8-K 1 aeg03001.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 26, 2003 AEGIS MORTGAGE CORPORATION Home Loan Asset Backed Certificates, Series 2003-1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-90230-01 54-2110382 Pooling and Servicing Agreement) (Commission 54-2110383 (State or other File Number) 54-2110381 jurisdiction 54-2110384 of Incorporation) IRS EIN 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 December 26, 2003 a distribution was made to holders of AEGIS MORTGAGE CORPORATION, Home Loan Asset Backed Certificates, Series 2003-1 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 Home Loan Asset Backed Certificates, Series 2003-1 Trust, relating to the December 26, 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. AEGIS MORTGAGE CORPORATION Home Loan Asset Backed Certificates, Series 2003-1 Trust By: Wells Fargo Bank Minnesota, N.A. as Trustee By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 1/7/04 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Home Loan Asset Backed Certificates, Series 2003-1 Trust, relating to the December 26, 2003 distribution. EX-99.1
AEGIS Asset Backed Securities Trust Home Loan Asset Backed Certificates Record Date: 11/30/03 Distribution Date: 12/26/03 AEGIS Series: 2003-1 Contact: CTSLink Customer Service Wells Fargo Bank Minnesota, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Telephone: (301) 815-6600 Fax: (301) 815-6600 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution A1 00764MAA5 SEN 1.51875% 211,043,073.53 276,004.77 10,042,748.12 A-IO 00764MAB3 SEN-IO 6.00000% 0.00 80,500.00 0.00 M1 00764MAC1 MEZ 2.16875% 16,464,000.00 30,747.09 0.00 M2 00764MAD9 MEZ 3.36875% 12,169,000.00 35,300.66 0.00 B1 00764MAE7 SUB 4.61875% 8,591,321.00 34,169.89 0.00 X AEG03001X OC 0.00000% 3,006,562.00 922,572.75 0.00 P AEG03001P SEN 0.00000% 100.00 260,229.75 0.00 R1 AEG0301R1 RES 0.00000% 0.00 0.00 0.00 Totals 251,274,056.53 1,639,524.91 10,042,748.12
Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A1 0.00 201,000,325.41 10,318,752.89 0.00 A-IO 0.00 0.00 80,500.00 0.00 M1 0.00 16,464,000.00 30,747.09 0.00 M2 0.00 12,169,000.00 35,300.66 0.00 B1 0.00 8,591,321.00 34,169.89 0.00 X 0.00 3,006,562.00 922,572.75 0.00 P 0.00 100.00 260,229.75 0.00 R1 0.00 0.00 0.00 0.00 Totals 0.00 241,231,308.41 11,682,273.03 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) A1 249,115,000.00 211,043,073.53 0.00 10,042,748.12 0.00 0.00 A-IO 0.00 0.00 0.00 0.00 0.00 0.00 M1 16,464,000.00 16,464,000.00 0.00 0.00 0.00 0.00 M2 12,169,000.00 12,169,000.00 0.00 0.00 0.00 0.00 B1 8,591,321.00 8,591,321.00 0.00 0.00 0.00 0.00 X 0.48 3,006,562.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 R1 0.00 0.00 0.00 0.00 0.00 0.00 Totals 286,339,421.48 251,274,056.53 0.00 10,042,748.12 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 A1 10,042,748.12 201,000,325.41 0.80685758 10,042,748.12 A-IO 0.00 0.00 0.00000000 0.00 M1 0.00 16,464,000.00 1.00000000 0.00 M2 0.00 12,169,000.00 1.00000000 0.00 B1 0.00 8,591,321.00 1.00000000 0.00 X 0.00 3,006,562.02 63,670.83333333 0.00 P 0.00 100.00 1.00000000 0.00 R1 0.00 0.00 0.00000000 0.00 Totals 10,042,748.12 241,231,308.41 0.84246628 10,042,748.12
Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A1 249,115,000.00 847.17128045 0.00000000 40.31370299 0.00000000 A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 M1 16,464,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M2 12,169,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B1 8,591,321.00 1000.00000000 0.00000000 0.00000000 0.00000000 X 0.42 63670833.33333000 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 R1 0.00 0.00000000 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 A1 0.00000000 40.31370299 806.85757746 0.80685758 40.31370299 A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 X 0.00000000 0.00000000 63,670,833.33333000 6263670.83333333 0.00000000 P 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 R1 0.00000000 0.00000000 0.00000000 0.00000000 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 A1 249,115,000.00 1.51875% 211,043,073.53 276,004.77 0.00 0.00 A-IO 0.00 6.00000% 16,100,000.00 80,500.00 0.00 0.00 M1 16,464,000.00 2.16875% 16,464,000.00 30,747.09 0.00 0.00 M2 12,169,000.00 3.36875% 12,169,000.00 35,300.66 0.00 0.00 B1 8,591,321.00 4.61875% 8,591,321.00 34,169.89 0.00 0.00 X 0.48 0.00000% 3,006,562.00 0.00 0.00 0.00 P 100.00 0.00000% 100.00 0.00 0.00 0.00 R1 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 286,339,421.48 456,722.41 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 A1 0.00 0.00 276,004.77 0.00 201,000,325.41 A-IO 0.00 0.00 80,500.00 0.00 16,100,000.00 M1 0.00 0.00 30,747.09 0.00 16,464,000.00 M2 0.00 0.00 35,300.66 0.00 12,169,000.00 B1 0.00 0.00 34,169.89 0.00 8,591,321.00 X 0.00 0.00 922,572.75 0.00 3,006,562.00 P 0.00 0.00 260,229.75 0.00 100.00 R1 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1,639,524.91 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 A1 249,115,000.00 1.51875% 847.17128045 1.10794119 0.00000000 0.00000000 A-IO 0.00 6.00000% 835.15277330 4.17576387 0.00000000 0.00000000 M1 16,464,000.00 2.16875% 1000.00000000 1.86753462 0.00000000 0.00000000 M2 12,169,000.00 3.36875% 1000.00000000 2.90086778 0.00000000 0.00000000 B1 8,591,321.00 4.61875% 1000.00000000 3.97725682 0.00000000 0.00000000 X 0.48 0.00000% 263670833.33333000 0.00000000 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 R1 0.00 0.00000% 0.00000000 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 A1 0.00000000 0.00000000 1.10794119 0.00000000 806.85757746 A-IO 0.00000000 0.00000000 4.17576387 0.00000000 835.15277330 M1 0.00000000 0.00000000 1.86753462 0.00000000 1000.00000000 M2 0.00000000 0.00000000 2.90086778 0.00000000 1000.00000000 B1 0.00000000 0.00000000 3.97725682 0.00000000 1000.00000000 X 0.00000000 0.00000000 922026562.50000000 0.00000000 263670833.33333000 P 0.00000000 0.00000000 2602297.50000000 0.00000000 1000.00000000 R1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (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 11,776,017.71 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 105,371.88 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 260,229.75 Total Deposits 12,141,619.34 Withdrawals Reimbursement for Servicer Advances 86,393.70 Payment of Service Fee 372,952.61 Payment of Interest and Principal 11,682,273.03 Total Withdrawals (Pool Distribution Amount) 12,141,619.34 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 104,697.46 Credit Risk Fee 3,140.92 MGIC Fee 262,496.75 Trustee Fee 2,617.48 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 372,952.61
OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Reserve Fund 1,000.00 0.00 0.00 1,000.00 Financial Guaranty 0.00 0.00 0.00 0.00
