
                                    UNITED STATES
                          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):
                             (Date of earliest event reported)


                          New Century Mortgage Securities, Inc.
          (as Depositor under the Servicing Agreement, dated as July 1, 2004,
               providing for the issuance of New Century Home Equity Loan
                           Trust Asset Backed Notes Series 2004-A)
                    (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-110474-03                             33-082169
          (Commission File Number)        (I.R.S. Employer Identification No.)


          18400 Von Karman, Suite 100
          Irvine, Californis                             92612
          (Address of principal executive offices)     (Zip Code)


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



             (Former name or former address, if changed since last report.)


     Check the appropriate box below if the Form 8-K filing is intended to
     simultaneously satisfy the filing obligation of the registrant under any
     of the following provisions (see General Instruction A.2. below):

     [  ] Written communications pursuant to Rule 425 under the Securities Act
     (17 CFR 230.425)

     [  ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act
     (17 CFR 240.14a-12(b))

     [  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
     Exchange Act (17 CFR 240.14d-2(b))

     [  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
     Exchange Act (17 CFR 240.13e-4(c))


     Item 8.01 Other Events.

     This current report on Form 8-K relates to the monthly distribution
     reported to the holders of New Century Home Equity Loan Trust Asset
     Backed Notes, Series 2004-2 which was made on July 01, 2004


     Item 9.01 Financial Statements and Exhibits.

     (c) Exhibits

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     .


                                  SIGNATURES


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



                                           DEUTSCHE BANK NATIONAL TRUST COMPANY,
                                           IN ITS CAPACITY AS INDENTURE TRUSTEE
                                           UNDER THE SERVICING AGREEMENT ON
                                           BEHALF OF NEW CENTURY MORTGAGE
                                           SECURITIES, INC., REGISTRANT



          Date:  Sep 27, 2004               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President



                                   EXHIBIT INDEX

         DOCUMENT

         99.1 Monthly Remittance Statement to the Certificateholders dated as of
              .



New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				NC Capital Corporation						1. Certificate Payment Report					2
				NC Capital Corporation						2. Collection Account Report					6
										2. Collection Account Report					6
										3. Credit Enhancement Report					8
										4. Collateral Report					9
				Certificate Insurer(s)						5. Delinquency Report					12
				Certificate Insurer(s)						5. Delinquency Report					12
										6. REO Report					17

				Financial Guaranty Insurance Corp.						7. Foreclosure Report					18
										8. Prepayment Report					19
										9. Prepayment Detail Report					22
										9. Prepayment Detail Report					22
										10. Realized Loss Report					23
										11. Realized Loss Detail Report					26
				Servicer(s)						11. Realized Loss Detail Report					26
				Servicer(s)						12. Triggers and Adj. Cert. Report					27
				GMAC						12. Triggers and Adj. Cert. Report					27
				GMAC						13. Additional Certificate Report					28
				Countrywide Home Loans, Inc.						13. Additional Certificate Report					28
				Countrywide Home Loans, Inc.


				Underwriter(s)
				Bear, Stearns & Co. Inc


										Total Number of Pages					28
										Total Number of Pages

				Dates						Contacts

				Cut-Off Date:			July 01, 2004			Eiko Akiyama
				Close Date:			August 04, 2004			Administrator
				First Distribution Date:			August 25, 2004			(714) 247-6328

										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92514
				Distribution Date:			September 27, 2004
										Factor Information:			(800) 735-7777
				Record Date:			August 31, 2004			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							September 24, 2004
							September 24, 2004

										https://www.corporatetrust.db.com/invr



Page 1 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution
Certificate Payment Report
Current Period Distribution -
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal
	Class		Original		Principal						Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance


					(1)		(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)

