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): ~~August~~September 25, 2003 NEW CENTURY MORTGAGE SECURITIES, INC . (as depositor, New Century Mortgage Corporation and Ocwen Federal Bank as Servicers, Deutsche Bank National Trust Company as Trustee.) NEW CENTURY MORT SEC INC HOME EQUITY LOAN TR SER 2003-2 (Exact name of Registrant as specified in its Charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-72880-03 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 ~~August~~September 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 March 1,2003. Date: ~~Aug~~Oct 2801, 2003 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT Monthly Remittance Statement to the Certificateholders dated as of ~~August~~September 25, 2003.

	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	August 25, 2003 Distribution
	September 25, 2003 Distribution
	Contents
			TABLE OF CONTENTS
								Page
			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				6
			4.	Credit Enhancement Report				9
			5.	Collateral Report				10
			6.	Delinquency Report				13
			7.	REO Report				16
			8.	Prepayment Report				17
			9.	Prepayment Detail Report				20
			10.	Realized Loss Report				25
			11.	Realized Loss Detail Report				28
			12.	Triggers, Adj. Rate Cert. and Miscellaneous Report				29
			13.	Additional Certificate Report				30
				Total Number of Pages				30
			CONTACTS
				Administrator: Jeremy Conyers
				Direct Phone Number: (714)247-6274
				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:		Deutsche Bank					Cut-Off Date: March 1, 2003
	Certificate Insurer(s):							Closing Date: March 19, 2003
								First Payment Date: April 25, 2003
	Servicer(s):		New Century Mortgage Corporation
			Ocwen Federal
								Distribution Date: August 25, 2003
								Distribution Date: September 25, 2003
	Underwriter(s):		Deutsche Bank Underwriter					Record Date: ~~August~~September 2224, 2003
								July 31, 2003
								August 29, 2003
						Page 1 of 30					© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	REMIC III
	Certificate Payment Report for August 25, 2003 Distribution
	Certificate Payment Report for September 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-1	FLT,STEP	704,402,000.00			~~636~~605,~~331~~351,~~324~~600.7124	~~827~~792,~~407~~337.4898	30,~~979~~707,~~724~~720.4787	31,~~807~~500,~~131~~058.9585	-	-	~~605~~574,~~351~~643,~~600~~879.2437
A-2	FLT,STEP	246,360,000.00			~~223~~214,~~327~~400,~~780~~832.1984	~~295~~285,~~003~~057.5982	811,~~926~~713,~~947~~098.3558	911,~~221~~998,~~950~~156.9440	-	-	~~214~~202,~~400~~687,~~832~~734.8425
A-IO	IN, NTL	-			-	537,982.50	-	537,982.50	-	-	-
M-1	MEZ,FLT	70,427,000.00			70,427,000.00	121,~~290~~897.9440	-	121,~~290~~897.9440	-	-	70,427,000.00
M-2	MEZ,FLT	64,558,000.00			64,558,000.00	172,~~333~~889.9991	-	172,~~333~~889.9991	-	-	64,558,000.00
M-3	MEZ,FLT	45,777,000.00			45,777,000.00	189,~~211~~605.6079	-	189,~~211~~605.6079	-	-	45,777,000.00
M-4	MEZ,FLT	17,607,000.00			17,607,000.00	71,~~259~~411.4406	-	71,~~259~~411.4406	-	-	17,607,000.00
CE	SUB	24,650,208.87			24,649,407.49	4,~~689~~465,~~854~~710.2386	-	4,~~689~~465,~~854~~710.2386	-	-	24,649,407.49
P	PO	100.00			100.00	~~929~~955,~~657~~553.0554	-	~~929~~955,~~657~~553.0554	-	-	100.00
R-III	R	-			-	-0.00	-	-0.00	-	-	-
Total		1,173,781,308.87			1,~~082~~042,~~677~~770,~~612~~940.3856	7,~~834~~592,~~000~~446.8286	3942,~~906~~420,~~671~~819.8245	4750,~~740~~013,~~672~~266.6431	-	-	1,~~042~~000,~~770~~350,~~940~~121.5611
	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-1	0708/25/03	0809/24/03		A-Act/360	64352VCN9	704,402,000.00	~~903~~859.~~363881~~383705	1.~~174624~~124838	43.~~980177~~594029	4544.~~154801~~718866	~~859~~815.~~383705~~789676
A-2	0708/25/03	0809/24/03		A-Act/360	64352VCP4	246,360,000.00	~~906~~870.~~509905~~274528	1.~~197449~~157078	3647.~~235376~~544644	3748.~~432826~~701723	~~870~~822.~~274528~~729884
A-IO	0708/25/03	0809/24/03		A-30/360	64352VCQ2	117,378,000.00	1,000.000000	4.583333	-	4.583333	1,000.000000
M-1	0708/25/03	0809/24/03		A-Act/360	64352VCR0	70,427,000.00	1,000.000000	1.~~722222~~730833	-	1.~~722222~~730833	1,000.000000
M-2	0708/25/03	0809/24/03		A-Act/360	64352VCS8	64,558,000.00	1,000.000000	2.~~669444~~678056	-	2.~~669444~~678056	1,000.000000
M-3	0708/25/03	0809/24/03		A-Act/360	64352VCT6	45,777,000.00	1,000.000000	4.~~133333~~141944	-	4.~~133333~~141944	1,000.000000
M-4	0708/25/03	0809/24/03		A-Act/360	64352VCU3	17,607,000.00	1,000.000000	4.~~047222~~055833	-	4.~~047222~~055833	1,000.000000
CE				A-30/360		1,198,431,517.74	~~923~~890.~~980222~~681138	3.~~913327~~726296	-	3.~~913327~~726296	~~890~~855.~~681138~~284189
P				-		100.00	1,000.000000	9,~~296~~555,~~570~~535.~~500000~~400000	-	9,~~296~~555,~~570~~535.~~500000~~400000	1,000.000000
R-III				-		-	-	-	-	-	-
							Page 2 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	REMIC III
	Certificate Payment Report for August 25, 2003 Distribution
	Certificate Payment Report for September 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-1	704,402,000.00		45,~~846~~638,~~149~~487.8684		96126,~~064~~217,~~591~~291.8208	23,~~985~~540,~~807~~829.9455	99129,~~050~~758,~~399~~120.7663	~~103~~135,~~896~~396,~~549~~608.6247	-	-	~~605~~574,~~351~~643,~~600~~879.2437
A-2	246,360,000.00		12,~~732~~017,~~891~~949.8062		3042,~~723~~206,~~812~~352.7097	1,~~235~~465,~~354~~912.4678	3143,~~959~~672,~~167~~265.1675	3345,~~692~~690,~~058~~215.9637	-	-	~~214~~202,~~400~~687,~~832~~734.8425
A-IO	-		23,~~689~~227,~~912~~895.5000		-	-	-	23,~~689~~227,~~912~~895.5000	-	-	-
M-1	70,427,000.00		~~657~~779,~~663~~560.4787		-	-	-	~~657~~779,~~663~~560.4787	-	-	70,427,000.00
M-2	64,558,000.00		~~916~~1,~~501~~089,391.6758		-	-	-	~~916~~1,~~501~~089,391.6758	-	-	64,558,000.00
M-3	45,777,000.00		~~993~~1,~~585~~183,190.0281		-	-	-	~~993~~1,~~585~~183,190.0281	-	-	45,777,000.00
M-4	17,607,000.00		~~374~~445,~~381~~792.6874		-	-	-	~~374~~445,~~381~~792.6874	-	-	17,607,000.00
CE	24,650,208.87		2328,~~914~~380,~~449~~160.9682		801.38	-	801.38	2328,~~915~~380,~~251~~962.3521	-	-	24,649,407.49
P	100.00		23,~~627~~582,~~154~~708.8943		-	-	-	23,~~627~~582,~~154~~708.8943	-	-	100.00
R-III	-		0.01		-	-	-	0.01	-	-	-
Total	1,173,781,308.87		3846,~~752~~345,~~690~~137.8673		~~126~~168,~~789~~424,~~205~~445.9143	45,~~221~~006,~~162~~742.4033	~~131~~173,~~010~~431,~~368~~187.3176	~~169~~219,~~763~~776,~~059~~325.1749	-	-	1,~~042~~000,~~770~~350,~~940~~121.5611
	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	1.~~51000~~52000%	~~636~~605,~~331~~351,~~324~~600.7124			~~827~~792,~~407~~337.4898	-	-	-	~~827~~792,~~407~~337.4898	~~827~~792,~~407~~337.4898	-
A-2	1.~~53400~~54400%	~~223~~214,~~327~~400,~~780~~832.1984			~~295~~285,~~003~~057.5982	-	-	-	~~295~~285,~~003~~057.5982	~~295~~285,~~003~~057.5982	-
A-IO	5.50000%	117,378,000.00			537,982.50	-	-	-	537,982.50	537,982.50	-
M-1	2.~~00000~~01000%	70,427,000.00			121,~~290~~897.9440	-	-	-	121,~~290~~897.9440	121,~~290~~897.9440	-
M-2	3.~~10000~~11000%	64,558,000.00			172,~~333~~889.9991	-	-	-	172,~~333~~889.9991	172,~~333~~889.9991	-
M-3	4.~~80000~~81000%	45,777,000.00			189,~~211~~605.6079	-	-	-	189,~~211~~605.6079	189,~~211~~605.6079	-
M-4	4.~~70000~~71000%	17,607,000.00			71,~~259~~411.4406	-	-	-	71,~~259~~411.4406	71,~~259~~411.4406	-
CE	5.~~20071~~15213%	1,~~107~~067,~~327~~420,~~019~~348.8604			4,~~692~~477,~~239~~074.5863	2,~~385~~220.3534	-	-	4,~~689~~474,854.2329	4,~~689~~465,~~854~~710.2386	-
P		100.00			-	-	-	-	-	~~929~~955,~~657~~553.0554	-
R-III		-			-	-	-	-	-	-0.00	-
Total		2,~~282~~202,~~733~~919,~~224~~881.7611			6,~~906~~648,~~729~~257.1209	2,~~385~~220.3534	-	-	6,~~904~~646,~~343~~036.7775	7,~~834~~592,~~000~~446.8286	-
							Page 3 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Class A-IO Component
	Certificate Payment Report for August 25, 2003 Distribution
	Certificate Payment Report for September 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-IO-1		-			-	398,580.42	-	398,580.42	-	-	-
A-IO-2		-			-	139,402.08	-	139,402.08	-	-	-
Total		-			-	537,982.50	-	537,982.50	-	-	-
	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-IO-1				A-30/360		86,963,000.00	1,000.000000	4.583333	-	4.583333	1,000.000000
A-IO-2				A-30/360		30,415,000.00	1,000.000000	4.583333	-	4.583333	1,000.000000
							Page 4 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Class A-IO Component
	Certificate Payment Report for August 25, 2003 Distribution
	Certificate Payment Report for September 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-IO-1	-		12,~~992~~391,~~902~~482.1052		-	-	-	12,~~992~~391,~~902~~482.1052	-	-	-
A-IO-2	-		~~697~~836,~~010~~412.4048		-	-	-	~~697~~836,~~010~~412.4048	-	-	-
Total	-		23,~~689~~227,~~912~~895.5000		-	-	-	23,~~689~~227,~~912~~895.5000	-	-	-
	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-IO-1	5.50000%	86,963,000.00			398,580.42	-	-	-	398,580.42	398,580.42	-
A-IO-2	5.50000%	30,415,000.00			139,402.08	-	-	-	139,402.08	139,402.08	-
Total		117,378,000.00			537,982.50	-	-	-	537,982.50	537,982.50	-
							Page 5 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Collection Account Report for August 25, 2003 Distribution
	Collection Account Report for September 25, 2003 Distribution
	Collection Account Report
SUMMARY						GROUP 2	GROUP 1	TOTAL
	Principal Collections					811,~~926~~710,~~947~~573.3593	30,~~979~~701,~~724~~102.4709	3942,~~906~~411,~~671~~676.8202
	Principal Withdrawls					0.00	0.00	0.00
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					811,~~926~~710,~~947~~573.3593	30,~~979~~701,~~724~~102.4709	3942,~~906~~411,~~671~~676.8202
