
                                      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):

                Argent Securities Inc. (as Depositor under the Pooling
         and Servicing Agreement, dated as October 1, 2004, providing for the
          issuance of Asset-Backed Pass-Through Certificates, Series 2004-W11)
                 (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-112237-04                         77-0599834
          (Commission File Number)        (I.R.S. Employer Identification No.)


          1100 TOWN & COUNTRY ROAD, SUITE 1100
          ORANGE, CALIFORNIA                              92868
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (714) 541-9960


(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 Argent Mortgage Securities
                                  Inc., Registrant


          Date:  Dec 28, 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.



Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution

				External Parties					Table of Contents

												Page
				Seller								Page
				Seller					1. Certificate Payment Report					2
				Ameriquest Mortgage Corp					1. Certificate Payment Report					2
				Ameriquest Mortgage Corp					2. Collection Account Report					6
									2. Collection Account Report					6
									3. Credit Enhancement Report					8
									4. Collateral Report					9
				Certificate Insurer(s)					5. Delinquency Report					12
				Certificate Insurer(s)					5. Delinquency Report					12
									6. REO Report					15

									7. Foreclosure Report					16
									8. Prepayment Report					17
									9. Prepayment Detail Report					20
									9. Prepayment Detail Report					20
									10. Realized Loss Report					22
									11. Realized Loss Detail Report					25
				Servicer(s)					11. Realized Loss Detail Report					25
				Servicer(s)					12. Triggers and Adj. Cert. Report					26
				Ameriquest Mortgage Corp					12. Triggers and Adj. Cert. Report					26
				Ameriquest Mortgage Corp					13. Additional Certificate Report					27
									13. Additional Certificate Report					27


				Underwriter(s)
				Barclays Capital
				BNP Paribas
				RBS Greenwich Capital

									Total Number of Pages					27
									Total Number of Pages

				Dates					Contacts

				Cut-Off Date:		October 01, 2004			Hang Luu
				Close Date:		October 08, 2004			Administrator
				First Distribution Date:		November 26, 2004			(714) 247-6000
									hang-thai.luu@db.com
									hang-thai.luu@db.com
									Address:
									1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:		December 27, 2004
									Factor Information:			(800) 735-7777
				Record Date:		November 30, 2004			Factor Information:			(800) 735-7777
									Main Phone Number:			(714) 247-6000

						December 24, 2004
						December 24, 2004

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






Page 1 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

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


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

A-1	FLT	$	1,012,000,000.00		1,001,282,589.41	2,155,538.91		8,820,732.65		10,976,271.56		0.00		0.00		992,461,856.76
A-1	FLT	$	1,012,000,000.00		1,001,282,589.41	2,155,538.91		8,820,732.65		10,976,271.56		0.00		0.00		992,461,856.76
A-2	FLT	$	147,500,000.00		144,859,813.91	294,387.33		7,506,076.68		7,800,464.01		0.00		0.00		137,353,737.23
A-3	FLT	$	182,400,000.00		182,400,000.00	398,949.33		0.00		398,949.33		0.00		0.00		182,400,000.00
A-4	FLT	$	39,600,000.00		39,600,000.00	93,093.00		0.00		93,093.00		0.00		0.00		39,600,000.00
M-1	MEZ	$	49,500,000.00		49,500,000.00	119,350.00		0.00		119,350.00		0.00		0.00		49,500,000.00
M-2	MEZ	$	55,800,000.00		55,800,000.00	138,384.00		0.00		138,384.00		0.00		0.00		55,800,000.00
M-3	MEZ	$	53,100,000.00		53,100,000.00	133,974.25		0.00		133,974.25		0.00		0.00		53,100,000.00
M-4	MEZ	$	31,500,000.00		31,500,000.00	82,188.75		0.00		82,188.75		0.00		0.00		31,500,000.00
M-5	MEZ	$	32,400,000.00		32,400,000.00	94,302.00		0.00		94,302.00		0.00		0.00		32,400,000.00
M-6	MEZ	$	26,100,000.00		26,100,000.00	77,089.25		0.00		77,089.25		0.00		0.00		26,100,000.00
M-7	MEZ	$	25,200,000.00		25,200,000.00	77,686.00		0.00		77,686.00		0.00		0.00		25,200,000.00
M-8	MEZ	$	25,200,000.00		25,200,000.00	90,706.00		0.00		90,706.00		0.00		0.00		25,200,000.00
M-9	MEZ	$	22,500,000.00		22,500,000.00	85,831.25		0.00		85,831.25		0.00		0.00		22,500,000.00
M-10	MEZ	$	18,000,000.00		18,000,000.00	88,040.00		0.00		88,040.00		0.00		0.00		18,000,000.00
M-11	MEZ	$	18,000,000.00		18,000,000.00	72,540.00		0.00		72,540.00		0.00		0.00		18,000,000.00
CE	SUB	$	61,199,900.00		61,200,000.00	4,002,791.16		0.00		4,002,791.16		0.00		0.00		61,200,000.00
P	EXE	$	100.00		100.00	201,148.20		0.00		201,148.20		0.00		0.00		100.00
R	R	$	0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
R-X	R	$	0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00


