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): ~~November~~December 2526, 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 ~~November~~December 2526, 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: ~~Nov~~Jan 2602, ~~2003~~2004 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT Monthly Remittance Statement to the Certificateholders dated as of ~~November~~December 2526, 2003.

	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	November 25, 2003 Distribution
	December 26, 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: November 25, 2003
								Distribution Date: December 26, 2003
	Underwriter(s):		Deutsche Bank Underwriter					Record Date: ~~November~~December 24, 2003
								October 31, 2003
								November 28, 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 November 25, 2003 Distribution
	Certificate Payment Report for December 26, 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			~~540~~500,~~676~~959,~~994~~504.4008	~~666~~659,~~384~~474.4092	3934,~~717~~604,~~490~~140.3179	4035,~~383~~263,~~874~~615.71	-	-	~~500~~466,~~959~~355,~~504~~363.0830
A-2	FLT,STEP	246,360,000.00			~~193~~180,~~671~~231,~~184~~787.7375	~~242~~240,~~444~~986.0417	1311,~~439~~732,~~396~~949.9800	1311,~~681~~973,~~841~~935.0217	-	-	~~180~~168,~~231~~498,~~787~~838.75
A-IO	IN, NTL	-			-	537,982.50	-	537,982.50	-	-	-
M-1	MEZ,FLT	70,427,000.00			70,427,000.00	~~114~~122,~~600~~428.3805	-	~~114~~122,~~600~~428.3805	-	-	70,427,000.00
M-2	MEZ,FLT	64,558,000.00			64,558,000.00	~~162~~173,~~255~~376.7734	-	~~162~~173,~~255~~376.7734	-	-	64,558,000.00
M-3	MEZ,FLT	45,777,000.00			45,777,000.00	~~177~~189,~~741~~950.9271	-	~~177~~189,~~741~~950.9271	-	-	45,777,000.00
M-4	MEZ,FLT	17,607,000.00			17,607,000.00	6671,~~945~~543.7372	-	6671,~~945~~543.7372	-	-	17,607,000.00
CE	SUB	24,650,208.87			24,649,407.49	3,~~983~~680,~~770~~331.7124	-	3,~~983~~680,~~770~~331.7124	-	-	24,649,407.49
P	PO	100.00			100.00	1892,~~168,504~~503.2596	-	1892,~~168,504~~503.2596	-	-	100.00
R-III	R	-			-	-	-	-	-	-	-
Total		1,173,781,308.87			~~957~~904,~~366~~209,~~686~~799.6132	76,~~120~~568,~~629~~577.7061	5346,~~156~~337,~~887~~089.2979	6052,~~277~~905,~~516~~667.9940	-	-	~~904~~857,~~209~~872,~~799~~709.3253
	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	1011/2725/03	1112/2425/03		A-Act/360	64352VCN9	704,402,000.00	~~767~~711.~~568795~~184102	0.~~946029~~936220	5649.~~384693~~125557	5750.~~330721~~061777	~~711~~662.~~184102~~058545
A-2	1011/2725/03	1112/2425/03		A-Act/360	64352VCP4	246,360,000.00	~~786~~731.~~130803~~578940	0.~~984105~~978187	5447.~~551863~~625219	5548.~~535968~~603406	~~731~~683.~~578940~~953721
A-IO	1011/2725/03	1112/2425/03		A-30/360	64352VCQ2	117,378,000.00	1,000.000000	4.583333	-	4.583333	1,000.000000
M-1	1011/2725/03	1112/2425/03		A-Act/360	64352VCR0	70,427,000.00	1,000.000000	1.~~627222~~738368	-	1.~~627222~~738368	1,000.000000
M-2	1011/2725/03	1112/2425/03		A-Act/360	64352VCS8	64,558,000.00	1,000.000000	2.~~513333~~685590	-	2.~~513333~~685590	1,000.000000
M-3	1011/2725/03	1112/2425/03		A-Act/360	64352VCT6	45,777,000.00	1,000.000000	34.~~882778~~149479	-	34.~~882778~~149479	1,000.000000
M-4	1011/2725/03	1112/2425/03		A-Act/360	64352VCU3	17,607,000.00	1,000.000000	34.~~802222~~063368	-	34.~~802222~~063368	1,000.000000
CE				A-30/360		1,198,431,517.74	~~819~~775.~~417780~~061809	3.~~324154~~070957	-	3.~~324154~~070957	~~775~~736.~~061809~~397325
P				-		100.00	1,000.000000	118,~~685~~925,~~042~~039.~~500000~~600000	-	~~################~~8,925,039.600000	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 November 25, 2003 Distribution
	Certificate Payment Report for December 26, 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		7,~~086~~745,~~387~~862.9284		~~198~~232,~~856~~971,~~032~~660.3073	45,~~586~~074,~~463~~975.6298	~~203~~238,~~442~~046,~~495~~636.9271	~~210~~245,~~528~~792,~~883~~499.8455	-	-	~~500~~466,~~959~~355,~~504~~363.0830
A-2	246,360,000.00		2,~~540~~781,~~372~~359.9815		6475,~~222~~748,~~018~~305.4979	12,~~906~~112,~~193~~855.7646	6677,~~128~~861,~~212~~161.25	6880,~~668~~642,~~585~~520.2340	-	-	~~180~~168,~~231~~498,~~787~~838.75
A-IO	-		4,~~303~~841,~~860~~842.0050		-	-	-	4,~~303~~841,~~860~~842.0050	-	-	-
M-1	70,427,000.00		1,~~020~~143,~~616~~044.8489		-	-	-	1,~~020~~143,~~616~~044.8489	-	-	70,427,000.00
M-2	64,558,000.00		1,~~430~~604,~~688~~064.2054		-	-	-	1,~~430~~604,~~688~~064.2054	-	-	64,558,000.00
M-3	45,777,000.00		1,~~557~~747,~~061~~012.7445		-	-	-	1,~~557~~747,~~061~~012.7445	-	-	45,777,000.00
M-4	17,607,000.00		~~586~~658,~~609~~153.6234		-	-	-	~~586~~658,~~609~~153.6234	-	-	17,607,000.00
CE	24,650,208.87		3640,~~523~~203,~~073~~405.8106		801.38	-	801.38	3640,~~523~~204,~~875~~206.2044	-	-	24,649,407.49
P	100.00		56,~~776~~669,~~819~~323.7268		-	-	-	56,~~776~~669,~~819~~323.7268	-	-	100.00
R-III	-		0.01		-	-	-	0.01	-	-	-
Total	1,173,781,308.87		6067,~~825~~394,~~490~~068.8546		~~263~~308,~~078~~720,~~852~~767.1790	67,~~492~~187,~~657~~831.3844	~~269~~315,~~571~~908,~~509~~599.5534	~~330~~383,~~397~~302,~~000~~667.4080	-	-	~~904~~857,~~209~~872,~~799~~709.3253
	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~~52875%	~~540~~500,~~676~~959,~~994~~504.4008			~~666~~659,~~384~~474.4092	-	-	-	~~666~~659,~~384~~474.4092	~~666~~659,~~384~~474.4092	-
A-2	1.~~55400~~55275%	~~193~~180,~~671~~231,~~184~~787.7375			~~242~~240,~~444~~986.0417	-	-	-	~~242~~240,~~444~~986.0417	~~242~~240,~~444~~986.0417	-
A-IO	5.50000%	117,378,000.00			537,982.50	-	-	-	537,982.50	537,982.50	-
M-1	2.~~02000~~01875%	70,427,000.00			~~114~~122,~~600~~428.3805	-	-	-	~~114~~122,~~600~~428.3805	~~114~~122,~~600~~428.3805	-
M-2	3.~~12000~~11875%	64,558,000.00			~~162~~173,~~255~~376.7734	-	-	-	~~162~~173,~~255~~376.7734	~~162~~173,~~255~~376.7734	-
M-3	4.~~82000~~81875%	45,777,000.00			~~177~~189,~~741~~950.9271	-	-	-	~~177~~189,~~741~~950.9271	~~177~~189,~~741~~950.9271	-
M-4	4.~~72000~~71875%	17,607,000.00			6671,~~945~~543.7372	-	-	-	6671,~~945~~543.7372	6671,~~945~~543.7372	-
CE	5.~~17856~~00219%	~~982~~928,~~016~~858,~~094~~500.1058			43,~~131~~769,~~481~~187.5424	42,~~689~~819.1006	-	-	43,~~126~~766,~~792~~368.4418	3,~~983~~680,~~770~~331.7124	-
P		100.00			-	-	-	-	-	1892,~~168,504~~503.2596	-
R-III		-			-	-	-	-	-	-	-
Total		21,~~032~~925,~~111~~796,~~373~~892.2241			65,~~099~~764,~~836~~929.2865	42,~~689~~819.1006	-	-	65,~~095~~762,~~147~~110.1859	76,~~120~~568,~~629~~577.7061	-
							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 November 25, 2003 Distribution
	Certificate Payment Report for December 26, 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 November 25, 2003 Distribution
	Certificate Payment Report for December 26, 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	-		3,~~188~~587,~~643~~223.3678		-	-	-	3,~~188~~587,~~643~~223.3678	-	-	-
A-IO-2	-		1,~~115~~254,~~216~~618.6472		-	-	-	1,~~115~~254,~~216~~618.6472	-	-	-
Total	-		4,~~303~~841,~~860~~842.0050		-	-	-	4,~~303~~841,~~860~~842.0050	-	-	-
	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 November 25, 2003 Distribution
	Collection Account Report for December 26, 2003 Distribution
	Collection Account Report
SUMMARY						GROUP 2	GROUP 1	TOTAL
	Principal Collections					1311,~~403~~711,~~245~~163.2775	3934,~~610~~539,~~651~~889.0725	5346,~~013~~251,~~896~~053.3400
	Principal Withdrawls					0.00	0.00	0.00
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					1311,~~403~~711,~~245~~163.2775	3934,~~610~~539,~~651~~889.0725	5346,~~013~~251,~~896~~053.3400
	Interest Collections					1,~~630~~546,~~697~~192.3596	4,~~679~~427,~~587~~475.3346	65,~~310~~973,~~284~~668.6842
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					~~290~~183,~~969~~171.6774	~~877~~709,~~534~~332.5822	1892,~~168,504~~503.2596
	Interest Fees					(5958,~~389~~485.8453)	(~~155~~153,~~778~~072.4445)	(~~215~~211,~~168~~557.2898)
	TOTAL NET INTEREST					1,~~862~~670,~~277~~879.1817	54,~~401~~983,~~343~~735.4723	76,~~263~~654,~~620~~614.6540
	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION					1513,~~265~~382,~~522~~042.4592	4539,~~011~~523,~~994~~624.5448	6052,~~277~~905,~~516~~667.9940
PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL
	Scheduled Principal Received					~~215~~206,~~936~~661.1070	~~510~~488,~~226~~512.7236	~~726~~695,~~162~~174.8206
	Curtailments					13(38,~~461~~476.1359)	2615,~~050~~149.6160	39(23,~~511~~326.7499)
	Prepayments in Full					1211,~~779~~531,~~341~~320.1865	3833,~~833~~810,~~321~~844.1063	5145,~~612~~342,~~662~~165.28
	Repurchses/Substitutions					0.00	0.00	0.00
	Liquidations					~~444~~30,~~557~~382.3662	~~333~~292,~~993~~341.0953	~~778~~322,~~550~~724.4515
	Insurance Principal					0.00	0.00	0.00
	Other Additional Principal					0.00	0.00	0.00
	Delinquent Principal					(9989,~~361~~125.4584)	(~~258~~233,~~931~~456.1966)	(~~358~~322,~~292~~582.6450)
	Realized Losses					(5018,~~050~~724.5063)	(9366,~~677~~958.4687)	(~~143~~85,~~727~~683.9650)
	Loss Recoveries					0.00	0.00	0.00
	Substitution Shortfalls					0.00	0.00	0.00
	Loan Adjustments					0.00	~~737~~0.0100	~~737~~0.0100
	Advanced Principal					9989,~~361~~125.4584	~~258~~233,~~931~~456.1966	~~358~~322,~~292~~582.6450
	TOTAL PRINCIPAL COLLECTED					1311,~~403~~711,~~245~~163.2775	3934,~~610~~539,~~651~~889.0725	5346,~~013~~251,~~896~~053.3400
				Page 6 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report for December 26, 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,~~680~~590,~~625~~767.7909	4,~~832~~562,~~411~~051.9362	6,~~513~~152,~~037~~818.7271
	Repurchased Interest					0.00	0.00	0.00
	Liquidation Interest					~~3,103~~0.5900	2,~~265~~033.3902	52,~~368~~033.9802
	Insurance Interest					0.00	0.00	0.00
	Other Interest					0.00	0.00	0.00
	Net Prepayment Interest Shortfalls					(30,~~638~~478.9692)	(7587,~~948~~322.3536)	(~~106~~117,~~587~~801.3128)
	Delinquent Interest					(~~808~~728,~~451~~415.5696)	(2,~~500~~268,~~189~~128.2288)	(32,~~308~~996,~~640~~544.7884)
	Realized Losses					0.00	0.00	0.00
