CDMC Mortgage Pass-Through Certificates  Series
2003-4
Distribution
Date:           06/25/2003
Record Date:    05/30/2003

Distribution
Summary

DISTRIBUTION IN
DOLLARS

                                      Prior         Pass-                                                                                  Current
                Original              Principal     Through       Interest   Principal   Total          Deferred               Realized    Principal
Class           Balance               Balance       Rate          DistributedDistributed Distributed    Interest               Loss        Balance
(1)             (2)                   (3)           (4)           (5)        (6)         (7)=(5+6)      (8)                    (9)         (10)=(3-6+8-9)

IA1             52,289,316.00         51,962,450.19 4.850000%     210,014.90 838,095.52  1,048,110.42   0.00                   0.00        51,124,354.67

IA2             50,000,000.00         49,700,686.10 4.850000%     200,873.61 767,451.45  968,325.06     0.00                   0.00        48,933,234.65

IA3             22,162,684.00         22,027,011.74 1.820000%     33,407.63  347,868.49  381,276.12     0.00                   0.00        21,679,143.25

IA5             6,000,000.00          6,000,000.00  5.500000%     27,500.00  0.00        27,500.00      0.00                   0.00        6,000,000.00

IIA1            12,254,000.00         12,202,790.60 5.000000%     50,844.96  47,314.51   98,159.47      0.00                   0.00        12,155,476.09

IIA2            49,220,000.00         49,014,309.90 4.250000%     173,592.35 190,045.71  363,638.06     0.00                   0.00        48,824,264.19

IIA3            12,305,000.00         12,253,577.48 1.820000%     18,584.59  47,511.43   66,096.02      0.00                   0.00        12,206,066.05

IP              801,029.47            800,107.14    0.000000%     0.00       933.97      933.97         0.00                   0.00        799,173.17

IIP             545,955.25            543,804.93    0.000000%     0.00       2,174.11    2,174.11       0.00                   0.00        541,630.82

B1              2,315,400.00          2,310,814.97  5.319508%     10,243.67  4,601.00    14,844.67      0.00                   0.00        2,306,213.97

B2              946,800.00            944,925.12    5.319508%     4,188.78   1,881.41    6,070.19       0.00                   0.00        943,043.71

B3              631,300.00            630,049.88    5.319508%     2,792.96   1,254.47    4,047.43       0.00                   0.00        628,795.41

B4              315,600.00            314,975.04    5.319508%     1,396.26   627.14      2,023.40       0.00                   0.00        314,347.90

B5              315,600.00            314,975.04    5.319508%     1,396.26   627.14      2,023.40       0.00                   0.00        314,347.90

B6              315,725.68            315,100.47    5.319508%     1,396.82   627.27      2,024.09       0.00                   0.00        314,473.20

RI              50.00                 0.00          5.500000%     0.00       0.00        0.00           0.00                   0.00        0.00

RII             50.00                 0.00          5.500000%     0.00       0.00        0.00           0.00                   0.00        0.00

RIII            50.00                 0.00          5.500000%     0.00       0.00        0.00           0.00                   0.00        0.00

Totals          210,418,560.40        209,335,578.60              736,232.79 2,251,013.622,987,246.41   0.00                   0.00        206,455,743.88

Notional Classes

IA4             22,162,684.00         22,027,011.74 6.680000%     122,617.03 0.00        122,617.03     0.00                   0.00        21,679,143.25

IIA4            12,305,000.00         12,253,577.48 6.180000%     63,105.92  0.00        63,105.92      0.00                   0.00        12,206,066.05

IX              6,290,956.00          6,191,926.19  5.500000%     28,379.66  0.00        28,379.66      0.00                   0.00        5,993,841.12

IIX             4,960,880.00          4,942,156.27  5.000000%     20,592.32  0.00        20,592.32      0.00                   0.00        4,923,620.15

Totals          45,719,520.00         45,414,671.68               234,694.93 0.00        234,694.93     0.00                   0.00        0.00