Total			1,800,000,000.00		1,786,642,503.32	8,205,999.43		16,326,809.33		24,532,808.76		0.00		0.00		1,770,315,693.99
Total





Page 2 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution

Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
								Orig. Principal		Prior							Current
								Orig. Principal		Prior							Current
	Period		Period					(with Notional)		Principal						Total	Principal
	Period		Period
Class	Starting		Ending		Method	Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

								(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1	11/26/04		12/26/04		A-Act/360	040104MR9		1,012,000,000.00		989.409673		2.129979		8.716139		10.846118	980.693534
A-2	11/26/04		12/26/04		A-Act/360	040104MB4		147,500,000.00		982.100433		1.995846		50.888655		52.884502	931.211778
A-3	11/26/04		12/26/04		A-Act/360	040104MC2		182,400,000.00		1,000.000000		2.187222		0.000000		2.187222	1,000.000000
A-4	11/26/04		12/26/04		A-Act/360	040104MD0		39,600,000.00		1,000.000000		2.350833		0.000000		2.350833	1,000.000000
M-1	11/26/04		12/26/04		A-Act/360	040104ME8		49,500,000.00		1,000.000000		2.411111		0.000000		2.411111	1,000.000000
M-2	11/26/04		12/26/04		A-Act/360	040104MF5		55,800,000.00		1,000.000000		2.480000		0.000000		2.480000	1,000.000000
M-3	11/26/04		12/26/04		A-Act/360	040104MG3		53,100,000.00		1,000.000000		2.523056		0.000000		2.523056	1,000.000000
M-4	11/26/04		12/26/04		A-Act/360	040104MJ7		31,500,000.00		1,000.000000		2.609167		0.000000		2.609167	1,000.000000
M-5	11/26/04		12/26/04		A-Act/360	040104MK4		32,400,000.00		1,000.000000		2.910556		0.000000		2.910556	1,000.000000
M-6	11/26/04		12/26/04		A-Act/360	040104ML2		26,100,000.00		1,000.000000		2.953611		0.000000		2.953611	1,000.000000
M-7	11/26/04		12/26/04		A-Act/360	040104MM0		25,200,000.00		1,000.000000		3.082778		0.000000		3.082778	1,000.000000
M-8	11/26/04		12/26/04		A-Act/360	040104MN8		25,200,000.00		1,000.000000		3.599444		0.000000		3.599444	1,000.000000
M-9	11/26/04		12/26/04		A-Act/360	040104MP3		22,500,000.00		1,000.000000		3.814722		0.000000		3.814722	1,000.000000
M-10	11/26/04		12/26/04		A-Act/360	040104MQ1		18,000,000.00		1,000.000000		4.891111		0.000000		4.891111	1,000.000000
M-11	11/26/04		12/26/04		A-Act/360	040104MS7		18,000,000.00		1,000.000000		4.030000		0.000000		4.030000	1,000.000000
CE	11/25/04		12/24/04		A-30/360	040104MT5		61,199,900.00		1,000.001634		65.405191		0.000000		65.405191	1,000.001634
P	11/25/04		12/24/04		040104MU2	100.00		1,000.000000		2,011,482.000000		0.000000		2,011,482.000000		1,000.000000
R	11/25/04		12/24/04			0.00		0.000000		0.000000		0.000000		0.000000		0.000000
R-X	11/25/04		12/24/04			0.00		0.000000		0.000000		0.000000		0.000000		0.000000




