

                           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):  December 26, 2003


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


              NEW CENTURY HOME MORTGAGE SEC HOME EQUITY LOAN SER 2003-4
              (Exact name of Registrant as specified in its Charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-104454-02                             33-0852169
          (Commission File Number)        (I.R.S. Employer Identification No.)


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


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


     Item 5.  Other Events

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


     Item 7.  Financial Statement and Exhibits

     Exhibits:  (as noted in Item 5 above)

     Monthly Remittance Statement to the Certificateholders dated as of
	December 26, 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 September 1,2003.



          Date:  Jan 02, 2004               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President

                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of December 26, 2003.


	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates


	December 26, 2003 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				14
			8.	Prepayment Report				15
			9.	Prepayment Detail Report				18
			10.	Realized Loss Report				19
			11.	Realized Loss Detail Report				22
			12.	Triggers, Adj. Rate Cert. and Miscellaneous Report				23
			13.	Additional Certificate Report				24




				Total Number of Pages				24



			CONTACTS

				Administrator: Eiko Akiyama
				Direct Phone Number: (714)247-6328
				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:		NC Capital Corp.					Cut-Off Date: September 1, 2003
	Certificate Insurer(s):							Closing Date: September 23, 2003
								First Payment Date: October 27, 2003
	Servicer(s):		New Century Mortgage Corporation Master Servicer


								Distribution Date: December 26, 2003
	Underwriter(s):		UBS Investment Bank Co-Lead Underwriter					Record Date: December 25, 2003
			UBS Investment Bank Co-Lead Underwriter					November 28, 2003






						Page 1 of 24					© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates
	REMIC II
	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	908,399,000.00			901,622,314.45	1,140,333.08	5,816,569.54	6,956,902.62	-	-	895,805,744.91
A-2	FLT,STEP	150,000,000.00			148,988,670.01	192,283.33	2,936,257.70	3,128,541.03	-	-	146,052,412.31
A-3	FLT,STEP	81,192,000.00			80,145,833.06	88,252.25	3,037,401.99	3,125,654.24	-	-	77,108,431.07
A-4	FLT,STEP	73,975,000.00			73,975,000.00	106,300.53	-	106,300.53	-	-	73,975,000.00
M-1	MEZ,FLT	97,686,000.00			97,686,000.00	157,196.45	-	157,196.45	-	-	97,686,000.00
M-2	MEZ,FLT	78,901,000.00			78,901,000.00	199,666.10	-	199,666.10	-	-	78,901,000.00
M-3	MEZ,FLT	22,543,000.00			22,543,000.00	61,511.86	-	61,511.86	-	-	22,543,000.00
M-4	MEZ,FLT	18,786,000.00			18,786,000.00	74,716.75	-	74,716.75	-	-	18,786,000.00
M-5	MEZ,FLT	18,786,000.00			18,786,000.00	78,760.96	-	78,760.96	-	-	18,786,000.00
M-6	MEZ,FLT	15,029,000.00			15,029,000.00	63,009.60	-	63,009.60	-	-	15,029,000.00
CE	SUB	37,574,583.20			37,571,792.08	6,007,935.36	-	6,007,935.36	-	-	37,571,792.08
P	P	100.00			100.00	70,458.46	-	70,458.46	-	-	100.00
R-II	R	-			-	-	-	-	-	-	-


Total		1,502,871,683.20			1,494,034,709.61	8,240,424.73	11,790,229.23	20,030,653.96	-	-	1,482,244,480.38


