

                           SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D.C.  20549


                                        FORM 8-K


                     Current Report Pursuant To Section 13 or 15(d) of
                            the Securities Exchange Act of 1934

           Date of Report (Date of earliest event reported):  July 25, 2003


                          NEW CENTURY MORTGAGE SECURITIES, INC	.
            (as depositor, New Century Mortgage Corporation, as Master
             Servicer, Deutsche Bank National Trust Company as Trustee.)


                   NEW CENTURY HOME EQUITY LOAN TRUST SERIES 2003-1
              (Exact name of Registrant as specified in its Charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-72880-02                             33-0852169
          (Commission File Number)        (I.R.S. Employer Identification No.)


          189400 Von Karman Suite 1000
          Irvine, CALIFORNIA                             92612
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (949) 863-7243


     Item 5.  Other Events

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 7.  Financial Statement and Exhibits

     Exhibits:  (as noted in Item 5 above)

     Monthly Remittance Statement to the Certificateholders dated as of
	July 25, 2003.



                                     SIGNATURE


               Pursuant to the requirements of the Securities Exchange Act of
          1934, the Registrant has duly caused this report to be signed on its
          behalf by the undersigned, hereunto duly authorized.


                                  Deutsche Bank National Trust Company,
                                  formerly known as Bankers Trust Company
                                  of California, N.A., not in its
                                  individual capacity, but solely
                                  as a duly authorized agent of the Registrant
                                  pursuant to the Pooling and Servicing
                                  Agreement, dated as of January 1,2003.



          Date:  Aug 01, 2003               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President



                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of July 25, 2003.


	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes


	July 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				12
			8.	Prepayment Report				13
			9.	Prepayment Detail Report				16
			10.	Realized Loss Report				17
			11.	Realized Loss Detail Report				20
			12.	Triggers, Adj. Rate Cert. and Miscellaneous Report				21
			13.	Additional Certificate Report				22




				Total Number of Pages				22



			CONTACTS

				Administrator: Barbara Rowe
				Direct Phone Number: (714)247-6412
				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:		New Century Mortgage Securities, Inc.					Cut-Off Date: January 1, 2003
	Certificate Insurer(s):							Closing Date: January 24, 2003
								First Payment Date: February 25, 2003
	Servicer(s):		New Century Mortgage Corporation Master Servicer


								Distribution Date: July 25, 2003
	Underwriter(s):		Salomon Smith Barney Co-Lead Underwriter					Record Date: July 24, 2003
			Morgan Stanley & Co. Inc Co-Lead Underwriter					June 30, 2003






						Page 1 of 22					© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes
	REMIC II
	Certificate Payment Report for July 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)

A	FLT,STEP	394,884,000.00			380,078,362.06	483,016.25	6,972,507.67	7,455,523.92	-	-	373,105,854.39
M-1	MEZ,FLT	32,578,000.00			32,578,000.00	56,604.28	-	56,604.28	-	-	32,578,000.00
M-2	MEZ,FLT	27,148,000.00			27,148,000.00	69,792.98	-	69,792.98	-	-	27,148,000.00
M-3	MEZ,FLT	21,718,000.00			21,718,000.00	82,075.94	-	82,075.94	-	-	21,718,000.00
M-4	MEZ,FLT	7,405,000.00			7,405,000.00	27,984.73	-	27,984.73	-	-	7,405,000.00
CE	SUB	9,872,014.65			9,872,115.00	2,134,005.15	-	2,134,005.15	-	-	9,872,115.00
P	PO	100.00			100.00	131,762.76	-	131,762.76	-	-	100.00
R-II	R	-			-	-	-	-	-	-	-


Total		493,605,114.65			478,799,577.06	2,985,242.09	6,972,507.67	9,957,749.76	-	-	471,827,069.39


	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)