Page 3 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

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-1	1,012,000,000.00		5,130,818.91		18,059,980.41	1,478,162.84		19,538,143.24		24,668,962.15		0.00		0.00		992,461,856.76
A-2	147,500,000.00		699,930.39		9,423,171.40	723,091.36		10,146,262.77		10,846,193.15		0.00		0.00		137,353,737.23
A-3	182,400,000.00		945,136.00		0.00	0.00		0.00		945,136.00		0.00		0.00		182,400,000.00
A-4	39,600,000.00		221,914.00		0.00	0.00		0.00		221,914.00		0.00		0.00		39,600,000.00
M-1	49,500,000.00		285,092.50		0.00	0.00		0.00		285,092.50		0.00		0.00		49,500,000.00
M-2	55,800,000.00		331,297.00		0.00	0.00		0.00		331,297.00		0.00		0.00		55,800,000.00
M-3	53,100,000.00		321,166.50		0.00	0.00		0.00		321,166.50		0.00		0.00		53,100,000.00
M-4	31,500,000.00		197,522.50		0.00	0.00		0.00		197,522.50		0.00		0.00		31,500,000.00
M-5	32,400,000.00		228,366.00		0.00	0.00		0.00		228,366.00		0.00		0.00		32,400,000.00
M-6	26,100,000.00		186,861.50		0.00	0.00		0.00		186,861.50		0.00		0.00		26,100,000.00
M-7	25,200,000.00		188,818.00		0.00	0.00		0.00		188,818.00		0.00		0.00		25,200,000.00
M-8	25,200,000.00		222,418.00		0.00	0.00		0.00		222,418.00		0.00		0.00		25,200,000.00
M-9	22,500,000.00		211,087.50		0.00	0.00		0.00		211,087.50		0.00		0.00		22,500,000.00
M-10	18,000,000.00		218,870.00		0.00	0.00		0.00		218,870.00		0.00		0.00		18,000,000.00
M-11	18,000,000.00		178,870.00		0.00	0.00		0.00		178,870.00		0.00		0.00		18,000,000.00
CE	61,199,900.00		6,501,789.44		0.00	0.00		0.00		6,501,789.44		0.00		100.00		61,200,000.00
P	100.00		319,111.14		0.00	0.00		0.00		319,111.14		0.00		0.00		100.00
R	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	1,800,000,000.00		16,389,069.38		27,483,151.81	2,201,254.20		29,684,406.01		46,073,475.38		0.00		100.00		1,770,315,693.99



Page 4 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution

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

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

Class	Rate		Balance		Interest	Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)	(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-1	2.50000%		1,001,282,589.41		2,155,538.91	0.00		0.00		0.00		2,155,538.91		2,155,538.91		0.00
A-2	2.36000%		144,859,813.91		294,387.33	0.00		0.00		0.00		294,387.33		294,387.33		0.00
A-3	2.54000%		182,400,000.00		398,949.33	0.00		0.00		0.00		398,949.33		398,949.33		0.00
A-4	2.73000%		39,600,000.00		93,093.00	0.00		0.00		0.00		93,093.00		93,093.00		0.00
M-1	2.80000%		49,500,000.00		119,350.00	0.00		0.00		0.00		119,350.00		119,350.00		0.00
M-2	2.88000%		55,800,000.00		138,384.00	0.00		0.00		0.00		138,384.00		138,384.00		0.00
M-3	2.93000%		53,100,000.00		133,974.25	0.00		0.00		0.00		133,974.25		133,974.25		0.00
M-4	3.03000%		31,500,000.00		82,188.75	0.00		0.00		0.00		82,188.75		82,188.75		0.00
M-5	3.38000%		32,400,000.00		94,302.00	0.00		0.00		0.00		94,302.00		94,302.00		0.00
M-6	3.43000%		26,100,000.00		77,089.25	0.00		0.00		0.00		77,089.25		77,089.25		0.00
M-7	3.58000%		25,200,000.00		77,686.00	0.00		0.00		0.00		77,686.00		77,686.00		0.00
M-8	4.18000%		25,200,000.00		90,706.00	0.00		0.00		0.00		90,706.00		90,706.00		0.00
M-9	4.43000%		22,500,000.00		85,831.25	0.00		0.00		0.00		85,831.25		85,831.25		0.00
M-10	5.03217%		18,000,000.00		77,998.59	0.00		0.00		0.00		77,998.59		88,040.00		0.00
M-11	4.68000%		18,000,000.00		72,540.00	0.00		0.00		0.00		72,540.00		72,540.00		0.00
CE	78.48610%		61,200,000.00		3,873,668.86	0.00		0.00		0.00		3,873,668.86		4,002,791.16		0.00
P	0.00000%		100.00		0.00	0.00		0.00		0.00		0.00		201,148.20		0.00
R	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			1,786,642,503.32		7,865,687.52	0.00		0.00		0.00		7,865,687.52		8,205,999.43		0.00



