Financial Asset Securities Corp Finance Amer Mo LN TR 2003-1 8-K/A Other events

                           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):  December 26, 2003


                            Financial Asset Securities Corp.,
             (as depositor, Litton Loan Servicing LP, as Servicer,
               and Deutsche Bank National Trust Company, as Trustee).

            FINANCIAL ASSET SECURITIES CORP FINANCE AMER MO LN TR 2003-1
            (Exact name of Registrant as specified in its Charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-108195-06                          06-1442101
          (Commission File Number)        (I.R.S. Employer Identification No.)


               600 Steamboat Road
               Greenwich, Connecticut                    06830
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (203) 625-2700


     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:  Mar 26, 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.






			

	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	December 26, 2003 Distribution
	Contents
			TABLE OF CONTENTS
								Page
& nbsp;
			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				14
			8.	Foreclosure Report				15
			9.	Prepayment Report				16
			10.	Prepayment Detail Report				19
			11.	Realized Loss Report				20
			12.	Realized Loss Detail Report				23
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				24
			14.	Additional Certificate Report				25
						;
				Total Number of Pages				25
			CONTACTS
				Administrator: Eiko Akiyama
				Direct Phone Number: (714)247-6328
				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
&n bsp;
	Seller:		Greenwich Capital Financial P roducts, In					Cut-Off Date: November 1, 2003
	Certificate Insurer(s):							Closing Date: November 14, 2003
								First Payment Date: December 26, 2003
	Servicer(s):		Litton Loan Servicing Master Servicer
								&nb sp;
								Distribution Date: December 26, 2003
	Underwriter(s):		Greenwich Capital Markets, Inc.					Record Date: December 24, 2003
								November 28, 2003
&n bsp;
								&nb sp;
						Page 1 of 25					© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	Series 2003-1
	Certificate Payment Report for December 26, 2003 Distribution
	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
I-A1	SEQ	163,175,000.00			163,175,000.00	281,748.83	3,159,732.07	3,441,480.90	-	-	160,015,267.93
II-A2	SEQ	96,459,000.00			96,459,000.00	169,928.61	1,552,670.39	1,722,599.00	-	-	94,906,329.61
M-1	MEZ	21,744,000.00			21,744,000.00	46,169.76	-	46,169.76	-	-	21,744,000.00
M-2	MEZ	17,850,000.00			17,850,000.00	58,726.50	-	58,726.50	-	-	17,850,000.00
M-3	MEZ	5,679,000.00			5,679,000.00	20,671.56	-	20,671.56	-	-	5,679,000.00
M-4	MEZ	5,679,000.00			5,679,000.00	27,297.06	-	27,297.06	-	-	5,679,000.00
M-5	MEZ	3,894,000.00			3,894,000.00	20,988.66	-	20,988.66	-	-	3,894,000.00
M-6	MEZ	3,894,000.00			3,894,000.00	20,988.66	-	20,988.66	-	-	3,894,000.00
C	SUB	6,166,573.06			6,166,573.06	1,262,111.82	300.27	1,262,412.09	-	-	6,166,272.79
P	EXE	100.00			100.00	-	-	-	-	-	100.00
R	R	-			-	-	-	-	-	-	-
Total	& nbsp;	324,540,673.06			324,540,673.06	1,908,631.46	4,712,702.73	6,621,334.19	-	-	319,827,970.33
	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)
I-A1	11/14/03	12/25/03		A-Act/360	317350AA4	163,175,000.00	1,000.000000	1.726667	19.364070	21.090736	980.635930
II-A2	11/14/03	12/25/03		A-Act/360	317350AB2	96,459,000.00	1,000.000000	1.761667	16.096688	17.858354	983.903312
M-1	11/14/03	12/25/03		A-Act/360	317350AC0	2 1,744,000.00	1,000.000000	2.123333	-	2.123333	1,000.000000