A-I-1	STEP, FLT	$	161,966,000.00		158,418,126.29		246,142.16		2,091,987.43		2,338,129.59		0.00		0.00		156,326,138.86
A-I-1	STEP, FLT	$	161,966,000.00		158,418,126.29		246,142.16		2,091,987.43		2,338,129.59		0.00		0.00		156,326,138.86
A-I-2	STEP, FIX	$	50,274,000.00		50,274,000.00		164,647.35		0.00		164,647.35		0.00		0.00		50,274,000.00
A-I-3	STEP, FIX	$	97,679,000.00		97,679,000.00		359,784.32		0.00		359,784.32		0.00		0.00		97,679,000.00
A-I-4	STEP, FIX	$	38,048,000.00		38,048,000.00		152,192.00		0.00		152,192.00		0.00		0.00		38,048,000.00
A-I-5	STEP, FIX	$	54,747,000.00		54,747,000.00		235,868.33		0.00		235,868.33		0.00		0.00		54,747,000.00
A-I-6	STEP, FIX	$	50,372,000.00		50,372,000.00		236,748.40		0.00		236,748.40		0.00		0.00		50,372,000.00
A-I-7	STEP, FIX	$	36,901,000.00		36,901,000.00		173,742.21		0.00		173,742.21		0.00		0.00		36,901,000.00
A-I-8	STEP, FIX	$	73,135,000.00		73,135,000.00		344,343.96		0.00		344,343.96		0.00		0.00		73,135,000.00
A-I-9	STEP, FIX	$	62,569,000.00		62,569,000.00		284,167.54		0.00		284,167.54		0.00		0.00		62,569,000.00
A-II-1	STEP, FLT	$	105,759,000.00		104,916,106.84		172,630.71		1,208,720.25		1,381,350.96		0.00		0.00		103,707,386.59
A-II-2	STEP, FIX	$	32,918,000.00		32,918,000.00		107,806.45		0.00		107,806.45		0.00		0.00		32,918,000.00
A-II-3	STEP, FIX	$	63,881,000.00		63,881,000.00		236,892.04		0.00		236,892.04		0.00		0.00		63,881,000.00
A-II-4	STEP, FIX	$	25,302,000.00		25,302,000.00		102,473.10		0.00		102,473.10		0.00		0.00		25,302,000.00
A-II-5	STEP, FIX	$	43,020,000.00		43,020,000.00		188,212.50		0.00		188,212.50		0.00		0.00		43,020,000.00
A-II-6	STEP, FIX	$	44,977,000.00		44,977,000.00		211,766.71		0.00		211,766.71		0.00		0.00		44,977,000.00
A-II-7	STEP, FIX	$	30,825,000.00		30,825,000.00		145,134.38		0.00		145,134.38		0.00		0.00		30,825,000.00
A-II-8	STEP, FIX	$	60,496,000.00		60,496,000.00		284,835.33		0.00		284,835.33		0.00		0.00		60,496,000.00
A-II-9	STEP, FIX	$	45,242,000.00		45,242,000.00		206,228.12		0.00		206,228.12		0.00		0.00		45,242,000.00
A-III-A	STEP, FLT	$	194,330,000.00		192,381,845.13		334,183.30		662,577.90		996,761.20		0.00		0.00		191,719,267.23
A-III-B1	STEP, FLT	$	173,427,000.00		171,640,075.54		292,309.60		5,519,485.43		5,811,795.03		0.00		0.00		166,120,590.11
A-III-B2	STEP, FLT	$	84,078,000.00		84,078,000.00		165,458.49		0.00		165,458.49		0.00		0.00		84,078,000.00
M-I-1	MEZ, STEP,	$	65,479,000.00		65,479,000.00		308,296.96		0.00		308,296.96		0.00		0.00		65,479,000.00
M-I-2	MEZ, STEP,	$	7,275,000.00		7,275,000.00		34,253.13		0.00		34,253.13		0.00		0.00		7,275,000.00
B-I	MEZ, STEP,	$	7,276,000.00		7,276,000.00		34,257.83		0.00		34,257.83		0.00		0.00		7,276,000.00
M-II	MEZ, STEP,	$	4,763,000.00		4,763,000.00		22,425.79		0.00		22,425.79		0.00		0.00		4,763,000.00
B-II	MEZ, STEP,	$	4,762,000.00		4,762,000.00		22,421.08		0.00		22,421.08		0.00		0.00		4,762,000.00
M-III	MEZ, STEP,	$	9,512,000.00		9,512,000.00		48,959.06		0.00		48,959.06		0.00		0.00		9,512,000.00
B-III	MEZ, STEP,	$	7,134,000.00		7,134,000.00		36,719.29		0.00		36,719.29		0.00		0.00		7,134,000.00
CE-I	EXE	$	21,827,003.28		21,826,443.10		861,140.89		0.00		861,140.89		0.00		0.00		21,826,443.10
CE-II	EXE	$	14,287,074.02		14,286,965.22		624,539.31		0.00		624,539.31		0.00		0.00		14,286,965.22
CE-III	EXE	$	7,135,259.13		7,134,245.39		1,314,411.45		0.00		1,314,411.45		0.00		0.00		7,134,245.39
P-I		$	100.00		100.00		4,069.73		0.00		4,069.73		0.00		0.00		100.00
P-II		$	100.00		100.00		4,956.98		0.00		4,956.98		0.00		0.00		100.00
P-III		$	100.00		100.00		53,378.99		0.00		53,378.99		0.00		0.00		100.00
R-I		$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-II		$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-III		$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-X		$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			1,679,396,636.43		1,671,269,107.51		8,015,397.49		9,482,771.01		17,498,168.50		0.00		0.00		1,661,786,336.50
Total





Page 2 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution

Interest Accrual Detail Current Period Factor Information per $1,0000 of Original Face-
									Orig. Principal		Prior							Current
									Orig. Principal		Prior							Current
	Period		Period						(with Notional)		Principal						Total	Principal
	Period		Period
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-I-1	08/25/04		09/26/04		A-Act/360		64352VHE4		161,966,000.00		978.094948		1.519715		12.916213		14.435928	965.178734
A-I-2	08/01/04		08/30/04		F-30/360		64352VHF1		50,274,000.00		1,000.000000		3.275000		0.000000		3.275000	1,000.000000
A-I-3	08/01/04		08/30/04		F-30/360		64352VHG9		97,679,000.00		1,000.000000		3.683333		0.000000		3.683333	1,000.000000
A-I-4	08/01/04		08/30/04		F-30/360		64352VHH7		38,048,000.00		1,000.000000		4.000000		0.000000		4.000000	1,000.000000
A-I-5	08/01/04		08/30/04		F-30/360		64352VHJ3		54,747,000.00		1,000.000000		4.308333		0.000000		4.308333	1,000.000000
A-I-6	08/01/04		08/30/04		F-30/360		64352VHK0		50,372,000.00		1,000.000000		4.700000		0.000000		4.700000	1,000.000000
A-I-7	08/01/04		08/30/04		F-30/360		64352VHL8		36,901,000.00		1,000.000000		4.708333		0.000000		4.708333	1,000.000000
A-I-8	08/01/04		08/30/04		F-30/360		64352VHM6		73,135,000.00		1,000.000000		4.708333		0.000000		4.708333	1,000.000000
A-I-9	08/01/04		08/30/04		F-30/360		64352VHN4		62,569,000.00		1,000.000000		4.541667		0.000000		4.541667	1,000.000000
A-II-1	08/25/04		09/26/04		A-Act/360		64352VGN5		105,759,000.00		992.030057		1.632303		11.429006		13.061309	980.601051
A-II-2	08/01/04		08/30/04		F-30/360		64352VGP0		32,918,000.00		1,000.000000		3.275000		0.000000		3.275000	1,000.000000
A-II-3	08/01/04		08/30/04		F-30/360		64352VGQ8		63,881,000.00		1,000.000000		3.708333		0.000000		3.708333	1,000.000000
A-II-4	08/01/04		08/30/04		F-30/360		64352VGR6		25,302,000.00		1,000.000000		4.050000		0.000000		4.050000	1,000.000000
A-II-5	08/01/04		08/30/04		F-30/360		64352VGS4		43,020,000.00		1,000.000000		4.375000		0.000000		4.375000	1,000.000000
A-II-6	08/01/04		08/30/04		F-30/360		64352VGT2		44,977,000.00		1,000.000000		4.708333		0.000000		4.708333	1,000.000000
A-II-7	08/01/04		08/30/04		F-30/360		64352VGU9		30,825,000.00		1,000.000000		4.708333		0.000000		4.708333	1,000.000000
A-II-8	08/01/04		08/30/04		F-30/360		64352VGV7		60,496,000.00		1,000.000000		4.708333		0.000000		4.708333	1,000.000000
A-II-9	08/01/04		08/30/04		F-30/360		64352VGW5		45,242,000.00		1,000.000000		4.558333		0.000000		4.558333	1,000.000000
A-III-A	08/25/04		09/26/04		A-Act/360		64352VGZ8		194,330,000.00		989.975017		1.719669		3.409550		5.129219	986.565467
A-III-B1	08/25/04		09/26/04		A-Act/360		64352VHA2		173,427,000.00		989.696388		1.685491		31.825987		33.511478	957.870401
A-III-B2	08/25/04		09/26/04		A-Act/360		64352VHB0		84,078,000.00		1,000.000000		1.967917		0.000000		1.967917	1,000.000000
M-I-1	08/01/04		08/30/04		F-30/360		64352VGK1		65,479,000.00		1,000.000000		4.708333		0.000000		4.708333	1,000.000000
M-I-2	08/01/04		08/30/04		F-30/360		64352VGL9		7,275,000.00		1,000.000000		4.708334		0.000000		4.708334	1,000.000000
B-I	08/01/04		08/30/04		F-30/360		64352VGM7		7,276,000.00		1,000.000000		4.708333		0.000000		4.708333	1,000.000000
M-II	08/01/04		08/30/04		F-30/360		64352VGX3		4,763,000.00		1,000.000000		4.708333		0.000000		4.708333	1,000.000000
B-II	08/01/04		08/30/04		F-30/360		64352VGY1		4,762,000.00		1,000.000000		4.708333		0.000000		4.708333	1,000.000000
M-III	08/25/04		09/26/04		A-Act/360		64352VHC8		9,512,000.00		1,000.000000		5.147084		0.000000		5.147084	1,000.000000
B-III	08/25/04		09/26/04		A-Act/360		64352VHD6		7,134,000.00		1,000.000000		5.147083		0.000000		5.147083	1,000.000000
CE-I	08/01/04		08/30/04		F-30/360				21,827,003.28		999.974335		39.453006		0.000000		39.453006	999.974335
CE-II	08/01/04		08/30/04		F-30/360				14,287,074.02		999.992385		43.713591		0.000000		43.713591	999.992385
CE-III	08/01/04		08/30/04		F-30/360				7,135,259.13		999.857925		184.213555		0.000000		184.213555	999.857925
P-I	08/01/04		08/30/04		F-30/360				100.00		1,000.000000		40,697.300000		0.000000		40,697.300000	1,000.000000
P-II	08/01/04		08/30/04		F-30/360				100.00		1,000.000000		49,569.800000		0.000000		49,569.800000	1,000.000000
P-III	08/01/04		08/30/04		F-30/360				100.00		1,000.000000		533,789.900000		0.000000		533,789.900000	1,000.000000
R-I	08/01/04		08/30/04		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-II	08/01/04		08/30/04		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-III	08/01/04		08/30/04		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-X	08/01/04		08/30/04		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 3 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution

