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): ~~September~~October 2527, 2003 ARGENT SECURITIES INC. (as depositor, Ameriquest Mortgage Company, Master Servicer, and Deutsche Bank National Trust Company, as Trustee). ARGENT SEC INC ASSET BACKED PAS THR CER SER 2003-W2 (Exact name of Registrant as specified in its Charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-105957-02 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 ~~September~~October 2527, 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 August 1,2003. Date: Oct 0129, 2003 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT Monthly Remittance Statement to the Certificateholders dated as of ~~September~~October 2527, 2003.

	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	September 25, 2003 Distribution
	October 27, 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				12
			8.	Foreclosure Report				13
			9.	Prepayment Report				14
			10.	Prepayment Detail Report				17
			11.	Realized Loss Report				18
			12.	Realized Loss Detail Report				21
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				22
				Total Number of Pages				22
			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: August 1, 2003
	Certificate Insurer(s):							Closing Date: August 6, 2003
								First Payment Date: September 25, 2003
	Servicer(s):		Ameriquest Mortgage Corp Master Servicer
								Distribution Date: September 25, 2003
								Distribution Date: October 27, 2003
	Underwriter(s):		Citigroup Underwriter					Record Date: ~~September~~October 24, 2003
			Bank of America Underwriter					~~August~~September 2930, 2003
			UBS Securities Co-Lead Underwriter
						Page 1 of 22					© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	REMIC III
	Certificate Payment Report for September 25, 2003 Distribution
	Certificate Payment Report for October 27, 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)
A-1	FLT	337,000,000.00			~~337~~335,~~000~~145,~~000~~869.0077	~~674~~431,~~000~~965.0079	12,~~854~~315,~~130~~527.2358	2,~~528~~747,~~130~~493.2337	-	-	~~335~~332,~~145~~830,~~869~~342.7719
A-IO	IO	-			-	~~280~~366,~~833~~638.3360	-	~~280~~366,~~833~~638.3360	-	-	-
M-1	MEZ	24,000,000.00			24,000,000.00	6239,~~000~~893.0033	-	6239,~~000~~893.0033	-	-	24,000,000.00
M-2	MEZ	17,000,000.00			17,000,000.00	7246,~~250~~391.0011	-	7246,~~250~~391.0011	-	-	17,000,000.00
M-3	MEZ	4,000,000.00			4,000,000.00	1912,~~500~~515.0056	-	1912,~~500~~515.0056	-	-	4,000,000.00
M-4	MEZ	4,000,000.00			4,000,000.00	2717,~~000~~315.0056	-	2717,~~000~~315.0056	-	-	4,000,000.00
M-5	MEZ	4,000,000.00			4,000,000.00	2717,~~000~~315.0056	-	2717,~~000~~315.0056	-	-	4,000,000.00
M-6	MEZ	5,000,000.00			5,000,000.00	3321,~~750~~644.0044	-	3321,~~750~~644.0044	-	-	5,000,000.00
CE	SUB	4,999,797.00			4,999,~~797~~998.0071	~~851~~1,~~269~~083,977.0900	-	~~851~~1,~~269~~083,977.0900	-	~~201~~0.7100	4,999,998.71
P	EXE	100.00			100.00	3151,~~234~~494.6349	-	3151,~~234~~494.6349	-	-	100.00
R	R	-			-	-	-	-	-	-	-
Total		399,999,897.00			~~399~~398,~~999~~145,~~897~~968.0048	2,~~078~~089,~~837~~151.0544	12,~~854~~315,~~130~~527.2358	34,~~932~~404,~~967~~679.2802	-	~~201~~0.7100	~~398~~395,~~145~~830,~~968~~440.4890
	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)
A-1	0809/0625/03	0910/2426/03		A-Act/360	040104AR2	337,000,000.00	~~1,000~~994.~~000000~~498130	21.~~000000~~281798	56.~~501870~~871002	78.~~501870~~152799	~~994~~987.~~498130~~627128
A-IO	0809/0625/03	0910/2426/03		A-Act/360	040104AS0	337,000,000.00	~~1,000~~932.~~000000~~527181	01.~~833333~~087948	-	01.~~833333~~087948	~~932~~868.~~527181~~884255
M-1	0809/0625/03	0910/2426/03		A-Act/360	040104AT8	24,000,000.00	1,000.000000	21.~~583333~~662222	-	21.~~583333~~662222	1,000.000000
M-2	0809/0625/03	0910/2426/03		A-Act/360	040104AU5	17,000,000.00	1,000.000000	42.~~250000~~728889	-	42.~~250000~~728889	1,000.000000