	Compensating Interest					30,~~638~~478.9692	7587,~~948~~322.3536	~~106~~117,~~587~~801.3128
	Subsistution Shortfalls					0.00	0.00	0.00
	Civil Releif Act Shortfalls					(~~473~~472.0252)	(42,~~216~~346.0854)	(42,~~689~~819.1006)
	Loss Recoveries					0.00	0.00	0.00
	Loan Adjustments					0.00	0.00	0.00
	Interest Advanced					~~759~~684,~~482~~339.4585	2,~~351~~134,~~648~~016.7524	32,~~111~~818,~~131~~356.2009
	Non-Recoverable Advances					(~~3,589~~25.9050)	(~~2,333~~150.4400)	(~~5,923~~175.3450)
	TOTAL INTEREST COLLECTED					1,~~630~~546,~~697~~192.3596	4,~~679~~427,~~587~~475.3346	65,~~310~~973,~~284~~668.6842
				Page 7 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report for December 26, 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					~~290~~183,~~969~~171.6774	~~877~~709,~~534~~332.5822	1892,~~168,504~~503.2596
	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					~~290~~183,~~969~~171.6774	~~877~~709,~~534~~332.5822	1892,~~168,504~~503.2596
INTEREST - FEES						GROUP 2	GROUP 1	TOTAL
	Current Servicing Fees					55,~~783~~070.0755	~~145~~143,~~592~~447.5299	~~201~~198,~~375~~518.5954
	Trustee Fee					~~419~~396.1370	1,~~176~~110.4832	1,~~595~~507.6102
	Credit Risk Manager Fee					32,~~143~~975.4428	8,~~823~~327.6434	11,~~967~~302.0862
	Custodian Fee					4443.2000	~~185~~186.80	~~230~~229.0080
	Extraordinary Trust Fund Expenses					0.00	0.00	0.00
	TOTAL INTEREST OTHER FEES					5958,~~389~~485.8453	~~155~~153,~~778~~072.4445	~~215~~211,~~168~~557.2898
				Page 8 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Credit Enhancement Report for November 25, 2003 Distribution
	Credit Enhancement Report for December 26, 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							~~142~~86,~~990~~036.9579
	Overcollateralization Reduction Amount							0.00
	Credit Enhancement Percentage							2425.~~664454~~996678%
				Page 9 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Collateral Report for November 25, 2003 Distribution
	Collateral Report for December 26, 2003 Distribution
	Collateral Report
COLLATERAL						GROUP 2	GROUP 1	TOTAL
	Loan Count:
	Original					1699	6286	7985
	Prior					1,~~472~~404	5,~~282~~041	6,~~754~~445
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(6664)	(~~238~~223)	(~~304~~287)
	Repurchases					-	-	-
	Liquidations					(21)	(34)	(5)
	Current					1,~~404~~340	54,~~041~~814	6,~~445~~154
	Principal Balance:
	Original					304,149,269.26	869,456,819.63	1,173,606,088.89
	Prior					~~251~~238,~~475~~022,~~378~~082.1235	~~705~~666,~~891~~187,~~308~~716.4997	~~957~~904,~~366~~209,~~686~~799.6132
	Prefunding					-	-	-
	Scheduled Principal					(~~215~~206,~~936~~661.1070)	(~~510~~488,~~226~~512.7236)	(~~726~~695,~~162~~174.8206)
	Partial and Full Voluntary Prepayments					(1211,~~792~~492,~~802~~844.3106)	(3833,~~859~~825,~~371~~994.7123)	(5145,~~652~~318,~~174~~838.0229)
	Repurchases					-	-	-
	Liquidations					(~~444~~30,~~557~~382.3662)	(~~333~~292,~~993~~341.0953)	(~~778~~322,~~550~~724.4515)
	Current					~~238~~226,~~022~~292,~~082~~193.3597	~~666~~631,~~187~~580,~~716~~515.9756	~~904~~857,~~209~~872,~~799~~709.3253
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 November 25, 2003 Distribution
	Collateral Report for December 26, 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.~~033620~~034485%	8.~~222075~~218847%	8.~~173002~~170420%
	Weighted Average Coupon Current					8.~~034485~~019930%	8.~~218847~~221263%	8.~~170420~~168265%
	Weighted Average Months to Maturity Original					342	351	349
	Weighted Average Months to Maturity Prior					~~335~~334	~~345~~344	~~342~~341
	Weighted Average Months to Maturity Current					~~334~~333	~~344~~342	~~341~~340
	Weighted Avg Remaining Amortization Term Original					342	351	349
	Weighted Avg Remaining Amortization Term Prior					~~335~~334	~~344~~343	~~342~~341
	Weighted Avg Remaining Amortization Term Current					~~334~~333	~~343~~342	~~341~~340
	Weighted Average Seasoning Original					5.87	5.85	5.85
	Weighted Average Seasoning Prior					1112.8281	1112.79	1112.8079
	Weighted Average Seasoning Current					1213.81	1213.7980	1213.7980
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 November 25, 2003 Distribution
	Collateral Report for December 26, 2003 Distribution
	Collateral Report
ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL
	Weighted Average Margin Original					2.975%	5.618%
	Weighted Average Margin Prior					2.~~859~~856%	5.~~568~~560%
	Weighted Average Margin Current					2.~~856~~846%	5.~~560~~541%
	Weighted Average Max Rate Original					11.222%	14.183%
	Weighted Average Max Rate Prior					11.~~105~~106%	14.~~126~~116%
	Weighted Average Max Rate Current					11.~~106~~080%	14.~~116~~101%
	Weighted Average Min Rate Original					8.032%	8.233%
	Weighted Average Min Rate Prior					8.~~036~~040%	8.~~223~~220%
	Weighted Average Min Rate Current					8.~~040~~025%	8.~~220~~223%
	Weighted Average Cap Up Original					0.684%	1.273%
	Weighted Average Cap Up Prior					0.658%	1.~~263~~262%
	Weighted Average Cap Up Current					0.~~658~~655%	1.~~262~~258%
	Weighted Average Cap Down Original					0.684%	1.273%
	Weighted Average Cap Down Prior					0.658%	1.~~263~~262%
	Weighted Average Cap Down Current					0.~~658~~655%	1.~~262~~258%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL
	Current Servicing Fees					55,~~783~~070.0755	~~145~~143,~~592~~447.5299	~~201~~198,~~375~~518.5954
	Delinquent Servicing Fees					4844,~~969~~076.1211	~~148~~134,~~540~~112.4864	~~197~~178,~~509~~188.6075
	TOTAL SERVICING FEES					~~104~~99,~~752~~146.1966	~~294~~277,~~133~~560.0063	~~398~~376,~~885~~707.1929
	Total Servicing Fees					~~104~~99,~~752~~146.1966	~~294~~277,~~133~~560.0063	~~398~~376,~~885~~707.1929
	Delinquent Servicing Fees					(4844,~~969~~076.1211)	(~~148~~134,~~540~~112.4864)	(~~197~~178,~~509~~188.6075)
	Compensating Interest					30,~~638~~478.9692	7587,~~948~~322.3536	~~106~~117,~~587~~801.3128
	COLLECTED SERVICING FEES					8685,~~422~~549.0347	~~221~~230,~~540~~770.8735	~~307~~316,~~962~~319.9082
ADDITIONAL COLLATERAL INFORMATION						GROUP 2	GROUP 1	TOTAL
	Prepayment Interest Shortfall					30,~~638~~478.9692	7587,~~948~~322.3536	~~106~~117,~~587~~801.3128
	Compensating Interest					(30,~~638~~478.9692)	(7587,~~948~~322.3536)	(~~106~~117,~~587~~801.3128)
	NET PREPAYMENT INTERET SHORTFALLS					0.00	0.00	0.00
	Principal Advances					9989,~~361~~125.4584	~~258~~233,~~931~~456.1966	~~358~~322,~~292~~582.6450
	Interest Advances					~~759~~684,~~482~~339.4585	2,~~351~~134,~~648~~016.7524	32,~~111~~818,~~131~~356.2009
	TOTAL ADVANCES					~~858~~773,~~843~~465.9069	2,~~610~~367,~~579~~472.9490	3,~~469~~140,~~423~~938.8459
				Page 12 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			2527,~~597~~862,~~172~~595.5403	49,~~130~~175,~~009~~795.4730	12,~~316~~817,~~572~~685.4250	3139,~~043~~856,~~754~~075.4383
		% Balance			23.8325%	01.4607%	0.1533%	34.4365%
		# Loans			~~194~~203	2870	1222	~~234~~295
		% # Loans			3.0130%	01.4314%	0.1936%	34.6379%
FORECLOSURE		Balance		~~414,687.08~~-	~~432~~1,~~737~~080,651.83	82,~~353~~889,~~733~~262.1147	1921,~~652~~201,~~851~~390.8845	2825,~~854~~171,~~009~~304.9075
		% Balance		0.0500%	0.0513%	0.9234%	2.1747%	32.1993%
		# Loans		3-	27	6419	~~135~~152	~~204~~178
		% # Loans		0.0500%	0.0311%	0.9931%	2.0947%	32.1789%
BANKRUPTCY		Balance		3,~~390~~759,~~389~~236.0100	1612,~~139,356~~611.7034	~~639~~1,~~042~~410,311.3927	57,~~944~~458,~~660~~151.32	1113,~~113~~240,~~448~~309.4293
		% Balance		0.3744%	0.1307%	0.0716%	0.6687%	1.2354%
		# Loans		2628	106	513	4354	84101
		% # Loans		0.4045%	0.1610%	0.0821%	0.6788%	1.3064%
REO		Balance		-	-	-	1,~~616~~760,~~409~~213.0796	1,~~616~~760,~~409~~213.0796
		% Balance		0.00%	0.00%	0.00%	0.1821%	0.1821%
		# Loans		-	-	-	17	17
		% # Loans		0.00%	0.00%	0.00%	0.2628%	0.2628%
TOTAL		Balance		3,~~805~~759,~~076~~236.0900	2729,~~169~~555,~~267~~858.0720	13,~~122~~475,~~784~~369.9704	2833,~~530~~237,~~493~~441.6923	7280,~~627~~027,~~621~~904.8247
		% Balance		0.4244%	3.0045%	1.4557%	3.1687%	89.0333%
		# Loans		2928	~~206~~216	97102	~~207~~245	~~539~~591
		% # Loans		0.45%	3.2051%	1.5166%	3.2198%	89.3660%
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 November 25, 2003 Distribution
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Group 1 Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			1921,~~739~~385,~~323~~414.3482	27,~~522~~065,~~420~~383.3315	1,~~117~~822,~~766~~569.9162	2330,~~379~~273,~~510~~367.5859
		% Balance			23.9639%	01.3812%	0.1729%	34.5179%
		# Loans			~~164~~167	2060	917	~~193~~244
		% # Loans			3.2547%	01.4025%	0.1835%	35.8307%
FORECLOSURE		Balance		~~414,687.08~~-	93751,~~031~~958.9268	61,~~239~~900,~~670~~588.8624	14,~~123~~917,~~743~~343.8991	2017,~~871~~569,~~133~~890.7583
		% Balance		0.0600%	0.0112%	0.9430%	2.1236%	32.1378%
		# Loans		3-	16	5115	~~112~~122	~~167~~143
		% # Loans		0.0600%	0.0212%	10.0131%	2.2253%	32.3197%
BANKRUPTCY		Balance		2,~~356~~777,~~544~~587.2875	~~922~~612,~~790~~611.9034	~~202~~795,~~904~~771.3779	45,~~845~~880,~~345~~870.6978	810,~~327~~066,~~585~~841.2466
		% Balance		0.3544%	0.1410%	0.0313%	0.7393%	1.2559%
		# Loans		2022	76	38	3847	6883
		% # Loans		0.4046%	0.1412%	0.0617%	0.7598%	1.3572%
REO		Balance		-	-	-	1,~~210~~354,~~819~~946.6762	1,~~210~~354,~~819~~946.6762
		% Balance		0.00%	0.00%	0.00%	0.1821%	0.1821%
		# Loans		-	-	-	15	15
		% # Loans		0.00%	0.00%	0.00%	0.3031%	0.3031%
TOTAL		Balance		2,~~771~~777,~~231~~587.3675	2022,~~755~~749,~~146~~984.1684	89,~~964~~761,~~995~~743.5618	2123,~~297~~975,~~676~~730.1693	5359,~~789~~265,~~049~~046.2470
		% Balance		0.4244%	3.1260%	1.3555%	3.2080%	89.0738%
		# Loans		2322	~~172~~179	7483	~~174~~201	~~443~~485
		% # Loans		0.46%	3.4172%	1.4772%	34.4518%	810.7907%
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 November 25, 2003 Distribution
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Group 2 Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			56,~~857~~477,~~849~~180.2021	12,~~607~~110,~~589~~412.1415	~~198~~995,~~805~~115.5188	79,~~664~~582,~~243~~708.8524