M-2	11/14/03	12/25/03		A-Act/360	317350AD8	17,850,000.00	1,000.000000	3.290000	-	3.290000	1,000.000000
M-3	11/14/03	12/25/03		A-Act/360	317350AE6	5,679,000.00	1,000.000000	3.640000	-	3.640000	1,000.000000
M-4	11/14/03	12/25/03		A-Act/360	317350AF3	5,679,000.00	1,000.000000	4.806667	-	4.806667	1,000.000000
M-5	11/14/03	12/25/03		A-Act/360	317350AG1	3,894,000.00	1,000.000000	5.390000	-	5.390000	1,000.000000
M-6	11/14/03	12/25/03		A-Act/360	317350AH9	3,894,000.00	1,000.000000	5.390000	-	5.390000	1,000.000000
C				A-30/360		330,707,246.12	1,000.000000	3.816402	0.000908	3.817310	18.645714
P				-		100.00	1,000.000000	-	-	-	1,000.000000
R				-		-	-	-	-	-	-
							Page 2 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	Series 2003-1
	Certificate Payment Report for December 26, 2003 Distribution
	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
I-A1	163,175,000.00		281,748.83		2,998,881.54	160,850.53	3,159,732.07	3,441,480.90	-	-	160,015,267.93
II-A2	96,459,000.00		169,928.61		1,439,534.31	113,136.08	1,552,670.39	1,722,599.00	-	-	94,906,329.61
M-1	21,744,000.00		46,169.76		-	-	-	46,169.76	-	-	21,744,000.00
M-2	17,850,000.00		58,726.50		-	-	-	58,726.50	-	-	17 ,850,000.00
M-3	5,679,000.00		20,671.56		-	-	-	20,671.56	-	-	5,679,000.00
M-4	5,679,000.00		27,297.06		-	-	-	27,297.06	-	-	5,679,000.00
M-5	3,894,000.00		20,988.66		-	-	-	20,988.66	-	-	3,894,000.00
M-6	3,894,000.00		20,988.66		-	-	-	20,988.66	-	-	3,894,000.00
C	6,166,573.06		1,262,111.82		300.27	-	300.27	1,262,412.09	-	-	6,166,272.79
P	100.00		-		-	-	-	-	-	-	100.00
R	-		-		-	-	-	-	-	-	-
Total	324,540,673.06		1,908,631.46		4,438,716.12	273,986.61	4,712,702.73	6,621,334.19	-	-	319,827,970.33
	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
I-A1	1.48000%	163,175,000.00			281,748.83	-	-	-	281,748.83	281,748.83	-
II-A2	1.51000%	96,459,000.00			169,928.61	-	-	-	169,928.61	169,928.61	-
M-1	1.82000%	21,744,000.00			46,169.76	-	-	-	46,169.76	46,169.76	-
M-2	2.82000%	17,850,000.00			58,726.50	-	-	-	58,726.50	58,726.50	-
M-3	3.12000%	5,679,000.00			20,671.56	-	-	-	20,671.56	20,671.56	-
M-4	4.12000%	5,679,000.00			27,297.06	-	-	-	27,297.06	27,297.06	-
M-5	4.62000%	3,894,000.00			20,988.66	-	-	-	20,988.66	20,988.66	-
M-6	4.62000%	3,894,000.00			20,988.66	-	-	-	20,988.66	20,988.66	-
C		330,707,246.12			1,262,111.82	-	-	-	1,262,111.82	1,262,111.82	0.00
P		100.00			-	-	-	-	-	-	-
R		-			-	-	0.00	-	-	-	0.00
Total		649,081,346.12			1,908,631.46	-	0.00	-	1,908,631.46	1,908,631.46	0.01
							Page 3 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	Collection Account Report for December 26, 2003 Distribution
	Collection Account Report
SUMMARY						NON CONFORM.	CONFORM.	TOTAL
	Principal Collections					1,552,769.32	3,159,933.41	4,712,702.73
	Principal Withdrawals					0.00	0.00	0.00
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					1,552,769.32	3,159,933.41	4,712,702.73
	Interest Collections					730,144.97	1,297,645.54	2,027,790.51
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					0.00	0.00	0.00
	Interest Fees					(45,615.09)	(73,543.95)	(119,159.05)
	TOTAL NET INTEREST					684,529.88	1,224,101.59	1,908,631.46
	TOTAL AVAILABLE FUNDS TO BONDHOLDERS					2,237,299.20	4,384,035.00	6,621,334.19
PRINCIPAL - COLLECTIONS						NON CONFORM.	CONFORM.	TOTAL
	Scheduled Principal					113,136.08	160,850.53	273,986.61
	Curtailments					116,056.77	163,129.22	279,185.99
	Prepayments in Full					1,323,576.47	2,835,953.66	4,159,530.13
	Repurchases/Substitutions Shortfalls					0.00	0.00	0.00
	Liquidations					0.00	0.00	0.00
	Insurance Principal					0.00	0.00	0.00
	Other Additional Principal					0.00	0.00	0.00
	Delinquent Principal					(10,785.96)	(21,050.64)	(31,836.60)