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 5 0 0 5 729,715.78 0.00 0.00 729,715.78 30 Days 47 3 0 0 50 5,858,406.81 372,113.43 0.00 0.00 6,230,520.24 60 Days 17 1 0 0 18 2,198,667.13 74,695.38 0.00 0.00 2,273,362.51 90 Days 0 3 10 0 13 0.00 428,328.14 1,204,860.44 0.00 1,633,188.58 120 Days 0 1 8 0 9 0.00 54,662.06 982,733.88 0.00 1,037,395.94 150 Days 0 1 6 0 7 0.00 46,493.31 556,542.27 0.00 603,035.58 180+ Days 0 1 16 0 17 0.00 181,778.83 1,939,957.52 0.00 2,121,736.35 Totals 64 15 40 0 119 8,057,073.94 1,887,786.93 4,684,094.11 0.00 14,628,954.98 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 0.278396% 0.000000% 0.000000% 0.278396% 0.302496% 0.000000% 0.000000% 0.302496% 30 Days 2.616927% 0.167038% 0.000000% 0.000000% 2.783964% 2.428544% 0.154256% 0.000000% 0.000000% 2.582800% 60 Days 0.946548% 0.055679% 0.000000% 0.000000% 1.002227% 0.911436% 0.030964% 0.000000% 0.000000% 0.942400% 90 Days 0.000000% 0.167038% 0.556793% 0.000000% 0.723831% 0.000000% 0.177559% 0.499463% 0.000000% 0.677022% 120 Days 0.000000% 0.055679% 0.445434% 0.000000% 0.501114% 0.000000% 0.022660% 0.407383% 0.000000% 0.430042% 150 Days 0.000000% 0.055679% 0.334076% 0.000000% 0.389755% 0.000000% 0.019273% 0.230709% 0.000000% 0.249982% 180+ Days 0.000000% 0.055679% 0.890869% 0.000000% 0.946548% 0.000000% 0.075355% 0.804190% 0.000000% 0.879545% Totals 3.563474% 0.835189% 2.227171% 0.000000% 6.625835% 3.339980% 0.782563% 1.941745% 0.000000% 6.064288%
Delinquency Status By Groups
DELINQUENT BANKRUPTCY FORECLOSURE REO Total Arm 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 4 0 0 4 535,396.19 0.00 0.00 535,396.19 30 Days 45 2 0 0 47 5,750,337.59 244,785.56 0.00 0.00 5,995,123.15 60 Days 15 1 0 0 16 1,752,403.27 74,695.38 0.00 0.00 1,827,098.65 90 Days 0 3 10 0 13 0.00 428,328.14 1,204,860.44 0.00 1,633,188.58 120 Days 0 1 7 0 8 0.00 54,662.06 927,895.54 0.00 982,557.60 150 Days 0 1 5 0 6 0.00 46,493.31 496,902.35 0.00 543,395.66 180 Days 0 0 15 0 15 0.00 0.00 1,679,455.27 0.00 1,679,455.27 Totals 60 12 37 0 109 7,502,740.86 1,384,360.64 4,309,113.60 0.00 13,196,215.10 0-29 Days 0.254130% 0.000000% 0.000000% 0.254130% 0.251791% 0.000000% 0.000000% 0.251791% 30 Days 2.858958% 0.127065% 0.000000% 0.000000% 2.986023% 2.704324% 0.115120% 0.000000% 0.000000% 2.819444% 60 Days 0.952986% 0.063532% 0.000000% 0.000000% 1.016518% 0.824137% 0.035128% 0.000000% 0.000000% 0.859266% 90 Days 0.000000% 0.190597% 0.635324% 0.000000% 0.825921% 0.000000% 0.201438% 0.566633% 0.000000% 0.768072% 120 Days 0.000000% 0.063532% 0.444727% 0.000000% 0.508259% 0.000000% 0.025707% 0.436380% 0.000000% 0.462087% 150 Days 0.000000% 0.063532% 0.317662% 0.000000% 0.381194% 0.000000% 0.021865% 0.233688% 0.000000% 0.255553% 180 Days 0.000000% 0.000000% 0.952986% 0.000000% 0.952986% 0.000000% 0.000000% 0.789830% 0.000000% 0.789830% Totals 3.811944% 0.762389% 2.350699% 0.000000% 6.925032% 3.528461% 0.651050% 2.026531% 0.000000% 6.206043% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Fixed 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 0 1 194,319.59 0.00 0.00 194,319.59 30 Days 2 1 0 0 3 108,069.22 127,327.87 0.00 0.00 235,397.09 60 Days 2 0 0 0 2 446,263.86 0.00 0.00 0.00 446,263.86 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 1 0 1 0.00 0.00 54,838.34 0.00 54,838.34 150 Days 0 0 1 0 1 0.00 0.00 59,639.92 0.00 59,639.92 180 Days 0 1 1 0 2 0.00 181,778.83 