		% Balance			2.4686%	0.6893%	0.0844%	34.2223%
		# Loans			3036	810	35	4151
		% # Loans			2.1469%	0.5775%	0.2137%	23.9281%
FORECLOSURE		Balance		-	~~339~~328,~~705~~693.9115	2988,~~114,062~~674.2523	56,~~529~~284,~~107~~046.9954	7,~~982~~601,~~876~~413.1592
		% Balance		0.00%	0.1415%	0.8944%	2.3278%	3.3536%
		# Loans		-	1	134	2330	3735
		% # Loans		0.00%	0.07%	0.9330%	12.6424%	2.6461%
BANKRUPTCY		Balance		1981,~~033,844~~648.7325	~~216,565.80~~-	~~436~~614,~~138~~539.0248	1,~~099~~577,~~314~~280.6354	23,~~785~~173,~~863~~468.1827
		% Balance		0.43%	0.0900%	0.1827%	0.4670%	1.1740%
		# Loans		6	3-	25	57	1618
		% # Loans		0.4345%	0.2100%	0.1437%	0.3652%	1.1434%
REO		Balance		-	-	-	405,~~589~~267.4034	405,~~589~~267.4034
		% Balance		0.00%	0.00%	0.00%	0.1718%	0.1718%
		# Loans		-	-	-	2	2
		% # Loans		0.00%	0.00%	0.00%	0.1415%	0.1415%
TOTAL		Balance		1981,~~033,844~~648.7325	6,~~414~~805,~~120~~873.9136	43,~~157~~713,~~789~~625.4186	79,~~232~~261,~~817~~710.5330	1820,~~838~~762,~~572~~857.5877
		% Balance		0.43%	23.6901%	1.7564%	34.0409%	79.9118%
		# Loans		6	3437	2319	3344	96106
		% # Loans		0.4345%	2.4276%	1.6442%	23.3528%	67.8491%
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 November 25, 2003 Distribution
	REO Report for December 26, 2003 Distribution
	REO Report - Mortgage Loans that Become REO During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 3				Loan Group 1 = Group 1 Group; REO Book Value = Not Available
Total Loan Count = 4				Loan Group 1 = Group 1 Group; REO Book Value = Not Available
Total Original Principal Balance = 417,600.00				Loan Group 2 = Group 2 Group; REO Book Value = Not Available
Total Original Principal Balance = 440,975.00				Loan Group 2 = Group 2 Group; REO Book Value = Not Available
Total Current Balance = 414,775.16
Total Current Balance = 436,969.05
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
723131 1		73,600.00	73,130.98	Mar-01-03	9.550%	FL - 80.00%	360	Oct-30-02
694648 1		186,575.00	184,880.71	Mar-01-03	8.000%	MI - 85.00%	360	Oct-17-02
31929193 3		209,000.00	207,569.18	Feb-01-03	8.990%	CO - 95.00%	360	Oct-07-02
704493 1		91,200.00	90,644.76	Jun-01-03	9.990%	MO - 80.00%	360	Oct-18-02
31929458 3		135,000.00	134,075.00	Jun-01-03	8.990%	MI - 90.00%	360	Oct-30-02
31918113 3		42,500.00	42,074.20	May-01-03	7.500%	AR - 85.00%	360	Oct-17-02
101110914 3		120,700.00	119,369.38	Apr-01-03	8.750%	UT - 85.00%	360	May-16-02
				Page 16 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report for December 26, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL
	Current
	Number of Paid in Full Loans					6664	~~238~~223	~~304~~287
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					6664	~~238~~223	~~304~~287
	Paid in Full Balance					1211,~~779~~531,~~341~~320.1865	3833,~~833~~810,~~321~~844.1063	5145,~~612~~342,~~662~~165.28
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					13(38,~~461~~476.1359)	2615,~~050~~149.6160	39(23,~~511~~326.7499)
	Total Prepayment Amount					1211,~~792~~492,~~802~~844.3106	3833,~~859~~825,~~371~~994.7123	5145,~~652~~318,~~174~~838.0229
	Cumulative
	Number of Paid in Full Loans					~~293~~357	1,~~238~~461	1,~~531~~818
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					~~293~~357	1,~~238~~461	1,~~531~~818
	Paid in Full Balance					6375,~~558~~089,~~523~~844.7237	~~197~~230,~~114~~925,~~884~~729.5720	~~260~~306,~~673~~015,~~408~~573.2957
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					~~217~~179,~~912~~435.0748	~~586~~601,~~848~~998.8141	~~804~~781,~~760~~433.8889
	Total Prepayment Amount					6375,~~776~~269,~~435~~279.7985	~~197~~231,~~701~~527,~~733~~727.3861	~~261~~306,~~478~~797,~~169~~007.1746
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 November 25, 2003 Distribution
	Prepayment Report for December 26, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL
	SMM					54.0983%	5.5108%	5.4002%
	3 Months Avg SMM					4.2344%	45.6403%	4.5387%
	12 Months Avg SMM
	Avg SMM Since Cut-off					23.9113%	3.1940%	3.1233%
	CPR					4644.5981%	4946.3452%	4846.6307%
	3 Months Avg CPR					4041.4899%	4346.4215%	4245.6709%
	12 Months Avg CPR
	Avg CPR Since Cut-off					2931.8771%	3233.2197%	3133.6139%
	PSA					~~1818~~1621.4299%	~~1929~~1685.1850%	~~1900~~1668.5694%
	3 Months Avg PSA Approximation					~~1713~~1638.2552%	~~1841~~1803.3294%	~~1808~~1761.2969%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					~~1600~~1612.2592%	~~1729~~1731.0705%	~~1695~~1700.7849%
	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 November 25, 2003 Distribution
	Prepayment Report for December 26, 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 November 25, 2003 Distribution
	Prepayment Detail Report for December 26, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 304						Loan Group 1 = Group 1 Group
Total Loan Count = 287						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 52,104,121.00						Loan Group 2 = Group 2 Group
Total Original Principal Balance = 45,808,057.00						Loan Group 2 = Group 2 Group
Total Prepayment Amount = 51,612,662.28
Total Prepayment Amount = 45,342,165.28
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
656173 1			102,000.00	99,529.72	Oct-03-03	7.750%	CA - 85.00%	Paid Off - 360	Oct-09-02
656975 1			160,000.00	158,906.83	Nov-14-03	9.000%	TX - 57.14%	Paid Off - 360	Oct-18-02
661070 1			105,000.00	104,493.84	Oct-29-03	10.250%	TX - 75.00%	Paid Off - 360	Oct-15-02
664814 1			224,000.00	221,724.57	Nov-24-03	7.000%	CA - 80.00%	Paid Off - 360	Oct-23-02
677149 1			77,000.00	76,134.54	Oct-30-03	7.250%	TX - 81.91%	Paid Off - 360	Oct-10-02
670175 1			156,000.00	153,965.42	Nov-18-03	8.750%	NV - 73.15%	Paid Off - 360	Oct-10-02
679373 1			199,750.00	198,081.31	Oct-03-03	8.000%	CA - 85.00%	Paid Off - 360	Oct-04-02
675415 1			98,250.00	97,482.04	Nov-04-03	8.750%	MA - 75.00%	Paid Off - 360	Oct-04-02
688486 1			318,750.00	316,657.31	Oct-08-03	8.750%	CA - 85.00%	Paid Off - 360	Oct-31-02
684305 1			275,120.00	272,969.03	Nov-18-03	8.750%	CA - 79.98%	Paid Off - 360	Oct-04-02
690505 1			318,750.00	315,484.23	Oct-21-03	7.500%	FL - 85.00%	Paid Off - 360	Oct-03-02
684441 1			215,000.00	213,112.93	Nov-24-03	7.750%	CA - 63.61%	Paid Off - 360	Oct-10-02
690801 1			161,500.00	160,551.78	Oct-13-03	9.750%	CA - 85.00%	Paid Off - 360	Oct-07-02
685400 1			362,950.00	359,912.02	Nov-20-03	7.990%	MA - 85.00%	Paid Off - 360	Oct-18-02
694447 1			120,000.00	119,201.64	Oct-27-03	8.750%	IL - 75.00%	Paid Off - 360	Oct-17-02
686435 1			75,000.00	74,486.52	Nov-05-03	8.990%	OH - 72.82%	Paid Off - 360	Oct-23-02
694719 1			166,600.00	165,558.38	Oct-08-03	8.990%	CA - 85.00%	Paid Off - 360	Oct-28-02
691326 1			140,000.00	138,505.82	Nov-03-03	6.750%	CO - 81.40%	Paid Off - 360	Oct-02-02
695256 1			178,500.00	177,150.50	Oct-30-03	8.500%	MA - 85.00%	Paid Off - 360	Oct-02-02
691413 1			232,000.00	230,093.19	Nov-26-03	8.500%	CA - 80.00%	Paid Off - 360	Oct-04-02
695569 1			97,750.00	97,138.78	Oct-03-03	8.990%	CA - 85.00%	Paid Off - 360	Oct-22-02
692657 1			112,000.00	111,376.03	Nov-06-03	9.990%	FL - 80.00%	Paid Off - 360	Oct-09-02
697875 1			70,800.00	70,473.23	Oct-02-03	10.990%	PA - 69.41%	Paid Off - 360	Oct-15-02
692894 1			289,000.00	286,463.40	Nov-26-03	7.750%	MA - 85.00%	Paid Off - 360	Oct-01-02
699227 1			135,150.00	134,116.41	Oct-30-03	7.990%	CT - 85.00%	Paid Off - 360	Oct-11-02
693140 1			144,500.00	143,039.76	Nov-04-03	7.650%	CA - 85.00%	Paid Off - 360	Oct-18-02
700280 1			161,500.00	160,264.96	Oct-21-03	7.990%	NY - 85.00%	Paid Off - 360	Oct-17-02
694844 1			67,400.00	66,962.36	Nov-05-03	9.250%	CA - 81.20%	Paid Off - 360	Oct-25-02
700718 1			40,000.00	37,340.94	Oct-21-03	8.750%	OH - 56.34%	Paid Off - 120	Oct-04-02
697888 1			79,000.00	78,356.76	Nov-26-03	8.240%	TX - 79.00%	Paid Off - 360	Oct-15-02
700789 1			150,000.00	148,852.85	Oct-27-03	7.990%	CA - 73.53%	Paid Off - 360	Oct-22-02
700249 1			240,000.00	237,777.23	Nov-24-03	7.900%	CA - 80.00%	Paid Off - 360	Oct-11-02
701113 1			172,300.00	170,616.71	Oct-01-03	7.990%	MA - 84.88%	Paid Off - 360	Oct-08-02
700729 1			180,000.00	178,474.81	Nov-06-03	7.990%	CA - 90.00%	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
701047 1			202,400.00	200,651.21	Nov-26-03	8.250%	NY - 80.00%	Paid Off - 360	Oct-22-02
701444 1			103,500.00	102,723.76	Oct-15-03	8.640%	IL - 90.00%	Paid Off - 360	Oct-02-02
701390 1			122,400.00	121,474.58	Nov-10-03	8.500%	IL - 80.00%	Paid Off - 360	Oct-11-02
702728 1			120,750.00	119,523.44	Oct-17-03	7.000%	CO - 66.35%	Paid Off - 360	Oct-10-02
702688 1			130,000.00	129,277.27	Nov-20-03	10.000%	MI - 80.00%	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
702692 1			44,400.00	44,095.96	Nov-05-03	8.990%	IA - 60.00%	Paid Off - 360	Oct-11-02
705991 1			57,880.00	57,453.84	Oct-30-03	8.640%	SC - 68.09%	Paid Off - 360	Oct-31-02
703018 1			80,500.00	79,757.90	Nov-18-03	7.500%	CA - 70.00%	Paid Off - 360	Oct-04-02
707163 1			280,000.00	277,862.99	Oct-31-03	8.000%	NY - 70.00%	Paid Off - 360	Oct-15-02
703592 1			54,000.00	53,556.07	Nov-18-03	8.500%	ME - 88.52%	Paid Off - 360	Sep-27-02
707407 1			99,000.00	98,381.02	Oct-23-03	8.990%	PA - 90.00%	Paid Off - 360	Oct-15-02
704195 1			183,600.00	182,407.18	Nov-20-03	9.250%	MA - 66.76%	Paid Off - 360	Oct-07-02
707531 1			260,000.00	258,112.18	Oct-15-03	8.250%	CA - 78.79%	Paid Off - 360	Oct-04-02
704268 1			49,000.00	48,767.35	Nov-04-03	10.750%	MI - 70.00%	Paid Off - 360	Oct-17-02
707732 1			130,000.00	128,858.93	Oct-07-03	7.750%	CA - 72.22%	Paid Off - 360	Oct-04-02
705088 1			158,400.00	156,990.67	Nov-11-03	7.895%	CA - 80.00%	Paid Off - 360	Oct-24-02
707965 1			237,300.00	235,112.43	Oct-23-03	7.500%	CA - 87.89%	Paid Off - 360	Oct-04-02
705435 1			212,000.00	210,071.07	Nov-04-03	7.990%	MA - 80.00%	Paid Off - 360	Oct-02-02
709174 1			212,000.00	210,674.58	Oct-23-03	8.990%	TX - 80.00%	Paid Off - 360	Oct-08-02
705671 1			308,000.00	304,283.68	Nov-04-03	7.250%	NJ - 70.00%	Paid Off - 360	Oct-11-02
709564 1			245,650.00	243,792.95	Oct-27-03	8.500%	CA - 85.00%	Paid Off - 360	Oct-04-02