Page 5 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution
Collection Account Report
SUMMARY
SUMMARY
									Group 2		Group 1		Total
Principal Collections									7,506,076.68		8,820,732.65		16,326,809.33
Principal Withrawals									0.00		0.00		0.00
Principal Other Accounts									0.00		0.00		0.00
TOTAL NET PRINCIPAL									7,506,076.68		8,820,732.65		16,326,809.33
Interest Collections									2,127,188.72		6,007,435.70		8,134,624.42
Interest Withdrawals									-0.00		-0.00		-0.00
Interest Other Accounts													201,148.20
Interest Fees									-25,452.57		-104,320.61		-129,773.19
TOTAL NET INTEREST									2,101,736.15		5,903,115.09		8,205,999.43
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION													24,532,808.76



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Principal Received										301,150.06		797,745.26		1,098,895.32
Prepayments In Full										6,782,802.16		7,426,017.69		14,208,819.85
Curtailments										21,995.73		31,862.63		53,858.36
Liquidations										0.00		0.00		0.00
Insurance Principal										0.00		0.00		0.00
Repurchased Principal Amounts										400,128.73		565,107.07		965,235.80
Other Principal										0.00		0.00		0.00
Total Realized Loss Of Principal										-0.00		-0.00		-0.00
Delinquent Principal										-255,677.23		-663,328.26		-919,005.49
Advanced Principal										255,677.23		663,328.26		919,005.49
TOTAL PRINCIPAL COLLECTED										7,506,076.68		8,820,732.65		16,326,809.33


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



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





Page 6 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
									Group 2		Group 1		Total
Scheduled Interest									2,253,861.64		6,357,246.23		8,611,107.87
Liquidation Interest									0.00		0.00		0.00
Repurchased Interest									3,267.72		3,405.45		6,673.16
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
Prepayment Interest Shortfalls									-5,911.72		-7,610.74		-13,522.46
Compensating Interest									5,911.72		7,610.74		13,522.46
Delinquent Interest									-1,897,621.39		-5,336,051.89		-7,233,673.28
Interest Advanced									1,767,680.76		4,982,835.91		6,750,516.67
TOTAL INTEREST COLLECTED									2,127,188.72		6,007,435.70		8,134,624.42


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



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
									Group 2		Group 1		Total
Prepayment Charges													201,148.20
TOTAL INTEREST OTHER ACCOUNTS													201,148.20



INTEREST - FEES
INTEREST - FEES
									Group 2		Group 1		Total
Current Servicing Fees									24,973.80		69,636.66		94,610.46
Trustee Fees									478.78		1,307.86		1,786.64
Class A-1 Insurance Premium											33,376.09		33,376.09
TOTAL INTEREST OTHER FEES									25,452.57		104,320.61		129,773.19




Page 7 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution
Credit Enhancement Report
ACCOUNTS


SPACE INTENTIONALLY LEFT BLANK





INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
									Group 2		Group 1		Total
Begining Overcollateralization Amount													61,200,000.00
Ending Overcollateralized Amount													61,200,000.00
Overcollateralization Release Amount													0.00
Overcollateralization Deficiency Amount													0.00
Overcollateralization Target Amount													61,200,000.00



Page 8 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution
Collateral Report


COLLATERAL



										Group 2		Group 1		Total



*Loan Count:*


Original									1,414		6,187		7,601
Prior									1,407		6,137		7,544
Prefunding									0		0		0
Scheduled Paid Offs									-0		-0		-0
Full Voluntary Prepayments									-17		-41		-58
Repurchases									-1		-3		-4
Liquidations									-0		-0		-0
Current									1,389		6,093		7,482
*Principal Balance:*