A	06/25/03	07/24/03		A-Act/360	64352VCH2	394,884,000.00	962.506362	1.223185	17.657104	18.880289	944.849258
M-1	06/25/03	07/24/03		A-Act/360	64352VCJ8	32,578,000.00	1,000.000000	1.737500	-	1.737500	1,000.000000
M-2	06/25/03	07/24/03		A-Act/360	64352VCK5	27,148,000.00	1,000.000000	2.570833	-	2.570833	1,000.000000
M-3	06/25/03	07/24/03		A-Act/360	64352VCL3	21,718,000.00	1,000.000000	3.779167	-	3.779167	1,000.000000
M-4	06/25/03	07/24/03		A-Act/360	64352VCM1	7,405,000.00	1,000.000000	3.779167	-	3.779167	1,000.000000
CE	06/01/03	06/30/03		A-30/360	6435299K8	9,872,014.65	49,500.705721	216.167138	-	216.167138	48,794.415473
P				-	6435299L6	100.00	1,000.000000	1,317,627.600000	-	1,317,627.600000	1,000.000000
R-II				-	6435299M4	-	-	-	-	-	-


							Page 2 of 22				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes
	REMIC II
	Certificate Payment Report for July 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)

A	394,884,000.00		3,491,884.04		19,555,928.08	2,222,217.53	21,778,145.61	25,270,029.65	-	-	373,105,854.39
M-1	32,578,000.00		383,750.75		-	-	-	383,750.75	-	-	32,578,000.00
M-2	27,148,000.00		457,036.58		-	-	-	457,036.58	-	-	27,148,000.00
M-3	21,718,000.00		524,827.53		-	-	-	524,827.53	-	-	21,718,000.00
M-4	7,405,000.00		178,945.94		-	-	-	178,945.94	-	-	7,405,000.00
CE	9,872,014.65		12,476,590.28		-	-	-	12,476,590.28	-	100.35	9,872,115.00
P	100.00		323,848.58		-	-	-	323,848.58	-	-	100.00
R-II	-		-		-	-	-	-	-	-	-


Total	493,605,114.65		17,836,883.70		19,555,928.08	2,222,217.53	21,778,145.61	39,615,029.31	-	100.35	471,827,069.39


	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

A	1.52500%	380,078,362.06			483,016.25	-	-	-	483,016.25	483,016.25	-
M-1	2.08500%	32,578,000.00			56,604.28	-	-	-	56,604.28	56,604.28	-
M-2	3.08500%	27,148,000.00			69,792.98	-	-	-	69,792.98	69,792.98	-
M-3	4.53500%	21,718,000.00			82,075.94	-	-	-	82,075.94	82,075.94	-
M-4	4.53500%	7,405,000.00			27,984.73	-	-	-	27,984.73	27,984.73	-
CE	5.35588%	488,671,692.06			2,136,992.51	154.26	-	-	2,136,992.51	2,134,005.15	2,987.36
P		100.00			-	-	-	-	-	131,762.76	-
R-II		-			-	-	-	-	-	-	-


Total		957,599,154.12			2,856,466.69	154.26	-	-	2,856,466.69	2,985,242.09	2,987.36


							Page 3 of 22				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes

	Collection Account Report for July 25, 2003 Distribution


	Collection Account Report


SUMMARY								TOTAL

	Principal Collections							6,969,673.68
	Principal Other Accounts							0.00
	TOTAL NET PRINCIPAL							6,969,673.68

	Interest Collections							2,995,192.84
	Interest Withdrawals							0.00
	Interest Other Accounts							131,763.64
	Interest Fees							(138,880.40)
	TOTAL NET INTEREST							2,988,076.08

	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION							9,957,749.76


PRINCIPAL - COLLECTIONS								TOTAL

	Scheduled Principal Received							366,764.57
	Curtailments							30,919.94
	Prepayments in Full							6,409,197.86
	Repurchses/Substitutions							0.00
	Liquidations							165,625.30
	Insurance Principal							0.00
	Other Additional Principal							0.00
	Loss Recoveries							(2,833.99)
	Substitution Shortfalls							0.00

	Loan Adjustments							0.00
	Advanced Principal							110,973.36

	TOTAL PRINCIPAL COLLECTED							6,969,673.68


				Page 4 of 22				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes

	Collection Account Report for July 25, 2003 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - COLLECTIONS								TOTAL

	Scheduled Interest							3,057,325.36
	Repurchased Interest							0.00
	Liquidation Interest							1,035.16
	Insurance Interest							0.00
	Other Interest							0.00
	Net Prepayment Interest Shortfalls							(21,877.03)
	Delinquent Interest							(1,007,334.34)
	Realized Losses							0.00
	Compensating Interest							21,877.03
	Subsistution Shortfalls							0.00
	Civil Releif Act Shortfalls							(154.26)
	Loss Recoveries							0.00
	Loan Adjustments							0.00
	Interest Advanced							944,320.92