705738 1			240,500.00	239,508.69	Nov-04-03	11.490%	WV - 65.00%	Paid Off - 360	Oct-22-02
709597 1			106,000.00	105,245.10	Oct-14-03	9.000%	MI - 82.17%	Paid Off - 360	Oct-07-02
706016 1			128,350.00	127,243.61	Nov-14-03	8.500%	CA - 85.00%	Paid Off - 360	Oct-11-02
710333 1			50,000.00	49,703.60	Oct-08-03	9.250%	PA - 64.10%	Paid Off - 360	Oct-04-02
706398 1			168,000.00	166,729.91	Nov-21-03	8.500%	VA - 75.00%	Paid Off - 360	Oct-23-02
710476 1			151,200.00	150,019.62	Oct-22-03	8.000%	IL - 90.00%	Paid Off - 360	Oct-25-02
706443 1			195,500.00	193,338.02	Nov-13-03	6.990%	NY - 85.00%	Paid Off - 360	Oct-04-02
710487 1			101,000.00	99,964.39	Oct-22-03	7.250%	CA - 72.14%	Paid Off - 360	Oct-03-02
706811 1			313,650.00	311,613.78	Nov-03-03	9.250%	NY - 85.00%	Paid Off - 360	Oct-31-02
710912 1			300,700.00	296,308.04	Oct-20-03	6.500%	CA - 56.63%	Paid Off - 360	Oct-03-02
706821 1			66,300.00	65,768.63	Nov-20-03	8.500%	AZ - 85.00%	Paid Off - 360	Oct-31-02
711016 1			195,300.00	193,665.18	Oct-24-03	7.990%	CA - 90.00%	Paid Off - 360	Oct-07-02
707104 1			84,000.00	83,532.06	Nov-19-03	9.990%	FL - 80.00%	Paid Off - 360	Oct-31-02
711341 1			175,200.00	174,309.04	Oct-29-03	9.990%	NJ - 80.00%	Paid Off - 360	Oct-15-02
707115 1			64,000.00	63,408.88	Nov-11-03	7.490%	FL - 80.00%	Paid Off - 360	Oct-17-02
711699 1			160,000.00	158,838.28	Oct-17-03	8.250%	CA - 80.00%	Paid Off - 360	Oct-28-02
707638 1			192,000.00	185,516.67	Nov-03-03	8.750%	CA - 80.00%	Paid Off - 180	Oct-23-02
711724 1			100,000.00	98,450.14	Oct-15-03	8.740%	IL - 80.00%	Paid Off - 360	Oct-07-02
707682 1			173,550.00	172,026.70	Nov-26-03	7.750%	VA - 65.00%	Paid Off - 360	Oct-18-02
711911 1			202,300.00	200,831.21	Oct-07-03	8.250%	CA - 85.00%	Paid Off - 360	Oct-25-02
707864 1			140,000.00	138,666.12	Nov-03-03	8.750%	NY - 80.00%	Paid Off - 360	Oct-31-02
712266 1			107,250.00	106,652.49	Oct-03-03	9.990%	CA - 75.00%	Paid Off - 360	Oct-07-02
708759 1			166,600.00	164,939.24	Nov-26-03	7.490%	CA - 85.00%	Paid Off - 360	Oct-17-02
712330 1			163,200.00	161,886.08	Oct-06-03	8.250%	CA - 85.00%	Paid Off - 360	Oct-31-02
709660 1			77,600.00	76,822.52	Nov-07-03	8.990%	ME - 62.08%	Paid Off - 360	Oct-16-02
712373 1			109,500.00	108,850.92	Oct-16-03	9.250%	FL - 72.04%	Paid Off - 360	Oct-07-02
709876 1			148,750.00	147,504.89	Nov-13-03	7.990%	CA - 85.00%	Paid Off - 360	Oct-16-02
712637 1			238,000.00	236,022.71	Oct-24-03	7.620%	CA - 85.00%	Paid Off - 360	Oct-25-02
710188 1			132,000.00	131,098.08	Nov-04-03	9.000%	AZ - 77.65%	Paid Off - 360	Oct-10-02
712741 1			225,000.00	223,789.61	Oct-29-03	9.750%	IL - 83.33%	Paid Off - 360	Oct-25-02
710434 1			85,000.00	84,196.33	Nov-20-03	8.750%	NH - 89.47%	Paid Off - 360	Oct-28-02
					Page 20 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for November 25, 2003 Distribution
	Prepayment Detail Report for December 26, 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
713044 1			142,500.00	141,151.19	Oct-06-03	6.900%	CA - 51.82%	Paid Off - 360	Oct-21-02
711611 1			124,000.00	122,900.16	Nov-10-03	7.990%	MD - 80.00%	Paid Off - 360	Oct-17-02
713145 1			123,920.00	122,823.85	Oct-29-03	7.250%	RI - 80.00%	Paid Off - 360	Oct-09-02
711781 1			252,000.00	249,995.03	Nov-26-03	8.250%	IL - 90.00%	Paid Off - 360	Oct-22-02
713206 1			171,500.00	170,627.94	Oct-22-03	9.990%	CA - 67.25%	Paid Off - 360	Oct-22-02
711842 1			153,600.00	152,032.22	Nov-03-03	6.990%	MI - 80.00%	Paid Off - 360	Oct-25-02
713241 1			150,000.00	148,472.68	Oct-27-03	6.990%	CA - 68.18%	Paid Off - 360	Oct-04-02
712258 1			158,000.00	156,677.47	Nov-10-03	7.990%	RI - 89.77%	Paid Off - 360	Oct-08-02
713351 1			51,000.00	50,647.79	Oct-10-03	8.500%	NM - 60.00%	Paid Off - 360	Oct-22-02
712600 1			93,500.00	92,717.34	Nov-20-03	7.990%	AZ - 85.00%	Paid Off - 360	Oct-03-02
713358 1			233,750.00	231,780.91	Oct-03-03	7.500%	CA - 85.00%	Paid Off - 360	Oct-16-02
712799 1			105,600.00	104,022.44	Nov-26-03	9.250%	NJ - 80.00%	Paid Off - 360	Oct-07-02
713380 1			140,250.00	138,888.80	Oct-27-03	7.240%	CA - 85.00%	Paid Off - 360	Oct-07-02
712803 1			115,000.00	114,154.51	Nov-26-03	8.990%	IL - 76.67%	Paid Off - 360	Oct-15-02
713491 1			262,500.00	260,079.37	Oct-02-03	7.500%	CA - 75.00%	Paid Off - 360	Oct-04-02
713260 1			80,750.00	80,043.01	Nov-14-03	7.990%	MN - 85.00%	Paid Off - 360	Oct-22-02
713685 1			75,000.00	74,618.30	Oct-21-03	11.000%	MI - 50.68%	Paid Off - 360	Oct-25-02
713616 1			160,000.00	158,904.60	Nov-21-03	8.990%	CA - 80.00%	Paid Off - 360	Oct-10-02
713730 1			180,000.00	178,255.06	Oct-16-03	7.250%	CA - 83.72%	Paid Off - 360	Oct-10-02
713924 1			78,750.00	78,263.36	Nov-11-03	9.490%	FL - 75.00%	Paid Off - 360	Oct-31-02
714128 1			142,000.00	141,112.18	Oct-20-03	8.990%	CA - 68.93%	Paid Off - 360	Oct-23-02
713941 1			170,000.00	168,319.10	Nov-04-03	7.140%	CA - 82.93%	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
714059 1			66,500.00	66,213.65	Nov-13-03	11.990%	PA - 70.00%	Paid Off - 360	Oct-22-02
715204 1			142,000.00	140,914.07	Oct-09-03	7.990%	MN - 81.14%	Paid Off - 360	Oct-15-02
714182 1			150,000.00	148,116.36	Nov-11-03	7.395%	CA - 87.21%	Paid Off - 360	Oct-08-02
715397 1			287,100.00	284,904.52	Oct-29-03	7.990%	CA - 90.00%	Paid Off - 360	Oct-18-02
714864 1			220,500.00	218,564.57	Nov-20-03	7.750%	CA - 90.00%	Paid Off - 360	Oct-08-02
715719 1			261,000.00	258,203.85	Oct-01-03	6.250%	CA - 38.10%	Paid Off - 360	Oct-24-02
714985 1			72,000.00	71,777.81	Nov-26-03	12.740%	TX - 90.00%	Paid Off - 360	Oct-30-02
715726 1			195,500.00	193,602.06	Oct-01-03	6.990%	CA - 85.00%	Paid Off - 360	Oct-31-02
715194 1			120,000.00	118,235.06	Nov-03-03	6.490%	TX - 75.95%	Paid Off - 360	Oct-29-02
715954 1			233,750.00	232,364.35	Oct-08-03	9.250%	NJ - 85.00%	Paid Off - 360	Oct-09-02
716092 1			110,500.00	109,743.45	Nov-11-03	8.990%	OH - 85.00%	Paid Off - 360	Oct-29-02
715998 1			59,000.00	58,591.70	Oct-30-03	8.490%	OK - 73.75%	Paid Off - 360	Oct-21-02
716128 1			176,000.00	173,812.29	Nov-03-03	6.990%	CA - 80.00%	Paid Off - 360	Oct-25-02
716249 1			81,000.00	80,566.04	Oct-17-03	9.750%	MI - 75.00%	Paid Off - 360	Oct-21-02
716850 1			221,250.00	218,891.95	Nov-03-03	6.750%	CA - 75.51%	Paid Off - 360	Oct-28-02
716278 1			112,000.00	111,143.49	Oct-20-03	7.990%	OH - 80.00%	Paid Off - 360	Oct-24-02
716954 1			177,650.00	176,009.11	Nov-17-03	7.490%	CA - 95.00%	Paid Off - 360	Oct-11-02
716660 1			259,250.00	257,267.47	Oct-13-03	7.990%	CA - 85.00%	Paid Off - 360	Oct-11-02
717004 1			201,600.00	199,741.53	Nov-20-03	7.500%	CA - 80.00%	Paid Off - 360	Oct-16-02
716784 1			166,400.00	164,983.76	Oct-07-03	7.500%	CA - 80.00%	Paid Off - 360	Oct-09-02
717268 1			179,000.00	177,435.12	Nov-04-03	7.990%	CA - 79.91%	Paid Off - 360	Oct-23-02
717209 1			104,673.00	104,019.55	Oct-03-03	9.000%	MI - 74.77%	Paid Off - 360	Oct-22-02
717291 1			92,000.00	84,023.35	Nov-19-03	6.750%	CA - 80.00%	Paid Off - 360	Oct-23-02
717590 1			47,920.00	47,620.32	Oct-28-03	8.990%	MI - 80.00%	Paid Off - 360	Oct-31-02
717429 1			66,280.00	65,826.24	Nov-06-03	8.990%	OH - 84.97%	Paid Off - 360	Oct-28-02
717899 1			111,000.00	110,187.67	Oct-07-03	8.490%	FL - 84.73%	Paid Off - 360	Oct-18-02
717436 1			119,000.00	118,126.20	Nov-03-03	8.990%	MN - 70.00%	Paid Off - 360	Oct-09-02
718322 1			166,500.00	164,954.16	Oct-02-03	7.000%	CA - 90.00%	Paid Off - 360	Oct-10-02
718103 1			138,000.00	137,242.60	Nov-06-03	10.250%	CA - 62.73%	Paid Off - 360	Oct-16-02
718663 1			176,250.00	174,898.62	Oct-15-03	7.990%	CA - 75.00%	Paid Off - 360	Oct-31-02
718198 1			136,000.00	134,683.72	Nov-20-03	7.250%	MI - 80.00%	Paid Off - 360	Oct-22-02
718902 1			157,500.00	156,508.36	Oct-30-03	9.120%	MA - 75.00%	Paid Off - 360	Oct-28-02
718512 1			172,000.00	170,632.91	Nov-14-03	8.250%	CA - 81.90%	Paid Off - 360	Oct-10-02
719265 1			170,000.00	168,771.80	Oct-13-03	8.275%	FL - 85.00%	Paid Off - 360	Oct-21-02
719215 1			161,500.00	160,011.13	Nov-03-03	7.500%	CT - 85.00%	Paid Off - 360	Oct-25-02
719352 1			301,750.00	299,442.42	Oct-06-03	7.990%	CA - 85.00%	Paid Off - 360	Oct-29-02
719468 1			216,000.00	213,322.55	Nov-18-03	5.950%	CA - 80.00%	Paid Off - 360	Oct-17-02
719475 1			100,000.00	98,938.66	Oct-27-03	6.300%	CA - 80.00%	Paid Off - 360	Oct-18-02
719511 1			180,000.00	178,337.38	Nov-17-03	7.490%	MA - 79.65%	Paid Off - 360	Oct-28-02
719815 1			143,650.00	142,958.34	Oct-22-03	10.250%	WA - 85.00%	Paid Off - 360	Oct-31-02
719826 1			127,500.00	126,265.92	Nov-10-03	7.250%	CA - 52.04%	Paid Off - 360	Oct-21-02
719905 1			142,500.00	141,913.44	Oct-03-03	10.990%	MA - 75.00%	Paid Off - 360	Oct-29-02
720202 1			170,000.00	168,835.73	Nov-03-03	8.990%	CA - 85.00%	Paid Off - 360	Oct-25-02
719995 1			152,250.00	150,903.27	Oct-17-03	7.250%	CA - 60.90%	Paid Off - 360	Oct-16-02
720212 1			234,400.00	232,536.97	Nov-25-03	8.250%	CA - 80.00%	Paid Off - 360	Oct-31-02
720699 1			304,000.00	301,028.06	Oct-02-03	6.750%	CA - 80.00%	Paid Off - 360	Oct-21-02
720262 1			239,000.00	237,282.06	Nov-18-03	8.750%	MI - 64.59%	Paid Off - 360	Oct-21-02
720832 1			233,750.00	231,777.06	Oct-08-03	7.490%	CA - 85.00%	Paid Off - 360	Oct-17-02
720280 1			119,000.00	116,726.22	Nov-18-03	8.500%	MI - 79.87%	Paid Off - 360	Oct-30-02
721278 1			150,300.00	149,150.56	Oct-01-03	7.990%	HI - 90.00%	Paid Off - 360	Oct-16-02
720281 1			400,000.00	395,078.67	Nov-25-03	5.990%	CA - 45.71%	Paid Off - 360	Oct-10-02
721309 1			141,600.00	140,622.27	Oct-07-03	8.500%	CA - 80.00%	Paid Off - 360	Oct-28-02
720587 1			213,750.00	211,873.83	Nov-12-03	7.750%	CA - 95.00%	Paid Off - 360	Oct-25-02
721596 1			230,000.00	228,411.78	Oct-23-03	8.500%	NY - 54.76%	Paid Off - 360	Oct-21-02
720843 1			281,000.00	278,280.27	Nov-05-03	7.250%	CA - 62.44%	Paid Off - 360	Oct-29-02
721620 1			280,500.00	278,239.68	Oct-02-03	7.760%	CA - 85.00%	Paid Off - 360	Oct-31-02
721429 1			120,000.00	118,508.78	Nov-03-03	5.990%	CT - 80.00%	Paid Off - 360	Oct-29-02
721861 1			190,800.00	189,207.32	Oct-17-03	8.500%	FL - 90.00%	Paid Off - 360	Oct-15-02
721819 1			193,000.00	191,306.00	Nov-03-03	7.750%	OH - 89.77%	Paid Off - 360	Oct-31-02
