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): ~~October~~November 2725, 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 ~~October~~November 2725, 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: ~~Oct~~Nov 2926, 2003 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT Monthly Remittance Statement to the Certificateholders dated as of ~~October~~November 2725, 2003.

	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	October 27, 2003 Distribution
	November 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				26
			11.	Realized Loss Detail Report				29
			12.	Triggers, Adj. Rate Cert. and Miscellaneous Report				30
			13.	Additional Certificate Report				31
				Total Number of Pages				31
			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: October 27, 2003
								Distribution Date: November 25, 2003
	Underwriter(s):		Deutsche Bank Underwriter					Record Date: ~~October~~November 24, 2003
								September 30, 2003
								October 31, 2003
						Page 1 of 31					© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	REMIC III
	Certificate Payment Report for October 27, 2003 Distribution
	Certificate Payment Report for November 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			~~574~~540,~~643~~676,~~879~~994.3740	~~781~~666,~~515~~384.6840	3339,~~966~~717,~~884~~490.9831	3440,~~748~~383,~~400~~874.6671	-	-	~~540~~500,~~676~~959,~~994~~504.4008
A-2	FLT,STEP	246,360,000.00			~~202~~193,~~687~~671,~~734~~184.2573	~~279~~242,~~979~~444.3204	913,~~016~~439,~~549~~396.5298	913,~~296~~681,~~528~~841.8402	-	-	~~193~~180,~~671~~231,~~184~~787.7375
A-IO	IN, NTL	-			-	537,982.50	-	537,982.50	-	-	-
M-1	MEZ,FLT	70,427,000.00			70,427,000.00	~~126~~114,~~455~~600.5938	-	~~126~~114,~~455~~600.5938	-	-	70,427,000.00
M-2	MEZ,FLT	64,558,000.00			64,558,000.00	~~179~~162,~~040~~255.8577	-	~~179~~162,~~040~~255.8577	-	-	64,558,000.00
M-3	MEZ,FLT	45,777,000.00			45,777,000.00	~~196~~177,~~129~~741.0192	-	~~196~~177,~~129~~741.0192	-	-	45,777,000.00
M-4	MEZ,FLT	17,607,000.00			17,607,000.00	7366,~~871~~945.1573	-	7366,~~871~~945.1573	-	-	17,607,000.00
CE	SUB	24,650,208.87			24,649,407.49	43,~~159~~983,~~142~~770.2871	-	43,~~159~~983,~~142~~770.2871	-	-	24,649,407.49
P	PO	100.00			100.00	1,~~025~~168,~~607~~504.0425	-	1,~~025~~168,~~607~~504.0425	-	-	100.00
R-III	R	-			-	-	-	-	-	-	-
Total		1,173,781,308.87			1957,~~000~~366,~~350,121~~686.1161	7,~~359~~120,~~723~~629.4270	4253,~~983~~156,~~434~~887.5029	5060,~~343~~277,~~157~~516.9299	-	-	~~957~~904,~~366~~209,~~686~~799.6132
	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	0910/2527/03	1011/2624/03		A-Act/360	64352VCN9	704,402,000.00	~~815~~767.~~789676~~568795	10.~~109474~~946029	4856.~~220881~~384693	4957.~~330355~~330721	~~767~~711.~~568795~~184102
A-2	0910/2527/03	1011/2624/03		A-Act/360	64352VCP4	246,360,000.00	~~822~~786.~~729884~~130803	10.~~136464~~984105	3654.~~599081~~551863	3755.~~735545~~535968	~~786~~731.~~130803~~578940
A-IO	0910/2527/03	1011/2624/03		A-30/360	64352VCQ2	117,378,000.00	1,000.000000	4.583333	-	4.583333	1,000.000000
M-1	0910/2527/03	1011/2624/03		A-Act/360	64352VCR0	70,427,000.00	1,000.000000	1.~~795556~~627222	-	1.~~795556~~627222	1,000.000000
M-2	0910/2527/03	1011/2624/03		A-Act/360	64352VCS8	64,558,000.00	1,000.000000	2.~~773333~~513333	-	2.~~773333~~513333	1,000.000000
M-3	0910/2527/03	1011/2624/03		A-Act/360	64352VCT6	45,777,000.00	1,000.000000	43.~~284444~~882778	-	43.~~284444~~882778	1,000.000000
M-4	0910/2527/03	1011/2624/03		A-Act/360	64352VCU3	17,607,000.00	1,000.000000	43.~~195556~~802222	-	43.~~195556~~802222	1,000.000000
CE				A-30/360		1,198,431,517.74	~~855~~819.~~284189~~417780	3.~~470488~~324154	-	3.~~470488~~324154	~~819~~775.~~417780~~061809
P				-		100.00	1,000.000000	1011,~~256~~685,~~070~~042.~~400000~~500000	-	################	1,000.000000
R-III				-		-	-	-	-	-	-
							Page 2 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	REMIC III
	Certificate Payment Report for October 27, 2003 Distribution
	Certificate Payment Report for November 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		67,~~420~~086,~~003~~387.5292		~~159~~198,~~648~~856,~~768~~032.7030	4,~~076~~586,~~236~~463.9062	~~163~~203,~~725~~442,~~005~~495.6092	~~170~~210,~~145~~528,~~009~~883.1284	-	-	~~540~~500,~~676~~959,~~994~~504.4008
A-2	246,360,000.00		2,~~297~~540,~~928~~372.9498		5064,~~998~~222,~~557~~018.6149	1,~~690~~906,~~257~~193.6676	5266,~~688~~128,~~815~~212.2725	5468,~~986~~668,~~744~~585.2123	-	-	~~193~~180,~~671~~231,~~184~~787.7375
A-IO	-		34,~~765~~303,~~877~~860.5000		-	-	-	34,~~765~~303,~~877~~860.5000	-	-	-
M-1	70,427,000.00		~~906~~1,~~016~~020,616.4684		-	-	-	~~906~~1,~~016~~020,616.4684	-	-	70,427,000.00
M-2	64,558,000.00		1,~~268~~430,~~432~~688.4320		-	-	-	1,~~268~~430,~~432~~688.4320	-	-	64,558,000.00
M-3	45,777,000.00		1,~~379~~557,~~319~~061.8274		-	-	-	1,~~379~~557,~~319~~061.8274	-	-	45,777,000.00
M-4	17,607,000.00		~~519~~586,~~663~~609.8962		-	-	-	~~519~~586,~~663~~609.8962	-	-	17,607,000.00
CE	24,650,208.87		3236,~~539~~523,~~303~~073.1181		801.38	-	801.38	3236,~~540~~523,~~104~~875.4920	-	-	24,649,407.49
P	100.00		45,~~608~~776,~~315~~819.4772		-	-	-	45,~~608~~776,~~315~~819.4772	-	-	100.00
R-III	-		0.01		-	-	-	0.01	-	-	-
Total	1,173,781,308.87		5360,~~704~~825,~~861~~490.1585		~~210~~263,~~648~~078,~~127~~852.7017	56,~~766~~492,~~494~~657.5638	~~216~~269,~~414~~571,~~622~~509.2655	~~270~~330,~~119~~397,~~483~~000.4140	-	-	~~957~~904,~~366~~209,~~686~~799.6132
	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	1.53000%	~~574~~540,~~643~~676,~~879~~994.3740			~~781~~666,~~515~~384.6840	-	-	-	~~781~~666,~~515~~384.6840	~~781~~666,~~515~~384.6840	-
A-2	1.55400%	~~202~~193,~~687~~671,~~734~~184.2573			~~279~~242,~~979~~444.3204	-	-	-	~~279~~242,~~979~~444.3204	~~279~~242,~~979~~444.3204	-
A-IO	5.50000%	117,378,000.00			537,982.50	-	-	-	537,982.50	537,982.50	-
M-1	2.02000%	70,427,000.00			~~126~~114,~~455~~600.5938	-	-	-	~~126~~114,~~455~~600.5938	~~126~~114,~~455~~600.5938	-
M-2	3.12000%	64,558,000.00			~~179~~162,~~040~~255.8577	-	-	-	~~179~~162,~~040~~255.8577	~~179~~162,~~040~~255.8577	-
M-3	4.82000%	45,777,000.00			~~196~~177,~~129~~741.0192	-	-	-	~~196~~177,~~129~~741.0192	~~196~~177,~~129~~741.0192	-
M-4	4.72000%	17,607,000.00			7366,~~871~~945.1573	-	-	-	7366,~~871~~945.1573	7366,~~871~~945.1573	-
CE	5.~~02578~~17856%	1982,~~024~~016,~~999,528~~094.6010			4,~~189~~131,~~612~~481.6354	34,~~000~~689.3110	-	-	4,~~186~~126,~~612~~792.3244	43,~~159~~983,~~142~~770.2871	-
P		100.00			-	-	-	-	-	1,~~025~~168,~~607~~504.0425	-
R-III		-			-	-	-	-	-	-	-
Total		2,~~118~~032,~~078~~111,~~242~~373.22			6,~~364~~099,~~586~~836.7328	34,~~000~~689.3110	-	-	6,~~361~~095,~~586~~147.4218	7,~~359~~120,~~723~~629.4270	-
							Page 3 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Class A-IO Component
	Certificate Payment Report for October 27, 2003 Distribution
	Certificate Payment Report for November 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 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Class A-IO Component
	Certificate Payment Report for October 27, 2003 Distribution
	Certificate Payment Report for November 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	-		23,~~790~~188,~~062~~643.9436		-	-	-	23,~~790~~188,~~062~~643.9436	-	-	-
A-IO-2	-		~~975~~1,~~814~~115,216.5664		-	-	-	~~975~~1,~~814~~115,216.5664	-	-	-
Total	-		34,~~765~~303,~~877~~860.5000		-	-	-	34,~~765~~303,~~877~~860.5000	-	-	-
	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 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Collection Account Report for October 27, 2003 Distribution
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report
SUMMARY						GROUP 2	GROUP 1	TOTAL
	Principal Collections					913,~~010~~403,~~787~~245.1927	3339,~~945~~610,~~177~~651.2807	4253,~~955~~013,~~964~~896.4734
	Principal Withdrawls					0.00	0.00	0.00
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					913,~~010~~403,~~787~~245.1927	3339,~~945~~610,~~177~~651.2807	4253,~~955~~013,~~964~~896.4734
	Interest Collections					1,~~695~~630,~~247~~697.8635	4,~~904~~679,~~059~~587.5433	6,~~599~~310,~~307~~284.4068
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					~~180~~290,~~352~~969.8767	~~845~~877,~~254~~534.1758	1,~~025~~168,~~607~~504.0425
	Interest Fees					(6459,~~348~~389.3184)	(~~173~~155,~~372~~778.6844)	(~~237~~215,~~720~~168.9928)
	TOTAL NET INTEREST					1,~~811~~862,~~252~~277.4218	5,~~575~~401,~~941~~343.0347	7,~~387~~263,~~193~~620.4565
	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION					1015,~~822~~265,~~039~~522.6145	3945,~~521~~011,~~118~~994.3154	5060,~~343~~277,~~157~~516.9299
PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL
	Scheduled Principal Received					~~224~~215,~~344~~936.8810	~~535~~510,~~407~~226.3572	~~759~~726,~~752~~162.2382
	Curtailments					2713,~~248~~461.8513	5926,~~590~~050.61	8639,~~839~~511.4674
	Prepayments in Full					812,~~759~~779,~~193~~341.4618	3338,~~138~~833,~~027~~321.0010	4151,~~897~~612,~~220~~662.4628
	Repurchses/Substitutions					0.00	0.00	0.00
	Liquidations					0444,557.0036	~~239~~333,~~622~~993.3509	~~239~~778,~~622~~550.3545
	Insurance Principal					0.00	0.00	0.00
	Other Additional Principal					0.00	0.00	0.00
	Delinquent Principal					(9599,~~181~~361.3245)	(~~251~~258,~~077~~931.5319)	(~~346~~358,~~258~~292.8564)
	Realized Losses					0(50,050.0050)	(2793,~~470~~677.0346)	(27143,~~470~~727.0396)
	Loss Recoveries					0.00	0.00	0.00
	Substitution Shortfalls					0.00	0.00	0.00
	Loan Adjustments					0.00	0737.0001	0737.0001
	Advanced Principal					9599,~~181~~361.3245	~~251~~258,~~077~~931.5319	~~346~~358,~~258~~292.8564
	TOTAL PRINCIPAL COLLECTED					913,~~010~~403,~~787~~245.1927	3339,~~945~~610,~~177~~651.2807	4253,~~955~~013,~~964~~896.4734
				Page 6 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Collection Account Report for October 27, 2003 Distribution
	Collection Account Report for November 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,~~743~~680,~~628~~625.3379	54,~~067~~832,~~410~~411.3793	6,~~811~~513,~~038~~037.7072