M-3	0809/0625/03	0910/2426/03		A-Act/360	040104AN1	4,000,000.00	1,000.000000	43.~~875000~~128890	-	43.~~875000~~128890	1,000.000000
M-4	0809/0625/03	0910/2426/03		A-Act/360	040104AP6	4,000,000.00	1,000.000000	64.~~750000~~328890	-	64.~~750000~~328890	1,000.000000
M-5	0809/0625/03	0910/2426/03		A-Act/360	040104AQ4	4,000,000.00	1,000.000000	64.~~750000~~328890	-	64.~~750000~~328890	1,000.000000
M-6	0809/0625/03	0910/2426/03		A-Act/360	040104AV3	5,000,000.00	1,000.000000	64.~~750000~~328888	-	64.~~750000~~328888	1,000.000000
CE				-		4,999,797.00	1,000.~~000000~~040344	~~170~~216.~~260731~~804202	-	~~170~~216.~~260731~~804202	1,000.040344
P				-		100.00	1,000.000000	~~312~~514,~~346~~944.~~300000~~900000	-	~~312~~514,~~346~~944.~~300000~~900000	1,000.000000
R				-		-	-	-	-	-	-
							Page 2 of 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	REMIC III
	Certificate Payment Report for September 25, 2003 Distribution
	Certificate Payment Report for October 27, 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)
A-1	337,000,000.00		~~674~~1,~~000~~105,965.0079		13,~~538~~537,~~356~~644.0386	~~315~~632,~~774~~012.2095	14,~~854~~169,~~130~~657.2381	25,~~528~~275,~~130~~623.2360	-	-	~~335~~332,~~145~~830,~~869~~342.7719
A-IO	-		~~280~~647,~~833~~471.3393		-	-	-	~~280~~647,~~833~~471.3393	-	-	-
M-1	24,000,000.00		62101,~~000~~893.0033		-	-	-	62101,~~000~~893.0033	-	-	24,000,000.00
M-2	17,000,000.00		72118,~~250~~641.0011		-	-	-	72118,~~250~~641.0011	-	-	17,000,000.00
M-3	4,000,000.00		1932,~~500~~015.0056		-	-	-	1932,~~500~~015.0056	-	-	4,000,000.00
M-4	4,000,000.00		2744,~~000~~315.0056		-	-	-	2744,~~000~~315.0056	-	-	4,000,000.00
M-5	4,000,000.00		2744,~~000~~315.0056		-	-	-	2744,~~000~~315.0056	-	-	4,000,000.00
M-6	5,000,000.00		3355,~~750~~394.0044		-	-	-	3355,~~750~~394.0044	-	-	5,000,000.00
CE	4,999,797.00		~~851~~1,~~269~~935,246.09		-	-	-	~~851~~1,~~269~~935,246.09	-	201.7172	4,999,998.71
P	100.00		3182,~~234~~729.6312		-	-	-	3182,~~234~~729.6312	-	-	100.00
R	-		-		-	-	-	-	-	-	-
Total	399,999,897.00		24,~~078~~167,~~837~~988.0549		13,~~538~~537,~~356~~644.0386	~~315~~632,~~774~~012.2095	14,~~854~~169,~~130~~657.2381	38,~~932~~337,~~967~~646.2830	-	201.7172	~~398~~395,~~145~~830,~~968~~440.4890
	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)
A-1	1.~~44000~~45000%	~~337~~335,~~000~~145,~~000~~869.0077			~~674~~431,~~000~~965.0079	-	-	-	~~674~~431,~~000~~965.0079	~~674~~431,~~000~~965.0079	-
A-IO	1.~~00000~~40000%	~~337~~314,~~000~~261,~~000~~660.00			~~280~~366,~~833~~638.3360	-	-	-	~~280~~366,~~833~~638.3360	~~280~~366,~~833~~638.3360	-
M-1	1.~~86000~~87000%	24,000,000.00			6239,~~000~~893.0033	-	-	-	6239,~~000~~893.0033	6239,~~000~~893.0033	-
M-2	3.~~06000~~07000%	17,000,000.00			7246,~~250~~391.0011	-	-	-	7246,~~250~~391.0011	7246,~~250~~391.0011	-
M-3	3.~~51000~~52000%	4,000,000.00			1912,~~500~~515.0056	-	-	-	1912,~~500~~515.0056	1912,~~500~~515.0056	-
M-4	4.~~86000~~87000%	4,000,000.00			2717,~~000~~315.0056	-	-	-	2717,~~000~~315.0056	2717,~~000~~315.0056	-
M-5	4.~~86000~~87000%	4,000,000.00			2717,~~000~~315.0056	-	-	-	2717,~~000~~315.0056	2717,~~000~~315.0056	-
M-6	4.~~86000~~87000%	5,000,000.00			3321,~~750~~644.0044	-	-	-	3321,~~750~~644.0044	3321,~~750~~644.0044	-
CE		4,999,~~797~~998.0071			~~851~~1,~~269~~083,977.0900	-	-	-	~~851~~1,~~269~~083,977.0900	~~851~~1,~~470~~083,977.8000	-
P		100.00			3151,~~234~~494.6349	-	-	-	3151,~~234~~494.6349	3151,~~234~~494.6349	-
R		-			-	-	-	-	-	-	-
Total		~~736~~712,~~999~~407,~~897~~628.0048			2,~~078~~089,~~837~~151.0544	-	-	-	2,~~078~~089,~~837~~151.0544	2,~~079~~089,~~038~~151.7644	-
							Page 3 of 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	Collection Account Report for September 25, 2003 Distribution
	Collection Account Report for October 27, 2003 Distribution