721943 1			247,400.00	244,493.09	Oct-31-03	5.950%	IL - 90.00%	Paid Off - 360	Oct-30-02
721883 1			130,000.00	128,911.84	Nov-26-03	7.990%	CA - 68.42%	Paid Off - 360	Oct-25-02
721954 1			252,000.00	249,873.06	Oct-02-03	7.490%	CA - 80.00%	Paid Off - 360	Oct-31-02
722032 1			97,600.00	97,285.79	Nov-10-03	12.560%	TX - 80.00%	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
722198 1			127,920.00	127,044.19	Nov-06-03	8.990%	NV - 80.00%	Paid Off - 360	Oct-18-02
723266 1			107,100.00	106,430.33	Oct-27-03	8.990%	CO - 85.00%	Paid Off - 360	Oct-29-02
722343 1		FCL	150,000.00	149,063.96	Nov-03-03	9.750%	AZ - 75.00%	Paid Off - 360	Oct-30-02
723509 1			105,000.00	104,237.65	Oct-17-03	8.250%	FL - 75.00%	Paid Off - 360	Oct-30-02
722363 1			150,400.00	149,262.33	Nov-05-03	8.500%	CA - 80.00%	Paid Off - 360	Oct-30-02
723972 1			191,000.00	189,209.44	Oct-06-03	6.990%	CA - 84.89%	Paid Off - 360	Oct-24-02
722394 1			123,250.00	122,039.49	Nov-03-03	8.500%	MO - 85.00%	Paid Off - 360	Oct-30-02
724001 1			133,000.00	131,640.92	Oct-06-03	6.500%	CA - 39.70%	Paid Off - 360	Oct-25-02
722646 1			140,207.00	139,101.49	Nov-05-03	8.500%	CA - 85.00%	Paid Off - 360	Oct-21-02
724106 1			115,000.00	113,930.57	Oct-24-03	7.250%	CA - 79.86%	Paid Off - 360	Oct-28-02
722735 1			100,000.00	98,737.96	Nov-05-03	8.040%	CA - 80.00%	Paid Off - 360	Oct-22-02
724200 1			225,000.00	223,279.34	Oct-15-03	7.990%	CA - 73.77%	Paid Off - 360	Oct-24-02
722905 1			189,000.00	187,639.18	Nov-03-03	8.750%	CA - 75.00%	Paid Off - 360	Oct-31-02
724369 1			51,850.00	51,452.49	Oct-06-03	7.990%	NE - 85.00%	Paid Off - 360	Oct-30-02
722911 1			56,700.00	56,161.32	Nov-20-03	7.350%	MN - 70.00%	Paid Off - 360	Oct-30-02
725481 1			119,000.00	118,089.90	Oct-29-03	7.990%	IL - 87.50%	Paid Off - 360	Oct-23-02
723280 1			124,500.00	123,716.20	Nov-04-03	9.400%	CA - 80.84%	Paid Off - 360	Oct-30-02
					Page 21 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for November 25, 2003 Distribution
	Prepayment Detail Report for December 26, 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
725660 1			124,670.00	123,880.77	Oct-29-03	9.270%	OR - 68.50%	Paid Off - 360	Oct-31-02
723358 1			49,600.00	48,026.57	Nov-07-03	9.490%	IL - 80.00%	Paid Off - 180	Oct-21-02
726013 1			76,500.00	75,882.47	Oct-03-03	8.195%	NM - 90.00%	Paid Off - 360	Oct-31-02
723585 1			93,500.00	92,237.72	Nov-12-03	8.750%	FL - 85.00%	Paid Off - 360	Oct-30-02
728536 1			114,000.00	112,574.88	Oct-06-03	7.750%	VA - 75.00%	Paid Off - 360	Oct-31-02
723600 1			158,600.00	157,278.20	Nov-04-03	8.250%	CA - 64.73%	Paid Off - 360	Oct-28-02
730583 1			136,000.00	134,917.89	Oct-29-03	7.790%	IL - 80.00%	Paid Off - 360	Oct-31-02
723754 1			123,880.00	122,723.25	Nov-13-03	7.740%	TX - 76.00%	Paid Off - 360	Oct-30-02
730728 1			202,500.00	200,794.23	Oct-02-03	7.500%	CA - 90.00%	Paid Off - 360	Oct-31-02
723785 1			221,000.00	219,487.01	Nov-17-03	8.990%	IL - 85.00%	Paid Off - 360	Oct-29-02
678107 2			88,000.00	84,964.59	Oct-02-03	8.500%	CA - 73.33%	Paid Off - 180	Oct-04-02
724255 1			104,850.00	103,962.20	Nov-17-03	7.990%	CA - 90.00%	Paid Off - 360	Oct-31-02
679944 2			420,000.00	416,178.74	Oct-01-03	7.990%	CA - 67.20%	Paid Off - 360	Oct-02-02
724303 1			35,000.00	34,608.73	Nov-11-03	6.500%	TN - 23.33%	Paid Off - 360	Oct-31-02
693055 2			163,000.00	161,874.49	Oct-08-03	8.500%	NJ - 79.90%	Paid Off - 360	Oct-09-02
724314 1		FCL	144,500.00	143,460.35	Nov-26-03	8.750%	IL - 85.00%	Paid Off - 360	Oct-28-02
694068 2			91,000.00	90,110.18	Oct-07-03	7.990%	FL - 70.00%	Paid Off - 360	Oct-15-02
724341 1			239,200.00	236,994.87	Nov-26-03	7.500%	FL - 80.00%	Paid Off - 360	Oct-30-02
696567 2			218,500.00	216,300.06	Oct-08-03	7.350%	CA - 76.67%	Paid Off - 360	Oct-04-02
724443 1			88,000.00	87,445.29	Nov-11-03	9.750%	TX - 62.41%	Paid Off - 360	Oct-30-02
705471 2			430,200.00	426,599.09	Oct-09-03	7.990%	CA - 90.00%	Paid Off - 360	Oct-01-02
724998 1			204,000.00	200,885.78	Nov-05-03	8.250%	IL - 80.00%	Paid Off - 360	Oct-30-02
706924 2			324,000.00	321,784.77	Oct-27-03	8.550%	CA - 90.00%	Paid Off - 360	Oct-21-02
725347 1			86,140.00	85,383.89	Nov-10-03	7.750%	CA - 71.78%	Paid Off - 360	Oct-31-02
707261 2			157,250.00	156,010.13	Oct-02-03	8.500%	CA - 85.00%	Paid Off - 360	Oct-03-02
726448 1			125,800.00	124,766.91	Nov-03-03	8.500%	CA - 74.00%	Paid Off - 360	Oct-30-02
708998 2			83,200.00	82,469.80	Oct-17-03	7.290%	FL - 80.00%	Paid Off - 360	Oct-07-02
726497 1			80,500.00	78,093.87	Nov-14-03	10.275%	FL - 69.40%	Paid Off - 180	Oct-23-02
711435 2			450,000.00	446,732.78	Oct-01-03	8.250%	CA - 75.00%	Paid Off - 360	Oct-02-02
729931 1			42,500.00	39,644.51	Nov-04-03	8.250%	TX - 53.13%	Paid Off - 120	Oct-29-02
711709 2			40,000.00	39,466.98	Oct-17-03	10.990%	CA - 19.05%	Paid Off - 240	Oct-28-02
689560 2			116,000.00	115,043.24	Nov-04-03	8.500%	MN - 80.00%	Paid Off - 360	Oct-02-02
714709 2			193,500.00	191,735.98	Oct-10-03	7.990%	CA - 90.00%	Paid Off - 360	Oct-15-02
693161 2			175,000.00	173,227.09	Nov-10-03	7.900%	NY - 67.31%	Paid Off - 360	Oct-29-02
714994 2			45,800.00	45,189.68	Oct-17-03	10.990%	CA - 20.00%	Paid Off - 240	Oct-11-02
694500 2			424,000.00	419,994.79	Nov-19-03	7.800%	GA - 69.97%	Paid Off - 360	Sep-30-02
715508 2			340,000.00	329,706.26	Oct-01-03	9.000%	NY - 80.00%	Paid Off - 360	Oct-31-02
696387 2			350,000.00	346,773.46	Nov-04-03	7.500%	IL - 84.13%	Paid Off - 360	Oct-30-02
715974 2			170,000.00	169,049.11	Oct-21-03	9.750%	PA - 85.00%	Paid Off - 360	Oct-22-02
706905 2			399,500.00	395,082.10	Nov-10-03	6.990%	CA - 85.00%	Paid Off - 360	Oct-02-02
716399 2			176,000.00	174,254.63	Oct-24-03	7.500%	FL - 80.00%	Paid Off - 360	Oct-11-02
707493 2			68,000.00	67,509.01	Nov-05-03	8.740%	TX - 79.07%	Paid Off - 360	Oct-28-02
716608 2			188,500.00	186,749.86	Oct-30-03	7.000%	CA - 65.00%	Paid Off - 360	Oct-16-02
708074 2			50,512.00	49,116.35	Nov-18-03	11.055%	AZ - 36.87%	Paid Off - 180	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
708775 2			47,000.00	45,795.80	Nov-24-03	11.900%	AZ - 33.57%	Paid Off - 180	Oct-17-02
718702 2			60,000.00	59,342.62	Oct-21-03	8.990%	TN - 83.33%	Paid Off - 360	Oct-30-02
709579 2			340,000.00	335,672.50	Nov-03-03	6.250%	CA - 78.16%	Paid Off - 360	Oct-02-02
718883 2			64,800.00	64,295.54	Oct-22-03	7.900%	NE - 80.00%	Paid Off - 360	Oct-30-02
710625 2			52,500.00	52,240.21	Nov-07-03	10.990%	TX - 70.00%	Paid Off - 360	Oct-24-02
718953 2			75,000.00	74,482.08	Oct-13-03	8.500%	CA - 44.12%	Paid Off - 360	Oct-10-02
711060 2			65,000.00	64,603.08	Nov-06-03	12.600%	TX - 69.52%	Paid Off - 300	Oct-23-02
719154 2			169,000.00	167,426.54	Oct-22-03	7.000%	FL - 51.68%	Paid Off - 360	Oct-28-02
711532 2			80,000.00	77,226.10	Nov-06-03	6.990%	CA - 53.69%	Paid Off - 360	Oct-03-02
720139 2			123,750.00	123,088.41	Oct-02-03	9.750%	CA - 75.00%	Paid Off - 360	Oct-24-02
711598 2			367,000.00	364,661.07	Nov-20-03	9.340%	CA - 74.90%	Paid Off - 360	Oct-25-02
724385 2			352,750.00	349,864.77	Oct-02-03	7.650%	CA - 85.00%	Paid Off - 360	Oct-28-02
712160 2			155,200.00	153,789.29	Nov-04-03	7.990%	CT - 80.00%	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
712388 2			336,500.00	333,884.51	Nov-26-03	8.990%	NY - 79.18%	Paid Off - 360	Oct-22-02
729569 2			288,000.00	285,797.60	Oct-07-03	7.990%	CA - 90.00%	Paid Off - 360	Oct-29-02
712982 2			47,800.00	47,101.89	Nov-17-03	10.990%	CA - 20.00%	Paid Off - 240	Oct-16-02
731181 2			348,300.00	346,122.48	Oct-22-03	8.990%	CA - 90.00%	Paid Off - 360	Oct-30-02
713368 2			434,775.00	429,915.32	Nov-04-03	6.500%	CA - 85.00%	Paid Off - 360	Oct-08-02
31908965 3			198,000.00	196,797.40	Oct-30-03	9.250%	MA - 64.92%	Paid Off - 360	Oct-08-02
715067 2			51,000.00	50,633.39	Nov-26-03	8.750%	MO - 68.00%	Paid Off - 360	Oct-29-02
31908973 3			143,200.00	142,061.85	Oct-31-03	8.250%	AL - 80.00%	Paid Off - 360	Oct-10-02
715420 2			360,000.00	356,888.72	Nov-26-03	7.850%	CA - 80.90%	Paid Off - 360	Oct-07-02
31909591 3			184,500.00	182,142.49	Oct-17-03	6.990%	CA - 90.00%	Paid Off - 360	Oct-11-02
717015 2			50,400.00	49,664.06	Nov-20-03	10.990%	CA - 20.00%	Paid Off - 240	Oct-16-02
31910169 3			81,900.00	81,425.64	Nov-05-03	9.500%	VA - 70.00%	Paid Off - 360	Oct-10-02
717898 2			142,500.00	137,475.49	Nov-17-03	8.240%	CA - 63.33%	Paid Off - 180	Oct-15-02
31910284 3			198,750.00	197,792.94	Nov-07-03	10.250%	CA - 75.00%	Paid Off - 360	Oct-08-02
717913 2			218,400.00	216,988.11	Nov-07-03	9.750%	IL - 80.00%	Paid Off - 360	Oct-14-02
31911076 3			165,000.00	163,916.80	Oct-30-03	8.750%	IL - 54.28%	Paid Off - 360	Oct-04-02
718253 2			214,046.00	211,623.78	Nov-24-03	6.990%	CA - 73.81%	Paid Off - 360	Oct-11-02
31911373 3			184,410.00	183,212.81	Oct-23-03	9.250%	MA - 90.00%	Paid Off - 360	Oct-25-02
718942 2			306,000.00	302,867.01	Nov-04-03	8.750%	CA - 90.00%	Paid Off - 360	Oct-24-02
31911381 3			68,000.00	67,479.96	Nov-10-03	7.990%	FL - 85.00%	Paid Off - 360	Oct-15-02
723875 2			329,000.00	326,630.37	Nov-18-03	8.740%	CA - 84.36%	Paid Off - 360	Oct-23-02
31912611 3			180,500.00	178,749.76	Nov-10-03	7.240%	OR - 95.00%	Paid Off - 360	Oct-16-02
724834 2			374,000.00	369,879.20	Nov-04-03	9.000%	IL - 85.00%	Paid Off - 360	Oct-23-02
31912850 3			142,405.00	141,210.73	Nov-10-03	7.990%	CA - 95.00%	Paid Off - 360	Oct-07-02
725847 2			75,000.00	74,510.96	Nov-20-03	9.250%	TX - 61.48%	Paid Off - 360	Oct-31-02
31912934 3			198,000.00	196,553.39	Oct-31-03	8.500%	IL - 90.00%	Paid Off - 360	Oct-17-02
726346 2			67,000.00	66,021.54	Nov-21-03	10.990%	CA - 20.00%	Paid Off - 240	Oct-25-02
31912983 3			56,000.00	55,728.41	Oct-31-03	10.650%	TX - 70.00%	Paid Off - 360	Sep-30-02
726709 2			80,000.00	79,329.86	Nov-11-03	7.990%	OH - 39.02%	Paid Off - 360	Oct-31-02
31913403 3			204,000.00	202,591.31	Nov-05-03	8.500%	IL - 69.15%	Paid Off - 360	Oct-11-02
727608 2			137,500.00	136,269.11	Nov-26-03	7.650%	CA - 78.13%	Paid Off - 360	Oct-30-02
31913452 3			186,000.00	184,963.88	Nov-06-03	9.990%	CA - 74.40%	Paid Off - 360	Oct-08-02
728739 2			45,600.00	45,318.80	Nov-06-03	9.500%	TX - 80.00%	Paid Off - 360	Oct-29-02
31913650 3			131,250.00	130,388.34	Nov-06-03	8.750%	CT - 75.00%	Paid Off - 360	Oct-31-02
