8-K 1 ar030612.htm 8K Argent Mortgage Securities, Inc. Series 2003-W6



                           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


                             ARGENT SECURITIES INC.
          (as depositor, Ameriquest Mortgage Company, Master Servicer,
             and Deutsche Bank National Trust Company, as Trustee).

          ARGENT SECURITIES INC ASSET BACK THRU CERTS SERIES 203-W6
            (Exact name of Registrant as specified in its Charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-105957-06                         77-0599834
          (Commission File Number)        (I.R.S. Employer Identification No.)


          1100 TOWN & COUNTRY ROAD, SUITE 1100
          ORANGE, CALIFORNIA                              92868
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (714) 564-0660


     Item 5.  Other Events

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 7.  Financial Statement and Exhibits

     Exhibits:  (as noted in Item 5 above)

     Monthly Remittance Statement to the Certificateholders dated as of
     December 26, 2003.




                                     SIGNATURE


               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.


                                  Deutsche Bank National Trust Company,
                                  not in its individual capacity, but solely
                                  as a duly authorized agent of the Registrant
                                  pursuant to the Pooling and Servicing
                                  Agreement, dated as of November 1,2003.


          Date:  Jan 02, 2004               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of December 26, 2003.






			
                       
 Argent Mortgage Securities, Inc. Series 2003-W6
 Mortgage Pass-Through Certificates
  
  
 December 26, 2003 Distribution
  
  
 Contents
            
            
            
   TABLE OF CONTENTS        
            
        Page   
            
    1. Contents    1    
    2. Certificate Payment Report    2    
    3. Collection Account Report    4    
    4. Credit Enhancement Report    7    
    5. Collateral Report    8    
    6. Delinquency Report    11    
    7. REO Report    15    
    8. Foreclosure Report    16    
    9. Prepayment Report    17    
    10. Prepayment Detail Report    20    
    11. Realized Loss Report    21    
    12. Realized Loss Detail Report    24    
    13. Triggers, Adj. Rate Cert. and Miscellaneous Report    25    
    14. Other Related Information    26    
            
            
            
    Total Number of Pages    26    
            
            
            
   CONTACTS        
            
     Administrator: Valerie Delgado        
     Direct Phone Number: (714)247-6273        
     Address: Deutsche Bank        
     1761 E. St. Andrew Place, Santa Ana, CA 92705       
            
     Web Site: https://www.corporatetrust.db.com/invr        
     Factor Information: (800) 735-7777        
     Main Phone Number: (714) 247-6000        
            
            
            
ISSUANCE INFORMATION           
            
 Seller: Ameriquest Mortgage Corp     Cut-Off Date: November 1, 2003    
 Certificate Insurer(s):       Closing Date: November 5, 2003    
         First Payment Date: December 26, 2003    
 Servicer(s): Ameriquest Mortgage Corp Master Servicer        
            
            
         Distribution Date: December 26, 2003    
 Underwriter(s): Citigroup Co-Lead Underwriter     Record Date: December 25, 2003    
   Morgan Stanley Co-Lead Underwriter     November 28, 2003    
   Merrill Lynch & Co. Co-Lead Underwriter        
            
            
            
            
            
      Page 1 of 26    © COPYRIGHT 2003 Deutsche Bank
 Argent Mortgage Securities, Inc. Series 2003-W6
 Mortgage Pass-Through Certificates
 REMIC II
 Certificate Payment Report for December 26, 2003 Distribution
            
            
 Distribution in Dollars - Current Period          
     Prior     Current
 ClassOriginalPrincipal  TotalRealizedDeferredPrincipal
ClassTypeFace ValueBalanceInterestPrincipalDistributionLossesInterestBalance
     (1)(2)(3)(4)=(2)+(3)(5)(6)(7)=(1)-(3)-(5)+(6)
            
AV-1STEP,FLT 491,634,000.00 491,634,000.00 1,079,546.33 2,028,366.88 3,107,913.21 - - 489,605,633.12
AV-2STEP,FLT 73,226,000.00 73,226,000.00 154,567.88 937,479.38 1,092,047.26 - - 72,288,520.62
AF-1FLT 25,000,000.00 25,000,000.00 45,333.33 429,430.44 474,763.77 - - 24,570,569.56
AF-2AFC,SEQ 10,000,000.00 10,000,000.00 24,166.67 - 24,166.67 - - 10,000,000.00
AF-3AFC,SEQ 15,000,000.00 15,000,000.00 44,250.00 - 44,250.00 - - 15,000,000.00
AF-4STEP,AFC,SE 12,000,000.00 12,000,000.00 46,000.00 - 46,000.00 - - 12,000,000.00
AF-5STEP,AFC,SE 13,140,000.00 13,140,000.00 61,429.50 - 61,429.50 - - 13,140,000.00
M-1MEZ,FLT,STE 120,000,000.00 120,000,000.00 309,400.00 - 309,400.00 - - 120,000,000.00
M-2MEZ,FLT,STE 10,000,000.00 10,000,000.00 65,450.00 - 65,450.00 - - 10,000,000.00
M-3MEZ,FLT,STE 8,000,000.00 8,000,000.00 52,360.00 - 52,360.00 - - 8,000,000.00
CESUB,EXE 21,995,591.98 21,995,591.98 2,432,320.36 - 2,432,320.36 - 4,289.55 21,999,881.53
PSUB 100.00 100.00 40,188.11 - 40,188.11 - - 100.00
RR - - - - - - - -
R-XR - - - - - - - -
  
  
Total  799,995,691.98 799,995,691.98 4,355,012.18 3,395,276.70 7,750,288.88 - 4,289.55 796,604,704.83
            