	Interest Collections					1,~~839~~774,~~194~~955.37	5,~~354~~132,~~556~~215.2226	76,~~193~~907,~~750~~170.5963
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					~~162~~280,~~346~~617.1395	~~767~~674,~~310~~935.9259	~~929~~955,~~657~~553.0554
	Interest Fees					(7971,~~773~~580.1206)	(~~209~~189,~~633~~553.7082)	(~~289~~261,~~406~~133.8288)
	TOTAL NET INTEREST					1,~~921~~983,~~767~~993.3826	5,~~912~~617,~~233~~597.4403	7,~~834~~601,~~000~~590.8229
	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION					1013,~~848~~694,~~714~~567.7319	36,~~891~~318,~~957~~699.9112	4750,~~740~~013,~~672~~266.6431
PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL
	Scheduled Principal Received					~~237~~230,~~972~~558.1432	~~573~~555,~~071~~021.8861	~~811~~785,~~044~~579.0293
	Curtailments					4418,~~430~~245.8071	4433,~~204~~310.9004	8851,~~635~~555.7075
	Prepayments in Full					811,~~644~~461,~~544~~769.4190	3029,~~362~~996,~~447~~433.6968	3941,~~006~~458,~~992~~203.1058
	Repurchses/Substitutions					0.00	0.00	0.00
	Liquidations					0.00	0125,480.0019	0125,480.0019
	Insurance Principal					0.00	0.00	0.00
	Other Additional Principal					0.00	0.00	0.00
	Delinquent Principal					(8191,~~693~~583.1014)	(~~226~~241,~~754~~568.6334)	(~~308~~333,~~447~~151.7348)
	Realized Losses					0.00	0(9,143.0043)	0(9,143.0043)
	Loss Recoveries					0.00	0.00	0.00
	Substitution Shortfalls					0.00	0.00	0.00
	Loan Adjustments					0.00	0.00	0.00
	Advanced Principal					8191,~~693~~583.1014	~~226~~241,~~754~~568.6334	~~308~~333,~~447~~151.7348
	TOTAL PRINCIPAL COLLECTED					811,~~926~~710,~~947~~573.3593	30,~~979~~701,~~724~~102.4709	3942,~~906~~411,~~671~~676.8202
				Page 6 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Collection Account Report for August 25, 2003 Distribution
	Collection Account Report for September 25, 2003 Distribution
	Collection Account Report
PRINCIPAL - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL
	Cash Released					0.00	0.00	0.00
	TOTAL PRINCIPAL OTHER ACCOUNTS					0.00	0.00	0.00
INTEREST - COLLECTIONS						GROUP 2	GROUP 1	TOTAL
	Scheduled Interest					1,~~881~~821,~~162~~482.1499	5,~~492~~278,~~241~~157.8432	7,~~373~~099,~~403~~640.9831
	Repurchased Interest					0.00	0.00	0.00
	Liquidation Interest					0.00	01,044.0062	01,044.0062
	Insurance Interest					0.00	0.00	0.00
	Other Interest					0.00	0.00	0.00
	Net Prepayment Interest Shortfalls					(1623,~~967~~948.3274)	(5852,~~867~~800.4423)	(7576,~~834~~748.7697)
	Delinquent Interest					(~~686~~750,~~532~~377.8953)	(2,~~310~~414,~~112~~919.6282)	(23,~~996~~165,~~645~~297.5135)
	Realized Losses					0.00	0.00	0.00
	Compensating Interest					1623,~~967~~948.3274	5852,~~867~~800.4423	7576,~~834~~748.7697
	Subsistution Shortfalls					0.00	0.00	0.00
	Civil Releif Act Shortfalls					(~~592~~381.8935)	(1,~~792~~838.4699)	(2,~~385~~220.3534)
	Loss Recoveries					0.00	0.00	0.00
	Loan Adjustments					0.00	0.00	0.00
	Interest Advanced					~~645~~704,~~158~~666.0126	2,~~174~~272,~~219~~297.4640	2,~~819~~976,~~377~~963.4766
	TOTAL INTEREST COLLECTED					1,839,194.37	5,354,556.22	7,193,750.59
	Non-Recoverable Advances					(435.00)	(2,525.27)	(2,960.27)
	TOTAL INTEREST COLLECTED					1,774,955.37	5,132,215.26	6,907,170.63
				Page 7 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Collection Account Report for August 25, 2003 Distribution
	Collection Account Report for September 25, 2003 Distribution
	Collection Account Report
INTEREST - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
INTEREST - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL
	Prepayment Charges					~~162~~280,~~346~~617.1395	~~767~~674,~~310~~935.9259	~~929~~955,~~657~~553.0554
	Available Funds Cap Account Allocations					0.00	0.00	0.00
	Available Fund Cap Account Interest Earnings					0.00	0.00	0.00
	Cap Contract Amounts Deposited					0.00	0.00	0.00
	TOTAL INTEREST OTHER ACCOUNTS					~~162~~280,~~346~~617.1395	~~767~~674,~~310~~935.9259	~~929~~955,~~657~~553.0554
INTEREST - FEES						GROUP 2	GROUP 1	TOTAL
	Current Servicing Fees					7567,~~747~~680.3374	~~198~~178,~~087~~450.6615	~~273~~246,~~834~~130.9989
	Trustee Fee					~~468~~453.5466	1,~~335~~284.9229	1,~~804~~737.4695
	Credit Risk Manager Fee					3,~~514~~402.0546	109,~~019~~632.4218	13,~~533~~034.4764
	Custodian Fee					43.20	~~190~~187.7020	~~233~~230.9040
	Extraordinary Trust Fund Expenses					0.00	0.00	0.00
	TOTAL INTEREST OTHER FEES					7971,~~773~~580.1206	~~209~~189,~~633~~553.7082	~~289~~261,~~406~~133.8288
				Page 8 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Credit Enhancement Report for August 25, 2003 Distribution
	Credit Enhancement Report for September 25, 2003 Distribution
	Credit Enhancement Report
ACCOUNTS						GROUP 2	GROUP 1	TOTAL
	Original Available Funds Cap Reserve Account Balance							1,000.00
	Beginning Available Funds Cap Reserve Account Balance							1,000.00
	Cap Contract Amount Deposited							0.00
	Deposits to the Available Funds Cap Reserve Account							0.00
	Available Funds Cap Account Interest Earnings							0.00
	Funds Cap reserve Account Available for Distribution							1,000.00
	Interest Earnings Paid to Class CE							0.00
	Cap Contract Amounts Paid to Certificates							0.00
	Amounts Withdrawn to Pay Net WAC Carryover							0.00
	Ending Available Funds Cap Reserve Account Balance							1,000.00
INSURANCE						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL
	Overcollateralized Amount							24,649,407.49
	Overcollateralization Target Amount							24,649,407.49
	Overcollateralization Increase Amount							09,143.0043
	Overcollateralization Reduction Amount							0.00
	Credit Enhancement Percentage							2122.~~387095~~294035%
				Page 9 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Collateral Report for August 25, 2003 Distribution
	Collateral Report for September 25, 2003 Distribution
	Collateral Report
COLLATERAL						GROUP 2	GROUP 1	TOTAL
	Loan Count:
	Original					1699	6286	7985
	Prior					1,~~608~~570	5,~~879~~679	7,~~487~~249
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(3853)	(~~200~~185)	(238)
	Repurchases					-	-	-
	Liquidations					-	-(1)	-(1)
	Current					1,~~570~~517	5,~~679~~493	7,~~249~~010
	Principal Balance:
	Original					304,149,269.26	869,456,819.63	1,173,606,088.89
	Prior					~~281~~272,~~123~~196,~~686~~739.5924	~~801~~770,~~553~~574,~~925~~201.7932	1,~~082~~042,~~677~~770,~~612~~940.3856
	Prefunding					-	-	-
	Scheduled Principal					(~~237~~230,~~972~~558.1432)	(~~573~~555,~~071~~021.8861)	(~~811~~785,~~044~~579.0293)
	Partial and Full Voluntary Prepayments					(811,~~688~~480,~~975~~015.2161)	(30,~~406~~029,~~652~~743.5972)	(3941,~~095~~509,~~627~~759.8033)
	Repurchases					-	-	-
	Liquidations					-	-(125,480.19)	-(125,480.19)
	Current					~~272~~260,~~196~~486,~~739~~165.2431	~~770~~739,~~574~~863,~~201~~955.3280	1,~~042~~000,~~770~~350,~~940~~121.5611
PREFUNDING						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
	Group 1
	Group 2
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)
				Page 10 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Collateral Report for August 25, 2003 Distribution
	Collateral Report for September 25, 2003 Distribution
	Collateral Report
CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL
	Weighted Average Coupon Original					8.033405%	8.231118%	8.179879%
	Weighted Average Coupon Prior					8.~~024677~~029898%	8.~~230327~~222392%	8.~~176664~~172409%
	Weighted Average Coupon Current					8.~~029898~~030146%	8.~~222392~~221197%	8.~~172409~~171327%
	Weighted Average Months to Maturity Original					342	351	349
	Weighted Average Months to Maturity Prior					~~339~~338	~~348~~347	~~346~~345
	Weighted Average Months to Maturity Current					~~338~~337	~~347~~346	~~345~~344
	Weighted Avg Remaining Amortization Term Original					342	351	349
	Weighted Avg Remaining Amortization Term Prior					~~338~~337	~~348~~347	~~345~~344
	Weighted Avg Remaining Amortization Term Current					~~337~~336	~~347~~346	~~344~~343
	Weighted Average Seasoning Original					5.87	5.85	5.85
	Weighted Average Seasoning Prior					89.8381	89.8281	89.8281
	Weighted Average Seasoning Current					910.8182	910.8179	910.8180
Note: Original information refers to deal issue.
	Group 1
	Group 2
WAC by Groups					Total WAC
WARAT by Groups					Total WARAT
Note: Dates correspond to distribution dates.
				Page 11 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Collateral Report for August 25, 2003 Distribution
	Collateral Report for September 25, 2003 Distribution
	Collateral Report
ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL
	Weighted Average Margin Original					2.975%	5.618%
	Weighted Average Margin Prior					2.~~937~~900%	5.~~602~~582%
	Weighted Average Margin Current					2.~~900~~883%	5.~~582~~574%
	Weighted Average Max Rate Original					11.222%	14.183%
	Weighted Average Max Rate Prior					11.~~178~~143%	14.~~164~~138%
	Weighted Average Max Rate Current					11.~~143~~127%	14.~~138~~129%
	Weighted Average Min Rate Original					8.032%	8.233%
	Weighted Average Min Rate Prior					8.~~028~~033%	8.~~231~~224%
	Weighted Average Min Rate Current					8.~~033~~035%	8.~~224~~222%
	Weighted Average Cap Up Original					0.684%	1.273%
	Weighted Average Cap Up Prior					0.~~676~~667%	1.~~269~~265%
	Weighted Average Cap Up Current					0.~~667~~663%	1.~~265~~264%
	Weighted Average Cap Down Original					0.684%	1.273%
	Weighted Average Cap Down Prior					0.~~676~~667%	1.~~269~~265%