729796 2			103,950.00	97,969.55	Nov-04-03	6.950%	OH - 59.06%	Paid Off - 180	Oct-31-02
31914039 3			157,250.00	156,091.42	Nov-14-03	8.250%	CA - 85.00%	Paid Off - 360	Oct-08-02
732705 2			29,000.00	28,576.50	Nov-21-03	10.990%	CA - 20.00%	Paid Off - 240	Oct-30-02
31914179 3			134,250.00	133,071.61	Nov-03-03	7.750%	CA - 75.00%	Paid Off - 360	Oct-04-02
31909252 3			112,125.00	111,510.70	Nov-28-03	10.500%	IL - 65.00%	Paid Off - 360	Oct-29-02
31914278 3			102,000.00	101,425.63	Nov-05-03	9.500%	FL - 85.00%	Paid Off - 360	Oct-16-02
31909427 3			42,000.00	41,768.49	Nov-21-03	10.250%	ID - 52.50%	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
31909542 3			175,000.00	172,982.49	Nov-20-03	8.490%	NJ - 72.92%	Paid Off - 360	Oct-04-02
31914674 3			114,750.00	113,008.62	Oct-29-03	7.990%	MA - 85.00%	Paid Off - 360	Oct-04-02
31910029 3			235,000.00	233,068.49	Nov-28-03	8.500%	CA - 88.68%	Paid Off - 360	Oct-03-02
					Page 22 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for November 25, 2003 Distribution
	Prepayment Detail Report for December 26, 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
31914765 3			240,300.00	238,667.24	Oct-31-03	8.990%	CA - 90.00%	Paid Off - 360	Oct-01-02
31910235 3			180,500.00	178,740.57	Nov-18-03	7.640%	CA - 95.00%	Paid Off - 360	Oct-08-02
31916232 3			80,325.00	79,838.90	Nov-04-03	9.150%	OH - 85.00%	Paid Off - 360	Oct-07-02
31910797 3			225,000.00	222,985.92	Nov-21-03	7.650%	CA - 90.00%	Paid Off - 360	Oct-28-02
31916802 3			250,000.00	247,906.84	Oct-28-03	8.000%	CA - 73.53%	Paid Off - 360	Oct-01-02
31912389 3			210,000.00	208,330.90	Nov-24-03	8.250%	NJ - 29.58%	Paid Off - 360	Oct-28-02
31917420 3			262,500.00	259,817.79	Nov-06-03	6.500%	CA - 75.00%	Paid Off - 360	Oct-15-02
31912439 3			72,000.00	71,428.88	Nov-26-03	8.700%	ME - 75.79%	Paid Off - 360	Oct-09-02
31918188 3			230,500.00	228,043.43	Oct-16-03	6.750%	CA - 76.83%	Paid Off - 360	Oct-03-02
31913478 3			55,000.00	54,205.95	Dec-02-03	11.740%	CA - 20.00%	Paid Off - 240	Oct-03-02
31918881 3			200,700.00	198,921.29	Nov-11-03	7.240%	MI - 90.00%	Paid Off - 360	Oct-23-02
31913585 3			297,500.00	294,929.46	Nov-28-03	8.250%	CA - 85.00%	Paid Off - 360	Oct-02-02
31919210 3			157,250.00	156,161.91	Oct-17-03	8.490%	IL - 85.00%	Paid Off - 360	Oct-17-02
31913791 3			130,000.00	128,913.54	Nov-28-03	8.000%	CA - 65.00%	Paid Off - 360	Oct-30-02
31919954 3			172,500.00	171,247.50	Oct-31-03	8.250%	IL - 75.00%	Paid Off - 360	Oct-15-02
31913841 3			104,000.00	103,213.68	Dec-09-03	8.500%	WI - 80.00%	Paid Off - 360	Oct-29-02
31920184 3			112,000.00	110,985.54	Oct-31-03	10.990%	CA - 70.00%	Paid Off - 360	Sep-27-02
31913890 3			199,500.00	197,324.01	Dec-04-03	7.400%	MA - 75.00%	Paid Off - 360	Oct-07-02
31921067 3			189,000.00	187,245.18	Oct-31-03	7.000%	NY - 64.07%	Paid Off - 360	Oct-29-02
31913916 3			124,800.00	123,529.82	Dec-12-03	6.990%	MN - 80.00%	Paid Off - 360	Oct-22-02
31921109 3			160,000.00	158,451.43	Oct-20-03	7.250%	CA - 80.00%	Paid Off - 360	Oct-15-02
31914161 3			211,500.00	210,095.95	Dec-03-03	9.550%	CA - 90.00%	Paid Off - 360	Oct-04-02
31921158 3			290,000.00	287,454.66	Oct-22-03	7.750%	MD - 79.50%	Paid Off - 360	Oct-04-02
31915127 3			120,000.00	118,944.77	Nov-28-03	8.250%	CA - 77.42%	Paid Off - 360	Oct-02-02
31921562 3			124,500.00	123,501.51	Nov-13-03	7.750%	RI - 74.11%	Paid Off - 360	Oct-10-02
31915622 3			137,500.00	136,229.52	Nov-28-03	7.500%	CA - 57.29%	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
31916430 3			138,750.00	137,937.48	Dec-08-03	9.750%	NJ - 75.00%	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
31916539 3			245,650.00	244,505.85	Nov-20-03	10.840%	AL - 85.00%	Paid Off - 360	Oct-07-02
31922263 3			126,400.00	124,867.33	Nov-07-03	8.900%	NV - 80.00%	Paid Off - 360	Oct-01-02
31916596 3			111,600.00	110,571.15	Nov-24-03	7.500%	VA - 90.00%	Paid Off - 360	Oct-23-02
31922743 3			220,500.00	218,467.34	Oct-24-03	7.500%	CA - 90.00%	Paid Off - 360	Oct-03-02
31916752 3			190,500.00	189,170.80	Nov-20-03	8.900%	NY - 75.00%	Paid Off - 360	Oct-09-02
31922966 3			207,000.00	205,430.19	Oct-21-03	8.490%	CA - 90.00%	Paid Off - 360	Oct-09-02
31917289 3			196,000.00	193,459.48	Nov-26-03	6.990%	MN - 65.12%	Paid Off - 360	Oct-10-02
31923063 3			249,600.00	247,168.36	Nov-06-03	6.750%	CA - 80.00%	Paid Off - 360	Oct-15-02
31917628 3			75,750.00	75,231.37	Nov-24-03	8.990%	MI - 75.00%	Paid Off - 360	Oct-17-02
31923170 3			142,500.00	141,465.31	Nov-14-03	8.250%	CA - 75.00%	Paid Off - 360	Oct-31-02
31918287 3			279,000.00	276,376.89	Nov-28-03	7.990%	CA - 90.00%	Paid Off - 360	Oct-08-02
31923410 3			135,000.00	133,862.80	Oct-21-03	7.500%	TX - 60.00%	Paid Off - 360	Oct-04-02
31918568 3			59,900.00	59,447.16	Nov-25-03	8.500%	MN - 78.82%	Paid Off - 360	Oct-18-02
31923485 3			92,000.00	91,150.00	Nov-07-03	7.490%	FL - 80.00%	Paid Off - 360	Oct-02-02
31918576 3			267,200.00	264,966.53	Dec-12-03	8.000%	CA - 80.00%	Paid Off - 360	Oct-31-02
31923980 3			142,000.00	140,252.97	Oct-29-03	5.990%	CA - 40.57%	Paid Off - 360	Oct-01-02
31920044 3			149,500.00	147,684.32	Nov-19-03	6.500%	CA - 77.86%	Paid Off - 360	Oct-07-02
31924715 3			63,000.00	61,675.09	Oct-17-03	7.990%	SC - 90.00%	Paid Off - 240	Oct-22-02
31921091 3			160,000.00	157,862.55	Nov-28-03	9.400%	TX - 45.98%	Paid Off - 360	Oct-28-02
31924731 3			37,800.00	37,532.31	Nov-05-03	8.375%	CA - 90.00%	Paid Off - 360	Oct-11-02
31921398 3			86,700.00	85,974.31	Dec-10-03	7.990%	AL - 79.91%	Paid Off - 360	Oct-09-02
31924806 3			225,250.00	223,523.57	Oct-23-03	8.250%	FL - 85.00%	Paid Off - 360	Oct-16-02
31921588 3			184,500.00	182,698.20	Dec-02-03	8.990%	FL - 90.00%	Paid Off - 360	Oct-18-02
31924863 3			153,850.00	152,553.94	Oct-28-03	7.500%	MN - 85.00%	Paid Off - 360	Oct-31-02
31922289 3			186,960.00	185,231.85	Nov-29-03	7.990%	ID - 80.00%	Paid Off - 360	Oct-10-02
31924889 3			148,950.00	148,094.55	Oct-17-03	9.400%	MD - 90.00%	Paid Off - 360	Oct-23-02
31922511 3			130,000.00	129,378.79	Dec-11-03	10.750%	CA - 57.75%	Paid Off - 360	Oct-17-02
31925282 3			243,000.00	241,322.09	Oct-31-03	8.500%	NJ - 90.00%	Paid Off - 360	Oct-02-02
31922636 3			44,000.00	43,081.83	Dec-04-03	9.000%	SC - 80.00%	Paid Off - 240	Oct-17-02
31925423 3			163,200.00	161,241.91	Nov-11-03	6.250%	FL - 85.00%	Paid Off - 360	Oct-10-02
31922784 3			322,000.00	319,565.69	Nov-21-03	8.500%	CA - 89.94%	Paid Off - 360	Oct-21-02
31925514 3			112,500.00	111,639.62	Oct-31-03	7.990%	NH - 90.00%	Paid Off - 360	Oct-10-02
31923246 3			292,645.00	289,982.38	Nov-19-03	7.990%	NV - 90.00%	Paid Off - 360	Oct-07-02
31926082 3			200,000.00	198,744.94	Oct-20-03	8.990%	NY - 80.00%	Paid Off - 360	Oct-30-02
31923550 3			180,000.00	177,890.89	Dec-08-03	7.500%	CA - 69.23%	Paid Off - 360	Oct-01-02
31926298 3			74,800.00	74,222.65	Nov-04-03	8.500%	FL - 85.00%	Paid Off - 360	Oct-02-02
31923691 3			134,000.00	132,934.93	Dec-10-03	8.250%	MI - 74.44%	Paid Off - 360	Oct-07-02
31926710 3			135,000.00	133,969.64	Nov-11-03	8.000%	IL - 50.56%	Paid Off - 360	Oct-18-02
31923717 3			156,000.00	154,820.64	Dec-09-03	8.500%	CA - 80.00%	Paid Off - 360	Oct-30-02
31927114 3			170,910.00	169,473.46	Nov-07-03	7.750%	MN - 90.00%	Paid Off - 360	Oct-03-02
31924038 3			110,000.00	109,355.87	Dec-10-03	9.750%	FL - 72.37%	Paid Off - 360	Oct-31-02
31927452 3			63,250.00	62,812.71	Oct-27-03	8.500%	WA - 66.58%	Paid Off - 360	Oct-28-02
31924772 3			181,175.00	179,610.10	Nov-26-03	7.990%	MD - 79.81%	Paid Off - 360	Oct-23-02
31928013 3			183,200.00	182,057.01	Oct-17-03	9.000%	CA - 80.00%	Paid Off - 360	Oct-11-02
31925100 3			191,200.00	189,162.28	Nov-18-03	6.750%	CA - 80.00%	Paid Off - 360	Oct-16-02
31928310 3			180,000.00	178,556.43	Oct-16-03	7.750%	CA - 75.00%	Paid Off - 360	Oct-07-02
31925167 3			204,000.00	202,481.12	Nov-03-03	8.990%	CA - 80.00%	Paid Off - 360	Oct-09-02
31928948 3			244,000.00	242,134.08	Nov-04-03	7.990%	NC - 80.00%	Paid Off - 360	Oct-09-02
31925712 3			175,000.00	172,390.63	Nov-17-03	6.400%	CA - 38.89%	Paid Off - 360	Oct-15-02
31929128 3			240,000.00	237,978.31	Oct-31-03	7.500%	FL - 80.00%	Paid Off - 360	Oct-24-02
31926272 3			81,000.00	80,386.39	Nov-25-03	8.490%	CA - 88.04%	Paid Off - 360	Oct-11-02
31929144 3			255,000.00	252,611.35	Nov-07-03	7.490%	CA - 79.69%	Paid Off - 360	Oct-31-02
31926397 3			50,000.00	49,749.75	Nov-18-03	10.500%	LA - 31.85%	Paid Off - 360	Oct-28-02
31929557 3			285,000.00	282,034.96	Oct-20-03	6.450%	CA - 75.00%	Paid Off - 360	Oct-22-02
31926439 3			155,000.00	153,476.54	Dec-02-03	7.250%	CA - 72.09%	Paid Off - 360	Oct-23-02
31929573 3			106,000.00	104,910.40	Oct-31-03	6.990%	CA - 84.80%	Paid Off - 360	Oct-29-02
31926488 3			94,350.00	93,636.75	Dec-04-03	8.500%	SC - 85.00%	Paid Off - 360	Oct-28-02
31930159 3			156,000.00	154,573.92	Oct-31-03	7.750%	IL - 80.00%	Paid Off - 360	Oct-11-02
31926801 3			146,200.00	145,298.22	Dec-02-03	9.500%	LA - 85.00%	Paid Off - 360	Oct-23-02
31930407 3			153,000.00	151,772.95	Nov-10-03	7.750%	CA - 90.00%	Paid Off - 360	Oct-31-02
31927411 3			66,300.00	65,926.61	Nov-24-03	9.990%	NY - 85.00%	Paid Off - 360	Oct-31-02
31930688 3			63,900.00	63,500.48	Nov-04-03	8.990%	WI - 90.00%	Paid Off - 360	Oct-16-02
31928237 3			255,000.00	252,053.85	Nov-19-03	6.490%	CA - 85.00%	Paid Off - 360	Oct-30-02
31932270 3			148,000.00	146,690.84	Nov-11-03	7.250%	PA - 80.00%	Paid Off - 360	Oct-18-02
31928302 3			153,000.00	150,535.11	Nov-19-03	7.750%	CA - 88.95%	Paid Off - 360	Oct-10-02
31932460 3			232,000.00	229,530.34	Oct-30-03	6.490%	WI - 80.00%	Paid Off - 360	Oct-10-02
31928773 3			232,000.00	230,977.74	Dec-02-03	11.100%	TX - 80.00%	Paid Off - 360	Oct-31-02
31932700 3			127,000.00	125,981.49	Oct-31-03	7.750%	CA - 77.44%	Paid Off - 360	Oct-16-02
31928781 3			104,000.00	103,579.37	Dec-11-03	11.500%	FL - 65.00%	Paid Off - 360	Oct-23-02
31932817 3			148,000.00	146,623.21	Nov-04-03	6.990%	CA - 80.00%	Paid Off - 360	Oct-16-02
31929060 3			285,000.00	282,535.30	Dec-09-03	8.000%	CA - 95.00%	Paid Off - 360	Oct-11-02
31932940 3			161,000.00	159,943.08	Nov-13-03	8.750%	CA - 70.00%	Paid Off - 360	Oct-31-02