	Repurchased Interest					0.00	0.00	0.00
	Liquidation Interest					03,103.0059	12,~~936~~265.9539	15,~~936~~368.9598
	Insurance Interest					0.00	0.00	0.00
	Other Interest					0.00	0.00	0.00
	Net Prepayment Interest Shortfalls					(1330,~~803~~638.9196)	(7075,~~110~~948.8935)	(83106,~~914~~587.8031)
	Delinquent Interest					(~~790~~808,~~880~~451.9256)	(2,~~456~~500,~~641~~189.7922)	(3,~~247~~308,~~522~~640.7178)
	Realized Losses					0.00	0.00	0.00
	Compensating Interest					1330,~~803~~638.9196	7075,~~110~~948.8935	83106,~~914~~587.8031
	Subsistution Shortfalls					0.00	0.00	0.00
	Civil Releif Act Shortfalls					(~~566~~473.1902)	(24,~~434~~216.1208)	(34,~~000~~689.3110)
	Loss Recoveries					0.00	0.00	0.00
	Loan Adjustments					~~244~~0.0700	0.00	~~244~~0.0700
	Interest Advanced					~~742~~759,~~972~~482.5745	2,~~311~~351,~~083~~648.3175	3,~~054~~111,~~055~~131.8820
	Non-Recoverable Advances					(~~150~~3,589.0090)	(172,~~295~~333.1844)	(175,~~445~~923.1834)
	TOTAL INTEREST COLLECTED					1,~~695~~630,~~247~~697.8635	4,~~904~~679,~~059~~587.5433	6,~~599~~310,~~307~~284.4068
				Page 7 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Collection Account Report for October 27, 2003 Distribution
	Collection Account Report for November 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					~~180~~290,~~352~~969.8767	~~845~~877,~~254~~534.1758	1,~~025~~168,~~607~~504.0425
	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					~~180~~290,~~352~~969.8767	~~845~~877,~~254~~534.1758	1,~~025~~168,~~607~~504.0425
INTEREST - FEES						GROUP 2	GROUP 1	TOTAL
	Current Servicing Fees					6055,~~614~~783.8907	~~162~~145,~~700~~592.5752	~~223~~201,~~315~~375.4659
	Trustee Fee					~~434~~419.1413	1,~~233~~176.1148	1,~~667~~595.2561
	Credit Risk Manager Fee					3,~~256~~143.0844	98,~~248~~823.3064	1211,~~504~~967.3808
	Custodian Fee					4344.20	~~190~~185.7080	~~233~~230.9000
	Extraordinary Trust Fund Expenses					0.00	0.00	0.00
	TOTAL INTEREST OTHER FEES					6459,~~348~~389.3184	~~173~~155,~~372~~778.6844	~~237~~215,~~720~~168.9928
				Page 8 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Credit Enhancement Report for October 27, 2003 Distribution
	Credit Enhancement Report for November 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							27142,~~470~~990.0395
	Overcollateralization Reduction Amount							0.00
	Credit Enhancement Percentage							2324.~~294983~~664454%
				Page 9 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Collateral Report for October 27, 2003 Distribution
	Collateral Report for November 25, 2003 Distribution
	Collateral Report
COLLATERAL						GROUP 2	GROUP 1	TOTAL
	Loan Count:
	Original					1699	6286	7985
	Prior					1,~~517~~472	5,~~493~~282	76,~~010~~754
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(4566)	(~~210~~238)	(~~255~~304)
	Repurchases					-	-	-
	Liquidations					-(2)	(13)	(15)
	Current					1,~~472~~404	5,~~282~~041	6,~~754~~445
	Principal Balance:
	Original					304,149,269.26	869,456,819.63	1,173,606,088.89
	Prior					~~260~~251,~~486~~475,~~165~~378.3112	~~739~~705,~~863~~891,~~955~~308.8049	1957,~~000~~366,~~350,121~~686.1161
	Prefunding					-	-	-
	Scheduled Principal					(~~224~~215,~~344~~936.8810)	(~~535~~510,~~407~~226.3572)	(~~759~~726,~~752~~162.2382)
	Partial and Full Voluntary Prepayments					(812,~~786~~792,~~442~~802.31)	(3338,~~197~~859,~~617~~371.6171)	(4151,~~984~~652,~~059~~174.9202)
	Repurchases					-	-	-
	Liquidations					-(444,557.36)	(~~239~~333,~~622~~993.3509)	(~~239~~778,~~622~~550.3545)
	Current					~~251~~238,~~475~~022,~~378~~082.1235	~~705~~666,~~891~~187,~~308~~716.4997	~~957~~904,~~366~~209,~~686~~799.6132
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 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Collateral Report for October 27, 2003 Distribution
	Collateral Report for November 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.~~030146~~033620%	8.~~221197~~222075%	8.~~171327~~173002%
	Weighted Average Coupon Current					8.~~033620~~034485%	8.~~222075~~218847%	8.~~173002~~170420%
	Weighted Average Months to Maturity Original					342	351	349
	Weighted Average Months to Maturity Prior					~~337~~335	~~346~~345	~~344~~342
	Weighted Average Months to Maturity Current					~~335~~334	~~345~~344	~~342~~341
	Weighted Avg Remaining Amortization Term Original					342	351	349
	Weighted Avg Remaining Amortization Term Prior					~~336~~335	~~346~~344	~~343~~342
	Weighted Avg Remaining Amortization Term Current					~~335~~334	~~344~~343	~~342~~341
	Weighted Average Seasoning Original					5.87	5.85	5.85
	Weighted Average Seasoning Prior					1011.82	1011.79	1011.80
	Weighted Average Seasoning Current					1112.8281	1112.79	1112.8079
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 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Collateral Report for October 27, 2003 Distribution
	Collateral Report for November 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.~~883~~859%	5.~~574~~568%
	Weighted Average Margin Current					2.~~859~~856%	5.~~568~~560%
	Weighted Average Max Rate Original					11.222%	14.183%
	Weighted Average Max Rate Prior					11.~~127~~105%	14.~~129~~126%
	Weighted Average Max Rate Current					11.~~105~~106%	14.~~126~~116%
	Weighted Average Min Rate Original					8.032%	8.233%
	Weighted Average Min Rate Prior					8.~~035~~036%	8.~~222~~223%
	Weighted Average Min Rate Current					8.~~036~~040%	8.~~223~~220%
	Weighted Average Cap Up Original					0.684%	1.273%
	Weighted Average Cap Up Prior					0.~~663~~658%	1.~~264~~263%
	Weighted Average Cap Up Current					0.658%	1.~~263~~262%
	Weighted Average Cap Down Original					0.684%	1.273%
	Weighted Average Cap Down Prior					0.~~663~~658%	1.~~264~~263%
	Weighted Average Cap Down Current					0.658%	1.~~263~~262%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL
	Current Servicing Fees					6055,~~614~~783.8907	~~162~~145,~~700~~592.5752	~~223~~201,~~315~~375.4659
	Delinquent Servicing Fees					4748,~~908~~969.3612	~~145~~148,~~558~~540.4948	~~193~~197,~~466~~509.8560
	TOTAL SERVICING FEES					~~108~~104,~~523~~752.2519	~~308~~294,~~259~~133.0600	~~416~~398,~~782~~885.3119
	Total Servicing Fees					~~108~~104,~~523~~752.2519	~~308~~294,~~259~~133.0600	~~416~~398,~~782~~885.3119
	Delinquent Servicing Fees					(4748,~~908~~969.3612)	(~~145~~148,~~558~~540.4948)	(~~193~~197,~~466~~509.8560)
	Compensating Interest					1330,~~803~~638.9196	7075,~~110~~948.8935	83106,~~914~~587.8031
	COLLECTED SERVICING FEES					7486,~~418~~422.8003	~~232~~221,~~811~~540.4687	307,~~230~~962.2690
ADDITIONAL COLLATERAL INFORMATION						GROUP 2	GROUP 1	TOTAL
	Prepayment Interest Shortfall					1330,~~803~~638.9196	7075,~~110~~948.8935	83106,~~914~~587.8031
	Compensating Interest					(1330,~~803~~638.9196)	(7075,~~110~~948.8935)	(83106,~~914~~587.8031)
	NET PREPAYMENT INTERET SHORTFALLS					0.00	0.00	0.00
	Principal Advances					9599,~~181~~361.3245	~~251~~258,~~077~~931.5319	~~346~~358,~~258~~292.8564
	Interest Advances					~~742~~759,~~972~~482.5745	2,~~311~~351,~~083~~648.3175	3,~~054~~111,~~055~~131.8820
	TOTAL ADVANCES					~~838~~858,~~153~~843.8990	2,~~562~~610,~~160~~579.8494	3,~~400~~469,~~314~~423.7384
				Page 12 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Delinquency Report for October 27, 2003 Distribution
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			25,~~615~~597,~~385~~172.8854	54,~~320~~130,~~254~~009.0847	1,~~905~~316,~~327~~572.4742	3231,~~840~~043,~~967~~754.43
		% Balance			2.6883%	0.5646%	0.2015%	3.43%
		# Loans			~~189~~194	4028	12	~~241~~234
		% # Loans			23.8001%	0.5943%	0.1819%	3.5763%
FORECLOSURE		Balance		-414,687.08	~~754~~432,~~941~~737.1983	58,~~272~~353,~~797~~733.3511	19,~~601~~652,~~425~~851.0388	2528,~~629~~854,~~163~~009.5790
		% Balance		0.0005%	0.0805%	0.5592%	2.0517%	23.6819%
		# Loans		-3	42	4264	~~130~~135	~~176~~204
		% # Loans		0.0005%	0.0603%	0.6299%	12.9209%	23.6117%
BANKRUPTCY		Balance		3,~~506~~390,~~917~~389.1601	~~239~~1,~~600~~139,356.7370	~~336~~639,~~445~~042.4639	35,~~583~~944,~~549~~660.8632	711,~~666~~113,~~513~~448.2142
		% Balance		0.37%	0.0313%	0.0407%	0.3766%	01.8023%
		# Loans		26	310	45	2743	6084
		% # Loans		0.3840%	0.0416%	0.0608%	0.4067%	01.8930%
REO		Balance		-	-	-	1,~~631~~616,~~949~~409.7607	1,~~631~~616,~~949~~409.7607
		% Balance		0.00%	0.00%	0.00%	0.1718%	0.1718%
		# Loans		-	-	-	1617	1617
		% # Loans		0.00%	0.00%	0.00%	0.2426%	0.2426%
TOTAL		Balance		3,~~506~~805,~~917~~076.1609	2627,~~609~~169,~~927~~267.8007	1013,~~929~~122,~~496~~784.8997	2628,~~722~~530,~~252~~493.1269	6772,~~768~~627,~~593~~621.9782
		% Balance		0.3742%	23.7800%	1.1445%	23.7916%	78.0803%
		# Loans		2629	~~196~~206	8697	~~185~~207	~~493~~539
		% # Loans		0.3845%	23.9020%	1.2751%	23.7421%	78.3036%
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 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Delinquency Report for October 27, 2003 Distribution
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report - Group 1 Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			2019,~~748~~739,~~191~~323.2834	42,~~886~~522,~~080~~420.6633	1,~~312~~117,~~286~~766.1291	2623,~~946~~379,~~558~~510.0658
		% Balance			2.9496%	0.6938%	0.1917%	3.8251%
		# Loans			~~157~~164	3820	89	~~203~~193
		% # Loans			23.9725%	0.7240%	0.1518%	3.8483%
FORECLOSURE		Balance		-414,687.08	~~414~~93,~~934~~031.8092	46,~~148~~239,~~489~~670.6286	1314,~~839~~123,~~871~~743.8189	1820,~~403~~871,~~296~~133.2375
		% Balance		0.0006%	0.0601%	0.5994%	12.9612%	23.6113%
		# Loans		-3	31	3751	~~104~~112	~~144~~167
		% # Loans		0.0006%	0.0602%	01.7001%	12.9722%	23.7331%
BANKRUPTCY		Balance		2,~~411~~356,~~991~~544.0228	~~175~~922,~~942~~790.8790	~~273~~202,~~516~~904.4237	34,~~071~~845,~~355~~345.1669	58,~~932~~327,~~805~~585.4724
		% Balance		0.3435%	0.0214%	0.0403%	0.4473%	01.8425%
		# Loans		1920	27	3	2438	4868
		% # Loans		0.3640%	0.0414%	0.06%	0.4575%	01.9135%
REO		Balance		-	-	-	~~895~~1,~~586~~210,819.8367	~~895~~1,~~586~~210,819.8367
		% Balance		0.00%	0.00%	0.00%	0.1318%	0.1318%
		# Loans		-	-	-	1315	1315