	TOTAL INTEREST COLLECTED							2,995,192.84


				Page 5 of 22				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes

	Collection Account Report for July 25, 2003 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - OTHER ACCOUNTS								TOTAL

	Prepayment Charges							131,762.76
	Available Funds Cap Account Distributions							0.00
	Available Fund Cap Account Interest Earnings							0.88

	TOTAL INTEREST OTHER ACCOUNTS							131,763.64


INTEREST - FEES								TOTAL

	Current Servicing Fees							136,486.40
	Trustee Fee							2,394.00
	Extraordinary Trust Fund Expenses							0.00

	TOTAL INTEREST OTHER FEES							138,880.40


				Page 6 of 22				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes

	Credit Enhancement Report for July 25, 2003 Distribution


	Credit Enhancement Report


ACCOUNTS								TOTAL

	Original Available Funds Cap Reserve Account Balance							1,000.00

	Beginning Available Funds Cap Reserve Account Balance							1,000.00
	Deposits to the Available Funds Cap Reserve Account							0.00
	Available Funds Cap Account Interest Earnings							0.88
	Amounts Withdrawn to Pay Net WAC Carryover							0.00
	Interest Earnings Paid to Class CE							(0.88)
	Ending Available Funds Cap Reserve Account Balance							1,000.00


INSURANCE								TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES								TOTAL

	Overcollateralized Amount							9,872,115.00

	Overcollateralization Target Amount							9,872,115.00

	Overcollateralization Increase Amount							2,833.99

	Overcollateralization Reduction Amount							0.00

	Credit Enhancement Percentage							20.923156%


				Page 7 of 22				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes

	Collateral Report for July 25, 2003 Distribution


	Collateral Report


COLLATERAL								TOTAL
	Loan Count:
	*Original*							3366
	Prior							3,284
	Prefunding							-
	Scheduled Paid Offs							-
	Full Voluntary Prepayments							(36)
	Repurchases							-
	Liquidations							(1)
	Current							3,247

	*Principal Balance:*
	Original							493,605,114.65
	Prior							478,799,577.06
	Prefunding							-
	Scheduled Principal							(366,764.57)
	Partial and Full Voluntary Prepayments							(6,440,117.80)
	Repurchases							-
	Liquidations							(165,625.30)
	Current							471,827,069.39

PREFUNDING								TOTAL
SPACE INTENTIONALLY LEFT BLANK




Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)


				Page 8 of 22				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes

	Collateral Report for July 25, 2003 Distribution


	Collateral Report


CHARACTERISTICS								TOTAL

	Weighted Average Coupon Original							7.679837%
	Weighted Average Coupon Prior							7.675937%
	Weighted Average Coupon Current							7.665071%
	Weighted Average Months to Maturity Original							356
	Weighted Average Months to Maturity Prior							352
	Weighted Average Months to Maturity Current							351
	Weighted Avg Remaining Amortization Term Original							355
	Weighted Avg Remaining Amortization Term Prior							351
	Weighted Avg Remaining Amortization Term Current							350
	Weighted Average Seasoning Original							1.34
	Weighted Average Seasoning Prior							5.34
	Weighted Average Seasoning Current							6.34

Note: Original information refers to deal issue.




WAC by Groups					Total WAC


WARAT by Groups					Total WARAT


Note: Dates correspond to distribution dates.
				Page 9 of 22				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes

	Collateral Report for July 25, 2003 Distribution


	Collateral Report


ARM CHARACTERISTICS								TOTAL

	Weighted Average Margin Original							5.535%
	Weighted Average Margin Prior							5.535%
	Weighted Average Margin Current							5.530%
	Weighted Average Max Rate Original							13.627%
	Weighted Average Max Rate Prior							13.624%
	Weighted Average Max Rate Current							13.616%
	Weighted Average Min Rate Original							7.679%
	Weighted Average Min Rate Prior							7.677%
	Weighted Average Min Rate Current							7.671%
	Weighted Average Cap Up Original							1.296%
	Weighted Average Cap Up Prior							1.296%
	Weighted Average Cap Up Current							1.295%
	Weighted Average Cap Down Original							1.296%
	Weighted Average Cap Down Prior							1.296%
	Weighted Average Cap Down Current							1.295%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES								TOTAL