	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	11/25/03	12/25/03		A-Act/360	64352VDF5	908,399,000.00	992.539968	1.255322	6.403100	7.658422	986.136868
A-2	11/25/03	12/25/03		A-Act/360	64352VDG3	150,000,000.00	993.257800	1.281889	19.575051	20.856940	973.682749
A-3	11/25/03	12/25/03		A-Act/360	64352VDH1	81,192,000.00	987.114901	1.086957	37.410114	38.497072	949.704787
A-4	11/25/03	12/25/03		A-Act/360	64352VDJ7	73,975,000.00	1,000.000000	1.436979	-	1.436979	1,000.000000
M-1	11/25/03	12/25/03		A-Act/360	64352VDK4	97,686,000.00	1,000.000000	1.609201	-	1.609201	1,000.000000
M-2	11/25/03	12/25/03		A-Act/360	64352VDL2	78,901,000.00	1,000.000000	2.530590	-	2.530590	1,000.000000
M-3	11/25/03	12/25/03		A-Act/360	64352VDM0	22,543,000.00	1,000.000000	2.728646	-	2.728646	1,000.000000
M-4	11/25/03	12/25/03		A-Act/360	64352VDN8	18,786,000.00	1,000.000000	3.977257	-	3.977257	1,000.000000
M-5	11/25/03	12/25/03		A-Act/360	64352VDP3	18,786,000.00	1,000.000000	4.192535	-	4.192535	1,000.000000
M-6	11/25/03	12/25/03		A-Act/360	64352VDQ1	15,029,000.00	1,000.000000	4.192534	-	4.192534	1,000.000000
CE	11/01/03	11/30/03		A-30/360	NC0304101	1,540,446,266.40	994.261556	3.900127	-	3.900127	986.607781
P				-	NC0304102	100.00	1,000.000000	704,584.600000	-	704,584.600000	1,000.000000
R-II				-	NC0304103	-	-	-	-	-	-


							Page 2 of 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates
	REMIC II
	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	908,399,000.00		3,474,852.73		9,555,743.38	3,037,511.71	12,593,255.09	16,068,107.82	-	-	895,805,744.91
A-2	150,000,000.00		585,550.06		3,473,428.59	474,159.10	3,947,587.69	4,533,137.75	-	-	146,052,412.31
A-3	81,192,000.00		269,695.74		3,593,076.63	490,492.30	4,083,568.93	4,353,264.67	-	-	77,108,431.07
A-4	73,975,000.00		322,492.46		-	-	-	322,492.46	-	-	73,975,000.00
M-1	97,686,000.00		476,873.89		0.00	-	-	476,873.89	-	-	97,686,000.00
M-2	78,901,000.00		605,611.75		-	-	-	605,611.75	-	-	78,901,000.00
M-3	22,543,000.00		186,569.16		-	-	-	186,569.16	-	-	22,543,000.00
M-4	18,786,000.00		226,601.56		-	-	-	226,601.56	-	-	18,786,000.00
M-5	18,786,000.00		238,864.64		-	-	-	238,864.64	-	-	18,786,000.00
M-6	15,029,000.00		191,094.25		-	-	-	191,094.25	-	-	15,029,000.00
CE	37,574,583.20		18,011,682.65		2,791.12	-	2,791.12	18,014,473.77	-	-	37,571,792.08
P	100.00		101,586.18		-	-	-	101,586.18	-	-	100.00
R-II	-		-		-	-	-	-	-	-	-


Total	1,502,871,683.20		24,691,475.07		16,625,039.71	4,002,163.11	20,627,202.82	45,318,677.89	-	-	1,482,244,480.38


	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	1.46875%	901,622,314.45			1,140,333.08	-	-	-	1,140,333.08	1,140,333.08	-
A-2	1.49875%	148,988,670.01			192,283.33	-	-	-	192,283.33	192,283.33	-
A-3	1.27875%	80,145,833.06			88,252.25	-	-	-	88,252.25	88,252.25	-
A-4	1.66875%	73,975,000.00			106,300.53	-	-	-	106,300.53	106,300.53	-
M-1	1.86875%	97,686,000.00			157,196.45	-	-	-	157,196.45	157,196.45	-
M-2	2.93875%	78,901,000.00			199,666.10	-	-	-	199,666.10	199,666.10	-
M-3	3.16875%	22,543,000.00			61,511.86	-	-	-	61,511.86	61,511.86	-
M-4	4.61875%	18,786,000.00			74,716.75	-	-	-	74,716.75	74,716.75	-
M-5	4.86875%	18,786,000.00			78,760.96	-	-	-	78,760.96	78,760.96	-
M-6	4.86875%	15,029,000.00			63,009.60	-	-	-	63,009.60	63,009.60	-
CE	4.82554%	1,531,606,501.73			6,007,935.35	-	-	-	6,007,935.35	6,007,935.36	-
P		100.00			-	-	-	-	-	70,458.46	-
R-II		-			-	-	-	-	-	-	-