	Collection Account Report
SUMMARY								TOTAL
	Principal Collections							12,~~853~~315,~~928~~527.5258
	Principal Other Accounts							0.00
	TOTAL NET PRINCIPAL							12,~~853~~315,~~928~~527.5258
	Interest Collections							2,~~368~~348,~~392~~473.8137
	Interest Withdrawals							0.00
	Interest Other Accounts							3151,~~234~~494.6349
	Interest Fees							(~~320~~310,~~588~~816.6842)
	TOTAL NET INTEREST							2,~~079~~089,~~038~~151.7644
	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION							34,~~932~~404,~~967~~679.2802
PRINCIPAL - COLLECTIONS								TOTAL
	Scheduled Principal Received							~~315~~316,~~572~~238.4975
	Prepayments In Full							1,~~511~~976,~~289~~845.9159
	Curtailments							2722,~~066~~443.1224
	Liquidations							0.00
	Insurance Principal							0.00
	Repurchased Principal Amounts							0.00
	Other Principal							0.00
	Total Realized Loss Of Principal							0.00
	Delinquent Principal							(~~254~~271,~~455~~095.5503)
	Advanced Principal							~~254~~271,~~455~~095.5503
	TOTAL PRINCIPAL COLLECTED							12,~~853~~315,~~928~~527.5258
				Page 4 of 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	Collection Account Report for September 25, 2003 Distribution
	Collection Account Report for October 27, 2003 Distribution
	Collection Account Report
PRINCIPAL - WITHDRAWALS								TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS								TOTAL
	TOTAL OTHER ACCOUNTS PRINCIPAL							0.00
INTEREST - COLLECTIONS								TOTAL
	Scheduled Interest							2,~~502~~490,~~694~~262.7034
	Liquidation Interest							0.00
	Repurchased Interest							0.00
	Insurance Interest							0.00
	Other Interest							0.00
	Relief Act Interest Shortfalls							0.00
	Prepayment Interest Shortfalls							~~684~~1,238.5361
	Compensating Interest							(~~684~~1,238.5361)
	Delinquent Interest							(2,~~023~~132,~~300~~009.6572)
	Interest Advanced							1,~~888~~990,~~998~~220.7675
	TOTAL INTEREST COLLECTED							2,~~368~~348,~~392~~473.8137
				Page 5 of 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	Collection Account Report for September 25, 2003 Distribution
	Collection Account Report for October 27, 2003 Distribution
	Collection Account Report
INTEREST - WITHDRAWALS								TOTAL
	Trust Fund Expenses							0.00
	Nonrecoverable Advances							0.00
	Reimbursements to Master Servicer							0.00
	TOTAL INTEREST WITHDRAWALS							0.00
INTEREST - OTHER ACCOUNTS								TOTAL
	Prepayment Charges							3151,~~234~~494.6349
	Capitalized Interest Requirement							0.00
	TOTAL INTEREST OTHER ACCOUNTS							3151,~~234~~494.6349
INTEREST - FEES								TOTAL
	Current Servicing Fees							3224,~~364~~105.7418
	Primary Mortgge Insurance Fee							~~286~~284,~~057~~554.2762
	Trustee Fee							2,~~166~~156.6762
	TOTAL INTEREST OTHER FEES							~~320~~310,~~588~~816.6842
				Page 6 of 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	Credit Enhancement Report for September 25, 2003 Distribution
	Credit Enhancement Report for October 27, 2003 Distribution
	Credit Enhancement Report
ACCOUNTS								TOTAL
	Net WAC Rate Carryover Reserve Account							1,000.00
INSURANCE								TOTAL
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES								TOTAL
	Overcollateralized Amount							4,999,998.71
	Overcollateralization Release Amount							0.00
	Overcollateralization Deficiency Amount							~~201~~0.7100
	Overcollateralization Target Amount							4,999,998.71
	Excess Overcollateralization Amount							0.00
	Overcollateralization Increase Amount							~~201~~0.7100
				Page 7 of 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	Collateral Report for September 25, 2003 Distribution
	Collateral Report for October 27, 2003 Distribution
	Collateral Report
COLLATERAL								TOTAL
	Loan Count:
	Original							2325
	Prior							-2,320
	Prefunding							-
	Scheduled Paid Offs							-
