00 M-1 0.00 9,482,864.10 557,285.41 0.00 M-2 0.00 7,758,644.27 458,425.69 0.00 B-1 0.00 1,379,652.20 82,363.05 0.00 B-2 0.00 3,793,076.64 225,053.78 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 2,498,922.00 155,825.62 0.00 P 0.00 100.00 10,918.74 0.00 Totals 0.00 174,915,554.97 10,488,834.48 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.
Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A-1 434,812,000.00 158,210,310.53 0.00 8,208,014.77 0.00 0.00 A-IO 0.00 0.00 0.00 0.00 0.00 0.00 M-1 27,488,000.00 10,001,759.42 0.00 518,895.32 0.00 0.00 M-2 22,490,000.00 8,183,191.55 0.00 424,547.28 0.00 0.00 B-1 3,999,201.00 1,455,145.75 0.00 75,493.55 0.00 0.00 B-2 10,995,000.00 4,000,631.00 0.00 207,554.35 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 2,499,022.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 Totals 499,784,301.00 184,350,160.25 0.00 9,434,505.27 0.00 0.00 (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.
Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution A-1 8,208,014.77 150,002,295.76 0.34498196 8,208,014.77 A-IO 0.00 0.00 0.00000000 0.00 M-1 518,895.32 9,482,864.10 0.34498196 518,895.32 M-2 424,547.28 7,758,644.27 0.34498196 424,547.28 B-1 75,493.55 1,379,652.20 0.34498196 75,493.55 B-2 207,554.35 3,793,076.64 0.34498196 207,554.35 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 2,498,922.00 0.00000000 0.00 P 0.00 100.00 1.00000000 0.00 Totals 9,434,505.27 174,915,554.97 0.34998209 9,434,505.27
Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 434,812,000.00 363.85911734 0.00000000 18.87715788 0.00000000 A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 M-1 27,488,000.00 363.85911743 0.00000000 18.87715803 0.00000000 M-2 22,490,000.00 363.85911739 0.00000000 18.87715785 0.00000000 B-1 3,999,201.00 363.85911836 0.00000000 18.87715821 0.00000000 B-2 10,995,000.00 363.85911778 0.00000000 18.87715780 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
Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A-1 0.00000000 18.87715788 344.98195947 0.34498196 18.87715788 A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M-1 0.00000000 18.87715803 344.98195940 0.34498196 18.87715803 M-2 0.00000000 18.87715785 344.98195954 0.34498196 18.87715785 B-1 0.00000000 18.87715821 344.98196015 0.34498196 18.87715821 B-2 0.00000000 18.87715780 344.98195907 0.34498196 18.87715780 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 (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.
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 A-1 434,812,000.00 4.10300% 158,210,310.53 540,947.42 0.00 0.00 A-IO 0.00 5.00000% 60,000,000.00 250,000.00 0.00 0.00 M-1 27,488,000.00 4.60600% 10,001,759.42 38,390.09 0.00 0.00 M-2 22,490,000.00 4.96800% 8,183,191.55 33,878.41 0.00 0.00 B-1 3,999,201.00 5.66500% 1,455,145.75 6,869.50 0.00 0.00 B-2 10,995,000.00 5.43000% 4,000,631.00 17,499.43 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% 2,499,022.00 0.00 0.00 0.00 P 100.00 0.00000% 100.00 0.00 0.00 0.00 Totals 499,784,301.00 887,584.85 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 A-1 0.00 0.00 540,947.42 0.00 150,002,295.76 A-IO 0.00 0.00 250,000.00 0.00 60,000,000.00 M-1 0.00 0.00 38,390.09 0.00 9,482,864.10 M-2 0.00 0.00 33,878.41 0.00 7,758,644.27 B-1 0.00 0.00 6,869.50 0.00 1,379,652.20 B-2 0.00 0.00 17,499.43 0.00 3,793,076.64 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 0.00 155,825.62 0.00 2,498,922.00 P 0.00 0.00 10,918.74 0.00 100.00 Totals 0.00 0.00 1,054,329.21 0.00 (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.
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 A-1 434,812,000.00 4.10300% 363.85911734 1.24409497 0.00000000 0.00000000 A-IO 0.00 5.00000% 800.00000000 3.33333333 0.00000000 0.00000000 M-1 27,488,000.00 4.60600% 363.85911743 1.39661270 0.00000000 0.00000000 M-2 22,490,000.00 4.96800% 363.85911739 1.50637661 0.00000000 0.00000000 B-1 3,999,201.00 5.66500% 363.85911836 1.71771811 0.00000000 0.00000000 B-2 10,995,000.00 5.43000% 363.85911778 1.59158072 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 (5) Per $1 denomination.
Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance A-1 0.00000000 0.00000000 1.24409497 0.00000000 344.98195947 A-IO 0.00000000 0.00000000 3.33333333 0.00000000 800.00000000 M-1 0.00000000 0.00000000 1.39661270 0.00000000 344.98195940 M-2 0.00000000 0.00000000 1.50637661 0.00000000 344.98195954 B-1 0.00000000 0.00000000 1.71771811 0.00000000 344.98196015 B-2 0.00000000 0.00000000 1.59158072 0.00000000 344.98195907 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 109187.40000000 0.00000000 1000.00000000 (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.
CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 10,534,401.65 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 61,609.95 Realized Loss (Gains, Subsequent Expenses & Recoveries) (9,762.64) Prepayment Penalties 0.00 Total Deposits 10,586,248.96 Withdrawals Reimbursement for Servicer Advances 56,652.19 Payment of Service Fee 40,762.29 Payment of Interest and Principal 10,488,834.48 Total Withdrawals (Pool Distribution Amount) 10,586,248.96 Ending Balance 0.00
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
SERVICING FEES Gross Servicing Fee 38,406.27 Master Servicing Fee 1,536.25 Miscellaneous Fee 819.77 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 40,762.29
OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Reserve Fund 5,000.00 594.97 594.97 5,000.00
LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 8 0 0 8 1,195,980.18 0.00 0.00 1,195,980.18 30 Days 22 0 0 0 22 3,916,758.25 0.00 0.00 0.00 3,916,758.25 60 Days 4 1 0 0 5 364,355.36 442,260.40 0.00 0.00 806,615.76 90 Days 0 1 2 0 3 0.00 70,847.87 136,742.84 0.00 207,590.71 120 Days 0 0 2 0 2 0.00 0.00 374,637.63 0.00 374,637.63 150 Days 0 1 0 0 1 0.00 49,488.70 0.00 0.00 49,488.70 180+ Days 2 3 7 10 22 422,396.51 402,554.65 1,680,395.95 674,416.72 3,179,763.83 Totals 28 14 11 10 63 4,703,510.12 2,161,131.80 2,191,776.42 674,416.72 9,730,835.06 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 1.028278% 0.000000% 0.000000% 1.028278% 0.682872% 0.000000% 0.000000% 0.682872% 30 Days 2.827763% 0.000000% 0.000000% 0.000000% 2.827763% 2.236361% 0.000000% 0.000000% 0.000000% 2.236361% 60 Days 0.514139% 0.128535% 0.000000% 0.000000% 0.642674% 0.208037% 0.252518% 0.000000% 0.000000% 0.460555% 90 Days 0.000000% 0.128535% 0.257069% 0.000000% 0.385604% 0.000000% 0.040452% 0.078076% 0.000000% 0.118529% 120 Days 0.000000% 0.000000% 0.257069% 0.000000% 0.257069% 0.000000% 0.000000% 0.213908% 0.000000% 0.213908% 150 Days 0.000000% 0.128535% 0.000000% 0.000000% 0.128535% 0.000000% 0.028257% 0.000000% 0.000000% 0.028257% 180+ Days 0.257069% 0.385604% 0.899743% 1.285347% 2.827763% 0.241177% 0.229848% 0.959460% 0.385073% 1.815557% Totals 3.598972% 1.799486% 1.413882% 1.285347% 8.097686% 2.685574% 1.233947% 1.251444% 0.385073% 5.556038%
OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 61,609.95
COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 7.126558% Weighted Average Net Coupon 6.876558% Weighted Average Pass-Through Rate 6.861222% Weighted Average Maturity(Stepdown Calculation ) 315 Beginning Scheduled Collateral Loan Count 817 Number Of Loans Paid In Full 39 Ending Scheduled Collateral Loan Count 778 Beginning Scheduled Collateral Balance 184,350,060.24 Ending Scheduled Collateral Balance 174,915,554.97 Ending Actual Collateral Balance at 30-Nov-2004 175,139,823.40 Monthly P &I Constant 1,307,230.74 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 9,762.64 Cumulative Realized Loss 165,197.91 Ending Scheduled Balance for Premium Loans 174,915,554.97 Scheduled Principal 212,412.93 Unscheduled Principal 9,222,092.34 Required Overcollateralization Amount 0.00 Overcollateralized Increase Amount 6,896.84 Overcollateralized reduction Amount 0.00 Specified O/C Amount 2,498,922.00 Overcollateralized Amount 2,498,922.00 Overcollateralized Deficiency Amount 0.00 Base Overcollateralized Amount 0.00 Extra principal distribution Amount 6,896.84 Excess Cash Amount 164,984.87
Miscellaneous Reporting Net WAC Rate Carryover Amount Class A-1 0.00 Net WAC Rate Carryover Amount Class B-1 522.78 Net WAC Rate Carryover Amount Class B-2 72.19 Net WAC Rate Carryover Amount Class M-1 0.00 Net WAC Rate Carryover Amount Class M-2 0.00 Three month rolling average 0.027478%
-----END PRIVACY-ENHANCED MESSAGE-----