Total		2,988,069,419.26			8,169,966.26	-	-	-	8,169,966.26	8,240,424.73	-


							Page 3 of 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	Collection Account Report for December 26, 2003 Distribution


	Collection Account Report


SUMMARY						GROUP 2	GROUP 1	TOTAL

	Principal Collections					5,973,659.69	5,816,569.54	11,790,229.23
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					5,973,659.69	5,816,569.54	11,790,229.23

	Interest Collections					2,046,900.33	6,598,441.07	8,645,341.40
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					0.00	0.00	70,459.15
	Interest Fees					(115,551.67)	(359,824.15)	(475,375.82)
	TOTAL NET INTEREST					1,931,348.66	6,238,616.92	8,240,424.73

	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION					7,905,008.35	12,055,186.46	20,030,653.96


PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Principal Received					326,143.28	1,009,372.25	1,335,515.53
	Curtailments					3,235.05	62,658.74	65,893.79
	Prepayments in Full					5,644,281.36	4,744,538.55	10,388,819.91
	Repurchses/Substitutions					0.00	0.00	0.00
	Liquidations					0.00	0.00	0.00
	Insurance Principal					0.00	0.00	0.00
	Other Additional Principal					0.00	0.00	0.00
	Delinquent Interest					(86,095.71)	(217,218.36)	(303,314.07)
	Realized Losses					0.00	0.00	0.00
	Loss Recoveries					0.00	0.00	0.00
	Substitution Shortfalls					0.00	0.00	0.00
	Loan Adjustments					0.00	0.00	0.00
	Advanced Principal					86,095.71	217,218.36	303,314.07
	TOTAL PRINCIPAL COLLECTED					5,973,659.69	5,816,569.54	11,790,229.23


				Page 4 of 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	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
SPACE INTENTIONALLY LEFT BLANK


INTEREST - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Interest					2,088,803.02	6,707,038.60	8,795,841.62
	Repurchased Interest					0.00	0.00	0.00
	Liquidation Interest					0.00	0.00	0.00
	Insurance Interest					0.00	0.00	0.00
	Other Interest					0.00	0.00	0.00
	Net Prepayment Interest Shortfalls					(18,714.93)	(15,579.59)	(34,294.52)

	Delinquent Interest					(583,264.56)	(1,634,301.44)	(2,217,566.00)

	Realized Losses					0.00	0.00	0.00
	Compensating Interest					18,714.93	15,579.59	34,294.52
	Subsistution Shortfalls					0.00	0.00	0.00
	Civil Releif Act Shortfalls					0.00	0.00	0.00
	Loss Recoveries					0.00	0.00	0.00
	Loan Adjustments					0.00	0.00	0.00
	Interest Advanced					541,361.87	1,525,703.91	2,067,065.78


	TOTAL INTEREST COLLECTED					2,046,900.33	6,598,441.07	8,645,341.40


				Page 5 of 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	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							70,458.46
	Available Funds Cap Account Distributions							0.00
	Available Fund Cap Account Interest Earnings							0.69

	TOTAL INTEREST OTHER ACCOUNTS							70,459.15


INTEREST - FEES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					114,705.98	357,308.26	472,014.24
	Trustee Fee					845.69	2,515.89	3,361.58
	Extraordinary Trust Fund Expenses					0.00	0.00	0.00

	TOTAL INTEREST OTHER FEES					115,551.67	359,824.15	475,375.82


				Page 6 of 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	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
	Deposits to the Available Funds Cap Reserve Account							0.00
	Available Funds Cap Account Interest Earnings							0.69
	Amounts Withdrawn to Pay Net WAC Carryover							0.00
	Interest Earnings Paid to Class CE							(0.69)
	Ending Available Funds Cap Reserve Account Balance							1,000.00