	Full Voluntary Prepayments							(510)
	Repurchases							-
	Liquidations							-
	Current							2,~~320~~310
	Principal Balance:
	Original							399,999,897.00
	Prior							-398,145,968.48
	Prefunding							-
	Scheduled Principal							(~~315~~316,~~572~~238.4975)
	Partial and Full Voluntary Prepayments							(1,~~538~~999,~~356~~288.0383)
	Repurchases							-
	Liquidations							-
	Current							~~398~~395,~~145~~830,~~968~~440.4890
PREFUNDING								TOTAL
SPACE INTENTIONALLY LEFT BLANK
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)
				Page 8 of 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	Collateral Report for September 25, 2003 Distribution
	Collateral Report for October 27, 2003 Distribution
	Collateral Report
CHARACTERISTICS								TOTAL
	Weighted Average Coupon Original							7.508086%
	Weighted Average Coupon Prior							7.508086%
	Weighted Average Coupon Current							7.~~508086~~505576%
	Weighted Average Months to Maturity Original							356
	Weighted Average Months to Maturity Prior							-356
	Weighted Average Months to Maturity Current							~~356~~355
	Weighted Avg Remaining Amortization Term Original							355
	Weighted Avg Remaining Amortization Term Prior							-355
	Weighted Avg Remaining Amortization Term Current							~~355~~354
	Weighted Average Seasoning Original							2.15
	Weighted Average Seasoning Prior							-2.15
	Weighted Average Seasoning Current							23.15
Note: Original information refers to deal issue.
WAC by Groups					Total WAC
WARAT by Groups					Total WARAT
Note: Dates correspond to distribution dates.
				Page 9 of 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	Collateral Report for September 25, 2003 Distribution
	Collateral Report for October 27, 2003 Distribution
	Collateral Report
ARM CHARACTERISTICS								TOTAL
	Weighted Average Margin Original							5.308%
	Weighted Average Margin Prior							05.~~000~~308%
	Weighted Average Margin Current							5.~~308~~304%
	Weighted Average Max Rate Original							11.337%
	Weighted Average Max Rate Prior							011.~~000~~337%
	Weighted Average Max Rate Current							11.~~337~~326%
	Weighted Average Min Rate Original							6.324%
	Weighted Average Min Rate Prior							06.~~000~~324%
	Weighted Average Min Rate Current							6.~~324~~317%
	Weighted Average Cap Up Original							0.835%
	Weighted Average Cap Up Prior							0.~~000~~835%
	Weighted Average Cap Up Current							0.835%
	Weighted Average Cap Down Original							0.835%
	Weighted Average Cap Down Prior							0.~~000~~835%
	Weighted Average Cap Down Current							0.835%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES								TOTAL
	Current Servicing Fees							3224,~~364~~105.7418
	Delinquent Servicing Fees							~~134~~141,~~301~~788.8997
	TOTAL SERVICING FEES							~~166~~165,~~666~~894.6315
	Compensating Interest							~~684~~1,238.5361
	Delinquent Servicing Fees							(~~134~~141,~~301~~788.8997)
	COLLECTED SERVICING FEES							3325,~~049~~343.2779
	Aggregate Advances with respect to this Distribution							2,~~143~~261,~~454~~315.3178
	Current Nonrecoverable Advances							0.00
	Cumulative Nonrecoverable Advances							0.00
ADDITIONAL COLLATERAL INFORMATION								TOTAL
	Net Prepayment Interest Shortfall							0.00
				Page 10 of 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	Delinquency Report for September 25, 2003 Distribution
	Delinquency Report for October 27, 2003 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			-1,190,515.81	-	-	-1,190,515.81
		% Balance			0.0030%	0.00%	0.00%	0.0030%
		# Loans			-6	-	-	-6
		% # Loans			0.0026%	0.00%	0.00%	0.0026%
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		~~312~~311,~~184~~924.8298	-	-	-	~~312~~311,~~184~~924.8298
		% Balance		0.08%	0.00%	0.00%	0.00%	0.08%
		# Loans		3	-	-	-	3
		% # Loans		0.13%	0.00%	0.00%	0.00%	0.13%