Original									374,434,803.99		1,025,563,660.83		1,399,998,464.82
Prior									371,794,637.67		1,014,846,330.47		1,386,640,968.14
Prefunding									106,983,414.29		293,018,120.89		400,001,535.18
Scheduled Principal									-301,150.06		-797,745.26		-1,098,895.32
Partial Prepayments									-21,995.73		-31,862.63		-53,858.36
Full Voluntary Prepayments									-6,782,802.16		-7,426,017.69		-14,208,819.85
Repurchases									-400,128.73		-565,107.07		-965,235.80
Liquidations									-0.00		-0.00		-0.00
Current									364,288,560.99		1,006,025,597.82		1,370,314,158.81





PREFUNDING
PREFUNDING
									Group 2		Group 1		Total
Prefunding Account original balance									106,983,414.29		293,018,120.89		400,001,535.18
Prefunding Account beginning balance									106,983,414.29		293,018,120.89		400,001,535.18
Sunbsequent loans added to the pool									0.00		0.00		0.00
Prefunding release to certificate holders									0.00		0.00		0.00
Prefunding Account ending balance									106,983,414.29		293,018,120.89		400,001,535.18





Page 9 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution

CHARACTERISTICS
CHARACTERISTICS
									Group 2		Group 1		Total
Weighted Average Coupon Original									7.28461%		7.52651%		7.46181%
Weighted Average Coupon Prior									7.28461%		7.52651%		7.46181%
Weighted Average Coupon Current									7.28508%		7.52112%		7.45783%
Weighted Average Months to Maturity Original									355		355		355
Weighted Average Months to Maturity Prior									355		355		355
Weighted Average Months to Maturity Current									354		354		354
Weighted Avg Remaining Amortization Term Original									355		355		355
Weighted Avg Remaining Amortization Term Prior									355		355		355
Weighted Avg Remaining Amortization Term Current									354		354		354
Weighted Average Seasoning Original									2.32		2.33		2.32
Weighted Average Seasoning Prior									2.32		2.33		2.32
Weighted Average Seasoning Current									3.32		3.33		3.32









Page 10 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
									Group 2		Group 1		Total
Weighted Average Margin Original									5.94070%		5.98060%		5.97070%
Weighted Average Margin Prior									5.94070%		5.98060%		5.97070%
Weighted Average Margin Current									5.94089%		5.98036%		5.97055%
Weighted Average Max Rate Original									13.40722%		13.61637%		13.56449%
Weighted Average Max Rate Prior									13.40722%		13.61637%		13.56449%
Weighted Average Max Rate Current									13.40887%		13.61104%		13.56079%
Weighted Average Min Rate Original									7.40722%		7.61637%		7.56449%
Weighted Average Min Rate Prior									7.40722%		7.61637%		7.56449%
Weighted Average Min Rate Current									7.40887%		7.61104%		7.56079%
Weighted Average Cap Up Original									1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Prior									1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Current									1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Original									1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Prior									1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Current									1.00000%		1.00000%		1.00000%




SERVICING FEES & ADVANCES

										Group 2		Group 1		Total




Current Servicing Fees									24,973.80		69,636.66		94,610.46
Delinquent Servicing Fees									129,940.64		353,215.98		483,156.61
TOTAL SERVICING FEES									154,914.44		422,852.65		577,767.08


Compensating Interest									-5,911.72		-7,610.74		-13,522.46
Delinquent Servicing Fees									-129,940.64		-353,215.98		-483,156.61
COLLECTED SERVICING FEES									50,936.12		18,700.54		81,088.02


Aggregate Advances with respect to this Distribution									2,023,357.99		5,646,164.17		7,669,522.16





ADDITIONAL COLLATERAL INFORMATION
									Group 2		Group 1		Total
Net Prepayment Interest Shortfall									0.00		0.00		0.00
Libor For Current Period													2.1800%




Page 11 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			13,180,529.16		535,705.55		0.00		13,716,234.71
			% Balance			0.96%		0.04%		0.00%		1.00%
			# Loans			62		2		0		64
			% # Loans			0.83%		0.03%		0.00%		0.86%
	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		1,230,481.41	73,453.02		0.00		0.00		1,303,934.43
			% Balance		0.09%	0.01%		0.00%		0.00%		0.10%
			# Loans		8	1		0		0		9
			% # Loans		0.11%	0.01%		0.00%		0.00%		0.12%
	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		1,230,481.41	13,253,982.18		535,705.55		0.00		15,020,169.14
			% Balance		0.09%	0.97%		0.04%		0.00%		1.10%
			# Loans		8	63		2		0		73
			% # Loans		0.11%	0.84%		0.03%		0.00%		0.98%









