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) 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 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 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~~Dec 2728, 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.

New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 27, 2004 Distribution
				External Parties						Table of Contents
													Page
				Seller
										1. Certificate Payment Report					2
				NC Capital Corporation
										2. Collection Account Report					6
										3. Credit Enhancement Report					8
										4. Collateral Report					9
				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
										10. Realized Loss Report					2325
										11. Realized Loss Detail Report					2628
				Servicer(s)
										12. Triggers and Adj. Cert. Report					2729
				GMAC
										13. Additional Certificate Report					2830
				Countrywide Home Loans, Inc.
				Underwriter(s)
				Bear, Stearns & Co. Inc
										Total Number of Pages					2830
				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~~December 27, 2004
										Factor Information:			(800) 735-7777
				Record Date:			~~August~~November 3130, 2004
										Main Phone Number:			(714) 247-6000
							September 24, 2004
							December 24, 2004
										https://www.corporatetrust.db.com/invr
										https://www.tss.db.com/invr
Page 1 of 28
Page 1 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 27, 2004 Distribution
Certificate Payment Report
Current Period Distribution -
					Prior												Current
	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~~149,~~418~~432,~~126~~425.2978		~~246~~290,~~142~~812.1610		26,~~091~~504,~~987~~284.4305		26,~~338~~795,~~129~~096.5915		0.00		0.00		~~156~~142,~~326~~928,~~138~~141.8673
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~~99,~~916~~031,~~106~~174.8476		~~172~~201,~~630~~253.7135		13,~~208~~043,~~720~~420.2533		13,~~381~~244,~~350~~673.9668		0.00		0.00		~~103~~95,~~707~~987,~~386~~754.5943
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~~184,~~381~~671,~~845~~543.1332		~~334~~391,~~183~~195.3089		~~662~~4,~~577~~550,796.9018		~~996~~4,~~761~~941,992.2007		0.00		0.00		~~191~~180,~~719~~120,~~267~~747.2314
A-III-B1	STEP, FLT	$	173,427,000.00		~~171~~153,~~640~~763,~~075~~246.5479		~~292~~319,~~309~~101.6045		5,~~519~~327,~~485~~466.4316		5,~~811~~646,~~795~~567.0361		0.00		0.00		~~166~~148,~~120~~435,~~590~~780.1163
A-III-B2	STEP, FLT	$	84,078,000.00		84,078,000.00		~~165~~194,~~458~~033.4934		0.00		~~165~~194,~~458~~033.4934		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		4850,~~959~~619.0669		0.00		4850,~~959~~619.0669		0.00		0.00		9,512,000.00
B-III	MEZ, STEP,	$	7,134,000.00		7,134,000.00		3637,~~719~~964.2977		0.00		3637,~~719~~964.2977		0.00		0.00		7,134,000.00
CE-I	EXE	$	21,827,003.28		21,826,443.10		~~861~~772,~~140~~196.8927		0.00		~~861~~772,~~140~~196.8927		0.00		0.00		21,826,443.10
CE-II	EXE	$	14,287,074.02		14,286,965.22		~~624~~564,~~539~~249.3172		0.00		~~624~~564,~~539~~249.3172		0.00		0.00		14,286,965.22
CE-III	EXE	$	7,135,259.13		7,134,245.39		1,~~314~~115,~~411~~271.4566		0.00		1,~~314~~115,~~411~~271.4566		0.00		0.00		7,134,245.39
P-I		$	100.00		100.00		4116,~~069~~586.7395		0.00		4116,~~069~~586.7395		0.00		0.00		100.00
P-II		$	100.00		100.00		429,~~956~~529.9870		0.00		429,~~956~~529.9870		0.00		0.00		100.00
P-III		$	100.00		100.00		53112,~~378~~800.9932		0.00		53112,~~378~~800.9932		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~~630,~~269~~811,~~107~~344.5136		8,~~015~~052,~~397~~112.4974		919,~~482~~425,~~771~~966.0172		1727,~~498~~478,~~168~~079.5046		0.00		0.00		1,~~661~~611,~~786~~385,~~336~~377.5064
Page 2 of 28
Page 2 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 27, 2004 Distribution
Interest Accrual Detail Current Period Factor Information per $1,0000 of Original Face-
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)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-I-1	0811/2526/04		0912/26/04		A-Act/360		64352VHE4		161,966,000.00		~~978~~922.~~094948~~616017		1.~~519715~~795513		1240.~~916213~~158330		1441.~~435928~~953843	~~965~~882.~~178734~~457687
A-I-2	0811/01/04		0811/30/04		F-30/360		64352VHF1		50,274,000.00		1,000.000000		3.275000		0.000000		3.275000	1,000.000000
A-I-3	0811/01/04		0811/30/04		F-30/360		64352VHG9		97,679,000.00		1,000.000000		3.683333		0.000000		3.683333	1,000.000000
A-I-4	0811/01/04		0811/30/04		F-30/360		64352VHH7		38,048,000.00		1,000.000000		4.000000		0.000000		4.000000	1,000.000000
A-I-5	0811/01/04		0811/30/04		F-30/360		64352VHJ3		54,747,000.00		1,000.000000		4.308333		0.000000		4.308333	1,000.000000
A-I-6	0811/01/04		0811/30/04		F-30/360		64352VHK0		50,372,000.00		1,000.000000		4.700000		0.000000		4.700000	1,000.000000
A-I-7	0811/01/04		0811/30/04		F-30/360		64352VHL8		36,901,000.00		1,000.000000		4.708333		0.000000		4.708333	1,000.000000
A-I-8	0811/01/04		0811/30/04		F-30/360		64352VHM6		73,135,000.00		1,000.000000		4.708333		0.000000		4.708333	1,000.000000
A-I-9	0811/01/04		0811/30/04		F-30/360		64352VHN4		62,569,000.00		1,000.000000		4.541667		0.000000		4.541667	1,000.000000
A-II-1	0811/2526/04		0912/26/04		A-Act/360		64352VGN5		105,759,000.00		~~992~~936.~~030057~~385317		1.~~632303~~902943		1128.~~429006~~776939		1330.~~061309~~679882	~~980~~907.~~601051~~608378
A-II-2	0811/01/04		0811/30/04		F-30/360		64352VGP0		32,918,000.00		1,000.000000		3.275000		0.000000		3.275000	1,000.000000
A-II-3	0811/01/04		0811/30/04		F-30/360		64352VGQ8		63,881,000.00		1,000.000000		3.708333		0.000000		3.708333	1,000.000000
A-II-4	0811/01/04		0811/30/04		F-30/360		64352VGR6		25,302,000.00		1,000.000000		4.050000		0.000000		4.050000	1,000.000000
A-II-5	0811/01/04		0811/30/04		F-30/360		64352VGS4		43,020,000.00		1,000.000000		4.375000		0.000000		4.375000	1,000.000000
A-II-6	0811/01/04		0811/30/04		F-30/360		64352VGT2		44,977,000.00		1,000.000000		4.708333		0.000000		4.708333	1,000.000000
A-II-7	0811/01/04		0811/30/04		F-30/360		64352VGU9		30,825,000.00		1,000.000000		4.708333		0.000000		4.708333	1,000.000000
A-II-8	0811/01/04		0811/30/04		F-30/360		64352VGV7		60,496,000.00		1,000.000000		4.708333		0.000000		4.708333	1,000.000000