Distribution Summary (Factors)

PER $1,000 OF ORIGINAL BALANCE

                                      Prior                                                                                    Current
                                      Principal     Interest      Principal  Total       Deferred       Realized               Principal
                                                    Distributed
Class           CUSIP                 Balance       (5/2 x 1000)  DistributedDistributed Interest       Loss                   Balance
                                      (3/2 x 1000)                (6/2 x     (7/2 x 1000)(8/2 x 1000)   (9/2 x 1000)           (10/2 x
                                                                  1000)                                                        1000)

IA1             15132ECZ9             993.748899    4.016402      16.028045  20.044447   0.000000       0.000000               977.720854

IA2             15132EDA3             994.013722    4.017472      15.349029  19.366501   0.000000       0.000000               978.664693

IA3             15132EDB1             993.878347    1.507382      15.696135  17.203517   0.000000       0.000000               978.182212

IA5             15132EDD7             1,000.000000  4.583333      0.000000   4.583333    0.000000       0.000000               1,000.000000

IIA1            15132EDE5             995.821005    4.149254      3.861148   8.010402    0.000000       0.000000               991.959857

IIA2            15132EDF2             995.821006    3.526866      3.861148   7.388014    0.000000       0.000000               991.959858

IIA3            15132EDG0             995.821006    1.510328      3.861148   5.371477    0.000000       0.000000               991.959858

IP              15132EDJ4             998.848569    0.000000      1.165962   1.165962    0.000000       0.000000               997.682607

IIP             15132EDL9             996.061362    0.000000      3.982213   3.982213    0.000000       0.000000               992.079149

B1              15132EDR6             998.019768    4.424147      1.987130   6.411277    0.000000       0.000000               996.032638

B2              15132EDS4             998.019772    4.424144      1.987125   6.411270    0.000000       0.000000               996.032647

B3              15132EDT2             998.019769    4.424141      1.987122   6.411262    0.000000       0.000000               996.032647

B4              15132EDU9             998.019772    4.424144      1.987136   6.411280    0.000000       0.000000               996.032636

B5              15132EDV7             998.019772    4.424144      1.987136   6.411280    0.000000       0.000000               996.032636

B6              15132EDW5             998.019768    4.424157      1.986756   6.410913    0.000000       0.000000               996.033012

RI              15132EDN5             0.000000      0.000000      0.000000   0.000000    0.000000       0.000000               0.000000

RII             15132EDP0             0.000000      0.000000      0.000000   0.000000    0.000000       0.000000               0.000000

RIII            15132EDQ8             0.000000      0.000000      0.000000   0.000000    0.000000       0.000000               0.000000

IA4             15132EDC9             993.878347    5.532589      0.000000   5.532589    0.000000       0.000000               978.182212

IIA4            15132EDH8             995.821006    5.128478      0.000000   5.128478    0.000000       0.000000               991.959858

IX              15132EDK1             984.258385    4.511184      0.000000   4.511184    0.000000       0.000000               952.771108

IIX             15132EDM7             996.225724    4.150941      0.000000   4.150941    0.000000       0.000000               992.489266

Interest
Distribution
Detail

DISTRIBUTION IN
DOLLARS

                Prior                 Pass-         Optimal       Prior      Non-Recov                                                     Current
                Principal             Through       Accrued       Unpaid     Interest    Interest       Deferred               Interest    Unpaid
                                                                                                                               Distributed
Class           Balance               Rate          Interest      Interest   Shortfall   Due            Interest               (9)         Interest
(1)             (2)                   (3)           (4)           (5)        (6)         (7)=(4)+(5)-(6)(8)                                (10)=(7)-(8)-(9)

IA1             51,962,450.19         4.850000%     210,014.90    0.00       0.00        210,014.90     0.00                   210,014.90  0.00

