
                                     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):  December 27, 2004
                          (Date of earliest event reported)

           Securitized Asset Backed Receivables LLC (as Depositor under
              the Pooling and Servicing Agreement, dated as April 1, 2004,
                providing for the issuance of SABR Trust 2004-NC1 Mortgage
                      Pass- through Certificates, Series 2004-NC1)
                 (Exact name of registrant as specified in charter)

                                         DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-108395-02                        37-1472598
          (Commission File Number)        (I.R.S. Employer Identification No.)


           200Park Avenue
           NEW YORK, NEW YORK                                  10166
          (Address of principal executive offices)           (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (212) 412-4000



(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

     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 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     December 27, 2004.

                                    Signatures

               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,
                                  in its capacity as Trustee under the
                                  Pooling and Servicing Agreement on
                                  behalf of Securitized Asset Backed
                                  Receivables LLC,Registrant


          Date:  Dec 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 December 27, 2004.


	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates


	December 27, 2004 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.	Foreclosure Report				15
			9.	Prepayment Report				16
			10.	Prepayment Detail Report				19
			11.	Realized Loss Report				23
			12.	Realized Loss Detail Report				26
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				27




				Total Number of Pages				27



			CONTACTS

				Administrator: Brent Hoyler
				Direct Phone Number: (714)247-6322
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705

				Web Site: https://www.tss.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000



ISSUANCE INFORMATION

	Seller:		Barclays Capital					Cut-Off Date: April 1, 2004
	Certificate Insurer(s):							Closing Date: April 26, 2004
								First Payment Date: May 25, 2004
	Servicer(s):		Provident Bank Master Servicer


								Distribution Date: December 27, 2004
	Underwriter(s):		Barclays Capital					Record Date: December 24, 2004
								November 30, 2004






						Page 1 of 27					© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates
	REMIC II Series 2004-NC1
	Certificate Payment Report for December 27, 2004 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)

A1	FLT, STEP	594,097,000.00			455,717,516.60	1,029,377.64	23,961,028.68	24,990,406.32	-	-	431,756,487.91
A2	FLT, STEP	275,903,000.00			215,542,995.30	451,140.65	10,031,450.75	10,482,591.40	-	-	205,511,544.56
M1	MEZ, FLT,ST	68,203,000.00			68,203,000.00	158,608.98	-	158,608.98	-	-	68,203,000.00
M2	MEZ, FLT,ST	56,389,000.00			56,389,000.00	161,726.05	-	161,726.05	-	-	56,389,000.00
M3	MEZ, FLT,ST	18,796,000.00			18,796,000.00	58,763.36	-	58,763.36	-	-	18,796,000.00
B1	SUB, FLT,ST	11,815,000.00			11,815,000.00	41,007.74	-	41,007.74	-	-	11,815,000.00
B2	SUB, FLT,ST	10,741,000.00			10,741,000.00	38,667.46	-	38,667.46	-	-	10,741,000.00
B3	SUB, FLT,ST	11,815,000.00			11,815,000.00	53,725.28	-	53,725.28	-	-	11,815,000.00
X	SUB	26,315,290.00			26,314,819.96	2,897,609.41	-	2,897,609.41	-	-	26,314,819.96
P	SUB,EXE	-			-	655,010.44	-	655,010.44	-	-	-
R	R	-			-	-	-	-	-	-	-


Total		1,074,074,290.00			875,334,331.86	5,545,637.01	33,992,479.43	39,538,116.44	-	-	841,341,852.43


	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)

A1	11/26/04	12/26/04		A-Act/360	81375WAR7	594,097,000.00	767.075943	1.732676	40.331846	42.064522	726.744097
A2	11/26/04	12/26/04		A-Act/360	81375WAJ5	275,903,000.00	781.227443	1.635142	36.358614	37.993756	744.868829
M1	11/26/04	12/26/04		A-Act/360	81375WAK2	68,203,000.00	1,000.000000	2.325543	-	2.325543	1,000.000000
M2	11/26/04	12/26/04		A-Act/360	81375WAL0	56,389,000.00	1,000.000000	2.868043	-	2.868043	1,000.000000
M3	11/26/04	12/26/04		A-Act/360	81375WAM8	18,796,000.00	1,000.000000	3.126376	-	3.126376	1,000.000000
B1	11/26/04	12/26/04		A-Act/360	81375WAN6	11,815,000.00	1,000.000000	3.470820	-	3.470820	1,000.000000
B2	11/26/04	12/26/04		A-Act/360	81375WAP1	10,741,000.00	1,000.000000	3.599987	-	3.599987	1,000.000000
B3	11/26/04	12/26/04		A-Act/360	81375WAQ9	11,815,000.00	1,000.000000	4.547209	-	4.547209	1,000.000000
X				A-Act/360		26,315,290.00	999.982138	110.111247	-	110.111247	999.982138
P				A-Act/360		-	-	-	-	-	-
R				A-Act/360		-	-	-	-	-	-


							Page 2 of 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates
	REMIC II Series 2004-NC1
	Certificate Payment Report for December 27, 2004 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)

A1	594,097,000.00		7,161,844.14		157,351,983.82	4,988,528.26	162,340,512.09	169,502,356.23	-	-	431,756,487.91
A2	275,903,000.00		3,038,938.19		68,254,451.18	2,137,004.27	70,391,455.44	73,430,393.63	-	-	205,511,544.56
M1	68,203,000.00		968,964.83		-	-	-	968,964.83	-	-	68,203,000.00
M2	56,389,000.00		1,042,890.33		-	-	-	1,042,890.33	-	-	56,389,000.00
M3	18,796,000.00		385,999.12		-	-	-	385,999.12	-	-	18,796,000.00
B1	11,815,000.00		274,798.69		-	-	-	274,798.69	-	-	11,815,000.00
B2	10,741,000.00		260,783.88		-	-	-	260,783.88	-	-	10,741,000.00
B3	11,815,000.00		375,308.24		-	-	-	375,308.24	-	-	11,815,000.00
X	26,315,290.00		30,807,489.06		442.48	27.56	470.04	30,807,959.10	-	-	26,314,819.96
P	-		4,299,914.43		-	-	-	4,299,914.43	-	-	-
R	-		-		-	-	-	-	-	-	-


Total	1,074,074,290.00		48,616,930.91		225,606,877.48	7,125,560.09	232,732,437.57	281,349,368.48	-	-	841,341,852.43


	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)

A1	2.62313%	455,717,516.60			1,029,377.64	-	-	-	1,029,377.64	1,029,377.64	-
A2	2.43063%	215,542,995.30			451,140.65	-	-	-	451,140.65	451,140.65	-
M1	2.70063%	68,203,000.00			158,608.98	-	-	-	158,608.98	158,608.98	-
M2	3.33063%	56,389,000.00			161,726.05	-	-	-	161,726.05	161,726.05	-
M3	3.63063%	18,796,000.00			58,763.36	-	-	-	58,763.36	58,763.36	-
B1	4.03063%	11,815,000.00			41,007.74	-	-	-	41,007.74	41,007.74	-
B2	4.18063%	10,741,000.00			38,667.46	-	-	-	38,667.46	38,667.46	-
B3	5.28063%	11,815,000.00			53,725.28	-	-	-	53,725.28	53,725.28	-
X	4.00895%	26,314,819.96			2,897,609.41	-	-	-	2,897,609.41	2,897,609.41	-
P		-			655,010.44	-	-	-	655,010.44	655,010.44	-
R		-			-	-	-	-	-	-	-