	Current Servicing Fees							136,486.40
	Delinquent Servicing Fees							63,013.42
	TOTAL SERVICING FEES							199,499.82

	Total Servicing Fees							199,499.82
	Delinquent Servicing Fees							(63,013.42)
	Compensating Interest							0.00
	COLLECTED SERVICING FEES							136,486.40


ADDITIONAL COLLATERAL INFORMATION								TOTAL

	Prepayment Interest Shortfall							0.00
	Compensating Interest							0.00
	NET PREPAYMENT INTERET SHORTFALLS							0.00

	Principal Advances							110,973.36
	Interest Advances							944,320.92
	TOTAL ADVANCES							1,055,294.28


				Page 10 of 22				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes

	Delinquency Report for July 25, 2003 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			4,058,216.75	625,494.33	111,454.25	4,795,165.33
		% Balance			0.86%	0.13%	0.02%	1.02%
		# Loans			30	5	1	36
		% # Loans			0.92%	0.15%	0.03%	1.11%
FORECLOSURE		Balance		-	-	1,091,228.40	2,766,452.36	3,857,680.76
		% Balance		0.00%	0.00%	0.23%	0.59%	0.82%
		# Loans		-	-	7	18	25
		% # Loans		0.00%	0.00%	0.22%	0.55%	0.77%
BANKRUPTCY		Balance		1,270,242.92	99,414.88	-	165,100.45	1,534,758.25
		% Balance		0.27%	0.02%	0.00%	0.03%	0.33%
		# Loans		9	1	-	1	11
		% # Loans		0.28%	0.03%	0.00%	0.03%	0.34%
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		1,270,242.92	4,157,631.63	1,716,722.73	3,043,007.06	10,187,604.34
		% Balance		0.27%	0.88%	0.36%	0.64%	2.16%
		# Loans		9	31	12	20	72
		% # Loans		0.28%	0.95%	0.37%	0.62%	2.22%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 11 of 22				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes

	REO Report for July 25, 2003 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

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

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

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


				Page 12 of 22				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes

	Prepayment Report for July 25, 2003 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS								TOTAL

	*Current*
	Number of Paid in Full Loans							36
	Number of Repurchased Loans							-
	Total Number of Loans Prepaid in Full							36

	Paid in Full Balance							6,409,197.86
	Repurchased Loans Balance							-
	Curtailments Amount							30,919.94
	Total Prepayment Amount							6,440,117.80

	*Cumulative*
	Number of Paid in Full Loans							111
	Number of Repurchased Loans							6
	Total Number of Loans Prepaid in Full							117

	Paid in Full Balance							18,241,391.22
	Repurchased Loans Balance							766,577.46
	Curtailments Amount							252,935.30
	Total Prepayment Amount							19,260,903.98

SPACE INTENTIONALLY LEFT BLANK


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


				Page 13 of 22				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes

	Prepayment Report for July 25, 2003 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES								TOTAL

	SMM							1.35%
	3 Months Avg SMM							1.14%
	12 Months Avg SMM
	Avg SMM Since Cut-off							0.66%

	CPR							15.01%
	3 Months Avg CPR							12.89%
	12 Months Avg CPR
	Avg CPR Since Cut-off							7.68%

	PSA							1183.64%
	3 Months Avg PSA Approximation							1206.87%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation							999.63%







CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 14 of 22				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes

	Prepayment Report for July 25, 2003 Distribution


	Prepayment Report - Voluntary Prepayments




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


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


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

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

				Page 15 of 22				© COPYRIGHT 2003 Deutsche Bank


	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes

	Prepayment Detail Report for July 25, 2003 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 36						Loan Group 1 = Group
Total Original Principal Balance = 6,438,300.00
Total Prepayment Amount = 6,409,197.86


