~~INITIAL~~SECURITIES ~~CERTIFICATE~~AND ~~PASS-THROUGH~~EXCHANGE ~~INITIAL~~COMMISSION ~~CERTIFICATE~~Washington, ~~PASS~~D.C. 20549 FORM 8-~~THROUGH~~K ~~CLASS~~Current ~~PRINCIPAL~~Report ~~BALANCE(1)~~Pursuant ~~RATE~~To ~~CLASS~~Section ~~PRINCIPAL~~13 ~~BALANCE~~or 15(1d) ~~RATE~~of ~~-----~~the ~~--------------------~~Securities ~~---------------~~Exchange ~~-----~~Act ~~--------------------~~of ~~---------------~~1934 ~~AV-1~~Date ~~$825,960,000~~of ~~Variable~~Report (2Date of earliest event reported)~~(4)~~: ~~AF-6~~November ~~$26~~25,~~372,000~~ 52003 ARGENT SECURITIES INC.~~030%~~ (~~3)(4)~~as ~~AV-2~~depositor, ~~$205~~Ameriquest Mortgage Company,~~728~~ Master Servicer,~~000~~ ~~Variable~~and ~~(2)(4)~~Deutsche ~~M-1~~Bank ~~$93~~National Trust Company,~~750,000~~ ~~Variable~~as (2Trustee)~~(4)~~. ~~AF-1~~ARGENT ~~$53,460,000~~SECURITIES ~~Variable~~INC ~~(2)~~ASSET ~~M-2~~BACK ~~$75,000,000~~PASS ~~Variable~~THR CERTS SER 2003-W5 (2Exact name of Registrant as specified in its Charter) DELAWARE (4)State ~~AF-2~~or ~~$28,598,000~~Other ~~2.800%(3~~Jurisdiction of Incorporation) M333-3105957-05 ~~$26,250,000~~77-0599834 ~~Variable~~ (2Commission File Number) (4)I.R.S. ~~AF-3~~Employer ~~$32,751,000~~Identification 3No.~~500%(3~~) ~~M-4~~1100 ~~$18~~TOWN & COUNTRY ROAD,~~750~~ SUITE 1100 ORANGE,~~000~~ ~~Variable~~CALIFORNIA 92868 (2Address of principal executive offices) (4Zip Code) ~~AF-4~~Registrant's ~~$19~~Telephone Number,~~694,000~~ ~~4.660%~~Including Area Code: (3714)~~(4)~~ M564-0660 Item 5. ~~$18,750,000~~Other ~~Variable~~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: (~~2)(4)~~as ~~AF-~~noted in Item 5 ~~$14~~above) Monthly Remittance Statement to the Certificateholders dated as of November 25,~~937~~ 2003. SIGNATURE Pursuant to the requirements of the Securities Exchange Act of 1934,~~000~~ 5the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.~~850%(3)(4)~~ ~~MV-6~~Deutsche $8Bank National Trust Company,~~750~~ not in its individual capacity,~~000~~ ~~Variable~~but ~~(2)(4)~~solely ~~-3-~~as ~~MF-6~~a ~~$10~~duly authorized agent of the Registrant pursuant to the Pooling and Servicing Agreement,~~000~~ dated as of October 1,~~000~~2003. 5Date: Nov 26, 2003 By: /s/ Katherine M.~~850%~~ ~~(3)(4)~~Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT Monthly Remittance Statement to the Certificateholders dated as of November 25, 2003.


	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates


	November 25, 2003 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				15
			8.	Foreclosure Report				16
			9.	Prepayment Report				17
			10.	Prepayment Detail Report				20
			11.	Realized Loss Report				21
			12.	Realized Loss Detail Report				24
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				25
			14.	Other Related Information				26



				Total Number of Pages				26



			CONTACTS

				Administrator: Valerie Delgado
				Direct Phone Number: (714)247-6273
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705

				Web Site: https://www.corporatetrust.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000



ISSUANCE INFORMATION

	Seller:		Ameriquest Mortgage Corp					Cut-Off Date: October 1, 2003
	Certificate Insurer(s):							Closing Date: October 8, 2003
								First Payment Date: November 25, 2003
	Servicer(s):		Ameriquest Mortgage Corp Master Servicer


								Distribution Date: November 25, 2003
	Underwriter(s):		Morgan Stanley Co-Lead Underwriter					Record Date: November 24, 2003
			Citigroup Co-Lead Underwriter					October 31, 2003
			RBS Greenwich Capital Co-Lead Underwriter
			J. P. Morgan Co-Lead Underwriter
			UBS Investment Bank Co-Lead Underwriter



						Page 1 of 26					© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates
	REMIC II
	Certificate Payment Report for November 25, 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)