Page 12 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution


	GROUP 1
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			8,694,885.34		115,199.69		0.00		8,810,085.03
			% Balance			0.86%		0.01%		0.00%		0.88%
			# Loans			48		1		0		49
			% # Loans			0.79%		0.02%		0.00%		0.80%
	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		1,039,272.36	73,453.02		0.00		0.00		1,112,725.38
			% Balance		0.10%	0.01%		0.00%		0.00%		0.11%
			# Loans		6	1		0		0		7
			% # Loans		0.10%	0.02%		0.00%		0.00%		0.11%
	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		1,039,272.36	8,768,338.36		115,199.69		0.00		9,922,810.41
			% Balance		0.10%	0.87%		0.01%		0.00%		0.99%
			# Loans		6	49		1		0		56
			% # Loans		0.10%	0.80%		0.02%		0.00%		0.92%










Page 13 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution

	GROUP 2
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			4,485,643.82		420,505.86		0.00		4,906,149.68
			% Balance			1.23%		0.12%		0.00%		1.35%
			# Loans			14		1		0		15
			% # Loans			1.01%		0.07%		0.00%		1.08%
	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		191,209.05	0.00		0.00		0.00		191,209.05
			% Balance		0.05%	0.00%		0.00%		0.00%		0.05%
			# Loans		2	0		0		0		2
			% # Loans		0.14%	0.00%		0.00%		0.00%		0.14%
	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		191,209.05	4,485,643.82		420,505.86		0.00		5,097,358.73
			% Balance		0.05%	1.23%		0.12%		0.00%		1.40%
			# Loans		2	14		1		0		17
			% # Loans		0.14%	1.01%		0.07%		0.00%		1.22%









Page 14 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

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
SPACE INTENTIONALLY LEFT BLANK



TOTAL



Page 15 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

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



Page 16 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

										Group 2		Group 1		Total




*Current*


Number of Paid in Full Loans									17		41		58
Number of Repurchased Loans									1		3		4
Total Number of Loans Prepaid in Full									18		44		62
Curtailments Amount									21,995.73		31,862.63		53,858.36
Paid in Full Balance									6,782,802.16		7,426,017.69		14,208,819.85
Repurchased Loans Balance									400,128.73		565,107.07		965,235.80
Total Prepayment Amount									7,204,926.62		8,022,987.39		15,227,914.01

*Cumulative*


Number of Paid in Full Loans									23		87		110
Number of Repurchased Loans									2		7		9
Total Number of Loans Prepaid in Full									25		94		119
Paid in Full Balance									9,015,003.28		16,580,387.10		25,595,390.38
Repurchased Loans Balance									465,481.63		1,240,695.05		1,706,176.68
Curtailments Amount									60,358.19		121,134.81		181,493.00
Total Prepayment Amount									9,540,843.10		17,942,216.96		27,483,060.06










Page 17 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

										Group 2		Group 1		Total



SMM									1.94%		0.79%		1.10%
3 Months Avg SMM									1.28%		0.88%		0.99%
12 Months Avg SMM									1.28%		0.88%		0.99%
Avg SMM Since Cut-off									1.28%		0.88%		0.99%


CPR									20.94%		9.09%		12.42%
3 Months Avg CPR									14.37%		10.06%		11.23%
12 Months Avg CPR									14.37%		10.06%		11.23%
Avg CPR Since Cut-off									14.37%		10.06%		11.23%


PSA									3,154.48%		1,366.91%		1,868.17%
3 Months Avg PSA Approximation									2,548.76%		1,779.35%		1,987.74%
12 Months Avg PSA Approximation									2,548.76%		1,779.35%		1,987.74%
Avg PSA Since Cut-off Approximation									2,548.76%		1,779.35%		1,987.74%










Page 18 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

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))
	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 19 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

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 Number			Original						Current		State &		Type Prepayment

