Exhibit 99.1



Aggregate Trust Data for the Annual Period

January 1, 2003  December 31, 2003



Interest Distribution



|                |  |                   |  |           |  |           |  |              |  |              |  |              |  |              |  |              
|--------------- |  | ----------------- |  | --------- |  | --------- |  | ------------ |  | ------------ |  | ------------ |  | ------------ |  | -------------
|Monthly Period  |  | Distribution Date |  | Class A-1 |  | Class A-2 |  | Class A-3    |  | Class A-4    |  | Class B      |  | Class C      |  | Total        
|January, 2003   |  | Feb. 18, 2003     |  |          |  |          |  | 514,464.45   |  | 583,838.67   |  | 168,209.00   |  | 88,412.00    |  | 1,354,924.12 
|February, 2003  |  | Mar. 17, 2003     |  |          |  |          |  | 431,168.82   |  | 583,838.67   |  | 168,209.00   |  | 88,412.00    |  | 1,271,628.49 
|March, 2003     |  | Apr. 15, 2003     |  |          |  |          |  | 356,335.93   |  | 583,838.67   |  | 168,209.00   |  | 88,412.00    |  | 1,196,795.60 
|April, 2003     |  | May. 15, 2003     |  |          |  |          |  | 271,260.04   |  | 583,838.67   |  | 168,209.00   |  | 88,412.00    |  | 1,111,719.71 
|May, 2003       |  | Jun. 16, 2003     |  |          |  |          |  | 192,392.15   |  | 583,838.67   |  | 168,209.00   |  | 88,412.00    |  | 1,032,851.82 
|June, 2003      |  | Jul. 15, 2003     |  |          |  |          |  | 118,702.45   |  | 583,838.67   |  | 168,209.00   |  | 88,412.00    |  | 959,162.12   
|July, 2003      |  | Aug. 15, 2003     |  |          |  |          |  | 46,948.09    |  | 583,838.67   |  | 168,209.00   |  | 88,412.00    |  | 887,407.76   
|August, 2003    |  | Sep. 15, 2003     |  |          |  |          |  |             |  | 561,912.50   |  | 168,209.00   |  | 88,412.00    |  | 818,533.50   
|September, 2003 |  | Oct. 15, 2003     |  |          |  |          |  |             |  | 500,388.96   |  | 168,209.00   |  | 88,412.00    |  | 757,009.96   
|October, 2003   |  | Nov. 17, 2003     |  |          |  |          |  |             |  | 441,107.67   |  | 168,209.00   |  | 88,412.00    |  | 697,728.67   
|November, 2003  |  | Dec. 15, 2003     |  |          |  |          |  |             |  | 385,102.40   |  | 168,209.00   |  | 88,412.00    |  | 641,723.40   
|December, 2003  |  | Jan. 15, 2004     |  |          |  |          |  |             |  | 337,923.92   |  | 168,209.00   |  | 88,412.00    |  | 594,544.92   
|Total           |  |                   |  |          |  |          |  | 1,931,271.93 |  | 6,313,306.14 |  | 2,018,508.00 |  | 1,060,944.00 |  | 11,324,030.07