            
 Interest Accrual Detail   Current Period Factor Information per $1,000 of Original Face      
      Orig. PrincipalPrior   Current
 PeriodPeriod  (with Notional)Principal  TotalPrincipal
ClassStartingEndingMethodCusipBalanceBalanceInterestPrincipalDistributionBalance
      (1)(2)(3)(4)=(2)+(3)(5)
           
AV-111/05/0312/25/03 A-30/Act 040104CM1 491,634,000.00 1,000.000000 2.195833 4.125766 6.321599 995.874234
AV-211/05/0312/25/03 A-30/Act 040104CN9 73,226,000.00 1,000.000000 2.110833 12.802548 14.913381 987.197452
AF-111/05/0312/25/03 A-30/Act 040104CP4 25,000,000.00 1,000.000000 1.813333 17.177217 18.990551 982.822782
AF-2   F-30/360 040104CQ2 10,000,000.00 1,000.000000 2.416667 - 2.416667 1,000.000000
AF-3   F-30/360 040104CR0 15,000,000.00 1,000.000000 2.950000 - 2.950000 1,000.000000
AF-4   F-30/360 040104CS8 12,000,000.00 1,000.000000 3.833333 - 3.833333 1,000.000000
AF-5   F-30/360 040104CT6 13,140,000.00 1,000.000000 4.675000 - 4.675000 1,000.000000
M-111/05/0312/25/03 A-30/Act 040104CU3 120,000,000.00 1,000.000000 2.578333 - 2.578333 1,000.000000
M-211/05/0312/25/03 A-30/Act 040104CV1 10,000,000.00 1,000.000000 6.545000 - 6.545000 1,000.000000
M-311/05/0312/25/03 A-30/Act 040104CW9 8,000,000.00 1,000.000000 6.545000 - 6.545000 1,000.000000
CE11/05/0312/25/03 A-30/Act AR0306201 21,995,591.98 1,000.000000 110.582173 - 110.582173 1,000.195019
P11/05/0312/25/03 A-30/Act AR0306202 100.00 1,000.000000 401,881.100000 - 401,881.100000 1,000.000000
R11/05/0312/25/03 A-30/Act AR0306203 - - - - - -
R-X11/05/0312/25/03 A-30/Act AR0306204 - - - - - -
            
            
       Page 2 of 26   © COPYRIGHT 2003 Deutsche Bank
 Argent Mortgage Securities, Inc. Series 2003-W6
 Mortgage Pass-Through Certificates
 REMIC II
 Certificate Payment Report for December 26, 2003 Distribution
            
            
 Distribution in Dollars - to Date          
          Current
 Original Unscheduled Scheduled TotalTotalRealizedDeferredPrincipal
ClassFace ValueInterestPrincipalPrincipalPrincipalDistributionLossesInterestBalance
 (1)(2)(3)(4)(5)=(3)+(4)(6)=(2)+(5)(7)(8)(9)=(1)-(5)-(7)+(8)
         
AV-1 491,634,000.00 1,079,546.33 1,621,003.20 407,363.68 2,028,366.88 3,107,913.21 - - 489,605,633.12
AV-2 73,226,000.00 154,567.88 749,202.27 188,277.11 937,479.38 1,092,047.26 - - 72,288,520.62
AF-1 25,000,000.00 45,333.33 343,186.49 86,243.95 429,430.44 474,763.77 - - 24,570,569.56
AF-2 10,000,000.00 24,166.67 - - - 24,166.67 - - 10,000,000.00
AF-3 15,000,000.00 44,250.00 - - - 44,250.00 - - 15,000,000.00
AF-4 12,000,000.00 46,000.00 - - - 46,000.00 - - 12,000,000.00
AF-5 13,140,000.00 61,429.50 - - - 61,429.50 - - 13,140,000.00
M-1 120,000,000.00 309,400.00 - - - 309,400.00 - - 120,000,000.00
M-2 10,000,000.00 65,450.00 - - - 65,450.00 - - 10,000,000.00
M-3 8,000,000.00 52,360.00 - - - 52,360.00 - - 8,000,000.00
CE 21,995,591.98 2,432,320.36 - - - 2,432,320.36 - 4,289.55 21,999,881.53
P 100.00 40,188.11 - - - 40,188.11 - - 100.00
R - - - - - - - - -
R-X - - - - - - - - -
 
 
Total 799,995,691.98 4,355,012.18 2,713,391.96 681,884.74 3,395,276.70 7,750,288.88 - 4,289.55 796,604,704.83
            
            
 Interest Detail          
 Pass-Prior Principal Non-PriorUnscheduled Paid orCurrent
 Through(with Notional)AccruedSupportedUnpaidInterestOptimalDeferredUnpaid
ClassRateBalanceInterestInterest SFInterestAdjustmentsInterestInterestInterest
   (1)(2)(3)(4)(5)=(1)-(2)+(3)+(4)(6)(7)=(5)-(6)
          
AV-11.55000% 491,634,000.00 1,079,546.33 - - - 1,079,546.33 1,079,546.33 -
AV-21.49000% 73,226,000.00 154,567.88 - - - 154,567.88 154,567.88 -
AF-11.28000% 25,000,000.00 45,333.33 - - - 45,333.33 45,333.33 -
AF-22.90000% 10,000,000.00 24,166.67 - - - 24,166.67 24,166.67 -
AF-33.54000% 15,000,000.00 44,250.00 - - - 44,250.00 44,250.00 -
AF-44.60000% 12,000,000.00 46,000.00 - - - 46,000.00 46,000.00 -
AF-55.61000% 13,140,000.00 61,429.50 - - - 61,429.50 61,429.50 -
M-11.82000% 120,000,000.00 309,400.00 - - - 309,400.00 309,400.00 -
M-23.24934% 10,000,000.00 65,450.00 - - - 65,450.00 65,450.00 -
M-33.24934% 8,000,000.00 52,360.00 - - - 52,360.00 52,360.00 -
CE3.64850% 21,995,591.98 2,432,320.36 - - - 2,432,320.36 2,436,609.91 -
P  100.00 40,188.11 - - - 40,188.11 40,188.11 -
R  - - - - - - - -
R-X  - - - - - - - -
  
