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

<s>          <c>             <c>            <c>                <c>                <c>                <c>
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

<s>            <c>               <c>                <c>                <c>
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
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.




</FN>




                                                Principal Distribution Statement

                         Original            Beginning          Scheduled       Unscheduled
                             Face          Certificate          Principal         Principal                        Realized
Class                       Amount              Balance       Distribution      Distribution        Accretion       Loss (1)

<s>            <c>               <c>                  <c>                <c>               <c>              <c>
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
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
    Please Refer to the Prospectus Supplement for a Full Description.

</FN>

 
 

                                               Principal Distribution Statement (continued)

                             Total               Ending           Ending               Total
                         Principal          Certificate      Certificate           Principal
 Class                    Reduction              Balance       Percentage        Distribution

 <s>            <c>               <c>                  <c>              <c>
 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


 <s>           <c>                   <c>                <c>               <c>                <c>
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
<FN>

</FN>







                                Principal Distribution Factors Statement (continued)

                                               Total             Ending            Ending              Total
                         Realized          Principal        Certificate       Certificate          Principal
Class                     Loss (3)          Reduction            Balance        Percentage       Distribution

<s>            <c>               <c>                <c>                <c>               <c>
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
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses
    Unless Otherwise Disclosed.
    Please Refer to the Prospectus Supplement for a Full Description.
</FN>









                                                Interest Distribution Statement

                                                            Beginning                           Payment of
                         Original          Current       Certificate/            Current            Unpaid            Current
                             Face      Certificate           Notional            Accrued          Interest           Interest
Class                       Amount             Rate            Balance           Interest         Shortfall          Shortfall

<s>            <c>               <c>              <c>                <c>                <c>               <c>

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


 <s>            <c>               <c>                <c>                  <c>                 <c>
 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
 <FN>
 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
     Please Refer to the Prospectus Supplement for a Full Description.


 </FN>
 




                                               Interest Distribution Factors Statement
                                                              Beginning                           Payment of
                           Original          Current       Certificate/           Current             Unpaid            Current
                               Face      Certificate           Notional           Accrued          Interest            Interest
Class (5)                     Amount             Rate            Balance          Interest          Shortfall          Shortfall


<s>           <c>                  <c>              <c>                <c>               <c>                <c>
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
<FN>

(5)  Per $1 denomination.

</FN>




                                 Interest Distribution Factors Statement (continued)

                                                                                Remaining             Ending
                    Non-Supported                                 Total            Unpaid       Certificate/
                         Interest           Realized           Interest          Interest           Notional
Class                    Shortfall         Losses (6)       Distribution         Shortfall            Balance


<s>            <c>               <c>                <c>                <c>            <c>
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
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless
    Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>








                                                  CERTIFICATEHOLDER ACCOUNT STATEMENT
                                                          CERTIFICATE ACCOUNT

<s>                                                                                      <c>
Beginning Balance                                                                                              0.00
Deposits
     Payments of Interest and Principal                                                               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
<s>                                                                                       <c>
Total Prepayment/Curtailment Interest Shortfall                                                                0.00

Servicing Fee Support                                                                                          0.00
Non-Supported Prepayment/Curtailment Interest Shortfall                                                        0.00








                                                             SERVICING FEES

<s>                                                                                       <c>
Gross Servicing Fee                                                                                      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

<s>                                      <c>                 <c>                <c>               <c>
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

<s>          <c>                    <c>                     <c>                     <c>                     <c>

          No of Loans             No of Loans            No of Loans             No of Loans             No of Loans
          Principal Balance       Principal Balance      Principal Balance       Principal Balance       Principal Balance
0-29 Days                         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
 <s>                                                                                              
 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%

<caption>

                         DELINQUENT           BANKRUPTCY            FORECLOSURE          REO                  Total
 <s>                                                                                              
 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

<s>                                                                                 <c>
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