Total		875,334,331.86			5,545,637.01	-	-	-	5,545,637.01	5,545,637.01	-


							Page 3 of 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Collection Account Report for December 27, 2004 Distribution


	Collection Account Report


SUMMARY						GROUP 2	GROUP 1	TOTAL

	Principal Collections					10,023,571.86	23,942,209.24	33,965,781.10
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					10,023,571.86	23,942,209.24	33,965,781.10

	Interest Collections					1,597,473.34	3,358,915.33	4,956,388.67
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					0.00	0.00	0.00
	Interest Fees					(12,271.81)	(26,791.96)	(39,063.77)
	TOTAL NET INTEREST					1,585,201.53	3,332,123.37	4,917,324.90

	TOTAL PRINCIPAL & INTEREST DISTRIBUTABLE					11,608,773.39	27,274,332.61	38,883,106.00

	Prepayment Penalties Collected							655,010.44

	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION							39,538,116.44


PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Principal Received					274,996.60	536,485.43	811,482.03
	Prepayments In Full					9,744,011.96	23,298,153.59	33,042,165.55
	Curtailments					12,412.59	28,967.25	41,379.84
	Liquidations					2,135.99	95,316.02	97,452.01
	Insurance Principal					0.00	0.00	0.00
	Repurchased Principal Amounts					0.00	0.00	0.00
	Other Principal					0.00	0.00	0.00
	Total Realized Loss Of Principal					(9,985.28)	(16,713.05)	(26,698.33)
	Delinquent Principal					(254,289.17)	(499,961.60)	(754,250.77)
	Advanced Principal					254,289.17	499,961.60	754,250.77

	TOTAL PRINCIPAL COLLECTED					10,023,571.86	23,942,209.24	33,965,781.10


				Page 4 of 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Collection Account Report for December 27, 2004 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					1,703,013.94	3,581,678.35	5,284,692.29
	Liquidation Interest					14.22	623.53	637.75
	Repurchased Interest					0.00	0.00	0.00
	Insurance Interest					0.00	0.00	0.00
	Other Interest					0.00	0.00	0.00
	Relief Act Interest Shortfalls					0.00	0.00	0.00
	Net Prepayment Interest Shortfalls					0.00	0.00	0.00
	Delinquent Interest					(1,542,052.74)	(3,233,532.67)	(4,775,585.41)
	Interest Advanced					1,436,497.92	3,010,146.12	4,446,644.04

	TOTAL INTEREST COLLECTED					1,597,473.34	3,358,915.33	4,956,388.67


				Page 5 of 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Collection Account Report for December 27, 2004 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL

	Trust Fund Expenses							0.00
	Nonrecoverable Advances							0.00
	Reimbursements to Master Servicer							0.00

	TOTAL INTEREST WITHDRAWALS							0.00


INTEREST - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL


	TOTAL INTEREST OTHER ACCOUNTS					0.00	0.00	0.00


INTEREST - FEES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					11,220.83	24,560.44	35,781.27
	Trustee Fees					1,050.98	2,231.52	3,282.50



	TOTAL INTEREST OTHER FEES					12,271.81	26,791.96	39,063.77


				Page 6 of 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Credit Enhancement Report for December 27, 2004 Distribution


	Credit Enhancement Report


ACCOUNTS						GROUP 2	GROUP 1	TOTAL

	Excess Reserve Fund Balance (Ending)							0.00


INSURANCE						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL

	Beginning Subordinated Amount							26,288,121.78
	Ending Subordinated Amount							26,314,820.11
	Specified Subordinated Amount							26,314,820.11


	Senior Enhancement Percentage							24.26%


				Page 7 of 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Collateral Report for December 27, 2004 Distribution


	Collateral Report


COLLATERAL						GROUP 2	GROUP 1	TOTAL
	Loan Count:
	*Original*					2027	4685	6712
	Prior					1,754	3,960	5,714
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(51)	(136)	(187)
	Repurchases					-	-	-
	Liquidations					(1)	(1)	(2)
	Current					1,702	3,823	5,525

	*Principal Balance:*
	Original					338,762,260.07	730,963,361.17	1,069,725,621.24
	Prior					280,261,540.33	595,072,791.68	875,334,332.01
	Prefunding					-	-	-
	Scheduled Principal					(274,996.60)	(536,485.43)	(811,482.03)
	Partial and Full Voluntary Prepayments					(9,756,424.55)	(23,327,120.84)	(33,083,545.39)
	Repurchases					-	-	-
	Liquidations					(2,135.99)	(95,316.02)	(97,452.01)
	Current					270,227,983.19	571,113,869.39	841,341,852.58

PREFUNDING						GROUP 2	GROUP 1	TOTAL

	Closing Date Deposit Amount					0.00	0.00	0.00


	Group 1
	Group 2
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)


				Page 8 of 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Collateral Report for December 27, 2004 Distribution


	Collateral Report


CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Coupon Original					7.304134%	7.232215%	7.254990%
	Weighted Average Coupon Prior					7.293471%	7.226709%	7.248170%
	Weighted Average Coupon Current					7.291881%	7.223927%	7.245684%
	Weighted Average Months to Maturity Original					340	350	347
	Weighted Average Months to Maturity Prior					333	343	340
	Weighted Average Months to Maturity Current					332	342	339
	Weighted Avg Remaining Amortization Term Original					339	349	346
	Weighted Avg Remaining Amortization Term Prior					332	343	339
	Weighted Avg Remaining Amortization Term Current					331	342	338
	Weighted Average Seasoning Original					4.26	4.29	4.28
	Weighted Average Seasoning Prior					10.26	10.28	10.27
	Weighted Average Seasoning Current					11.25	11.28	11.27

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 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Collateral Report for December 27, 2004 Distribution


	Collateral Report


ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Margin Original					3.218%	4.326%
	Weighted Average Margin Prior					3.083%	4.194%
	Weighted Average Margin Current					3.046%	4.165%
	Weighted Average Max Rate Original					7.979%	10.637%
	Weighted Average Max Rate Prior					7.641%	10.319%
	Weighted Average Max Rate Current					7.542%	10.251%
	Weighted Average Min Rate Original					4.040%	5.388%
	Weighted Average Min Rate Prior					3.859%	5.224%
	Weighted Average Min Rate Current					3.807%	5.187%
	Weighted Average Cap Up Original					0.879%	1.136%
	Weighted Average Cap Up Prior					0.844%	1.102%
	Weighted Average Cap Up Current					0.832%	1.095%
	Weighted Average Cap Down Original					0.879%	1.136%
	Weighted Average Cap Down Prior					0.844%	1.102%
	Weighted Average Cap Down Current					0.832%	1.095%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					11,220.83	24,560.44	35,781.27
	Delinquent Servicing Fees					105,554.81	223,386.55	328,941.36
	TOTAL SERVICING FEES					116,775.64	247,946.99	364,722.63