INSURANCE						GROUP 2	GROUP 1	TOTAL

	PMI and TAX PREMIUM							0.00


STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL

	Overcollateralized Amount							37,571,792.08

	Overcollateralization Target Amount							37,571,792.08

	Overcollateralization Increase Amount							0.00

	Overcollateralization Reduction Amount							0.00

	Credit Enhancement Percentage							19.517886%


				Page 7 of 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	Collateral Report for December 26, 2003 Distribution


	Collateral Report


COLLATERAL						GROUP 2	GROUP 1	TOTAL
	Loan Count:
	*Original*					1003	7508	8511
	Prior					1,000	7,483	8,483
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(12)	(28)	(40)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					988	7,455	8,443

	*Principal Balance:*
	Original					377,919,131.56	1,124,952,551.64	1,502,871,683.20
	Prior					375,860,819.77	1,118,173,889.84	1,494,034,709.61
	Prefunding					-	-	-
	Scheduled Principal					(326,143.28)	(1,009,372.25)	(1,335,515.53)
	Partial and Full Voluntary Prepayments					(5,647,516.41)	(4,807,197.29)	(10,454,713.70)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					369,887,160.08	1,112,357,320.30	1,482,244,480.38

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 8 of 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	Collateral Report for December 26, 2003 Distribution


	Collateral Report


CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Coupon Original					6.670351%	7.196091%	7.063886%
	Weighted Average Coupon Prior					6.669684%	7.197125%	7.064532%
	Weighted Average Coupon Current					6.668861%	7.197849%	7.064769%
	Weighted Average Months to Maturity Original					352	349	350
	Weighted Average Months to Maturity Prior					352	349	350
	Weighted Average Months to Maturity Current					351	348	349
	Weighted Avg Remaining Amortization Term Original					352	350	350
	Weighted Avg Remaining Amortization Term Prior					351	349	349
	Weighted Avg Remaining Amortization Term Current					350	348	348
	Weighted Average Seasoning Original					1.19	1.12	1.13
	Weighted Average Seasoning Prior					2.19	2.12	2.13
	Weighted Average Seasoning Current					3.19	3.12	3.13

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 9 of 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	Collateral Report for December 26, 2003 Distribution


	Collateral Report


ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Margin Original					4.271%	3.782%
	Weighted Average Margin Prior					4.269%	3.782%
	Weighted Average Margin Current					4.266%	3.780%
	Weighted Average Max Rate Original					10.786%	9.598%
	Weighted Average Max Rate Prior					10.781%	9.595%
	Weighted Average Max Rate Current					10.774%	9.587%
	Weighted Average Min Rate Original					5.150%	4.773%
	Weighted Average Min Rate Prior					5.147%	4.773%
	Weighted Average Min Rate Current					5.143%	4.770%
	Weighted Average Cap Up Original					1.221%	1.007%
	Weighted Average Cap Up Prior					1.221%	1.006%
	Weighted Average Cap Up Current					1.220%	1.005%
	Weighted Average Cap Down Original					1.221%	1.007%
	Weighted Average Cap Down Prior					1.221%	1.006%
	Weighted Average Cap Down Current					1.220%	1.005%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					114,705.98	357,308.26	472,014.24
	Delinquent Servicing Fees					41,902.69	108,597.53	150,500.22
	TOTAL SERVICING FEES					156,608.67	465,905.79	622,514.46

	Total Servicing Fees					198,511.36	574,503.32	773,014.68
	Delinquent Servicing Fees					(41,902.69)	(108,597.53)	(150,500.22)
	Compensating Interest					18,714.93	15,579.59	34,294.52
	COLLECTED SERVICING FEES					175,323.60	481,485.38	656,808.98


ADDITIONAL COLLATERAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Prepayment Interest Shortfall					(18,714.93)	(15,579.59)	(34,294.52)
	Compensating Interest					18,714.93	15,579.59	34,294.52
	NET PREPAYMENT INTERET SHORTFALLS					0.00	0.00	0.00

	Principal Advances					86,095.71	217,218.36	303,314.07
	Interest Advances					541,361.87	1,525,703.91	2,067,065.78
	TOTAL ADVANCES					627,457.58	1,742,922.27	2,370,379.85