		% # Loans		0.00%	0.00%	0.00%	0.2530%	0.2530%
TOTAL		Balance		2,~~411~~771,~~991~~231.0236	2120,~~339~~755,~~068~~146.9516	98,~~308~~964,~~086~~995.7056	1921,~~119~~297,~~099~~676.9216	5253,~~178~~789,~~246~~049.5924
		% Balance		0.3442%	3.0212%	1.3235%	23.7120%	78.3907%
		# Loans		1923	~~162~~172	7874	~~149~~174	~~408~~443
		% # Loans		0.3646%	3.0741%	1.4847%	23.8245%	78.7279%
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 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Delinquency Report for October 27, 2003 Distribution
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report - Group 2 Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			45,~~867~~857,~~194~~849.6020	~~434~~1,~~173~~607,589.4214	~~593~~198,~~041~~805.3551	57,~~894~~664,~~409~~243.3785
		% Balance			12.9446%	0.1768%	0.2408%	23.3422%
		# Loans			3230	28	43	3841
		% # Loans			2.1714%	0.1457%	0.2721%	2.5892%
FORECLOSURE		Balance		-	~~340~~339,~~006~~705.3991	12,~~124~~114,~~307~~062.7325	5,~~761~~529,~~553~~107.2299	7,~~225~~982,~~867~~876.3415
		% Balance		0.00%	0.14%	0.4589%	2.2932%	23.8735%
		# Loans		-	1	513	2623	3237
		% # Loans		0.00%	0.07%	0.3493%	1.7764%	2.1764%
BANKRUPTCY		Balance		1,~~094~~033,~~926~~844.1473	63216,~~657~~565.8680	62436,~~929~~138.0402	~~512~~1,~~194~~099,314.7063	12,~~733~~785,~~707~~863.7418
		% Balance		0.4443%	0.0309%	0.0318%	0.2046%	01.6917%
		# Loans		76	13	12	35	1216
		% # Loans		0.4843%	0.0721%	0.0714%	0.2036%	01.8214%
REO		Balance		-	-	-	~~736~~405,~~362~~589.9340	~~736~~405,~~362~~589.9340
		% Balance		0.00%	0.00%	0.00%	0.2917%	0.2917%
		# Loans		-	-	-	32	32
		% # Loans		0.00%	0.00%	0.00%	0.2014%	0.2014%
TOTAL		Balance		1,~~094~~033,~~926~~844.1473	56,~~270~~414,~~858~~120.8591	14,~~621~~157,~~410~~789.1941	7,~~603~~232,~~152~~817.2053	1518,~~590~~838,~~347~~572.3858
		% Balance		0.4443%	2.1069%	01.6475%	3.0204%	67.2091%
		# Loans		76	34	823	3633	8596
		% # Loans		0.4843%	2.3142%	01.5464%	2.4535%	56.7784%
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 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	REO Report for October 27, 2003 Distribution
	REO Report for November 25, 2003 Distribution
	REO Report - Mortgage Loans that Become REO During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 7				Loan Group 1 = Group 1 Group; REO Book Value = Not Available
Total Loan Count = 3				Loan Group 1 = Group 1 Group; REO Book Value = Not Available
Total Original Principal Balance = 468,512.00				Loan Group 2 = Group 2 Group; REO Book Value = Not Available
Total Original Principal Balance = 417,600.00				Loan Group 2 = Group 2 Group; REO Book Value = Not Available
Total Current Balance = 465,752.84
Total Current Balance = 414,775.16
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
725122 1		73,500.00	73,243.12	Mar-01-03	11.750%	TX - 75.00%	360	Oct-30-02
723131 1		73,600.00	73,130.98	Mar-01-03	9.550%	FL - 80.00%	360	Oct-30-02
31931645 3		60,750.00	60,330.46	May-01-03	8.500%	AL - 90.00%	360	Oct-25-02
31929193 3		209,000.00	207,569.18	Feb-01-03	8.990%	CO - 95.00%	360	Oct-07-02
31931942 3		69,562.00	69,318.85	Mar-01-03	11.750%	TX - 75.00%	360	Oct-22-02
31929458 3		135,000.00	134,075.00	Jun-01-03	8.990%	MI - 90.00%	360	Oct-30-02
31940190 3		80,000.00	79,629.87	Jan-01-03	10.440%	TX - 80.00%	360	Oct-29-02
101091833 3		64,000.00	63,550.33	Jan-01-03	10.340%	MI - 80.00%	360	May-07-02
101153781 3		71,400.00	70,738.22	Feb-01-03	8.990%	TN - 85.00%	360	May-31-02
31921364 4		49,300.00	48,941.99	Apr-01-03	8.250%	MI - 85.00%	360	Oct-07-02
				Page 16 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Report for October 27, 2003 Distribution
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL
	Current
	Number of Paid in Full Loans					4566	~~210~~238	~~255~~304
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					4566	~~210~~238	~~255~~304
	Paid in Full Balance					812,~~759~~779,~~193~~341.4618	3338,~~138~~833,~~027~~321.0010	4151,~~897~~612,~~220~~662.4628
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					2713,~~248~~461.8513	5926,~~590~~050.61	8639,~~839~~511.4674
	Total Prepayment Amount					812,~~786~~792,~~442~~802.31	3338,~~197~~859,~~617~~371.6171	4151,~~984~~652,~~059~~174.9202
	Cumulative
	Number of Paid in Full Loans					~~227~~293	1,~~000~~238	1,~~227~~531
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					~~227~~293	1,~~000~~238	1,~~227~~531
	Paid in Full Balance					5063,~~779~~558,~~182~~523.5472	~~158~~197,~~281~~114,~~563~~884.4757	~~209~~260,~~060~~673,~~746~~408.0129
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					~~204~~217,~~450~~912.9407	~~560~~586,~~798~~848.2081	~~765~~804,~~249~~760.1488
	Total Prepayment Amount					5063,~~983~~776,~~633~~435.4879	~~158~~197,~~842~~701,~~361~~733.6738	~~209~~261,~~825~~478,~~995~~169.1517
SPACE INTENTIONALLY LEFT BLANK
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 17 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Report for October 27, 2003 Distribution
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL
	SMM					35.3809%	45.4951%	45.2040%
	3 Months Avg SMM					34.5623%	4.0664%	34.9353%
	12 Months Avg SMM
	Avg SMM Since Cut-off					2.6091%	23.8519%	23.7912%
	CPR					3346.7859%	4249.3834%	4048.2463%
	3 Months Avg CPR					3540.3148%	3943.2142%	3842.2167%
	12 Months Avg CPR
	Avg CPR Since Cut-off					2729.0987%	2932.3321%	2831.7561%
	PSA					~~1429~~1818.1942%	~~1797~~1929.1518%	~~1705~~1900.6256%
	3 Months Avg PSA Approximation					~~1632~~1713.2825%	~~1815~~1841.5932%	~~1768~~1808.7329%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					~~1532~~1600.8025%	~~1663~~1729.0807%	~~1629~~1695.4378%
	Group 1
	Group 2
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 18 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Report for October 27, 2003 Distribution
	Prepayment Report for November 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 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for October 27, 2003 Distribution
	Prepayment Detail Report for November 25, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 255						Loan Group 1 = Group 1 Group
Total Loan Count = 304						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 42,255,284.40						Loan Group 2 = Group 2 Group
Total Original Principal Balance = 52,104,121.00						Loan Group 2 = Group 2 Group
Total Prepayment Amount = 41,897,220.46
Total Prepayment Amount = 51,612,662.28
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
672727 1			130,000.00	128,957.39	Sep-17-03	7.750%	CA - 60.47%	Paid Off - 360	Oct-04-02
656173 1			102,000.00	99,529.72	Oct-03-03	7.750%	CA - 85.00%	Paid Off - 360	Oct-09-02
674612 1			252,000.00	250,070.87	Sep-22-03	7.990%	CA - 90.00%	Paid Off - 360	Oct-17-02
661070 1			105,000.00	104,493.84	Oct-29-03	10.250%	TX - 75.00%	Paid Off - 360	Oct-15-02
680507 1			135,000.00	134,275.27	Sep-02-03	9.250%	CA - 90.00%	Paid Off - 360	Oct-21-02
677149 1			77,000.00	76,134.54	Oct-30-03	7.250%	TX - 81.91%	Paid Off - 360	Oct-10-02
689519 1			162,400.00	161,220.86	Sep-30-03	8.250%	IL - 80.00%	Paid Off - 360	Oct-31-02
679373 1			199,750.00	198,081.31	Oct-03-03	8.000%	CA - 85.00%	Paid Off - 360	Oct-04-02
692447 1			233,750.00	232,048.07	Sep-30-03	7.740%	MI - 85.00%	Paid Off - 360	Oct-07-02
688486 1			318,750.00	316,657.31	Oct-08-03	8.750%	CA - 85.00%	Paid Off - 360	Oct-31-02
693995 1			310,000.00	307,386.13	Sep-09-03	6.990%	CA - 79.49%	Paid Off - 360	Oct-15-02
690505 1			318,750.00	315,484.23	Oct-21-03	7.500%	FL - 85.00%	Paid Off - 360	Oct-03-02
695748 1			146,500.00	145,581.72	Sep-16-03	8.490%	FL - 77.11%	Paid Off - 360	Oct-15-02
690801 1			161,500.00	160,551.78	Oct-13-03	9.750%	CA - 85.00%	Paid Off - 360	Oct-07-02
696122 1			70,000.00	69,542.48	Sep-22-03	9.500%	IL - 79.55%	Paid Off - 360	Oct-28-02
694447 1			120,000.00	119,201.64	Oct-27-03	8.750%	IL - 75.00%	Paid Off - 360	Oct-17-02
696590 1			144,000.00	143,099.71	Sep-02-03	8.990%	NV - 66.36%	Paid Off - 360	Oct-09-02
694719 1			166,600.00	165,558.38	Oct-08-03	8.990%	CA - 85.00%	Paid Off - 360	Oct-28-02
696640 1			179,994.00	179,390.71	Sep-26-03	11.480%	CA - 60.00%	Paid Off - 360	Oct-09-02
695256 1			178,500.00	177,150.50	Oct-30-03	8.500%	MA - 85.00%	Paid Off - 360	Oct-02-02
696803 1			182,000.00	180,610.58	Sep-12-03	7.500%	MI - 70.00%	Paid Off - 360	Oct-18-02
695569 1			97,750.00	97,138.78	Oct-03-03	8.990%	CA - 85.00%	Paid Off - 360	Oct-22-02
696978 1			172,500.00	171,114.39	Sep-26-03	7.240%	CA - 80.23%	Paid Off - 360	Oct-15-02
697875 1			70,800.00	70,473.23	Oct-02-03	10.990%	PA - 69.41%	Paid Off - 360	Oct-15-02
697994 1			226,950.00	224,913.75	Sep-08-03	7.490%	CA - 85.00%	Paid Off - 360	Oct-08-02
699227 1			135,150.00	134,116.41	Oct-30-03	7.990%	CT - 85.00%	Paid Off - 360	Oct-11-02
700296 1			170,000.00	168,637.20	Sep-04-03	7.250%	MA - 46.58%	Paid Off - 360	Oct-24-02
700280 1			161,500.00	160,264.96	Oct-21-03	7.990%	NY - 85.00%	Paid Off - 360	Oct-17-02
700844 1			133,200.00	132,595.91	Sep-30-03	12.310%	CA - 61.38%	Paid Off - 360	Sep-30-02
700718 1			40,000.00	37,340.94	Oct-21-03	8.750%	OH - 56.34%	Paid Off - 120	Oct-04-02
702005 1			188,000.00	186,793.45	Sep-04-03	8.500%	DC - 80.00%	Paid Off - 360	Oct-25-02
700789 1			150,000.00	148,852.85	Oct-27-03	7.990%	CA - 73.53%	Paid Off - 360	Oct-22-02
702160 1			63,000.00	62,613.94	Sep-30-03	8.990%	IN - 75.00%	Paid Off - 360	Oct-17-02
701113 1			172,300.00	170,616.71	Oct-01-03	7.990%	MA - 84.88%	Paid Off - 360	Oct-08-02
702545 1			223,500.00	222,234.51	Sep-18-03	8.990%	CT - 75.00%	Paid Off - 360	Oct-21-02
701310 1			175,000.00	173,595.82	Oct-30-03	7.750%	CA - 74.47%	Paid Off - 360	Oct-31-02
702707 1			236,000.00	234,368.06	Sep-03-03	8.000%	NJ - 80.00%	Paid Off - 360	Oct-11-02
701444 1			103,500.00	102,723.76	Oct-15-03	8.640%	IL - 90.00%	Paid Off - 360	Oct-02-02
702755 1			182,000.00	180,861.57	Sep-19-03	8.500%	CA - 78.79%	Paid Off - 360	Oct-07-02
702728 1			120,750.00	119,523.44	Oct-17-03	7.000%	CO - 66.35%	Paid Off - 360	Oct-10-02
703072 1			152,000.00	150,781.48	Sep-25-03	7.250%	CA - 86.86%	Paid Off - 360	Oct-07-02
704047 1			356,250.00	322,230.94	Oct-29-03	6.990%	NY - 75.00%	Paid Off - 360	Oct-04-02