AV-1	STEP,FLT,AS	825,960,000.00			825,960,000.00	1,673,945.60	4,855,063.03	6,529,008.63	-	-	821,104,936.97
AV-2	STEP,FLT,AS	205,728,000.00			205,728,000.00	411,456.00	2,020,305.93	2,431,761.93	-	-	203,707,694.07
AF-1	FLT,AS	53,460,000.00			53,460,000.00	91,238.40	482,726.20	573,964.60	-	-	52,977,273.80
AF-2	AFC,SEQ,AS	28,598,000.00			28,598,000.00	66,728.67	-	66,728.67	-	-	28,598,000.00
AF-3	AFC,SEQ,AS	32,751,000.00			32,751,000.00	95,523.75	-	95,523.75	-	-	32,751,000.00
AF-4	STEP,AFC,SE	19,694,000.00			19,694,000.00	76,478.37	-	76,478.37	-	-	19,694,000.00
AF-5	STEP,AFC,SE	14,937,000.00			14,937,000.00	72,817.88	-	72,817.88	-	-	14,937,000.00
AF-6	STEP,AFC,SE	26,372,000.00			26,372,000.00	110,542.63	-	110,542.63	-	-	26,372,000.00
M-1	MEZ,STEP,FL	93,750,000.00			93,750,000.00	227,500.00	-	227,500.00	-	-	93,750,000.00
M-2	MEZ,STEP,FL	75,000,000.00			75,000,000.00	297,000.00	-	297,000.00	-	-	75,000,000.00
M-3	MEZ,STEP,FL	26,250,000.00			26,250,000.00	117,950.00	-	117,950.00	-	-	26,250,000.00
M-4	MEZ,STEP,FL	18,750,000.00			18,750,000.00	121,750.00	-	121,750.00	-	-	18,750,000.00
M-5	MEZ,STEP,FL	18,750,000.00			18,750,000.00	121,750.00	-	121,750.00	-	-	18,750,000.00
MV-6	MEZ,STEP,FL	8,750,000.00			8,750,000.00	56,816.67	-	56,816.67	-	-	8,750,000.00
MF-6	MEZ,STEP,FL	10,000,000.00			10,000,000.00	48,750.00	-	48,750.00	-	-	10,000,000.00
CE	SUB,EXE	41,249,317.29			41,249,317.29	4,381,276.34	-	4,381,276.34	-	666.69	41,249,983.98
P	SUB	100.00			100.00	81,685.05	-	81,685.05	-	-	100.00
R	R	-			-	-	-	-	-	-	-


Total		1,499,999,417.29			1,499,999,417.29	8,053,209.36	7,358,095.16	15,411,304.52	-	666.69	1,492,641,988.82


	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)

AV-1	10/08/03	11/24/03		A-30/Act	040104BN0	825,960,000.00	1,000.000000	2.026667	5.878085	7.904752	994.121915
AV-2	10/08/03	11/24/03		A-30/Act	040104BP5	205,728,000.00	1,000.000000	2.000000	9.820277	11.820277	990.179723
AF-1	10/08/03	11/24/03		A-30/Act	040104BQ3	53,460,000.00	1,000.000000	1.706667	9.029671	10.736337	990.970329
AF-2				F-30/360	040104BS9	28,598,000.00	1,000.000000	2.333333	-	2.333333	1,000.000000
AF-3				F-30/360	040104BT7	32,751,000.00	1,000.000000	2.916667	-	2.916667	1,000.000000
AF-4				F-30/360	040104BU4	19,694,000.00	1,000.000000	3.883334	-	3.883334	1,000.000000
AF-5				F-30/360	040104BV2	14,937,000.00	1,000.000000	4.875000	-	4.875000	1,000.000000
AF-6				F-30/360	040104BW0	26,372,000.00	1,000.000000	4.191667	-	4.191667	1,000.000000
M-1	10/08/03	11/24/03		A-30/Act	040104BX8	93,750,000.00	1,000.000000	2.426667	-	2.426667	1,000.000000
M-2	10/08/03	11/24/03		A-30/Act	040104BY6	75,000,000.00	1,000.000000	3.960000	-	3.960000	1,000.000000
M-3	10/08/03	11/24/03		A-30/Act	040104BZ3	26,250,000.00	1,000.000000	4.493333	-	4.493333	1,000.000000
M-4	10/08/03	11/24/03		A-30/Act	040104CA7	18,750,000.00	1,000.000000	6.493334	-	6.493334	1,000.000000
M-5	10/08/03	11/24/03		A-30/Act	040104CB5	18,750,000.00	1,000.000000	6.493334	-	6.493334	1,000.000000
MV-6	10/08/03	11/24/03		A-30/Act	040104CC3	8,750,000.00	1,000.000000	6.493333	-	6.493333	1,000.000000
MF-6				A-30/Act	040104CD1	10,000,000.00	1,000.000000	4.875000	-	4.875000	1,000.000000
CE				F-30/360	AR0305201	41,249,317.29	1,000.000000	106.214518	-	106.214518	1,000.016162
P				-	AR0305202	100.00	1,000.000000	816,850.500000	-	816,850.500000	1,000.000000
R				-	AR0305203	-	-	-	-	-	-