				Page 10 of 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	Delinquency Report for December 26, 2003 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			4,066,999.51	-	-	4,066,999.51
		% Balance			0.27%	0.00%	0.00%	0.27%
		# Loans			23	-	-	23
		% # Loans			0.27%	0.00%	0.00%	0.27%
FORECLOSURE		Balance		-	26,855.08	403,872.25	-	430,727.33
		% Balance		0.00%	0.00%	0.03%	0.00%	0.03%
		# Loans		-	1	2	-	3
		% # Loans		0.00%	0.01%	0.02%	0.00%	0.04%
BANKRUPTCY		Balance		2,273,790.51	-	-	-	2,273,790.51
		% Balance		0.15%	0.00%	0.00%	0.00%	0.15%
		# Loans		9	-	-	-	9
		% # Loans		0.11%	0.00%	0.00%	0.00%	0.11%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		2,273,790.51	4,093,854.59	403,872.25	-	6,771,517.35
		% Balance		0.15%	0.28%	0.03%	0.00%	0.46%
		# Loans		9	24	2	-	35
		% # Loans		0.11%	0.28%	0.02%	0.00%	0.41%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 11 of 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	Delinquency Report for December 26, 2003 Distribution


	Delinquency Report - Group 1 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			3,330,299.13	-	-	3,330,299.13
		% Balance			0.30%	0.00%	0.00%	0.30%
		# Loans			21	-	-	21
		% # Loans			0.28%	0.00%	0.00%	0.28%
FORECLOSURE		Balance		-	26,855.08	403,872.25	-	430,727.33
		% Balance		0.00%	0.00%	0.04%	0.00%	0.04%
		# Loans		-	1	2	-	3
		% # Loans		0.00%	0.01%	0.03%	0.00%	0.04%
BANKRUPTCY		Balance		1,508,143.84	-	-	-	1,508,143.84
		% Balance		0.14%	0.00%	0.00%	0.00%	0.14%
		# Loans		7	-	-	-	7
		% # Loans		0.09%	0.00%	0.00%	0.00%	0.09%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		1,508,143.84	3,357,154.21	403,872.25	-	5,269,170.30
		% Balance		0.14%	0.30%	0.04%	0.00%	0.47%
		# Loans		7	22	2	-	31
		% # Loans		0.09%	0.30%	0.03%	0.00%	0.42%
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 12 of 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	Delinquency Report for December 26, 2003 Distribution


	Delinquency Report - Group 2 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			736,700.38	-	-	736,700.38
		% Balance			0.20%	0.00%	0.00%	0.20%
		# Loans			2	-	-	2
		% # Loans			0.20%	0.00%	0.00%	0.20%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		765,646.67	-	-	-	765,646.67
		% Balance		0.21%	0.00%	0.00%	0.00%	0.21%
		# Loans		2	-	-	-	2
		% # Loans		0.20%	0.00%	0.00%	0.00%	0.20%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		765,646.67	736,700.38	-	-	1,502,347.05
		% Balance		0.21%	0.20%	0.00%	0.00%	0.41%
		# Loans		2	2	-	-	4
		% # Loans		0.20%	0.20%	0.00%	0.00%	0.40%
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 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	REO Report for December 26, 2003 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 0				Loan Group 1 = Group 1 Group; REO Book Value = 000.00
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2 Group; REO Book Value = 000.00
Total Current Balance = 000.00
REO Book Value = 000.00

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

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


				Page 14 of 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	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					12	28	40
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					12	28	40

	Paid in Full Balance					5,644,281.36	4,744,538.55	10,388,819.91
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					3,235.05	62,658.74	65,893.79
	Total Prepayment Amount					5,647,516.41	4,807,197.29	10,454,713.70

	*Cumulative*
	Number of Paid in Full Loans					15	53	68
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					15	53	68

	Paid in Full Balance					7,010,297.49	9,202,059.20	16,212,356.69
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					57,022.59	355,660.43	412,683.02
	Total Prepayment Amount					7,067,320.08	9,557,719.63	16,625,039.71