A-II-9	0811/01/04		0811/30/04		F-30/360		64352VGW5		45,242,000.00		1,000.000000		4.558333		0.000000		4.558333	1,000.000000
A-III-A	0811/2526/04		0912/26/04		A-Act/360		64352VGZ8		194,330,000.00		~~989~~950.~~975017~~298684		12.~~719669~~013049		323.~~409550~~417878		525.~~129219~~430927	~~986~~926.~~565467~~880807
A-III-B1	0811/2526/04		0912/26/04		A-Act/360		64352VHA2		173,427,000.00		~~989~~886.~~696388~~616541		1.~~685491~~839976		3130.~~825987~~718782		3332.~~511478~~558757	~~957~~855.~~870401~~897759
A-III-B2	0811/2526/04		0912/26/04		A-Act/360		64352VHB0		84,078,000.00		1,000.000000		12.~~967917~~307778		0.000000		12.~~967917~~307778	1,000.000000
M-I-1	0811/01/04		0811/30/04		F-30/360		64352VGK1		65,479,000.00		1,000.000000		4.708333		0.000000		4.708333	1,000.000000
M-I-2	0811/01/04		0811/30/04		F-30/360		64352VGL9		7,275,000.00		1,000.000000		4.708334		0.000000		4.708334	1,000.000000
B-I	0811/01/04		0811/30/04		F-30/360		64352VGM7		7,276,000.00		1,000.000000		4.708333		0.000000		4.708333	1,000.000000
M-II	0811/01/04		0811/30/04		F-30/360		64352VGX3		4,763,000.00		1,000.000000		4.708333		0.000000		4.708333	1,000.000000
B-II	0811/01/04		0811/30/04		F-30/360		64352VGY1		4,762,000.00		1,000.000000		4.708333		0.000000		4.708333	1,000.000000
M-III	0811/2526/04		0912/26/04		A-Act/360		64352VHC8		9,512,000.00		1,000.000000		5.~~147084~~321666		0.000000		5.~~147084~~321666	1,000.000000
B-III	0811/2526/04		0912/26/04		A-Act/360		64352VHD6		7,134,000.00		1,000.000000		5.~~147083~~321667		0.000000		5.~~147083~~321667	1,000.000000
CE-I	0811/01/04		0811/30/04		F-30/360				21,827,003.28		999.974335		3935.~~453006~~378025		0.000000		3935.~~453006~~378025	999.974335
CE-II	0811/01/04		0811/30/04		F-30/360				14,287,074.02		999.992385		4339.~~713591~~493721		0.000000		4339.~~713591~~493721	999.992385
CE-III	0811/01/04		0811/30/04		F-30/360				7,135,259.13		999.857925		~~184~~156.~~213555~~304297		0.000000		~~184~~156.~~213555~~304297	999.857925
P-I	0811/01/04		0811/30/04		F-30/360				100.00		1,000.000000		401,~~697~~165,869.~~300000~~500000		0.000000		401,~~697~~165,869.~~300000~~500000	1,000.000000
P-II	0811/01/04		0811/30/04		F-30/360				100.00		1,000.000000		49295,~~569~~297.~~800000~~000000		0.000000		49295,~~569~~297.~~800000~~000000	1,000.000000
P-III	0811/01/04		0811/30/04		F-30/360				100.00		1,000.000000		~~533~~1,~~789~~128,003.~~900000~~200000		0.000000		~~533~~1,~~789~~128,003.~~900000~~200000	1,000.000000
R-I	0811/01/04		0811/30/04		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-II	0811/01/04		0811/30/04		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-III	0811/01/04		0811/30/04		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-X	0811/01/04		0811/30/04		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 3 of 28
Page 3 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 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~~1,~~719~~196,121.9352		314,~~946~~790,~~015~~092.5240		14,~~693~~247,~~845~~765.6287		519,~~639~~037,~~861~~858.1427		620,~~036~~233,~~581~~979.0779		0.00		0.00		~~156~~142,~~326~~928,~~138~~141.8673
A-I-2	50,274,000.00		~~329~~823,~~294~~236.7075		0.00		0.00		0.00		~~329~~823,~~294~~236.7075		0.00		0.00		50,274,000.00
A-I-3	97,679,000.00		~~719~~1,~~568~~798,921.6460		0.00		0.00		0.00		~~719~~1,~~568~~798,921.6460		0.00		0.00		97,679,000.00
A-I-4	38,048,000.00		~~304~~760,~~384~~960.00		0.00		0.00		0.00		~~304~~760,~~384~~960.00		0.00		0.00		38,048,000.00
A-I-5	54,747,000.00		~~471~~1,~~736~~179,341.6665		0.00		0.00		0.00		~~471~~1,~~736~~179,341.6665		0.00		0.00		54,747,000.00
A-I-6	50,372,000.00		~~473~~1,~~496~~183,742.8000		0.00		0.00		0.00		~~473~~1,~~496~~183,742.8000		0.00		0.00		50,372,000.00
A-I-7	36,901,000.00		~~347~~868,~~484~~711.4205		0.00		0.00		0.00		~~347~~868,~~484~~711.4205		0.00		0.00		36,901,000.00
A-I-8	73,135,000.00		~~688~~1,~~687~~721,719.9280		0.00		0.00		0.00		~~688~~1,~~687~~721,719.9280		0.00		0.00		73,135,000.00
A-I-9	62,569,000.00		~~568~~1,~~335~~420,837.0870		0.00		0.00		0.00		~~568~~1,~~335~~420,837.0870		0.00		0.00		62,569,000.00
A-II-1	105,759,000.00		~~277~~832,~~122~~431.8170		~~965~~7,~~658~~045,938.0119		12,~~085~~725,~~955~~307.4038		29,~~051~~771,~~613~~245.4157		210,~~328~~603,~~736~~677.2227		0.00		0.00		~~103~~95,~~707~~987,~~386~~754.5943
A-II-2	32,918,000.00		~~215~~539,~~612~~032.9025		0.00		0.00		0.00		~~215~~539,~~612~~032.9025		0.00		0.00		32,918,000.00
A-II-3	63,881,000.00		~~473~~1,~~784~~184,460.0820		0.00		0.00		0.00		~~473~~1,~~784~~184,460.0820		0.00		0.00		63,881,000.00
A-II-4	25,302,000.00		~~204~~512,~~946~~365.2050		0.00		0.00		0.00		~~204~~512,~~946~~365.2050		0.00		0.00		25,302,000.00
A-II-5	43,020,000.00		~~376~~941,~~425~~062.0050		0.00		0.00		0.00		~~376~~941,~~425~~062.0050		0.00		0.00		43,020,000.00
A-II-6	44,977,000.00		#######		0.00		0.00		0.00		~~423~~1,~~533~~058,833.4255		0.00		0.00		44,977,000.00
A-II-7	30,825,000.00		~~290~~725,~~268~~671.7690		0.00		0.00		0.00		~~290~~725,~~268~~671.7690		0.00		0.00		30,825,000.00
A-II-8	60,496,000.00		~~569~~1,~~670~~424,176.6665		0.00		0.00		0.00		~~569~~1,~~670~~424,176.6665		0.00		0.00		60,496,000.00
A-II-9	45,242,000.00		~~412~~1,~~456~~031,140.2460		0.00		0.00		0.00		~~412~~1,~~456~~031,140.2460		0.00		0.00		45,242,000.00
A-III-A	194,330,000.00		~~537~~1,~~521~~618,621.3116		213,~~457~~787,~~791~~903.8236		~~152~~421,~~940~~349.9550		214,~~610~~209,~~732~~252.7786		315,~~148~~827,~~254~~874.0802		0.00		0.00		~~191~~180,~~719~~120,~~267~~747.2314
A-III-B1	173,427,000.00		~~466~~1,~~694~~361,256.0694		624,~~973~~214,~~105~~389.1202		~~333~~776,~~304~~830.7735		724,~~306~~991,~~409~~219.8937		726,~~773~~352,~~103~~476.9531		0.00		0.00		~~166~~148,~~120~~435,~~590~~780.1163
A-III-B2	84,078,000.00		~~261~~790,~~771~~622.5921		0.00		0.00		0.00		~~261~~790,~~771~~622.5921		0.00		0.00		84,078,000.00
M-I-1	65,479,000.00		~~616~~1,~~593~~541,484.9280		0.00		0.00		0.00		~~616~~1,~~593~~541,484.9280		0.00		0.00		65,479,000.00
M-I-2	7,275,000.00		68171,~~506~~265.2665		0.00		0.00		0.00		68171,~~506~~265.2665		0.00		0.00		7,275,000.00
B-I	7,276,000.00		68171,~~515~~289.6615		0.00		0.00		0.00		68171,~~515~~289.6615		0.00		0.00		7,276,000.00
M-II	4,763,000.00		44112,~~851~~128.5895		0.00		0.00		0.00		44112,~~851~~128.5895		0.00		0.00		4,763,000.00