							Page 2 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates
	REMIC II
	Certificate Payment Report for November 25, 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)

AV-1	825,960,000.00		1,673,945.60		3,952,631.59	902,431.44	4,855,063.03	6,529,008.63	-	-	821,104,936.97
AV-2	205,728,000.00		411,456.00		1,644,782.98	375,522.95	2,020,305.93	2,431,761.93	-	-	203,707,694.07
AF-1	53,460,000.00		91,238.40		392,999.81	89,726.39	482,726.20	573,964.60	-	-	52,977,273.80
AF-2	28,598,000.00		66,728.67		-	-	-	66,728.67	-	-	28,598,000.00
AF-3	32,751,000.00		95,523.75		-	-	-	95,523.75	-	-	32,751,000.00
AF-4	19,694,000.00		76,478.37		-	-	-	76,478.37	-	-	19,694,000.00
AF-5	14,937,000.00		72,817.88		-	-	-	72,817.88	-	-	14,937,000.00
AF-6	26,372,000.00		110,542.63		-	-	-	110,542.63	-	-	26,372,000.00
M-1	93,750,000.00		227,500.00		-	-	-	227,500.00	-	-	93,750,000.00
M-2	75,000,000.00		297,000.00		-	-	-	297,000.00	-	-	75,000,000.00
M-3	26,250,000.00		117,950.00		-	-	-	117,950.00	-	-	26,250,000.00
M-4	18,750,000.00		121,750.00		-	-	-	121,750.00	-	-	18,750,000.00
M-5	18,750,000.00		121,750.00		-	-	-	121,750.00	-	-	18,750,000.00
MV-6	8,750,000.00		56,816.67		-	-	-	56,816.67	-	-	8,750,000.00
MF-6	10,000,000.00		48,750.00		-	-	-	48,750.00	-	-	10,000,000.00
CE	41,249,317.29		4,381,276.34		-	-	-	4,381,276.34	-	666.69	41,249,983.98
P	100.00		81,685.05		-	-	-	81,685.05	-	-	100.00
R	-		-		-	-	-	-	-	-	-


Total	1,499,999,417.29		8,053,209.36		5,990,414.38	1,367,680.78	7,358,095.16	15,411,304.52	-	666.69	1,492,641,988.82


	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)

AV-1	1.52000%	825,960,000.00			1,673,945.60	-	-	-	1,673,945.60	1,673,945.60	-
AV-2	1.50000%	205,728,000.00			411,456.00	-	-	-	411,456.00	411,456.00	-
AF-1	1.28000%	53,460,000.00			91,238.40	-	-	-	91,238.40	91,238.40	-
AF-2	2.80000%	28,598,000.00			66,728.67	-	-	-	66,728.67	66,728.67	-
AF-3	3.50000%	32,751,000.00			95,523.75	-	-	-	95,523.75	95,523.75	-
AF-4	4.66000%	19,694,000.00			76,478.37	-	-	-	76,478.37	76,478.37	-
AF-5	5.85000%	14,937,000.00			72,817.88	-	-	-	72,817.88	72,817.88	-
AF-6	5.03000%	26,372,000.00			110,542.63	-	-	-	110,542.63	110,542.63	-
M-1	1.82000%	93,750,000.00			227,500.00	-	-	-	227,500.00	227,500.00	-
M-2	2.97000%	75,000,000.00			297,000.00	-	-	-	297,000.00	297,000.00	-
M-3	3.37000%	26,250,000.00			117,950.00	-	-	-	117,950.00	117,950.00	-
M-4	3.98610%	18,750,000.00			121,750.00	-	-	-	121,750.00	121,750.00	-
M-5	3.98610%	18,750,000.00			121,750.00	-	-	-	121,750.00	121,750.00	-
MV-6	3.98610%	8,750,000.00			56,816.67	-	-	-	56,816.67	56,816.67	-
MF-6	5.85000%	10,000,000.00			48,750.00	-	-	-	48,750.00	48,750.00	-
CE	3.50502%	41,249,317.29			4,381,276.34	-	-	-	4,381,276.34	4,381,943.03	-
P		100.00			81,685.05	-	-	-	81,685.05	81,685.05	-
R		-			-	-	-	-	-	-	-


Total		1,499,999,417.29			8,053,209.36	-	-	-	8,053,209.36	8,053,876.05	-


							Page 3 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Collection Account Report for November 25, 2003 Distribution


	Collection Account Report


SUMMARY					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Principal Collections				482,682.46	2,020,122.88	4,854,623.13	7,357,428.47
	Principal Other Accounts				0.00	0.00	0.00	0.00
	TOTAL NET PRINCIPAL				482,682.46	2,020,122.88	4,854,623.13	7,357,428.47