	Advanced Principal					10,785.96	21,050.64	31,836.60
	Realized Losses					0.00	0.00	0.00
	TOTAL PRINCIPAL COLLECTED					1,552,769.32	3,159,933.41	4,712,702.73
				Page 4 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	Collection Account Report for December 26, 2003 Distribution
	Collection Account Report
PRINCIPAL - WITHDRAWALS						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS						NON CONFORM.	CONFORM.	TOTAL
	TOTAL OTHER ACCOUNTS PRINCIPAL					0.00	0.00	0.00
INTEREST - COLLECTIONS						NON CONFORM.	CONFORM.	TOTAL
	Scheduled Interest					735,522.41	1,310,362.71	2,045,885.12
	Repurchases/Substitutions					0.00	0.00	0.00
	Liquidations					0.00	0.00	0.00
	Insurance Interest					0.00	0.00	0.00
	Other Additional Interest					0.00	0.00	0.00
	Month End Interest (PPIS)					(2,195.73)	(10,174.74)	(12,370.47)
	Delinquent Interest					(85,022.74)	(211,041.90)	(296,064.64)
	Realized Losses					0.00	0.00	0.00
	Compensating Month End Interest					2,195.73	10,174.74	12,370.47
	Other Interest Shortfall (Relief Act)					0.00	0.00	0.00
	Interest Advanced					79,645.30	198,324.73	277,970.03
	Prepayment Penalties	;				0.00	0.00	0.00
	TOTAL INTEREST COLLECTED					730,144.97	1,297,645.54	2,027,790.51
				Page 5 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	Collection Account Report for December 26, 2003 Distribution
	Collection Account Report
INTEREST - WITHDRAWALS						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
INTEREST - OTHER ACCOUNTS						NON CONFORM.	CONFORM.	TOTAL
	TOTAL OTHER ACCOUNT INTEREST					0.00	0.00	0.00
							&nb sp;
INTEREST - FEES						NON CONFORM.	CONFORM.	TOTAL
	Current Servicing Fees					44,861.51	72,269.16	117,130.67
	Trustee Fee					753.58	1,274.79	2,028.38
	TOTAL INTEREST OTHER FEES					45,615.09	73,543.95	119,159.05
				Page 6 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	Credit Enhancement Report for December 2 6, 2003 Distribution
	Credit Enhancement Report
ACCOUNTS						NON CONFORM.	CONFORM.	TOTAL
	Net WAC Rate Carryover Reserve Fund Beginning Balance							1,000.00
	Amount paid to maintain $1,000 balance							0.00
	Net WAC Rate Carryover Amount							0.00
	Net WAC Rate Carryover Reserve Fund Ending Balance							1,000.00			&nb sp;
	Int Earnings paid to Class C							0.00
INSURANCE						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
				&nbs p;
STRUCTURAL FEATURES						NON CONFORM.	CONFORM.	TOTAL
	Overcollateralization Target Amount							6,166,272.79
	Overcollateralized Amount							6,166,272.79
	Excess Overcollateralized Amount							300.27
	Overcollateralization Release Amount					98.93	201.34	300.27
	Overcollateralization Deficiency Amount							0.00
	Extra Principal Distribution Amt					0.00	0.00	0.00
				Page 7 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	Collateral Report for December 26, 2003 Distribution
	& nbsp;
	Collateral Report
COLLATERAL						NON CONFORM.	CONFORM.	TOTAL
	Loan Count:
	Original					553	1478	2031
	Prior					-	-	-
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(5)	(18)	(23)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					548	1,460	2,008
			&nbs p;
	Principal Balance:
	Original					120,573,487 .10	203,967,185.96	324,540,673.06
	Prior					-	-	-
	Prefunding					-	-	-
	Scheduled Principal					(113,136.08)	(160,850.53)	(273, 986.61)
	Partial and Full Voluntary Prepayments					(1,439,633.24)	(2,999,082.88)	(4,438,716.12)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					119,020,717.78	200,807,252.55	319,827,970.33
PREFUNDING						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK										&nb sp;
	Conform.
	Non Conform.
