CDMC Mortgage Pass-Through Certificates  Series
2003-6
Distribution
Date: 8/25/2003
Record Date:
7/31/2003

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)

A1              46,605,000.00         46,363,285.68 3.500000%     135,226.25 280,097.12  415,323.37     0.00                   0.00        46,083,188.56

A2              36,134,000.00         36,134,000.00 4.500000%     135,502.50 0.00        135,502.50     0.00                   0.00        36,134,000.00

A3              15,575,000.00         15,575,000.00 5.250000%     68,140.63  0.00        68,140.63      0.00                   0.00        15,575,000.00

A4              17,483,813.00         17,483,813.00 5.500000%     80,134.14  0.00        80,134.14      0.00                   0.00        17,483,813.00

A5              43,284,266.00         42,681,900.05 2.320000%     82,518.34  2,854,036.202,936,554.54   0.00                   0.00        39,827,863.85

A6              15,739,734.00         15,520,691.83 14.244999%    184,243.54 1,037,831.411,222,074.95   0.00                   0.00        14,482,860.42

B1              2,441,117.00          2,438,614.90  5.500000%     11,176.98  2,466.32    13,643.30      0.00                   0.00        2,436,148.58

B2              1,084,941.00          1,083,828.96  5.500000%     4,967.55   1,096.14    6,063.69       0.00                   0.00        1,082,732.82

B3              542,470.00            541,913.98    5.500000%     2,483.77   548.07      3,031.84       0.00                   0.00        541,365.91

B4              361,647.00            361,276.32    5.500000%     1,655.85   365.38      2,021.23       0.00                   0.00        360,910.94

B5              271,235.00            270,956.99    5.500000%     1,241.89   274.04      1,515.93       0.00                   0.00        270,682.95

B6              271,234.56            270,956.55    5.500000%     1,241.88   274.04      1,515.92       0.00                   0.00        270,682.51

P               1,028,870.78          1,027,288.01  0.000000%     0.00       3,661.46    3,661.46       0.00                   0.00        1,023,626.55

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

Totals          180,823,428.34        179,753,526.27              708,533.32 4,180,650.184,889,183.50   0.00                   0.00        174,007,884.08

Notional Classes

A7              24,225,045.00         24,137,149.34 5.500000%     110,628.60 0.00        110,628.60     0.00                   0.00        24,035,295.84

X               5,253,151.00          5,107,185.77  5.500000%     23,407.92  0.00        23,407.92      0.00                   0.00        5,107,185.77

Totals          29,478,196.00         29,244,335.11               134,036.52 0.00        134,036.52     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)

A1              15132EDX3             994.813554    2.901540      6.010023   8.911562    0.000000       0.000000               988.803531

A2              15132EDY1             1,000.000000  3.750000      0.000000   3.750000    0.000000       0.000000               1,000.000000

A3              15132EDZ8             1,000.000000  4.375000      0.000000   4.375000    0.000000       0.000000               1,000.000000

A4              15132EEA2             1,000.000000  4.583333      0.000000   4.583333    0.000000       0.000000               1,000.000000

A5              15132EEB0             986.083489    1.906428      65.937036  67.843464   0.000000       0.000000               920.146453

A6              15132EEC8             986.083490    11.705632     65.937036  77.642669   0.000000       0.000000               920.146454

B1              15132EEG9             998.975018    4.578633      1.010324   5.588958    0.000000       0.000000               997.964694

B2              15132EEH7             998.975023    4.578636      1.010322   5.588958    0.000000       0.000000               997.964700

B3              15132EEJ3             998.975022    4.578631      1.010323   5.588954    0.000000       0.000000               997.964699

B4              15132EEM6             998.975023    4.578636      1.010322   5.588958    0.000000       0.000000               997.964700

B5              15132EEN4             998.975022    4.578650      1.010342   5.588991    0.000000       0.000000               997.964680

B6              15132EEP9             998.975020    4.578620      1.010343   5.588963    0.000000       0.000000               997.964677

P               15132EEE4             998.461644    0.000000      3.558717   3.558717    0.000000       0.000000               994.902926

RI              15132EEK0             0.000000      0.000000      0.000000   0.000000    0.000000       0.000000               0.000000

RII             15132EEL8             0.000000      0.000000      0.000000   0.000000    0.000000       0.000000               0.000000

A7              15132EED6             996.371703    4.566704      0.000000   4.566704    0.000000       0.000000               992.167232

X               15132EEF1             972.213776    4.455977      0.000000   4.455977    0.000000       0.000000               972.213776

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)

A1              46,363,285.68         3.500000%     135,226.25    0.00       0.00        135,226.25     0.00                   135,226.25  0.00

A2              36,134,000.00         4.500000%     135,502.50    0.00       0.00        135,502.50     0.00                   135,502.50  0.00

A3              15,575,000.00         5.250000%     68,140.63     0.00       0.00        68,140.63      0.00                   68,140.63   0.00

A4              17,483,813.00         5.500000%     80,134.14     0.00       0.00        80,134.14      0.00                   80,134.14   0.00