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		~~312~~311,~~184~~924.8298	-1,190,515.81	-	-	~~312~~1,~~184~~502,440.8279
		% Balance		0.08%	0.0030%	0.00%	0.00%	0.0838%
		# Loans		3	-6	-	-	39
		% # Loans		0.13%	0.0026%	0.00%	0.00%	0.1339%
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 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	REO Report for September 25, 2003 Distribution
	REO Report for October 27, 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
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
				Page 12 of 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	Foreclosure Report for September 25, 2003 Distribution
	Foreclosure Report for October 27, 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
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 13 of 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	Prepayment Report for September 25, 2003 Distribution
	Prepayment Report for October 27, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS								TOTAL
	Current
	Number of Paid in Full Loans							510
	Number of Repurchased Loans							-
	Total Number of Loans Prepaid in Full							510
	Paid in Full Balance							1,~~511~~976,~~289~~845.9159
	Repurchased Loans Balance							-
	Curtailments Amount							2722,~~066~~443.1224
	Total Prepayment Amount							1,~~538~~999,~~356~~288.0383
	Cumulative
	Number of Paid in Full Loans							515
	Number of Repurchased Loans							-
	Total Number of Loans Prepaid in Full							515
	Paid in Full Balance							13,~~511~~488,~~289~~135.9150
	Repurchased Loans Balance							-
	Curtailments Amount							2749,~~066~~509.1236
	Total Prepayment Amount							13,~~538~~537,~~356~~644.0386
SPACE INTENTIONALLY LEFT BLANK
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 14 of 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	Prepayment Report for September 25, 2003 Distribution
	Prepayment Report for October 27, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES								TOTAL
	SMM							0.3850%
	3 Months Avg SMM
	12 Months Avg SMM
	Avg SMM Since Cut-off							0.3844%
	CPR							45.5287%
	3 Months Avg CPR
	12 Months Avg CPR
	Avg CPR Since Cut-off							45.5220%
	PSA							~~1051~~932.8965%
	3 Months Avg PSA Approximation
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation							~~1051~~981.8951%
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 15 of 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	Prepayment Report for September 25, 2003 Distribution
	Prepayment Report for October 27, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
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 16 of 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 25, 2003 Distribution
	Prepayment Detail Report for October 27, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 5						Loan Group 1 = Group 1 Group
Total Loan Count = 10						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 1,513,060.00
Total Original Principal Balance = 1,981,000.00
Total Prepayment Amount = 1,511,289.91
Total Prepayment Amount = 1,976,845.59
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
43640580 1			292,500.00	291,833.30	Aug-05-03	8.850%	MA - 65.00%	Paid Off - 360	Mar-21-03
43343672 1			247,000.00	245,968.39	Sep-17-03	7.900%	NY - 82.33%	Paid Off - 360	Feb-12-03
46189361 1			450,000.00	449,412.27	Aug-25-03	8.150%	CA - 90.00%	Paid Off - 360	May-30-03
44968048 1			235,000.00	234,224.79	Sep-17-03	8.150%	NY - 61.84%	Paid Off - 360	Mar-24-03
48923635 1			118,700.00	118,613.65	Sep-10-03	7.600%	MN - 94.96%	Paid Off - 360	Jun-17-03
47187430 1			150,000.00	149,772.60	Oct-02-03	7.410%	NY - 58.82%	Paid Off - 360	Jun-30-03
49067317 1			151,860.00	151,749.53	Aug-29-03	7.600%	CA - 89.33%	Paid Off - 360	Jun-27-03
47311550 1			357,000.00	356,379.29	Sep-22-03	8.750%	CA - 85.00%	Paid Off - 360	May-21-03