B-II	4,762,000.00		44112,~~842~~105.1640		0.00		0.00		0.00		44112,~~842~~105.1640		0.00		0.00		4,762,000.00
M-III	9,512,000.00		79223,~~553~~538.0228		0.00		0.00		0.00		79223,~~553~~538.0228		0.00		0.00		9,512,000.00
B-III	7,134,000.00		59167,~~664~~653.7670		0.00		0.00		0.00		59167,~~664~~653.7670		0.00		0.00		7,134,000.00
CE-I	21,827,003.28		14,~~834~~280,~~683~~597.5504		426.82		133.36		560.18		14,~~835~~281,~~243~~157.7322		0.00		0.00		21,826,443.10
CE-II	14,287,074.02		13,~~322~~104,~~056~~020.5524		38.92		69.88		108.80		13,~~322~~104,~~165~~129.3504		0.00		0.00		14,286,965.22
CE-III	7,135,259.13		26,~~986~~664,~~423~~224.2506		947.70		66.04		1,013.74		26,~~987~~665,~~436~~237.9980		0.00		0.00		7,134,245.39
P-I	100.00		4207,~~069~~487.7392		0.00		0.00		0.00		4207,~~069~~487.7392		0.00		0.00		100.00
P-II	100.00		883,~~262~~339.8454		0.00		0.00		0.00		883,~~262~~339.8454		0.00		0.00		100.00
P-III	100.00		64266,~~349~~489.5744		0.00		0.00		0.00		64266,~~349~~489.5744		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		1640,~~011~~078,~~888~~891.0340		1459,~~343~~839,~~983~~736.9141		38,~~266~~171,~~316~~522.0238		1768,~~610~~011,~~299~~258.9379		33108,~~622~~090,~~187~~150.9619		0.00		0.00		1,~~661~~611,~~786~~385,~~336~~377.5064
Page 4 of 28
Page 4 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 27, 2004 Distribution
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		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-I-1	12.~~69500~~26000%		~~158~~149,~~418~~432,~~126~~425.2978		~~246~~290,~~142~~812.1610		0.00		0.00		0.00		~~246~~290,~~142~~812.1610		~~246~~290,~~142~~812.1610		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	12.~~79500~~36000%		~~104~~99,~~916~~031,~~106~~174.8476		~~172~~201,~~630~~253.7135		0.00		0.00		0.00		~~172~~201,~~630~~253.7135		~~172~~201,~~630~~253.7135		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	12.~~89500~~46000%		~~192~~184,~~381~~671,~~845~~543.1332		~~334~~391,~~183~~195.3089		0.00		0.00		0.00		~~334~~391,~~183~~195.3089		~~334~~391,~~183~~195.3089		0.00
A-III-B1	12.~~84500~~41000%		~~171~~153,~~640~~763,~~075~~246.5479		~~290~~319,~~286~~101.2845		0.00		0.00		0.00		~~290~~319,~~286~~101.2845		~~292~~319,~~309~~101.6045		0.00
A-III-B2	2.~~11500~~68000%		84,078,000.00		~~163~~194,~~006~~033.2234		0.00		0.00		0.00		~~163~~194,~~006~~033.2234		~~165~~194,~~458~~033.4934		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~~56537%		9,512,000.00		4445,~~886~~585.4530		0.00		0.00		0.00		4445,~~886~~585.4530		4850,~~959~~619.0669		0.00
B-III	5.~~14792~~56537%		7,134,000.00		3334,~~664~~188.8498		0.00		0.00		0.00		3334,~~664~~188.8498		3637,~~719~~964.2977		0.00
CE-I	4742.~~34482~~45472%		21,826,443.10		~~861~~772,~~140~~196.8927		0.00		0.00		0.00		~~861~~772,~~140~~196.8927		~~861~~772,~~140~~196.8927		0.00
CE-II	5247.~~45671~~39283%		14,286,965.22		~~624~~564,~~539~~249.3172		0.00		0.00		0.00		~~624~~564,~~539~~249.3172		~~624~~564,~~539~~249.3172		0.00
CE-III	~~221~~187.~~08768~~59181%		7,134,245.39		1,~~314~~115,~~411~~271.4566		0.00		0.00		0.00		1,~~314~~115,~~411~~271.4566		1,~~314~~115,~~411~~271.4566		0.00
P-I	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		4116,~~069~~586.7395		0.00
P-II	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		429,~~956~~529.9870		0.00
P-III	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		53112,~~378~~800.9932		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~~630,~~269~~811,~~107~~344.5136		7,~~941~~784,~~389~~385.1459		0.00		0.00		0.00		7,~~941~~784,~~389~~385.1459		8,~~015~~052,~~397~~112.4974		0.00
Page 5 of 28
Page 5 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 27, 2004 Distribution
Collection Account Report
SUMMARY
								Group 3		Group 2		Group 1		Total
Principal Collections								69,~~182~~878,~~063~~262.3334		13,~~208~~043,~~720~~420.2533		26,~~091~~504,~~987~~284.4305		919,~~482~~425,~~771~~966.0172
Principal Withrawals								0.00		0.00		0.00		0.00
Principal Other Accounts								0.00		0.00		0.00		0.00
TOTAL NET PRINCIPAL								69,~~182~~878,~~063~~262.3334		13,~~208~~043,~~720~~420.2533		26,~~091~~504,~~987~~284.4305		919,~~482~~425,~~771~~966.0172
Interest Collections								2,~~282~~191,~~781~~629.9100		2,~~396~~362,~~958~~558.6983		3,~~582~~539,~~427~~084.9683		8,~~262~~093,~~168~~272.5666
Interest Withdrawals								-0.00		-0.00		-0.00		-0.00
Interest Other Accounts								53112,~~378~~800.9932		429,~~956~~529.9870		4116,~~069~~586.7395		62258,~~405~~916.7097
Interest Fees								-9083,~~740~~442.7120		-7168,~~593~~860.1726		-~~146~~147,~~842~~774.8843		-~~309~~300,~~176~~076.7689
TOTAL NET INTEREST								2,~~245~~220,~~420~~987.1912		2,~~330~~323,~~322~~228.5027		3,~~439~~507,~~654~~897.8035		8,~~015~~052,~~397~~112.4974
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION								812,~~427~~099,~~483~~249.5246		35,~~539~~366,~~042~~648.7560		510,~~531~~012,~~642~~181.2340		1727,~~498~~478,~~168~~079.5046
PRINCIPAL - COLLECTIONS
									Group 3		Group 2		Group 1		Total
Scheduled Principal Received									~~242~~233,~~942~~622.2662		~~544~~546,~~594~~829.8430		~~849~~850,~~186~~843.6414		1,~~636~~631,~~723~~295.7406
Curtailments									23120,~~380~~605.7318		49144,~~545~~596.7992		7084,~~206~~143.5442		~~143~~349,~~133~~345.0652
Prepayments In Full									59,~~915~~524,~~740~~034.3454		~~614~~2,~~579~~351,994.6211		15,~~172~~569,~~594~~297.2549		717,~~702~~445,~~914~~326.2114
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~~204,~~910~~837.1804		-~~445~~454,~~532~~933.0921		-~~706~~702,~~844~~565.1806		-1,~~361~~362,~~286~~335.4531
Realized Losses									-0.00		-0.00		-0.00		-0.00
Advanced Principal									~~208~~204,~~910~~837.1804		~~445~~454,~~532~~933.0921		~~706~~702,~~844~~565.1806		1,~~361~~362,~~286~~335.4531
TOTAL PRINCIPAL COLLECTED									69,~~182~~878,~~063~~262.3334		13,~~208~~043,~~720~~420.2533		26,~~091~~504,~~987~~284.4305		919,~~482~~425,~~771~~966.0172
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
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
Page 6 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 27, 2004 Distribution
INTEREST - COLLECTIONS
								Group 3		Group 2		Group 1		Total