	Interest Collections				1,096,367.99	1,291,642.22	5,590,560.59	7,978,570.80
	Interest Withdrawals				0.00	0.00	0.00	0.00
	Interest Other Accounts				0.00	0.00	0.00	0.00
	Interest Fees				(514.38)	(1,474.44)	(4,390.98)	(6,379.80)
	TOTAL NET INTEREST				1,095,853.61	1,290,167.78	5,586,169.61	7,972,191.00
	Prepayment Penalties							81,685.05
	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION				1,578,536.07	3,310,290.66	10,440,792.74	15,411,304.52


PRINCIPAL - COLLECTIONS					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Scheduled Principal Received				222,133.11	242,087.05	903,460.63	1,367,680.79
	Prepayments In Full				239,212.50	1,603,748.09	3,580,696.19	5,423,656.78
	Curtailments				21,336.85	15,091.43	81,081.43	117,509.71
	Liquidations				0.00	0.00	0.00	0.00
	Insurance Principal				0.00	0.00	0.00	0.00
	Repurchased Principal Amounts				0.00	159,196.31	289,384.88	448,581.19
	Other Principal				0.00	0.00	0.00	0.00
	Total Realized Loss Of Principal				0.00	0.00	0.00	0.00
	Delinquent Principal				(221,800.07)	(240,971.78)	(900,226.95)	(1,362,998.80)
	Advanced Principal				221,800.07	240,971.78	900,226.95	1,362,998.80

	TOTAL PRINCIPAL COLLECTED				482,682.46	2,020,122.88	4,854,623.13	7,357,428.47


				Page 4 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Collection Account Report for November 25, 2003 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS					GROUP 3	GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS					GROUP 3	GROUP 2	GROUP 1	TOTAL



	TOTAL OTHER ACCOUNTS PRINCIPAL				0.00	0.00	0.00	0.00


INTEREST - COLLECTIONS					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Scheduled Interest				1,187,108.59	1,395,868.72	6,013,056.79	8,596,034.10
	Liquidation Interest				0.00	0.00	0.00	0.00
	Repurchased Interest				0.00	1,081.21	1,825.44	2,906.65
	Insurance Interest				0.00	0.00	0.00	0.00
	Other Interest				0.00	0.00	0.00	0.00
	Relief Act Interest Shortfalls				0.00	0.00	0.00	0.00
	Prepayment Interest Shortfalls				(268.32)	(1,322.69)	(3,781.05)	(5,372.06)
	Compensating Interest				268.32	1,322.69	3,781.05	5,372.06
	Delinquent Interest				(1,183,497.91)	(1,381,992.13)	(5,968,736.59)	(8,534,226.63)
	Interest Advanced				1,092,757.31	1,276,684.42	5,544,414.95	7,913,856.68

	TOTAL INTEREST COLLECTED				1,096,367.99	1,291,642.22	5,590,560.59	7,978,570.80


				Page 5 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Collection Account Report for November 25, 2003 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Trust Fund Expenses							0.00
	Nonrecoverable Advances							0.00
	Reimbursements to Master Servicer							0.00

	TOTAL INTEREST WITHDRAWALS							0.00


INTEREST - OTHER ACCOUNTS					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Prepayment Charges							81,685.05
	Master Servicer Prepayment Charges				0.00	0.00	0.00	0.00

	Capitalized Interest Deposit				0.00	0.00	0.00	0.00

	TOTAL INTEREST OTHER ACCOUNTS				0.00	0.00	0.00	81,685.05


INTEREST - FEES					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees				259.58	1,176.28	3,193.94	4,629.80

	Trustee Fee				254.80	298.16	1,197.04	1,750.00
	PMI Fees				0.00	0.00	0.00	0.00


	TOTAL INTEREST OTHER FEES				514.38	1,474.44	4,390.98	6,379.80


				Page 6 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Credit Enhancement Report for November 25, 2003 Distribution


	Credit Enhancement Report


ACCOUNTS					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Net WAC Rate Carryover Reserve Account							1,000.00


INSURANCE					GROUP 3	GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Overcollateralized Amount							41,249,983.98
	Overcollateralization Reduction Amount							0.00
	Overcollateralization Deficiency Amount							666.69
	Overcollateralization Target Amount							41,249,983.98
	Excess Overcollateralization Amount							0.00
	Overcollateralization Increase Amount							666.69


				Page 7 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Collateral Report for November 25, 2003 Distribution


	Collateral Report


COLLATERAL					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Loan Count:
	*Original*				929	821	6004	7754
	Prior				-	-	-	-
	Prefunding				-	-	-	-
	Scheduled Paid Offs				-	-	-	-
	Full Voluntary Prepayments				(1)	(4)	(21)	(26)
	Repurchases				-	(2)	(2)	(4)
	Liquidations				-	-	-	-
	Current				928	815	5,981	7,724