IA2             49,700,686.10         4.850000%     200,873.61    0.00       0.00        200,873.61     0.00                   200,873.61  0.00

IA3             22,027,011.74         1.820000%     33,407.63     0.00       0.00        33,407.63      0.00                   33,407.63   0.00

IA5             6,000,000.00          5.500000%     27,500.00     0.00       0.00        27,500.00      0.00                   27,500.00   0.00

IIA1            12,202,790.60         5.000000%     50,844.96     0.00       0.00        50,844.96      0.00                   50,844.96   0.00

IIA2            49,014,309.90         4.250000%     173,592.35    0.00       0.00        173,592.35     0.00                   173,592.35  0.00

IIA3            12,253,577.48         1.820000%     18,584.59     0.00       0.00        18,584.59      0.00                   18,584.59   0.00

IP              800,107.14            0.000000%     0.00          0.00       0.00        0.00           0.00                   0.00        0.00

IIP             543,804.93            0.000000%     0.00          0.00       0.00        0.00           0.00                   0.00        0.00

B1              2,310,814.97          5.319508%     10,243.67     0.00       0.00        10,243.67      0.00                   10,243.67   0.00

B2              944,925.12            5.319508%     4,188.78      0.00       0.00        4,188.78       0.00                   4,188.78    0.00

B3              630,049.88            5.319508%     2,792.96      0.00       0.00        2,792.96       0.00                   2,792.96    0.00

B4              314,975.04            5.319508%     1,396.26      0.00       0.00        1,396.26       0.00                   1,396.26    0.00

B5              314,975.04            5.319508%     1,396.26      0.00       0.00        1,396.26       0.00                   1,396.26    0.00

B6              315,100.47            5.319508%     1,396.82      0.00       0.00        1,396.82       0.00                   1,396.82    0.00

RI              0.00                  5.500000%     0.00          0.00       0.00        0.00           0.00                   0.00        0.00

RII             0.00                  5.500000%     0.00          0.00       0.00        0.00           0.00                   0.00        0.00

RIII            0.00                  5.500000%     0.00          0.00       0.00        0.00           0.00                   0.00        0.00

  Totals        209,335,578.60                      736,232.79    0.00       0.00        736,232.79     0.00                   736,232.79  0.00

Notional Classes

IA4             22,027,011.74         6.680000%     122,617.03    0.00       0.00        122,617.03     0.00                   122,617.03  0.00

IIA4            12,253,577.48         6.180000%     63,105.92     0.00       0.00        63,105.92      0.00                   63,105.92   0.00

IX              6,191,926.19          5.500000%     28,379.66     0.00       0.00        28,379.66      0.00                   28,379.66   0.00

IIX             4,942,156.27          5.000000%     20,592.32     0.00       0.00        20,592.32      0.00                   20,592.32   0.00

  Totals        45,414,671.68                       234,694.93    0.00       0.00        234,694.93     0.00                   234,694.93  0.00

Principal
Distribution
Detail

DISTRIBUTION IN
DOLLARS

                                      Prior                                  Current     Current        Current                Cumulative
                Original              Principal     Principal     Accreted   Realized    Principal      Principal              Realized
Class           Balance               Balance       Distribution  Principal  Losses      Recoveries     Balance                Losses
(1)             (2)                   (3)           (4)           (5)        (6)         (7)            (8)=(3)-(4)+(5)-(6)+(7)(9)

IA1             52,289,316.00         51,962,450.19 838,095.52    0.00       0.00        0.00           51,124,354.67          0.00

IA2             50,000,000.00         49,700,686.10 767,451.45    0.00       0.00        0.00           48,933,234.65          0.00

IA3             22,162,684.00         22,027,011.74 347,868.49    0.00       0.00        0.00           21,679,143.25          0.00

IA5             6,000,000.00          6,000,000.00  0.00          0.00       0.00        0.00           6,000,000.00           0.00

IIA1            12,254,000.00         12,202,790.60 47,314.51     0.00       0.00        0.00           12,155,476.09          0.00