	Prepayment Interest Shortfall					34,678.70	66,448.59	101,127.29
	Compensating Interest					(34,678.70)	(66,448.59)	(101,127.29)
	Delinquent Servicing Fees					(105,554.81)	(223,386.55)	(328,941.36)

	COLLECTED SERVICING FEES					11,220.83	24,560.44	35,781.27


	Aggregate Advances with respect to this Distribution					1,690,787.09	3,510,107.72	5,200,894.81
	Current Nonrecoverable Advances					0.00	0.00	0.00
	Cumulative Nonrecoverable Advances					0.00	0.00	0.00


ADDITIONAL COLLATERAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Net Prepayment Interest Shortfall					0.00	0.00	0.00

	Net Monthly Excess Cash Flow							2,924,307.74


	Ending Pool Stated Principal Balance					270,227,983.19	571,113,869.39	841,341,852.58


				Page 10 of 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Delinquency Report for December 27, 2004 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			26,848,442.32	7,132,972.15	-	33,981,414.47
		% Balance			3.19%	0.85%	0.00%	4.04%
		# Loans			205	55	-	260
		% # Loans			3.71%	1.00%	0.00%	4.71%
FORECLOSURE		Balance		272,591.86	-	-	13,905,624.28	14,178,216.14
		% Balance		0.03%	0.00%	0.00%	1.65%	1.69%
		# Loans		1	-	-	108	109
		% # Loans		0.02%	0.00%	0.00%	1.95%	1.97%
BANKRUPTCY		Balance		4,154,030.88	1,008,579.70	242,966.82	4,196,041.67	9,601,619.07
		% Balance		0.49%	0.12%	0.03%	0.50%	1.14%
		# Loans		36	8	3	25	72
		% # Loans		0.65%	0.14%	0.05%	0.45%	1.30%
REO		Balance		-	-	-	1,084,227.80	1,084,227.80
		% Balance		0.00%	0.00%	0.00%	0.13%	0.13%
		# Loans		-	-	-	9	9
		% # Loans		0.00%	0.00%	0.00%	0.16%	0.16%

TOTAL		Balance		4,426,622.74	27,857,022.02	7,375,938.97	19,185,893.75	58,845,477.48
		% Balance		0.53%	3.31%	0.88%	2.28%	6.99%
		# Loans		37	213	58	142	450
		% # Loans		0.67%	3.86%	1.05%	2.57%	8.14%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								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 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Delinquency Report for December 27, 2004 Distribution


	Delinquency Report - Group 1 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			18,421,434.76	5,338,620.09	-	23,760,054.85
		% Balance			3.23%	0.93%	0.00%	4.16%
		# Loans			136	39	-	175
		% # Loans			3.56%	1.02%	0.00%	4.58%
FORECLOSURE		Balance		272,591.86	-	-	8,320,097.32	8,592,689.18
		% Balance		0.05%	0.00%	0.00%	1.46%	1.50%
		# Loans		1	-	-	65	66
		% # Loans		0.03%	0.00%	0.00%	1.70%	1.73%
BANKRUPTCY		Balance		2,408,127.79	856,806.03	242,966.82	1,576,351.89	5,084,252.53
		% Balance		0.42%	0.15%	0.04%	0.28%	0.89%
		# Loans		24	6	3	12	45
		% # Loans		0.63%	0.16%	0.08%	0.31%	1.18%
REO		Balance		-	-	-	578,990.07	578,990.07
		% Balance		0.00%	0.00%	0.00%	0.10%	0.10%
		# Loans		-	-	-	6	6
		% # Loans		0.00%	0.00%	0.00%	0.16%	0.16%

TOTAL		Balance		2,680,719.65	19,278,240.79	5,581,586.91	10,475,439.28	38,015,986.63
		% Balance		0.47%	3.38%	0.98%	1.83%	6.66%
		# Loans		25	142	42	83	292
		% # Loans		0.65%	3.71%	1.10%	2.17%	7.64%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								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 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Delinquency Report for December 27, 2004 Distribution


	Delinquency Report - Group 2 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			8,427,007.56	1,794,352.06	-	10,221,359.62
		% Balance			3.12%	0.66%	0.00%	3.78%
		# Loans			69	16	-	85
		% # Loans			4.05%	0.94%	0.00%	4.99%
FORECLOSURE		Balance		-	-	-	5,585,526.96	5,585,526.96
		% Balance		0.00%	0.00%	0.00%	2.07%	2.07%
		# Loans		-	-	-	43	43
		% # Loans		0.00%	0.00%	0.00%	2.53%	2.53%
BANKRUPTCY		Balance		1,745,903.09	151,773.67	-	2,619,689.78	4,517,366.54
		% Balance		0.65%	0.06%	0.00%	0.97%	1.67%
		# Loans		12	2	-	13	27
		% # Loans		0.71%	0.12%	0.00%	0.76%	1.59%
REO		Balance		-	-	-	505,237.73	505,237.73
		% Balance		0.00%	0.00%	0.00%	0.19%	0.19%
		# Loans		-	-	-	3	3
		% # Loans		0.00%	0.00%	0.00%	0.18%	0.18%

TOTAL		Balance		1,745,903.09	8,578,781.23	1,794,352.06	8,710,454.47	20,829,490.85
		% Balance		0.65%	3.17%	0.66%	3.22%	7.71%
		# Loans		12	71	16	59	158
		% # Loans		0.71%	4.17%	0.94%	3.47%	9.28%
Note: <1 Payment = 0-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								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 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	REO Report for December 27, 2004 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 2				Loan Group 1 = Group 1; REO Book Value = Not Available
Total Original Principal Balance = 119,425.00				Loan Group 2 = Group 2; REO Book Value = Not Available
Total Current Balance = 118,571.73
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

1187539 1		69,275.00	68,771.93	Feb-01-04	8.700%	IN - 85.00%	360	Nov-25-03
1239385 1		50,150.00	49,799.80	Mar-01-04	8.450%	MI - 85.00%	360	Dec-17-03


				Page 14 of 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Foreclosure Report for December 27, 2004 Distribution


	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 28				Loan Group 1 = Group 1
Total Original Principal Balance = 4,501,050.00				Loan Group 2 = Group 2
Total Current Balance = 4,285,020.44