  
Total  799,995,691.98 4,355,012.18 - - - 4,355,012.18 4,359,301.73 -
            
            
       Page 3 of 26   © COPYRIGHT 2003 Deutsche Bank
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Collection Account Report for December 26, 2003 Distribution   
            
            
 Collection Account Report   
            
            
SUMMARY    GROUP 3 GROUP 2 GROUP 1 TOTAL   
    
 Principal Collections   428,887.90 936,294.98 2,025,804.27 3,390,987.15    
            
 TOTAL NET PRINCIPAL   428,887.90 936,294.98 2,025,804.27 3,390,987.15    
            
 Interest Collections   515,356.52 490,659.91 3,476,474.99 4,482,491.42    
 Interest Withdrawals   0.00 0.00 0.00 0.00    
 Interest Other Accounts   0.00 0.00 0.00 0.00    
 Interest Fees   (18,906.47)(18,152.34)(126,318.99)(163,377.80)   
 TOTAL NET INTEREST   496,450.05 472,507.57 3,350,156.00 4,319,113.62    
 Prepayment Penalties      40,188.11    
 TOTAL AVAILABLE FUNDS FOR DISTRIBUTION   925,337.95 1,408,802.55 5,375,960.27 7,750,288.88    
            
            
PRINCIPAL - COLLECTIONS    GROUP 3 GROUP 2 GROUP 1 TOTAL   
    
 Scheduled Principal Received   85,058.74 79,405.76 517,420.24 681,884.74    
 Prepayments In Full   336,678.91 852,833.91 1,445,399.43 2,634,912.25    
 Curtailments   7,150.25 4,055.31 62,984.60 74,190.16    
 Liquidations   0.00 0.00 0.00 0.00    
 Insurance Principal   0.00 0.00 0.00 0.00    
 Repurchased Principal Amounts   0.00 0.00 0.00 0.00    
 Other Principal   0.00 0.00 0.00 0.00    
 Total Realized Loss Of Principal   0.00 0.00 0.00 0.00    
 Delinquent Principal   (84,681.63)(79,074.72)(515,857.99)(679,614.34)   
 Advanced Principal   84,681.63 79,074.72 515,857.99 679,614.34    
            
 TOTAL PRINCIPAL COLLECTED   428,887.90 936,294.98 2,025,804.27 3,390,987.15    
            
            
    Page 4 of 26   © COPYRIGHT 2003 Deutsche Bank   
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Collection Account Report for December 26, 2003 Distribution   
     
     
 Collection Account Report   
            
            
PRINCIPAL - WITHDRAWALS    GROUP 3 GROUP 2 GROUP 1 TOTAL   
SPACE INTENTIONALLY LEFT BLANK   
            
            
PRINCIPAL - OTHER ACCOUNTS    GROUP 3 GROUP 2 GROUP 1 TOTAL   
SPACE INTENTIONALLY LEFT BLANK   
            
            
INTEREST - COLLECTIONS    GROUP 3 GROUP 2 GROUP 1 TOTAL   
    
 Scheduled Interest   554,129.31 528,300.16 3,731,303.36 4,813,732.83    
 Liquidation Interest   0.00 0.00 0.00 0.00    
 Repurchased Interest   0.00 0.00 0.00 0.00    
 Insurance Interest   0.00 0.00 0.00 0.00    
 Other Interest   0.00 0.00 0.00 0.00    
 Relief Act Interest Shortfalls   0.00 0.00 0.00 0.00    
 Prepayment Interest Shortfalls   0.00 (484.81)(1,584.81)(2,069.62)   
 Compensating Interest   0.00 484.81 1,584.81 2,069.62    
 Delinquent Interest   (548,720.58)(521,775.73)(3,714,115.86)(4,784,612.17)   
 Interest Advanced   509,947.79 484,135.48 3,459,287.49 4,453,370.76    
            
 TOTAL INTEREST COLLECTED   515,356.52 490,659.91 3,476,474.99 4,482,491.42    
            
            
    Page 5 of 26   © COPYRIGHT 2003 Deutsche Bank   
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Collection Account Report for December 26, 2003 Distribution   
     
     
 Collection Account Report   
            
            
INTEREST - WITHDRAWALS    GROUP 3 GROUP 2 GROUP 1 TOTAL   
    
 Trust Fund Expenses      0.00    
 Nonrecoverable Advances      0.00    
 Reimbursements to Master Servicer      0.00    
            
 TOTAL INTEREST WITHDRAWALS      0.00    
            
            
INTEREST - OTHER ACCOUNTS    GROUP 3 GROUP 2 GROUP 1 TOTAL   
    
 Prepayment Charges      40,188.11    
            
 TOTAL INTEREST OTHER ACCOUNTS      40,188.11    
            
            
INTEREST - FEES    GROUP 3 GROUP 2 GROUP 1 TOTAL   
    
 Current Servicing Fees   362.72 497.57 1,229.85 2,090.14    
 Trustee Fee   234.81 228.83 1,536.35 1,999.99    
 Insurance Premium (ACE Guaranty Corp)   18,308.94 17,425.94 123,552.79 159,287.67    
            
 TOTAL INTEREST OTHER FEES   18,906.47 18,152.34 126,318.99 163,377.80    
            
            
    Page 6 of 26   © COPYRIGHT 2003 Deutsche Bank   
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Credit Enhancement Report for December 26, 2003 Distribution   
     