IIA2            49,220,000.00         49,014,309.90 190,045.71    0.00       0.00        0.00           48,824,264.19          0.00

IIA3            12,305,000.00         12,253,577.48 47,511.43     0.00       0.00        0.00           12,206,066.05          0.00

IP              801,029.47            800,107.14    933.97        0.00       0.00        0.00           799,173.17             0.00

IIP             545,955.25            543,804.93    2,174.11      0.00       0.00        0.00           541,630.82             0.00

B1              2,315,400.00          2,310,814.97  4,601.00      0.00       0.00        0.00           2,306,213.97           0.00

B2              946,800.00            944,925.12    1,881.41      0.00       0.00        0.00           943,043.71             0.00

B3              631,300.00            630,049.88    1,254.47      0.00       0.00        0.00           628,795.41             0.00

B4              315,600.00            314,975.04    627.14        0.00       0.00        0.00           314,347.90             0.00

B5              315,600.00            314,975.04    627.14        0.00       0.00        0.00           314,347.90             0.00

B6              315,725.68            315,100.47    627.27        0.00       0.00        0.00           314,473.20             0.00

RI              50.00                 0.00          0.00          0.00       0.00        0.00           0.00                   0.00

RII             50.00                 0.00          0.00          0.00       0.00        0.00           0.00                   0.00

RIII            50.00                 0.00          0.00          0.00       0.00        0.00           0.00                   0.00

  Totals        210,102,684.72        209,335,578.602,251,013.62  734,835.97 2,250,386.350.00           207,084,564.98         0.00

Collateral
Summary - Group
1

ASSET
CHARACTERISTICS

                Cut-Off               Prior         Current

Aggregate Stated
Principal       134,343,428.22        133,577,242.19131,619,634.76
Balance

Loan Count      293                   292           288

Weighted Average
Coupon Rate     5.982257%             5.979506%     N/A
(WAC)

Net Weighted
Average Coupon  5.724757%             5.722006%     N/A
Rate (Net WAC)

Weighted Average
Maturity (WAM in353                   352           351
months)

AVAILABLE
PRINCIPAL       AVAILABLE INTEREST

PO Principal    Total Principal
Scheduled
Interest        665,604.91
14.63           81,020.27
Less:           Servicing Fees        27,828.59
Trustee Fees    834.86
Uncompensated
PPIS            0.00
Relief Act
Shortfall       0.00
Extraordinary
Trust Fund      0.00
Expenses
0.00            75,568.00
TOTAL AVAILABLE
INTEREST        636,941.46
0.00            0.00
0.00            0.00

Collateral
Summary - Group
2

ASSET
CHARACTERISTICS

                Cut-Off               Prior         Current

Aggregate Stated
Principal       76,075,132.18         75,758,336.39 75,464,930.09
Balance

Loan Count      164                   164           164

Weighted Average
Coupon Rate     5.547669%             5.547788%     N/A
(WAC)

Net Weighted
Average Coupon  5.290169%             5.290288%     N/A
Rate (Net WAC)

Weighted Average
Maturity (WAM in179                   178           177
months)

AVAILABLE
PRINCIPAL       AVAILABLE INTEREST

PO Principal    Total Principal
Scheduled
Interest        350,242.62
79.99           16,974.49
Less:           Servicing Fees        15,782.99
Trustee Fees    473.49
Uncompensated
PPIS            0.00
Relief Act
Shortfall       0.00
Extraordinary
Trust Fund      0.00
Expenses
0.00            75,568.00
TOTAL AVAILABLE
INTEREST        333,986.14
0.00            0.00
0.00            0.00

Delinquency
Information

 GROUP 1

                1 Month               2 Months      3+ Months     Totals

Delinquency

Scheduled
Principal       0.00                  0.00          0.00          0.00
Balance
Percentage of
Total Pool      0.0000%               0.0000%       0.0000%       0.0000%
Balance
Number of Loans 0                     0             0             0