703291 1			178,750.00	177,794.43	Sep-23-03	9.750%	CA - 65.00%	Paid Off - 360	Oct-04-02
705991 1			57,880.00	57,453.84	Oct-30-03	8.640%	SC - 68.09%	Paid Off - 360	Oct-31-02
704594 1			158,000.00	157,030.68	Sep-08-03	8.750%	MA - 74.53%	Paid Off - 360	Oct-09-02
707163 1			280,000.00	277,862.99	Oct-31-03	8.000%	NY - 70.00%	Paid Off - 360	Oct-15-02
704949 1			187,000.00	185,890.69	Sep-16-03	8.770%	CA - 85.00%	Paid Off - 360	Oct-18-02
707407 1			99,000.00	98,381.02	Oct-23-03	8.990%	PA - 90.00%	Paid Off - 360	Oct-15-02
705204 1			92,000.00	91,394.82	Sep-12-03	8.250%	CA - 70.77%	Paid Off - 360	Oct-10-02
707531 1			260,000.00	258,112.18	Oct-15-03	8.250%	CA - 78.79%	Paid Off - 360	Oct-04-02
705512 1			280,000.00	277,641.29	Sep-09-03	7.500%	CA - 80.00%	Paid Off - 360	Oct-03-02
707732 1			130,000.00	128,858.93	Oct-07-03	7.750%	CA - 72.22%	Paid Off - 360	Oct-04-02
705558 1			188,800.00	187,619.67	Sep-08-03	8.990%	CA - 80.00%	Paid Off - 360	Oct-01-02
707965 1			237,300.00	235,112.43	Oct-23-03	7.500%	CA - 87.89%	Paid Off - 360	Oct-04-02
705978 1			108,800.00	107,992.50	Sep-23-03	8.140%	AZ - 80.00%	Paid Off - 360	Oct-03-02
709174 1			212,000.00	210,674.58	Oct-23-03	8.990%	TX - 80.00%	Paid Off - 360	Oct-08-02
706068 1			180,500.00	178,903.46	Sep-26-03	7.250%	CA - 88.05%	Paid Off - 360	Oct-09-02
709564 1			245,650.00	243,792.95	Oct-27-03	8.500%	CA - 85.00%	Paid Off - 360	Oct-04-02
706492 1			70,000.00	69,634.92	Sep-16-03	9.390%	IN - 70.00%	Paid Off - 360	Oct-21-02
709597 1			106,000.00	105,245.10	Oct-14-03	9.000%	MI - 82.17%	Paid Off - 360	Oct-07-02
707445 1			161,500.00	160,585.50	Sep-03-03	8.990%	CA - 85.00%	Paid Off - 360	Oct-09-02
710333 1			50,000.00	49,703.60	Oct-08-03	9.250%	PA - 64.10%	Paid Off - 360	Oct-04-02
707724 1			100,000.00	99,156.73	Sep-10-03	6.990%	MA - 39.68%	Paid Off - 360	Oct-11-02
710476 1			151,200.00	150,019.62	Oct-22-03	8.000%	IL - 90.00%	Paid Off - 360	Oct-25-02
708139 1			50,000.00	49,646.04	Sep-11-03	9.250%	IA - 55.56%	Paid Off - 360	Oct-10-02
710487 1			101,000.00	99,964.39	Oct-22-03	7.250%	CA - 72.14%	Paid Off - 360	Oct-03-02
708591 1			213,750.00	212,539.67	Sep-29-03	8.990%	CA - 75.00%	Paid Off - 360	Oct-10-02
710912 1			300,700.00	296,308.04	Oct-20-03	6.500%	CA - 56.63%	Paid Off - 360	Oct-03-02
708811 1			232,000.00	230,686.40	Sep-05-03	8.990%	CA - 80.00%	Paid Off - 360	Oct-28-02
711016 1			195,300.00	193,665.18	Oct-24-03	7.990%	CA - 90.00%	Paid Off - 360	Oct-07-02
708880 1			255,000.00	253,053.37	Sep-26-03	7.500%	FL - 85.00%	Paid Off - 360	Oct-11-02
711341 1			175,200.00	174,309.04	Oct-29-03	9.990%	NJ - 80.00%	Paid Off - 360	Oct-15-02
709437 1			105,000.00	104,198.41	Sep-17-03	7.500%	FL - 75.00%	Paid Off - 360	Oct-29-02
711699 1			160,000.00	158,838.28	Oct-17-03	8.250%	CA - 80.00%	Paid Off - 360	Oct-28-02
709457 1			134,000.00	133,235.06	Sep-30-03	8.950%	OH - 74.44%	Paid Off - 360	Oct-11-02
711724 1			100,000.00	98,450.14	Oct-15-03	8.740%	IL - 80.00%	Paid Off - 360	Oct-07-02
709574 1			265,000.00	263,481.74	Sep-25-03	9.000%	NY - 77.19%	Paid Off - 360	Oct-16-02
711911 1			202,300.00	200,831.21	Oct-07-03	8.250%	CA - 85.00%	Paid Off - 360	Oct-25-02
709892 1			55,000.00	54,784.34	Sep-23-03	10.750%	ID - 31.43%	Paid Off - 360	Oct-16-02
712266 1			107,250.00	106,652.49	Oct-03-03	9.990%	CA - 75.00%	Paid Off - 360	Oct-07-02
710282 1			85,000.00	84,493.55	Sep-09-03	8.740%	IL - 85.00%	Paid Off - 360	Oct-28-02
712330 1			163,200.00	161,886.08	Oct-06-03	8.250%	CA - 85.00%	Paid Off - 360	Oct-31-02
710352 1			204,000.00	202,198.36	Sep-30-03	6.750%	MA - 85.00%	Paid Off - 360	Oct-09-02
712373 1			109,500.00	108,850.92	Oct-16-03	9.250%	FL - 72.04%	Paid Off - 360	Oct-07-02
710363 1			84,000.00	83,502.06	Sep-22-03	9.250%	AZ - 80.00%	Paid Off - 360	Oct-11-02
712637 1			238,000.00	236,022.71	Oct-24-03	7.620%	CA - 85.00%	Paid Off - 360	Oct-25-02
710460 1			157,523.00	156,215.13	Sep-25-03	7.500%	CA - 61.77%	Paid Off - 360	Oct-22-02
712741 1			225,000.00	223,789.61	Oct-29-03	9.750%	IL - 83.33%	Paid Off - 360	Oct-25-02
					Page 20 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for October 27, 2003 Distribution
	Prepayment Detail Report for November 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
710543 1			220,000.00	218,475.71	Sep-25-03	7.990%	CA - 80.00%	Paid Off - 360	Oct-15-02
713044 1			142,500.00	141,151.19	Oct-06-03	6.900%	CA - 51.82%	Paid Off - 360	Oct-21-02
711006 1			151,300.00	150,399.60	Sep-23-03	8.750%	MN - 85.00%	Paid Off - 360	Oct-11-02
713145 1			123,920.00	122,823.85	Oct-29-03	7.250%	RI - 80.00%	Paid Off - 360	Oct-09-02
712018 1			75,000.00	74,299.98	Sep-11-03	6.500%	OR - 51.72%	Paid Off - 360	Oct-18-02
713206 1			171,500.00	170,627.94	Oct-22-03	9.990%	CA - 67.25%	Paid Off - 360	Oct-22-02
712382 1			170,400.00	169,615.57	Sep-03-03	9.990%	CA - 80.00%	Paid Off - 360	Oct-24-02
713241 1			150,000.00	148,472.68	Oct-27-03	6.990%	CA - 68.18%	Paid Off - 360	Oct-04-02
712570 1			178,000.00	176,941.61	Sep-26-03	8.750%	RI - 71.77%	Paid Off - 360	Oct-17-02
713351 1			51,000.00	50,647.79	Oct-10-03	8.500%	NM - 60.00%	Paid Off - 360	Oct-22-02
713258 1			151,000.00	149,845.04	Sep-04-03	7.490%	IL - 69.27%	Paid Off - 360	Oct-21-02
713358 1			233,750.00	231,780.91	Oct-03-03	7.500%	CA - 85.00%	Paid Off - 360	Oct-16-02
713658 1			225,000.00	223,728.57	Sep-24-03	9.000%	NJ - 75.00%	Paid Off - 360	Oct-22-02
713380 1			140,250.00	138,888.80	Oct-27-03	7.240%	CA - 85.00%	Paid Off - 360	Oct-07-02
713752 1			166,500.00	165,557.27	Sep-23-03	8.990%	CT - 70.55%	Paid Off - 360	Oct-29-02
713491 1			262,500.00	260,079.37	Oct-02-03	7.500%	CA - 75.00%	Paid Off - 360	Oct-04-02
713861 1			200,000.00	198,614.02	Sep-22-03	7.990%	CA - 62.50%	Paid Off - 360	Oct-24-02
713685 1			75,000.00	74,618.30	Oct-21-03	11.000%	MI - 50.68%	Paid Off - 360	Oct-25-02
713862 1			240,750.00	238,910.84	Sep-04-03	7.500%	CA - 75.00%	Paid Off - 360	Oct-04-02
713730 1			180,000.00	178,255.06	Oct-16-03	7.250%	CA - 83.72%	Paid Off - 360	Oct-10-02
714232 1			292,500.00	290,267.08	Sep-03-03	7.500%	NY - 90.00%	Paid Off - 360	Oct-15-02
714128 1			142,000.00	141,112.18	Oct-20-03	8.990%	CA - 68.93%	Paid Off - 360	Oct-23-02
714705 1			122,400.00	121,422.37	Sep-18-03	7.500%	CA - 85.00%	Paid Off - 360	Oct-15-02
714706 1			45,329.00	45,041.19	Oct-15-03	8.990%	IN - 57.38%	Paid Off - 360	Oct-09-02
714766 1			193,600.00	192,119.15	Sep-04-03	7.490%	CA - 80.00%	Paid Off - 360	Oct-17-02
715204 1			142,000.00	140,914.07	Oct-09-03	7.990%	MN - 81.14%	Paid Off - 360	Oct-15-02
714867 1			190,000.00	188,476.80	Sep-19-03	7.250%	CA - 42.22%	Paid Off - 360	Oct-31-02
715397 1			287,100.00	284,904.52	Oct-29-03	7.990%	CA - 90.00%	Paid Off - 360	Oct-18-02
715110 1			182,750.00	181,266.79	Sep-09-03	7.990%	NJ - 85.00%	Paid Off - 360	Oct-11-02
715719 1			261,000.00	258,203.85	Oct-01-03	6.250%	CA - 38.10%	Paid Off - 360	Oct-24-02
715855 1			207,000.00	205,192.36	Sep-04-03	7.250%	MI - 90.00%	Paid Off - 360	Oct-25-02
715726 1			195,500.00	193,602.06	Oct-01-03	6.990%	CA - 85.00%	Paid Off - 360	Oct-31-02
716222 1			195,840.00	194,551.75	Sep-22-03	8.250%	FL - 85.00%	Paid Off - 360	Oct-16-02
715954 1			233,750.00	232,364.35	Oct-08-03	9.250%	NJ - 85.00%	Paid Off - 360	Oct-09-02
716572 1			80,000.00	79,467.22	Sep-10-03	8.500%	CA - 80.00%	Paid Off - 360	Oct-18-02
715998 1			59,000.00	58,591.70	Oct-30-03	8.490%	OK - 73.75%	Paid Off - 360	Oct-21-02
716908 1			115,300.00	114,461.66	Sep-03-03	7.750%	MI - 65.89%	Paid Off - 360	Oct-15-02
716249 1			81,000.00	80,566.04	Oct-17-03	9.750%	MI - 75.00%	Paid Off - 360	Oct-21-02
717465 1			94,400.00	93,742.97	Sep-24-03	7.990%	RI - 80.00%	Paid Off - 360	Oct-17-02
716278 1			112,000.00	111,143.49	Oct-20-03	7.990%	OH - 80.00%	Paid Off - 360	Oct-24-02
718037 1			102,400.00	101,616.72	Sep-26-03	7.490%	MI - 80.00%	Paid Off - 360	Oct-16-02
716660 1			259,250.00	257,267.47	Oct-13-03	7.990%	CA - 85.00%	Paid Off - 360	Oct-11-02
718060 1			170,000.00	168,498.70	Sep-26-03	6.750%	CA - 85.00%	Paid Off - 360	Oct-17-02
716784 1			166,400.00	164,983.76	Oct-07-03	7.500%	CA - 80.00%	Paid Off - 360	Oct-09-02
718210 1			123,250.00	122,677.94	Sep-25-03	9.990%	IL - 85.00%	Paid Off - 360	Oct-25-02
717209 1			104,673.00	104,019.55	Oct-03-03	9.000%	MI - 74.77%	Paid Off - 360	Oct-22-02
718262 1			120,000.00	119,235.40	Sep-17-03	8.500%	MN - 71.43%	Paid Off - 360	Oct-22-02
717590 1			47,920.00	47,620.32	Oct-28-03	8.990%	MI - 80.00%	Paid Off - 360	Oct-31-02
718303 1			220,000.00	218,057.12	Sep-24-03	6.750%	OR - 80.00%	Paid Off - 360	Oct-18-02
717899 1			111,000.00	110,187.67	Oct-07-03	8.490%	FL - 84.73%	Paid Off - 360	Oct-18-02
718404 1			177,100.00	175,813.03	Sep-02-03	7.750%	CA - 70.00%	Paid Off - 360	Oct-31-02
718322 1			166,500.00	164,954.16	Oct-02-03	7.000%	CA - 90.00%	Paid Off - 360	Oct-10-02
718592 1			126,000.00	125,211.80	Sep-25-03	8.500%	CO - 75.00%	Paid Off - 360	Oct-23-02
718663 1			176,250.00	174,898.62	Oct-15-03	7.990%	CA - 75.00%	Paid Off - 360	Oct-31-02
719054 1			283,500.00	281,535.73	Sep-12-03	7.990%	CA - 90.00%	Paid Off - 360	Oct-17-02
718902 1			157,500.00	156,508.36	Oct-30-03	9.120%	MA - 75.00%	Paid Off - 360	Oct-28-02
719608 1			56,950.00	56,548.25	Sep-29-03	7.900%	IN - 85.00%	Paid Off - 360	Oct-30-02
719265 1			170,000.00	168,771.80	Oct-13-03	8.275%	FL - 85.00%	Paid Off - 360	Oct-21-02
719917 1			189,000.00	187,663.60	Sep-04-03	7.900%	CA - 90.00%	Paid Off - 360	Oct-23-02
719352 1			301,750.00	299,442.42	Oct-06-03	7.990%	CA - 85.00%	Paid Off - 360	Oct-29-02
720091 1			105,000.00	104,272.43	Sep-29-03	7.990%	CA - 88.98%	Paid Off - 360	Oct-21-02
719475 1			100,000.00	98,938.66	Oct-27-03	6.300%	CA - 80.00%	Paid Off - 360	Oct-18-02
720392 1			203,000.00	201,998.86	Sep-18-03	9.660%	CA - 70.00%	Paid Off - 360	Oct-15-02
719815 1			143,650.00	142,958.34	Oct-22-03	10.250%	WA - 85.00%	Paid Off - 360	Oct-31-02
720417 1			208,800.00	207,617.79	Sep-15-03	8.990%	TN - 90.00%	Paid Off - 360	Oct-15-02
719905 1			142,500.00	141,913.44	Oct-03-03	10.990%	MA - 75.00%	Paid Off - 360	Oct-29-02
720651 1			109,600.00	109,067.67	Sep-16-03	9.750%	IL - 80.00%	Paid Off - 360	Oct-30-02
719995 1			152,250.00	150,903.27	Oct-17-03	7.250%	CA - 60.90%	Paid Off - 360	Oct-16-02