     
 Credit Enhancement Report   
            
            
ACCOUNTS    GROUP 3 GROUP 2 GROUP 1 TOTAL   
    
 Net WAC Rate Carryover Reserve Account      1,000.00    
            
            
INSURANCE    GROUP 3 GROUP 2 GROUP 1 TOTAL   
SPACE INTENTIONALLY LEFT BLANK   
            
            
STRUCTURAL FEATURES    GROUP 3 GROUP 2 GROUP 1 TOTAL   
    
 Overcollateralized Amount      21,999,881.53    
 Overcollateralization Reduction Amount      0.00    
 Overcollateralization Deficiency Amount      4,289.55    
 Overcollateralization Target Amount      21,999,881.53    
 Excess Overcollateralization Amount      0.00    
 Overcollateralization Increase Amount      4,289.55    
            
            
    Page 7 of 26   © COPYRIGHT 2003 Deutsche Bank   
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Collateral Report for December 26, 2003 Distribution   
     
     
 Collateral Report   
            
            
COLLATERAL    GROUP 3 GROUP 2 GROUP 1 TOTAL   
 Loan Count:          
 Original   41825836964372   
 Prior   - - - -    
 Prefunding   - - - -    
 Scheduled Paid Offs   - - - -    
 Full Voluntary Prepayments   (1) (2) (9) (12)   
 Repurchases   - - - -    
 Liquidations   - - - -    
 Current   417 256 3,687 4,360    
            
 Principal Balance:          
 Original   93,925,227.45 91,530,763.04 614,539,701.49 799,995,691.98    
 Prior   - - - -    
 Prefunding   - - - -    
 Scheduled Principal   (85,058.74) (79,405.76) (517,420.24) (681,884.74)   
 Partial and Full Voluntary Prepayments   (343,829.16) (856,889.22) (1,508,384.03) (2,709,102.41)   
 Repurchases   - - - -    
 Liquidations   - - - -    
 Current   93,496,339.55 90,594,468.06 612,513,897.22 796,604,704.83    
            
PREFUNDING    GROUP 3 GROUP 2 GROUP 1 TOTAL   
SPACE INTENTIONALLY LEFT BLANK   
            
            
  Group 1 Group 3        
  Group 2          
Current Prin Balance by Groups (in millions of dollars)Total Current Principal Balance (in millions of dollars)   
            
            
    Page 8 of 26   © COPYRIGHT 2003 Deutsche Bank   
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Collateral Report for December 26, 2003 Distribution   
     
     
 Collateral Report   
            
            
CHARACTERISTICS    GROUP 3 GROUP 2 GROUP 1 TOTAL   
            
 Weighted Average Coupon Original   7.079623%6.926198%7.286045%7.220638%   
 Weighted Average Coupon Prior          
 Weighted Average Coupon Current   7.079623%6.926198%7.286045%7.220638%   
 Weighted Average Months to Maturity Original   352 356 354 354    
 Weighted Average Months to Maturity Prior   - - - -    
 Weighted Average Months to Maturity Current   352 356 354 354    
 Weighted Avg Remaining Amortization Term Original   350 355 353 353    
 Weighted Avg Remaining Amortization Term Prior   - - - -    
 Weighted Avg Remaining Amortization Term Current   350 355 353 353    
 Weighted Average Seasoning Original   3.20 3.21 3.20 3.20    
 Weighted Average Seasoning Prior   - - - -    
 Weighted Average Seasoning Current   3.20 3.21 3.20 3.20    
            
Note: Original information refers to deal issue.           
            
            
  Group 1 Group 3        
  Group 2          
WAC by GroupsTotal WAC   
            
            
WARAT by GroupsTotal WARAT   
            
            
Note: Dates correspond to distribution dates.           
    Page 9 of 26   © COPYRIGHT 2003 Deutsche Bank   
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Collateral Report for December 26, 2003 Distribution   
     
     
 Collateral Report   
            
            
ARM CHARACTERISTICS    GROUP 3 GROUP 2 GROUP 1 TOTAL   
            
 Weighted Average Margin Original    5.157%4.134%    
 Weighted Average Margin Prior          
 Weighted Average Margin Current    5.157%4.134%    
 Weighted Average Max Rate Original   7.080%11.739%11.187%    
 Weighted Average Max Rate Prior          
 Weighted Average Max Rate Current   7.080%11.739%11.187%    
 Weighted Average Min Rate Original    5.572%4.900%    
 Weighted Average Min Rate Prior          
 Weighted Average Min Rate Current    5.572%4.900%    
 Weighted Average Cap Up Original    0.802%0.650%    
 Weighted Average Cap Up Prior          
 Weighted Average Cap Up Current    0.802%0.650%    
 Weighted Average Cap Down Original    0.802%0.650%    
 Weighted Average Cap Down Prior          
 Weighted Average Cap Down Current    0.802%0.650%    
            
Note: Original information refers to deal issue.           
            