Scheduled Interest								2,~~445~~347,~~614~~848.2296		2,~~513~~479,~~484~~404.6012		3,~~759~~711,~~251~~364.1524		8,~~718~~538,~~349~~617.9731
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								-1228,~~927~~470.7924		-24,~~149~~007.1820		-114,~~166~~438.0093		-1646,~~242~~916.9738
Delinquent Interest								-21,~~038~~985,~~026~~536.6284		-2,~~064~~072,~~652~~526.4785		-3,~~158~~075,~~059~~851.2269		-7,~~260~~133,~~738~~915.3037
Compensating Interest								1228,~~927~~470.7924		24,~~149~~007.1820		114,~~166~~438.0093		1646,~~242~~916.9738
Civil Relief Act Shortfalls								-0.00		-0.00		-0.00		-0.00
Interest Advanced								1,~~875~~829,~~194~~316.3088		1,~~948~~955,~~126~~681.5655		2,~~981~~903,~~236~~572.0228		6,~~804~~688,~~556~~570.8872
TOTAL INTEREST COLLECTED								2,~~282~~191,~~781~~629.9100		2,~~396~~362,~~958~~558.6983		3,~~582~~539,~~427~~084.9683		8,~~262~~093,~~168~~272.5666
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
								Group 3		Group 2		Group 1		Total
Prepayment Charges								53112,~~378~~800.9932		429,~~956~~529.9870		4116,~~069~~586.7395		62258,~~405~~916.7097
TOTAL INTEREST OTHER ACCOUNTS								53112,~~378~~800.9932		429,~~956~~529.9870		4116,~~069~~586.7395		62258,~~405~~916.7097
INTEREST - FEES
								Group 3		Group 2		Group 1		Total
Current Servicing Fees								3329,~~784~~735.4652		2523,~~484~~352.6803		3436,~~343~~266.3734		9389,~~612~~353.5288
Trustee Fees								~~943~~892.7659		~~950~~939.7801		1,~~448~~430.0003		3,~~342~~261.5462
Insurance Fees-Class M-I-1/Gr.II Class A/Gr.III Class A								5652,~~012~~814.4910		4544,~~157~~569.7122		43,652.67		~~144~~141,~~822~~035.8799
Guaranty Fees - Group I Class A Certs												6766,~~398~~425.8439		6766,~~398~~425.8439
TOTAL INTEREST FEES								9083,~~740~~442.7120		7168,~~593~~860.1726		~~146~~147,~~842~~774.8843		~~309~~300,~~176~~076.7689
Page 7 of 28
Page 7 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 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
								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~~450000%		5.~~020000~~100000%		14.~~110000~~380000%		89.~~990000~~270000%
Page 8 of 28
Page 8 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 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								21,~~041~~952		2,~~113~~090		3,~~963~~930		87,~~117~~972
Prefunding								0		0		0		0
Scheduled Paid Offs								-0		-0		-0		-0
Full Voluntary Prepayments								-1737		-412		-630		-2779
Repurchases								-0		-0		-0		-0
Liquidations								-0		-0		-0		-0
Current								21,~~024~~915		2,~~109~~078		3,~~957~~900		87,~~090~~893
Principal Balance:
Original								475,616,359.13		476,232,174.02		727,548,103.28		1,679,396,636.43
Prior								~~471~~446,~~880~~293,~~266~~135.0650		~~475~~469,~~389~~504,~~172~~239.0698		~~723~~715,~~999~~013,~~669~~968.3988		1,~~671~~630,~~269~~811,~~107~~344.5136
Prefunding								0.00		0.00		0.00		0.00
Scheduled Principal								-~~242~~233,~~942~~622.2662		-~~544~~546,~~594~~829.8430		-~~849~~850,~~186~~843.6414		-1,~~636~~631,~~723~~295.7406
Partial Prepayments								-23120,~~380~~605.7318		-49144,~~545~~596.7992		-7084,~~206~~143.5442		-~~143~~349,~~133~~345.0652
Full Voluntary Prepayments								-59,~~915~~524,~~740~~034.3454		-~~614~~2,~~579~~351,994.6211		-15,~~172~~569,~~594~~297.2549		-717,~~702~~445,~~914~~326.2114
Repurchases								-0.00		-0.00		-0.00		-0.00
Liquidations								-0.00		-0.00		-0.00		-0.00
Current								~~465~~436,~~698~~414,~~202~~873.7316		~~474~~466,~~180~~460,~~451~~819.8165		~~721~~708,~~907~~509,~~681~~684.9683		1,~~661~~611,~~786~~385,~~336~~377.5064
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 9 of 28
Page 9 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 27, 2004 Distribution
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~~28739%		6.~~34651~~34274%		6.~~23054~~23079%		6.~~25323~~27855%
Weighted Average Coupon Current								6.~~21924~~31293%		6.~~34466~~33708%		6.~~23081~~22874%		6.~~25993~~28297%
Weighted Average Months to Maturity Original								348		343		342		344
Weighted Average Months to Maturity Prior								~~348~~346		~~343~~340		~~342~~339		~~344~~341
Weighted Average Months to Maturity Current								~~347~~345		~~341~~339		~~341~~338		~~343~~340
Weighted Avg Remaining Amortization Term Original								348		343		342		344
Weighted Avg Remaining Amortization Term Prior								~~348~~346		~~343~~340		~~342~~339		~~344~~341
Weighted Avg Remaining Amortization Term Current								~~347~~345		~~341~~339		~~341~~338		~~343~~340
Weighted Average Seasoning Original								1.45		1.54		1.50		1.50
Weighted Average Seasoning Prior								14.4544		14.54		14.50		14.5049
Weighted Average Seasoning Current								25.4544		25.54		25.50		25.5049
Page 10 of 28
Page 10 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 27, 2004 Distribution
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~~17872%		0.00000%		0.00000%		5.~~16715~~17872%
Weighted Average Margin Current								5.~~17106~~18721%		0.00000%		0.00000%		5.~~17106~~18721%
Weighted Average Max Rate Original								13.25986%		0.00000%		0.00000%		13.25986%
Weighted Average Max Rate Prior								13.~~25986~~26704%		0.00000%		0.00000%		13.~~25986~~26704%
Weighted Average Max Rate Current								13.~~26200~~26944%		0.00000%		0.00000%		13.~~26200~~26944%
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~~74683%		0.00000%		0.00000%		1.~~75782~~74683%
Weighted Average Cap Up Current								1.~~75439~~74049%		0.00000%		0.00000%		1.~~75439~~74049%
Weighted Average Cap Down Original								1.75782%		0.00000%		0.00000%		1.75782%
Weighted Average Cap Down Prior								1.~~75782~~74683%		0.00000%		0.00000%		1.~~75782~~74683%
Weighted Average Cap Down Current								1.~~75439~~74049%		0.00000%		0.00000%		1.~~75439~~74049%
SERVICING FEES & ADVANCES
									Group 3		Group 2		Group 1		Total
Current Servicing Fees								3329,~~784~~735.4652		2523,~~484~~352.6803		3436,~~343~~266.3734		9389,~~612~~353.5288
Delinquent Servicing Fees								~~162~~156,~~832~~219.3196		116,~~525~~845.9129		~~176~~172,~~823~~279.2040		~~456~~445,~~181~~344.4265
TOTAL SERVICING FEES								~~196~~185,~~616~~955.7848		~~142~~140,~~010~~197.5932		~~211~~208,~~166~~545.5774		~~549~~534,~~793~~698.9454