720755 1			203,000.00	201,596.23	Sep-30-03	8.000%	CA - 80.56%	Paid Off - 360	Oct-23-02
720699 1			304,000.00	301,028.06	Oct-02-03	6.750%	CA - 80.00%	Paid Off - 360	Oct-21-02
720941 1			105,600.00	104,938.11	Sep-04-03	8.490%	FL - 80.00%	Paid Off - 360	Oct-16-02
720832 1			233,750.00	231,777.06	Oct-08-03	7.490%	CA - 85.00%	Paid Off - 360	Oct-17-02
720961 1			293,400.00	291,470.08	Sep-30-03	8.250%	NY - 90.00%	Paid Off - 360	Oct-22-02
721278 1			150,300.00	149,150.56	Oct-01-03	7.990%	HI - 90.00%	Paid Off - 360	Oct-16-02
720989 1			48,000.00	47,684.26	Sep-23-03	8.250%	MI - 49.48%	Paid Off - 360	Oct-22-02
721309 1			141,600.00	140,622.27	Oct-07-03	8.500%	CA - 80.00%	Paid Off - 360	Oct-28-02
721102 1			40,800.00	40,587.49	Sep-29-03	9.900%	MO - 80.00%	Paid Off - 360	Oct-30-02
721596 1			230,000.00	228,411.78	Oct-23-03	8.500%	NY - 54.76%	Paid Off - 360	Oct-21-02
721346 1			260,000.00	258,289.74	Sep-23-03	8.250%	AZ - 80.00%	Paid Off - 360	Oct-31-02
721620 1			280,500.00	278,239.68	Oct-02-03	7.760%	CA - 85.00%	Paid Off - 360	Oct-31-02
721589 1			91,650.00	90,122.25	Sep-17-03	8.400%	AL - 65.00%	Paid Off - 240	Oct-21-02
721861 1			190,800.00	189,207.32	Oct-17-03	8.500%	FL - 90.00%	Paid Off - 360	Oct-15-02
722938 1			212,483.00	211,084.39	Sep-30-03	8.250%	WA - 83.33%	Paid Off - 360	Oct-30-02
721943 1			247,400.00	244,493.09	Oct-31-03	5.950%	IL - 90.00%	Paid Off - 360	Oct-30-02
723104 1			189,600.00	188,152.65	Sep-11-03	7.500%	MI - 80.00%	Paid Off - 360	Oct-30-02
721954 1			252,000.00	249,873.06	Oct-02-03	7.490%	CA - 80.00%	Paid Off - 360	Oct-31-02
723244 1			175,500.00	174,258.94	Sep-10-03	7.890%	CA - 90.00%	Paid Off - 360	Oct-30-02
722008 1			315,000.00	312,346.54	Oct-24-03	7.500%	CA - 65.63%	Paid Off - 360	Oct-25-02
723646 1			105,400.00	104,740.64	Sep-16-03	8.500%	MO - 85.00%	Paid Off - 360	Oct-29-02
723266 1			107,100.00	106,430.33	Oct-27-03	8.990%	CO - 85.00%	Paid Off - 360	Oct-29-02
723740 1			115,600.00	114,007.31	Sep-04-03	9.850%	IL - 80.00%	Paid Off - 360	Oct-22-02
723509 1			105,000.00	104,237.65	Oct-17-03	8.250%	FL - 75.00%	Paid Off - 360	Oct-30-02
724069 1			221,900.00	220,730.62	Sep-04-03	10.250%	NH - 70.00%	Paid Off - 360	Oct-25-02
723972 1			191,000.00	189,209.44	Oct-06-03	6.990%	CA - 84.89%	Paid Off - 360	Oct-24-02
724327 1			254,800.00	252,948.45	Sep-23-03	7.750%	IL - 76.98%	Paid Off - 360	Oct-21-02
724001 1			133,000.00	131,640.92	Oct-06-03	6.500%	CA - 39.70%	Paid Off - 360	Oct-25-02
724758 1			311,000.00	309,074.71	Sep-03-03	8.750%	MA - 77.75%	Paid Off - 360	Oct-31-02
724106 1			115,000.00	113,930.57	Oct-24-03	7.250%	CA - 79.86%	Paid Off - 360	Oct-28-02
725981 1			297,000.00	295,046.36	Sep-25-03	8.250%	CA - 86.09%	Paid Off - 360	Oct-31-02
724200 1			225,000.00	223,279.34	Oct-15-03	7.990%	CA - 73.77%	Paid Off - 360	Oct-24-02
729176 1			56,000.00	55,631.66	Sep-23-03	8.250%	MN - 52.83%	Paid Off - 360	Oct-30-02
724369 1			51,850.00	51,452.49	Oct-06-03	7.990%	NE - 85.00%	Paid Off - 360	Oct-30-02
686168 2			360,000.00	357,386.22	Sep-10-03	8.250%	CA - 80.00%	Paid Off - 360	Oct-11-02
725481 1			119,000.00	118,089.90	Oct-29-03	7.990%	IL - 87.50%	Paid Off - 360	Oct-23-02
					Page 21 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for October 27, 2003 Distribution
	Prepayment Detail Report for November 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
694611 2			122,400.00	121,594.78	Sep-12-03	8.250%	CA - 77.47%	Paid Off - 360	Oct-04-02
725660 1			124,670.00	123,880.77	Oct-29-03	9.270%	OR - 68.50%	Paid Off - 360	Oct-31-02
696455 2			442,000.00	439,149.87	Sep-23-03	8.625%	CA - 85.00%	Paid Off - 360	Oct-15-02
726013 1			76,500.00	75,882.47	Oct-03-03	8.195%	NM - 90.00%	Paid Off - 360	Oct-31-02
697215 2			253,600.00	251,842.94	Sep-29-03	7.990%	VA - 80.00%	Paid Off - 360	Oct-15-02
728536 1			114,000.00	112,574.88	Oct-06-03	7.750%	VA - 75.00%	Paid Off - 360	Oct-31-02
697829 2			216,000.00	214,430.32	Sep-17-03	7.750%	CA - 78.55%	Paid Off - 360	Oct-15-02
730583 1			136,000.00	134,917.89	Oct-29-03	7.790%	IL - 80.00%	Paid Off - 360	Oct-31-02
703333 2			59,000.00	57,605.54	Sep-24-03	11.990%	OR - 32.60%	Paid Off - 180	Sep-30-02
730728 1			202,500.00	200,794.23	Oct-02-03	7.500%	CA - 90.00%	Paid Off - 360	Oct-31-02
708788 2			134,100.00	132,970.37	Sep-19-03	7.500%	CA - 90.00%	Paid Off - 360	Oct-04-02
678107 2			88,000.00	84,964.59	Oct-02-03	8.500%	CA - 73.33%	Paid Off - 180	Oct-04-02
709003 2			171,500.00	169,829.25	Sep-18-03	6.750%	CA - 64.72%	Paid Off - 360	Oct-03-02
679944 2			420,000.00	416,178.74	Oct-01-03	7.990%	CA - 67.20%	Paid Off - 360	Oct-02-02
711478 2			120,000.00	119,286.40	Sep-30-03	8.750%	DC - 60.00%	Paid Off - 360	Oct-09-02
693055 2			163,000.00	161,874.49	Oct-08-03	8.500%	NJ - 79.90%	Paid Off - 360	Oct-09-02
712047 2			25,200.00	24,896.18	Sep-30-03	10.990%	CA - 20.00%	Paid Off - 240	Oct-15-02
694068 2			91,000.00	90,110.18	Oct-07-03	7.990%	FL - 70.00%	Paid Off - 360	Oct-15-02
712932 2			182,000.00	180,481.85	Sep-22-03	7.550%	CA - 68.04%	Paid Off - 360	Oct-01-02
696567 2			218,500.00	216,300.06	Oct-08-03	7.350%	CA - 76.67%	Paid Off - 360	Oct-04-02
714721 2			160,000.00	158,775.90	Sep-29-03	7.500%	CA - 57.97%	Paid Off - 360	Oct-15-02
705471 2			430,200.00	426,599.09	Oct-09-03	7.990%	CA - 90.00%	Paid Off - 360	Oct-01-02
715245 2			392,000.00	389,283.99	Sep-04-03	7.990%	CA - 80.82%	Paid Off - 360	Oct-25-02
706924 2			324,000.00	321,784.77	Oct-27-03	8.550%	CA - 90.00%	Paid Off - 360	Oct-21-02
715371 2			101,250.00	100,775.03	Sep-15-03	9.900%	IL - 75.00%	Paid Off - 360	Oct-10-02
707261 2			157,250.00	156,010.13	Oct-02-03	8.500%	CA - 85.00%	Paid Off - 360	Oct-03-02
718684 2			370,800.00	368,595.21	Sep-24-03	8.750%	CA - 90.00%	Paid Off - 360	Oct-18-02
708998 2			83,200.00	82,469.80	Oct-17-03	7.290%	FL - 80.00%	Paid Off - 360	Oct-07-02
719163 2			336,000.00	333,030.36	Sep-15-03	7.125%	CA - 80.00%	Paid Off - 360	Oct-21-02
711435 2			450,000.00	446,732.78	Oct-01-03	8.250%	CA - 75.00%	Paid Off - 360	Oct-02-02
720686 2			512,000.00	507,077.91	Sep-30-03	6.990%	CA - 80.00%	Paid Off - 360	Oct-24-02
711709 2			40,000.00	39,466.98	Oct-17-03	10.990%	CA - 19.05%	Paid Off - 240	Oct-28-02
724962 2			344,000.00	336,884.14	Sep-26-03	6.990%	CA - 79.08%	Paid Off - 360	Oct-31-02
714709 2			193,500.00	191,735.98	Oct-10-03	7.990%	CA - 90.00%	Paid Off - 360	Oct-15-02
730117 2			49,000.00	48,692.68	Sep-16-03	8.500%	IN - 70.00%	Paid Off - 360	Oct-31-02
714994 2			45,800.00	45,189.68	Oct-17-03	10.990%	CA - 20.00%	Paid Off - 240	Oct-11-02
31908957 3			290,500.00	288,940.57	Sep-26-03	9.250%	CA - 70.00%	Paid Off - 360	Oct-28-02
715508 2			340,000.00	329,706.26	Oct-01-03	9.000%	NY - 80.00%	Paid Off - 360	Oct-31-02
31909799 3			164,000.00	162,808.25	Sep-19-03	7.750%	CA - 72.89%	Paid Off - 360	Oct-10-02
715974 2			170,000.00	169,049.11	Oct-21-03	9.750%	PA - 85.00%	Paid Off - 360	Oct-22-02
31909823 3			144,500.00	143,393.61	Sep-19-03	7.500%	CA - 85.00%	Paid Off - 360	Oct-08-02
716399 2			176,000.00	174,254.63	Oct-24-03	7.500%	FL - 80.00%	Paid Off - 360	Oct-11-02
31910490 3			126,400.00	125,564.58	Sep-30-03	8.750%	OR - 80.00%	Paid Off - 360	Oct-04-02
716608 2			188,500.00	186,749.86	Oct-30-03	7.000%	CA - 65.00%	Paid Off - 360	Oct-16-02
31911118 3			89,100.00	88,419.76	Sep-18-03	7.500%	PA - 90.00%	Paid Off - 360	Oct-21-02
717887 2			374,000.00	370,443.49	Oct-15-03	6.990%	CA - 85.00%	Paid Off - 360	Oct-29-02
31911126 3			161,250.00	160,131.97	Sep-22-03	7.990%	CA - 75.00%	Paid Off - 360	Oct-31-02
718702 2			60,000.00	59,342.62	Oct-21-03	8.990%	TN - 83.33%	Paid Off - 360	Oct-30-02
31912603 3			204,000.00	202,439.96	Sep-30-03	7.990%	CA - 85.00%	Paid Off - 360	Oct-18-02
718883 2			64,800.00	64,295.54	Oct-22-03	7.900%	NE - 80.00%	Paid Off - 360	Oct-30-02
31912645 3			146,250.00	145,270.30	Sep-22-03	8.650%	CA - 68.02%	Paid Off - 360	Oct-10-02
718953 2			75,000.00	74,482.08	Oct-13-03	8.500%	CA - 44.12%	Paid Off - 360	Oct-10-02
31912710 3			232,500.00	231,001.09	Oct-13-03	8.350%	NY - 75.00%	Paid Off - 360	Oct-17-02
719154 2			169,000.00	167,426.54	Oct-22-03	7.000%	FL - 51.68%	Paid Off - 360	Oct-28-02
31913072 3			178,500.00	177,297.31	Oct-06-03	10.500%	CA - 70.00%	Paid Off - 360	Oct-11-02
720139 2			123,750.00	123,088.41	Oct-02-03	9.750%	CA - 75.00%	Paid Off - 360	Oct-24-02
31913098 3			160,000.00	158,837.35	Sep-30-03	7.750%	IL - 80.00%	Paid Off - 360	Oct-29-02
724385 2			352,750.00	349,864.77	Oct-02-03	7.650%	CA - 85.00%	Paid Off - 360	Oct-28-02
31913825 3			40,000.00	39,679.17	Sep-23-03	7.750%	MI - 29.85%	Paid Off - 360	Oct-15-02
724687 2			95,000.00	94,517.89	Oct-15-03	10.000%	MO - 87.96%	Paid Off - 360	Oct-24-02
31914153 3			170,000.00	168,822.10	Oct-10-03	7.990%	IL - 80.00%	Paid Off - 360	Oct-09-02
729569 2			288,000.00	285,797.60	Oct-07-03	7.990%	CA - 90.00%	Paid Off - 360	Oct-29-02
31914500 3			177,555.00	176,401.33	Oct-10-03	8.500%	MA - 95.00%	Paid Off - 360	Oct-31-02
731181 2			348,300.00	346,122.48	Oct-22-03	8.990%	CA - 90.00%	Paid Off - 360	Oct-30-02
31914682 3			159,350.00	158,131.36	Sep-30-03	7.990%	NV - 84.99%	Paid Off - 360	Oct-02-02
31908965 3			198,000.00	196,797.40	Oct-30-03	9.250%	MA - 64.92%	Paid Off - 360	Oct-08-02
31915374 3			146,200.00	145,083.86	Oct-07-03	7.500%	MN - 85.00%	Paid Off - 360	Oct-31-02
31908973 3			143,200.00	142,061.85	Oct-31-03	8.250%	AL - 80.00%	Paid Off - 360	Oct-10-02
31915739 3			200,000.00	198,558.07	Sep-22-03	7.790%	CA - 74.07%	Paid Off - 360	Oct-30-02
31909591 3			184,500.00	182,142.49	Oct-17-03	6.990%	CA - 90.00%	Paid Off - 360	Oct-11-02
31915812 3			166,500.00	165,100.40	Oct-13-03	7.750%	CA - 64.79%	Paid Off - 360	Oct-03-02
31910169 3			81,900.00	81,425.64	Nov-05-03	9.500%	VA - 70.00%	Paid Off - 360	Oct-10-02
31917750 3			220,500.00	219,006.16	Sep-24-03	9.990%	CA - 70.00%	Paid Off - 360	Oct-18-02
31910284 3			198,750.00	197,792.94	Nov-07-03	10.250%	CA - 75.00%	Paid Off - 360	Oct-08-02
31917883 3			105,000.00	104,405.47	Sep-22-03	8.990%	MA - 60.00%	Paid Off - 360	Oct-30-02
31911076 3			165,000.00	163,916.80	Oct-30-03	8.750%	IL - 54.28%	Paid Off - 360	Oct-04-02
31918261 3			185,500.00	184,913.55	Oct-02-03	11.750%	KS - 70.00%	Paid Off - 360	Oct-22-02
31911373 3			184,410.00	183,212.81	Oct-23-03	9.250%	MA - 90.00%	Paid Off - 360	Oct-25-02