Current Prin Balance by Groups (in millions of dollars)					Total Current Princip al Balance (in millions of dollars)
				Page 8 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	Collateral Report for December 26, 2003 Distribution
	Collateral Report
CHARACTERISTICS						NON CONFORM.	CONFORM.	TOTAL
	Weighted Average Coupon Original					7.320240%	7.709256%	7.564729%
	Weighted Average Coupon Prior
	Weighted Average Coupon Current					7.320240%	7.709256%	7.564729%			&n bsp;
	Weighted Average Months to Maturity Original					343	350	347
	Weighted Average Months to Maturity Prior					-	-	-
	Weighted Average Months to Maturity Current					343	350	347
	Weighted Avg Remaining Amortization Term Original					342	350	347
&n bsp;	Weighted Avg Remaining Amortization Term Prior					-	-	-
	Weighted Avg Remaining Amortization Term Current					342	350	347
	Weighted Average Seasoning Original					5.90	5.87	5.88
	Weigh ted Average Seasoning Prior					-	-	-
	Weighted Average Seasoning Current					5.90	5.87	5.88
Note: Original information refers to deal issue.
	Conform.
	Non Conform.
WAC by Groups					Total WAC
						;
WARAT by Groups					Total WARAT
Note: Dates correspond to distribution dates.
				Page 9 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	Collateral Report for December 26, 2003 Distribution
	Collateral Report
ARM CHARACTERISTICS						NON CONFORM.	CONFORM.	TOTAL
	Weighted Average Margin Original					4.187%	4.483%
	Weighted Average Margin Prior
	Weighted Average Margin Current					4.187%	4.483%
	Weighted Average Max Rate Original					9.155%	10.069%
	Weighted Average Max Rate Prior
	Weighted Average Max Rate Current					9.155%	10.069%
	Weighted Average Min Rate Original					4.997%	5.671%
	Weighted Average Min Rate Prior
	Weighted Average Min Rate Current					4.997%	5.671%
	Weighted Average Cap Up Original					0.692%	0.732%
	Weighted Average Cap Up Prior
	Weighted Average Cap Up Current					0.692%	0.732%
	Weighted Average Cap Down Original					0.692%	0.732%
	Weighted Average Cap Down Prior
	Weighted Average Cap Down Current					0.692%	0.732%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES						NON CONFORM.	CONFORM.	TOTAL
	Current Servicing Fees					44,861.51	72,269.16	117,130.67
	Delinquent Servicing Fees					5,377.45	12,717.17	18,094.62
	TOTAL SERVICING FEES					50,238.96	84,986.33	135,225.29
	Total Servicing Fees					50,238.96	84,986.33	135,225.29
	Compensating Month End Interest					2,195.73	10,174.74	12,370.47
	Delinquent Servicing Fees					(5,377.45)	(12,717.17)	(18,094.62)	& nbsp;
	COLLECTED SERVICING FEES					47,057.24	82,443.90	129,501.14
	Prepayment Interest Shortfall					2,195.73	10,174.74	12,370.47
	Total Advanced Interest					79,645.30	198,324.73	277,970.03
ADDITIONAL COLLATERAL INFORMATION						NON CONFORM.	CONFORM.	TOTAL
	Next One-Month LIBOR							1.120000%
	Current One-Month LIBOR							1.120000%
				Page 10 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			7,458,924.96	2,115,380.03	183,750.76	9,758,055.75
		% Balance			2.33%	0.66%	0.06%	3.05%
		# Loans			54	19	2	75
		% # Loans			2.69%	0.95%	0.10%	3.74%
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		-	7,458,924.96	2,115,380.03	183,750.76	9,758,055.75
		% Balance		0.00%	2.33%	0.66%	0.06%	3.05%
		# Loans		-	54	19	2	75
		% # Loans		0.00%	2.69%	0.95%	0.10%	3.74%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60- 89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 11 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Conform. Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			5,229,330.32	2,027,037.56	183,750.76	7,440,118.64
		% Balance			2.60%	1.01%	0.09%	3.71%
		# Loans			43	17	2	62
		% # Loans			2.95%	1.16%	0.14%	4.25%
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		-	5,229,330.32	2,027,037.56	183,750.76	7,440,118.64
		% Balance		0.00%	2.60%	1.01%	0.09%	3.71%
		# Loans		-	43	17	2	62
		% # Loans		0.00%	2.95%	1.16%	0.14%	4.25%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 12 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Non Conform. Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			2,229,594.64	88,342.47	-	2,317,937.11
		% Balance			1.87%	0.07%	0.00%	1.95%