49462112 1			500,000.00	499,681.16	Aug-21-03	8.250%	MN - 83.33%	Paid Off - 360	Jun-30-03
47994363 1			348,000.00	347,375.18	Oct-06-03	6.550%	CA - 68.91%	Paid Off - 360	Jun-12-03
48105225 1			167,500.00	167,196.32	Oct-01-03	6.500%	CO - 90.54%	Paid Off - 360	Jun-18-03
48287650 1			88,000.00	87,896.23	Oct-02-03	8.650%	CA - 80.00%	Paid Off - 360	Jun-24-03
48440200 1			130,500.00	130,331.29	Sep-25-03	8.200%	NV - 90.00%	Paid Off - 360	Jun-26-03
48898464 1			162,000.00	161,778.98	Sep-23-03	7.990%	CA - 90.00%	Paid Off - 360	Jun-30-03
48912661 1			96,000.00	95,922.52	Sep-30-03	10.450%	MN - 54.86%	Paid Off - 360	Jun-30-03
					Page 17 of 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	Realized Loss Report for September 25, 2003 Distribution
	Realized Loss Report for October 27, 2003 Distribution
	Realized Loss Report - Collateral
COLLATERAL REALIZED LOSSES								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
							3 Months Moving Average
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
				Page 18 of 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	Realized Loss Report for September 25, 2003 Distribution
	Realized Loss Report for October 27, 2003 Distribution
	Realized Loss Report - Collateral
DEFAULT SPEEDS								TOTAL
	MDR							0.00%
	3 Months Avg MDR
	12 Months Avg MDR
	Avg MDR Since Cut-off							0.00%
	CDR							0.00%
	3 Months Avg CDR
	12 Months Avg CDR
	Avg CDR Since Cut-off							0.00%
	SDA							0.00%
	3 Months Avg SDA Approximation
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation							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
CDR by Groups					Total CDR
SDA by Groups					Total SDA
				Page 19 of 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	Realized Loss Report for September 25, 2003 Distribution
	Realized Loss Report for October 27, 2003 Distribution
	Realized Loss Report - Collateral
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 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 20 of 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	Realized Loss Detail Report for September 25, 2003 Distribution
	Realized Loss Detail Report for October 27, 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
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
					Page 21 of 22				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W2
	Mortgage Pass-Through Certificates
	Triggers, Adj. Rate Cert. and Miscellaneous Report for September 25, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report for October 27, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report
TRIGGER EVENTS								TOTAL
	Stepdown Date has occurred							No
	Delinquency Percentage							0.08%
	Balances 60+ days							~~312~~311,~~184~~924.8298
	Ending Balance							~~398~~395,~~145~~830,~~968~~440.4890
	Credit Enhancement Percentage							15.8292%
	Balance of Mezzanine and C Class							62,999,~~797~~998.0071
	Ending Balance							~~398~~395,~~145~~830,~~968~~440.4890
	Trigger Event in effect							No
ADJUSTABLE RATE CERTIFICATE INFORMATION								TOTAL
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION								TOTAL
	Net WAC Rate Carryover Amt: Class A-1							0.00
	Net WAC Rate Carryover Amt: Class M-1							0.00
	Net WAC Rate Carryover Amt: Class M-2							0.00
	Net WAC Rate Carryover Amt: Class M-3							0.00
	Net WAC Rate Carryover Amt: Class M-4							0.00
	Net WAC Rate Carryover Amt: Class M-5							0.00
	Net WAC Rate Carryover Amt: Class A-1 unpaid							0.00
	Libor for Current Period							1.~~110000~~120000%
	Net WAC Rate Carryover Amt: Class M-2 unpaid							0.00
	Current Period loan level losses							0.00
	Current Recoveries or Losses from Prior periods							0.00
	Total Current Losses							0.00
				Page 22 of 22				© COPYRIGHT 2003 Deutsche Bank

Filing Compare · ARGENT SECURITIES INC ASSET-BK PAS THRU CERT SER 2003-W2