SPACE INTENTIONALLY LEFT BLANK


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


				Page 15 of 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	Prepayment Report for December 26, 2003 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL

	SMM					1.50%	0.43%	0.70%
	3 Months Avg SMM					0.63%	0.28%	0.37%
	12 Months Avg SMM
	Avg SMM Since Cut-off					0.63%	0.28%	0.37%

	CPR					16.63%	5.04%	8.09%
	3 Months Avg CPR					7.29%	3.36%	4.36%
	12 Months Avg CPR
	Avg CPR Since Cut-off					7.29%	3.36%	4.36%

	PSA					2609.84%	808.85%	1290.25%
	3 Months Avg PSA Approximation					1667.85%	794.05%	1021.76%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					1667.85%	794.05%	1021.76%



	Group 1
	Group 2


CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 16 of 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	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 17 of 24				© COPYRIGHT 2003 Deutsche Bank


	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	Prepayment Detail Report for December 26, 2003 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 40						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 10,403,620.85						Loan Group 2 = Group 2 Group
Total Prepayment Amount = 10,388,819.91


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

895390 1			152,000.00	151,461.71	Nov-19-03	7.250%	CA - 63.25%	Paid Off - 360
908373 1			35,000.00	34,714.12	Nov-12-03	8.750%	FL - 37.94%	Paid Off - 180
933915 1			365,000.00	364,399.89	Nov-21-03	7.000%	IL - 65.18%	Paid Off - 360
938006 1			232,500.00	232,132.52	Nov-04-03	7.200%	MA - 67.39%	Paid Off - 360
938394 1			161,250.00	161,055.93	Nov-25-03	8.550%	CA - 75.00%	Paid Off - 360
952107 1			188,100.00	187,866.55	Nov-20-03	8.400%	NJ - 90.00%	Paid Off - 360
955992 1			110,500.00	110,325.36	Nov-24-03	7.200%	CA - 68.21%	Paid Off - 360
956925 1			283,500.00	283,077.88	Nov-21-03	7.500%	CA - 89.72%	Paid Off - 360
972588 1			218,250.00	217,755.51	Nov-24-03	7.500%	NH - 80.48%	Paid Off - 360
976434 1			192,000.00	191,728.08	Nov-25-03	7.750%	MA - 64.00%	Paid Off - 360
976577 1			171,900.00	171,720.25	Nov-17-03	9.250%	TN - 87.70%	Paid Off - 360
997575 1			68,400.00	67,961.49	Nov-11-03	6.850%	FL - 51.43%	Paid Off - 180
1002939 1			136,960.00	136,751.96	Nov-11-03	7.400%	VA - 70.24%	Paid Off - 360
1004656 1			218,700.00	218,497.12	Nov-18-03	9.850%	MS - 90.00%	Paid Off - 360
1005972 1			244,000.00	243,556.77	Nov-25-03	6.490%	CA - 80.00%	Paid Off - 360
1012804 1			156,000.00	155,550.06	Nov-03-03	9.325%	IN - 80.00%	Paid Off - 240
1014178 1			134,100.00	134,100.00	Nov-04-03	4.640%	FL - 89.40%	Paid Off - 300
1020357 1			217,500.00	217,218.80	Nov-13-03	8.200%	VA - 75.00%	Paid Off - 360
1025380 1			67,150.00	67,052.97	Nov-20-03	7.650%	CA - 85.00%	Paid Off - 360
1028638 1			224,000.00	224,000.00	Nov-14-03	4.640%	CA - 80.00%	Paid Off - 300
1029578 1			144,500.00	144,291.21	Nov-11-03	7.650%	TN - 85.00%	Paid Off - 360
1049826 1			149,150.00	148,968.64	Nov-06-03	8.500%	FL - 95.00%	Paid Off - 360
1059815 1			298,000.00	297,597.93	Nov-05-03	7.990%	WA - 98.68%	Paid Off - 360
1061139 1			292,500.00	292,042.26	Nov-18-03	7.250%	IL - 75.00%	Paid Off - 360
1062687 1			100,300.00	100,160.79	Nov-06-03	7.850%	IL - 85.00%	Paid Off - 360
1068712 1			57,000.00	56,855.00	Nov-04-03	10.300%	CO - 18.69%	Paid Off - 240
1072813 1			90,000.00	89,829.23	Nov-17-03	7.990%	CA - 66.67%	Paid Off - 360
1085966 1			43,983.00	43,866.52	Nov-13-03	9.990%	CO - 20.00%	Paid Off - 240
935272 2			383,662.85	382,295.45	Nov-14-03	6.650%	CA - 79.79%	Paid Off - 360
962975 2			640,000.00	638,793.98	Nov-10-03	6.300%	CA - 56.89%	Paid Off - 360
995273 2			323,000.00	322,458.39	Nov-24-03	6.900%	IL - 95.00%	Paid Off - 360
1001807 2			371,000.00	370,548.90	Nov-03-03	8.500%	IL - 97.63%	Paid Off - 360
1002102 2			552,415.00	552,382.46	Nov-07-03	4.625%	CA - 84.99%	Paid Off - 300
1019687 2			568,000.00	567,102.27	Nov-03-03	7.200%	CA - 80.00%	Paid Off - 360
1021388 2			550,000.00	549,181.09	Nov-03-03	7.500%	CA - 84.75%	Paid Off - 360
1027026 2			379,500.00	378,906.11	Nov-21-03	7.250%	CA - 99.87%	Paid Off - 360
1030091 2			550,000.00	550,000.00	Nov-25-03	4.640%	CA - 73.33%	Paid Off - 300
1041701 2			451,000.00	450,327.15	Nov-10-03	7.490%	WA - 100.00%	Paid Off - 360
1053479 2			550,800.00	550,799.98	Nov-21-03	4.640%	CA - 85.00%	Paid Off - 300
1066361 2			332,000.00	331,485.58	Nov-26-03	7.300%	CA - 80.00%	Paid Off - 360