		# Loans			11	2	-	13
		% # Loans			2.01%	0.36%	0.00%	2.37%
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		-	2,229,594.64	88,342.47	-	2,317,937.11
		% Balance		0.00%	1.87%	0.07%	0.00%	1.95%
		# Loans		-	11	2	-	13
		% # Loans		0.00%	2.01%	0.36%	0.00%	2.37%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 13 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed 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 = Conform. Group; REO Book Value = 000.00
Total Original Principal Balance = 000.00				Loan Group 2 = Non Conform. Group; REO Book Value = 000.00
Total Current Balance = 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	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK										&nb sp;
				Page 14 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1									&n bsp;
	Asset Backed Certificates
	Foreclosure Report for December 26, 2003 Distribution
										&nb sp;
	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 0				Loan Group 1 = Conform. Group
Total Original Principal Balance = 000.00				Loan Group 2 = Non Conform. Group
Total Current Balance = 000.00
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK
				Page 15 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	Prepayment Report for December 26, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS						NON CONFORM.	CONFORM.	TOTAL
	Current
	Number of Paid in Full Loans					5	18	23
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					5	18	23
	Paid in Full Balance					1,323,576.47	2,835,953.66	4,159,530.13
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					116,056.77	163,129.22	279,185.99
	Total Prepayment Amount					1,439,633.24	2,999,082.88	4,438,716.12
	Cumulative
	Number of Paid in Full Loans					5	18	23
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					5	18	23
&nbs p;
	Paid in Full Balance					1,323,576.47	2,835,953.66	4,159,530.13
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					116,056.77	163,129.22	279,185.99
	Total Prepayment Amount					1,439,633.24	2,999,082.88	4,438,716.12
SPACE INTENTIONALLY LEFT BLANK
		&nbs p;
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 16 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	Prepayment Report for December 26, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES						NON CONFORM.	CONFORM.	TOTAL
									& nbsp;
	SMM					1.20%	1.47%	1.37%
	3 Months Avg SMM
	12 Months Avg SMM
	Avg SMM Since Cut-off					1.20%	1.47%	1.37%
	CPR					13.44%	16.30%	15.24%
	3 Months Avg CPR
	12 Months Avg CPR								;
	Avg CPR Since Cut-off					13.44%	16.30%	15.24%
	PSA					1137.94%	1387.77%	1295.52%
	3 Months Avg PSA Approximation
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					1137.94%	1387.77%	1295.52%
								&nb sp;
										&nb sp;
	Conform.
	Non Conform.
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 17 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trus t 2003-1
	Asset Backed Certificates
											;
	Prepayment Report for December 26, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
	Conform.
	Non Conform.
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 18 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	Prepayment Detail Report for De cember 26, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
& nbsp;
Total Loan Count = 23						Loan Group 1 = Conform. Group
Total Original Principal Balance = 4,171,535.00						Loan Group 2 = Non Conform. Group
Total Prepayment Amount = 4,159,530.13
Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date
36260420 1			166,600.00	166,032.44	Nov-25-03	7.990%	CT - 85.00%	Paid Off - 360	Apr-25-03
36270650 1			153,637.00	152,952.40	Nov-06-03	6.630%	FL - 73.86%	Paid Off - 360	Apr-30-03
36271757 1			183,996.00	183,317.57	Nov-29-03	7.595%	NJ - 80.00%	Paid Off - 360	Apr-30-03
36272581 1			68,000.00	67,850.74	Nov-26-03	10.115%	IL - 80.00%	Paid Off - 360	Apr-24-03
36288918 1			50,600.00	50,381.68	Nov-05-03	7.740%	AZ - 63.25%	Paid Off - 360	Apr-28-03
36290237 1			128,000.00	127,735.04	Nov-03-03	10.390%	FL - 80.00%	Paid Off - 360	Apr-03-03
36331130 1			240,000.00	239,412.83	Nov-29-03	8.505%	CA - 75.00%	Paid Off - 360	May-20-03