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

1103463 1		200,000.00	197,337.03	Jul-01-04	6.990%	CA - 80.00%	360	Sep-17-03
1128992 1		80,750.00	80,203.56	Jul-01-04	8.600%	MI - 85.00%	360	Dec-09-03
1170106 1		83,300.00	82,780.96	Jul-01-04	9.450%	FL - 85.00%	360	Nov-10-03
1182046 1		44,000.00	43,681.10	Jul-01-04	8.250%	MO - 80.00%	360	Dec-16-03
1193866 1		275,000.00	272,591.86	Oct-01-04	7.990%	CA - 100.00%	360	Nov-21-03
1195542 1		149,600.00	147,990.08	Jul-01-04	6.700%	WA - 80.00%	360	Dec-03-03
1198860 1		272,000.00	269,416.14	Jul-01-04	7.350%	NY - 80.00%	360	Nov-24-03
1207929 1		180,000.00	-	Dec-01-04	8.500%	CT - 75.00%	360	Dec-02-03
1208601 1		247,000.00	244,605.09	Jul-01-04	7.350%	CA - 72.86%	360	Dec-02-03
1215856 1		108,000.00	107,231.33	Jul-01-04	8.350%	OH - 90.00%	360	Dec-15-03
1240791 1		225,000.00	223,551.33	Jul-01-04	8.850%	NY - 60.81%	360	Dec-24-03
1246063 1		46,800.00	46,394.04	Jul-01-04	7.350%	MO - 90.00%	360	Dec-15-03
1247896 1		146,700.00	145,736.98	Jul-01-04	8.750%	WA - 90.00%	360	Dec-15-03
1250835 1		285,000.00	282,599.19	Jul-01-04	7.500%	CA - 72.15%	360	Dec-18-03
1252989 1		285,600.00	283,587.84	Jul-01-04	8.400%	CA - 80.00%	360	Dec-15-03
1259406 1		102,000.00	101,088.91	Jul-01-04	7.200%	IA - 80.00%	360	Dec-24-03
1268425 1		71,400.00	70,916.75	Jul-01-04	8.600%	MI - 60.00%	360	Dec-24-03
1273075 1		120,000.00	119,128.72	Jul-01-04	8.250%	SC - 80.00%	360	Dec-23-03
1289276 1		88,000.00	87,428.06	Jul-01-04	8.800%	CA - 51.76%	360	Dec-26-03
1146965 2		245,250.00	243,374.08	Jul-01-04	8.450%	CT - 75.00%	360	Dec-09-03
1189984 2		63,750.00	63,327.51	Jul-01-04	9.150%	IN - 85.00%	360	Nov-03-03
1204511 2		71,250.00	70,884.66	Jul-01-04	9.950%	TX - 75.00%	360	Dec-08-03
1205945 2		45,000.00	44,727.69	Jul-01-04	9.150%	IL - 75.00%	360	Dec-08-03
1214572 2		47,250.00	47,032.19	Jul-01-04	10.450%	TX - 75.00%	360	Dec-15-03
1223974 2		284,000.00	282,055.70	May-01-04	8.990%	FL - 80.00%	360	Dec-02-03
1246396 2		170,400.00	168,675.33	Jul-01-04	6.450%	IL - 80.00%	360	Dec-26-03
1247741 2		72,000.00	71,559.85	Jul-01-04	9.100%	TX - 80.00%	360	Dec-23-03
1283721 2		492,000.00	487,114.46	Jul-01-04	6.650%	CA - 80.00%	360	Dec-23-03


				Page 15 of 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL

	*Current*
	Number of Paid in Full Loans					51	136	187
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					51	136	187

	Paid in Full Balance					9,744,011.96	23,298,153.59	33,042,165.55
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					12,412.59	28,967.25	41,379.84
	Total Prepayment Amount					9,756,424.55	23,327,120.84	33,083,545.39

	*Cumulative*
	Number of Paid in Full Loans					324	860	1,184
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					324	860	1,184

	Paid in Full Balance					64,419,919.24	154,369,991.38	218,789,910.62
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					1,702,877.00	463,376.94	2,166,253.94
	Total Prepayment Amount					66,122,796.24	154,833,368.32	220,956,164.56

SPACE INTENTIONALLY LEFT BLANK


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


				Page 16 of 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL

	SMM					3.48%	3.92%	3.78%
	3 Months Avg SMM					3.60%	3.69%	3.66%
	12 Months Avg SMM
	Avg SMM Since Cut-off					2.69%	2.95%	2.87%

	CPR					34.66%	38.14%	37.05%
	3 Months Avg CPR					35.55%	36.32%	36.08%
	12 Months Avg CPR
	Avg CPR Since Cut-off					27.93%	30.15%	29.45%

	PSA					1540.07%	1691.33%	1643.81%
	3 Months Avg PSA Approximation					1733.14%	1766.85%	1756.09%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					1799.43%	1936.54%	1893.40%



	Group 1
	Group 2


CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 17 of 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Prepayment Report for December 27, 2004 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/(0.002*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 and repurchases.
Dates correspond to distribution dates.

				Page 18 of 27				© COPYRIGHT 2004 Deutsche Bank


	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for December 27, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 187						Loan Group 1 = Group 1
Total Original Principal Balance = 33,346,715.00						Loan Group 2 = Group 2
Total Prepayment Amount = 33,042,165.55