	Weighted Average Cap Down Current					0.~~667~~663%	1.~~265~~264%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL
	Current Servicing Fees					7567,~~747~~680.3374	~~198~~178,~~087~~450.6615	~~273~~246,~~834~~130.9989
	Delinquent Servicing Fees					4145,~~374~~711.8827	~~135~~142,~~893~~622.1444	~~177~~188,~~268~~333.0271
	TOTAL SERVICING FEES					~~117~~113,~~122~~392.2101	~~333~~321,~~980~~072.8059	~~451~~434,~~103~~464.0160
	Total Servicing Fees					~~117~~113,~~122~~392.2101	~~333~~321,~~980~~072.8059	~~451~~434,~~103~~464.0160
	Delinquent Servicing Fees					(4145,~~374~~711.8827)	(~~135~~142,~~893~~622.1444)	(~~177~~188,~~268~~333.0271)
	Compensating Interest					1623,~~967~~948.3274	5852,~~867~~800.4423	7576,~~834~~748.7697
	COLLECTED SERVICING FEES					9291,~~714~~629.6548	~~256~~231,~~955~~250.1038	~~349~~322,~~669~~879.7586
ADDITIONAL COLLATERAL INFORMATION						GROUP 2	GROUP 1	TOTAL
	Prepayment Interest Shortfall					1623,~~967~~948.3274	5852,~~867~~800.4423	7576,~~834~~748.7697
	Compensating Interest					(1623,~~967~~948.3274)	(5852,~~867~~800.4423)	(7576,~~834~~748.7697)
	NET PREPAYMENT INTERET SHORTFALLS					0.00	0.00	0.00
	Principal Advances					8191,~~693~~583.1014	~~226~~241,~~754~~568.6334	~~308~~333,~~447~~151.7348
	Interest Advances					~~645~~704,~~158~~666.0126	2,~~174~~272,~~219~~297.4640	2,~~819~~976,~~377~~963.4766
	TOTAL ADVANCES					~~726~~796,~~851~~249.1140	2,~~400~~513,~~974~~865.0974	3,~~127~~310,~~825~~115.2014
				Page 12 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Delinquency Report for August 25, 2003 Distribution
	Delinquency Report for September 25, 2003 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			2725,~~005~~453,~~924~~972.4833	24,~~135~~466,~~399~~449.4404	1944,~~481,236~~373.8215	30,~~622~~864,~~560~~794.7452
		% Balance			2.5954%	0.2045%	0.1409%	23.9409%
		# Loans			~~192~~195	1632	97	~~217~~234
		% # Loans			2.6578%	0.2246%	0.1210%	23.9934%
FORECLOSURE		Balance		-107,465.15	~~107~~755,~~520~~485.5882	8,~~289~~051,~~780~~359.0217	1115,~~982~~384,~~951~~663.4161	2024,~~380~~298,~~252~~973.0175
		% Balance		0.0001%	0.0108%	0.7980%	1.1554%	12.9543%
		# Loans		-1	14	5756	87102	~~145~~163
		% # Loans		0.0001%	0.0106%	0.7980%	1.2046%	2.0033%
BANKRUPTCY		Balance		3,~~090~~904,~~013~~852.5612	~~470~~223,~~820~~373.5069	~~527~~346,~~013~~655.2143	~~785~~2,~~297~~381,149.6634	46,~~873~~856,~~144~~030.9358
		% Balance		0.3039%	0.0502%	0.0503%	0.0824%	0.4769%
		# Loans		2229	43	34	818	3754
		% # Loans		0.3041%	0.0604%	0.0406%	0.1126%	0.5177%
REO		Balance		-	-	~~330,930.43~~-	~~596~~1,~~164~~166,986.1305	~~927~~1,~~094~~166,986.5605
		% Balance		0.00%	0.00%	0.0300%	0.0612%	0.0912%
		# Loans		-	-	1-	49	59
		% # Loans		0.00%	0.00%	0.0100%	0.0613%	0.0713%
TOTAL		Balance		34,~~090~~012,~~013~~317.5627	2726,~~584~~432,~~265~~831.5684	1112,~~283~~864,~~123~~463.1064	1419,~~845~~877,~~650~~172.0215	5663,~~803~~186,~~052~~784.2490
		% Balance		0.3040%	2.6564%	1.0829%	1.4299%	56.4532%
		# Loans		2230	~~197~~202	7792	~~108~~136	~~404~~460
		% # Loans		0.3043%	2.7288%	1.0631%	1.4994%	56.5756%
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 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Delinquency Report for August 25, 2003 Distribution
	Delinquency Report for September 25, 2003 Distribution
	Delinquency Report - Group 1 Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			21,~~587~~501,~~247~~945.9093	13,~~766~~324,~~963~~172.8695	1820,~~481,236~~881.8223	2425,~~835~~647,~~448~~000.5811
		% Balance			2.8091%	0.2345%	0.1911%	3.2247%
		# Loans			~~164~~172	1427	95	~~187~~204
		% # Loans			23.8913%	0.2549%	0.1609%	3.2971%
FORECLOSURE		Balance		-107,465.15	~~107~~415,~~520~~180.5869	57,~~678~~113,~~890~~089.4832	910,~~205~~438,~~802~~338.4220	1418,~~992~~074,~~213~~073.4836
		% Balance		0.0001%	0.0106%	0.7496%	1.1941%	12.9544%
		# Loans		-1	13	4551	7479	~~120~~134
		% # Loans		0.0002%	0.0205%	0.7993%	1.3044%	2.1144%
BANKRUPTCY		Balance		23,~~406~~158,~~808~~615.8822	~~470~~223,~~820~~373.5069	~~147~~254,~~190~~682.1611	~~651~~1,~~904~~960,284.9732	35,~~676~~596,~~724~~955.5134
		% Balance		0.3143%	0.0603%	0.0203%	0.0826%	0.4876%
		# Loans		1723	43	23	616	2945
		% # Loans		0.3042%	0.0705%	0.0405%	0.1129%	0.5182%
REO		Balance		-	-	-	~~238~~479,~~629~~041.7449	~~238~~479,~~629~~041.7449
		% Balance		0.00%	0.00%	0.00%	0.0306%	0.0306%
		# Loans		-	-	-	37	37
		% # Loans		0.00%	0.00%	0.00%	0.0513%	0.0513%
TOTAL		Balance		23,~~406~~266,~~808~~080.8837	22,~~165~~140,~~588~~500.9831	710,~~593~~691,~~044~~944.5038	1113,~~577~~698,~~573~~545.9524	4349,~~743~~797,~~016~~070.3130
		% Balance		0.3144%	2.8899%	01.9945%	1.5085%	56.6873%
		# Loans		1724	~~169~~178	6181	92107	~~339~~390
		% # Loans		0.3044%	23.9824%	1.0747%	1.6295%	57.9710%
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 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Delinquency Report for August 25, 2003 Distribution
	Delinquency Report for September 25, 2003 Distribution
	Delinquency Report - Group 2 Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			53,~~418~~952,~~676~~026.5840	~~368~~1,~~435~~142,276.5809	-123,491.92	5,~~787~~217,~~112~~794.1641
		% Balance			1.9952%	0.1444%	0.0005%	2.1300%
		# Loans			2823	25	-2	30
		% # Loans			1.7852%	0.1333%	0.0013%	1.9198%
FORECLOSURE		Balance		-	-340,305.13	2938,~~610,889~~269.5485	24,~~777~~946,~~148~~325.9941	56,~~388~~224,~~038~~900.5339
		% Balance		0.00%	0.0013%	0.9636%	1.0290%	12.9839%
		# Loans		-	-1	125	1323	2529
		% # Loans		0.00%	0.0007%	0.7633%	01.8352%	1.5991%
BANKRUPTCY		Balance		~~683~~746,~~204~~236.6890	-	~~379~~91,~~823~~973.0532	~~133~~420,~~392~~865.6902	1,~~196~~259,~~420~~075.4224
		% Balance		0.2529%	0.00%	0.1404%	0.0516%	0.4448%
		# Loans		56	-	1	2	89
		% # Loans		0.3240%	0.00%	0.0607%	0.13%	0.5159%
REO		Balance		-	-	~~330,930.43~~-	~~357~~687,~~534~~944.3956	~~688~~687,~~464~~944.8256
		% Balance		0.00%	0.00%	0.1200%	0.1326%	0.2526%
		# Loans		-	-	1-	12	2
		% # Loans		0.00%	0.00%	0.0600%	0.0613%	0.13%
TOTAL		Balance		~~683~~746,~~204~~236.6890	54,~~418~~292,~~676~~331.5853	32,~~690~~172,~~078~~519.6026	36,~~268~~178,~~076~~626.0791	13,~~060~~389,~~035~~714.9360
		% Balance		0.2529%	1.9965%	10.3683%	12.2037%	45.8014%
		# Loans		56	2824	1611	1629	6570
		% # Loans		0.3240%	1.7858%	10.0273%	1.0291%	4.1461%
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 15 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	REO Report for August 25, 2003 Distribution
	REO Report for September 25, 2003 Distribution
	REO Report - Mortgage Loans that Become REO During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 3				Loan Group 1 = Group 1 Group; REO Book Value = Not Available
Total Loan Count = 4				Loan Group 1 = Group 1 Group; REO Book Value = Not Available
Total Original Principal Balance = 790,500.00				Loan Group 2 = Group 2 Group; REO Book Value = Not Available
Total Original Principal Balance = 242,050.00				Loan Group 2 = Group 2 Group; REO Book Value = Not Available
Total Current Balance = 785,519.22
Total Current Balance = 240,569.24
REO Book Value = Not Available
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
705492 2		333,000.00	330,930.43	Apr-01-03	7.990%	ID - 90.00%	360	Oct-16-02
717610 1		104,550.00	103,894.71	Jan-01-03	8.490%	FL - 85.00%	360	Oct-15-02
31910250 3		97,500.00	97,054.40	Jan-01-03	9.500%	MI - 75.00%	360	Oct-09-02
31917545 3		42,500.00	42,234.16	Jan-01-03	8.500%	TN - 85.00%	360	Oct-31-02
31914534 4		360,000.00	357,534.39	Jan-01-03	7.500%	DC - 90.00%	360	Oct-28-02
101079028 3		42,500.00	42,195.72	Dec-01-02	10.250%	TN - 85.00%	360	Apr-30-02
101146835 3		52,500.00	52,244.65	Mar-01-03	11.750%	MI - 75.00%	360	May-30-02
				Page 16 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Report for August 25, 2003 Distribution
	Prepayment Report for September 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL
	Current
	Number of Paid in Full Loans					3853	~~200~~185	238
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					3853	~~200~~185	238
	Paid in Full Balance					811,~~644~~461,~~544~~769.4190	3029,~~362~~996,~~447~~433.6968	3941,~~006~~458,~~992~~203.1058
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					4418,~~430~~245.8071	4433,~~204~~310.9004	8851,~~635~~555.7075
	Total Prepayment Amount					811,~~688~~480,~~975~~015.2161	30,~~406~~029,~~652~~743.5972	3941,~~095~~509,~~627~~759.8033
	Cumulative
	Number of Paid in Full Loans					~~129~~182	~~605~~790	~~734~~972
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					~~129~~182	~~605~~790	~~734~~972
	Paid in Full Balance					3042,~~558~~019,~~219~~989.1808	95125,~~147~~143,~~102~~536.7947	~~125~~167,~~705~~163,~~321~~525.9755
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					~~158~~177,~~956~~202.3809	~~467~~501,~~897~~207.5559	~~626~~678,~~853~~409.9368
	Total Prepayment Amount					3042,~~717~~197,~~175~~191.5617	95125,~~615~~644,~~000~~744.3406	~~126~~167,~~332~~841,~~175~~935.9023
SPACE INTENTIONALLY LEFT BLANK
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 17 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Report for August 25, 2003 Distribution
	Prepayment Report for September 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL
	SMM					34.0922%	3.8090%	3.6198%
	3 Months Avg SMM					23.8148%	23.8139%	23.8141%
	12 Months Avg SMM
	Avg SMM Since Cut-off					2.1147%	2.3158%	2.2655%
	CPR					3140.4140%	37.1596%	3538.7060%
	3 Months Avg CPR					2834.9765%	2833.9686%	2834.9607%
	12 Months Avg CPR
	Avg CPR Since Cut-off					2225.6191%	2426.4589%	2326.9764%