&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date

57308736 1			324,000.00		322,473.16		29-Nov-2004		7.600%		MD - 90.00%		Paid Off - 360		6/1/2004
57308736 1			324,000.00		322,473.16		29-Nov-2004		7.600%		MD - 90.00%		Paid Off - 360		6/1/2004
58141235 1			315,000.00		314,012.32		07-Dec-2004		8.400%		MD - 90.00%		Paid Off - 360		7/1/2004
58190315 1			71,400.00		71,263.14		19-Nov-2004		10.750%		TX - 70.00%		Paid Off - 360		7/1/2004
59497511 1			180,500.00		180,022.89		18-Nov-2004		8.125%		IL - 95.00%		Paid Off - 360		8/1/2004
60094638 1			154,000.00		153,665.14		29-Nov-2004		7.650%		RI - 61.60%		Paid Off - 360		9/1/2004
60214855 1			112,500.00		112,316.16		15-Nov-2004		9.050%		OH - 90.00%		Paid Off - 360		9/1/2004
60228830 1			100,800.00		100,586.42		03-Dec-2004		8.800%		OH - 90.00%		Paid Off - 360		9/1/2004
60293610 2			178,750.00		178,419.58		24-Nov-2004		6.400%		NV - 65.00%		Paid Off - 360		10/1/2004
60310075 1			140,250.00		139,903.08		24-Nov-2004		7.000%		IL - 85.00%		Paid Off - 360		9/1/2004
60449154 2			300,000.00		299,696.59		19-Nov-2004		11.300%		CA - 53.57%		Paid Off - 360		9/1/2004
60454493 1			133,000.00		132,851.87		24-Nov-2004		8.925%		AK - 70.00%		Paid Off - 360		10/1/2004
60494911 1			133,600.00		133,335.87		19-Nov-2004		6.050%		MD - 80.00%		Paid Off - 360		10/1/2004
60521655 1			82,800.00		82,645.29		24-Nov-2004		8.400%		NV - 90.00%		Paid Off - 360		9/1/2004
60521952 1			151,200.00		151,003.01		08-Dec-2004		10.250%		OH - 90.00%		Paid Off - 360		9/1/2004
60639853 2			496,000.00		495,489.11		18-Nov-2004		9.300%		IL - 80.00%		Paid Off - 360		10/1/2004
60731478 1			141,400.00		141,235.34		12-Nov-2004		10.650%		CA - 70.00%		Paid Off - 360		9/1/2004
60734431 2			500,000.00		498,808.40		06-Dec-2004		8.250%		CA - 89.29%		Paid Off - 360		9/1/2004
60871274 1			240,000.00		239,500.91		09-Dec-2004		6.950%		CA - 66.67%		Paid Off - 360		10/1/2004
60871993 1			200,000.00		199,727.96		24-Nov-2004		7.950%		IL - 93.02%		Paid Off - 360		10/1/2004
60918737 1			142,500.00		142,205.34		30-Nov-2004		7.900%		KS - 94.37%		Paid Off - 360		9/1/2004
60920139 1			294,500.00		294,014.83		23-Nov-2004		6.990%		CA - 95.00%		Paid Off - 360		10/1/2004
60953437 1			328,800.00		328,259.39		02-Dec-2004		7.000%		MD - 80.00%		Paid Off - 360		10/1/2004
60975679 1			176,550.00		176,259.13		19-Nov-2004		8.150%		NV - 73.56%		Paid Off - 360		10/1/2004
61070090 2			427,500.00		426,588.95		08-Dec-2004		7.750%		CA - 90.00%		Paid Off - 360		9/1/2004
61131157 1			192,000.00		191,498.84		17-Nov-2004		6.725%		IL - 80.00%		Paid Off - 360		9/1/2004
61215398 1			185,250.00		184,796.27		02-Dec-2004		7.050%		CA - 95.00%		Paid Off - 360		9/1/2004
61220059 2			356,250.00		354,763.78		09-Dec-2004		6.300%		NY - 82.85%		Paid Off - 360		10/1/2004
61241097 1			200,000.00		199,670.50		07-Dec-2004		6.990%		CA - 80.00%		Paid Off - 360		10/1/2004
61269593 1			176,000.00		175,818.70		03-Dec-2004		9.300%		CA - 88.00%		Paid Off - 360		10/1/2004
61304291 1			92,150.00		91,995.46		06-Dec-2004		6.900%		MO - 95.00%		Paid Off - 360		10/1/2004
61342812 1			209,600.00		209,238.04		18-Nov-2004		6.750%		IL - 80.00%		Paid Off - 360		10/1/2004
61450078 2			182,750.00		182,483.27		30-Nov-2004		7.600%		MD - 85.00%		Paid Off - 360		10/1/2004
61471975 1			230,000.00		229,632.87		06-Dec-2004		7.150%		CA - 76.67%		Paid Off - 360		10/1/2004
61482170 1			164,000.00		163,770.08		06-Dec-2004		7.800%		MD - 80.00%		Paid Off - 360		10/1/2004
61482451 2			362,900.00		362,332.09		08-Dec-2004		7.250%		CA - 95.00%		Paid Off - 360		10/1/2004
61484754 2			541,365.00		540,733.29		12-Nov-2004		8.700%		CA - 93.95%		Paid Off - 360		10/1/2004
61510814 1			135,000.00		134,766.49		12-Nov-2004		6.750%		CA - 75.00%		Paid Off - 360		10/1/2004
61510814 1			135,000.00		134,766.49				6.750%		CA - 75.00%		Paid Off - 360