31918956 3			190,000.00	188,364.37	Sep-30-03	7.990%	NY - 77.55%	Paid Off - 360	Oct-18-02
31911381 3			68,000.00	67,479.96	Nov-10-03	7.990%	FL - 85.00%	Paid Off - 360	Oct-15-02
31919095 3			270,000.00	268,095.45	Sep-17-03	7.900%	CA - 90.00%	Paid Off - 360	Oct-16-02
31912611 3			180,500.00	178,749.76	Nov-10-03	7.240%	OR - 95.00%	Paid Off - 360	Oct-16-02
31919194 3			85,595.00	85,059.53	Oct-13-03	8.500%	OH - 85.00%	Paid Off - 360	Oct-11-02
31912850 3			142,405.00	141,210.73	Nov-10-03	7.990%	CA - 95.00%	Paid Off - 360	Oct-07-02
31919343 3			128,000.00	127,159.70	Oct-03-03	8.750%	IL - 80.00%	Paid Off - 360	Oct-02-02
31912934 3			198,000.00	196,553.39	Oct-31-03	8.500%	IL - 90.00%	Paid Off - 360	Oct-17-02
31919533 3			171,000.00	169,415.90	Sep-29-03	6.500%	CA - 89.53%	Paid Off - 360	Oct-24-02
31912983 3			56,000.00	55,728.41	Oct-31-03	10.650%	TX - 70.00%	Paid Off - 360	Sep-30-02
31920150 3			90,000.00	87,335.66	Sep-22-03	8.840%	MI - 75.00%	Paid Off - 360	Oct-16-02
31913403 3			204,000.00	202,591.31	Nov-05-03	8.500%	IL - 69.15%	Paid Off - 360	Oct-11-02
31920432 3			188,000.00	186,937.63	Oct-13-03	9.000%	MN - 80.00%	Paid Off - 360	Oct-07-02
31913452 3			186,000.00	184,963.88	Nov-06-03	9.990%	CA - 74.40%	Paid Off - 360	Oct-08-02
31920986 3			233,000.00	230,821.83	Sep-26-03	6.490%	MA - 84.73%	Paid Off - 360	Oct-21-02
31913650 3			131,250.00	130,388.34	Nov-06-03	8.750%	CT - 75.00%	Paid Off - 360	Oct-31-02
31921885 3			233,820.00	232,564.91	Sep-23-03	9.250%	PA - 90.00%	Paid Off - 360	Oct-15-02
31914039 3			157,250.00	156,091.42	Nov-14-03	8.250%	CA - 85.00%	Paid Off - 360	Oct-08-02
31921968 3			311,500.00	308,765.04	Oct-06-03	6.990%	CA - 70.00%	Paid Off - 360	Oct-21-02
31914179 3			134,250.00	133,071.61	Nov-03-03	7.750%	CA - 75.00%	Paid Off - 360	Oct-04-02
31922008 3			129,500.00	128,591.00	Sep-19-03	8.250%	CA - 79.94%	Paid Off - 360	Oct-31-02
31914278 3			102,000.00	101,425.63	Nov-05-03	9.500%	FL - 85.00%	Paid Off - 360	Oct-16-02
31922198 3			217,600.00	216,465.11	Sep-30-03	9.390%	CA - 85.00%	Paid Off - 360	Oct-15-02
31914385 3			300,000.00	297,924.29	Oct-16-03	8.490%	IL - 75.00%	Paid Off - 360	Oct-15-02
31922321 3			157,500.00	156,174.47	Oct-08-03	7.000%	IL - 90.00%	Paid Off - 360	Oct-02-02
31914674 3			114,750.00	113,008.62	Oct-29-03	7.990%	MA - 85.00%	Paid Off - 360	Oct-04-02
					Page 22 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for October 27, 2003 Distribution
	Prepayment Detail Report for November 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
31922586 3			112,200.00	111,384.63	Oct-03-03	7.750%	OH - 85.00%	Paid Off - 360	Oct-04-02
31914765 3			240,300.00	238,667.24	Oct-31-03	8.990%	CA - 90.00%	Paid Off - 360	Oct-01-02
31922677 3			150,450.00	149,053.04	Sep-30-03	7.000%	MD - 85.00%	Paid Off - 360	Oct-02-02
31916232 3			80,325.00	79,838.90	Nov-04-03	9.150%	OH - 85.00%	Paid Off - 360	Oct-07-02
31922867 3			117,500.00	116,764.99	Sep-30-03	8.500%	FL - 87.04%	Paid Off - 360	Oct-16-02
31916802 3			250,000.00	247,906.84	Oct-28-03	8.000%	CA - 73.53%	Paid Off - 360	Oct-01-02
31923949 3			100,800.00	99,876.37	Sep-30-03	6.750%	CA - 80.00%	Paid Off - 360	Oct-15-02
31917420 3			262,500.00	259,817.79	Nov-06-03	6.500%	CA - 75.00%	Paid Off - 360	Oct-15-02
31924640 3			187,200.00	185,539.60	Sep-29-03	6.750%	CA - 80.00%	Paid Off - 360	Oct-17-02
31918188 3			230,500.00	228,043.43	Oct-16-03	6.750%	CA - 76.83%	Paid Off - 360	Oct-03-02
31925142 3			188,000.00	186,413.23	Sep-26-03	7.490%	CA - 80.00%	Paid Off - 360	Oct-09-02
31918881 3			200,700.00	198,921.29	Nov-11-03	7.240%	MI - 90.00%	Paid Off - 360	Oct-23-02
31925308 3			46,200.00	46,018.86	Oct-13-03	10.750%	MI - 70.00%	Paid Off - 360	Oct-11-02
31919210 3			157,250.00	156,161.91	Oct-17-03	8.490%	IL - 85.00%	Paid Off - 360	Oct-17-02
31925613 3			231,200.00	229,248.55	Sep-30-03	7.490%	CA - 80.00%	Paid Off - 360	Oct-02-02
31919954 3			172,500.00	171,247.50	Oct-31-03	8.250%	IL - 75.00%	Paid Off - 360	Oct-15-02
31925621 3			142,000.00	140,544.27	Sep-23-03	7.500%	CA - 78.02%	Paid Off - 360	Oct-15-02
31920184 3			112,000.00	110,985.54	Oct-31-03	10.990%	CA - 70.00%	Paid Off - 360	Sep-27-02
31925779 3			134,000.00	132,816.55	Sep-23-03	6.750%	MN - 63.81%	Paid Off - 360	Oct-15-02
31921067 3			189,000.00	187,245.18	Oct-31-03	7.000%	NY - 64.07%	Paid Off - 360	Oct-29-02
31926348 3			240,300.00	238,555.23	Sep-18-03	8.250%	CA - 90.00%	Paid Off - 360	Oct-04-02
31921109 3			160,000.00	158,451.43	Oct-20-03	7.250%	CA - 80.00%	Paid Off - 360	Oct-15-02
31926462 3			168,750.00	164,238.63	Sep-19-03	6.990%	CA - 75.00%	Paid Off - 360	Oct-11-02
31921158 3			290,000.00	287,454.66	Oct-22-03	7.750%	MD - 79.50%	Paid Off - 360	Oct-04-02
31927551 3			52,500.00	52,241.55	Sep-17-03	10.750%	MI - 75.00%	Paid Off - 360	Oct-18-02
31921562 3			124,500.00	123,501.51	Nov-13-03	7.750%	RI - 74.11%	Paid Off - 360	Oct-10-02
31927643 3			99,450.00	98,827.91	Sep-30-03	8.500%	NV - 65.00%	Paid Off - 360	Oct-31-02
31921653 3			80,000.00	79,270.04	Oct-21-03	7.250%	WI - 80.00%	Paid Off - 360	Oct-01-02
31927817 3			105,000.00	104,272.13	Sep-17-03	7.990%	WI - 69.08%	Paid Off - 360	Oct-08-02
31922172 3			320,000.00	316,730.24	Oct-24-03	6.500%	CA - 74.42%	Paid Off - 360	Oct-28-02
31928765 3			131,250.00	130,506.79	Sep-23-03	8.990%	CA - 75.00%	Paid Off - 360	Oct-31-02
31922263 3			126,400.00	124,867.33	Nov-07-03	8.900%	NV - 80.00%	Paid Off - 360	Oct-01-02
31929201 3			174,250.00	172,224.16	Oct-09-03	7.400%	NJ - 85.00%	Paid Off - 360	Oct-18-02
31922743 3			220,500.00	218,467.34	Oct-24-03	7.500%	CA - 90.00%	Paid Off - 360	Oct-03-02
31929771 3			42,400.00	42,183.79	Sep-16-03	9.500%	TN - 80.00%	Paid Off - 360	Oct-22-02
31922966 3			207,000.00	205,430.19	Oct-21-03	8.490%	CA - 90.00%	Paid Off - 360	Oct-09-02
31929953 3			188,000.00	186,633.84	Sep-30-03	7.750%	CA - 80.00%	Paid Off - 360	Oct-11-02
31923063 3			249,600.00	247,168.36	Nov-06-03	6.750%	CA - 80.00%	Paid Off - 360	Oct-15-02
31930365 3			244,000.00	241,961.81	Sep-30-03	7.640%	CA - 80.00%	Paid Off - 360	Oct-22-02
31923170 3			142,500.00	141,465.31	Nov-14-03	8.250%	CA - 75.00%	Paid Off - 360	Oct-31-02
31931256 3			165,900.00	164,621.00	Oct-10-03	7.450%	IL - 70.00%	Paid Off - 360	Oct-21-02
31923410 3			135,000.00	133,862.80	Oct-21-03	7.500%	TX - 60.00%	Paid Off - 360	Oct-04-02
31931371 3			160,000.00	158,861.03	Sep-29-03	7.990%	IL - 80.00%	Paid Off - 360	Oct-25-02
31923485 3			92,000.00	91,150.00	Nov-07-03	7.490%	FL - 80.00%	Paid Off - 360	Oct-02-02
31931629 3			116,000.00	114,985.60	Sep-25-03	7.250%	MS - 72.50%	Paid Off - 360	Oct-17-02
31923980 3			142,000.00	140,252.97	Oct-29-03	5.990%	CA - 40.57%	Paid Off - 360	Oct-01-02
31932569 3			73,800.00	73,423.69	Oct-07-03	9.500%	PA - 90.00%	Paid Off - 360	Oct-15-02
31924715 3			63,000.00	61,675.09	Oct-17-03	7.990%	SC - 90.00%	Paid Off - 240	Oct-22-02
31932866 3			92,990.00	92,280.15	Oct-06-03	7.500%	MN - 85.00%	Paid Off - 360	Oct-30-02
31924731 3			37,800.00	37,532.31	Nov-05-03	8.375%	CA - 90.00%	Paid Off - 360	Oct-11-02
31933013 3			119,000.00	118,175.41	Sep-30-03	7.990%	CA - 85.00%	Paid Off - 360	Oct-22-02
31924806 3			225,250.00	223,523.57	Oct-23-03	8.250%	FL - 85.00%	Paid Off - 360	Oct-16-02
31933906 3			100,566.40	100,026.11	Sep-30-03	9.250%	IL - 80.00%	Paid Off - 360	Oct-22-02
31924863 3			153,850.00	152,553.94	Oct-28-03	7.500%	MN - 85.00%	Paid Off - 360	Oct-31-02
31934003 3			132,000.00	130,886.93	Oct-09-03	6.990%	RI - 80.00%	Paid Off - 360	Oct-18-02
31924889 3			148,950.00	148,094.55	Oct-17-03	9.400%	MD - 90.00%	Paid Off - 360	Oct-23-02
31935174 3			123,000.00	122,230.60	Sep-17-03	8.500%	CA - 78.34%	Paid Off - 360	Oct-16-02
31925282 3			243,000.00	241,322.09	Oct-31-03	8.500%	NJ - 90.00%	Paid Off - 360	Oct-02-02
31935273 3			160,000.00	158,778.54	Sep-26-03	7.500%	MA - 78.05%	Paid Off - 360	Oct-23-02
31925423 3			163,200.00	161,241.91	Nov-11-03	6.250%	FL - 85.00%	Paid Off - 360	Oct-10-02
31936107 3			121,000.00	119,931.38	Sep-17-03	6.750%	CA - 44.81%	Paid Off - 360	Oct-30-02
31925514 3			112,500.00	111,639.62	Oct-31-03	7.990%	NH - 90.00%	Paid Off - 360	Oct-10-02
31936461 3			154,700.00	153,682.42	Oct-06-03	8.250%	CA - 85.00%	Paid Off - 360	Oct-29-02
31926082 3			200,000.00	198,744.94	Oct-20-03	8.990%	NY - 80.00%	Paid Off - 360	Oct-30-02
31937584 3			199,750.00	198,322.82	Sep-22-03	9.250%	IL - 85.00%	Paid Off - 360	Oct-30-02
31926298 3			74,800.00	74,222.65	Nov-04-03	8.500%	FL - 85.00%	Paid Off - 360	Oct-02-02
31937592 3			172,500.00	171,183.13	Sep-29-03	7.500%	CA - 75.00%	Paid Off - 360	Oct-23-02
31926710 3			135,000.00	133,969.64	Nov-11-03	8.000%	IL - 50.56%	Paid Off - 360	Oct-18-02
31938483 3			191,000.00	190,035.14	Sep-30-03	9.500%	NH - 69.71%	Paid Off - 360	Oct-24-02
31927114 3			170,910.00	169,473.46	Nov-07-03	7.750%	MN - 90.00%	Paid Off - 360	Oct-03-02
31938517 3			102,000.00	101,478.92	Sep-30-03	9.500%	FL - 85.00%	Paid Off - 360	Oct-30-02
31927452 3			63,250.00	62,812.71	Oct-27-03	8.500%	WA - 66.58%	Paid Off - 360	Oct-28-02
31938525 3			90,000.00	89,420.05	Sep-30-03	8.500%	CO - 50.00%	Paid Off - 360	Oct-28-02
31928013 3			183,200.00	182,057.01	Oct-17-03	9.000%	CA - 80.00%	Paid Off - 360	Oct-11-02
31938749 3			182,000.00	180,969.47	Sep-18-03	8.990%	CA - 70.00%	Paid Off - 360	Oct-21-02
31928310 3			180,000.00	178,556.43	Oct-16-03	7.750%	CA - 75.00%	Paid Off - 360	Oct-07-02
31938780 3			139,000.00	138,131.59	Sep-23-03	8.500%	OH - 68.81%	Paid Off - 360	Oct-22-02
31928948 3			244,000.00	242,134.08	Nov-04-03	7.990%	NC - 80.00%	Paid Off - 360	Oct-09-02
31939051 3			185,000.00	183,587.74	Oct-07-03	7.500%	MA - 61.06%	Paid Off - 360	Oct-23-02
31929128 3			240,000.00	237,978.31	Oct-31-03	7.500%	FL - 80.00%	Paid Off - 360	Oct-24-02
31939119 3			210,000.00	207,857.72	Sep-25-03	5.990%	CA - 71.19%	Paid Off - 360	Oct-22-02
31929144 3			255,000.00	252,611.35	Nov-07-03	7.490%	CA - 79.69%	Paid Off - 360	Oct-31-02
31939473 3			123,750.00	122,935.93	Sep-23-03	8.250%	NY - 75.00%	Paid Off - 360	Oct-31-02
31929557 3			285,000.00	282,034.96	Oct-20-03	6.450%	CA - 75.00%	Paid Off - 360	Oct-22-02
31939945 3			80,000.00	79,320.80	Sep-30-03	6.990%	CO - 77.67%	Paid Off - 360	Oct-29-02