Total Servicing Fees								~~196~~185,~~616~~955.7848		~~142~~140,~~010~~197.5932		~~211~~208,~~166~~545.5774		~~549~~534,~~793~~698.9454
Compensating Interest								-1228,~~927~~470.7924		-24,~~149~~007.1820		-114,~~166~~438.0093		-1646,~~242~~916.9738
Delinquent Servicing Fees								-~~162~~156,~~832~~219.3196		-116,~~525~~845.9129		-~~176~~172,~~823~~279.2040		-~~456~~445,~~181~~344.4265
COLLECTED SERVICING FEES								201,~~856~~265.6828		2319,~~335~~344.5082		3321,~~177~~827.3641		7742,~~369~~437.5551
Total Advaced Interest								1,~~875~~829,~~194~~316.3088		1,~~948~~955,~~126~~681.5655		2,~~981~~903,~~236~~572.0228		6,~~804~~688,~~556~~570.8872
Total Advaced Principal								~~208~~204,~~910~~837.1804		~~445~~454,~~532~~933.0921		~~706~~702,~~844~~565.1806		1,~~361~~362,~~286~~335.4531
Aggregate Advances with respect to this Distribution								2,~~084~~034,~~104~~153.4892		2,~~393~~410,~~658~~614.6576		3,~~688~~606,~~080~~137.2034		6,~~081~~016,~~738~~752.8511
ADDITIONAL COLLATERAL INFORMATION
								Group 3		Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)								1228,~~927~~470.7924		24,~~149~~007.1820		114,~~166~~438.0093		1646,~~242~~916.9738
Compensating Interest								-1228,~~927~~470.7924		-24,~~149~~007.1820		-114,~~166~~438.0093		-1646,~~242~~916.9738
Net Prepayment Interest Shortfall (PPIS)								0.00		0.00		0.00		0.00
Ending Pool Stated Principal Balance								~~465~~436,~~698~~414,~~202~~873.7316		~~474~~466,~~180~~460,~~451~~819.8165		~~721~~708,~~907~~509,~~681~~684.9683		1,~~661~~611,~~786~~385,~~336~~377.5064
LIBOR for the Current Period														12.~~615000~~180000%
LIBOR for the Next Period														12.~~840000~~417500%
Page 11 of 28
Page 11 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 27, 2004 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				3212,~~871~~329,999.0715		02,938,397.0050		0465,680.0099		3215,~~871~~734,077.0764
			% Balance				0.0077%		0.0018%		0.0003%		0.0098%
			# Loans				180		018		06		1104
			% # Loans				01.01%		0.0023%		0.0008%		01.0132%
	FORECLOSURE		Balance		0.00		0.00		01,868,207.0079		01,316,845.0060		03,185,053.0039
			% Balance		0.00%		0.00%		0.0012%		0.0008%		0.0020%
			# Loans		0		0		011		06		017
			% # Loans		0.00%		0.00%		0.0014%		0.0008%		0.0022%
	BANKRUPTCY		Balance		82959,~~708~~635.2403		0149,511.0001		0.00		0167,355.0026		821,~~708~~276,501.2430
			% Balance		0.0006%		0.0001%		0.00%		0.0001%		0.0008%
			# Loans		110		02		0		02		114
			% # Loans		0.0113%		0.0003%		0.00%		0.0003%		0.0118%
	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		82959,~~708~~635.2403		3212,~~871~~479,510.0716		04,806,605.0029		01,949,881.0085		~~115~~20,~~579~~195,632.3133
			% Balance		0.0006%		0.0077%		0.0030%		0.0012%		01.0125%
			# Loans		110		182		029		014		2135
			% # Loans		0.0113%		01.0104%		0.0037%		0.0018%		01.0271%
Page 12 of 28
Page 12 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 27, 2004 Distribution
	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				05,524,569.0034		0138,582.0050		0112,075.0020		05,775,227.0004
			% Balance				0.0078%		0.0002%		0.0002%		0.0082%
			# Loans				036		01		01		038
			% # Loans				0.0092%		0.0003%		0.0003%		0.0097%
	FORECLOSURE		Balance		0.00		0.00		01,346,099.0057		0967,988.0053		02,314,088.0010
			% Balance		0.00%		0.00%		0.0019%		0.0014%		0.0033%
			# Loans		0		0		08		05		013
			% # Loans		0.00%		0.00%		0.0021%		0.0013%		0.0033%
	BANKRUPTCY		Balance		0898,518.0007		061,816.0023		0.00		084,787.0024		01,045,121.0054
			% Balance		0.0013%		0.0001%		0.00%		0.0001%		0.0015%
			# Loans		08		01		0		01		010
			% # Loans		0.0021%		0.0003%		0.00%		0.0003%		0.0026%
	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		0898,518.0007		05,586,385.0057		01,484,682.0007		01,164,850.0097		09,134,436.0068
			% Balance		0.0013%		0.0079%		0.0021%		0.0016%		01.0029%
			# Loans		08		037		09		07		061
			% # Loans		0.0021%		0.0095%		0.0023%		0.0018%		01.0056%
Page 13 of 28
Page 13 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 27, 2004 Distribution
	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				321,~~871~~897,961.0786		0516,349.0009		070,119.0079		322,~~871~~484,430.0774
			% Balance				0.0141%		0.0011%		0.0002%		0.0153%
			# Loans				121		04		02		127
			% # Loans				01.0501%		0.0019%		0.0010%		01.0530%
	FORECLOSURE		Balance		0.00		0.00		0522,108.0022		0348,857.0007		0870,965.0029
			% Balance		0.00%		0.00%		0.0011%		0.0007%		0.0019%
			# Loans		0		0		03		01		04
			% # Loans		0.00%		0.00%		0.0014%		0.0005%		0.0019%
	BANKRUPTCY		Balance		8261,~~708~~116.2496		087,694.0078		0.00		082,568.0002		82231,~~708~~379.2476
			% Balance		0.0201%		0.0002%		0.00%		0.0002%		0.0205%
			# Loans		12		01		0		01		14
			% # Loans		0.0510%		0.0005%		0.00%		0.0005%		0.0519%
	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		8261,~~708~~116.2496		321,~~871~~985,656.0764		01,038,457.0031		0501,544.0088		~~115~~3,~~579~~586,775.3179
			% Balance		0.0201%		0.0143%		0.0022%		0.0011%		0.0277%
			# Loans		12		122		07		04		235
			% # Loans		0.0510%		01.0506%		0.0034%		0.0019%		01.0968%
Page 14 of 28
Page 14 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 27, 2004 Distribution
	GROUP 3
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				04,907,467.0095		02,283,465.0091		0283,486.00		07,474,419.0086
			% Balance				01.0012%		0.0052%		0.0006%		01.0071%
			# Loans				023		013		03		039
			% # Loans				01.0020%		0.0068%		0.0016%		02.0004%
	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		04,907,467.0095		02,283,465.0091		0283,486.00		07,474,419.0086
			% Balance		0.00%		01.0012%		0.0052%		0.0006%		01.0071%
			# Loans		0		023		013		03		039
			% # Loans		0.00%		01.0020%		0.0068%		0.0016%		02.0004%
Page 15 of 28
Page 15 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 27, 2004 Distribution
ADDITIONAL DELINQUENCY REPORTING
							# of Accounts			Principal Balance			% of Total
30-59 Days Delinquent								182		$3212,~~871~~479,510.0716				0.0077%
60-89 Days Delinquent								029		$04,806,605.0029				0.0030%
90 or more Days Delinquent								014		$01,949,881.0085				0.0012%
Aggregate								1125		$3219,~~871~~235,997.0730				01.0019%
The above statistics include Mortgage Loans in foreclosure but exclude REO properties
							# of Accounts			Principal Balance			% of Total