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

1038129 1			228,000.00	225,806.06	Nov-26-04	6.300%	NY - 80.00%	Paid Off - 360	Dec-08-03
1079829 1			117,000.00	116,088.10	Nov-09-04	7.500%	CA - 65.00%	Paid Off - 360	Dec-09-03
1093503 1			81,000.00	80,148.38	Nov-02-04	6.350%	CA - 55.48%	Paid Off - 360	Dec-03-03
1101720 1			150,400.00	148,773.39	Nov-02-04	6.200%	CA - 80.00%	Paid Off - 360	Dec-04-03
1105035 1			178,500.00	177,096.69	Nov-10-04	7.350%	CA - 85.00%	Paid Off - 360	Dec-16-03
1125170 1			242,000.00	236,913.62	Nov-09-04	6.990%	CA - 62.05%	Paid Off - 240	Dec-11-03
1126326 1			228,000.00	225,967.04	Nov-23-04	6.700%	CA - 95.00%	Paid Off - 360	Dec-15-03
1133278 1			78,000.00	77,254.50	Nov-09-04	6.850%	IN - 78.00%	Paid Off - 360	Dec-05-03
1139253 1			221,000.00	219,603.62	Nov-18-04	8.450%	OK - 85.00%	Paid Off - 360	Dec-08-03
1150880 1			137,700.00	136,679.35	Nov-30-04	7.650%	FL - 90.00%	Paid Off - 360	Dec-12-03
1152612 1			122,200.00	118,236.63	Nov-22-04	7.000%	FL - 79.87%	Paid Off - 180	Dec-05-03
1164000 1			138,400.00	137,444.31	Nov-26-04	8.500%	MI - 80.00%	Paid Off - 360	Dec-03-03
1167746 1			115,200.00	114,168.82	Nov-18-04	7.650%	NJ - 80.00%	Paid Off - 360	Nov-05-03
1168948 1			121,400.00	120,619.05	Nov-23-04	8.850%	CA - 89.26%	Paid Off - 360	Dec-05-03
1170383 1			283,500.00	283,500.00	Nov-03-04	4.625%	CA - 90.00%	Paid Off - 300	Nov-25-03
1172536 1			240,000.00	238,471.81	Nov-16-04	8.900%	IL - 82.19%	Paid Off - 360	Dec-10-03
1174460 1			335,750.00	332,602.58	Nov-16-04	6.950%	CA - 86.09%	Paid Off - 360	Nov-21-03
1175015 1			133,000.00	131,912.76	Nov-29-04	7.150%	VA - 76.88%	Paid Off - 360	Dec-15-03
1176467 1			220,000.00	218,069.05	Nov-12-04	7.750%	CA - 100.00%	Paid Off - 360	Nov-05-03
1176831 1			40,000.00	39,305.99	Nov-23-04	9.250%	OH - 47.06%	Paid Off - 240	Dec-02-03
1178992 1			184,800.00	183,522.13	Nov-04-04	8.000%	IL - 80.00%	Paid Off - 360	Dec-08-03
1181514 1			260,619.00	258,199.29	Nov-30-04	7.000%	FL - 95.00%	Paid Off - 360	Nov-24-03
1181770 1			331,500.00	329,410.54	Nov-02-04	8.950%	MI - 85.00%	Paid Off - 360	Nov-04-03
1183043 1			90,000.00	89,230.75	Nov-05-04	6.950%	FL - 78.26%	Paid Off - 360	Dec-19-03
1185131 1			128,700.00	127,505.05	Nov-22-04	7.000%	CA - 90.00%	Paid Off - 360	Dec-04-03
1185723 1			166,500.00	164,893.43	Nov-24-04	6.800%	CA - 90.00%	Paid Off - 360	Nov-13-03
1186161 1			256,500.00	254,483.25	Nov-03-04	7.850%	CA - 95.00%	Paid Off - 360	Dec-05-03
1187443 1			135,000.00	133,684.85	Nov-24-04	6.750%	CA - 90.00%	Paid Off - 360	Dec-03-03
1187557 1			112,500.00	111,722.06	Nov-02-04	8.000%	CT - 90.00%	Paid Off - 360	Dec-04-03
1190597 1			75,000.00	74,262.33	Nov-24-04	6.700%	MD - 62.50%	Paid Off - 360	Dec-03-03
1191202 1		FCL	180,000.00	178,367.15	Nov-30-04	7.120%	CA - 80.00%	Paid Off - 360	Nov-28-03
1192985 1			265,000.00	262,977.06	Nov-08-04	7.500%	CA - 100.00%	Paid Off - 360	Dec-09-03
1193621 1			265,500.00	262,838.32	Nov-03-04	6.600%	PA - 90.00%	Paid Off - 360	Dec-05-03
1194165 1			146,000.00	144,677.06	Nov-24-04	7.200%	CA - 89.57%	Paid Off - 360	Dec-02-03
1195012 1			202,500.00	200,743.41	Nov-30-04	7.350%	CO - 90.00%	Paid Off - 360	Dec-05-03
1198344 1			313,500.00	310,836.07	Nov-16-04	6.950%	CA - 95.00%	Paid Off - 360	Dec-16-03
1198465 1			190,000.00	188,834.76	Nov-26-04	8.600%	CT - 95.00%	Paid Off - 360	Dec-01-03
1199366 1			215,000.00	212,925.51	Nov-30-04	6.800%	CA - 76.79%	Paid Off - 360	Dec-11-03
1199805 1			134,300.00	132,719.56	Nov-15-04	6.000%	NY - 85.00%	Paid Off - 360	Dec-03-03
1200143 1			75,000.00	74,479.17	Nov-30-04	8.000%	FL - 68.18%	Paid Off - 360	Dec-22-03
1200575 1			157,250.00	155,926.64	Nov-05-04	7.000%	RI - 85.00%	Paid Off - 360	Dec-08-03
1200767 1			181,000.00	179,370.59	Nov-04-04	6.650%	CA - 76.37%	Paid Off - 360	Dec-11-03
1203160 1			197,600.00	196,149.85	Nov-24-04	7.700%	MI - 95.00%	Paid Off - 360	Dec-17-03
1203176 1			297,500.00	295,491.16	Nov-26-04	8.650%	MI - 85.00%	Paid Off - 360	Nov-25-03

					Page 19 of 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for December 27, 2004 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