	PSA					~~1600~~1867.4021%	~~1894~~1758.2216%	~~1820~~1787.1207%
	3 Months Avg PSA Approximation					~~1640~~1763.4694%	~~1641~~1726.9516%	~~1641~~1736.5606%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					~~1441~~1553.4944%	~~1561~~1615.2716%	~~1530~~1599.3417%
	Group 1
	Group 2
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 18 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Report for August 25, 2003 Distribution
	Prepayment Report for September 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
	Group 1
	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 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for August 25, 2003 Distribution
	Prepayment Detail Report for September 25, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 238						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 39,449,503.00						Loan Group 2 = Group 2 Group
Total Original Principal Balance = 41,785,998.00						Loan Group 2 = Group 2 Group
Total Prepayment Amount = 39,006,992.10
Total Prepayment Amount = 41,458,203.58
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
678241 1			148,000.00	147,169.83	Jul-23-03	8.500%	CA - 80.00%	Paid Off - 360	Oct-09-02
673981 1			192,000.00	190,536.21	Aug-22-03	7.500%	NY - 80.00%	Paid Off - 360	Oct-29-02
680476 1			134,730.00	134,080.59	Jul-17-03	8.650%	NV - 90.00%	Paid Off - 360	Oct-04-02
674624 1		FCL	95,645.00	95,051.76	Aug-13-03	8.000%	MA - 38.26%	Paid Off - 360	Oct-07-02
682592 1			93,200.00	92,619.93	Jul-30-03	7.375%	CA - 79.32%	Paid Off - 360	Oct-16-02
676480 1			220,000.00	218,765.96	Aug-20-03	8.500%	CA - 80.00%	Paid Off - 360	Oct-04-02
687732 1			180,000.00	178,640.71	Jul-30-03	7.000%	CA - 80.00%	Paid Off - 360	Oct-04-02
677024 1			208,000.00	206,249.57	Aug-27-03	7.000%	CA - 80.00%	Paid Off - 360	Sep-30-02
690586 1			82,400.00	81,922.57	Jul-28-03	8.340%	CA - 80.00%	Paid Off - 360	Oct-04-02
685908 1			116,000.00	115,004.72	Aug-07-03	6.900%	NH - 74.84%	Paid Off - 360	Oct-02-02
692026 1			269,600.00	267,358.32	Jul-15-03	6.500%	CA - 80.00%	Paid Off - 360	Oct-08-02
689446 1			256,500.00	254,080.23	Aug-13-03	8.240%	IL - 90.00%	Paid Off - 360	Oct-04-02
693793 1			107,000.00	106,524.04	Jul-23-03	9.250%	ID - 84.92%	Paid Off - 360	Oct-30-02
694960 1			65,000.00	64,843.88	Aug-29-03	12.500%	MI - 30.37%	Paid Off - 360	Oct-29-02
694056 1			208,250.00	206,922.49	Jul-16-03	7.250%	IL - 85.00%	Paid Off - 360	Oct-15-02
697568 1			190,000.00	188,321.39	Aug-25-03	6.750%	CA - 32.20%	Paid Off - 360	Oct-03-02
695114 1			220,800.00	219,138.08	Jul-02-03	6.000%	MA - 80.00%	Paid Off - 360	Sep-30-02
698680 1			82,000.00	80,176.30	Aug-29-03	7.990%	CA - 74.55%	Paid Off - 360	Oct-02-02
697985 1			80,800.00	80,245.45	Jul-29-03	7.490%	OR - 80.00%	Paid Off - 360	Oct-02-02
699348 1			146,000.00	144,768.87	Aug-08-03	6.990%	CA - 41.71%	Paid Off - 360	Oct-04-02
698653 1			210,000.00	209,211.16	Jul-03-03	10.820%	CT - 72.41%	Paid Off - 360	Oct-09-02
699426 1			108,000.00	107,389.21	Aug-26-03	9.250%	MI - 75.00%	Paid Off - 360	Oct-09-02
701103 1			150,000.00	149,216.13	Jul-24-03	8.250%	NJ - 75.00%	Paid Off - 360	Oct-08-02
701461 1			201,600.00	200,041.64	Aug-05-03	6.900%	MA - 80.00%	Paid Off - 360	Oct-15-02
701598 1			51,240.00	50,198.79	Jul-28-03	9.750%	MI - 42.70%	Paid Off - 180	Oct-31-02
703832 1			119,000.00	118,429.81	Aug-05-03	9.500%	CA - 70.00%	Paid Off - 360	Oct-30-02
701957 1			133,450.00	132,786.94	Jul-15-03	8.650%	MI - 85.00%	Paid Off - 360	Oct-08-02
705729 1			150,000.00	149,278.19	Aug-26-03	9.250%	CA - 75.00%	Paid Off - 360	Oct-10-02
702637 1			151,000.00	150,668.48	Jul-16-03	12.350%	CA - 53.17%	Paid Off - 360	Oct-10-02
706416 1		FCL	116,500.00	115,721.55	Aug-21-03	7.625%	CO - 64.72%	Paid Off - 360	Oct-08-02
703112 1			224,000.00	222,388.74	Jul-25-03	7.250%	CA - 80.00%	Paid Off - 360	Oct-01-02
706518 1			160,000.00	159,339.49	Aug-29-03	9.990%	CA - 80.00%	Paid Off - 360	Oct-10-02
703324 1			301,500.00	299,721.32	Jul-23-03	8.250%	CA - 90.00%	Paid Off - 360	Oct-07-02
706803 1			154,615.00	153,545.84	Aug-15-03	7.500%	OH - 85.00%	Paid Off - 360	Oct-10-02
703502 1			300,800.00	299,024.35	Jul-31-03	7.640%	NJ - 80.00%	Paid Off - 360	Oct-17-02
707598 1			251,000.00	249,083.94	Aug-22-03	7.500%	CA - 62.75%	Paid Off - 360	Oct-07-02
703743 1			320,000.00	318,151.81	Jul-08-03	7.750%	IL - 80.00%	Paid Off - 360	Oct-24-02
707634 1			315,000.00	313,141.69	Aug-04-03	8.250%	CA - 89.49%	Paid Off - 360	Oct-18-02
703880 1			115,000.00	114,335.76	Jul-01-03	7.750%	CA - 73.25%	Paid Off - 360	Oct-17-02
707826 1			137,000.00	136,305.87	Aug-28-03	9.000%	MN - 64.93%	Paid Off - 360	Oct-30-02
704874 1			93,000.00	92,366.16	Jul-25-03	7.750%	KY - 53.45%	Paid Off - 360	Oct-02-02
708093 1			280,000.00	278,259.86	Aug-26-03	7.990%	NY - 80.00%	Paid Off - 360	Oct-02-02
705525 1			197,200.00	196,268.86	Jul-30-03	8.750%	RI - 85.00%	Paid Off - 360	Oct-29-02
708161 1			114,750.00	114,164.51	Aug-22-03	10.490%	MO - 75.00%	Paid Off - 360	Oct-28-02
706645 1			186,000.00	184,726.14	Jul-02-03	7.500%	CA - 66.43%	Paid Off - 360	Oct-04-02
708276 1			84,000.00	83,443.68	Aug-28-03	7.750%	WA - 49.70%	Paid Off - 360	Oct-02-02
707023 1			108,800.00	108,310.87	Jul-29-03	8.990%	MO - 80.00%	Paid Off - 360	Oct-21-02
708432 1			160,000.00	158,708.35	Aug-19-03	7.990%	CA - 41.56%	Paid Off - 360	Oct-03-02
707293 1			82,400.00	82,029.54	Jul-22-03	8.990%	FL - 80.00%	Paid Off - 360	Oct-09-02
708955 1			199,750.00	198,735.91	Aug-18-03	8.990%	CA - 85.00%	Paid Off - 360	Oct-22-02
707769 1			292,600.00	291,218.33	Jul-09-03	8.750%	MD - 89.79%	Paid Off - 360	Oct-09-02
709827 1			133,000.00	131,194.48	Aug-04-03	7.250%	CA - 61.01%	Paid Off - 360	Oct-03-02
707844 1			208,000.00	206,912.99	Jul-29-03	8.250%	DC - 70.51%	Paid Off - 360	Oct-16-02
709947 1			130,000.00	128,932.32	Aug-06-03	7.990%	PA - 65.00%	Paid Off - 360	Oct-16-02
708291 1			115,000.00	114,353.57	Jul-31-03	8.490%	MO - 92.00%	Paid Off - 360	Oct-01-02
710388 1			157,600.00	156,530.12	Aug-13-03	8.990%	CA - 80.00%	Paid Off - 360	Oct-02-02
708612 1			156,000.00	154,983.05	Jul-07-03	7.750%	CA - 80.00%	Paid Off - 360	Oct-10-02
710547 1			280,250.00	278,108.33	Aug-06-03	7.500%	CA - 95.00%	Paid Off - 360	Oct-03-02
709281 1			272,000.00	270,578.15	Jul-22-03	8.250%	CA - 80.00%	Paid Off - 360	Oct-30-02
710593 1			280,500.00	278,446.58	Aug-05-03	9.000%	IL - 85.00%	Paid Off - 360	Oct-04-02
709551 1			160,000.00	158,768.01	Jul-28-03	6.900%	CA - 80.00%	Paid Off - 360	Oct-01-02
710906 1			250,750.00	249,340.56	Aug-12-03	8.490%	CA - 85.00%	Paid Off - 360	Oct-15-02
709732 1			127,800.00	127,032.47	Jul-30-03	8.490%	NE - 90.00%	Paid Off - 360	Oct-08-02
712419 1			160,000.00	158,776.18	Aug-11-03	7.490%	NV - 94.12%	Paid Off - 360	Oct-04-02
710142 1			300,000.00	150,796.06	Jul-07-03	8.500%	CA - 60.00%	Paid Off - 360	Oct-04-02
712811 1			150,000.00	149,158.54	Aug-29-03	8.500%	CA - 60.98%	Paid Off - 360	Oct-15-02
710510 1			164,500.00	163,549.90	Jul-10-03	7.750%	CA - 70.00%	Paid Off - 360	Oct-29-02
713087 1			144,000.00	142,651.46	Aug-25-03	8.990%	IL - 90.00%	Paid Off - 360	Oct-09-02
710562 1			309,000.00	306,927.85	Jul-02-03	6.990%	CA - 74.91%	Paid Off - 360	Oct-31-02
713150 1			211,250.00	210,001.21	Aug-21-03	8.240%	DC - 65.00%	Paid Off - 360	Oct-24-02
710646 1			65,000.00	63,636.57	Jul-29-03	9.400%	MI - 62.50%	Paid Off - 180	Oct-09-02
713506 1			131,250.00	130,639.37	Aug-28-03	9.500%	CA - 75.00%	Paid Off - 360	Oct-30-02
711291 1			106,000.00	105,387.75	Jul-22-03	7.750%	CT - 73.10%	Paid Off - 360	Oct-07-02
713542 1			108,000.00	107,328.75	Aug-01-03	7.990%	VA - 76.43%	Paid Off - 360	Oct-21-02
711620 1			193,000.00	192,123.78	Jul-25-03	8.990%	CA - 73.66%	Paid Off - 360	Oct-09-02
714359 1			51,500.00	50,290.37	Aug-01-03	9.180%	FL - 68.67%	Paid Off - 360	Oct-25-02
711955 1			68,000.00	67,721.40	Jul-24-03	9.440%	IL - 80.00%	Paid Off - 360	Oct-30-02
714941 1			280,000.00	277,985.92	Aug-05-03	7.250%	MA - 80.00%	Paid Off - 360	Oct-29-02
712101 1			50,700.00	50,541.65	Jul-22-03	10.750%	MI - 65.00%	Paid Off - 360	Oct-22-02
714969 1			215,000.00	213,527.50	Aug-04-03	7.500%	CA - 87.19%	Paid Off - 360	Oct-18-02
712155 1			40,000.00	39,800.81	Jul-22-03	8.490%	OH - 41.24%	Paid Off - 360	Oct-09-02
715197 1			300,000.00	297,252.55	Aug-25-03	5.990%	NY - 75.00%	Paid Off - 360	Oct-28-02
712230 1			128,000.00	127,213.06	Jul-15-03	7.750%	CT - 77.58%	Paid Off - 360	Oct-29-02
715744 1			133,800.00	132,883.43	Aug-18-03	7.499%	MN - 60.00%	Paid Off - 360	Oct-25-02
712956 1			151,000.00	149,939.17	Jul-30-03	6.750%	CA - 81.62%	Paid Off - 360	Oct-15-02
715930 1			114,300.00	113,676.76	Aug-27-03	8.640%	FL - 90.00%	Paid Off - 360	Oct-03-02
713215 1			168,000.00	167,049.17	Jul-24-03	7.990%	NY - 80.00%	Paid Off - 360	Oct-07-02
716098 1			250,750.00	249,270.66	Aug-21-03	8.250%	CA - 85.00%	Paid Off - 360	Oct-24-02
					Page 20 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for August 25, 2003 Distribution
	Prepayment Detail Report for September 25, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
713364 1			200,000.00	198,658.70	Jul-15-03	7.000%	CA - 80.00%	Paid Off - 360	Oct-31-02
716108 1			135,000.00	133,852.14	Aug-28-03	8.990%	CA - 77.14%	Paid Off - 360	Oct-11-02
713750 1			178,500.00	177,776.26	Jul-02-03	9.490%	DC - 75.00%	Paid Off - 360	Oct-29-02
716163 1			157,250.00	155,941.54	Aug-15-03	7.900%	CT - 85.00%	Paid Off - 360	Oct-11-02
714294 1			260,000.00	258,567.57	Jul-23-03	7.990%	CA - 83.87%	Paid Off - 360	Oct-08-02
716839 1			184,500.00	183,159.83	Aug-12-03	7.200%	WI - 90.00%	Paid Off - 360	Oct-29-02
715080 1			126,000.00	125,046.44	Jul-02-03	6.990%	CA - 76.36%	Paid Off - 360	Oct-16-02