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

717250 1			125,000.00	124,537.49	Jun-10-03	7.990%	CA - 60.98%	Paid Off - 360	Dec-05-02
720620 1			194,000.00	193,156.67	Jun-04-03	8.500%	CA - 71.85%	Paid Off - 360	Dec-06-02
728732 1			100,000.00	99,728.35	Jun-10-03	7.990%	KY - 80.00%	Paid Off - 360	Dec-12-02
729253 1			255,000.00	254,356.83	Jun-27-03	6.750%	KY - 75.00%	Paid Off - 360	Dec-17-02
729601 1			280,000.00	278,151.79	Jun-09-03	6.740%	CA - 84.85%	Paid Off - 360	Dec-02-02
735775 1			179,000.00	178,401.77	Jun-19-03	7.750%	NY - 61.72%	Paid Off - 360	Dec-03-02
735925 1			210,000.00	209,050.10	Jun-30-03	6.990%	CA - 67.74%	Paid Off - 360	Dec-05-02
736068 1			128,700.00	128,216.09	Jun-05-03	6.490%	IL - 90.00%	Paid Off - 360	Dec-11-02
738395 1			276,250.00	275,460.78	Jun-12-03	7.500%	VA - 85.00%	Paid Off - 360	Dec-02-02
744039 1			133,000.00	132,506.60	Jun-23-03	7.500%	VA - 79.17%	Paid Off - 360	Dec-02-02
745038 1			211,000.00	210,134.47	Jun-18-03	7.250%	NJ - 69.18%	Paid Off - 360	Dec-02-02
746915 1			300,000.00	298,685.00	Jun-20-03	8.500%	CA - 62.50%	Paid Off - 360	Dec-05-02
748995 1			260,000.00	259,159.43	Jun-02-03	6.990%	VA - 80.00%	Paid Off - 360	Dec-13-02
749877 1			221,000.00	220,149.19	Jun-12-03	8.250%	CA - 83.40%	Paid Off - 360	Dec-02-02
750141 1			224,250.00	223,427.26	Jun-04-03	9.250%	CA - 65.00%	Paid Off - 360	Dec-18-02
750487 1			212,000.00	211,214.01	May-31-03	7.000%	RI - 83.79%	Paid Off - 360	Dec-02-02
752010 1			160,000.00	159,464.56	Jun-03-03	6.000%	CA - 78.05%	Paid Off - 360	Dec-04-02
753891 1			140,000.00	139,382.27	Jun-06-03	8.990%	CA - 89.74%	Paid Off - 360	Dec-04-02
753932 1			134,000.00	133,519.99	Jun-05-03	7.750%	IL - 63.81%	Paid Off - 360	Dec-06-02
754628 1			92,000.00	91,757.79	Jun-17-03	8.990%	RI - 80.00%	Paid Off - 360	Dec-06-02
754676 1			202,000.00	198,376.55	Jun-03-03	6.875%	CA - 69.66%	Paid Off - 180	Dec-13-02
757192 1			222,500.00	221,493.58	Jun-17-03	7.500%	OR - 55.49%	Paid Off - 360	Dec-05-02
757890 1			180,000.00	179,177.49	Jun-24-03	7.750%	CA - 76.92%	Paid Off - 360	Dec-06-02
758582 1			151,200.00	150,675.49	Jun-05-03	7.490%	MI - 90.00%	Paid Off - 360	Dec-05-02
759075 1			162,400.00	161,587.17	Jun-30-03	6.990%	CA - 80.00%	Paid Off - 360	Dec-04-02
760136 1			144,000.00	143,458.79	Jun-20-03	8.250%	CA - 80.00%	Paid Off - 360	Dec-10-02
761051 1			158,100.00	157,411.66	Jun-26-03	7.750%	MO - 85.00%	Paid Off - 360	Dec-11-02
761099 1			105,000.00	103,193.20	Jun-17-03	7.000%	CO - 42.86%	Paid Off - 180	Dec-09-02
762264 1			170,000.00	169,295.06	Jun-17-03	8.990%	IL - 66.67%	Paid Off - 360	Dec-10-02
762974 1			160,000.00	159,330.49	Jun-13-03	6.250%	CO - 71.11%	Paid Off - 360	Dec-16-02
764011 1			104,550.00	104,283.70	Jun-12-03	7.875%	NY - 85.00%	Paid Off - 360	Dec-17-02
764656 1			230,250.00	229,426.89	Jun-19-03	7.760%	UT - 86.89%	Paid Off - 360	Dec-13-02
767688 1			184,000.00	183,405.22	Jun-13-03	8.750%	NC - 80.00%	Paid Off - 360	Dec-13-02
767801 1			165,600.00	165,090.85	Jun-03-03	6.990%	CA - 69.00%	Paid Off - 360	Dec-20-02
768128 1			178,500.00	177,722.87	Jun-27-03	8.990%	CA - 85.00%	Paid Off - 360	Dec-17-02
773882 1			85,000.00	84,808.41	Jun-18-03	7.990%	FL - 77.27%	Paid Off - 360	Dec-18-02