Loans in foreclosure proceedings							017			$03,185,053.0039				0.0020%
Loans in bankruptcy proceedings								114		$821,~~708~~276,501.2430				0.0108%
REO Properties							0			$0.00				0.00%
Delinquency
Category							Loan Count			Stated Balance			% of Total
0							87,~~089~~768			$1,~~661~~592,~~753~~149,~~465~~380.4334				~~100~~98.0081%
30							182			$3212,~~871~~479,510.0716				0.0077%
60							018			$02,938,397.0050				0.0018%
90							08
										$0.00				0.00%
										$633,036.25				0.04%
FC							017			$03,185,053.0039				0.0020%
REO							0			$0.00				0.00%
Total							87,~~090~~893			$1,~~661~~611,~~786~~385,~~336~~377.5064				100.00%
*The above amounts include Bankruptcies. Total Bankruptcies for the period were:
BK								114		$821,~~708~~276,501.2430				0.0108%
Page 16 of 28
Page 16 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 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
TOTAL
Page 17 of 28
Page 17 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 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
1340170 1
Page 18 of 28
			271,200.00		269,088.29		01-Jul-2004		7.400%		CA - 80.00%		360		01-Mar-2004
1366713 1			292,000.00		290,006.59		01-May-2004		6.900%		NY - 80.00%		360		01-May-2004
1506262 1			300,000.00		298,719.06		01-Aug-2004		6.850%		CA - 80.00%		360		01-Aug-2004
1544920 1			78,200.00		77,925.98		01-Aug-2004		7.850%		AZ - 78.20%		360		01-Aug-2004
1546739 1			55,200.00		54,947.82		01-Jul-2004		7.450%		OK - 85.58%		360		01-Jul-2004
1560748 1			221,000.00		220,387.27		01-Aug-2004		9.000%		WI - 84.35%		360		01-Aug-2004
1563810 1			256,000.00		254,407.21		01-Jul-2004		5.850%		CA - 80.00%		360		01-Jul-2004
1579088 1			273,000.00		271,082.85		01-Aug-2004		5.200%		NJ - 79.13%		360		01-Jul-2004
1603429 1			142,500.00		141,894.49		01-Aug-2004		6.875%		MI - 95.00%		360		#######
1623045 1			100,130.00		99,670.18		01-Aug-2004		7.750%		AZ - 62.00%		360		01-Aug-2004
1623952 1			101,160.00		100,758.17		01-Aug-2004		8.150%		AZ - 90.00%		360		01-Jul-2004
1633135 1			137,000.00		135,661.57		01-Aug-2004		6.950%		MA - 61.71%		240		01-Aug-2004
1633157 1			100,000.00		99,538.62		01-Jul-2004		6.450%		OH - 80.00%		360		01-Aug-2004
1563941 2			63,750.00		63,239.14		01-Aug-2004		8.575%		TX - 75.00%		240		01-Aug-2004
1593791 2			298,375.00		297,360.50		01-Aug-2004		8.000%		NY - 77.50%		360		01-Aug-2004
1641097 2			162,250.00		161,508.58		01-Aug-2004		6.500%		CT - 84.95%		360		01-Aug-2004
1674764 2			350,000.00		348,857.07		01-Jul-2004		8.200%		NY - 70.00%		360		01-Aug-2004
TOTAL			3,201,765.00		3,185,053.39
Page 18 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 27, 2004 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
									Group 3		Group 2		Group 1		Total
Current
Number of Paid in Full Loans								1737		412		630		2779
Number of Repurchased Loans								0		0		0		0
Total Number of Loans Prepaid in Full								1737		412		630		2779
Curtailments Amount								23120,~~380~~605.7318		49144,~~545~~596.7992		7084,~~206~~143.5442		~~143~~349,~~133~~345.0652
Paid in Full Balance								59,~~915~~524,~~740~~034.3454		~~614~~2,~~579~~351,994.6211		15,~~172~~569,~~594~~297.2549		717,~~702~~445,~~914~~326.2114
Repurchased Loans Balance								0.00		0.00		0.00		0.00
Total Prepayment Amount								59,~~939~~644,~~121~~639.0772		~~664~~2,~~125~~496,591.4103		15,~~242~~653,~~800~~440.7991		717,~~846~~794,~~047~~671.2766
Cumulative
Number of Paid in Full Loans								31140		637		1774		54251
Number of Repurchased Loans								0		0		0		0
Total Number of Loans Prepaid in Full								31140		637		1774		54251
Paid in Full Balance								937,~~377~~725,~~107~~652.2975		~~824~~6,~~266~~536,048.7560		314,~~731~~353,~~164~~403.0044		1358,~~932~~615,~~538~~104.0479
Repurchased Loans Balance								0.00		0.00		0.00		0.00
Curtailments Amount								54277,~~740~~590.3634		~~141~~509,~~430~~928.1851		~~215~~437,~~278~~115.3478		~~411~~1,~~448~~224,634.8863
Total Prepayment Amount								938,~~431~~003,~~847~~243.6509		~~965~~7,~~696~~045,977.9311		314,~~946~~790,~~442~~519.3422		1459,~~343~~839,~~986~~739.9242
Page 19 of 28
Page 19 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 27, 2004 Distribution
VOLUNTARY PREPAYMENTS RATES
									Group 3		Group 2		Group 1		Total
SMM								12.2616%		0.1453%		0.1779%		01.4709%
3 Months Avg SMM								12.0009%		0.1043%		0.2750%		0.4392%
12 Months Avg SMM								1.0065%		0.1030%		0.2741%		0.4373%
Avg SMM Since Cut-off								1.0065%		0.1030%		0.2741%		0.4373%
CPR								1423.1107%		16.6720%		29.0410%		512.5035%
3 Months Avg CPR								1122.3340%		15.2104%		35.2289%		510.0253%
12 Months Avg CPR								1118.3315%		13.2153%		34.2283%		58.0237%
Avg CPR Since Cut-off								1118.3315%		13.2153%		34.2283%		58.0237%
PSA								2,~~883~~121.1729%		~~328~~560.1522%		~~408~~826.6188%		1,~~101~~123.0264%
3 Months Avg PSA Approximation								2,~~907~~521.4180%		~~297~~555.6571%		~~803~~654.9748%		1,~~258~~171.3550%
12 Months Avg PSA Approximation								2,~~907~~634.4165%		~~297~~498.6583%		~~803~~689.9793%		1,~~258~~196.3598%
Avg PSA Since Cut-off Approximation								2,~~907~~634.4165%		~~297~~498.6583%		~~803~~689.9793%		1,~~258~~196.3598%
Page 20 of 28
Page 20 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 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))
	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
Page 21 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 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	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
1318217 3			285,250.00		284,072.56			04-Nov-2004		5.850%		CA - 80.00%		Paid Off - 360		08/01/2004
1471848 3			545,700.00		545,700.00			13-Aug-2004		4.625%		CA - 85.00%		Paid Off - 300		01-May-2004
1397502 2			158,000.00		157,188.07			18-Nov-2004		7.650%		NJ - 77.07%		Paid Off - 360		05/01/2004
1485945 1			180,000.00		179,646.15			18-Aug-2004		8.150%		IL - 80.00%		Paid Off - 360		01-Jun-2004
1443988 3			201,450.00		200,662.69			22-Nov-2004		8.230%		CA - 85.00%		Paid Off - 360		06/01/2004
1518727 3			457,500.00		457,252.69			17-Aug-2004		9.050%		CO - 75.00%		Paid Off - 360		01-Aug-2004
1457454 3			400,000.00		398,637.57			18-Nov-2004		6.850%		NY - 80.00%		Paid Off - 360		08/01/2004
1522850 3			170,000.00		169,679.52			26-Aug-2004		6.300%		MA - 70.83%		Paid Off - 360		01-Jul-2004