SERVICING FEES / ADVANCES    GROUP 3 GROUP 2 GROUP 1 TOTAL   
    
 Current Servicing Fees   362.72 497.57 1,229.85 2,090.14    
 Delinquent Servicing Fees   38,772.79 37,640.24 254,828.36 331,241.39    
 TOTAL SERVICING FEES   39,135.51 38,137.81 256,058.21 333,331.53    
            
            
 Compensating Interest   0.00 (484.81)(1,584.81)(2,069.62)   
 Delinquent Servicing Fees   (38,772.79)(37,640.24)(254,828.36)(331,241.39)   
 COLLECTED SERVICING FEES   362.72 12.76 (354.96)20.52    
 Aggregate Advances with respect to this Distribution   594,629.42 563,210.20 3,975,145.48 5,132,985.10    
 Current Nonrecoverable Advances   0.00 0.00 0.00 0.00    
 Cumulative Nonrecoverable Advances   0.00 0.00 0.00 0.00    
            
            
ADDITIONAL COLLATERAL INFORMATION    GROUP 3 GROUP 2 GROUP 1 TOTAL   
    
 Net Prepayment Interest Shortfall   0.00 0.00 0.00 0.00    
            
 Aggregate Relief Act Shortfalls      0.00    
            
            
    Page 10 of 26   © COPYRIGHT 2003 Deutsche Bank   
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Delinquency Report for December 26, 2003 Distribution   
     
     
 Delinquency Report - Total   
            
            
     <1 PAYMENT 1 PAYMENT 2 PAYMENTS 3+ PAYMENTS TOTAL   
DELINQUENT  Balance   68,181.09 - - 68,181.09    
   % Balance   0.01%0.00%0.00%0.01%   
   # Loans   1 - - 1    
   % # Loans   0.02%0.00%0.00%0.02%   
FORECLOSURE  Balance   - - - - -    
   % Balance  0.00%0.00%0.00%0.00%0.00%   
   # Loans   - - - - -    
   % # Loans  0.00%0.00%0.00%0.00%0.00%   
BANKRUPTCY  Balance   218,450.11 - - - 218,450.11    
   % Balance  0.03%0.00%0.00%0.00%0.03%   
   # Loans   2 - - - 2    
   % # Loans  0.05%0.00%0.00%0.00%0.05%   
REO  Balance   - - - - -    
   % Balance  0.00%0.00%0.00%0.00%0.00%   
   # Loans   - - - - -    
   % # Loans  0.00%0.00%0.00%0.00%0.00%   
            
TOTAL  Balance   218,450.11 68,181.09 - - 286,631.20    
   % Balance  0.03%0.01%0.00%0.00%0.04%   
   # Loans   2 1 - - 3    
   % # Loans  0.05%0.02%0.00%0.00%0.07%   
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+           
        6 Months Moving Average    
1 or 2 Payments Delinquent3 or More Payments Delinquent   
            
            
Total ForeclosureTotal Bankruptcy and REO   
            
            
Note: Dates correspond to distribution dates.           
    Page 11 of 26   © COPYRIGHT 2003 Deutsche Bank   
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Delinquency Report for December 26, 2003 Distribution   
     
     
 Delinquency Report - Group 1 Group   
            
            
     <1 PAYMENT 1 PAYMENT 2 PAYMENTS 3+ PAYMENTS TOTAL   
DELINQUENT  Balance   68,181.09 - - 68,181.09    
   % Balance   0.01%0.00%0.00%0.01%   
   # Loans   1 - - 1    
   % # Loans   0.03%0.00%0.00%0.03%   
FORECLOSURE  Balance   - - - - -    
   % Balance  0.00%0.00%0.00%0.00%0.00%   
   # Loans   - - - - -    
   % # Loans  0.00%0.00%0.00%0.00%0.00%   
BANKRUPTCY  Balance   218,450.11 - - - 218,450.11    
   % Balance  0.04%0.00%0.00%0.00%0.04%   
   # Loans   2 - - - 2    
   % # Loans  0.05%0.00%0.00%0.00%0.05%   
REO  Balance   - - - - -    
   % Balance  0.00%0.00%0.00%0.00%0.00%   
   # Loans   - - - - -    
   % # Loans  0.00%0.00%0.00%0.00%0.00%   
            
TOTAL  Balance   218,450.11 68,181.09 - - 286,631.20    
   % Balance  0.04%0.01%0.00%0.00%0.05%   
   # Loans   2 1 - - 3    
   % # Loans  0.05%0.03%0.00%0.00%0.08%   
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+           
        6 Months Moving Average    
1 or 2 Payments Delinquent3 or More Payments Delinquent   
            
            
Total ForeclosureTotal Bankruptcy and REO   
            
            
Note: Dates correspond to distribution dates.           
    Page 12 of 26   © COPYRIGHT 2003 Deutsche Bank   
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Delinquency Report for December 26, 2003 Distribution   
     
     
 Delinquency Report - Group 2 Group   
            
            
     <1 PAYMENT 1 PAYMENT 2 PAYMENTS 3+ PAYMENTS TOTAL   
DELINQUENT  Balance   - - - -    
   % Balance   0.00%0.00%0.00%0.00%   
   # Loans   - - - -    
   % # Loans   0.00%0.00%0.00%0.00%   
FORECLOSURE  Balance   - - - - -    
   % Balance  0.00%0.00%0.00%0.00%0.00%   
   # Loans   - - - - -    
   % # Loans  0.00%0.00%0.00%0.00%0.00%   
BANKRUPTCY  Balance   - - - - -    
   % Balance  0.00%0.00%0.00%0.00%0.00%   
   # Loans   - - - - -    
   % # Loans  0.00%0.00%0.00%0.00%0.00%   
REO  Balance   - - - - -    
   % Balance  0.00%0.00%0.00%0.00%0.00%   
   # Loans   - - - - -    
   % # Loans  0.00%0.00%0.00%0.00%0.00%   
            
TOTAL  Balance   - - - - -    
   % Balance  0.00%0.00%0.00%0.00%0.00%   
   # Loans   - - - - -    
   % # Loans  0.00%0.00%0.00%0.00%0.00%   
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+           
        6 Months Moving Average    
1 or 2 Payments Delinquent3 or More Payments Delinquent   
            
            
Total ForeclosureTotal Bankruptcy and REO   
            
            
Note: Dates correspond to distribution dates.           
    Page 13 of 26   © COPYRIGHT 2003 Deutsche Bank   
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Delinquency Report for December 26, 2003 Distribution   
     