Distribution to Date -
																	Current


	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal

Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
A-I-1	161,966,000.00		396,719.93		3,946,015.52		1,693,845.62		5,639,861.14		6,036,581.07		0.00		0.00		156,326,138.86
A-I-2	50,274,000.00		329,294.70		0.00		0.00		0.00		329,294.70		0.00		0.00		50,274,000.00
A-I-3	97,679,000.00		719,568.64		0.00		0.00		0.00		719,568.64		0.00		0.00		97,679,000.00
A-I-4	38,048,000.00		304,384.00		0.00		0.00		0.00		304,384.00		0.00		0.00		38,048,000.00
A-I-5	54,747,000.00		471,736.66		0.00		0.00		0.00		471,736.66		0.00		0.00		54,747,000.00
A-I-6	50,372,000.00		473,496.80		0.00		0.00		0.00		473,496.80		0.00		0.00		50,372,000.00
A-I-7	36,901,000.00		347,484.42		0.00		0.00		0.00		347,484.42		0.00		0.00		36,901,000.00
A-I-8	73,135,000.00		688,687.92		0.00		0.00		0.00		688,687.92		0.00		0.00		73,135,000.00
A-I-9	62,569,000.00		568,335.08		0.00		0.00		0.00		568,335.08		0.00		0.00		62,569,000.00
A-II-1	105,759,000.00		277,122.81		965,658.01		1,085,955.40		2,051,613.41		2,328,736.22		0.00		0.00		103,707,386.59
A-II-2	32,918,000.00		215,612.90		0.00		0.00		0.00		215,612.90		0.00		0.00		32,918,000.00
A-II-3	63,881,000.00		473,784.08		0.00		0.00		0.00		473,784.08		0.00		0.00		63,881,000.00
A-II-4	25,302,000.00		204,946.20		0.00		0.00		0.00		204,946.20		0.00		0.00		25,302,000.00
A-II-5	43,020,000.00		376,425.00		0.00		0.00		0.00		376,425.00		0.00		0.00		43,020,000.00
A-II-6	44,977,000.00		#######		0.00		0.00		0.00		423,533.42		0.00		0.00		44,977,000.00
A-II-7	30,825,000.00		290,268.76		0.00		0.00		0.00		290,268.76		0.00		0.00		30,825,000.00
A-II-8	60,496,000.00		569,670.66		0.00		0.00		0.00		569,670.66		0.00		0.00		60,496,000.00
A-II-9	45,242,000.00		412,456.24		0.00		0.00		0.00		412,456.24		0.00		0.00		45,242,000.00
A-III-A	194,330,000.00		537,521.31		2,457,791.82		152,940.95		2,610,732.77		3,148,254.08		0.00		0.00		191,719,267.23
A-III-B1	173,427,000.00		466,694.06		6,973,105.12		333,304.77		7,306,409.89		7,773,103.95		0.00		0.00		166,120,590.11
A-III-B2	84,078,000.00		261,771.59		0.00		0.00		0.00		261,771.59		0.00		0.00		84,078,000.00
M-I-1	65,479,000.00		616,593.92		0.00		0.00		0.00		616,593.92		0.00		0.00		65,479,000.00
M-I-2	7,275,000.00		68,506.26		0.00		0.00		0.00		68,506.26		0.00		0.00		7,275,000.00
B-I	7,276,000.00		68,515.66		0.00		0.00		0.00		68,515.66		0.00		0.00		7,276,000.00
M-II	4,763,000.00		44,851.58		0.00		0.00		0.00		44,851.58		0.00		0.00		4,763,000.00
B-II	4,762,000.00		44,842.16		0.00		0.00		0.00		44,842.16		0.00		0.00		4,762,000.00
M-III	9,512,000.00		79,553.02		0.00		0.00		0.00		79,553.02		0.00		0.00		9,512,000.00
B-III	7,134,000.00		59,664.76		0.00		0.00		0.00		59,664.76		0.00		0.00		7,134,000.00
CE-I	21,827,003.28		1,834,683.55		426.82		133.36		560.18		1,835,243.73		0.00		0.00		21,826,443.10
CE-II	14,287,074.02		1,322,056.55		38.92		69.88		108.80		1,322,165.35		0.00		0.00		14,286,965.22
CE-III	7,135,259.13		2,986,423.25		947.70		66.04		1,013.74		2,987,436.99		0.00		0.00		7,134,245.39
P-I	100.00		4,069.73		0.00		0.00		0.00		4,069.73		0.00		0.00		100.00
P-II	100.00		8,262.84		0.00		0.00		0.00		8,262.84		0.00		0.00		100.00
P-III	100.00		64,349.57		0.00		0.00		0.00		64,349.57		0.00		0.00		100.00
R-I	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-II	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-III	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-X	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total	1,679,396,636.43		16,011,888.03		14,343,983.91		3,266,316.02		17,610,299.93		33,622,187.96		0.00		0.00		1,661,786,336.50