31929573 3			106,000.00	104,910.40	Oct-31-03	6.990%	CA - 84.80%	Paid Off - 360	Oct-29-02
31940364 3			80,750.00	80,010.33	Oct-06-03	6.750%	CA - 85.00%	Paid Off - 360	Oct-30-02
31930159 3			156,000.00	154,573.92	Oct-31-03	7.750%	IL - 80.00%	Paid Off - 360	Oct-11-02
31940489 3			128,000.00	127,084.05	Oct-02-03	8.250%	CA - 80.00%	Paid Off - 360	Oct-30-02
31930407 3			153,000.00	151,772.95	Nov-10-03	7.750%	CA - 90.00%	Paid Off - 360	Oct-31-02
31940885 3			74,750.00	74,348.76	Oct-09-03	9.250%	IN - 65.00%	Paid Off - 360	Oct-29-02
31930688 3			63,900.00	63,500.48	Nov-04-03	8.990%	WI - 90.00%	Paid Off - 360	Oct-16-02
31941271 3			59,500.00	59,196.66	Sep-30-03	9.500%	NV - 70.00%	Paid Off - 360	Oct-31-02
31932270 3			148,000.00	146,690.84	Nov-11-03	7.250%	PA - 80.00%	Paid Off - 360	Oct-18-02
31941982 3			101,500.00	100,982.01	Sep-18-03	9.500%	FL - 79.30%	Paid Off - 360	Oct-31-02
31932460 3			232,000.00	229,530.34	Oct-30-03	6.490%	WI - 80.00%	Paid Off - 360	Oct-10-02
100988856 3			127,500.00	126,343.31	Sep-23-03	9.450%	UT - 75.00%	Paid Off - 360	Mar-28-02
31932700 3			127,000.00	125,981.49	Oct-31-03	7.750%	CA - 77.44%	Paid Off - 360	Oct-16-02
101085066 3			256,500.00	254,894.61	Oct-03-03	10.890%	NV - 90.00%	Paid Off - 360	May-02-02
31932817 3			148,000.00	146,623.21	Nov-04-03	6.990%	CA - 80.00%	Paid Off - 360	Oct-16-02
101085462 3			222,000.00	218,752.71	Oct-01-03	6.750%	CA - 77.89%	Paid Off - 360	May-02-02
31932940 3			161,000.00	159,943.08	Nov-13-03	8.750%	CA - 70.00%	Paid Off - 360	Oct-31-02
101101921 3			165,000.00	163,711.19	Sep-19-03	9.500%	CA - 45.21%	Paid Off - 360	May-13-02
31933062 3			174,250.00	172,917.40	Oct-20-03	7.990%	CO - 85.00%	Paid Off - 360	Oct-31-02
					Page 23 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for October 27, 2003 Distribution
	Prepayment Detail Report for November 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
101103497 3			60,000.00	59,507.31	Sep-26-03	9.250%	FL - 80.00%	Paid Off - 360	May-14-02
31933575 3			108,900.00	108,148.03	Nov-07-03	8.500%	NE - 90.00%	Paid Off - 360	Oct-16-02
101111599 3			51,000.00	50,653.56	Sep-30-03	12.990%	KY - 68.00%	Paid Off - 360	May-16-02
31933625 3			238,800.00	237,066.13	Nov-06-03	8.250%	CA - 80.00%	Paid Off - 360	Oct-18-02
101112225 3			53,500.00	53,036.89	Sep-30-03	8.990%	AL - 71.33%	Paid Off - 360	May-17-02
31933716 3			154,000.00	152,196.58	Oct-17-03	8.990%	CA - 70.00%	Paid Off - 360	Oct-29-02
101112365 3			91,500.00	90,873.21	Sep-17-03	10.140%	ME - 75.00%	Paid Off - 360	May-17-02
31934292 3			184,000.00	182,101.04	Oct-29-03	6.700%	CA - 80.00%	Paid Off - 360	Oct-22-02
101117869 3			125,000.00	123,395.63	Oct-02-03	6.990%	MA - 59.95%	Paid Off - 360	May-20-02
31934458 3			128,800.00	128,325.36	Oct-17-03	11.500%	FL - 70.00%	Paid Off - 360	Oct-23-02
101118792 3			175,500.00	173,645.19	Sep-22-03	7.990%	CA - 78.70%	Paid Off - 360	May-21-02
31934557 3			101,250.00	100,281.13	Oct-24-03	7.250%	FL - 75.00%	Paid Off - 360	Oct-17-02
101119964 3			221,000.00	218,992.23	Sep-16-03	8.750%	CA - 85.00%	Paid Off - 360	May-21-02
31934698 3			115,875.00	114,787.79	Oct-16-03	6.990%	CA - 75.00%	Paid Off - 360	Oct-11-02
101120780 3			196,650.00	194,433.47	Sep-23-03	7.750%	MI - 95.00%	Paid Off - 360	May-21-02
31935083 3			221,250.00	219,975.75	Nov-05-03	9.390%	TX - 75.00%	Paid Off - 360	Oct-29-02
101121929 3			57,000.00	56,162.87	Sep-17-03	8.990%	MI - 48.31%	Paid Off - 360	May-22-02
31935190 3			280,000.00	277,395.34	Oct-24-03	6.990%	CA - 60.87%	Paid Off - 360	Oct-25-02
101122455 3			102,400.00	101,333.62	Sep-26-03	8.250%	FL - 80.00%	Paid Off - 360	May-22-02
31935521 3			80,910.00	80,291.23	Nov-12-03	7.990%	CT - 90.00%	Paid Off - 360	Oct-28-02
101122828 3			310,300.00	307,480.26	Oct-02-03	8.750%	CA - 83.98%	Paid Off - 360	May-22-02
31935794 3			220,000.00	217,643.03	Oct-31-03	6.250%	CA - 78.01%	Paid Off - 360	Oct-22-02
101125854 3			238,500.00	231,210.93	Oct-02-03	7.500%	CA - 90.00%	Paid Off - 360	May-23-02
31935901 3			151,000.00	149,895.12	Oct-24-03	8.750%	FL - 78.24%	Paid Off - 360	Oct-29-02
101126928 3			155,000.00	153,282.72	Sep-25-03	7.750%	CA - 81.58%	Paid Off - 360	May-23-02
31936099 3			42,500.00	42,120.06	Oct-28-03	8.490%	OH - 66.41%	Paid Off - 360	Oct-16-02
101134591 3			80,000.00	79,343.03	Sep-30-03	9.250%	MO - 80.00%	Paid Off - 360	May-28-02
31936586 3			35,000.00	34,821.94	Nov-06-03	9.990%	MI - 48.61%	Paid Off - 360	Oct-18-02
101134872 3			104,000.00	102,957.21	Oct-06-03	8.690%	NM - 80.00%	Paid Off - 360	May-28-02
31936768 3			225,250.00	223,154.57	Oct-24-03	6.990%	CA - 85.00%	Paid Off - 360	Oct-25-02
101135820 3			210,000.00	207,645.90	Sep-16-03	7.690%	MI - 52.50%	Paid Off - 360	May-28-02
31936875 3			117,600.00	117,187.05	Oct-31-03	11.750%	TX - 80.00%	Paid Off - 360	Oct-17-02
101138378 3			208,000.00	206,013.07	Sep-26-03	8.500%	CA - 80.00%	Paid Off - 360	May-29-02
31937402 3			246,500.00	245,111.26	Oct-29-03	9.500%	VA - 85.00%	Paid Off - 360	Oct-23-02
101138543 3			110,400.00	109,154.10	Sep-17-03	8.600%	TX - 80.00%	Paid Off - 360	May-29-02
31937600 3			216,000.00	214,529.35	Oct-29-03	8.570%	CA - 80.00%	Paid Off - 360	Oct-24-02
101139632 3			216,000.00	213,710.88	Sep-29-03	8.250%	CA - 90.00%	Paid Off - 360	May-29-02
31937964 3			62,050.00	61,451.36	Nov-10-03	8.990%	FL - 85.00%	Paid Off - 360	Oct-30-02
101140986 3			136,000.00	134,414.76	Sep-30-03	7.490%	MA - 80.00%	Paid Off - 360	May-29-02
31938004 3			84,000.00	83,527.06	Oct-27-03	9.500%	TX - 80.00%	Paid Off - 360	Oct-22-02
101142347 3			242,000.00	240,112.03	Sep-25-03	9.500%	CA - 73.33%	Paid Off - 360	May-30-02
31939283 3			217,500.00	216,275.46	Nov-07-03	9.500%	NV - 75.00%	Paid Off - 360	Oct-31-02
101142362 3			182,750.00	181,321.35	Sep-25-03	9.490%	FL - 85.00%	Paid Off - 360	May-30-02
31939705 3			183,750.00	182,805.99	Oct-20-03	9.990%	CA - 75.00%	Paid Off - 360	Oct-25-02
101143774 3			63,000.00	62,367.49	Sep-18-03	8.250%	FL - 70.00%	Paid Off - 360	May-30-02
31939952 3			170,000.00	168,699.95	Nov-04-03	7.990%	NJ - 75.56%	Paid Off - 360	Oct-29-02
101146272 3			276,000.00	273,363.58	Sep-30-03	8.500%	GA - 80.00%	Paid Off - 360	May-30-02
31940000 3			308,000.00	305,262.37	Oct-30-03	7.250%	CA - 80.00%	Paid Off - 360	Oct-21-02
101150092 3			148,000.00	146,320.80	Oct-06-03	8.250%	CA - 80.00%	Paid Off - 360	May-31-02
31940166 3			153,000.00	151,509.47	Oct-28-03	6.750%	IL - 68.92%	Paid Off - 360	Oct-25-02
101151256 3			80,000.00	79,254.64	Sep-30-03	9.490%	OK - 43.24%	Paid Off - 360	May-31-02
31940638 3			127,500.00	126,851.59	Oct-20-03	9.990%	MO - 85.00%	Paid Off - 360	Oct-25-02
101156537 3			177,000.00	175,284.97	Sep-30-03	8.500%	MA - 76.96%	Paid Off - 360	May-31-02
31941404 3			42,000.00	41,280.25	Oct-23-03	8.990%	OK - 60.00%	Paid Off - 240	Oct-30-02
101327690 3			143,650.00	142,849.69	Sep-30-03	9.990%	MD - 85.00%	Paid Off - 360	Aug-06-02
31941479 3			111,000.00	110,063.14	Nov-11-03	7.490%	IL - 64.53%	Paid Off - 360	Oct-30-02
101451862 3			179,000.00	177,880.90	Sep-18-03	8.990%	NJ - 79.56%	Paid Off - 360	Sep-23-02
31941735 3			125,000.00	120,887.76	Oct-29-03	7.990%	NJ - 48.45%	Paid Off - 180	Oct-31-02
31912181 4			182,000.00	179,466.47	Sep-24-03	8.490%	NJ - 70.00%	Paid Off - 360	Oct-15-02
101093300 3			76,500.00	75,697.53	Nov-13-03	9.940%	CO - 75.00%	Paid Off - 360	May-08-02
31912579 4			500,000.00	492,831.50	Oct-03-03	8.100%	CT - 63.29%	Paid Off - 360	Oct-15-02
101100626 3			329,000.00	324,271.45	Nov-07-03	6.750%	NY - 77.41%	Paid Off - 360	May-13-02
31913239 4			370,000.00	366,732.44	Sep-19-03	6.750%	CA - 59.68%	Paid Off - 360	Oct-16-02
101106318 3			131,750.00	130,334.10	Nov-10-03	8.250%	WA - 85.00%	Paid Off - 360	May-15-02
31913759 4			95,000.00	94,309.58	Sep-16-03	7.750%	CT - 73.08%	Paid Off - 360	Oct-10-02
101107373 3			75,000.00	74,333.71	Oct-31-03	9.450%	CA - 89.88%	Paid Off - 360	May-15-02
31915796 4			42,000.00	41,037.15	Sep-22-03	11.000%	CA - 15.56%	Paid Off - 180	Oct-30-02
101109361 3			187,500.00	183,742.20	Nov-10-03	9.490%	IL - 75.00%	Paid Off - 360	May-15-02
31917040 4			44,339.00	43,275.19	Sep-22-03	11.900%	AZ - 24.50%	Paid Off - 180	Sep-30-02
101110179 3			180,000.00	177,648.54	Oct-31-03	7.250%	CA - 80.00%	Paid Off - 360	May-16-02
31919053 4			71,250.00	70,867.52	Sep-30-03	9.250%	MI - 74.61%	Paid Off - 360	Oct-03-02
101112464 3			164,000.00	162,252.97	Nov-10-03	8.500%	CO - 78.10%	Paid Off - 360	May-17-02
31919392 4			91,800.00	91,226.10	Oct-08-03	8.990%	SC - 90.00%	Paid Off - 360	Oct-15-02
101112688 3			106,200.00	104,941.31	Nov-14-03	7.750%	IL - 90.00%	Paid Off - 360	May-17-02
31921687 4			39,000.00	38,080.52	Sep-29-03	11.800%	CA - 20.00%	Paid Off - 180	Sep-30-02
101115772 3			157,000.00	155,472.95	Nov-14-03	8.750%	WI - 84.86%	Paid Off - 360	May-20-02
31926595 4			357,000.00	354,170.44	Sep-29-03	7.500%	NC - 84.00%	Paid Off - 360	Oct-09-02
101119287 3			150,000.00	148,388.10	Oct-16-03	8.250%	IL - 60.00%	Paid Off - 360	May-21-02
31927833 4			54,000.00	53,672.97	Sep-19-03	9.000%	TN - 72.00%	Paid Off - 360	Oct-30-02
101119741 3			173,000.00	171,646.58	Oct-16-03	10.990%	CA - 39.32%	Paid Off - 360	May-21-02
31928922 4			341,434.00	338,560.54	Oct-13-03	7.750%	CA - 83.28%	Paid Off - 360	Oct-09-02
101119873 3			63,121.00	62,567.91	Oct-16-03	9.540%	CA - 90.00%	Paid Off - 360	May-21-02
31932387 4			500,000.00	496,535.74	Oct-09-03	7.990%	TX - 76.92%	Paid Off - 360	Oct-30-02
101120228 3			306,000.00	303,377.14	Oct-31-03	9.375%	CA - 85.00%	Paid Off - 360	May-21-02
31933807 4			72,000.00	69,704.09	Sep-23-03	7.740%	TX - 80.00%	Paid Off - 180	Oct-17-02
101120558 3			241,600.00	238,866.94	Oct-30-03	7.990%	MI - 80.00%	Paid Off - 360	May-24-02
31934748 4			127,000.00	122,393.13	Sep-26-03	7.750%	CA - 72.57%	Paid Off - 180	Oct-29-02
101121416 3			59,625.00	59,315.04	Oct-24-03	11.750%	TX - 75.00%	Paid Off - 360	May-21-02
31940281 4			222,000.00	220,520.45	Sep-24-03	8.500%	CA - 84.09%	Paid Off - 360	Oct-24-02
101125813 3			159,200.00	157,422.50	Oct-16-03	9.500%	IL - 80.00%	Paid Off - 360	May-23-02
31941602 4			35,000.00	34,142.23	Sep-22-03	10.250%	CA - 12.07%	Paid Off - 180	Oct-30-02
101128114 3			314,500.00	310,949.06	Nov-05-03	8.000%	IL - 85.00%	Paid Off - 360	May-22-02