     
 Delinquency Report - Group 3 Group   
            
            
     <1 PAYMENT 1 PAYMENT 2 PAYMENTS 3+ PAYMENTS TOTAL   
DELINQUENT  Balance   - - - -    
   % Balance   0.00%0.00%0.00%0.00%   
   # Loans   - - - -    
   % # Loans   0.00%0.00%0.00%0.00%   
FORECLOSURE  Balance   - - - - -    
   % Balance  0.00%0.00%0.00%0.00%0.00%   
   # Loans   - - - - -    
   % # Loans  0.00%0.00%0.00%0.00%0.00%   
BANKRUPTCY  Balance   - - - - -    
   % Balance  0.00%0.00%0.00%0.00%0.00%   
   # Loans   - - - - -    
   % # Loans  0.00%0.00%0.00%0.00%0.00%   
REO  Balance   - - - - -    
   % Balance  0.00%0.00%0.00%0.00%0.00%   
   # Loans   - - - - -    
   % # Loans  0.00%0.00%0.00%0.00%0.00%   
            
TOTAL  Balance   - - - - -    
   % Balance  0.00%0.00%0.00%0.00%0.00%   
   # Loans   - - - - -    
   % # Loans  0.00%0.00%0.00%0.00%0.00%   
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+   
        6 Months Moving Average    
1 or 2 Payments Delinquent3 or More Payments Delinquent   
            
            
Total ForeclosureTotal Bankruptcy and REO   
            
            
Note: Dates correspond to distribution dates.           
    Page 14 of 26   © COPYRIGHT 2003 Deutsche Bank   
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 REO Report for December 26, 2003 Distribution   
     
     
 REO Report - Mortgage Loans that Become REO During Current Distribution   
            
            
SUMMARY    LOAN GROUP       
            
Total Loan Count = 0 Loan Group 1 = Group 1 Group; REO Book Value = 000.00   
Total Original Principal Balance = 000.00 Loan Group 2 = Group 2 Group; REO Book Value = 000.00       
Total Current Balance = 000.00 Loan Group 3 = Group 3 Group; REO Book Value = 000.00       
REO Book Value = 000.00        
            
REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.   
            
Loan Number Original Stated   Current State &      
& Principal Principal Paid to Note LTV at Original Origination    
Loan Group Balance BalanceDateRateOriginationTermDate   
SPACE INTENTIONALLY LEFT BLANK   
          
            
    Page 15 of 26   © COPYRIGHT 2003 Deutsche Bank   
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Foreclosure Report for December 26, 2003 Distribution   
     
     
 Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution   
            
            
SUMMARY    LOAN GROUP       
            
Total Loan Count = 0    Loan Group 1 = Group 1 Group       
Total Original Principal Balance = 000.00    Loan Group 2 = Group 2 Group       
Total Current Balance = 000.00    Loan Group 3 = Group 3 Group       
            
            
Loan Number Original Stated   Current State &      
& Principal Principal Paid to Note LTV at Original Origination    
Loan Group Balance BalanceDateRateOriginationTermDate   
SPACE INTENTIONALLY LEFT BLANK   
          
            
    Page 16 of 26   © COPYRIGHT 2003 Deutsche Bank   
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Prepayment Report for December 26, 2003 Distribution   
     
     
 Prepayment Report - Voluntary Prepayments   
            
            
VOLUNTARY PREPAYMENTS    GROUP 3 GROUP 2 GROUP 1 TOTAL   
            
 Current          
 Number of Paid in Full Loans   1 2 9 12    
 Number of Repurchased Loans   - - - -    
 Total Number of Loans Prepaid in Full   1 2 9 12    
            
 Paid in Full Balance   336,678.91 852,833.91 1,445,399.43 2,634,912.25    
 Repurchased Loans Balance   - - - -    
 Curtailments Amount   7,150.25 4,055.31 62,984.60 74,190.16    
 Total Prepayment Amount   343,829.16 856,889.22 1,508,384.03 2,709,102.41    
            
 Cumulative          
 Number of Paid in Full Loans   1 2 9 12    
 Number of Repurchased Loans   - - - -    
 Total Number of Loans Prepaid in Full   1 2 9 12    
            
 Paid in Full Balance   336,678.91 852,833.91 1,445,399.43 2,634,912.25    
 Repurchased Loans Balance   - - - -    
 Curtailments Amount   7,150.25 4,055.31 62,984.60 74,190.16    
 Total Prepayment Amount   343,829.16 856,889.22 1,508,384.03 2,709,102.41    
            
SPACE INTENTIONALLY LEFT BLANK   
            
            
Total Prepayments by Groups (in thousands of dollars)Total Prepayments (in thousands of dollars)   
            
            
    Page 17 of 26   © COPYRIGHT 2003 Deutsche Bank   
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Prepayment Report for December 26, 2003 Distribution   
     
     
 Prepayment Report - Voluntary Prepayments   
            
            
VOLUNTARY PREPAYMENT RATES    GROUP 3 GROUP 2 GROUP 1 TOTAL   
            
 SMM   0.37%0.94%0.25%0.34%   
 3 Months Avg SMM          
 12 Months Avg SMM          
 Avg SMM Since Cut-off   0.37%0.94%0.25%0.34%   
            
 CPR   4.31%10.68%2.91%3.99%   
 3 Months Avg CPR          
 12 Months Avg CPR          
 Avg CPR Since Cut-off   4.31%10.68%2.91%3.99%   
            
 PSA   672.69%1665.45%455.10%624.26%   
 3 Months Avg PSA Approximation          
 12 Months Avg PSA Approximation          
 Avg PSA Since Cut-off Approximation   672.69%1665.45%455.10%624.26%   
            
            
            
  Group 1 Group 3        
  Group 2          
            
            
CPR by GroupsTotal CPR   
            
            
PSA by GroupsTotal PSA   
            
            
    Page 18 of 26   © COPYRIGHT 2003 Deutsche Bank   
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Prepayment Report for December 26, 2003 Distribution   
     
     
 Prepayment Report - Voluntary Prepayments   
            
  Group 1 Group 3        
  Group 2          
    
CPR Avg since Cut-Off by Groups Total CPR Avg since Cut-Off    
            
            
PSA Avg since Cut-Off by Groups Total PSA Avg since Cut-Off    
            
            
PREPAYMENT CALCULATION METHODOLOGY   
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)   
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)   
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))   
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) *.......*(1-SMMm)]^(1/months in period n,m)   
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)   
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))   
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)   
Weighted Average Seasoning (WAS)   
    
Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.   
Dates correspond to distribution dates.   
            