Page 4 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution

Interest Detail -
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or		Current
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or

	Through		(with Notional)		Accrued		Supported		Unpaid		Interest		Optimal		Deferred		Unpaid

Class	Rate		Balance		Interest		Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-I-1	1.69500%		158,418,126.29		246,142.16		0.00		0.00		0.00		246,142.16		246,142.16		0.00
A-I-2	3.93000%		50,274,000.00		164,647.35		0.00		0.00		0.00		164,647.35		164,647.35		0.00
A-I-3	4.42000%		97,679,000.00		359,784.32		0.00		0.00		0.00		359,784.32		359,784.32		0.00
A-I-4	4.80000%		38,048,000.00		152,192.00		0.00		0.00		0.00		152,192.00		152,192.00		0.00
A-I-5	5.17000%		54,747,000.00		235,868.33		0.00		0.00		0.00		235,868.33		235,868.33		0.00
A-I-6	5.64000%		50,372,000.00		236,748.40		0.00		0.00		0.00		236,748.40		236,748.40		0.00
A-I-7	5.65000%		36,901,000.00		173,742.21		0.00		0.00		0.00		173,742.21		173,742.21		0.00
A-I-8	5.65000%		73,135,000.00		344,343.96		0.00		0.00		0.00		344,343.96		344,343.96		0.00
A-I-9	5.45000%		62,569,000.00		284,167.54		0.00		0.00		0.00		284,167.54		284,167.54		0.00
A-II-1	1.79500%		104,916,106.84		172,630.71		0.00		0.00		0.00		172,630.71		172,630.71		0.00
A-II-2	3.93000%		32,918,000.00		107,806.45		0.00		0.00		0.00		107,806.45		107,806.45		0.00
A-II-3	4.45000%		63,881,000.00		236,892.04		0.00		0.00		0.00		236,892.04		236,892.04		0.00
A-II-4	4.86000%		25,302,000.00		102,473.10		0.00		0.00		0.00		102,473.10		102,473.10		0.00
A-II-5	5.25000%		43,020,000.00		188,212.50		0.00		0.00		0.00		188,212.50		188,212.50		0.00
A-II-6	5.65000%		44,977,000.00		211,766.71		0.00		0.00		0.00		211,766.71		211,766.71		0.00
A-II-7	5.65000%		30,825,000.00		145,134.38		0.00		0.00		0.00		145,134.38		145,134.38		0.00
A-II-8	5.65000%		60,496,000.00		284,835.33		0.00		0.00		0.00		284,835.33		284,835.33		0.00
A-II-9	5.47000%		45,242,000.00		206,228.12		0.00		0.00		0.00		206,228.12		206,228.12		0.00
A-III-A	1.89500%		192,381,845.13		334,183.30		0.00		0.00		0.00		334,183.30		334,183.30		0.00
A-III-B1	1.84500%		171,640,075.54		290,286.28		0.00		0.00		0.00		290,286.28		292,309.60		0.00
A-III-B2	2.11500%		84,078,000.00		163,006.22		0.00		0.00		0.00		163,006.22		165,458.49		0.00
M-I-1	5.65000%		65,479,000.00		308,296.96		0.00		0.00		0.00		308,296.96		308,296.96		0.00
M-I-2	5.65000%		7,275,000.00		34,253.13		0.00		0.00		0.00		34,253.13		34,253.13		0.00
B-I	5.65000%		7,276,000.00		34,257.83		0.00		0.00		0.00		34,257.83		34,257.83		0.00
M-II	5.65000%		4,763,000.00		22,425.79		0.00		0.00		0.00		22,425.79		22,425.79		0.00
B-II	5.65000%		4,762,000.00		22,421.08		0.00		0.00		0.00		22,421.08		22,421.08		0.00
M-III	5.14792%		9,512,000.00		44,886.45		0.00		0.00		0.00		44,886.45		48,959.06		0.00
B-III	5.14792%		7,134,000.00		33,664.84		0.00		0.00		0.00		33,664.84		36,719.29		0.00
CE-I	47.34482%		21,826,443.10		861,140.89		0.00		0.00		0.00		861,140.89		861,140.89		0.00
CE-II	52.45671%		14,286,965.22		624,539.31		0.00		0.00		0.00		624,539.31		624,539.31		0.00
CE-III	221.08768%		7,134,245.39		1,314,411.45		0.00		0.00		0.00		1,314,411.45		1,314,411.45		0.00
P-I	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		4,069.73		0.00
P-II	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		4,956.98		0.00
P-III	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		53,378.99		0.00
R-I	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-II	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-III	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-X	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			1,671,269,107.51		7,941,389.14		0.00		0.00		0.00		7,941,389.14		8,015,397.49		0.00



Page 5 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution
Collection Account Report
SUMMARY
SUMMARY
								Group 3		Group 2		Group 1		Total
Principal Collections								6,182,063.33		1,208,720.25		2,091,987.43		9,482,771.01
Principal Withrawals								0.00		0.00		0.00		0.00
Principal Other Accounts								0.00		0.00		0.00		0.00
TOTAL NET PRINCIPAL								6,182,063.33		1,208,720.25		2,091,987.43		9,482,771.01
Interest Collections								2,282,781.91		2,396,958.69		3,582,427.96		8,262,168.56
Interest Withdrawals								-0.00		-0.00		-0.00		-0.00
Interest Other Accounts								53,378.99		4,956.98		4,069.73		62,405.70
Interest Fees								-90,740.71		-71,593.17		-146,842.88		-309,176.76
TOTAL NET INTEREST								2,245,420.19		2,330,322.50		3,439,654.80		8,015,397.49
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION								8,427,483.52		3,539,042.75		5,531,642.23		17,498,168.50