	*Principal Balance:*
	Original				218,400,415.93	255,561,600.60	1,026,037,400.76	1,499,999,417.29
	Prior				-	-	-	-
	Prefunding				-	-	-	-
	Scheduled Principal				(222,133.11)	(242,087.05)	(903,460.63)	(1,367,680.79)
	Partial and Full Voluntary Prepayments				(260,549.35)	(1,618,839.52)	(3,661,777.62)	(5,541,166.49)
	Repurchases				-	(159,196.31)	(289,384.88)	(448,581.19)
	Liquidations				-	-	-	-
	Current				217,917,733.47	253,541,477.72	1,021,182,777.63	1,492,641,988.82

PREFUNDING					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Original Prefund Account Balance				0.00	0.00	0.00	0.00
	Beginning Prefund Account Balance				0.00	0.00	0.00	0.00
	Balance of Loans Added				0.00	0.00	0.00	0.00
	Ending Prefund Account Balance				0.00	0.00	0.00	0.00


	Group 1		Group 3
	Group 2
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)


				Page 8 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Collateral Report for November 25, 2003 Distribution


	Collateral Report


CHARACTERISTICS					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Weighted Average Coupon Original				6.522562%	6.559436%	7.034694%	6.879155%
	Weighted Average Coupon Prior
	Weighted Average Coupon Current				6.522562%	6.559436%	7.034694%	6.879155%
	Weighted Average Months to Maturity Original				350	355	354	354
	Weighted Average Months to Maturity Prior				-	-	-	-
	Weighted Average Months to Maturity Current				350	355	354	354
	Weighted Avg Remaining Amortization Term Original				349	354	353	352
	Weighted Avg Remaining Amortization Term Prior				-	-	-	-
	Weighted Avg Remaining Amortization Term Current				349	354	353	352
	Weighted Average Seasoning Original				3.03	3.01	3.03	3.03
	Weighted Average Seasoning Prior				-	-	-	-
	Weighted Average Seasoning Current				3.03	3.01	3.03	3.03

Note: Original information refers to deal issue.


	Group 1		Group 3
	Group 2
WAC by Groups					Total WAC


WARAT by Groups					Total WARAT


Note: Dates correspond to distribution dates.
				Page 9 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Collateral Report for November 25, 2003 Distribution


	Collateral Report


ARM CHARACTERISTICS					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Weighted Average Margin Original					4.729%	4.130%
	Weighted Average Margin Prior
	Weighted Average Margin Current					4.729%	4.130%
	Weighted Average Max Rate Original				6.523%	11.060%	10.937%
	Weighted Average Max Rate Prior
	Weighted Average Max Rate Current				6.523%	11.060%	10.937%
	Weighted Average Min Rate Original					5.206%	4.736%
	Weighted Average Min Rate Prior
	Weighted Average Min Rate Current					5.206%	4.736%
	Weighted Average Cap Up Original					0.750%	0.650%
	Weighted Average Cap Up Prior
	Weighted Average Cap Up Current					0.750%	0.650%
	Weighted Average Cap Down Original					0.750%	0.650%
	Weighted Average Cap Down Prior
	Weighted Average Cap Down Current					0.750%	0.650%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees				259.58	1,176.28	3,193.94	4,629.80
	Delinquent Servicing Fees				90,740.60	105,307.72	424,321.64	620,369.96
	TOTAL SERVICING FEES				91,000.18	106,484.00	427,515.58	624,999.76


	Compensating Interest				(268.32)	(1,322.69)	(3,781.05)	(5,372.06)
	Delinquent Servicing Fees				(90,740.60)	(105,307.72)	(424,321.64)	(620,369.96)
	COLLECTED SERVICING FEES				(8.74)	(146.41)	(587.11)	(742.26)
	Aggregate Advances with respect to this Distribution				1,314,557.38	1,517,656.20	6,444,641.90	9,276,855.48
	Current Nonrecoverable Advances				0.00	0.00	0.00	0.00
	Cumulative Nonrecoverable Advances				0.00	0.00	0.00	0.00


ADDITIONAL COLLATERAL INFORMATION					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Net Prepayment Interest Shortfall				0.00	0.00	0.00	0.00

	Aggregate Relief Act Shortfalls							0.00


				Page 10 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Delinquency Report for November 25, 2003 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			326,991.04	-	-	326,991.04
		% Balance			0.02%	0.00%	0.00%	0.02%
		# Loans			1	-	-	1
		% # Loans			0.01%	0.00%	0.00%	0.01%
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		1,293,646.66	-	-	-	1,293,646.66
		% Balance		0.09%	0.00%	0.00%	0.00%	0.09%
		# Loans		7	-	-	-	7
		% # Loans		0.09%	0.00%	0.00%	0.00%	0.09%
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		1,293,646.66	326,991.04	-	-	1,620,637.70
		% Balance		0.09%	0.02%	0.00%	0.00%	0.11%
		# Loans		7	1	-	-	8
		% # Loans		0.09%	0.01%	0.00%	0.00%	0.10%
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 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Delinquency Report for November 25, 2003 Distribution