A5              42,681,900.05         2.320000%     82,518.34     0.00       0.00        82,518.34      0.00                   82,518.34   0.00

A6              15,520,691.83         14.244999%    184,243.54    0.00       0.00        184,243.54     0.00                   184,243.54  0.00

B1              2,438,614.90          5.500000%     11,176.98     0.00       0.00        11,176.98      0.00                   11,176.98   0.00

B2              1,083,828.96          5.500000%     4,967.55      0.00       0.00        4,967.55       0.00                   4,967.55    0.00

B3              541,913.98            5.500000%     2,483.77      0.00       0.00        2,483.77       0.00                   2,483.77    0.00

B4              361,276.32            5.500000%     1,655.85      0.00       0.00        1,655.85       0.00                   1,655.85    0.00

B5              270,956.99            5.500000%     1,241.89      0.00       0.00        1,241.89       0.00                   1,241.89    0.00

B6              270,956.55            5.500000%     1,241.88      0.00       0.00        1,241.88       0.00                   1,241.88    0.00

P               1,027,288.01          0.000000%     0.00          0.00       0.00        0.00           0.00                   0.00        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

  Totals        179,753,526.27                      708,533.32    0.00       0.00        708,533.32     0.00                   708,533.32  0.00

Notional Classes

A7              24,137,149.34         5.500000%     110,628.60    0.00       0.00        110,628.60     0.00                   110,628.60  0.00

X               5,107,185.77          5.500000%     23,407.92     0.00       0.00        23,407.92      0.00                   23,407.92   0.00

  Totals        29,244,335.11                       134,036.52    0.00       0.00        134,036.52     0.00                   134,036.52  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)

A1              46,605,000.00         46,363,285.68 280,097.12    0.00       0.00        0.00           46,083,188.56          0.00

A2              36,134,000.00         36,134,000.00 0.00          0.00       0.00        0.00           36,134,000.00          0.00

A3              15,575,000.00         15,575,000.00 0.00          0.00       0.00        0.00           15,575,000.00          0.00

A4              17,483,813.00         17,483,813.00 0.00          0.00       0.00        0.00           17,483,813.00          0.00

A5              43,284,266.00         42,681,900.05 2,854,036.20  0.00       0.00        0.00           39,827,863.85          0.00

A6              15,739,734.00         15,520,691.83 1,037,831.41  0.00       0.00        0.00           14,482,860.42          0.00

B1              2,441,117.00          2,438,614.90  2,466.32      0.00       0.00        0.00           2,436,148.58           0.00

B2              1,084,941.00          1,083,828.96  1,096.14      0.00       0.00        0.00           1,082,732.82           0.00

B3              542,470.00            541,913.98    548.07        0.00       0.00        0.00           541,365.91             0.00

B4              361,647.00            361,276.32    365.38        0.00       0.00        0.00           360,910.94             0.00

B5              271,235.00            270,956.99    274.04        0.00       0.00        0.00           270,682.95             0.00

B6              271,234.56            270,956.55    274.04        0.00       0.00        0.00           270,682.51             0.00

P               1,028,870.78          1,027,288.01  3,661.46      0.00       0.00        0.00           1,023,626.55           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

  Totals        179,523,223.00        179,753,526.274,180,650.18  707,291.44 4,176,714.680.00           175,572,876.09         0.00

Collateral
Summary

ASSET
CHARACTERISTICS

                Cut-Off               Prior         Current

Aggregate Stated
Principal       180,823,428.34        179,753,526.27175,572,876.09
Balance

Loan Count      381                   380           372

Weighted Average
Coupon Rate     5.890987%             5.887334%     N/A
(WAC)

Net Weighted
Average Coupon  5.628487%             5.624834%     N/A
Rate (Net WAC)

Weighted Average
Maturity (WAM in359                   358           357
months)

AVAILABLE
PRINCIPAL       AVAILABLE INTEREST

PO Principal    Total Principal
Scheduled
Interest        881,890.93
504.77          27,516.44
Less:           Servicing Fees        37,448.61
Trustee Fees    1,872.48
Uncompensated
PPIS            0.00
Relief Act
Shortfall       0.00
Extraordinary
Trust Fund      0.00
Expenses
Primary Mortgage
Insurance       0.00
0.00            0.00
TOTAL AVAILABLE
INTEREST        842,569.84
0.00            0.00
0.00            0.00

Delinquency
Information

                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

Other
Information

Trigger
Information

Has the Credit
Support
Depletion Date  No
Been Reached?

Bankruptcy
Amount          100,000.00
Fraud Loss
Amount          1,808,234.28
Special Hazard
Amount          2,986,116.00

CONTACT
INFORMATION     CONTENTS

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

Mt. Laurel, NJ
08054
Interest
Distribution    2
Underwriter     Credit Suisse First
                Boston Corporation
11 Madison
Avenue
Principal
Distribution    2
New York, NY
10010

Collateral
Summary         2
3000 Leadenhall
Road

Delinquency
Information     2

Trustee         Citibank, N.A.
Other
Information     2

New York, NY
10005

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

CENDANT MORT CAPITAL LLC CDMC MORT PAS THR CE SE 03 6 8-K