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
									Group 3		Group 2		Group 1		Total
Scheduled Principal Received									242,942.26		544,594.84		849,186.64		1,636,723.74
Curtailments									23,380.73		49,545.79		70,206.54		143,133.06
Prepayments In Full									5,915,740.34		614,579.62		1,172,594.25		7,702,914.21
Repurchased/Substitutions									0.00		0.00		0.00		0.00
Liquidations									0.00		0.00		0.00		0.00
Insurance Principal									0.00		0.00		0.00		0.00
Other Additional Principal									0.00		0.00		0.00		0.00
Delinquent Principal									-208,910.18		-445,532.09		-706,844.18		-1,361,286.45
Realized Losses									-0.00		-0.00		-0.00		-0.00
Advanced Principal									208,910.18		445,532.09		706,844.18		1,361,286.45
TOTAL PRINCIPAL COLLECTED									6,182,063.33		1,208,720.25		2,091,987.43		9,482,771.01


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
								Group 3		Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS								0.00		0.00		0.00		0.00





Page 6 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
								Group 3		Group 2		Group 1		Total
Scheduled Interest								2,445,614.22		2,513,484.60		3,759,251.15		8,718,349.97
Repurchased/Substitution Interest								0.00		0.00		0.00		0.00
Liquidation Interest								0.00		0.00		0.00		0.00
Insurance Interest								0.00		0.00		0.00		0.00
Other Additional Interest								0.00		0.00		0.00		0.00
Prepayment Interest Shortfalls								-12,927.79		-2,149.18		-1,166.00		-16,242.97
Delinquent Interest								-2,038,026.62		-2,064,652.47		-3,158,059.22		-7,260,738.30
Compensating Interest								12,927.79		2,149.18		1,166.00		16,242.97
Civil Relief Act Shortfalls								-0.00		-0.00		-0.00		-0.00
Interest Advanced								1,875,194.30		1,948,126.56		2,981,236.02		6,804,556.88
TOTAL INTEREST COLLECTED								2,282,781.91		2,396,958.69		3,582,427.96		8,262,168.56


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
								Group 3		Group 2		Group 1		Total
Nonrecoverable Advances								0.00		0.00		0.00		0.00
TOTAL INTEREST WITHDRAWALS								0.00		0.00		0.00		0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
								Group 3		Group 2		Group 1		Total
Prepayment Charges								53,378.99		4,956.98		4,069.73		62,405.70
TOTAL INTEREST OTHER ACCOUNTS								53,378.99		4,956.98		4,069.73		62,405.70



INTEREST - FEES
INTEREST - FEES
								Group 3		Group 2		Group 1		Total
Current Servicing Fees								33,784.46		25,484.68		34,343.37		93,612.52
Trustee Fees								943.76		950.78		1,448.00		3,342.54
Insurance Fees-Class M-I-1/Gr.II Class A/Gr.III Class A								56,012.49		45,157.71		43,652.67		144,822.87
Guaranty Fees - Group I Class A Certs												67,398.84		67,398.84
TOTAL INTEREST FEES								90,740.71		71,593.17		146,842.88		309,176.76




Page 7 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution
Credit Enhancement Report

ACCOUNTS


Net WAC Carryover Reserve Fund Account - Group I

Original Net WAC Carryover Reserve Fund Amount						0.00
Net WAC Carryover Reserve Fund Beg. Bal						0.00
Earnings						0.00
Ending Balance						0.00
Withdrawals						0.00

Net WAC Carryover Reserve Fund Account - Group II

Original Net WAC Carryover Reserve Fund Amount						0.00
Net WAC Carryover Reserve Fund Beg. Bal						0.00
Earnings						0.00
Ending Balance						0.00
Withdrawals						0.00

Net WAC Carryover Reserve Fund Account - Group III

Original Net WAC Carryover Reserve Fund Amount						0.00
Net WAC Carryover Reserve Fund Beg. Bal						0.00
Earnings						0.00
Ending Balance						0.00
Withdrawals						0.00



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
								Group 3		Group 2		Group 1		Total
Beginning Overcollateralization Amount								7,134,245.39		14,286,965.22		21,826,443.10		43,247,653.71
Excess Overcollateralization Amount								0.00		0.00		0.00		0.00
Beginning Overcollateralization Deficiency Amount								0.00		0.00		0.00		0.00
Ending Overcollateralization Deficiency Amount								0.00		0.00		0.00		0.00
Overcollateralization Target Amount								7,134,245.39		14,286,965.22		21,826,443.10		43,247,653.71
Ending Overcollateralization Amount								7,134,245.39		14,286,965.22		21,826,443.10		43,247,653.71

Senior Enhancement Percentage								5.110000%		5.020000%		14.110000%		8.990000%



Page 8 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution
Collateral Report


COLLATERAL



									Group 3		Group 2		Group 1		Total



*Loan Count:*


Original								2,055		2,115		3,974		8,144
Prior								2,041		2,113		3,963		8,117
Prefunding								0		0		0		0
Scheduled Paid Offs								-0		-0		-0		-0
Full Voluntary Prepayments								-17		-4		-6		-27
Repurchases								-0		-0		-0		-0
Liquidations								-0		-0		-0		-0
Current								2,024		2,109		3,957		8,090
*Principal Balance:*


Original								475,616,359.13		476,232,174.02		727,548,103.28		1,679,396,636.43
Prior								471,880,266.06		475,389,172.06		723,999,669.39		1,671,269,107.51
Prefunding								0.00		0.00		0.00		0.00
Scheduled Principal								-242,942.26		-544,594.84		-849,186.64		-1,636,723.74
Partial Prepayments								-23,380.73		-49,545.79		-70,206.54		-143,133.06
Full Voluntary Prepayments								-5,915,740.34		-614,579.62		-1,172,594.25		-7,702,914.21
Repurchases								-0.00		-0.00		-0.00		-0.00
Liquidations								-0.00		-0.00		-0.00		-0.00
Current								465,698,202.73		474,180,451.81		721,907,681.96		1,661,786,336.50