716909 1			160,000.00	158,915.45	Aug-19-03	7.650%	MI - 80.00%	Paid Off - 360	Oct-23-02
715837 1			281,250.00	279,625.61	Jul-22-03	7.750%	IL - 90.00%	Paid Off - 360	Oct-03-02
717812 1			220,000.00	218,455.76	Aug-29-03	7.375%	CA - 74.32%	Paid Off - 360	Oct-23-02
715879 1			184,000.00	182,937.28	Jul-03-03	7.750%	CA - 80.00%	Paid Off - 360	Oct-29-02
718289 1			198,500.00	196,638.68	Aug-14-03	7.990%	CA - 67.29%	Paid Off - 360	Oct-23-02
716690 1			127,500.00	126,542.01	Jul-14-03	6.400%	CA - 42.50%	Paid Off - 360	Oct-30-02
718411 1			118,300.00	117,198.23	Aug-01-03	6.750%	CA - 65.00%	Paid Off - 360	Oct-25-02
717634 1			145,000.00	144,162.52	Jul-02-03	7.750%	CA - 79.67%	Paid Off - 360	Oct-11-02
718543 1			292,000.00	290,442.68	Aug-08-03	8.750%	MA - 80.00%	Paid Off - 360	Oct-30-02
719930 1			248,000.00	246,701.39	Jul-09-03	8.240%	MD - 80.00%	Paid Off - 360	Oct-24-02
718604 1			45,900.00	45,642.47	Aug-21-03	8.500%	KS - 90.00%	Paid Off - 360	Oct-30-02
720055 1			125,000.00	124,241.40	Jul-03-03	7.500%	CA - 55.65%	Paid Off - 360	Oct-29-02
718801 1			217,000.00	215,178.42	Aug-01-03	6.450%	CA - 77.50%	Paid Off - 360	Oct-25-02
720122 1			130,050.00	129,474.08	Jul-31-03	9.070%	MN - 85.00%	Paid Off - 360	Oct-28-02
719179 1			190,000.00	189,257.86	Aug-28-03	10.250%	CA - 80.00%	Paid Off - 360	Oct-10-02
720306 1			232,000.00	230,435.19	Jul-10-03	7.000%	CA - 80.00%	Paid Off - 360	Oct-30-02
719188 1			102,000.00	101,301.42	Aug-05-03	7.500%	IL - 72.86%	Paid Off - 360	Oct-17-02
721881 1			211,500.00	210,308.40	Jul-28-03	7.875%	CA - 90.00%	Paid Off - 360	Oct-23-02
719474 1			56,000.00	55,783.57	Aug-05-03	10.300%	WA - 70.00%	Paid Off - 360	Oct-22-02
722023 1			86,400.00	85,992.02	Jul-30-03	8.750%	CA - 90.00%	Paid Off - 360	Oct-23-02
719704 1			127,500.00	126,974.43	Aug-26-03	10.000%	FL - 85.00%	Paid Off - 360	Oct-29-02
722361 1			148,750.00	147,872.23	Jul-22-03	7.990%	MN - 85.00%	Paid Off - 360	Oct-28-02
719988 1			107,250.00	106,515.43	Aug-04-03	7.500%	NY - 65.00%	Paid Off - 360	Oct-11-02
722445 1			71,500.00	70,997.44	Jul-08-03	6.750%	MI - 65.00%	Paid Off - 360	Oct-22-02
720671 1			150,000.00	148,865.00	Aug-27-03	6.990%	MA - 46.58%	Paid Off - 360	Oct-29-02
723478 1			196,800.00	195,480.21	Jul-31-03	6.990%	CA - 80.00%	Paid Off - 360	Oct-23-02
720883 1		FCL	119,250.00	118,644.56	Aug-01-03	8.990%	FL - 75.00%	Paid Off - 360	Oct-23-02
723676 1			271,150.00	269,733.03	Jul-15-03	8.250%	IL - 85.00%	Paid Off - 360	Oct-24-02
721424 1			184,000.00	182,568.11	Aug-27-03	6.900%	NJ - 80.00%	Paid Off - 360	Oct-30-02
723720 1			151,000.00	148,572.44	Jul-30-03	7.490%	MI - 56.98%	Paid Off - 360	Oct-21-02
722134 1			231,000.00	229,251.44	Aug-01-03	6.990%	CA - 50.05%	Paid Off - 360	Oct-24-02
723849 1			78,965.00	78,592.14	Jul-02-03	8.750%	MI - 85.00%	Paid Off - 360	Oct-15-02
723138 1			123,675.00	122,827.93	Aug-20-03	7.500%	MN - 75.00%	Paid Off - 360	Oct-24-02
724193 1			250,000.00	248,623.54	Jul-02-03	7.990%	CA - 40.65%	Paid Off - 360	Oct-31-02
723832 1			180,200.00	179,080.07	Aug-25-03	7.990%	PA - 85.00%	Paid Off - 360	Oct-22-02
724481 1			118,800.00	118,145.44	Jul-16-03	7.990%	WA - 90.00%	Paid Off - 360	Oct-31-02
723931 1			129,000.00	128,345.10	Aug-26-03	8.990%	NC - 82.17%	Paid Off - 360	Oct-28-02
724770 1			95,900.00	95,491.33	Jul-03-03	9.250%	AL - 73.77%	Paid Off - 360	Oct-29-02
724078 1			230,000.00	228,327.17	Aug-29-03	7.490%	CA - 85.50%	Paid Off - 360	Oct-29-02
724793 1			104,000.00	103,231.95	Jul-01-03	6.490%	OR - 80.00%	Paid Off - 360	Oct-29-02
724218 1			67,490.00	67,180.86	Aug-01-03	9.490%	OH - 89.99%	Paid Off - 360	Oct-24-02
724937 1			204,000.00	202,821.69	Jul-08-03	7.750%	CA - 80.00%	Paid Off - 360	Oct-23-02
725109 1			262,650.00	261,386.02	Aug-19-03	9.250%	CA - 85.00%	Paid Off - 360	Oct-29-02
725115 1			220,000.00	219,010.98	Jul-30-03	8.990%	CA - 84.62%	Paid Off - 360	Oct-31-02
725156 1			65,025.00	64,850.66	Aug-06-03	12.000%	NM - 75.00%	Paid Off - 360	Oct-31-02
725254 1			293,000.00	290,734.88	Jul-29-03	6.250%	CA - 83.71%	Paid Off - 360	Oct-31-02
725585 1			188,000.00	186,577.49	Aug-05-03	6.990%	CA - 63.73%	Paid Off - 360	Oct-25-02
725933 1			132,500.00	131,807.57	Jul-11-03	8.250%	FL - 69.74%	Paid Off - 360	Oct-31-02
727258 1			220,000.00	218,335.38	Aug-22-03	6.990%	CA - 50.57%	Paid Off - 360	Oct-23-02
730398 1			132,300.00	131,571.58	Jul-30-03	7.990%	CA - 90.00%	Paid Off - 360	Oct-31-02
729668 1			100,800.00	100,074.90	Aug-13-03	7.250%	LA - 80.00%	Paid Off - 360	Oct-29-02
710449 2			325,000.00	323,122.96	Jul-10-03	7.750%	IL - 72.22%	Paid Off - 360	Oct-18-02
730740 1			129,200.00	128,437.76	Aug-25-03	8.250%	FL - 80.00%	Paid Off - 360	Oct-31-02
710631 2			81,000.00	80,522.11	Jul-02-03	8.250%	FL - 75.00%	Paid Off - 360	Oct-04-02
669326 2			184,000.00	182,450.99	Aug-13-03	7.000%	CA - 80.00%	Paid Off - 360	Oct-01-02
710660 2			323,000.00	321,353.09	Jul-30-03	8.990%	MI - 85.00%	Paid Off - 360	Oct-04-02
689776 2			105,400.00	104,199.21	Aug-04-03	9.750%	VA - 85.00%	Paid Off - 360	Oct-29-02
711002 2			171,000.00	170,175.88	Jul-02-03	8.650%	MI - 95.00%	Paid Off - 360	Oct-15-02
692633 2			360,000.00	352,693.23	Aug-25-03	6.750%	NJ - 72.00%	Paid Off - 240	Oct-02-02
711155 2			472,000.00	468,521.03	Jul-16-03	6.500%	CA - 78.67%	Paid Off - 360	Oct-31-02
692784 2			119,000.00	118,331.15	Aug-27-03	8.500%	CA - 70.00%	Paid Off - 360	Oct-08-02
712558 2			499,999.00	496,194.94	Jul-22-03	6.750%	CO - 71.43%	Paid Off - 360	Oct-23-02
700331 2			400,000.00	394,169.04	Aug-05-03	6.990%	MN - 71.43%	Paid Off - 360	Oct-07-02
712581 2			53,000.00	52,555.46	Jul-01-03	11.990%	FL - 20.00%	Paid Off - 240	Oct-10-02
701038 2			318,000.00	315,476.51	Aug-04-03	6.750%	CA - 77.56%	Paid Off - 360	Oct-31-02
713678 2			148,500.00	147,452.20	Jul-22-03	7.500%	NM - 90.00%	Paid Off - 360	Oct-23-02
702206 2			400,000.00	397,392.51	Aug-01-03	7.750%	MI - 88.89%	Paid Off - 360	Oct-15-02
713946 2			56,000.00	55,464.81	Jul-15-03	10.990%	CA - 20.00%	Paid Off - 240	Oct-16-02
706023 2			81,250.00	80,963.15	Aug-08-03	11.250%	SC - 65.00%	Paid Off - 360	Oct-15-02
716541 2			327,000.00	325,199.54	Jul-22-03	7.990%	CA - 79.76%	Paid Off - 360	Oct-18-02
706539 2			252,000.00	250,002.75	Aug-06-03	6.750%	CA - 80.00%	Paid Off - 360	Oct-16-02
716656 2			265,000.00	263,667.89	Jul-21-03	8.750%	MD - 50.96%	Paid Off - 360	Oct-17-02
708567 2			178,000.00	176,828.11	Aug-06-03	7.700%	NY - 61.38%	Paid Off - 360	Oct-01-02
717777 2			330,000.00	327,893.88	Jul-02-03	7.250%	CA - 75.00%	Paid Off - 360	Oct-16-02
713413 2			187,500.00	186,448.19	Aug-08-03	8.500%	NY - 75.00%	Paid Off - 360	Oct-25-02
722915 2			140,000.00	139,228.44	Jul-18-03	7.990%	CA - 77.78%	Paid Off - 360	Oct-31-02
713825 2			360,000.00	356,860.85	Aug-27-03	6.250%	CA - 80.00%	Paid Off - 360	Oct-31-02
723793 2			106,250.00	105,860.47	Jul-08-03	9.990%	AL - 85.00%	Paid Off - 360	Oct-24-02
714025 2			375,200.00	372,361.04	Aug-26-03	6.990%	CA - 80.00%	Paid Off - 360	Oct-09-02
724666 2			109,250.00	106,978.27	Jul-02-03	9.490%	AL - 95.00%	Paid Off - 180	Oct-28-02
714837 2			79,200.00	78,819.61	Aug-27-03	9.500%	IL - 80.00%	Paid Off - 360	Oct-30-02
725721 2			51,200.00	50,981.38	Jul-07-03	9.240%	TX - 80.00%	Paid Off - 360	Oct-30-02
715062 2			210,000.00	208,421.66	Aug-26-03	7.500%	CA - 61.76%	Paid Off - 360	Oct-17-02
732101 2			311,250.00	309,317.26	Jul-17-03	8.500%	CA - 75.00%	Paid Off - 360	Oct-31-02
716544 2			77,490.00	76,978.61	Aug-13-03	7.990%	NV - 63.00%	Paid Off - 360	Oct-30-02
31909310 3			84,000.00	83,709.60	Jul-16-03	10.250%	MN - 70.00%	Paid Off - 360	Oct-09-02
718744 2			332,000.00	329,487.92	Aug-29-03	6.990%	CA - 80.00%	Paid Off - 360	Oct-24-02
31909740 3			210,000.00	208,594.45	Aug-01-03	7.000%	OR - 76.92%	Paid Off - 360	Oct-15-02
720154 2			350,000.00	348,035.81	Aug-29-03	8.500%	CA - 68.63%	Paid Off - 360	Oct-21-02
31910151 3			236,000.00	234,214.33	Jul-29-03	6.990%	CA - 80.00%	Paid Off - 360	Oct-11-02
720571 2			157,250.00	156,245.04	Aug-05-03	7.850%	FL - 85.00%	Paid Off - 360	Oct-29-02
31910185 3			108,800.00	108,259.45	Aug-06-03	8.500%	MN - 85.00%	Paid Off - 360	Oct-09-02
721655 2			342,000.00	340,079.02	Aug-04-03	8.500%	CA - 90.00%	Paid Off - 360	Oct-21-02
31910714 3			188,800.00	187,998.86	Jul-30-03	9.890%	CA - 80.00%	Paid Off - 360	Sep-30-02
722231 2			345,000.00	342,518.42	Aug-21-03	7.250%	CA - 82.34%	Paid Off - 360	Oct-21-02
31910847 3			142,375.00	141,664.82	Jul-17-03	8.500%	MA - 85.00%	Paid Off - 360	Oct-11-02
722779 2			45,500.00	45,239.51	Aug-14-03	8.400%	TX - 65.00%	Paid Off - 360	Oct-17-02
					Page 21 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for August 25, 2003 Distribution
	Prepayment Detail Report for September 25, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
31911142 3			178,100.00	177,341.26	Jul-18-03	9.250%	WA - 74.99%	Paid Off - 360	Oct-31-02
724945 2			351,000.00	348,344.16	Aug-01-03	6.990%	CA - 77.65%	Paid Off - 360	Oct-22-02
31911472 3			212,000.00	210,820.34	Jul-31-03	8.540%	CA - 80.00%	Paid Off - 360	Oct-03-02
725357 2			220,500.00	219,046.84	Aug-26-03	7.990%	IL - 90.00%	Paid Off - 360	Oct-29-02
31911696 3			123,000.00	122,096.58	Aug-14-03	6.750%	CA - 76.40%	Paid Off - 360	Oct-15-02
731397 2			222,700.00	221,290.86	Aug-04-03	7.900%	CA - 85.00%	Paid Off - 360	Oct-28-02
31912033 3			148,750.00	141,714.09	Jul-29-03	7.750%	FL - 85.00%	Paid Off - 360	Oct-15-02
31910268 3			156,200.00	155,241.33	Sep-12-03	8.250%	MA - 52.07%	Paid Off - 360	Oct-15-02
31912512 3			128,000.00	127,481.06	Jul-15-03	9.490%	MI - 80.00%	Paid Off - 360	Oct-04-02
31910417 3			111,600.00	111,088.95	Sep-08-03	9.490%	MI - 80.00%	Paid Off - 360	Oct-30-02