31929516 3			92,800.00	92,166.00	Dec-01-03	9.000%	OR - 80.00%	Paid Off - 360	Oct-24-02
31933062 3			174,250.00	172,917.40	Oct-20-03	7.990%	CO - 85.00%	Paid Off - 360	Oct-31-02
31929987 3			160,000.00	158,849.85	Nov-26-03	8.750%	MA - 80.00%	Paid Off - 360	Oct-22-02
					Page 23 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for November 25, 2003 Distribution
	Prepayment Detail Report for December 26, 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
31933575 3			108,900.00	108,148.03	Nov-07-03	8.500%	NE - 90.00%	Paid Off - 360	Oct-16-02
31930522 3			106,300.00	105,494.70	Nov-18-03	8.490%	MA - 78.74%	Paid Off - 360	Oct-30-02
31933625 3			238,800.00	237,066.13	Nov-06-03	8.250%	CA - 80.00%	Paid Off - 360	Oct-18-02
31930746 3			160,000.00	158,522.15	Nov-20-03	7.490%	CA - 74.42%	Paid Off - 360	Oct-30-02
31933716 3			154,000.00	152,196.58	Oct-17-03	8.990%	CA - 70.00%	Paid Off - 360	Oct-29-02
31931033 3			58,100.00	57,716.21	Nov-18-03	9.500%	IA - 70.00%	Paid Off - 360	Oct-25-02
31934292 3			184,000.00	182,101.04	Oct-29-03	6.700%	CA - 80.00%	Paid Off - 360	Oct-22-02
31931124 3			46,800.00	46,483.48	Nov-21-03	9.050%	TX - 80.00%	Paid Off - 360	Oct-28-02
31934458 3			128,800.00	128,325.36	Oct-17-03	11.500%	FL - 70.00%	Paid Off - 360	Oct-23-02
31931223 3			89,250.00	88,575.25	Dec-09-03	8.500%	MI - 85.00%	Paid Off - 360	Oct-31-02
31934557 3			101,250.00	100,281.13	Oct-24-03	7.250%	FL - 75.00%	Paid Off - 360	Oct-17-02
31931488 3			275,000.00	272,201.09	Dec-02-03	6.990%	CA - 83.33%	Paid Off - 360	Oct-31-02
31934698 3			115,875.00	114,787.79	Oct-16-03	6.990%	CA - 75.00%	Paid Off - 360	Oct-11-02
31931496 3			220,000.00	218,251.39	Nov-28-03	8.250%	CA - 80.00%	Paid Off - 360	Oct-09-02
31935083 3			221,250.00	219,975.75	Nov-05-03	9.390%	TX - 75.00%	Paid Off - 360	Oct-29-02
31931595 3			98,000.00	97,121.12	Nov-28-03	7.650%	CO - 70.00%	Paid Off - 360	Oct-28-02
31935190 3			280,000.00	277,395.34	Oct-24-03	6.990%	CA - 60.87%	Paid Off - 360	Oct-25-02
31931678 3			150,150.00	148,870.57	Nov-19-03	7.900%	NV - 79.99%	Paid Off - 360	Oct-24-02
31935521 3			80,910.00	80,291.23	Nov-12-03	7.990%	CT - 90.00%	Paid Off - 360	Oct-28-02
31932262 3			54,600.00	54,411.97	Dec-02-03	12.240%	TX - 70.00%	Paid Off - 360	Oct-21-02
31935794 3			220,000.00	217,643.03	Oct-31-03	6.250%	CA - 78.01%	Paid Off - 360	Oct-22-02
31932833 3			190,000.00	187,911.99	Nov-26-03	7.750%	CA - 83.33%	Paid Off - 360	Oct-25-02
31935901 3			151,000.00	149,895.12	Oct-24-03	8.750%	FL - 78.24%	Paid Off - 360	Oct-29-02
31934326 3			250,000.00	247,368.52	Dec-08-03	6.990%	CA - 84.75%	Paid Off - 360	Oct-31-02
31936099 3			42,500.00	42,120.06	Oct-28-03	8.490%	OH - 66.41%	Paid Off - 360	Oct-16-02
31934656 3			156,400.00	155,214.89	Dec-12-03	8.490%	FL - 85.00%	Paid Off - 360	Oct-25-02
31936586 3			35,000.00	34,821.94	Nov-06-03	9.990%	MI - 48.61%	Paid Off - 360	Oct-18-02
31934904 3			174,250.00	172,791.46	Dec-10-03	7.990%	CA - 85.00%	Paid Off - 360	Oct-31-02
31936768 3			225,250.00	223,154.57	Oct-24-03	6.990%	CA - 85.00%	Paid Off - 360	Oct-25-02
31935158 3			211,225.00	209,456.90	Nov-29-03	7.990%	IL - 85.00%	Paid Off - 360	Oct-29-02
31936875 3			117,600.00	117,187.05	Oct-31-03	11.750%	TX - 80.00%	Paid Off - 360	Oct-17-02
31935331 3			190,000.00	188,328.97	Dec-08-03	7.740%	CA - 64.85%	Paid Off - 360	Oct-21-02
31937402 3			246,500.00	245,111.26	Oct-29-03	9.500%	VA - 85.00%	Paid Off - 360	Oct-23-02
31935620 3			92,300.00	91,489.85	Nov-18-03	7.750%	IL - 80.26%	Paid Off - 360	Oct-30-02
31937600 3			216,000.00	214,529.35	Oct-29-03	8.570%	CA - 80.00%	Paid Off - 360	Oct-24-02
31936511 3			133,450.00	132,216.53	Nov-25-03	7.490%	OR - 85.00%	Paid Off - 360	Oct-31-02
31937964 3			62,050.00	61,451.36	Nov-10-03	8.990%	FL - 85.00%	Paid Off - 360	Oct-30-02
31936941 3			193,500.00	191,880.30	Dec-03-03	7.990%	CA - 90.00%	Paid Off - 360	Oct-31-02
31938004 3			84,000.00	83,527.06	Oct-27-03	9.500%	TX - 80.00%	Paid Off - 360	Oct-22-02
31937360 3			114,750.00	113,964.41	Nov-26-03	8.990%	WA - 85.00%	Paid Off - 360	Oct-29-02
31939283 3			217,500.00	216,275.46	Nov-07-03	9.500%	NV - 75.00%	Paid Off - 360	Oct-31-02
31937881 3			187,000.00	185,321.21	Nov-25-03	8.490%	MD - 85.00%	Paid Off - 360	Oct-29-02
31939705 3			183,750.00	182,805.99	Oct-20-03	9.990%	CA - 75.00%	Paid Off - 360	Oct-25-02
31938418 3			160,000.00	158,790.36	Dec-11-03	8.500%	MO - 80.00%	Paid Off - 360	Oct-24-02
31939952 3			170,000.00	168,699.95	Nov-04-03	7.990%	NJ - 75.56%	Paid Off - 360	Oct-29-02
31938491 3			40,000.00	39,739.67	Nov-26-03	9.240%	TX - 80.00%	Paid Off - 360	Oct-29-02
31940000 3			308,000.00	305,262.37	Oct-30-03	7.250%	CA - 80.00%	Paid Off - 360	Oct-21-02
31938731 3			147,750.00	146,926.85	Nov-24-03	9.990%	CA - 75.00%	Paid Off - 360	Oct-29-02
31940166 3			153,000.00	151,509.47	Oct-28-03	6.750%	IL - 68.92%	Paid Off - 360	Oct-25-02
31938772 3			150,000.00	148,573.90	Dec-12-03	7.750%	IL - 66.67%	Paid Off - 360	Oct-30-02
31940638 3			127,500.00	126,851.59	Oct-20-03	9.990%	MO - 85.00%	Paid Off - 360	Oct-25-02
31939697 3			316,000.00	313,354.93	Dec-08-03	7.990%	CA - 80.00%	Paid Off - 360	Oct-31-02
31941404 3			42,000.00	41,280.25	Oct-23-03	8.990%	OK - 60.00%	Paid Off - 240	Oct-30-02
31939838 3			140,250.00	139,385.14	Nov-18-03	9.500%	CA - 85.00%	Paid Off - 360	Oct-29-02
31941479 3			111,000.00	110,063.14	Nov-11-03	7.490%	IL - 64.53%	Paid Off - 360	Oct-30-02
31940273 3			70,000.00	69,576.55	Nov-24-03	9.890%	NY - 35.00%	Paid Off - 360	Oct-31-02
31941735 3			125,000.00	120,887.76	Oct-29-03	7.990%	NJ - 48.45%	Paid Off - 180	Oct-31-02
31940323 3			300,000.00	297,535.88	Nov-17-03	10.500%	CA - 68.18%	Paid Off - 360	Oct-31-02
101093300 3			76,500.00	75,697.53	Nov-13-03	9.940%	CO - 75.00%	Paid Off - 360	May-08-02
31940497 3			140,800.00	139,564.20	Nov-19-03	7.750%	CA - 80.00%	Paid Off - 360	Oct-25-02
101100626 3			329,000.00	324,271.45	Nov-07-03	6.750%	NY - 77.41%	Paid Off - 360	May-13-02
31940505 3			60,000.00	59,546.40	Dec-10-03	8.500%	TX - 80.00%	Paid Off - 360	Oct-21-02
101106318 3			131,750.00	130,334.10	Nov-10-03	8.250%	WA - 85.00%	Paid Off - 360	May-15-02
31940695 3			281,250.00	278,387.46	Nov-14-03	6.990%	CA - 75.00%	Paid Off - 360	Oct-29-02
101107373 3			75,000.00	74,333.71	Oct-31-03	9.450%	CA - 89.88%	Paid Off - 360	May-15-02
31940778 3			130,000.00	128,653.68	Dec-08-03	6.900%	RI - 61.90%	Paid Off - 360	Oct-31-02
101109361 3			187,500.00	183,742.20	Nov-10-03	9.490%	IL - 75.00%	Paid Off - 360	May-15-02
31940901 3			292,500.00	290,175.12	Nov-24-03	8.250%	CA - 90.00%	Paid Off - 360	Oct-23-02
101110179 3			180,000.00	177,648.54	Oct-31-03	7.250%	CA - 80.00%	Paid Off - 360	May-16-02
100944321 3			220,000.00	217,776.10	Nov-29-03	9.740%	NJ - 80.00%	Paid Off - 360	Mar-06-02
101112464 3			164,000.00	162,252.97	Nov-10-03	8.500%	CO - 78.10%	Paid Off - 360	May-17-02
100966050 3			373,500.00	369,503.18	Dec-09-03	9.200%	NY - 90.00%	Paid Off - 360	Mar-19-02
101112688 3			106,200.00	104,941.31	Nov-14-03	7.750%	IL - 90.00%	Paid Off - 360	May-17-02
101053064 3			45,000.00	44,552.79	Dec-03-03	9.500%	MI - 90.00%	Paid Off - 360	May-03-02
101115772 3			157,000.00	155,472.95	Nov-14-03	8.750%	WI - 84.86%	Paid Off - 360	May-20-02
101114734 3			70,500.00	70,038.78	Nov-28-03	10.990%	NM - 75.00%	Paid Off - 360	May-20-02
101119287 3			150,000.00	148,388.10	Oct-16-03	8.250%	IL - 60.00%	Paid Off - 360	May-21-02
101115079 3			92,000.00	91,137.05	Nov-28-03	9.250%	IL - 80.00%	Paid Off - 360	May-20-02
101119741 3			173,000.00	171,646.58	Oct-16-03	10.990%	CA - 39.32%	Paid Off - 360	May-21-02
101118784 3			164,500.00	162,880.61	Nov-25-03	9.250%	CA - 70.00%	Paid Off - 360	May-21-02
101119873 3			63,121.00	62,567.91	Oct-16-03	9.540%	CA - 90.00%	Paid Off - 360	May-21-02
101119758 3			88,000.00	87,092.69	Dec-10-03	9.750%	NY - 80.00%	Paid Off - 360	May-21-02
101120228 3			306,000.00	303,377.14	Oct-31-03	9.375%	CA - 85.00%	Paid Off - 360	May-21-02
101128726 3			107,100.00	106,041.20	Dec-11-03	8.990%	IL - 85.00%	Paid Off - 360	May-24-02
101120558 3			241,600.00	238,866.94	Oct-30-03	7.990%	MI - 80.00%	Paid Off - 360	May-24-02
101128825 3			101,600.00	100,772.46	Nov-28-03	9.940%	TX - 80.00%	Paid Off - 360	May-24-02
101121416 3			59,625.00	59,315.04	Oct-24-03	11.750%	TX - 75.00%	Paid Off - 360	May-21-02
101129823 3			54,000.00	53,391.89	Dec-04-03	8.750%	KS - 48.21%	Paid Off - 360	May-24-02
101125813 3			159,200.00	157,422.50	Oct-16-03	9.500%	IL - 80.00%	Paid Off - 360	May-23-02
101132413 3			99,000.00	97,686.38	Dec-02-03	7.500%	IL - 66.00%	Paid Off - 360	May-28-02
101128114 3			314,500.00	310,949.06	Nov-05-03	8.000%	IL - 85.00%	Paid Off - 360	May-22-02
101139517 3			260,250.00	257,809.20	Nov-24-03	9.250%	MD - 75.00%	Paid Off - 360	May-29-02
101128163 3			295,000.00	293,098.30	Oct-16-03	10.750%	IL - 69.41%	Paid Off - 360	May-22-02
101139665 3			130,000.00	128,097.62	Nov-21-03	6.990%	CA - 45.61%	Paid Off - 360	May-29-02
101133510 3			91,200.00	90,773.24	Oct-17-03	12.250%	CO - 48.51%	Paid Off - 360	May-28-02
101151058 3			86,250.00	85,452.05	Dec-03-03	9.650%	CA - 75.00%	Paid Off - 360	May-31-02
101134377 3			112,000.00	110,961.90	Nov-10-03	8.990%	DC - 56.57%	Paid Off - 360	May-28-02
101151793 3			220,000.00	217,219.41	Nov-29-03	7.750%	CA - 73.33%	Paid Off - 360	May-31-02
101135887 3			140,000.00	138,742.67	Oct-24-03	9.150%	CA - 80.00%	Paid Off - 360	May-28-02
101151850 3			105,000.00	100,123.07	Nov-18-03	9.490%	CA - 70.00%	Paid Off - 180	May-31-02
101139707 3			292,000.00	288,184.43	Nov-10-03	7.250%	CA - 89.85%	Paid Off - 360	May-29-02
101153666 3			169,200.00	167,061.51	Nov-24-03	7.750%	CT - 90.00%	Paid Off - 360	May-31-02
101140564 3			145,200.00	143,556.78	Oct-31-03	8.000%	MA - 79.13%	Paid Off - 360	May-29-02
101156446 3			60,000.00	59,406.79	Dec-11-03	8.990%	FL - 75.00%	Paid Off - 360	May-31-02
					Page 24 of 31				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for November 25, 2003 Distribution
	Prepayment Detail Report for December 26, 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
101142354 3			220,000.00	218,161.91	Oct-23-03	9.500%	CA - 73.33%	Paid Off - 360	May-30-02