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 9 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution

CHARACTERISTICS
CHARACTERISTICS
								Group 3		Group 2		Group 1		Total
Weighted Average Coupon Original								6.19454%		6.34651%		6.23054%		6.25323%
Weighted Average Coupon Prior								6.19454%		6.34651%		6.23054%		6.25323%
Weighted Average Coupon Current								6.21924%		6.34466%		6.23081%		6.25993%
Weighted Average Months to Maturity Original								348		343		342		344
Weighted Average Months to Maturity Prior								348		343		342		344
Weighted Average Months to Maturity Current								347		341		341		343
Weighted Avg Remaining Amortization Term Original								348		343		342		344
Weighted Avg Remaining Amortization Term Prior								348		343		342		344
Weighted Avg Remaining Amortization Term Current								347		341		341		343
Weighted Average Seasoning Original								1.45		1.54		1.50		1.50
Weighted Average Seasoning Prior								1.45		1.54		1.50		1.50
Weighted Average Seasoning Current								2.45		2.54		2.50		2.50









Page 10 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
								Group 3		Group 2		Group 1		Total
Weighted Average Margin Original								5.16715%		0.00000%		0.00000%		5.16715%
Weighted Average Margin Prior								5.16715%		0.00000%		0.00000%		5.16715%
Weighted Average Margin Current								5.17106%		0.00000%		0.00000%		5.17106%
Weighted Average Max Rate Original								13.25986%		0.00000%		0.00000%		13.25986%
Weighted Average Max Rate Prior								13.25986%		0.00000%		0.00000%		13.25986%
Weighted Average Max Rate Current								13.26200%		0.00000%		0.00000%		13.26200%
Weighted Average Min Rate Original								0.00000%		0.00000%		0.00000%		0.00000%
Weighted Average Min Rate Prior								0.00000%		0.00000%		0.00000%		0.00000%
Weighted Average Min Rate Current								0.00000%		0.00000%		0.00000%		0.00000%
Weighted Average Cap Up Original								1.75782%		0.00000%		0.00000%		1.75782%
Weighted Average Cap Up Prior								1.75782%		0.00000%		0.00000%		1.75782%
Weighted Average Cap Up Current								1.75439%		0.00000%		0.00000%		1.75439%
Weighted Average Cap Down Original								1.75782%		0.00000%		0.00000%		1.75782%
Weighted Average Cap Down Prior								1.75782%		0.00000%		0.00000%		1.75782%
Weighted Average Cap Down Current								1.75439%		0.00000%		0.00000%		1.75439%




SERVICING FEES & ADVANCES

									Group 3		Group 2		Group 1		Total




Current Servicing Fees								33,784.46		25,484.68		34,343.37		93,612.52
Delinquent Servicing Fees								162,832.31		116,525.91		176,823.20		456,181.42
TOTAL SERVICING FEES								196,616.78		142,010.59		211,166.57		549,793.94


Total Servicing Fees								196,616.78		142,010.59		211,166.57		549,793.94
Compensating Interest								-12,927.79		-2,149.18		-1,166.00		-16,242.97
Delinquent Servicing Fees								-162,832.31		-116,525.91		-176,823.20		-456,181.42
COLLECTED SERVICING FEES								20,856.68		23,335.50		33,177.36		77,369.55


Total Advaced Interest								1,875,194.30		1,948,126.56		2,981,236.02		6,804,556.88
Total Advaced Principal								208,910.18		445,532.09		706,844.18		1,361,286.45
Aggregate Advances with respect to this Distribution								2,084,104.48		2,393,658.65		3,688,080.20		6,081,738.85





ADDITIONAL COLLATERAL INFORMATION
								Group 3		Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)								12,927.79		2,149.18		1,166.00		16,242.97
Compensating Interest								-12,927.79		-2,149.18		-1,166.00		-16,242.97
Net Prepayment Interest Shortfall (PPIS)								0.00		0.00		0.00		0.00

Ending Pool Stated Principal Balance								465,698,202.73		474,180,451.81		721,907,681.96		1,661,786,336.50

LIBOR for the Current Period														1.615000%

LIBOR for the Next Period														1.840000%



Page 11 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				32,871.07		0.00		0.00		32,871.07
			% Balance				0.00%		0.00%		0.00%		0.00%
			# Loans				1		0		0		1
			% # Loans				0.01%		0.00%		0.00%		0.01%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		82,708.24		0.00		0.00		0.00		82,708.24
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		1		0		0		0		1
			% # Loans		0.01%		0.00%		0.00%		0.00%		0.01%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		82,708.24		32,871.07		0.00		0.00		115,579.31
			% Balance		0.00%		0.00%		0.00%		0.00%		0.01%
			# Loans		1		1		0		0		2
			% # Loans		0.01%		0.01%		0.00%		0.00%		0.02%









Page 12 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				0.00		0.00		0.00		0.00
			% Balance				0.00%		0.00%		0.00%		0.00%
			# Loans				0		0		0		0
			% # Loans				0.00%		0.00%		0.00%		0.00%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%










Page 13 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				32,871.07		0.00		0.00		32,871.07
			% Balance				0.01%		0.00%		0.00%		0.01%
			# Loans				1		0		0		1
			% # Loans				0.05%		0.00%		0.00%		0.05%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		82,708.24		0.00		0.00		0.00		82,708.24
			% Balance		0.02%		0.00%		0.00%		0.00%		0.02%
			# Loans		1		0		0		0		1
			% # Loans		0.05%		0.00%		0.00%		0.00%		0.05%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		82,708.24		32,871.07		0.00		0.00		115,579.31
			% Balance		0.02%		0.01%		0.00%		0.00%		0.02%
			# Loans		1		1		0		0		2
			% # Loans		0.05%		0.05%		0.00%		0.00%		0.09%










Page 14 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution

	GROUP 3
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				0.00		0.00		0.00		0.00
			% Balance				0.00%		0.00%		0.00%		0.00%
			# Loans				0		0		0		0
			% # Loans				0.00%		0.00%		0.00%		0.00%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%










Page 15 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution

ADDITIONAL DELINQUENCY REPORTING


							# of Accounts			Principal Balance			% of Total

30-59 Days Delinquent								1		$32,871.07				0.00%

60-89 Days Delinquent								0		$0.00				0.00%

90 or more Days Delinquent								0		$0.00				0.00%

Aggregate								1		$32,871.07				0.00%

The above statistics include Mortgage Loans in foreclosure but exclude REO properties