36340420 1			183,000.00	182,490.23	Nov-04-03	7.865%	NJ - 84.33%	Paid Off - 360	May-20-03
36347243 1			171,576.00	171,119.79	Nov-13-03	6.630%	CA - 57.77 %	Paid Off - 360	Jun-18-03
36350593 1			284,000.00	283,371.15	Nov-18-03	8.990%	CA - 80.00%	Paid Off - 360	May-13-03
36354496 1			102,000.00	101,691.31	Nov-18-03	7.450%	IL - 79.69%	Paid Off - 360	May-21-03
36374379 1			175,000.00	174,592.86	Nov-04-03	8.750%	MA - 77.43%	Paid Off - 360	May-21-03
36379238 1			53,998.00	53,469.86	Nov-25-03	9.990%	CA - 100.00%	Paid Off - 180	May-30-03
36385045 1			136,800.00	136,561.56	Nov-04-03	10.130%	DC - 84.97%	Paid Off - 360	May-27-03
36392470 1			247,000.00	246,523.27	Nov-25-03	8.240%	CA - 95.00%	Paid Off - 360	Jun-26-03
36434017 1			153,750.00	153,633.71	Nov-03-03	10.750%	MI - 75.00%	Paid Off - 360	Jul-02-03
36447639 1			172,500.00	172,176.44	Nov-10-03	8.380%	CA - 75.00%	Paid Off - 360	Jun-25-03
36471456 1			172,880.00	172,640.78	Nov-29-03	7.865%	IL - 80.00%	Paid Off - 360	Jul-03-03
36168706 2			409,000.00	407,615.09	Nov-26-03	6.880%	CA - 87.21%	Paid Off - 360	May-27-03
36242253 2			95,506.00	95,028.47	Nov-11-03	6.990%	MO - 69.16%	Paid Off - 360	Mar-20-03
36344018 2			339,593.00	338,355.00	Nov-29-03	6.500%	TX - 80.00%	Paid Off - 360	May-05-03
36344182 2			84,899.00	84,068.60	Nov-29-03	9.990%	TX - 100.00%	Paid Off - 180	May-05-03
36478287 2			399,200.00	398,509.31	Nov-14-03	6.740%	CA - 80.00%	Paid Off - 360	Jul-08-03
��
					Page 19 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	Realized Loss Report for December 26, 2003 Distribution
	Realized Loss Report - Collateral
COLLATERAL REALIZED LOSSES						NON CONFORM.	CONFORM.	TOTAL
	Current			&nb sp;
	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
	Conform.						3 Months Moving Average
	Non Conform.
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
				Page 20 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	Realized Loss Report for December 26, 2003 Distribution
	Realized Loss Report - Collateral
DEFAULT SPEEDS						NON CONFORM.	CONFORM.	TOTAL
	MDR					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%
	CDR					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%
	SD A					0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation
	12 Months Avg SDA Approximation			&nbs p;
	Avg SDA Since Cut-off Approximation					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
	Conform.
	Non Conform.
CDR by Groups					Total CDR
SDA by Groups					Total SDA
				Page 21 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	Realized Loss Report for December 26, 2003 Distribution
	Realized Loss Report - Collateral
	Conform.
	Non Conform.
CDR Avg since Cut-Off by Groups					Total 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 Pr incipal 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 22 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed 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 = Conform. Group
Total Original Principal Balance = 0.00						Loan Group 2 = Non Conform. Group
Total Prior Principal Balance = 0.00
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 Group		Status	Balance	Balance	Loss/(Gain)	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK
						&nb sp;
					Page 23 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates
	Triggers, Adj. Rate Cert. and Miscellaneous Report for December 26, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report
TRIGGER EVENTS						NON CONFORM.	CONFORM.	TOTAL
									&nb sp;
	Step Down Date?							No
	Trigger Event Occuring?							No
	Delinquency Percentage							0.718865%
	Beginning Credit Enhancement Percentage							19.999519%
	Ending Credit Enhancement Percentage							20.294120%
ADJUSTABLE RATE CERTIFICATE INFORMATION						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
				&nbs p;
ADDITIONAL INFORMATION						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
				Page 24 of 25				© COPYRIGHT 2004 Deutsche Bank
	Finance America Mortgage Loan Trust 2003-1
	Asset Backed Certificates									& nbsp;
	Additional Certificate Report for December 26, 2003 Distribution
&nb sp;
	Additional Certificate Report
SPACE INTENTIONALLY LEFT BLANK
	CLASS
				Page 25 of 25				© COPYRIGHT 2004 Deutsche Bank