					Page 16 of 22				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes

	Realized Loss Report for July 25, 2003 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES								TOTAL

	*Current*
	Number of Loans Liquidated							1
	Collateral Realized Loss/(Gain) Amount							2,833.99
	Net Liquidation Proceeds							162,791.31

	*Cumulative*
	Number of Loans Liquidated							2
	Collateral Realized Loss/(Gain) Amount							4,049.87
	Net Liquidation Proceeds							290,873.88

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


	Current Realized Losses							2,833.99
	Current Supplemental Losses (Recoveries)							0.00
	CURRENT NET REALIZED LOSSES							2,833.99

	Beginning Cumulative Realized Losses							0.00
	Current Net Realized Losses							2,833.99
	Ending Cumulative Realized Losses							2,833.99

	Current Bankruptcy Losses (Recoveries)							0.00
	Cumulative Bankruptcy Losses							0.00


							3 Months Moving Average


Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 17 of 22				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes

	Realized Loss Report for July 25, 2003 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS								TOTAL

	MDR							0.03%
	3 Months Avg MDR							0.02%
	12 Months Avg MDR
	Avg MDR Since Cut-off							0.01%

	CDR							0.41%
	3 Months Avg CDR							0.24%
	12 Months Avg CDR
	Avg CDR Since Cut-off							0.12%

	SDA							3.27%
	3 Months Avg SDA Approximation							2.29%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation							1.59%

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



CDR by Groups					Total CDR


SDA by Groups					Total SDA


				Page 18 of 22				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes

	Realized Loss Report for July 25, 2003 Distribution


	Realized Loss Report - Collateral




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


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


COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) .......(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month:
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
Dates correspond to distribution dates.

				Page 19 of 22				© COPYRIGHT 2003 Deutsche Bank


	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes

	Realized Loss Detail Report for July 25, 2003 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 1						Loan Group 1 = Group
Total Original Principal Balance = 166,250.00
Total Prior Principal Balance = 165,625.30
Total Realized Loss Amount = 2,833.99
Total Net Liquidation Proceeds = 162,791.31
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

770281 1			166,250.00	165,625.30	2,833.99	7.500%	CA - 95.00%	360	Dec-18-02


					Page 20 of 22				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes

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


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS								TOTAL

	Has a Stepdown Date occurred?							No

	Is there a Trigger Event in effect?							No

	Has the Optional Termination Event been reached?							No


ADJUSTABLE RATE CERTIFICATE INFORMATION								TOTAL
SPACE INTENTIONALLY LEFT BLANK


ADDITIONAL INFORMATION								TOTAL
SPACE INTENTIONALLY LEFT BLANK


				Page 21 of 22				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-1
	Asset Backed Notes

	Additional Certificate Report for July 25, 2003 Distribution


	Additional Certificate Report


	CLASS		Net WAC Rate Carryover Due	Net WAC Rate Carryover Paid	Interest Carryforward Amount Due	Interest Carryforward Amount Paid	Net PPIS & Relief Act Shortfall Allocation Due	Net PPIS & Relief Act Shortfall Allocation Paid

	A		0.00	0.00	0.00	0.00	0.00	0.00
	M-1		0.00	0.00	0.00	0.00	0.00	0.00
	M-2		0.00	0.00	0.00	0.00	0.00	0.00
	M-3		0.00	0.00	0.00	0.00	0.00	0.00
	M-4		0.00	0.00	0.00	0.00	0.00	0.00
	CE		0.00	0.00	0.00	0.00	154.26	0.00


				Page 22 of 22				© COPYRIGHT 2003 Deutsche Bank

NEW CENTURY HOME EQUITY LOAN TRUST SERIES 2003-1 8-K