	Delinquency Report - Group 1 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			-	-	-	-
		% Balance			0.00%	0.00%	0.00%	0.00%
		# Loans			-	-	-	-
		% # Loans			0.00%	0.00%	0.00%	0.00%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		1,293,646.66	-	-	-	1,293,646.66
		% Balance		0.13%	0.00%	0.00%	0.00%	0.13%
		# Loans		7	-	-	-	7
		% # Loans		0.12%	0.00%	0.00%	0.00%	0.12%
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		1,293,646.66	-	-	-	1,293,646.66
		% Balance		0.13%	0.00%	0.00%	0.00%	0.13%
		# Loans		7	-	-	-	7
		% # Loans		0.12%	0.00%	0.00%	0.00%	0.12%
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 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Delinquency Report for November 25, 2003 Distribution


	Delinquency Report - Group 2 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			-	-	-	-
		% Balance			0.00%	0.00%	0.00%	0.00%
		# Loans			-	-	-	-
		% # Loans			0.00%	0.00%	0.00%	0.00%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 13 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Delinquency Report for November 25, 2003 Distribution


	Delinquency Report - Group 3 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			326,991.04	-	-	326,991.04
		% Balance			0.15%	0.00%	0.00%	0.15%
		# Loans			1	-	-	1
		% # Loans			0.11%	0.00%	0.00%	0.11%
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		-	326,991.04	-	-	326,991.04
		% Balance		0.00%	0.15%	0.00%	0.00%	0.15%
		# Loans		-	1	-	-	1
		% # Loans		0.00%	0.11%	0.00%	0.00%	0.11%
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 14 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	REO Report for November 25, 2003 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 0				Loan Group 1 = Group 1 Group; REO Book Value = 000.00
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2 Group; REO Book Value = 000.00
Total Current Balance = 000.00				Loan Group 3 = Group 3 Group; REO Book Value = 000.00
REO Book Value = 000.00

REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.

Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK


				Page 15 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Foreclosure Report for November 25, 2003 Distribution


	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 0				Loan Group 1 = Group 1 Group
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2 Group
Total Current Balance = 000.00				Loan Group 3 = Group 3 Group


Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK


				Page 16 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Prepayment Report for November 25, 2003 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS					GROUP 3	GROUP 2	GROUP 1	TOTAL

	*Current*
	Number of Paid in Full Loans				1	4	21	26
	Number of Repurchased Loans				-	2	2	4
	Total Number of Loans Prepaid in Full				1	6	23	30

	Paid in Full Balance				239,212.50	1,603,748.09	3,580,696.19	5,423,656.78
	Repurchased Loans Balance				-	159,196.31	289,384.88	448,581.19
	Curtailments Amount				21,336.85	15,091.43	81,081.43	117,509.71
	Total Prepayment Amount				260,549.35	1,778,035.83	3,951,162.50	5,989,747.68

	*Cumulative*
	Number of Paid in Full Loans				1	4	21	26
	Number of Repurchased Loans				-	2	2	4
	Total Number of Loans Prepaid in Full				1	6	23	30

	Paid in Full Balance				239,212.50	1,603,748.09	3,580,696.19	5,423,656.78
	Repurchased Loans Balance				-	159,196.31	289,384.88	448,581.19
	Curtailments Amount				21,336.85	15,091.43	81,081.43	117,509.71
	Total Prepayment Amount				260,549.35	1,778,035.83	3,951,162.50	5,989,747.68

SPACE INTENTIONALLY LEFT BLANK


Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)


				Page 17 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Prepayment Report for November 25, 2003 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES					GROUP 3	GROUP 2	GROUP 1	TOTAL

	SMM				0.12%	0.70%	0.39%	0.40%
	3 Months Avg SMM
	12 Months Avg SMM
	Avg SMM Since Cut-off				0.12%	0.70%	0.39%	0.40%

	CPR				1.42%	8.04%	4.53%	4.69%
	3 Months Avg CPR
	12 Months Avg CPR
	Avg CPR Since Cut-off				1.42%	8.04%	4.53%	4.69%

	PSA				235.03%	1334.26%	747.94%	775.50%
	3 Months Avg PSA Approximation
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation				235.03%	1334.26%	747.94%	775.50%



	Group 1		Group 3
	Group 2


CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 18 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Prepayment Report for November 25, 2003 Distribution


	Prepayment Report - Voluntary Prepayments

	Group 1		Group 3
	Group 2

CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off


PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off


PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) .......(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)

Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.