1203269 1			172,500.00	171,410.08	Nov-15-04	8.450%	CA - 75.00%	Paid Off - 360	Dec-16-03
1204211 1			67,200.00	66,687.15	Nov-09-04	8.000%	GA - 80.00%	Paid Off - 360	Dec-10-03
1204354 1			261,000.00	259,055.94	Nov-30-04	7.625%	MA - 75.00%	Paid Off - 360	Dec-04-03
1205122 1			112,000.00	111,223.96	Nov-10-04	7.990%	RI - 66.27%	Paid Off - 360	Dec-04-03
1205199 1			173,160.00	171,701.39	Nov-17-04	7.500%	IL - 90.00%	Paid Off - 360	Dec-02-03
1205465 1			121,550.00	120,565.63	Nov-18-04	7.700%	MO - 85.00%	Paid Off - 360	Dec-09-03
1205745 1			336,000.00	333,534.14	Nov-22-04	7.700%	CA - 80.00%	Paid Off - 360	Dec-16-03
1206088 1			172,500.00	171,494.98	Nov-08-04	8.850%	IL - 75.00%	Paid Off - 360	Dec-09-03
1206127 1			89,500.00	88,684.97	Nov-24-04	7.100%	CA - 64.86%	Paid Off - 360	Dec-10-03
1206401 1			85,850.00	85,062.08	Nov-10-04	6.550%	AZ - 85.00%	Paid Off - 360	Dec-10-03
1207376 1			116,000.00	115,113.54	Nov-26-04	7.500%	MI - 72.50%	Paid Off - 360	Dec-15-03
1207447 1			127,200.00	125,948.97	Nov-22-04	6.700%	FL - 80.00%	Paid Off - 360	Dec-05-03
1207929 1		FCL	180,000.00	178,874.09	Nov-30-04	8.500%	CT - 75.00%	Paid Off - 360	Dec-02-03
1209072 1			112,000.00	111,242.13	Nov-30-04	8.600%	NY - 70.00%	Paid Off - 360	Dec-09-03
1209120 1			250,600.00	247,990.24	Nov-18-04	6.400%	WA - 70.00%	Paid Off - 360	Dec-05-03
1210282 1			266,800.00	263,558.51	Nov-15-04	6.000%	CA - 80.00%	Paid Off - 360	Dec-02-03
1211325 1			185,000.00	184,938.97	Nov-16-04	5.125%	FL - 80.00%	Paid Off - 300	Dec-08-03
1211879 1			265,000.00	263,053.28	Nov-30-04	7.700%	CA - 66.25%	Paid Off - 360	Dec-26-03
1212487 1			314,000.00	311,168.14	Nov-12-04	7.150%	MN - 71.36%	Paid Off - 360	Dec-03-03
1212494 1			237,500.00	235,576.42	Nov-26-04	7.700%	CA - 78.90%	Paid Off - 360	Dec-02-03
1213061 1			116,600.00	116,600.00	Nov-15-04	5.125%	AZ - 82.11%	Paid Off - 300	Dec-01-03
1213676 1			146,300.00	145,159.73	Nov-26-04	7.450%	OH - 95.00%	Paid Off - 360	Dec-17-03
1214425 1			324,000.00	320,662.39	Nov-05-04	6.990%	CA - 80.00%	Paid Off - 360	Dec-02-03
1214541 1			170,000.00	168,637.20	Nov-26-04	7.250%	MI - 72.03%	Paid Off - 360	Dec-08-03
1216664 1			195,000.00	193,610.74	Nov-02-04	7.850%	IL - 31.45%	Paid Off - 360	Dec-03-03
1217750 1			81,000.00	80,456.35	Nov-24-04	8.150%	TX - 64.29%	Paid Off - 360	Dec-17-03
1217848 1			107,100.00	106,196.97	Nov-18-04	6.990%	CA - 85.00%	Paid Off - 360	Dec-19-03
1218855 1			196,000.00	193,940.20	Nov-23-04	6.400%	FL - 52.97%	Paid Off - 360	Dec-18-03
1219429 1			115,000.00	113,982.79	Nov-30-04	6.750%	OR - 62.84%	Paid Off - 360	Dec-17-03
1220418 1			102,000.00	100,281.58	Nov-03-04	5.990%	CA - 56.98%	Paid Off - 360	Dec-17-03
1220444 1			175,000.00	173,528.22	Nov-26-04	7.050%	RI - 68.63%	Paid Off - 360	Dec-29-03
1220795 1			248,000.00	245,809.83	Nov-18-04	6.750%	GA - 80.00%	Paid Off - 360	Dec-05-03
1220890 1			165,000.00	163,528.82	Nov-12-04	6.700%	CA - 67.35%	Paid Off - 360	Dec-29-03
1221162 1			144,000.00	142,115.51	Nov-19-04	7.100%	CA - 80.00%	Paid Off - 360	Dec-04-03
1221823 1			265,000.00	262,418.40	Nov-30-04	6.750%	NY - 89.83%	Paid Off - 360	Nov-24-03
1222929 1			155,000.00	153,617.90	Nov-24-04	6.700%	CA - 77.50%	Paid Off - 360	Dec-05-03
1223969 1			90,100.00	89,493.67	Nov-30-04	8.200%	NH - 85.00%	Paid Off - 360	Dec-05-03
1224178 1			123,000.00	121,913.87	Nov-02-04	6.950%	CA - 66.49%	Paid Off - 360	Dec-16-03
1225581 1			161,500.00	159,911.51	Nov-12-04	6.700%	CA - 95.00%	Paid Off - 360	Dec-08-03
1225611 1			86,000.00	85,208.74	Nov-26-04	7.250%	MN - 67.19%	Paid Off - 360	Dec-09-03
1226553 1			185,250.00	183,566.30	Nov-15-04	6.600%	VA - 65.00%	Paid Off - 360	Dec-08-03
1226810 1			141,085.00	139,760.31	Nov-24-04	7.350%	IL - 87.09%	Paid Off - 360	Dec-02-03
1227735 1			190,800.00	189,062.47	Nov-08-04	7.100%	NY - 90.00%	Paid Off - 360	Dec-01-03
1228347 1			200,000.00	198,473.24	Nov-24-04	7.500%	NH - 80.00%	Paid Off - 360	Dec-15-03
1228465 1			167,400.00	165,875.58	Nov-23-04	7.100%	FL - 89.04%	Paid Off - 360	Dec-09-03
1228838 1			212,000.00	209,954.47	Nov-24-04	6.800%	CA - 80.00%	Paid Off - 360	Dec-04-03
1230689 1			180,500.00	178,978.06	Nov-24-04	6.990%	FL - 77.47%	Paid Off - 360	Dec-09-03
1231257 1			205,000.00	200,878.81	Nov-09-04	5.700%	CA - 83.67%	Paid Off - 360	Dec-04-03
1231657 1			152,950.00	151,723.59	Nov-15-04	7.250%	NV - 95.00%	Paid Off - 360	Dec-29-03
1232714 1			270,750.00	268,162.51	Nov-22-04	6.850%	CA - 95.00%	Paid Off - 360	Dec-02-03
1233115 1			130,000.00	128,772.56	Nov-17-04	6.400%	RI - 67.36%	Paid Off - 360	Dec-24-03
1235957 1			149,000.00	147,746.00	Nov-02-04	7.000%	NJ - 66.22%	Paid Off - 360	Dec-10-03

					Page 20 of 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for December 27, 2004 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