    Page 19 of 26   © COPYRIGHT 2003 Deutsche Bank   
            
            
 Argent Mortgage Securities, Inc. Series 2003-W6  
 Mortgage Pass-Through Certificates  
    
 Prepayment Detail Report for December 26, 2003 Distribution  
    
    
 Prepayment Detail Report - Loans Prepaid in Full During Current Distribution  
            
            
SUMMARY     LOAN GROUP     
            
Total Loan Count = 12     Loan Group 1 = Group 1 Group  
Total Original Principal Balance = 2,638,111.00 Loan Group 2 = Group 2 Group  
Total Prepayment Amount = 2,634,912.25 Loan Group 3 = Group 3 Group  
            
            
Loan Number  Original    Current State & Type Prepayment    
&Loan Principal Prepayment Prepayment Note LTV at & Origination   
Loan GroupStatus Balance AmountDateRateOriginationOriginal TermDate  
   
51403525 1  175,000.00 174,844.84 Nov-18-036.600%MN - 89.74% Paid Off - 360 Sep-19-03  
51779346 1  176,000.00 175,719.06 Nov-11-037.150%WA - 80.00% Paid Off - 360 Aug-15-03  
52018165 1  123,300.00 123,143.82 Nov-28-038.300%MO - 90.00% Paid Off - 360 Aug-15-03  
52375540 1  110,500.00 110,424.34 Nov-25-037.900%CT - 78.93% Paid Off - 360 Sep-08-03  
52628674 1  148,500.00 148,324.91 Dec-05-038.650%NV - 90.00% Paid Off - 360 Sep-03-03  
52733151 1  86,000.00 85,948.43 Nov-28-038.550%MO - 72.94% Paid Off - 360 Sep-15-03  
52804036 1  304,000.00 303,691.53 Nov-26-035.900%CA - 80.00% Paid Off - 360 Sep-15-03  
52808532 1  259,250.00 259,000.26 Dec-02-036.250%MN - 85.00% Paid Off - 360 Sep-17-03  
52951498 1  64,350.00 64,302.24 Nov-12-037.500%UT - 90.00% Paid Off - 360 Sep-25-03  
52744398 2  353,961.00 353,227.86 Nov-21-035.990%CA - 90.00% Paid Off - 360 Sep-03-03  
53179792 2  500,000.00 499,606.05 Nov-04-037.200%KS - 31.25% Paid Off - 360 Sep-24-03  
53384004 3  337,250.00 336,678.91 Dec-03-036.850%CA - 95.00% Paid Off - 360 Sep-03-03  
          
            
     Page 20 of 26   © COPYRIGHT 2003 Deutsche Bank  
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Realized Loss Report for December 26, 2003 Distribution   
     
     
 Realized Loss Report - Collateral   
            
            
COLLATERAL REALIZED LOSSES    GROUP 3 GROUP 2 GROUP 1 TOTAL   
            
 Current          
 Number of Loans Liquidated   - - - -    
 Collateral Realized Loss/(Gain) Amount   - - - -    
 Net Liquidation Proceeds   - - - -    
            
 Cumulative          
 Number of Loans Liquidated   - - - -    
 Collateral Realized Loss/(Gain) Amount   - - - -    
 Net Liquidation Proceeds   - - - -    
            
 Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.          
            
SPACE INTENTIONALLY LEFT BLANK   
            
            
  Group 1 Group 3    3 Months Moving Average     
  Group 2          
            
Collateral Loss Severity Approximation by GroupsCollateral Loss Severity Approximation   
            
            
    Page 21 of 26   © COPYRIGHT 2003 Deutsche Bank   
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Realized Loss Report for December 26, 2003 Distribution   
     
     
 Realized Loss Report - Collateral   
            
            
DEFAULT SPEEDS    GROUP 3 GROUP 2 GROUP 1 TOTAL   
            
 MDR   0.00%0.00%0.00%0.00%   
 3 Months Avg MDR          
 12 Months Avg MDR          
 Avg MDR Since Cut-off   0.00%0.00%0.00%0.00%   
            
 CDR   0.00%0.00%0.00%0.00%   
 3 Months Avg CDR          
 12 Months Avg CDR          
 Avg CDR Since Cut-off   0.00%0.00%0.00%0.00%   
            
 SDA   0.00%0.00%0.00%0.00%   
 3 Months Avg SDA Approximation          
 12 Months Avg SDA Approximation          
 Avg SDA Since Cut-off Approximation   0.00%0.00%0.00%0.00%   
            
 Loss Severity Approximation for Current Period   
 3 Months Avg Loss Severity Approximation   
 12 Months Avg Loss Severity Approximation   
 Avg Loss Severity Approximation Since Cut-off   
            
  Group 1 Group 3        
  Group 2          
CDR by GroupsTotal CDR   
            
            
SDA by GroupsTotal SDA   
            
            
    Page 22 of 26   © COPYRIGHT 2003 Deutsche Bank   
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Realized Loss Report for December 26, 2003 Distribution   
     