Note Balance



|                |  |                   |  |           |  |           |  |               |  |                |  |               |  |               |  |               
|--------------- |  | ----------------- |  | --------- |  | --------- |  | ------------- |  | -------------- |  | ------------- |  | ------------- |  | --------------
|Monthly Period  |  | Distribution Date |  | Class A-1 |  | Class A-2 |  | Class A-3     |  | Class A-4      |  | Class B       |  | Class C       |  | Total         
|January, 2003   |  | Feb. 18, 2003     |  |          |  |          |  | 77,571,601.45 |  | 103,640,000.00 |  | 28,510,000.00 |  | 14,260,000.00 |  | 223,981,601.45
|February, 2003  |  | Mar. 17, 2003     |  |          |  |          |  | 64,108,412.46 |  | 103,640,000.00 |  | 28,510,000.00 |  | 14,260,000.00 |  | 210,518,412.46
|March, 2003     |  | Apr. 15, 2003     |  |          |  |          |  | 48,802,406.61 |  | 103,640,000.00 |  | 28,510,000.00 |  | 14,260,000.00 |  | 195,212,406.61
|April, 2003     |  | May. 15, 2003     |  |          |  |          |  | 34,613,280.68 |  | 103,640,000.00 |  | 28,510,000.00 |  | 14,260,000.00 |  | 181,023,280.68
|May, 2003       |  | Jun. 16, 2003     |  |          |  |          |  | 21,355,762.48 |  | 103,640,000.00 |  | 28,510,000.00 |  | 14,260,000.00 |  | 167,765,762.48
|June, 2003      |  | Jul. 15, 2003     |  |          |  |          |  | 8,446,432.75  |  | 103,640,000.00 |  | 28,510,000.00 |  | 14,260,000.00 |  | 154,856,432.75
|July, 2003      |  | Aug. 15, 2003     |  |          |  |          |  |              |  | 99,747,780.51  |  | 28,510,000.00 |  | 14,260,000.00 |  | 142,517,780.51
|August, 2003    |  | Sep. 15, 2003     |  |          |  |          |  |              |  | 88,826,442.27  |  | 28,510,000.00 |  | 14,260,000.00 |  | 131,596,442.27
|September, 2003 |  | Oct. 15, 2003     |  |          |  |          |  |              |  | 78,303,137.31  |  | 28,510,000.00 |  | 14,260,000.00 |  | 121,073,137.31
|October, 2003   |  | Nov. 17, 2003     |  |          |  |          |  |              |  | 68,361,371.92  |  | 28,510,000.00 |  | 14,260,000.00 |  | 111,131,371.92
|November, 2003  |  | Dec. 15, 2003     |  |          |  |          |  |              |  | 59,986,494.16  |  | 28,510,000.00 |  | 14,260,000.00 |  | 102,756,494.16
|December, 2003  |  | Jan. 15, 2004     |  |          |  |          |  |              |  | 51,592,571.31  |  | 28,510,000.00 |  | 14,260,000.00 |  | 94,362,571.31 



---

Note Pool Factor



|                |  |                   |  |           |  |           |  |           |  |           |  |           |  |          
|--------------- |  | ----------------- |  | --------- |  | --------- |  | --------- |  | --------- |  | --------- |  | ---------
|Monthly Period  |  | Distribution Date |  | Class A-1 |  | Class A-2 |  | Class A-3 |  | Class A-4 |  | Class B   |  | Class C  
|January, 2003   |  | Feb. 18, 2003     |  |          |  |          |  | 0.2462591 |  | 1.0000000 |  | 1.0000000 |  | 1.0000000
|February, 2003  |  | Mar. 17, 2003     |  |          |  |          |  | 0.2035188 |  | 1.0000000 |  | 1.0000000 |  | 1.0000000
|March, 2003     |  | Apr. 15, 2003     |  |          |  |          |  | 0.1549283 |  | 1.0000000 |  | 1.0000000 |  | 1.0000000
|April, 2003     |  | May. 15, 2003     |  |          |  |          |  | 0.1098834 |  | 1.0000000 |  | 1.0000000 |  | 1.0000000
|May, 2003       |  | Jun. 16, 2003     |  |          |  |          |  | 0.0677961 |  | 1.0000000 |  | 1.0000000 |  | 1.0000000
|June, 2003      |  | Jul. 15, 2003     |  |          |  |          |  | 0.0268141 |  | 1.0000000 |  | 1.0000000 |  | 1.0000000
|July, 2003      |  | Aug. 15, 2003     |  |          |  |          |  |          |  | 0.9624448 |  | 1.0000000 |  | 1.0000000
|August, 2003    |  | Sep. 15, 2003     |  |          |  |          |  |          |  | 0.8570672 |  | 1.0000000 |  | 1.0000000
|September, 2003 |  | Oct. 15, 2003     |  |          |  |          |  |          |  | 0.7555301 |  | 1.0000000 |  | 1.0000000
|October, 2003   |  | Nov. 17, 2003     |  |          |  |          |  |          |  | 0.6596041 |  | 1.0000000 |  | 1.0000000
|November, 2003  |  | Dec. 15, 2003     |  |          |  |          |  |          |  | 0.5787967 |  | 1.0000000 |  | 1.0000000
|December, 2003  |  | Jan. 15, 2004     |  |          |  |          |  |          |  | 0.4978056 |  | 1.0000000 |  | 1.0000000