101159671 3			91,200.00	90,253.84	Nov-29-03	8.750%	NV - 80.00%	Paid Off - 360	May-31-02
101142461 3			35,000.00	34,657.20	Nov-11-03	9.990%	FL - 30.70%	Paid Off - 360	May-30-02
101331437 3			256,500.00	253,658.20	Dec-04-03	8.990%	CA - 90.00%	Paid Off - 360	Aug-07-02
101142735 3			194,300.00	191,761.76	Nov-05-03	7.250%	CA - 63.70%	Paid Off - 360	May-30-02
101434462 3			66,000.00	65,654.18	Nov-19-03	10.750%	IA - 75.00%	Paid Off - 360	Sep-16-02
101146488 3			216,000.00	213,792.22	Oct-31-03	8.500%	CA - 80.00%	Paid Off - 360	May-30-02
101444255 3			217,500.00	215,995.46	Nov-28-03	9.350%	UT - 75.00%	Paid Off - 360	Sep-19-02
101152478 3			114,750.00	113,641.77	Nov-11-03	8.800%	CA - 84.38%	Paid Off - 360	May-31-02
31909914 4			279,000.00	276,669.26	Nov-28-03	8.000%	CA - 90.00%	Paid Off - 360	Oct-11-02
101152528 3			64,000.00	63,484.57	Nov-11-03	9.750%	CA - 80.00%	Paid Off - 360	May-31-02
31910433 4			187,000.00	185,358.61	Dec-05-03	7.750%	CA - 86.98%	Paid Off - 360	Oct-17-02
101152650 3			134,000.00	132,832.54	Oct-31-03	9.650%	MI - 79.29%	Paid Off - 360	May-31-02
31913742 4			139,750.00	138,244.17	Dec-09-03	7.125%	CA - 63.52%	Paid Off - 360	Oct-03-02
101159077 3			300,000.00	296,464.15	Nov-14-03	8.500%	CA - 89.96%	Paid Off - 360	May-31-02
31914070 4			144,800.00	143,458.85	Dec-09-03	7.900%	IL - 80.00%	Paid Off - 360	Oct-04-02
101377083 3			284,000.00	282,278.87	Oct-30-03	9.990%	OH - 80.00%	Paid Off - 360	Aug-27-02
31917958 4			40,000.00	38,559.63	Nov-21-03	7.990%	TX - 47.06%	Paid Off - 180	Oct-21-02
101439438 3			144,000.00	142,794.67	Oct-17-03	7.990%	FL - 80.00%	Paid Off - 360	Sep-18-02
31918428 4			377,955.00	374,108.24	Nov-24-03	6.990%	CA - 90.00%	Paid Off - 360	Oct-17-02
101451375 3			178,500.00	176,933.29	Nov-04-03	7.750%	CA - 85.00%	Paid Off - 360	Sep-23-02
31922230 4			225,000.00	223,081.12	Nov-18-03	7.990%	NY - 64.29%	Paid Off - 360	Oct-23-02
101459303 3			243,600.00	241,758.40	Oct-22-03	8.500%	CA - 79.09%	Paid Off - 360	Sep-25-02
31923493 4			220,000.00	218,466.00	Nov-25-03	8.900%	NJ - 80.00%	Paid Off - 360	Oct-23-02
101463461 3			140,000.00	139,367.53	Oct-16-03	10.990%	CA - 50.91%	Paid Off - 360	Sep-26-02
31924822 4			125,802.00	124,521.61	Nov-17-03	6.990%	CA - 59.91%	Paid Off - 360	Oct-09-02
31909625 4			384,000.00	380,623.05	Nov-06-03	7.740%	CA - 80.00%	Paid Off - 360	Oct-07-02
31924939 4			400,000.00	396,976.08	Nov-19-03	8.500%	CA - 61.54%	Paid Off - 360	Oct-24-02
31909765 4			195,000.00	193,226.20	Oct-31-03	7.650%	NY - 84.78%	Paid Off - 360	Oct-08-02
31932106 4			97,000.00	96,150.79	Dec-04-03	7.990%	CA - 46.19%	Paid Off - 360	Oct-18-02
31909971 4			77,350.00	76,958.62	Oct-16-03	10.490%	FL - 85.00%	Paid Off - 360	Oct-16-02
31932742 4			441,000.00	436,731.74	Dec-04-03	7.250%	CA - 84.81%	Paid Off - 360	Oct-31-02
31910912 4			110,600.00	109,832.63	Oct-20-03	8.500%	MN - 77.34%	Paid Off - 360	Oct-15-02
31935869 4			21,000.00	20,401.19	Dec-04-03	10.700%	NM - 20.00%	Paid Off - 180	Oct-31-02
31912165 4			92,800.00	92,159.13	Oct-20-03	8.500%	TX - 80.00%	Paid Off - 360	Oct-17-02
31936925 4			145,600.00	144,380.55	Dec-05-03	7.990%	CA - 80.00%	Paid Off - 360	Oct-23-02
31914013 4			86,250.00	85,487.10	Oct-31-03	7.250%	TX - 75.00%	Paid Off - 360	Oct-07-02
31936974 4			44,000.00	42,722.82	Nov-28-03	10.500%	MO - 88.00%	Paid Off - 180	Oct-17-02
31917933 4			360,000.00	356,492.91	Nov-11-03	6.750%	MN - 80.00%	Paid Off - 360	Oct-11-02
31937162 4			72,400.00	71,739.25	Nov-20-03	8.500%	TX - 80.00%	Paid Off - 360	Oct-25-02
31918030 4			115,120.00	114,401.68	Oct-20-03	9.000%	AL - 80.00%	Paid Off - 360	Oct-24-02
31937469 4			189,360.00	187,854.93	Nov-14-03	8.250%	VA - 90.00%	Paid Off - 360	Oct-23-02
31918477 4			140,250.00	139,057.36	Oct-17-03	7.500%	CA - 85.00%	Paid Off - 360	Oct-03-02
31938145 4			236,880.00	229,216.38	Dec-03-03	9.250%	SC - 80.00%	Paid Off - 180	Oct-29-02
31920291 4			165,600.00	164,497.08	Oct-31-03	8.990%	CA - 90.00%	Paid Off - 360	Oct-30-02
31939093 4			236,000.00	234,384.26	Nov-21-03	8.990%	TX - 80.00%	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
31939903 4			26,200.00	25,464.49	Dec-08-03	10.990%	NH - 20.00%	Paid Off - 180	Oct-16-02
31924095 4			490,000.00	485,580.94	Oct-31-03	7.150%	MI - 78.15%	Paid Off - 360	Oct-11-02
31941198 4			164,000.00	162,626.37	Dec-08-03	7.990%	FL - 79.23%	Paid Off - 360	Oct-31-02
31925316 4			179,000.00	177,425.11	Oct-21-03	7.490%	MI - 56.83%	Paid Off - 360	Oct-08-02
31942071 4			90,000.00	84,551.41	Dec-04-03	10.250%	TX - 75.00%	Paid Off - 120	Oct-30-02
31925704 4			55,250.00	54,868.46	Oct-16-03	8.500%	WI - 65.00%	Paid Off - 360	Oct-09-02
31942154 4			170,000.00	168,713.84	Nov-18-03	8.500%	CA - 62.96%	Paid Off - 360	Oct-30-02
31925787 4			75,500.00	74,869.13	Oct-21-03	8.740%	TX - 73.30%	Paid Off - 360	Oct-04-02
101092898 4			252,000.00	249,663.53	Dec-08-03	9.750%	CA - 90.00%	Paid Off - 360	May-07-02
31929482 4			15,000.00	14,619.63	Oct-30-03	10.990%	OK - 18.75%	Paid Off - 180	Oct-21-02
101109288 4			310,000.00	305,472.58	Nov-28-03	7.000%	CA - 68.89%	Paid Off - 360	May-15-02
31930381 4			98,000.00	97,596.62	Oct-31-03	10.990%	TX - 57.65%	Paid Off - 360	Oct-24-02
101121101 4			400,000.00	394,420.22	Dec-02-03	7.240%	MA - 76.19%	Paid Off - 360	May-21-02
31931694 4			449,100.00	445,309.54	Oct-31-03	7.490%	CA - 90.00%	Paid Off - 360	Oct-16-02
101127132 4			43,000.00	41,690.51	Nov-28-03	8.000%	RI - 27.74%	Paid Off - 240	May-23-02
31931868 4			224,000.00	222,306.60	Oct-21-03	8.500%	CA - 80.00%	Paid Off - 360	Oct-09-02
101137065 4			200,000.00	197,073.39	Dec-11-03	6.990%	FL - 61.54%	Paid Off - 360	May-29-02
31932478 4			391,000.00	387,541.58	Oct-28-03	7.250%	CT - 85.00%	Paid Off - 360	Oct-21-02
101148070 4			44,100.00	43,170.42	Nov-18-03	9.000%	WA - 55.82%	Paid Off - 360	May-30-02
31934524 4			109,000.00	108,318.49	Oct-22-03	8.990%	CA - 79.56%	Paid Off - 360	Oct-23-02
101325280 4			52,200.00	50,614.75	Nov-28-03	10.990%	CO - 20.00%	Paid Off - 240	Aug-05-02
31935570 4			112,000.00	109,520.80	Nov-11-03	7.790%	FL - 71.79%	Paid Off - 240	Oct-22-02
101396752 4			205,000.00	202,551.40	Nov-26-03	6.990%	MA - 77.95%	Paid Off - 360	Aug-30-02
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 November 25, 2003 Distribution
	Realized Loss Report for December 26, 2003 Distribution
	Realized Loss Report - Collateral
COLLATERAL REALIZED LOSSES						GROUP 2	GROUP 1	TOTAL
	Current
	Number of Loans Liquidated					21	34	5
	Collateral Realized Loss/(Gain) Amount					5018,~~050~~724.5063	9366,~~677~~958.4687	~~143~~85,~~727~~683.9650
	Net Liquidation Proceeds					~~394~~11,~~506~~657.8699	~~240~~225,~~315~~382.6366	~~634~~237,~~822~~040.4965
	Cumulative
	Number of Loans Liquidated					23	711	914
	Collateral Realized Loss/(Gain) Amount					5068,~~050~~775.5013	~~152~~219,~~263~~222.3623	~~202~~287,~~313~~997.8636
	Net Liquidation Proceeds					~~394~~406,~~506~~164.8685	~~828~~1,~~642~~054,024.3096	1,~~223~~460,~~149~~189.1681
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.
	Current Realized Losses							~~143~~85,~~727~~683.9650
	Current Supplemental Losses (Recoveries)							0.00
	CURRENT NET REALIZED LOSSES							~~143~~85,~~727~~683.9650
	Beginning Cumulative Realized Losses							58202,~~585~~313.9086
	Current Net Realized Losses							~~143~~85,~~727~~683.9650
	Ending Cumulative Realized Losses							~~202~~287,~~313~~997.8636
	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 November 25, 2003 Distribution
	Realized Loss Report for December 26, 2003 Distribution
	Realized Loss Report - Collateral
DEFAULT SPEEDS						GROUP 2	GROUP 1	TOTAL
	MDR					0.1801%	0.0504%	0.0804%
	3 Months Avg MDR					0.06%	0.0304%	0.0405%
	12 Months Avg MDR
	Avg MDR Since Cut-off					0.02%	0.02%	0.02%
	CDR					20.1015%	0.5753%	0.9743%
	3 Months Avg CDR					0.7176%	0.3849%	0.4756%
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.2725%	0.2023%	0.2124%
	SDA					80.2055%	21.2190%	31.8055%
	3 Months Avg SDA Approximation					2.9895%	1.6393%	12.9820%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					1.4228%	1.0518%	1.1521%
	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 November 25, 2003 Distribution
	Realized Loss Report for December 26, 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 November 25, 2003 Distribution
	Realized Loss Detail Report for December 26, 2003 Distribution
	Realized Loss Detail Report - Loans Liquidated During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 5						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 784,250.00						Loan Group 2 = Group 2 Group
Total Original Principal Balance = 324,750.00						Loan Group 2 = Group 2 Group
Total Prior Principal Balance = 778,550.45
Total Prior Principal Balance = 322,724.15
Total Realized Loss Amount = 143,727.96
Total Realized Loss Amount = 85,683.50
Total Net Liquidation Proceeds = 634,822.49
Total Net Liquidation Proceeds = 237,040.65
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
692629 1			100,000.00	99,156.74	9,332.41	7.500%	WI - 71.94%	360	Oct-04-02
717610 1		REO	104,550.00	103,758.02	17,127.40	8.490%	FL - 85.00%	360	Oct-15-02
717271 1			82,600.00	81,999.03	18,719.79	8.240%	AZ - 70.00%	360	Oct-25-02
723131 1		REO	73,600.00	73,130.98	17,648.32	9.550%	FL - 80.00%	360	Oct-30-02
719823 1			153,900.00	152,837.32	64,599.41	8.500%	CO - 90.00%	360	Oct-29-02
725122 1		REO	73,500.00	73,218.37	22,391.25	11.750%	TX - 75.00%	360	Oct-30-02
705492 2			333,000.00	330,453.50	49,023.40	7.990%	ID - 90.00%	360	Oct-16-02
719338 2		FLC	30,600.00	30,382.62	18,724.63	0.000%	NV - 20.00%	240	Oct-11-02
716434 2			114,750.00	114,103.86	1,027.10	9.500%	FL - 85.00%	360	Oct-24-02
31917545 3			42,500.00	42,234.16	44,401.84	0.000%	TN - 85.00%	360	Oct-31-02
					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 November 25, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report for December 26, 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 November 25, 2003 Distribution
	Additional Certificate Report for December 26, 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