1467647 3			169,000.00		168,964.66			18-Nov-2004		5.250%		CO - 62.59%		Paid Off - 300		05/01/2004
1568186 3			107,920.00		107,920.00			16-Aug-2004		6.600%		WA - 80.00%		Paid Off - 360		01-Jul-2004
1510532 3			147,000.00		146,931.61			09-Nov-2004		5.250%		OR - 77.78%		Paid Off - 300		06/01/2004
1570127 3			480,800.00		480,800.00			05-Aug-2004		4.650%		CA - 71.23%		Paid Off - 300		01-Jul-2004
1523658 3			250,627.00		249,573.99			30-Nov-2004		6.000%		NV - 80.00%		Paid Off - 360		08/01/2004
1576050 3			295,952.00		294,497.78			25-Aug-2004		5.990%		CA - 80.00%		Paid Off - 360		01-Jul-2004
1539847 3			339,150.00		339,085.43			26-Nov-2004		5.250%		CA - 85.00%		Paid Off - 300		07/01/2004
1577654 2			414,940.00		414,632.05			06-Aug-2004		7.500%		CA - 80.00%		Paid Off - 360		01-Aug-2004
1547813 2			333,000.00		330,179.57			30-Nov-2004		6.250%		NJ - 78.35%		Paid Off - 240		08/01/2004
1585033 3			185,600.00		185,600.00			24-Aug-2004		6.800%		CA - 76.07%		Paid Off - 360		01-Jul-2004
1550916 2			389,000.00		387,568.14			17-Nov-2004		6.450%		MD - 77.34%		Paid Off - 360		08/01/2004
1588178 3			520,000.00		520,000.00			10-Aug-2004		6.800%		WA - 80.00%		Paid Off - 360		01-Jul-2004
1552943 1			102,000.00		101,649.15			08-Nov-2004		6.800%		FL - 85.00%		Paid Off - 360		08/01/2004
1590772 3			170,000.00		169,846.31			11-Aug-2004		6.500%		CA - 64.89%		Paid Off - 360		01-Aug-2004
1556139 3			254,000.00		252,144.85			24-Nov-2004		4.990%		CA - 84.67%		Paid Off - 360		06/01/2004
1595550 1			401,000.00		400,581.33			30-Aug-2004		5.750%		NY - 63.65%		Paid Off - 360		01-Aug-2004
1557296 1			308,000.00		306,391.87			16-Nov-2004		5.800%		CA - 80.00%		Paid Off - 360		07/01/2004
1599877 2			75,200.00		75,059.63			30-Aug-2004		6.350%		OH - 80.00%		Paid Off - 360		01-Jul-2004
1560258 3			95,200.00		94,844.33			23-Nov-2004		6.850%		MA - 76.16%		Paid Off - 360		08/01/2004
1600375 1			166,500.00		166,173.95			25-Aug-2004		6.100%		CA - 90.00%		Paid Off - 360		01-Jul-2004
1561520 2			340,000.00		338,122.07			18-Nov-2004		5.500%		NY - 80.00%		Paid Off - 360		07/01/2004
1608364 1			50,250.00		50,139.08			20-Aug-2004		5.900%		OH - 75.00%		Paid Off - 240		01-Aug-2004
1563108 1			136,000.00		135,479.77			01-Nov-2004		6.250%		CA - 80.95%		Paid Off - 360		08/01/2004
1615376 3			477,147.00		477,147.00			26-Aug-2004		4.600%		CA - 85.00%		Paid Off - 300		01-Aug-2004
1564081 1			60,000.00		59,192.70			24-Nov-2004		6.350%		GA - 80.00%		Paid Off - 180		08/01/2004
1619995 3			356,000.00		355,624.77			20-Aug-2004		5.700%		PA - 61.91%		Paid Off - 360		01-Aug-2004
1565235 3			190,000.00		189,883.98			30-Nov-2004		5.250%		CA - 79.17%		Paid Off - 300		07/01/2004
1626743 3			467,500.00		467,030.13			05-Aug-2004		5.950%		CA - 85.00%		Paid Off - 360		01-Aug-2004
1567103 1			215,000.00		213,898.38			01-Nov-2004		5.900%		CA - 50.00%		Paid Off - 360		07/01/2004
1638291 1			242,386.94		242,166.87			30-Aug-2004		6.500%		RI - 80.00%		Paid Off - 360		01-Aug-2004
1567614 1			307,000.00		304,870.28			15-Nov-2004		5.750%		CA - 64.63%		Paid Off - 360		07/01/2004
1642276 3			450,000.00		449,669.36			20-Aug-2004		7.550%		CA - 89.11%		Paid Off - 360		01-Aug-2004
1568717 3			209,500.00		209,500.00			12-Nov-2004		6.400%		CA - 55.57%		Paid Off - 360		07/01/2004
1643024 3			224,000.00		223,819.97			27-Aug-2004		7.100%		VA - 80.00%		Paid Off - 360		01-Aug-2004
1570142 3			263,788.00		262,889.00			11-Nov-2004		6.850%		NV - 80.00%		Paid Off - 360		08/01/2004
1643181 2			80,000.00		79,940.62			31-Aug-2004		7.500%		CA - 17.20%		Paid Off - 360		01-Aug-2004
1572918 1			120,000.00		119,536.55			02-Nov-2004		6.200%		PA - 66.67%		Paid Off - 360		08/01/2004
1645824 1			134,000.00		133,886.87			18-Aug-2004		6.850%		CA - 53.60%		Paid Off - 360		01-Aug-2004
1573557 1			320,000.00		317,186.87			19-Nov-2004		5.990%		CA - 80.00%		Paid Off - 240		08/01/2004
1652531 2			45,000.00		44,947.32			25-Aug-2004		10.900%		AZ - 20.00%		Paid Off - 240		01-Aug-2004
1574137 1			138,000.00		137,496.88			26-Nov-2004		6.500%		CA - 64.49%		Paid Off - 360		08/01/2004
1652968 3			300,000.00		299,823.79			20-Aug-2004		8.650%		MD - 80.00%		Paid Off - 360		01-Aug-2004
1575318 1			50,000.00		49,725.86			01-Nov-2004		5.650%		CA - 49.02%		Paid Off - 360		07/01/2004
1659787 3			151,470.00		151,329.02			10-Aug-2004		6.350%		MN - 84.15%		Paid Off - 360		01-Aug-2004
1575607 3			236,250.00		236,250.01			01-Nov-2004		6.600%		CA - 75.00%		Paid Off - 360		07/01/2004
TOTAL			7,708,865.94		7,702,914.21
1575769 1			105,300.00		104,871.83			17-Nov-2004		7.100%		CA - 90.00%		Paid Off - 360		07/01/2004
Page 22 of 28
1576140 3			488,000.00		486,263.26			04-Nov-2004		5.250%		CA - 88.73%		Paid Off - 300		07/01/2004
1577752 3			340,000.00		340,000.00			02-Nov-2004		7.350%		NY - 85.00%		Paid Off - 360		07/01/2004
1581770 3			184,000.00		183,367.14			04-Nov-2004		6.800%		NJ - 80.00%		Paid Off - 360		08/01/2004
1582823 3			224,946.00		224,946.00			30-Nov-2004		6.450%		CO - 80.00%		Paid Off - 360		07/01/2004
1583265 3			356,000.00		356,000.00			19-Nov-2004		6.550%		CA - 80.00%		Paid Off - 360		07/01/2004
1583383 3			356,000.00		356,000.00			30-Nov-2004		6.750%		CA - 80.00%		Paid Off - 360		07/01/2004
1584073 3			361,250.00		359,804.13			01-Nov-2004		5.250%		CA - 85.00%		Paid Off - 300		07/01/2004
1585572 1			186,400.00		185,404.70			02-Nov-2004		5.990%		CA - 80.00%		Paid Off - 360		07/01/2004
1586090 3			256,405.00		255,535.91			02-Nov-2004		6.875%		CT - 95.00%		Paid Off - 360		08/01/2004
Page 22 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 27, 2004 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
1587988 1			135,000.00		134,314.82			24-Nov-2004		5.950%		CA - 50.00%		Paid Off - 360		07/01/2004
1588119 3			251,000.00		251,000.00			02-Nov-2004		6.650%		NV - 72.75%		Paid Off - 360		08/01/2004
1589001 1			145,000.00		144,417.14			01-Nov-2004		5.990%		CA - 64.44%		Paid Off - 360		08/01/2004
1589093 3			125,000.00		124,548.69			22-Nov-2004		6.550%		NJ - 62.50%		Paid Off - 360		08/01/2004
1589109 3			315,000.00		313,905.96			01-Nov-2004		6.750%		NJ - 74.12%		Paid Off - 360		08/01/2004
1589328 1			150,264.00		149,694.68			10-Nov-2004		6.300%		CA - 77.06%		Paid Off - 360		08/01/2004
1589466 1			264,500.00		263,167.66			16-Nov-2004		5.990%		CA - 75.57%		Paid Off - 360		07/01/2004