					Page 18 of 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	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					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	-	-
	Net Liquidation Proceeds					-	-	-

	*Cumulative*
	Number of Loans Liquidated					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	-	-
	Net Liquidation Proceeds					-	-	-

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


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

	Beginning Cumulative Realized Losses							0.00
	Current Net Realized Losses							0.00
	Ending Cumulative Realized Losses							0.00

	Current Bankruptcy Losses (Recoveries)							0.00
	Cumulative Bankruptcy Losses							0.00


	Group 1						3 Months Moving Average
	Group 2

Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 19 of 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	Realized Loss Report for December 26, 2003 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS						GROUP 2	GROUP 1	TOTAL

	MDR					0.00%	0.00%	0.00%
	3 Months Avg MDR					0.00%	0.00%	0.00%
	12 Months Avg MDR
	Avg MDR Since Cut-off					0.00%	0.00%	0.00%

	CDR					0.00%	0.00%	0.00%
	3 Months Avg CDR					0.00%	0.00%	0.00%
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.00%	0.00%	0.00%

	SDA					0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation					0.00%	0.00%	0.00%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					0.00%	0.00%	0.00%

	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 20 of 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	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 21 of 24				© COPYRIGHT 2003 Deutsche Bank


	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	Realized Loss Detail Report for December 26, 2003 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 0						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 0.00						Loan Group 2 = Group 2 Group
Total Prior Principal Balance = 0.00
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
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
SPACE INTENTIONALLY LEFT BLANK


					Page 22 of 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	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 a Stepdown Date occurred?							No

	Is there a Trigger Event in effect?							No

	Has the Optional Termination Event been reached?							No

	Has Master Servicer Failed Test							No

	Is Overcollateralization Step-Up Trigger in Effect?							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 23 of 24				© COPYRIGHT 2003 Deutsche Bank
	New Century Home Equity Loan Trust 2003-4
	Asset Backed Pass-Through Certificates

	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-3		0.00	0.00	0.00	0.00	0.00	0.00
	A-4		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
	M-5		0.00	0.00	0.00	0.00	0.00	0.00
	M-6		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 24 of 24				© COPYRIGHT 2003 Deutsche Bank

NEW CENTURY MORTGAGE SEC HOME EQUITY LOAN SER 2003-4 8-K