1237183 1			109,600.00	108,795.62	Nov-09-04	7.700%	FL - 80.00%	Paid Off - 360	Dec-10-03
1237441 1			72,000.00	71,471.52	Nov-08-04	7.700%	FL - 90.00%	Paid Off - 360	Dec-02-03
1237735 1			120,000.00	119,136.55	Nov-30-04	7.800%	VA - 80.00%	Paid Off - 360	Dec-29-03
1238009 1			134,000.00	132,977.05	Nov-24-04	7.500%	IL - 100.00%	Paid Off - 360	Dec-23-03
1238039 1			123,200.00	122,036.72	Nov-22-04	6.400%	CA - 80.00%	Paid Off - 360	Dec-24-03
1239186 1			210,000.00	207,780.25	Nov-24-04	5.800%	MA - 57.53%	Paid Off - 360	Dec-10-03
1241951 1			35,000.00	34,428.41	Nov-10-04	6.000%	IN - 70.00%	Paid Off - 360	Dec-10-03
1241953 1			190,000.00	188,180.89	Nov-03-04	6.450%	CA - 67.86%	Paid Off - 360	Dec-05-03
1243858 1			121,600.00	120,536.33	Nov-08-04	6.800%	NV - 80.00%	Paid Off - 360	Dec-26-03
1244051 1			184,400.00	182,992.27	Nov-08-04	7.500%	NV - 84.98%	Paid Off - 360	Dec-16-03
1245052 1			172,500.00	170,961.37	Nov-30-04	6.700%	CA - 88.46%	Paid Off - 360	Dec-15-03
1245250 1			232,800.00	230,821.79	Nov-15-04	6.950%	CA - 80.00%	Paid Off - 360	Dec-10-03
1246858 1			75,000.00	74,229.11	Nov-24-04	5.950%	WA - 51.37%	Paid Off - 360	Dec-03-03
1247733 1			240,000.00	238,356.90	Nov-15-04	8.050%	RI - 80.00%	Paid Off - 360	Dec-29-03
1248878 1			80,750.00	80,115.13	Nov-12-04	7.350%	FL - 95.00%	Paid Off - 360	Dec-26-03
1250486 1			162,400.00	160,965.76	Nov-10-04	6.750%	CA - 80.00%	Paid Off - 360	Dec-09-03
1252061 1			124,950.00	123,724.74	Nov-02-04	6.200%	OH - 85.00%	Paid Off - 360	Dec-15-03
1252135 1		FCL	325,000.00	321,735.82	Nov-22-04	6.500%	CA - 100.00%	Paid Off - 360	Dec-12-03
1254851 1			130,000.00	129,136.18	Nov-24-04	8.200%	FL - 100.00%	Paid Off - 360	Dec-24-03
1255309 1			219,600.00	217,359.59	Nov-23-04	6.150%	RI - 90.00%	Paid Off - 360	Dec-23-03
1256368 1			193,500.00	191,758.00	Nov-17-04	6.650%	CA - 90.00%	Paid Off - 360	Dec-16-03
1256836 1			192,000.00	189,951.62	Nov-02-04	5.750%	CA - 80.00%	Paid Off - 360	Dec-16-03
1256875 1			275,500.00	269,880.60	Nov-10-04	6.950%	IL - 82.24%	Paid Off - 240	Dec-22-03
1256918 1		FCL	165,000.00	160,023.20	Nov-30-04	7.850%	NY - 75.00%	Paid Off - 180	Dec-22-03
1256973 1			210,900.00	209,620.21	Nov-03-04	8.650%	MA - 71.98%	Paid Off - 360	Dec-24-03
1257270 1			155,000.00	153,591.28	Nov-16-04	6.600%	CA - 59.62%	Paid Off - 360	Dec-24-03
1257826 1			120,000.00	118,596.03	Nov-03-04	5.250%	CA - 80.00%	Paid Off - 360	Dec-18-03
1258973 1			121,600.00	120,407.51	Nov-03-04	6.200%	NV - 80.00%	Paid Off - 360	Dec-26-03
1261270 1			136,000.00	134,787.38	Nov-26-04	6.700%	OH - 87.74%	Paid Off - 360	Dec-24-03
1261592 1			166,500.00	164,851.77	Nov-10-04	6.150%	CA - 75.00%	Paid Off - 360	Dec-23-03
1262271 1			188,000.00	186,478.02	Nov-22-04	7.200%	CA - 94.00%	Paid Off - 360	Dec-26-03
1262897 1			113,750.00	112,575.92	Nov-02-04	5.999%	ID - 65.75%	Paid Off - 360	Dec-26-03
1263772 1			154,700.00	153,835.07	Nov-10-04	9.075%	NV - 85.00%	Paid Off - 360	Dec-23-03
1268326 1			205,000.00	202,804.55	Nov-08-04	5.750%	CA - 74.55%	Paid Off - 360	Dec-19-03
1268336 1			185,000.00	183,366.22	Nov-18-04	6.750%	NV - 100.00%	Paid Off - 360	Dec-23-03
1272418 1			87,500.00	87,089.55	Nov-04-04	9.900%	CA - 70.00%	Paid Off - 360	Dec-22-03
1273082 1			382,500.00	379,122.10	Nov-03-04	6.750%	NY - 85.00%	Paid Off - 360	Dec-29-03
1273381 1			78,000.00	77,402.74	Nov-08-04	7.450%	CA - 50.00%	Paid Off - 360	Dec-29-03
1280083 1			183,750.00	181,682.32	Nov-19-04	5.600%	CA - 75.00%	Paid Off - 360	Dec-24-03
1284482 1			167,200.00	165,762.83	Nov-02-04	7.250%	IL - 79.62%	Paid Off - 360	Dec-23-03
1103315 2			37,600.00	37,028.43	Nov-02-04	9.950%	CA - 100.00%	Paid Off - 240	Dec-04-03
1114904 2			352,800.00	349,652.54	Nov-05-04	6.990%	CA - 80.00%	Paid Off - 360	Dec-09-03
1118850 2			88,000.00	87,292.69	Nov-04-04	7.750%	CA - 80.00%	Paid Off - 360	Dec-05-03
1130207 2			257,600.00	256,279.10	Nov-08-04	9.950%	CA - 70.00%	Paid Off - 360	Dec-03-03
1135181 2			190,000.00	188,021.30	Nov-19-04	6.400%	CA - 70.37%	Paid Off - 360	Dec-10-03
1137241 2			112,000.00	110,830.39	Nov-24-04	8.800%	IL - 80.00%	Paid Off - 360	Dec-15-03
1156672 2			84,500.00	84,055.60	Nov-16-04	9.350%	NM - 65.00%	Paid Off - 360	Dec-08-03
1168202 2			87,600.00	86,818.87	Oct-13-04	6.700%	FL - 80.00%	Paid Off - 360	Dec-05-03
1170274 2			43,500.00	42,846.96	Nov-17-04	10.050%	CA - 100.00%	Paid Off - 240	Dec-04-03
1178878 2			81,000.00	80,467.17	Nov-08-04	8.250%	NY - 90.00%	Paid Off - 360	Dec-12-03
1184866 2			388,550.00	385,231.44	Nov-10-04	7.650%	CA - 95.00%	Paid Off - 360	Nov-06-03
1186437 2			157,500.00	156,034.84	Nov-22-04	6.990%	CA - 65.63%	Paid Off - 360	Dec-04-03

					Page 21 of 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for December 27, 2004 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