1589676 1			155,500.00		154,816.39			16-Nov-2004		6.700%		CA - 89.88%		Paid Off - 360		07/01/2004
1593022 1			110,000.00		99,085.70			12-Nov-2004		5.950%		FL - 89.43%		Paid Off - 360		07/01/2004
1593382 1			240,000.00		238,666.43			22-Nov-2004		5.550%		MA - 72.73%		Paid Off - 360		07/01/2004
1598675 2			350,000.00		348,066.84			15-Nov-2004		5.500%		CA - 42.63%		Paid Off - 360		07/01/2004
1600177 3			142,000.00		141,574.47			02-Nov-2004		7.500%		CA - 71.00%		Paid Off - 360		08/01/2004
1602136 1			256,500.00		255,609.12			05-Nov-2004		6.750%		MD - 90.00%		Paid Off - 360		08/01/2004
1603580 1			206,000.00		204,963.35			26-Nov-2004		6.000%		OR - 59.37%		Paid Off - 360		07/01/2004
1604852 3			255,848.00		255,595.90			23-Nov-2004		4.750%		CA - 83.89%		Paid Off - 300		08/01/2004
1606572 2			270,000.00		268,549.96			30-Nov-2004		5.650%		CA - 87.10%		Paid Off - 360		07/01/2004
1608927 1			250,000.00		249,152.60			10-Nov-2004		6.875%		NJ - 63.13%		Paid Off - 360		08/01/2004
1611500 1			232,000.00		230,934.06			16-Nov-2004		6.250%		CO - 64.44%		Paid Off - 360		08/01/2004
1612205 1			269,450.00		268,316.58			24-Nov-2004		5.750%		CA - 85.00%		Paid Off - 360		08/01/2004
1620035 1			232,000.00		230,999.71			17-Nov-2004		6.800%		CA - 80.00%		Paid Off - 360		07/01/2004
1620188 3			431,100.00		429,919.48			01-Nov-2004		7.950%		CA - 90.00%		Paid Off - 360		08/01/2004
1620946 1			184,000.00		183,017.20			26-Nov-2004		5.990%		CA - 81.78%		Paid Off - 360		07/01/2004
1621378 1			272,000.00		271,224.60			22-Nov-2004		7.750%		CA - 80.00%		Paid Off - 360		08/01/2004
1622780 1			214,000.00		213,425.66			19-Nov-2004		8.050%		CA - 79.26%		Paid Off - 360		08/01/2004
1623032 1			115,000.00		114,580.76			23-Nov-2004		6.500%		NV - 76.67%		Paid Off - 360		08/01/2004
1623524 2			161,000.00		158,145.25			24-Nov-2004		5.750%		CA - 67.08%		Paid Off - 180		07/01/2004
1625746 3			315,000.00		314,372.80			10-Nov-2004		9.500%		CA - 70.00%		Paid Off - 360		08/01/2004
1632362 2			73,500.00		72,930.65			24-Nov-2004		7.000%		FL - 77.37%		Paid Off - 240		08/01/2004
1635867 3			164,000.00		163,441.39			29-Nov-2004		6.850%		WA - 80.00%		Paid Off - 360		08/01/2004
1635878 2			41,000.00		40,817.74			29-Nov-2004		11.400%		WA - 20.00%		Paid Off - 240		08/01/2004
1637257 1			127,500.00		127,206.19			24-Nov-2004		8.800%		TN - 83.88%		Paid Off - 360		08/01/2004
1637656 3			109,800.00		109,391.91			26-Nov-2004		6.400%		NJ - 90.00%		Paid Off - 360		08/01/2004
1639184 3			117,000.00		116,565.14			09-Nov-2004		6.400%		CA - 65.00%		Paid Off - 360		08/01/2004
1640620 3			187,000.00		186,341.60			24-Nov-2004		6.680%		CA - 85.00%		Paid Off - 360		08/01/2004
1641472 3			318,750.00		317,455.91			24-Nov-2004		6.200%		MD - 85.00%		Paid Off - 360		08/01/2004
1643260 2			36,464.00		36,284.63			22-Nov-2004		10.650%		CA - 20.00%		Paid Off - 240		08/01/2004
1645609 3			219,000.00		218,178.21			24-Nov-2004		6.350%		CA - 59.19%		Paid Off - 360		08/01/2004
1651157 2			91,000.00		89,826.52			01-Nov-2004		6.850%		CA - 70.00%		Paid Off - 180		08/01/2004
Page 23 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
2004-A
December 27, 2004 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
1651228 2			124,600.00		124,314.67			22-Nov-2004		9.850%		CA - 20.00%		Paid Off - 360		08/01/2004
1654187 3			306,000.00		305,132.99			26-Nov-2004		8.400%		IL - 90.00%		Paid Off - 360		08/01/2004
1655275 3			400,000.00		398,440.38			01-Nov-2004		6.150%		CA - 80.00%		Paid Off - 360		08/01/2004
1668419 3			283,500.00		282,812.59			02-Nov-2004		8.550%		CA - 90.00%		Paid Off - 360		08/01/2004
TOTAL			17,521,792.00		17,445,326.14
Page 24 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
2004-A
December 27, 2004 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
									Group 3		Group 2		Group 1		Total
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
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
Page 25 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 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
Page 26 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 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
Page 27 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 27, 2004 Distribution
Realized Loss Detail Report
Loan Number			~~Original~~Current		~~Prior~~State &				~~Current~~Prior		~~State &~~Realized				Cumulative
														First
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized
&			Principal		Principal		Realized		Note		LTV at		Original		Payment
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
Loan Group			Balance		Balance		Loss/(Gain)		Rate		Origination		Term		Date
SPACE INTENTIONALLY LEFT BLANK
TOTAL
Page 26 of 28
Page 28 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 27, 2004 Distribution
Triggers and Adj. Cert. Report
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
								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
Page 29 of 30
New Century Home Equity Loan Trust 2004-A
Asset Backed Pass-Through Certificates
REMIC 2004-A
2004-A
September 27, 2004 Distribution
December 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							12.9250%			$0.00		$0.00
			A-I-2							3.93%			$0.00		$0.00
			A-I-3							4.42%			$0.00		$0.00
			A-I-4							4.80%			$0.00		$0.00
			A-I-5							5.17%			$0.00		$0.00
			A-I-6							5.64%			$0.00		$0.00
			A-I-7							5.65%			$0.00		$0.00
			A-I-8							5.65%			$0.00		$0.00
			A-I-9							5.45%			$0.00		$0.00
			A-II-1							2.0260%			$0.00		$0.00
			A-II-2							3.93%			$0.00		$0.00
			A-II-3							4.45%			$0.00		$0.00
			A-II-4							4.86%			$0.00		$0.00
			A-II-5							5.25%			$0.00		$0.00
			A-II-6							5.65%			$0.00		$0.00
			A-II-7							5.65%			$0.00		$0.00
			A-II-8							5.65%			$0.00		$0.00
			A-II-9							5.47%			$0.00		$0.00
			A-III-A							2.1270%			$0.00		$0.00
			A-III-B1							2.0765%			$0.00		$0.00
			A-III-B2							2.3492%			$0.00		$0.00
			M-I-1							5.65%			$0.00		$0.00
			M-I-2							5.65%			$0.00		$0.00
			B-I							5.65%			$0.00		$0.00
			M-II							5.65%			$0.00		$0.00
			B-II							5.65%			$0.00		$0.00
			M-III							56.8442%			$0.00		#######
			B-III							56.8442%			$0.00		#######
Page 28 of 28
Page 30 of 30

Filing Compare · NEW CENTURY HOME EQUITY LOAN TRUST, SERIES 2004-A