31941909 4			25,800.00	25,521.36	Oct-08-03	10.990%	UT - 20.00%	Paid Off - 240	Oct-31-02
101128163 3			295,000.00	293,098.30	Oct-16-03	10.750%	IL - 69.41%	Paid Off - 360	May-22-02
101084556 4			128,500.00	126,976.45	Sep-23-03	7.750%	CA - 46.73%	Paid Off - 360	May-02-02
101133510 3			91,200.00	90,773.24	Oct-17-03	12.250%	CO - 48.51%	Paid Off - 360	May-28-02
101084630 4			499,995.00	490,057.73	Oct-02-03	7.250%	FL - 64.10%	Paid Off - 360	May-02-02
101134377 3			112,000.00	110,961.90	Nov-10-03	8.990%	DC - 56.57%	Paid Off - 360	May-28-02
101112381 4			65,000.00	62,046.93	Oct-06-03	8.000%	TX - 58.04%	Paid Off - 180	May-17-02
101135887 3			140,000.00	138,742.67	Oct-24-03	9.150%	CA - 80.00%	Paid Off - 360	May-28-02
101128569 4			158,400.00	156,809.72	Sep-23-03	8.250%	CA - 90.00%	Paid Off - 360	May-24-02
101139707 3			292,000.00	288,184.43	Nov-10-03	7.250%	CA - 89.85%	Paid Off - 360	May-29-02
101130334 4			60,000.00	57,417.58	Oct-07-03	8.650%	TX - 43.80%	Paid Off - 180	May-24-02
101140564 3			145,200.00	143,556.78	Oct-31-03	8.000%	MA - 79.13%	Paid Off - 360	May-29-02
					Page 24 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for October 27, 2003 Distribution
	Prepayment Detail Report for November 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
101130375 4			110,000.00	108,660.16	Sep-26-03	7.590%	WA - 75.86%	Paid Off - 360	May-24-02
101142354 3			220,000.00	218,161.91	Oct-23-03	9.500%	CA - 73.33%	Paid Off - 360	May-30-02
101130748 4			128,000.00	126,317.59	Sep-30-03	7.290%	NV - 57.66%	Paid Off - 360	May-24-02
101142461 3			35,000.00	34,657.20	Nov-11-03	9.990%	FL - 30.70%	Paid Off - 360	May-30-02
101137727 4			187,250.00	185,270.94	Sep-26-03	7.990%	NY - 70.00%	Paid Off - 360	May-29-02
101142735 3			194,300.00	191,761.76	Nov-05-03	7.250%	CA - 63.70%	Paid Off - 360	May-30-02
101146488 3			216,000.00	213,792.22	Oct-31-03	8.500%	CA - 80.00%	Paid Off - 360	May-30-02
101152478 3			114,750.00	113,641.77	Nov-11-03	8.800%	CA - 84.38%	Paid Off - 360	May-31-02
101152528 3			64,000.00	63,484.57	Nov-11-03	9.750%	CA - 80.00%	Paid Off - 360	May-31-02
101152650 3			134,000.00	132,832.54	Oct-31-03	9.650%	MI - 79.29%	Paid Off - 360	May-31-02
101159077 3			300,000.00	296,464.15	Nov-14-03	8.500%	CA - 89.96%	Paid Off - 360	May-31-02
101377083 3			284,000.00	282,278.87	Oct-30-03	9.990%	OH - 80.00%	Paid Off - 360	Aug-27-02
101439438 3			144,000.00	142,794.67	Oct-17-03	7.990%	FL - 80.00%	Paid Off - 360	Sep-18-02
101451375 3			178,500.00	176,933.29	Nov-04-03	7.750%	CA - 85.00%	Paid Off - 360	Sep-23-02
101459303 3			243,600.00	241,758.40	Oct-22-03	8.500%	CA - 79.09%	Paid Off - 360	Sep-25-02
101463461 3			140,000.00	139,367.53	Oct-16-03	10.990%	CA - 50.91%	Paid Off - 360	Sep-26-02
31909625 4			384,000.00	380,623.05	Nov-06-03	7.740%	CA - 80.00%	Paid Off - 360	Oct-07-02
31909765 4			195,000.00	193,226.20	Oct-31-03	7.650%	NY - 84.78%	Paid Off - 360	Oct-08-02
31909971 4			77,350.00	76,958.62	Oct-16-03	10.490%	FL - 85.00%	Paid Off - 360	Oct-16-02
31910912 4			110,600.00	109,832.63	Oct-20-03	8.500%	MN - 77.34%	Paid Off - 360	Oct-15-02
31912165 4			92,800.00	92,159.13	Oct-20-03	8.500%	TX - 80.00%	Paid Off - 360	Oct-17-02
31914013 4			86,250.00	85,487.10	Oct-31-03	7.250%	TX - 75.00%	Paid Off - 360	Oct-07-02
31917933 4			360,000.00	356,492.91	Nov-11-03	6.750%	MN - 80.00%	Paid Off - 360	Oct-11-02
31918030 4			115,120.00	114,401.68	Oct-20-03	9.000%	AL - 80.00%	Paid Off - 360	Oct-24-02
31918477 4			140,250.00	139,057.36	Oct-17-03	7.500%	CA - 85.00%	Paid Off - 360	Oct-03-02
31920291 4			165,600.00	164,497.08	Oct-31-03	8.990%	CA - 90.00%	Paid Off - 360	Oct-30-02
31920937 4			79,400.00	78,878.76	Oct-23-03	8.750%	KS - 58.38%	Paid Off - 360	Oct-23-02
31924095 4			490,000.00	485,580.94	Oct-31-03	7.150%	MI - 78.15%	Paid Off - 360	Oct-11-02
31925316 4			179,000.00	177,425.11	Oct-21-03	7.490%	MI - 56.83%	Paid Off - 360	Oct-08-02
31925704 4			55,250.00	54,868.46	Oct-16-03	8.500%	WI - 65.00%	Paid Off - 360	Oct-09-02
31925787 4			75,500.00	74,869.13	Oct-21-03	8.740%	TX - 73.30%	Paid Off - 360	Oct-04-02
31929482 4			15,000.00	14,619.63	Oct-30-03	10.990%	OK - 18.75%	Paid Off - 180	Oct-21-02
31930381 4			98,000.00	97,596.62	Oct-31-03	10.990%	TX - 57.65%	Paid Off - 360	Oct-24-02
31931694 4			449,100.00	445,309.54	Oct-31-03	7.490%	CA - 90.00%	Paid Off - 360	Oct-16-02
31931868 4			224,000.00	222,306.60	Oct-21-03	8.500%	CA - 80.00%	Paid Off - 360	Oct-09-02
31932478 4			391,000.00	387,541.58	Oct-28-03	7.250%	CT - 85.00%	Paid Off - 360	Oct-21-02
31934524 4			109,000.00	108,318.49	Oct-22-03	8.990%	CA - 79.56%	Paid Off - 360	Oct-23-02
31935570 4			112,000.00	109,520.80	Nov-11-03	7.790%	FL - 71.79%	Paid Off - 240	Oct-22-02
31935786 4			62,000.00	61,103.37	Nov-12-03	7.990%	TX - 63.27%	Paid Off - 360	Oct-28-02
31936008 4			382,500.00	379,116.71	Oct-16-03	7.250%	CT - 75.00%	Paid Off - 360	Oct-31-02
31939192 4			57,300.00	55,712.88	Nov-07-03	9.990%	TX - 60.00%	Paid Off - 180	Oct-28-02
31939887 4			366,000.00	363,597.29	Nov-06-03	8.750%	CA - 80.00%	Paid Off - 360	Oct-25-02
31941248 4			224,000.00	222,373.61	Nov-13-03	8.250%	CA - 70.00%	Paid Off - 360	Oct-31-02
31941396 4			126,750.00	125,874.77	Oct-23-03	8.500%	FL - 65.00%	Paid Off - 360	Oct-30-02
31942139 4			18,128.00	17,688.44	Oct-16-03	11.490%	VA - 20.00%	Paid Off - 180	Oct-31-02
101088243 4			183,200.00	181,816.08	Oct-30-03	9.990%	MI - 80.00%	Paid Off - 360	May-03-02
101120350 4			165,750.00	164,292.64	Oct-28-03	9.250%	FL - 85.00%	Paid Off - 360	May-21-02
101122786 4			217,500.00	215,447.35	Oct-20-03	8.900%	NJ - 75.00%	Paid Off - 360	May-22-02
101127868 4			337,500.00	333,873.13	Nov-13-03	8.250%	CA - 90.00%	Paid Off - 360	May-23-02
101132124 4			123,750.00	122,673.34	Oct-29-03	9.400%	NY - 75.00%	Paid Off - 360	May-28-02
101139558 4			495,000.00	491,260.75	Nov-05-03	9.990%	NM - 90.00%	Paid Off - 360	May-29-02
101149060 4			63,900.00	62,065.40	Nov-10-03	7.990%	FL - 79.97%	Paid Off - 360	May-30-02
101150167 4			364,000.00	361,154.32	Nov-07-03	10.250%	TX - 70.00%	Paid Off - 360	May-31-02
101373678 4			39,200.00	38,085.09	Oct-30-03	11.950%	IL - 20.00%	Paid Off - 180	Aug-26-02
101442770 4			140,250.00	139,076.04	Nov-05-03	7.990%	CA - 85.00%	Paid Off - 360	Sep-19-02
					Page 25 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Realized Loss Report for October 27, 2003 Distribution
	Realized Loss Report for November 25, 2003 Distribution
	Realized Loss Report - Collateral
COLLATERAL REALIZED LOSSES						GROUP 2	GROUP 1	TOTAL
	Current
	Number of Loans Liquidated					-2	13	15
	Collateral Realized Loss/(Gain) Amount					-50,050.50	2793,~~470~~677.0346	27143,~~470~~727.0396
	Net Liquidation Proceeds					-394,506.86	~~212~~240,~~152~~315.3263	~~212~~634,~~152~~822.3249
	Cumulative
	Number of Loans Liquidated					-2	47	49
	Collateral Realized Loss/(Gain) Amount					-50,050.50	58152,~~585~~263.9036	58202,~~585~~313.9086
	Net Liquidation Proceeds					-394,506.86	~~588~~828,~~326~~642.6730	~~588~~1,~~326~~223,149.6716
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.
	Current Realized Losses							26143,~~692~~727.5896
	Current Supplemental Losses (Recoveries)							~~777~~0.4500
	CURRENT NET REALIZED LOSSES							27143,~~470~~727.0396
	Beginning Cumulative Realized Losses							3158,~~115~~585.8790
	Current Net Realized Losses							27143,~~470~~727.0396
	Ending Cumulative Realized Losses							58202,~~585~~313.9086
	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 26 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Realized Loss Report for October 27, 2003 Distribution
	Realized Loss Report for November 25, 2003 Distribution
	Realized Loss Report - Collateral
DEFAULT SPEEDS						GROUP 2	GROUP 1	TOTAL
	MDR					0.0018%	0.0305%	0.0208%
	3 Months Avg MDR					0.0006%	0.0203%	0.0104%
	12 Months Avg MDR
	Avg MDR Since Cut-off					0.0002%	0.0102%	0.0102%
	CDR					02.0010%	0.3957%	0.2997%
	3 Months Avg CDR					0.0071%	0.1938%	0.1447%
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.0027%	0.1420%	0.1121%
	SDA					08.0020%	12.6521%	13.2280%
	3 Months Avg SDA Approximation					02.0098%	01.9063%	01.6798%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					01.0042%	01.8105%	01.6015%
	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 27 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Realized Loss Report for October 27, 2003 Distribution
	Realized Loss Report for November 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 28 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Realized Loss Detail Report for October 27, 2003 Distribution
	Realized Loss Detail Report for November 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 Loan Count = 5						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 240,800.00						Loan Group 2 = Group 2 Group
Total Original Principal Balance = 784,250.00						Loan Group 2 = Group 2 Group
Total Prior Principal Balance = 239,622.35
Total Prior Principal Balance = 778,550.45
Total Realized Loss Amount = 27,470.03
Total Realized Loss Amount = 143,727.96
Total Net Liquidation Proceeds = 212,152.32
Total Net Liquidation Proceeds = 634,822.49
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
31929896 3			240,800.00	239,622.35	-	9.700%	TX - 80.00%	360	Oct-21-02
692629 1			100,000.00	99,156.74	9,332.41	7.500%	WI - 71.94%	360	Oct-04-02
717271 1			82,600.00	81,999.03	18,719.79	8.240%	AZ - 70.00%	360	Oct-25-02
719823 1			153,900.00	152,837.32	64,599.41	8.500%	CO - 90.00%	360	Oct-29-02
705492 2			333,000.00	330,453.50	49,023.40	7.990%	ID - 90.00%	360	Oct-16-02
716434 2			114,750.00	114,103.86	1,027.10	9.500%	FL - 85.00%	360	Oct-24-02
					Page 29 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Triggers, Adj. Rate Cert. and Miscellaneous Report for October 27, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report for November 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 30 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Additional Certificate Report for October 27, 2003 Distribution
	Additional Certificate Report for November 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 31 of 31				© COPYRIGHT 2003 Deutsche Bank

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