     
 Realized Loss Report - Collateral   
            
  Group 1 Group 3        
  Group 2          
            
CDR Avg since Cut-Off by GroupsTotal CDR Avg since Cut-Off   
            
            
SDA Avg since Cut-Off by Groups Total SDA Avg since Cut-Off    
            
            
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY   
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)   
Conditional Default Rate (CDR): 1-((1-MDR)^12)   
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)*0.02,MAX(0.03,MIN(30,WAS)*0.02-0.0095*(WAS-60)))   
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) *.......*(1-MDRm)]^(1/months in period n,m)   
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)   
Average SDA Approximation over period between the nth month and mth month:   
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)*0.02,MAX(0.03,MIN(30,Avg WASn,m)*0.02-0.0095*(Avg WASn,m-60)))   
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)   
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)   
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)   
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.   
Dates correspond to distribution dates.   
            
    Page 23 of 26   © COPYRIGHT 2003 Deutsche Bank   
            
            
 Argent Mortgage Securities, Inc. Series 2003-W6  
 Mortgage Pass-Through Certificates  
    
 Realized Loss Detail Report for December 26, 2003 Distribution  
    
    
 Realized Loss Detail Report - Loans Liquidated During Current Distribution  
            
            
SUMMARY     LOAN GROUP     
            
Total Loan Count = 0     Loan Group 1 = Group 1 Group  
Total Original Principal Balance = 0.00 Loan Group 2 = Group 2 Group  
Total Prior Principal Balance = 0.00 Loan Group 3 = Group 3 Group  
Total Realized Loss Amount = 0.00    
Total Net Liquidation Proceeds = 0.00       
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.           
            
Loan Number  Original Prior   Current State &     
&Loan Principal Principal Realized Note LTV at Original Origination   
Loan GroupStatus Balance BalanceLoss/(Gain)RateOriginationTermDate  
SPACE INTENTIONALLY LEFT BLANK  
         
            
     Page 24 of 26   © COPYRIGHT 2003 Deutsche Bank  
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Triggers, Adj. Rate Cert. and Miscellaneous Report for December 26, 2003 Distribution   
     
     
 Triggers, Adj. Rate Cert. and Miscellaneous Report   
            
            
TRIGGER EVENTS    GROUP 3 GROUP 2 GROUP 1 TOTAL   
    
 Trigger Event in effect      No   
 Stepdown Date has occurred      No   
            
 Balances 60+ days      218,450.11    
 Ending Balance      796,604,704.83    
 Delinquency Percentage      0.03%   
            
 Balance of Mezzanine and C Class      159,999,881.53    
 Ending Balance      796,604,704.83    
 Class A Credit Enhancement Percentage      20.09%   
 Class M-1 Credit Enhancement Percentage      5.02%   
            
            
ADJUSTABLE RATE CERTIFICATE INFORMATION    GROUP 3 GROUP 2 GROUP 1 TOTAL   
    
 Net WAC Rate Carryover Amt:ClassAV-1      0.00    
 Net WAC Rate Carryover Amt:ClassAV-2      0.00    
 Net WAC Rate Carryover Amt:ClassAF-1      0.00    
 Net WAC Rate Carryover Amt:ClassAF-2      0.00    
 Net WAC Rate Carryover Amt:ClassAF-3      0.00    
 Net WAC Rate Carryover Amt:ClassAF-4      0.00    
 Net WAC Rate Carryover Amt:ClassAF-5      0.00    
 Net WAC Rate Carryover Amt:ClassM-1      0.00    
 Net WAC Rate Carryover Amt:ClassM-2      19,417.72    
 Net WAC Rate Carryover Amt:ClassM-3      15,534.17    
 Net WAC Rate Carryover Amt:ClassCE      0.00    
 Net WAC Rate Carryover Amt:ClassP      0.00    
 Net WAC Rate Carryover Amt:ClassR      0.00    
 Net WAC Rate Carryover Amt:ClassR-X      0.00    
            
            
ADDITIONAL INFORMATION    GROUP 3 GROUP 2 GROUP 1 TOTAL   
    
 Libor for Current Period      1.120000%   
 Current Period loan level losses      0.00    
 Current Recoveries or Losses from Prior periods      0.00    
 Total Current Losses      0.00    
            
            
    Page 25 of 26   © COPYRIGHT 2003 Deutsche Bank   
 Argent Mortgage Securities, Inc. Series 2003-W6   
 Mortgage Pass-Through Certificates   
     
 Other Related Information for December 26, 2003 Distribution   
     
     
 Other Related Information   
            
            
ADDITIONAL INFORMATION    GROUP 3 GROUP 2 GROUP 1 TOTAL   
    
 Class AV-1 Next Pass-Through Rate      1.550000%   
 Class AV-2 Next Pass-Through Rate      1.490000%   
 Class AF-1 Next Pass-Through Rate      1.280000%   
 Class AF-2 Next Pass-Through Rate      2.900000%   
 Class AF-3 Next Pass-Through Rate      3.540000%   
 Class AF-4 Next Pass-Through Rate      4.600000%   
 Class AF-5 Next Pass-Through Rate      5.610000%   
 Class M-1 Next Pass-Through Rate      1.820000%   
 Class M-2 Next Pass-Through Rate      3.249338%   
 Class M-3 Next Pass-Through Rate      3.249338%   
 Class CE Next Pass-Through Rate      3.648500%   
 Class P Next Pass-Through Rate      0.000000%   
 Class R Next Pass-Through Rate      0.000000%   
 Class R-X Next Pass-Through Rate      0.000000%   
            
            
    Page 26 of 26   © COPYRIGHT 2003 Deutsche Bank