				Page 19 of 26				© COPYRIGHT 2003 Deutsche Bank


	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for November 25, 2003 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 30						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 5,878,925.00						Loan Group 2 = Group 2 Group
Total Prepayment Amount = 5,872,237.97						Loan Group 3 = Group 3 Group


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

47672134 1			180,800.00	180,263.58	Oct-31-03	7.550%	CA - 80.00%	Paid Off - 360	Jun-10-03
48714752 1			60,800.00	60,699.59	Oct-23-03	9.000%	IL - 95.00%	Paid Off - 360	Jun-06-03
49371339 1			80,000.00	79,738.70	Oct-16-03	6.600%	HI - 12.60%	Paid Off - 180	Aug-22-03
49431091 1			137,750.00	137,441.39	Oct-31-03	7.500%	CA - 95.00%	Paid Off - 360	Jul-01-03
49893936 1			166,800.00	166,387.41	Nov-06-03	7.000%	MD - 94.77%	Paid Off - 360	Jul-09-03
50388735 1			176,400.00	176,289.79	Nov-05-03	8.350%	MA - 90.00%	Paid Off - 360	Aug-22-03
51173714 1			113,050.00	112,990.15	Oct-28-03	9.150%	IL - 85.00%	Paid Off - 360	Aug-29-03
52090842 1			285,000.00	284,721.66	Oct-06-03	6.100%	CA - 78.08%	Paid Off - 360	Aug-26-03
52587094 1			97,650.00	97,593.81	Oct-22-03	8.750%	TX - 90.00%	Paid Off - 360	Aug-22-03
52590916 1			78,300.00	78,254.00	Oct-24-03	8.650%	MI - 90.00%	Paid Off - 360	Aug-22-03
52757754 1			119,700.00	119,633.24	Nov-06-03	8.900%	OH - 90.00%	Paid Off - 360	Aug-26-03
53159208 1			211,500.00	211,374.48	Oct-22-03	8.600%	CA - 90.00%	Paid Off - 360	Aug-20-03
53279220 1			157,500.00	157,398.53	Oct-29-03	8.200%	NH - 90.00%	Paid Off - 360	Aug-29-03
53711941 1			139,500.00	139,394.38	Oct-29-03	7.400%	FL - 90.00%	Paid Off - 360	Aug-22-03
53753984 1			162,000.00	161,864.56	Nov-03-03	6.900%	NV - 90.00%	Paid Off - 360	Aug-31-03
53775805 1			250,000.00	249,765.06	Oct-27-03	6.300%	NY - 74.63%	Paid Off - 360	Aug-25-03
53821328 1			496,000.00	495,613.07	Oct-17-03	7.250%	IL - 80.00%	Paid Off - 360	Aug-15-03
54043443 1			234,000.00	233,800.49	Oct-24-03	6.800%	CA - 90.00%	Paid Off - 360	Aug-27-03
54094206 1			192,000.00	191,856.07	Nov-04-03	7.450%	IL - 84.58%	Paid Off - 360	Aug-22-03
54119086 1			155,700.00	155,700.00	Oct-22-03	7.650%	MA - 90.00%	Paid Off - 360	Sep-04-03
54128509 1			90,000.00	89,916.23	Oct-31-03	6.350%	RI - 51.14%	Paid Off - 360	Aug-31-03
48496830 2			450,000.00	448,796.50	Nov-04-03	6.600%	CA - 75.00%	Paid Off - 360	Jul-08-03
50769892 2			331,075.00	330,519.83	Oct-15-03	6.900%	CA - 95.00%	Paid Off - 360	Aug-11-03
52312626 2			366,200.00	365,938.91	Oct-31-03	7.700%	IL - 56.34%	Paid Off - 360	Aug-19-03
53506846 2			459,000.00	458,492.85	Oct-23-03	5.450%	CA - 90.00%	Paid Off - 360	Aug-30-03
52661691 3			239,400.00	239,212.50	Oct-24-03	7.230%	CA - 95.00%	Paid Off - 360	Aug-30-03
51094613 1			122,500.00	122,384.88	Oct-15-03	6.300%	MD - 79.03%	Repur/Subs - 360	Sep-02-03
52671237 1			167,000.00	167,000.00	Oct-14-03	8.500%	NM - 74.22%	Repur/Subs - 360	Sep-19-03
52849817 2			79,200.00	79,148.45	Nov-03-03	8.150%	OH - 90.00%	Repur/Subs - 360	Aug-29-03
52850419 2			80,100.00	80,047.86	Nov-03-03	8.150%	OH - 90.00%	Repur/Subs - 360	Aug-29-03


					Page 20 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Realized Loss Report for November 25, 2003 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES					GROUP 3	GROUP 2	GROUP 1	TOTAL

	*Current*
	Number of Loans Liquidated				-	-	-	-
	Collateral Realized Loss/(Gain) Amount				-	-	-	-
	Net Liquidation Proceeds				-	-	-	-

	*Cumulative*
	Number of Loans Liquidated				-	-	-	-
	Collateral Realized Loss/(Gain) Amount				-	-	-	-
	Net Liquidation Proceeds				-	-	-	-

	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.