1191177 2			130,000.00	127,419.16	Nov-02-04	6.990%	NY - 53.06%	Paid Off - 240	Dec-02-03
1191630 2			184,000.00	181,364.62	Nov-19-04	7.200%	FL - 70.77%	Paid Off - 360	Dec-03-03
1198187 2			107,350.00	106,715.44	Nov-30-04	8.800%	GA - 95.00%	Paid Off - 360	Dec-02-03
1198917 2			450,000.00	450,000.00	Nov-03-04	6.125%	CA - 84.91%	Paid Off - 300	Nov-26-03
1200805 2			96,000.00	95,177.30	Nov-17-04	7.250%	IL - 84.96%	Paid Off - 360	Dec-12-03
1201667 2			126,400.00	125,721.63	Nov-10-04	9.250%	OH - 80.00%	Paid Off - 360	Dec-08-03
1201794 2			116,800.00	116,137.44	Nov-17-04	9.100%	GA - 80.00%	Paid Off - 360	Dec-22-03
1202908 2			388,201.00	384,002.69	Nov-12-04	6.200%	CA - 71.76%	Paid Off - 360	Dec-04-03
1203273 2			585,000.00	579,683.12	Nov-08-04	6.600%	CA - 79.59%	Paid Off - 360	Dec-19-03
1203988 2			338,200.00	334,717.04	Nov-23-04	6.350%	MN - 95.00%	Paid Off - 360	Dec-17-03
1205899 2			108,000.00	107,553.50	Nov-26-04	10.500%	MO - 80.00%	Paid Off - 360	Dec-11-03
1209509 2			196,000.00	193,947.04	Nov-19-04	5.850%	CA - 80.00%	Paid Off - 360	Dec-03-03
1210447 2			66,700.00	65,692.50	Nov-15-04	10.000%	CA - 100.00%	Paid Off - 240	Dec-02-03
1210858 2			67,500.00	66,428.33	Nov-08-04	8.700%	AL - 90.00%	Paid Off - 360	Dec-15-03
1211593 2			40,000.00	39,723.74	Nov-22-04	8.500%	FL - 23.81%	Paid Off - 360	Dec-05-03
1213846 2			43,500.00	43,326.36	Nov-03-04	10.700%	PA - 75.00%	Paid Off - 360	Dec-04-03
1214226 2			360,000.00	356,572.76	Nov-22-04	6.870%	CA - 100.00%	Paid Off - 360	Dec-03-03
1214663 2			81,000.00	78,287.58	Nov-05-04	9.990%	CA - 100.00%	Paid Off - 240	Dec-02-03
1221989 2			340,000.00	336,525.81	Nov-10-04	6.500%	CA - 100.00%	Paid Off - 360	Dec-09-03
1223092 2			307,000.00	304,149.73	Nov-03-04	7.000%	CA - 71.40%	Paid Off - 360	Dec-04-03
1226642 2		FCL	63,000.00	62,116.61	Nov-30-04	9.800%	CA - 100.00%	Paid Off - 240	Dec-10-03
1231556 2			74,600.00	72,317.08	Nov-30-04	9.800%	CA - 100.00%	Paid Off - 240	Dec-04-03
1241708 2			350,000.00	346,818.96	Nov-24-04	6.600%	CA - 60.34%	Paid Off - 360	Dec-23-03
1242619 2			199,200.00	197,354.67	Nov-02-04	6.500%	CA - 80.00%	Paid Off - 360	Dec-16-03
1242671 2			49,800.00	49,160.72	Nov-03-04	10.500%	CA - 100.00%	Paid Off - 240	Dec-16-03
1244599 2			49,000.00	48,293.92	Nov-19-04	9.850%	CA - 100.00%	Paid Off - 240	Dec-03-03
1245284 2			58,200.00	57,423.99	Nov-15-04	10.200%	CA - 100.00%	Paid Off - 240	Dec-10-03
1245361 2			405,000.00	402,440.36	Nov-16-04	8.450%	CA - 90.00%	Paid Off - 360	Dec-17-03
1247137 2			57,000.00	56,639.78	Nov-10-04	8.450%	NC - 95.00%	Paid Off - 360	Dec-29-03
1249006 2			85,000.00	84,562.16	Nov-08-04	9.450%	GA - 85.00%	Paid Off - 360	Dec-16-03
1251714 2			240,000.00	237,776.73	Nov-24-04	6.500%	CA - 75.00%	Paid Off - 360	Dec-29-03
1255254 2			325,000.00	322,028.61	Nov-05-04	7.750%	VA - 100.00%	Paid Off - 360	Dec-23-03
1257272 2			78,400.00	78,075.20	Nov-08-04	10.650%	IL - 70.00%	Paid Off - 360	Dec-19-03
1259721 2			342,000.00	339,150.28	Nov-04-04	7.050%	CA - 90.00%	Paid Off - 360	Dec-24-03
1262238 2			225,000.00	222,911.62	Nov-18-04	6.490%	NY - 51.72%	Paid Off - 360	Dec-29-03
1268930 2			364,000.00	360,906.91	Nov-24-04	6.950%	IL - 89.88%	Paid Off - 360	Dec-29-03
1273525 2			310,000.00	307,747.35	Nov-05-04	7.750%	CA - 100.00%	Paid Off - 360	Dec-19-03
1284910 2			114,000.00	112,288.05	Nov-24-04	9.250%	IL - 100.00%	Paid Off - 240	Dec-24-03
1287881 2			433,000.00	428,293.84	Nov-24-04	5.650%	WA - 78.73%	Paid Off - 360	Dec-24-03


					Page 22 of 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES						GROUP 2	GROUP 1	TOTAL

	*Current*
	Number of Loans Liquidated					1	1	2
	Collateral Realized Loss/(Gain) Amount					9,985.28	16,713.05	26,698.33
	Net Liquidation Proceeds					(7,849.29)	78,602.97	70,753.68

	*Cumulative*
	Number of Loans Liquidated					1	2	3
	Collateral Realized Loss/(Gain) Amount					9,985.28	19,659.67	29,644.95
	Net Liquidation Proceeds					(7,849.29)	280,248.35	272,399.06

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


	Cumulative Loss Percentage							0.00%


	Group 1						3 Months Moving Average
	Group 2

Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 23 of 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS						GROUP 2	GROUP 1	TOTAL

	MDR					0.00%	0.02%	0.01%
	3 Months Avg MDR					0.00%	0.02%	0.01%
	12 Months Avg MDR
	Avg MDR Since Cut-off					0.00%	0.01%	0.00%

	CDR					0.01%	0.19%	0.13%
	3 Months Avg CDR					0.00%	0.20%	0.13%
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.00%	0.07%	0.05%

	SDA					0.04%	0.85%	0.59%
	3 Months Avg SDA Approximation					0.01%	0.95%	0.65%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					0.01%	0.47%	0.32%

	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 24 of 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 27, 2004 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 25 of 27				© COPYRIGHT 2004 Deutsche Bank


	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Realized Loss Detail Report for December 27, 2004 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution

SUMMARY							LOAN GROUP
Total Loan Count Current Losses = 2
Total Loan Count Revisions = 0						Loan Group 1 = Group 1
Total Prior Principal Balance = 97,452.01						Loan Group 2 = Group 2
Total Current Realized Loss Amount = 26,698.33
Total Revisions Amount = 0.00
Total Realized Loss Amount = 26,698.33
Total Net Liquidation Proceeds = 70,753.68
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.

Loan Number			Current	State &		Prior	Realized		Cumulative
&		Loan	Note	LTV at	Original	Principal	Loss/(Gain)	Realized	Realized
Loan Group		Status	Rate	Origination	Term	Balance	Revisions	Loss/(Gain)	Loss/(Gain)
SPACE INTENTIONALLY LEFT BLANK


					Page 26 of 27				© COPYRIGHT 2004 Deutsche Bank
	Securitized Asset Backed Receivables LLC 2004-NC1
	Mortgage Pass-Through Certificates

	Triggers, Adj. Rate Cert. and Miscellaneous Report for December 27, 2004 Distribution


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS						GROUP 2	GROUP 1	TOTAL

	Has a Stepdown Date occurred?							No

	Does Trigger Event exist?							No

	1. Does (A) equal or exceed (B)?							No
	(A) 60+ Day Delinq % (quotient of (x) over (y))							3.37%
	(x) Rolling 3-month avg. of 60+ Day Delinq. Loans							28,354,507.79
	(y) Stated Principal Balance							841,341,852.58
	(B) 40% of Sr. Enhancement Percentage							9.33%

	2. Does (A) exceed (B)?							No
	(A) Realized Loss % (quotient of (x) over (y))							0.00%
	(x) Agg. Realized Losses to date							29,644.95
	(y) Cut-off Date Pool Principal Balance							1,074,074,290.15
	(B) Applicable Percentage							100.00%


	Senior Enhancement Percentage (Prior)							23.31%



ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Basis Risk Carry Forward Amount							0.00


				Page 27 of 27				© COPYRIGHT 2004 Deutsche Bank

SECURITIZED ASSET BACKED REC LLC TRUST 2004 NC1 8-K