31912843 3			237,600.00	236,587.56	Jul-15-03	9.250%	MA - 80.00%	Paid Off - 360	Oct-18-02
31910920 3			72,000.00	71,529.87	Aug-30-03	7.750%	CO - 85.71%	Paid Off - 360	Oct-25-02
31913981 3			187,500.00	185,865.06	Aug-05-03	6.250%	ID - 71.43%	Paid Off - 360	Oct-01-02
31912306 3			55,000.00	53,966.10	Aug-22-03	7.400%	IL - 55.00%	Paid Off - 240	Oct-02-02
31914377 3			169,600.00	168,599.46	Jul-29-03	8.250%	IL - 80.00%	Paid Off - 360	Oct-03-02
31912330 3			125,000.00	123,997.85	Aug-22-03	7.250%	MA - 35.71%	Paid Off - 360	Oct-02-02
31914484 3			45,000.00	44,793.92	Jul-31-03	8.900%	WA - 60.00%	Paid Off - 360	Oct-11-02
31912462 3			78,000.00	77,560.17	Aug-30-03	8.500%	WI - 62.40%	Paid Off - 360	Oct-30-02
31915135 3			168,750.00	167,994.00	Aug-14-03	9.500%	CA - 75.00%	Paid Off - 360	Oct-30-02
31912520 3			260,000.00	258,215.59	Sep-04-03	8.040%	CA - 77.38%	Paid Off - 360	Sep-30-02
31915481 3			171,000.00	169,991.18	Aug-05-03	8.250%	CA - 90.00%	Paid Off - 360	Oct-02-02
31912900 3			207,174.00	205,755.04	Aug-29-03	7.500%	FL - 85.00%	Paid Off - 360	Oct-17-02
31915820 3			238,000.00	236,448.48	Jul-30-03	7.750%	CA - 85.00%	Paid Off - 360	Oct-01-02
31913775 3			233,550.00	232,289.48	Sep-09-03	8.690%	CA - 90.00%	Paid Off - 360	Oct-24-02
31916034 3			173,825.00	172,497.15	Jul-15-03	6.990%	NH - 85.00%	Paid Off - 360	Oct-04-02
31915051 3			212,000.00	210,532.97	Aug-19-03	7.900%	IL - 80.00%	Paid Off - 360	Oct-28-02
31916901 3			63,750.00	63,463.40	Jul-31-03	8.990%	IA - 85.00%	Paid Off - 360	Oct-23-02
31915267 3			414,000.00	411,430.87	Sep-03-03	8.000%	CA - 90.00%	Paid Off - 360	Oct-25-02
31917057 3			201,500.00	200,215.54	Jul-25-03	7.250%	CA - 65.00%	Paid Off - 360	Oct-04-02
31916315 3			236,250.00	234,471.68	Sep-04-03	7.750%	VA - 75.00%	Paid Off - 360	Oct-15-02
31917461 3			123,750.00	123,193.60	Jul-24-03	8.990%	CA - 75.00%	Paid Off - 360	Oct-15-02
31916828 3			127,500.00	126,560.19	Sep-05-03	7.125%	FL - 75.00%	Paid Off - 360	Oct-10-02
31917925 3			109,200.00	108,535.93	Aug-04-03	7.490%	WI - 70.00%	Paid Off - 360	Oct-01-02
31917206 3			236,250.00	235,053.06	Sep-04-03	9.000%	NY - 75.00%	Paid Off - 360	Oct-09-02
31918683 3			123,250.00	122,522.86	Jul-29-03	8.250%	MN - 85.00%	Paid Off - 360	Oct-07-02
31917701 3			154,000.00	153,219.60	Sep-05-03	9.000%	CA - 48.13%	Paid Off - 360	Oct-31-02
31918923 3			95,000.00	94,501.42	Jul-23-03	8.250%	ME - 86.36%	Paid Off - 360	Oct-31-02
31917917 3			168,750.00	167,580.73	Sep-08-03	7.990%	CA - 90.00%	Paid Off - 360	Oct-02-02
31919434 3			212,000.00	211,046.92	Aug-04-03	8.990%	CA - 80.00%	Paid Off - 360	Oct-31-02
31918154 3			143,250.00	142,305.14	Aug-30-03	8.250%	MD - 75.00%	Paid Off - 360	Oct-08-02
31920176 3			105,000.00	104,220.95	Jul-21-03	7.990%	FL - 75.00%	Paid Off - 360	Oct-02-02
31918303 3			250,000.00	248,198.19	Aug-22-03	7.240%	IL - 74.63%	Paid Off - 360	Oct-21-02
31920200 3			275,000.00	272,903.02	Aug-04-03	6.950%	CA - 63.95%	Paid Off - 360	Oct-07-02
31918352 3			267,750.00	266,246.83	Aug-30-03	8.500%	FL - 85.00%	Paid Off - 360	Oct-04-02
31921935 3			179,000.00	177,991.54	Jul-28-03	7.875%	MA - 77.83%	Paid Off - 360	Oct-15-02
31918436 3			120,000.00	119,109.73	Sep-03-03	8.500%	CA - 80.00%	Paid Off - 360	Oct-07-02
31922024 3			44,000.00	43,802.17	Jul-29-03	8.990%	FL - 55.70%	Paid Off - 360	Oct-07-02
31918642 3			172,550.00	170,946.96	Sep-11-03	6.490%	CA - 85.00%	Paid Off - 360	Oct-09-02
31922479 3			205,000.00	203,518.24	Aug-14-03	6.750%	CA - 73.21%	Paid Off - 360	Oct-16-02
31918741 3			49,400.00	49,108.54	Aug-18-03	8.250%	FL - 65.00%	Paid Off - 360	Oct-10-02
31922503 3			206,100.00	205,266.09	Jul-18-03	9.500%	IL - 90.00%	Paid Off - 360	Oct-25-02
31918865 3			168,000.00	166,894.94	Aug-22-03	8.250%	NJ - 80.00%	Paid Off - 360	Oct-04-02
31922958 3			266,250.00	265,203.69	Jul-16-03	9.640%	NJ - 75.00%	Paid Off - 360	Oct-28-02
31919087 3			157,500.00	156,473.30	Aug-19-03	7.750%	MA - 90.00%	Paid Off - 360	Oct-22-02
31923030 3			84,550.00	84,018.96	Aug-07-03	8.250%	CA - 95.00%	Paid Off - 360	Oct-04-02
31919111 3			211,500.00	210,242.38	Sep-05-03	8.750%	CA - 67.14%	Paid Off - 360	Oct-04-02
31923055 3			161,250.00	160,662.36	Jul-18-03	10.000%	CA - 75.00%	Paid Off - 360	Oct-24-02
31919277 3			126,900.00	126,019.16	Sep-12-03	7.990%	FL - 90.00%	Paid Off - 360	Oct-04-02
31923519 3			152,000.00	151,528.56	Aug-04-03	10.750%	TX - 44.71%	Paid Off - 360	Oct-09-02
31919541 3			200,000.00	198,546.64	Aug-25-03	7.750%	CA - 80.00%	Paid Off - 360	Oct-03-02
31924517 3			112,000.00	111,074.25	Jul-29-03	6.750%	CA - 70.00%	Paid Off - 360	Oct-02-02
31919996 3			146,250.00	145,546.15	Sep-05-03	9.250%	CA - 75.00%	Paid Off - 360	Oct-31-02
31924574 3			96,000.00	95,568.41	Aug-12-03	8.990%	RI - 73.85%	Paid Off - 360	Oct-07-02
31920010 3			193,800.00	192,456.36	Aug-21-03	7.990%	MO - 85.00%	Paid Off - 360	Oct-04-02
31926447 3			224,000.00	222,181.05	Jul-15-03	5.990%	CA - 80.00%	Paid Off - 360	Oct-16-02
31920036 3			62,000.00	58,121.22	Sep-04-03	7.990%	ME - 66.67%	Paid Off - 360	Oct-24-02
31926991 3			175,500.00	174,424.39	Jul-28-03	7.450%	MA - 39.98%	Paid Off - 360	Oct-09-02
31920366 3			65,000.00	64,584.96	Sep-10-03	7.990%	WI - 78.31%	Paid Off - 360	Oct-09-02
31928435 3			120,000.00	119,388.51	Aug-11-03	8.375%	CA - 80.00%	Paid Off - 360	Oct-15-02
31920630 3			212,500.00	211,320.01	Sep-05-03	8.550%	CA - 85.00%	Paid Off - 360	Oct-22-02
31928591 3			100,000.00	99,329.33	Jul-14-03	6.990%	CA - 69.93%	Paid Off - 360	Oct-15-02
31921208 3			103,200.00	102,412.20	Aug-25-03	7.500%	CA - 80.00%	Paid Off - 360	Oct-01-02
31928898 3			57,900.00	55,334.06	Jul-30-03	8.500%	TX - 69.76%	Paid Off - 120	Oct-10-02
31921273 3			264,000.00	262,279.05	Aug-19-03	7.750%	IL - 64.86%	Paid Off - 360	Oct-21-02
31930720 3			94,400.00	93,762.01	Jul-22-03	6.950%	AZ - 80.07%	Paid Off - 360	Oct-09-02
31922438 3			146,000.00	145,138.69	Aug-19-03	8.250%	CA - 63.48%	Paid Off - 360	Oct-29-02
31930878 3			222,400.00	221,563.58	Jul-17-03	9.850%	CA - 80.00%	Paid Off - 360	Oct-17-02
31922859 3			43,992.00	43,731.95	Aug-30-03	8.240%	PA - 90.00%	Paid Off - 360	Oct-23-02
31931157 3			45,030.00	42,841.09	Jul-30-03	8.780%	NM - 79.00%	Paid Off - 120	Oct-18-02
31923220 3			202,500.00	201,662.81	Aug-30-03	10.500%	IN - 75.00%	Paid Off - 360	Sep-27-02
31931454 3			106,000.00	105,689.94	Jul-23-03	11.990%	CA - 63.47%	Paid Off - 360	Oct-22-02
31925175 3			306,225.00	303,321.10	Aug-18-03	5.990%	CA - 76.56%	Paid Off - 360	Oct-18-02
31931843 3			251,750.00	250,222.15	Aug-15-03	7.500%	CA - 95.00%	Paid Off - 360	Oct-25-02
31925837 3			161,955.00	160,941.95	Sep-08-03	8.500%	CA - 90.00%	Paid Off - 360	Oct-02-02
31932023 3			241,400.00	240,260.10	Jul-31-03	8.750%	CO - 85.00%	Paid Off - 360	Oct-18-02
31926231 3			256,000.00	254,155.65	Aug-19-03	7.250%	CA - 80.00%	Paid Off - 360	Oct-30-02
31932544 3			190,000.00	188,665.22	Aug-01-03	6.750%	MA - 74.80%	Paid Off - 360	Oct-17-02
31926892 3			92,000.00	91,579.54	Aug-29-03	9.500%	NJ - 80.00%	Paid Off - 360	Oct-17-02
31932601 3			180,000.00	178,960.32	Jul-30-03	7.750%	NJ - 79.65%	Paid Off - 360	Oct-28-02
31927353 3			187,500.00	186,908.40	Sep-07-03	11.250%	ME - 75.00%	Paid Off - 360	Oct-31-02
31932999 3			265,289.00	263,594.66	Jul-11-03	7.240%	CA - 89.93%	Paid Off - 360	Oct-16-02
31928088 3			152,180.00	151,022.26	Aug-26-03	6.990%	VA - 70.00%	Paid Off - 360	Oct-07-02
31933377 3			170,400.00	169,383.86	Jul-31-03	8.250%	VA - 80.00%	Paid Off - 360	Oct-30-02
31929185 3			55,000.00	54,745.98	Aug-21-03	9.500%	AR - 36.67%	Paid Off - 360	Oct-16-02
31934094 3			339,150.00	336,988.06	Aug-05-03	7.250%	MA - 85.00%	Paid Off - 360	Oct-15-02
31929664 3			113,000.00	112,353.17	Sep-15-03	8.400%	FL - 79.58%	Paid Off - 360	Oct-15-02
31934474 3			124,000.00	122,372.77	Jul-31-03	8.640%	IL - 56.36%	Paid Off - 360	Oct-21-02
31929748 3			279,000.00	277,562.23	Sep-09-03	9.990%	MI - 90.00%	Paid Off - 360	Oct-30-02
31934706 3			154,700.00	153,870.94	Jul-21-03	8.125%	MN - 85.00%	Paid Off - 360	Oct-21-02
31930068 3			42,000.00	40,915.73	Aug-19-03	8.400%	IL - 34.43%	Paid Off - 180	Oct-30-02
31935885 3			217,500.00	216,519.49	Jul-27-03	9.550%	CA - 75.00%	Paid Off - 360	Oct-29-02
31930324 3			215,000.00	213,373.20	Aug-20-03	6.990%	CA - 74.14%	Paid Off - 360	Oct-11-02
31936909 3			88,500.00	88,160.08	Jul-17-03	9.750%	TN - 75.00%	Paid Off - 360	Oct-21-02
31930449 3			200,000.00	198,486.93	Aug-27-03	6.990%	CA - 79.05%	Paid Off - 360	Oct-16-02
					Page 22 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for August 25, 2003 Distribution
	Prepayment Detail Report for September 25, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
31937196 3			189,600.00	188,202.44	Aug-13-03	6.500%	IL - 80.00%	Paid Off - 360	Oct-15-02
31930613 3			224,100.00	222,826.87	Aug-30-03	8.990%	CA - 83.00%	Paid Off - 360	Oct-30-02
31937311 3			165,000.00	164,295.44	Aug-12-03	9.250%	CA - 75.00%	Paid Off - 360	Oct-31-02
31930787 3			131,750.00	130,126.31	Aug-26-03	7.490%	CA - 85.00%	Paid Off - 360	Oct-10-02
31937394 3			315,000.00	313,624.16	Jul-25-03	9.500%	CA - 64.02%	Paid Off - 360	Oct-18-02
31931397 3			171,800.00	170,301.58	Sep-09-03	6.250%	MA - 44.62%	Paid Off - 360	Oct-31-02
31937444 3			129,600.00	128,954.75	Jul-31-03	8.490%	FL - 80.00%	Paid Off - 360	Oct-25-02
31931470 3			62,900.00	62,640.49	Aug-27-03	9.990%	IL - 85.00%	Paid Off - 360	Oct-18-02
31937659 3			45,500.00	45,341.55	Jul-30-03	10.250%	FL - 45.50%	Paid Off - 360	Oct-31-02
31931827 3			123,600.00	122,831.78	Aug-21-03	7.990%	CA - 80.00%	Paid Off - 360	Oct-24-02
31937899 3			94,000.00	93,556.14	Aug-11-03	8.750%	NV - 52.51%	Paid Off - 360	Oct-23-02