Servicing Fees Paid to Servicer



|                |  |                   |  |              
|--------------- |  | ----------------- |  | -------------
|Monthly Period  |  | Distribution Date |  | Servicing Fee
|January, 2003   |  | Feb. 18, 2003     |  | 199,689.24   
|February, 2003  |  | Mar. 17, 2003     |  | 186,781.64   
|March, 2003     |  | Apr. 15, 2003     |  | 175,432.01   
|April, 2003     |  | May. 15, 2003     |  | 162,677.01   
|May, 2003       |  | Jun. 16, 2003     |  | 150,852.73   
|June, 2003      |  | Jul. 15, 2003     |  | 139,804.80   
|July, 2003      |  | Aug. 15, 2003     |  | 129,047.03   
|August, 2003    |  | Sep. 15, 2003     |  | 118,764.82   
|September, 2003 |  | Oct. 15, 2003     |  | 109,663.70   
|October, 2003   |  | Nov. 17, 2003     |  | 100,894.28   
|November, 2003  |  | Dec. 15, 2003     |  | 92,609.48    
|December, 2003  |  | Jan. 15, 2004     |  | 85,630.41    
|Total           |  |                   |  | 1,651,847.15 



Reserve Account Activity



|                |  |                   |  |                  |  |          |  |       |  |          |  |              
|--------------- |  | ----------------- |  | ---------------- |  | -------- |  | ----- |  | -------- |  | -------------
|Monthly Period  |  | Distribution Date |  | BeginningBalance |  | Releases |  | Draws |  | Deposits |  | EndingBalance
|January, 2003   |  | Feb. 18, 2003     |  | 7,128,117.29     |  |         |  |      |  |         |  | 7,128,117.29 
|February, 2003  |  | Mar. 17, 2003     |  | 7,128,117.29     |  |         |  |      |  |         |  | 7,128,117.29 
|March, 2003     |  | Apr. 15, 2003     |  | 7,128,117.29     |  |         |  |      |  |         |  | 7,128,117.29 
|April, 2003     |  | May. 15, 2003     |  | 7,128,117.29     |  |         |  |      |  |         |  | 7,128,117.29 
|May, 2003       |  | Jun. 16, 2003     |  | 7,128,117.29     |  |         |  |      |  |         |  | 7,128,117.29 
|June, 2003      |  | Jul. 15, 2003     |  | 7,128,117.29     |  |         |  |      |  |         |  | 7,128,117.29 
|July, 2003      |  | Aug. 15, 2003     |  | 7,128,117.29     |  |         |  |      |  |         |  | 7,128,117.29 
|August, 2003    |  | Sep. 15, 2003     |  | 7,128,117.29     |  |         |  |      |  |         |  | 7,128,117.29 
|September, 2003 |  | Oct. 15, 2003     |  | 7,128,117.29     |  |         |  |      |  |         |  | 7,128,117.29 
|October, 2003   |  | Nov. 17, 2003     |  | 7,128,117.29     |  |         |  |      |  |         |  | 7,128,117.29 
|November, 2003  |  | Dec. 15, 2003     |  | 7,128,117.29     |  |         |  |      |  |         |  | 7,128,117.29 
|December, 2003  |  | Jan. 15, 2004     |  | 7,128,117.29     |  |         |  |      |  |         |  | 7,128,117.29