SPACE INTENTIONALLY LEFT BLANK


	Group 1		Group 3				3 Months Moving Average
	Group 2

Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 21 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Realized Loss Report for November 25, 2003 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS					GROUP 3	GROUP 2	GROUP 1	TOTAL

	MDR				0.00%	0.00%	0.00%	0.00%
	3 Months Avg MDR
	12 Months Avg MDR
	Avg MDR Since Cut-off				0.00%	0.00%	0.00%	0.00%

	CDR				0.00%	0.00%	0.00%	0.00%
	3 Months Avg CDR
	12 Months Avg CDR
	Avg CDR Since Cut-off				0.00%	0.00%	0.00%	0.00%

	SDA				0.00%	0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation				0.00%	0.00%	0.00%	0.00%

	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off

	Group 1		Group 3
	Group 2
CDR by Groups					Total CDR


SDA by Groups					Total SDA


				Page 22 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Realized Loss Report for November 25, 2003 Distribution


	Realized Loss Report - Collateral

	Group 1		Group 3
	Group 2

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 23 of 26				© COPYRIGHT 2003 Deutsche Bank


	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Realized Loss Detail Report for November 25, 2003 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 0						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 0.00						Loan Group 2 = Group 2 Group
Total Prior Principal Balance = 0.00						Loan Group 3 = Group 3 Group
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.

Loan Number			Original	Prior		Current	State &
&		Loan	Principal	Principal	Realized	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Balance	Loss/(Gain)	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK


					Page 24 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Triggers, Adj. Rate Cert. and Miscellaneous Report for November 25, 2003 Distribution


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Trigger Event in effect
	Stepdown Date has occurred

	Balances 60+ days							1,293,646.66
	Ending Balance							1,492,641,988.82
	Delinquency Percentage							0.09%

	Balance of Mezzanine and C Class							292,499,983.98
	Ending Balance							1,492,641,988.82
	Credit Enhancement Percentage							19.60%


ADJUSTABLE RATE CERTIFICATE INFORMATION					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Net WAC Rate Carryover Amt:ClassAV-1							0.00
	Net WAC Rate Carryover Amt:ClassAV-2							0.00
	Net WAC Rate Carryover Amt:ClassAF-1							0.00
	Net WAC Rate Carryover Amt:ClassAF-2							0.00
	Net WAC Rate Carryover Amt:ClassAF-3							0.00
	Net WAC Rate Carryover Amt:ClassAF-4							0.00
	Net WAC Rate Carryover Amt:ClassAF-5							0.00
	Net WAC Rate Carryover Amt:ClassAF-6							0.00
	Net WAC Rate Carryover Amt:ClassM-1							0.00
	Net WAC Rate Carryover Amt:ClassM-2							0.00
	Net WAC Rate Carryover Amt:ClassM-3							0.00
	Net WAC Rate Carryover Amt:ClassM-4							22,097.56
	Net WAC Rate Carryover Amt:ClassM-5							22,097.56
	Net WAC Rate Carryover Amt:ClassMV-6							10,312.20
	*Net WAC Rate Carryover Amt:ClassMF-6*							0.00

ADDITIONAL INFORMATION					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Libor for Current Period							1.120000%
	Current Period loan level losses							0.00
	Current Recoveries or Losses from Prior periods							0.00
	Total Current Losses							0.00


				Page 25 of 26				© COPYRIGHT 2003 Deutsche Bank
	Argent Mortgage Securities, Inc. 2003-W5
	Mortgage Pass-Through Certificates

	Other Related Information for November 25, 2003 Distribution


	Other Related Information


ADDITIONAL INFORMATION					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Class AV-1 Next Pass-Through Rate							1.518750%
	Class AV-2 Next Pass-Through Rate							1.498750%
	Class AF-1 Next Pass-Through Rate							1.278750%
	Class AF-2 Next Pass-Through Rate							2.800000%
	Class AF-3 Next Pass-Through Rate							3.500000%
	Class AF-4 Next Pass-Through Rate							4.660000%
	Class AF-5 Next Pass-Through Rate							5.850000%
	Class AF-6 Next Pass-Through Rate							5.030000%
	Class M-1 Next Pass-Through Rate							1.818750%
	Class M-2 Next Pass-Through Rate							2.968750%
	Class M-3 Next Pass-Through Rate							3.368750%
	Class M-4 Next Pass-Through Rate							3.984847%
	Class M-5 Next Pass-Through Rate							3.984847%
	Class MV-6 Next Pass-Through Rate							3.984847%
	Class MF-6 Next Pass-Through Rate							5.850000%
	Class CE Next Pass-Through Rate							3.505022%


				Page 26 of 26				© COPYRIGHT 2003 Deutsche Bank

Filing Compare · ARGENT SECURITIES INC ASSSET BACK PASS THR CERTS SER 2003-W5