							# of Accounts			Principal Balance			% of Total

Loans in foreclosure proceedings							0			$0.00				0.00%

Loans in bankruptcy proceedings								1		$82,708.24				0.01%

REO Properties							0			$0.00				0.00%


Delinquency

Category							Loan Count			Stated Balance			% of Total

0							8,089			$1,661,753,465.43				100.00%

30							1			$32,871.07				0.00%

60							0			$0.00				0.00%

90							0
90							0			$0.00				0.00%

FC							0			$0.00				0.00%

REO							0			$0.00				0.00%

Total							8,090			$1,661,786,336.50				100.00%

*The above amounts include Bankruptcies. Total Bankruptcies for the period were:

BK								1		$82,708.24				0.01%



Page 16 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution
REO Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
SPACE INTENTIONALLY LEFT BLANK
SPACE INTENTIONALLY LEFT BLANK



TOTAL



Page 17 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL



Page 18 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

									Group 3		Group 2		Group 1		Total




*Current*


Number of Paid in Full Loans								17		4		6		27
Number of Repurchased Loans								0		0		0		0
Total Number of Loans Prepaid in Full								17		4		6		27
Curtailments Amount								23,380.73		49,545.79		70,206.54		143,133.06
Paid in Full Balance								5,915,740.34		614,579.62		1,172,594.25		7,702,914.21
Repurchased Loans Balance								0.00		0.00		0.00		0.00
Total Prepayment Amount								5,939,121.07		664,125.41		1,242,800.79		7,846,047.27

*Cumulative*


Number of Paid in Full Loans								31		6		17		54
Number of Repurchased Loans								0		0		0		0
Total Number of Loans Prepaid in Full								31		6		17		54
Paid in Full Balance								9,377,107.29		824,266.75		3,731,164.00		13,932,538.04
Repurchased Loans Balance								0.00		0.00		0.00		0.00
Curtailments Amount								54,740.36		141,430.18		215,278.34		411,448.88
Total Prepayment Amount								9,431,847.65		965,696.93		3,946,442.34		14,343,986.92










Page 19 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

									Group 3		Group 2		Group 1		Total



SMM								1.26%		0.14%		0.17%		0.47%
3 Months Avg SMM								1.00%		0.10%		0.27%		0.43%
12 Months Avg SMM								1.00%		0.10%		0.27%		0.43%
Avg SMM Since Cut-off								1.00%		0.10%		0.27%		0.43%


CPR								14.11%		1.67%		2.04%		5.50%
3 Months Avg CPR								11.33%		1.21%		3.22%		5.02%
12 Months Avg CPR								11.33%		1.21%		3.22%		5.02%
Avg CPR Since Cut-off								11.33%		1.21%		3.22%		5.02%


PSA								2,883.17%		328.15%		408.61%		1,101.02%
3 Months Avg PSA Approximation								2,907.41%		297.65%		803.97%		1,258.35%
12 Months Avg PSA Approximation								2,907.41%		297.65%		803.97%		1,258.35%
Avg PSA Since Cut-off Approximation								2,907.41%		297.65%		803.97%		1,258.35%










Page 20 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution






PREPAYMENT CALCULATION METHODOLOGY

	Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal)

	Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
	PSA Standard Prepayment Model: CPR/(0.002*min(30,WAS))
	PSA Standard Prepayment Model: CPR/(0.002*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/(0.002*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, liquidations, and repurchases.
	Dates correspond to distribution dates.




Page 21 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

1379644 3			560,000.00		560,000.00			25-Aug-2004		4.625%		MI - 77.24%		Paid Off - 300		01-May-2004
1379644 3			560,000.00		560,000.00			25-Aug-2004		4.625%		MI - 77.24%		Paid Off - 300		01-May-2004
1471848 3			545,700.00		545,700.00			13-Aug-2004		4.625%		CA - 85.00%		Paid Off - 300		01-May-2004
1485945 1			180,000.00		179,646.15			18-Aug-2004		8.150%		IL - 80.00%		Paid Off - 360		01-Jun-2004
1518727 3			457,500.00		457,252.69			17-Aug-2004		9.050%		CO - 75.00%		Paid Off - 360		01-Aug-2004
1522850 3			170,000.00		169,679.52			26-Aug-2004		6.300%		MA - 70.83%		Paid Off - 360		01-Jul-2004
1568186 3			107,920.00		107,920.00			16-Aug-2004		6.600%		WA - 80.00%		Paid Off - 360		01-Jul-2004
1570127 3			480,800.00		480,800.00			05-Aug-2004		4.650%		CA - 71.23%		Paid Off - 300		01-Jul-2004
1576050 3			295,952.00		294,497.78			25-Aug-2004		5.990%		CA - 80.00%		Paid Off - 360		01-Jul-2004
1577654 2			414,940.00		414,632.05			06-Aug-2004		7.500%		CA - 80.00%		Paid Off - 360		01-Aug-2004
1585033 3			185,600.00		185,600.00			24-Aug-2004		6.800%		CA - 76.07%		Paid Off - 360		01-Jul-2004
1588178 3			520,000.00		520,000.00			10-Aug-2004		6.800%		WA - 80.00%		Paid Off - 360		01-Jul-2004
1590772 3			170,000.00		169,846.31			11-Aug-2004		6.500%		CA - 64.89%		Paid Off - 360		01-Aug-2004
1595550 1			401,000.00		400,581.33			30-Aug-2004		5.750%		NY - 63.65%		Paid Off - 360		01-Aug-2004
1599877 2			75,200.00		75,059.63			30-Aug-2004		6.350%		OH - 80.00%		Paid Off - 360		01-Jul-2004
1600375 1			166,500.00		166,173.95			25-Aug-2004		6.100%		CA - 90.00%		Paid Off - 360		01-Jul-2004
1608364 1			50,250.00		50,139.08			20-Aug-2004		5.900%		OH - 75.00%		Paid Off - 240		01-Aug-2004
1615376 3			477,147.00		477,147.00			26-Aug-2004		4.600%		CA - 85.00%		Paid Off - 300		01-Aug-2004
1619995 3			356,000.00		355,624.77			20-Aug-2004		5.700%		PA - 61.91%		Paid Off - 360		01-Aug-2004
1626743 3			467,500.00		467,030.13			05-Aug-2004		5.950%		CA - 85.00%		Paid Off - 360		01-Aug-2004
1638291 1			242,386.94		242,166.87			30-Aug-2004		6.500%		RI - 80.00%		Paid Off - 360		01-Aug-2004
1642276 3			450,000.00		449,669.36			20-Aug-2004		7.550%		CA - 89.11%		Paid Off - 360		01-Aug-2004
1643024 3			224,000.00		223,819.97			27-Aug-2004		7.100%		VA - 80.00%		Paid Off - 360		01-Aug-2004
1643181 2			80,000.00		79,940.62			31-Aug-2004		7.500%		CA - 17.20%		Paid Off - 360		01-Aug-2004
1645824 1			134,000.00		133,886.87			18-Aug-2004		6.850%		CA - 53.60%		Paid Off - 360		01-Aug-2004
1652531 2			45,000.00		44,947.32			25-Aug-2004		10.900%		AZ - 20.00%		Paid Off - 240		01-Aug-2004
1652968 3			300,000.00		299,823.79			20-Aug-2004		8.650%		MD - 80.00%		Paid Off - 360		01-Aug-2004
1659787 3			151,470.00		151,329.02			10-Aug-2004		6.350%		MN - 84.15%		Paid Off - 360		01-Aug-2004