31932254 3			109,500.00	109,131.28	Aug-25-03	10.990%	MI - 75.00%	Paid Off - 360	Oct-16-02
31938038 3			75,000.00	74,662.82	Aug-04-03	8.990%	NV - 54.74%	Paid Off - 360	Oct-18-02
31932825 3			300,000.00	297,945.31	Sep-11-03	7.500%	CA - 45.45%	Paid Off - 360	Oct-23-02
31938871 3			128,000.00	127,260.70	Jul-31-03	7.750%	MI - 69.19%	Paid Off - 360	Oct-28-02
31932882 3			296,000.00	294,411.69	Aug-30-03	8.750%	IL - 68.84%	Paid Off - 360	Oct-22-02
31939796 3			160,650.00	159,786.25	Jul-29-03	8.490%	CA - 85.00%	Paid Off - 360	Oct-31-02
31933328 3			164,000.00	163,080.06	Aug-18-03	8.500%	MI - 65.60%	Paid Off - 360	Oct-30-02
31939911 3			175,500.00	174,413.74	Aug-15-03	7.400%	CA - 65.00%	Paid Off - 360	Oct-21-02
31933435 3			122,400.00	121,640.82	Sep-08-03	8.000%	NV - 80.00%	Paid Off - 360	Oct-11-02
31940141 3			225,250.00	223,907.07	Jul-29-03	8.500%	MN - 85.00%	Paid Off - 360	Oct-28-02
31934136 3			120,000.00	118,921.33	Sep-05-03	6.240%	CO - 80.00%	Paid Off - 360	Oct-30-02
31940919 3			68,445.00	67,975.88	Jul-15-03	6.900%	MI - 65.00%	Paid Off - 360	Oct-23-02
31934193 3			135,100.00	133,975.23	Aug-20-03	6.850%	MD - 70.00%	Paid Off - 360	Oct-22-02
31941164 3			45,000.00	44,133.92	Aug-14-03	10.500%	CA - 34.62%	Paid Off - 180	Oct-29-02
31934896 3			306,000.00	304,366.97	Aug-22-03	8.750%	CA - 90.00%	Paid Off - 360	Oct-22-02
31941628 3			181,000.00	179,896.07	Jul-14-03	7.550%	CT - 54.85%	Paid Off - 360	Oct-31-02
31935513 3			111,000.00	110,373.54	Aug-27-03	8.470%	CA - 56.92%	Paid Off - 360	Oct-28-02
101080364 3			67,500.00	66,956.71	Aug-05-03	8.990%	FL - 90.00%	Paid Off - 360	Apr-30-02
31936677 3			92,000.00	91,483.85	Sep-15-03	8.500%	CA - 80.00%	Paid Off - 360	Oct-24-02
101088136 3			167,400.00	164,787.44	Jul-16-03	7.990%	CA - 90.00%	Paid Off - 360	May-03-02
31937378 3			225,000.00	223,800.35	Aug-30-03	8.750%	CA - 90.00%	Paid Off - 360	Oct-30-02
101089431 3			63,750.00	63,395.63	Jul-15-03	10.840%	AL - 85.00%	Paid Off - 360	May-06-02
31938046 3			56,000.00	55,479.71	Sep-05-03	9.000%	MI - 56.00%	Paid Off - 360	Oct-30-02
101091700 3			177,000.00	175,545.21	Aug-01-03	8.500%	MA - 78.67%	Paid Off - 360	May-07-02
31938343 3			258,300.00	256,441.98	Aug-30-03	7.250%	IL - 90.00%	Paid Off - 360	Oct-30-02
101100121 3			44,100.00	43,630.91	Jul-22-03	9.490%	LA - 90.00%	Paid Off - 360	May-13-02
31938681 3			150,000.00	149,168.27	Aug-21-03	8.990%	CA - 63.03%	Paid Off - 360	Oct-31-02
101104677 3			124,000.00	122,871.73	Jul-29-03	7.990%	AZ - 80.00%	Paid Off - 360	May-14-02
31939440 3			217,000.00	215,585.39	Aug-22-03	7.750%	CA - 70.00%	Paid Off - 360	Oct-22-02
101106169 3			114,000.00	113,195.15	Aug-01-03	9.250%	NJ - 95.00%	Paid Off - 360	May-14-02
31940307 3			250,000.00	248,287.70	Sep-08-03	7.500%	NJ - 71.43%	Paid Off - 360	Oct-30-02
101110104 3			238,000.00	235,615.57	Jul-14-03	7.500%	CT - 85.00%	Paid Off - 360	May-16-02
31941545 3			189,000.00	187,825.40	Sep-09-03	7.990%	CA - 90.00%	Paid Off - 360	Oct-25-02
101112035 3			80,000.00	79,342.36	Jul-24-03	8.500%	MO - 79.21%	Paid Off - 360	May-17-02
100792225 3			124,800.00	122,863.27	Aug-28-03	5.990%	WI - 80.00%	Paid Off - 360	May-14-02
101115764 3			69,600.00	69,178.14	Aug-05-03	9.990%	FL - 80.00%	Paid Off - 360	May-20-02
101068161 3			204,300.00	202,207.92	Sep-10-03	8.150%	CA - 86.94%	Paid Off - 360	Apr-30-02
101118651 3			154,800.00	153,861.86	Aug-12-03	9.990%	WI - 90.00%	Paid Off - 360	May-20-02
101078673 3			126,900.00	125,558.67	Aug-28-03	7.990%	RI - 90.00%	Paid Off - 360	Apr-30-02
101118727 3			85,600.00	84,478.49	Jul-25-03	9.490%	ID - 80.00%	Paid Off - 360	May-21-02
101082972 3			96,000.00	95,169.05	Aug-26-03	8.990%	MI - 80.00%	Paid Off - 360	May-01-02
101120038 3			119,000.00	118,159.90	Aug-07-03	9.250%	CA - 85.00%	Paid Off - 360	May-21-02
101093912 3			209,950.00	207,507.73	Sep-12-03	7.500%	CA - 85.00%	Paid Off - 360	May-08-02
101120459 3			161,600.00	159,634.16	Jul-29-03	6.490%	CA - 80.80%	Paid Off - 360	May-21-02
101094779 3			136,000.00	134,844.28	Sep-08-03	8.840%	MD - 89.47%	Paid Off - 360	May-08-02
101121119 3			200,000.00	198,180.26	Aug-07-03	7.990%	CA - 80.00%	Paid Off - 360	May-21-02
101110062 3			98,100.00	97,310.50	Aug-20-03	8.990%	CO - 90.00%	Paid Off - 360	May-21-02
101121689 3			176,000.00	174,402.38	Jul-17-03	8.500%	WA - 80.00%	Paid Off - 360	May-21-02
101110823 3			270,000.00	267,341.12	Sep-11-03	8.600%	NY - 81.82%	Paid Off - 360	May-16-02
101125466 3			92,000.00	90,415.13	Jul-24-03	8.500%	FL - 80.00%	Paid Off - 360	May-22-02
101112340 3			60,000.00	59,413.03	Sep-05-03	8.250%	CO - 80.00%	Paid Off - 360	May-17-02
101126621 3			184,000.00	182,244.74	Jul-25-03	7.750%	CA - 61.33%	Paid Off - 360	May-23-02
101112472 3			145,600.00	144,426.63	Sep-07-03	8.990%	CA - 80.00%	Paid Off - 360	May-17-02
101126878 3			105,600.00	104,432.11	Jul-31-03	6.990%	CA - 80.00%	Paid Off - 360	May-23-02
101113546 3			103,700.00	102,633.31	Aug-28-03	8.990%	CA - 85.00%	Paid Off - 360	May-17-02
101127447 3			162,000.00	160,733.83	Aug-07-03	8.750%	CA - 90.00%	Paid Off - 360	May-23-02
101113603 3			132,000.00	130,937.58	Aug-28-03	8.990%	CA - 80.00%	Paid Off - 360	May-17-02
101127710 3			63,750.00	62,764.69	Aug-05-03	8.990%	CA - 75.00%	Paid Off - 360	May-23-02
101115384 3			207,000.00	204,382.95	Sep-04-03	6.990%	CA - 90.00%	Paid Off - 360	May-20-02
101128189 3			150,000.00	148,767.04	Jul-21-03	8.500%	IL - 74.63%	Paid Off - 360	May-22-02
101120970 3			81,250.00	80,901.64	Sep-08-03	11.990%	IN - 65.00%	Paid Off - 360	May-21-02
101128940 3			262,500.00	260,858.34	Jul-25-03	9.990%	CA - 70.00%	Paid Off - 360	May-24-02
101121242 3			72,250.00	71,636.00	Aug-29-03	8.750%	KS - 85.00%	Paid Off - 360	May-21-02
101129872 3			174,250.00	172,877.76	Jul-22-03	8.750%	CA - 85.00%	Paid Off - 360	May-24-02
101121648 3			215,100.00	213,185.42	Aug-30-03	8.490%	CA - 90.00%	Paid Off - 360	May-21-02
101130409 3			215,100.00	212,558.88	Aug-04-03	8.990%	IL - 90.00%	Paid Off - 360	May-24-02
101122414 3			262,200.00	259,622.14	Aug-27-03	7.990%	CA - 95.00%	Paid Off - 360	May-22-02
101130920 3			69,000.00	68,289.71	Aug-06-03	7.500%	MO - 75.00%	Paid Off - 360	May-24-02
101127819 3			119,000.00	116,903.36	Aug-21-03	6.750%	CA - 85.00%	Paid Off - 360	May-23-02
101131654 3			78,200.00	77,588.83	Aug-11-03	8.750%	WI - 85.00%	Paid Off - 360	May-24-02
101127843 3			89,250.00	88,635.19	Aug-20-03	9.750%	AZ - 85.00%	Paid Off - 360	May-23-02
101135168 3			132,175.00	130,911.58	Aug-04-03	7.740%	IL - 85.00%	Paid Off - 360	May-28-02
101127918 3			93,500.00	92,778.70	Aug-30-03	9.250%	AL - 85.00%	Paid Off - 360	May-23-02
101135713 3			64,400.00	64,008.86	Jul-29-03	9.990%	FL - 70.00%	Paid Off - 360	May-28-02
101128858 3			120,000.00	118,329.70	Aug-28-03	7.500%	IL - 80.00%	Paid Off - 360	May-24-02
101136455 3			180,000.00	178,580.57	Jul-15-03	8.750%	NV - 87.80%	Paid Off - 360	May-28-02
101130680 3			205,000.00	202,768.86	Sep-04-03	7.590%	MA - 63.08%	Paid Off - 360	May-24-02
101137404 3			212,000.00	211,160.48	Jul-18-03	11.990%	CA - 51.08%	Paid Off - 360	May-29-02
101132728 3			85,000.00	83,543.48	Aug-22-03	8.440%	NY - 27.42%	Paid Off - 360	May-28-02
101137891 3			144,000.00	142,575.89	Aug-04-03	7.750%	MA - 80.00%	Paid Off - 360	May-29-02
101133015 3			220,000.00	217,377.28	Sep-04-03	7.000%	CA - 68.75%	Paid Off - 360	May-28-02
101138261 3			187,000.00	185,456.24	Aug-04-03	8.500%	CA - 85.00%	Paid Off - 360	May-29-02
101135978 3			247,500.00	245,791.67	Aug-21-03	9.740%	IL - 90.00%	Paid Off - 360	May-28-02
101138311 3			168,750.00	167,558.54	Jul-30-03	9.250%	WA - 70.90%	Paid Off - 360	May-29-02
101141083 3			109,000.00	100,271.20	Sep-03-03	8.000%	TX - 77.30%	Paid Off - 120	May-29-02
101138360 3			160,000.00	158,767.61	Jul-28-03	9.990%	CA - 57.14%	Paid Off - 360	May-29-02
101142222 3			131,250.00	130,516.38	Aug-30-03	10.750%	DC - 75.00%	Paid Off - 360	May-30-02
101140440 3			48,000.00	47,477.58	Jul-23-03	10.540%	TX - 80.00%	Paid Off - 360	May-29-02
101143576 3			80,600.00	79,714.90	Sep-03-03	7.750%	IN - 65.00%	Paid Off - 360	May-30-02
101141596 3			81,500.00	80,265.83	Aug-06-03	9.250%	TX - 79.90%	Paid Off - 360	May-30-02
101149862 3			124,600.00	123,594.11	Aug-26-03	8.990%	IL - 76.91%	Paid Off - 360	May-30-02
101142586 3			240,000.00	237,765.33	Jul-24-03	7.875%	CA - 75.00%	Paid Off - 360	May-30-02
101150274 3			153,000.00	151,707.52	Sep-09-03	8.750%	IL - 85.00%	Paid Off - 360	May-31-02
					Page 23 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for August 25, 2003 Distribution
	Prepayment Detail Report for September 25, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
101142685 3			64,400.00	63,870.57	Jul-23-03	8.500%	OH - 70.00%	Paid Off - 360	May-30-02
101151496 3			174,250.00	173,033.72	Aug-26-03	9.740%	WI - 85.00%	Paid Off - 360	May-31-02
101144392 3			85,560.00	75,702.17	Jul-23-03	7.000%	TX - 69.00%	Paid Off - 360	May-30-02
101153211 3			68,500.00	67,751.79	Aug-28-03	7.500%	IL - 52.69%	Paid Off - 360	May-31-02
101144582 3			70,400.00	69,923.21	Jul-31-03	10.450%	TX - 80.00%	Paid Off - 360	May-30-02
101155836 3			252,000.00	249,726.54	Sep-03-03	8.490%	PA - 90.00%	Paid Off - 360	May-31-02
101145894 3			129,200.00	128,333.35	Jul-18-03	9.500%	IL - 85.00%	Paid Off - 360	May-30-02
101155976 3			136,000.00	135,063.07	Sep-09-03	9.750%	NV - 80.00%	Paid Off - 360	May-31-02
101146439 3			92,800.00	92,143.34	Aug-11-03	9.240%	TX - 80.00%	Paid Off - 360	May-30-02
101156156 3			197,733.00	196,062.52	Sep-05-03	8.750%	IL - 85.00%	Paid Off - 360	May-31-02
101149730 3			87,000.00	86,284.03	Aug-13-03	8.500%	IL - 65.91%	Paid Off - 360	May-28-02
101156636 3			104,500.00	104,002.11	Aug-28-03	11.500%	CA - 41.80%	Paid Off - 360	May-31-02