Percentage of
Total Loans     0.0000%               0.0000%       0.0000%       0.0000%
Bankruptcy

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

Foreclosure

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

REO

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

Total

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

Principal and Interest Advances       N/A

Delinquency
Information

 GROUP 2

                1 Month               2 Months      3+ Months     Totals

Delinquency

Scheduled
Principal       0.00                  0.00          0.00          0.00
Balance
Percentage of
Total Pool      0.0000%               0.0000%       0.0000%       0.0000%
Balance
Number of Loans 0                     0             0             0

Percentage of
Total Loans     0.0000%               0.0000%       0.0000%       0.0000%
Bankruptcy

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

Foreclosure

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

REO

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

Total

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

Principal and
Interest        7,152.70
Advances

Credit
Enhancement

SUBORDINATION
LEVELS

                Original              Prior         Current

Aggregate
Certificate
Principal       209,071,575.68        207,991,666.53205,743,760.99
Balance

Senior Principal
Balance         204,231,150.00        203,160,826.01200,922,538.90
Senior
Percentage      97.684800%            97.677387%    97.656686%
Senior Credit
Support         2.315200%             2.322613%     2.343314%

Class B1
Principal       2,315,400.00          2,310,814.97  2,306,213.97
Balance
Class B1
Percentage      1.107468%             1.111013%     1.120916%
Class B1 Credit
Support         1.207733%             1.211599%     1.222398%

Class B2
Principal       946,800.00            944,925.12    943,043.71
Balance
Class B2
Percentage      0.452859%             0.454309%     0.458358%
Class B2 Credit
Support         0.754873%             0.757290%     0.764040%

Class B3
Principal       631,300.00            630,049.88    628,795.41
Balance
Class B3
Percentage      0.301954%             0.302921%     0.305621%
Class B3 Credit
Support         0.452919%             0.454369%     0.458419%

Class B4
Principal       315,600.00            314,975.04    314,347.90
Balance
Class B4
Percentage      0.150953%             0.151436%     0.152786%
Class B4 Credit
Support         0.301966%             0.302933%     0.305633%

Class B5
Principal       315,600.00            314,975.04    314,347.90
Balance
Class B5
Percentage      0.150953%             0.151436%     0.152786%
Class B5 Credit
Support         0.151013%             0.151497%     0.152847%

Class B6
Principal       315,725.68            315,100.47    314,473.20
Balance
Class B6
Percentage      0.151013%             0.151497%     0.152847%
Class B6 Credit
Support         0.000000%             0.000000%     0.000000%

Other
Information

Trigger
Information

Has the Credit
Support
Depletion Date  No
Been Reached?

Bankruptcy
Amount          100,000.00
Fraud Loss
Amount          2,104,185.60
Special Hazard
Amount          3,986,004.00

CONTACT
INFORMATION     CONTENTS

Distribution
Summary         2
Depositor       Cendant Mortgage
                Capital LLC
Distribution
Summary         2
(Factors)

Mt. Laurel, NJ
08054
Interest
Distribution    2
Underwriter     Morgan Stanley
1585 Broadway
Principal
Distribution    2
New York, NY
10036

Collateral
Summary         1
3000 Leadenhall
Road

Delinquency
Information     2

Trustee         Citibank, N.A.
Credit
Enhancement     2

New York, NY
10005
Other
Information     2

Deal Contact:   Kristen Driscoll      Citibank, N.A.
kristen.driscoll@citigroup.com        Agency and
                                      Trust
Tel: (212)                            111 Wall
657-2186                              Street, 14th
                                      Floor, Zone 3
Fax: (212)                            New York, NY
657-4009                              10005

Page 1 of 1      Reports Available at (c) Copyright
                www.sf.citidirect.com 2003 Citigroup

CDMC MORTGAGE PASS THROUGH CERTIFICATES SERIES 2003-4 8-K