TOTAL			7,708,865.94		7,702,914.21
TOTAL


Page 22 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



									Group 3		Group 2		Group 1		Total


*Current*
*Current*



Number of Loans Liquidated								0		0		0		0
Collateral Principal Realized Loss/(Gain) Amount								0.00		0.00		0.00		0.00
Collateral Interest Realized Loss/(Gain) Amount								0.00		0.00		0.00		0.00
Net Liquidation Proceeds								0.00		0.00		0.00		0.00

*Cumulative*
*Cumulative*



Number of Loans Liquidated								0		0		0		0
Collateral Realized Loss/(Gain) Amount								0.00		0.00		0.00		0.00
Net Liquidation Proceeds								0.00		0.00		0.00		0.00










Page 23 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution


DEFAULT SPEEDS



									Group 3		Group 2		Group 1		Total



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


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


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


Loss Severity Approximation for Current Period								0.00%		0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation								0.00%		0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation								0.00%		0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off								0.00%		0.00%		0.00%		0.00%












Page 24 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution





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 25 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution
Realized Loss Detail Report
Loan Number			Original		Prior				Current		State &

														First
&			Principal		Principal		Realized		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Loss/(Gain)		Rate		Origination		Term		Date

SPACE INTENTIONALLY LEFT BLANK
SPACE INTENTIONALLY LEFT BLANK



TOTAL



Page 26 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
								Group 3		Group 2		Group 1		Total
Has a Stepdown Date Occurred? (0=No,1=Yes)								0		0		0
Does a Trigger Event Exists - Either a) or b) Yes?								0		0		0
a) Does a Delinquency Trigger Event Exists (0=No,1=Yes)								0		0		0
b) Does a Loss Trigger Event Exists (0=No,1=Yes)								0		0		0



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
								Group 3		Group 2		Group 1		Total
Cap Contract Payments A-I-1 / A-II-1/Gr.III - Due								0.00		0.00		0.00

Cap Contract Payments - Paid								0.00		0.00		0.00

Class A-I-9 / A-II-9 Lockout Percentage										0.000000%		0.000000%
Class A-I-9 / A-II-9 Lockout Distbn. Percentage										0.000000%		0.000000%




Page 27 of 28
New Century Home Equity Loan Trust 2004-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
REMIC 2004-A

September 27, 2004 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

										Next Pass Through Rate			NET WAC Shortfall CarryOver		NET WAC Shortfall Paid
CLASS

			A-I-1							1.92%			$0.00		$0.00
										1.92%			$0.00		$0.00
			A-I-2							3.93%			$0.00		$0.00
										3.93%			$0.00		$0.00
			A-I-3							4.42%			$0.00		$0.00
										4.42%			$0.00		$0.00
			A-I-4							4.80%			$0.00		$0.00
										4.80%			$0.00		$0.00
			A-I-5							5.17%			$0.00		$0.00
										5.17%			$0.00		$0.00
			A-I-6							5.64%			$0.00		$0.00
										5.64%			$0.00		$0.00
			A-I-7							5.65%			$0.00		$0.00
										5.65%			$0.00		$0.00
			A-I-8							5.65%			$0.00		$0.00
										5.65%			$0.00		$0.00
			A-I-9							5.45%			$0.00		$0.00
										5.45%			$0.00		$0.00
			A-II-1							2.02%			$0.00		$0.00
										2.02%			$0.00		$0.00
			A-II-2							3.93%			$0.00		$0.00
										3.93%			$0.00		$0.00
			A-II-3							4.45%			$0.00		$0.00
										4.45%			$0.00		$0.00
			A-II-4							4.86%			$0.00		$0.00
										4.86%			$0.00		$0.00
			A-II-5							5.25%			$0.00		$0.00
										5.25%			$0.00		$0.00
			A-II-6							5.65%			$0.00		$0.00
										5.65%			$0.00		$0.00
			A-II-7							5.65%			$0.00		$0.00
										5.65%			$0.00		$0.00
			A-II-8							5.65%			$0.00		$0.00
										5.65%			$0.00		$0.00
			A-II-9							5.47%			$0.00		$0.00
										5.47%			$0.00		$0.00
			A-III-A							2.12%			$0.00		$0.00
										2.12%			$0.00		$0.00
			A-III-B1							2.07%			$0.00		$0.00
										2.07%			$0.00		$0.00
			A-III-B2							2.34%			$0.00		$0.00
										2.34%			$0.00		$0.00
			M-I-1							5.65%			$0.00		$0.00
										5.65%			$0.00		$0.00
			M-I-2							5.65%			$0.00		$0.00
										5.65%			$0.00		$0.00
			B-I							5.65%			$0.00		$0.00
										5.65%			$0.00		$0.00
			M-II							5.65%			$0.00		$0.00
										5.65%			$0.00		$0.00
			B-II							5.65%			$0.00		$0.00
										5.65%			$0.00		$0.00
			M-III							5.84%			$0.00		#######
										5.84%			$0.00		#######
			B-III							5.84%			$0.00		#######
										5.84%			$0.00		#######






Page 28 of 28

NEW CENTURY HOME EQUITY LOAN TRUST, SERIES 2004-A 8-K