260,502.25 0.00 442,281.08 Totals 4 3 3 0 10 554,333.08 503,426.29 374,980.51 0.00 1,432,739.88 0-29 Days 0.450450% 0.000000% 0.000000% 0.450450% 0.679527% 0.000000% 0.000000% 0.679527% 30 Days 0.900901% 0.450450% 0.000000% 0.000000% 1.351351% 0.377913% 0.445260% 0.000000% 0.000000% 0.823174% 60 Days 0.900901% 0.000000% 0.000000% 0.000000% 0.900901% 1.560566% 0.000000% 0.000000% 0.000000% 1.560566% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.450450% 0.000000% 0.450450% 0.000000% 0.000000% 0.191767% 0.000000% 0.191767% 150 Days 0.000000% 0.000000% 0.450450% 0.000000% 0.450450% 0.000000% 0.000000% 0.208558% 0.000000% 0.208558% 180 Days 0.000000% 0.450450% 0.450450% 0.000000% 0.900901% 0.000000% 0.635673% 0.910965% 0.000000% 1.546638% Totals 1.801802% 1.351351% 1.351351% 0.000000% 4.504505% 1.938479% 1.760460% 1.311291% 0.000000% 5.010231%
OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 105,371.88
COLLATERAL STATEMENT Collateral Description Fixed & Mixed ARM Weighted Average Gross Coupon 8.368147% Weighted Average Net Coupon 7.868147% Weighted Average Pass-Through Rate 6.587051% Weighted Average Maturity(Stepdown Calculation ) 346 Beginning Scheduled Collateral Loan Count 1,868 Number Of Loans Paid In Full 72 Ending Scheduled Collateral Loan Count 1,796 Beginning Scheduled Collateral Balance 251,273,956.53 Ending Scheduled Collateral Balance 241,231,208.41 Ending Actual Collateral Balance at 30-Nov-2003 241,231,208.41 Monthly P &I Constant 1,930,589.00 Special Servicing Fee 0.00 Prepayment Penalties 260,229.75 Realized Loss Amount 0.00 Cumulative Realized Loss 48,031.54 Ending Scheduled Balance for Premium Loans 241,231,208.41 Scheduled Principal 182,077.55 Unscheduled Principal 9,860,670.57 Required Overcollateralization Amount 0.00 Overcollateralized Increase Amount 0.00 Overcollateralized reduction Amount 0.00 Specified O/C Amount 3,006,562.00 Overcollateralized Amount 3,006,562.00 Overcollateralized Deficiency Amount 0.00 Base Overcollateralized Amount 0.00 Extra principal distribution Amount 0.00 Excess Cash Amount 922,572.72
Group Level Collateral Statement Group Arm Fixed Total Collateral Description Mixed ARM Fixed 15 & 30 Year Fixed & Mixed ARM Weighted Average Coupon Rate 8.357117 8.299162 8.368147 Weighted Average Net Rate 7.857117 7.799162 7.868147 Weighted Average Maturity 346 346 346 Beginning Loan Count 1,640 228 1,868 Loans Paid In Full 66 6 72 Ending Loan Count 1,574 222 1,796 Beginning Scheduled Balance 221,732,598.01 29,541,358.52 251,273,956.53 Ending scheduled Balance 212,634,922.16 28,596,286.25 241,231,208.41 Record Date 11/30/2003 11/30/2003 11/30/2003 Principal And Interest Constant 1,696,587.53 234,001.47 1,930,589.00 Scheduled Principal 152,383.17 29,694.38 182,077.55 Unscheduled Principal 8,945,292.68 915,377.89 9,860,670.57 Scheduled Interest 1,544,204.36 204,307.09 1,748,511.45 Servicing Fees 92,388.58 12,308.88 104,697.46 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 2,309.72 307.76 2,617.48 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 231,065.14 31,431.61 262,496.75 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 1,218,440.92 160,258.84 1,378,699.76 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 48,031.54 0.00 48,031.54 Percentage of Cumulative Losses 0.0190 0.0000 0.0168 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.594110 6.509877 6.587051