101153773 3			84,000.00	83,178.81	Jul-14-03	7.990%	CA - 60.87%	Paid Off - 360	May-31-02
101404341 3			212,500.00	211,032.60	Aug-29-03	8.500%	CA - 85.00%	Paid Off - 360	Aug-30-02
101155851 3			125,000.00	123,813.02	Jul-23-03	7.990%	CA - 67.57%	Paid Off - 360	May-31-02
101437309 3			171,000.00	170,212.93	Aug-29-03	9.990%	CA - 90.00%	Paid Off - 360	Sep-17-02
101155877 3			150,000.00	148,827.55	Aug-05-03	8.750%	IL - 78.13%	Paid Off - 360	May-31-02
101462562 3			187,500.00	186,493.22	Aug-26-03	9.250%	CA - 75.00%	Paid Off - 360	Sep-26-02
101156362 3			95,900.00	95,349.43	Jul-23-03	10.250%	AZ - 74.98%	Paid Off - 360	May-31-02
101462943 3			76,500.00	75,936.97	Aug-30-03	7.690%	VA - 90.00%	Paid Off - 360	Sep-26-02
101157634 3			41,000.00	39,423.11	Jul-31-03	8.200%	NM - 78.85%	Paid Off - 180	May-31-02
31910458 4			41,850.00	41,625.05	Aug-25-03	9.140%	NY - 90.00%	Paid Off - 360	Oct-08-02
101159747 3			165,000.00	163,346.92	Jul-15-03	7.500%	MA - 71.74%	Paid Off - 360	May-31-02
31910615 4			88,900.00	88,681.18	Aug-20-03	13.750%	MI - 70.00%	Paid Off - 360	Oct-23-02
101343002 3			190,500.00	189,308.37	Aug-04-03	8.500%	CA - 71.89%	Paid Off - 360	Aug-14-02
31911365 4			225,000.00	223,281.75	Sep-05-03	6.990%	MA - 57.40%	Paid Off - 360	Oct-07-02
101361715 3			59,500.00	59,212.96	Aug-06-03	9.790%	OH - 85.00%	Paid Off - 360	Aug-21-02
31917107 4			50,000.00	48,735.96	Aug-27-03	11.090%	CA - 15.87%	Paid Off - 180	Sep-30-02
101407336 3			158,100.00	157,372.18	Jul-14-03	9.990%	MI - 85.00%	Paid Off - 360	Sep-03-02
31919129 4			15,000.00	14,483.34	Sep-11-03	11.240%	FL - 20.83%	Paid Off - 240	Oct-01-02
101423572 3			80,000.00	79,703.56	Jul-29-03	10.500%	NC - 80.00%	Paid Off - 360	Sep-11-02
31919756 4			50,000.00	48,465.52	Sep-03-03	9.240%	FL - 40.00%	Paid Off - 180	Oct-21-02
101436202 3			277,950.00	276,211.42	Jul-24-03	8.500%	VA - 85.00%	Paid Off - 360	Sep-17-02
31920051 4			145,800.00	145,132.29	Aug-18-03	9.490%	NC - 90.00%	Paid Off - 360	Oct-15-02
31910334 4			486,000.00	482,410.94	Jul-29-03	6.490%	IL - 90.00%	Paid Off - 360	Oct-17-02
31923014 4			160,000.00	158,650.91	Sep-04-03	6.990%	CA - 59.26%	Paid Off - 360	Oct-01-02
31913395 4			144,000.00	140,376.57	Jul-31-03	7.500%	CO - 79.78%	Paid Off - 180	Oct-04-02
31927700 4			70,000.00	69,548.84	Aug-30-03	8.990%	MO - 77.78%	Paid Off - 360	Oct-29-02
31916588 4			438,900.00	436,714.93	Jul-29-03	8.490%	CA - 95.00%	Paid Off - 360	Oct-17-02
31929847 4			499,999.00	496,739.60	Aug-29-03	7.750%	CA - 84.75%	Paid Off - 360	Oct-31-02
31918717 4			15,000.00	14,844.57	Jul-31-03	11.240%	FL - 21.74%	Paid Off - 240	Oct-24-02
31931850 4			30,900.00	30,566.23	Aug-21-03	10.990%	CA - 20.00%	Paid Off - 240	Oct-24-02
31926850 4			53,500.00	51,834.11	Jul-31-03	10.120%	OH - 48.64%	Paid Off - 180	Oct-09-02
31933393 4			277,500.00	275,775.34	Sep-08-03	7.990%	CA - 75.00%	Paid Off - 360	Oct-16-02
31927536 4			164,500.00	162,971.61	Aug-13-03	8.140%	CA - 70.00%	Paid Off - 360	Oct-10-02
31934920 4			328,500.00	325,721.77	Sep-12-03	7.200%	CA - 90.00%	Paid Off - 360	Oct-31-02
31927742 4			139,400.00	137,960.44	Jul-31-03	10.390%	IL - 85.00%	Paid Off - 240	Oct-18-02
31937055 4			391,000.00	388,806.70	Sep-10-03	8.500%	IL - 85.00%	Paid Off - 360	Oct-21-02
31929755 4			187,500.00	186,443.64	Jul-30-03	7.875%	CA - 37.50%	Paid Off - 360	Oct-15-02
31937550 4			433,500.00	431,188.69	Aug-28-03	8.750%	AZ - 85.00%	Paid Off - 360	Oct-31-02
31934466 4			340,000.00	338,081.67	Jul-14-03	7.990%	CA - 73.91%	Paid Off - 360	Oct-15-02
31937741 4			51,200.00	50,892.06	Aug-28-03	8.490%	AL - 80.00%	Paid Off - 360	Oct-31-02
31935299 4			148,000.00	147,264.58	Aug-05-03	8.500%	CA - 80.00%	Paid Off - 360	Oct-18-02
31939226 4			350,000.00	348,367.09	Aug-30-03	9.400%	CA - 60.24%	Paid Off - 360	Oct-31-02
31937436 4			378,250.00	374,190.65	Jul-29-03	6.990%	CA - 85.00%	Paid Off - 360	Oct-21-02
31940968 4			325,000.00	322,881.46	Aug-29-03	7.750%	NV - 79.66%	Paid Off - 360	Oct-23-02
31941495 4			204,000.00	202,980.50	Jul-31-03	8.500%	MD - 79.07%	Paid Off - 360	Oct-31-02
31941529 4			102,750.00	102,115.52	Sep-08-03	8.340%	OH - 75.00%	Paid Off - 360	Oct-30-02
101084622 4			500,000.00	495,768.05	Jul-23-03	8.450%	NY - 66.67%	Paid Off - 360	May-02-02
31941883 4			80,000.00	79,550.29	Aug-12-03	8.490%	NM - 45.71%	Paid Off - 360	Oct-31-02
101087237 4			57,600.00	57,089.04	Jul-15-03	8.750%	MI - 80.00%	Paid Off - 360	May-03-02
101116176 4			97,500.00	96,589.52	Sep-05-03	8.250%	NJ - 69.64%	Paid Off - 360	May-20-02
101112878 4			177,000.00	175,226.79	Jul-24-03	7.500%	NY - 76.96%	Paid Off - 360	May-17-02
101121937 4			392,000.00	389,430.79	Sep-04-03	9.990%	CA - 79.19%	Paid Off - 360	May-22-02
101118826 4			551,250.00	545,452.38	Aug-04-03	7.250%	CA - 75.00%	Paid Off - 360	May-21-02
101148450 4			240,000.00	237,402.45	Sep-08-03	7.500%	CA - 80.00%	Paid Off - 360	May-30-02
101139897 4			292,500.00	290,213.92	Aug-08-03	8.750%	NY - 75.00%	Paid Off - 360	May-29-02
101148484 4			54,250.00	53,876.21	Sep-15-03	9.750%	IA - 83.46%	Paid Off - 360	May-30-02
101148419 4			89,370.00	88,558.41	Jul-28-03	8.000%	TX - 68.75%	Paid Off - 360	May-30-02
101156578 4			361,050.00	354,087.80	Aug-21-03	7.500%	CA - 83.00%	Paid Off - 360	May-31-02
101155786 4			400,000.00	396,776.35	Jul-23-03	8.850%	CA - 64.00%	Paid Off - 360	May-31-02
101158608 4			185,500.00	181,935.68	Aug-30-03	9.990%	FL - 70.00%	Paid Off - 360	May-31-02
101158327 4			121,600.00	116,301.81	Aug-15-03	6.750%	CA - 80.00%	Paid Off - 180	May-31-02
101328417 4			83,000.00	81,787.92	Aug-30-03	10.990%	CA - 20.00%	Paid Off - 240	Aug-06-02
101381283 4			60,000.00	58,593.84	Jul-31-03	10.750%	DC - 10.91%	Paid Off - 180	Aug-28-02
101446334 4			375,000.00	372,765.75	Aug-30-03	8.740%	MI - 75.00%	Paid Off - 360	Sep-20-02
					Page 24 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Realized Loss Report for August 25, 2003 Distribution
	Realized Loss Report for September 25, 2003 Distribution
	Realized Loss Report - Collateral
COLLATERAL REALIZED LOSSES						GROUP 2	GROUP 1	TOTAL
	Current
	Number of Loans Liquidated					-	-1	-1
	Collateral Realized Loss/(Gain) Amount					-	-9,143.43	-9,143.43
	Net Liquidation Proceeds					-	-116,336.76	-116,336.76
	Cumulative
	Number of Loans Liquidated					-	23	23
	Collateral Realized Loss/(Gain) Amount					-	2131,~~972~~115.4487	2131,~~972~~115.4487
	Net Liquidation Proceeds					-	~~259~~376,~~837~~174.5935	~~259~~376,~~837~~174.5935
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.
	Current Realized Losses							09,143.0043
	Current Supplemental Losses (Recoveries)							0.00
	CURRENT NET REALIZED LOSSES							09,143.0043
	Beginning Cumulative Realized Losses							21,972.44
	Current Net Realized Losses							09,143.0043
	Ending Cumulative Realized Losses							2131,~~972~~115.4487
	Current Bankruptcy Losses (Recoveries)							0.00
	Ending Cumulative Bankruptcy Losses							0.00
	Group 1						3 Months Moving Average
	Group 2
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
				Page 25 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Mtg. Securities Trust Inc. 2003-2
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Realized Loss Report for August 25, 2003 Distribution
	Realized Loss Report for September 25, 2003 Distribution
	Realized Loss Report - Collateral
DEFAULT SPEEDS						GROUP 2	GROUP 1	TOTAL
	MDR					0.00%	0.0002%	0.0001%
	3 Months Avg MDR					0.00%	0.0102%	0.01%
	12 Months Avg MDR
	Avg MDR Since Cut-off					0.00%	0.01%	0.01%
	CDR					0.00%	0.0020%	0.0014%
	3 Months Avg CDR					0.00%	0.1420%	0.1015%
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.00%	0.0810%	0.0607%
	SDA					0.00%	0.90%	0.67%
	3 Months Avg SDA Approximation					0.00%	1.03%	0.76%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					0.00%	0.61%	0.45%
	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 2
CDR by Groups					Total CDR
SDA by Groups					Total SDA
				Page 26 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Realized Loss Report for September 25, 2003 Distribution
	Realized Loss Report - Collateral
	Group 1
	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 27 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Realized Loss Detail Report for September 25, 2003 Distribution
	Realized Loss Detail Report - Loans Liquidated During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 1						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 126,000.00						Loan Group 2 = Group 2 Group
Total Prior Principal Balance = 125,480.19
Total Realized Loss Amount = 9,143.43
Total Net Liquidation Proceeds = 116,336.76
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
31932791 3			126,000.00	125,480.19	9,143.43	9.990%	TX - 75.00%	360	Oct-17-02
					Page 28 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Triggers, Adj. Rate Cert. and Miscellaneous Report for September 25, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report
TRIGGER EVENTS						GROUP 2	GROUP 1	TOTAL
	Has the Step Down Date been reached?							No
	Is there a Trigger Event in effect?							No
	Has the Optional Termination Event been reached?							No
ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
				Page 29 of 30				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Additional Certificate Report for September 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-1		0.00	0.00	0.00	0.00	0.00	0.00
	A-2		0.00	0.00	0.00	0.00	0.00	0.00
	A-IO		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	0.00	0.00
				Page 30 of 30				© COPYRIGHT 2003 Deutsche Bank

Filing Compare · NEW CENTURY MORT SEC INC HOME EQUITY LOAN TR SER 2003 2