Page 20 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution

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

&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date

61554432 2			148,000.00		147,495.15		02-Dec-2004		7.990%		CA - 75.90%		Paid Off - 240		10/1/2004
61554432 2			148,000.00		147,495.15		02-Dec-2004		7.990%		CA - 75.90%		Paid Off - 240		10/1/2004
61605119 2			639,000.00		638,048.56		03-Dec-2004		7.500%		CA - 88.75%		Paid Off - 360		10/1/2004
61612172 1			122,550.00		122,263.34		26-Nov-2004		5.750%		PA - 95.00%		Paid Off - 360		10/1/2004
61613535 1			113,000.00		112,804.87		30-Nov-2004		6.750%		IL - 53.81%		Paid Off - 360		10/1/2004
61621751 2			625,000.00		623,787.80		30-Nov-2004		6.150%		CA - 84.46%		Paid Off - 360		10/1/2004
61667218 1			229,500.00		229,147.90		26-Nov-2004		7.350%		CA - 90.00%		Paid Off - 360		10/1/2004
61740999 1			93,170.00		93,055.54		26-Nov-2004		8.450%		FL - 73.36%		Paid Off - 360		10/1/2004
61871075 2			336,000.00		335,769.93		24-Nov-2004		7.900%		CA - 80.00%		Paid Off - 360		11/1/2004
61920054 1			110,000.00		109,845.78		02-Dec-2004		7.800%		IL - 84.62%		Paid Off - 360		10/1/2004
61994596 1			105,000.00		104,818.69		24-Nov-2004		6.750%		CA - 72.41%		Paid Off - 360		10/1/2004
62225370 1			289,000.00		288,465.80		24-Nov-2004		6.400%		IL - 79.83%		Paid Off - 360		10/1/2004
62288618 2			500,000.00		499,446.00		02-Dec-2004		8.950%		IL - 84.75%		Paid Off - 360		10/1/2004
62301973 2			147,600.00		147,369.00		07-Dec-2004		7.250%		CO - 90.00%		Paid Off - 360		10/1/2004
62451935 2			413,235.00		413,004.53		30-Nov-2004		8.900%		IL - 90.39%		Paid Off - 360		11/1/2004
83050807 1			237,500.00		237,008.89		10-Dec-2004		7.900%		CA - 95.00%		Paid Off - 360		9/1/2004
85041705 1			210,000.00		209,595.50		26-Nov-2004		8.250%		CA - 56.00%		Paid Off - 360		9/1/2004
86970886 2			640,000.00		638,566.13		02-Dec-2004		7.500%		CA - 69.95%		Paid Off - 360		9/1/2004
88345640 1			141,410.00		141,306.46		01-Dec-2004		10.900%		AZ - 79.00%		Paid Off - 360		10/1/2004
88433222 1			323,200.00		322,798.88		02-Dec-2004		8.400%		FL - 80.00%		Paid Off - 360		10/1/2004
89176069 1			270,000.00		269,718.96		24-Nov-2004		9.250%		CA - 90.00%		Paid Off - 360		10/1/2004
90201203 1			189,000.00		188,718.58		15-Nov-2004		7.500%		AZ - 90.00%		Paid Off - 360		10/1/2004
61411898 1			85,500.00		85,376.09		15-Nov-2004		7.650%		IN - 95.00%		Repur/Subs - 360		10/1/2004
61929857 2			400,500.00		400,128.73		18-Nov-2004		9.800%		CA - 90.00%		Repur/Subs - 360		10/1/2004
88278643 1			285,000.00		284,507.85		11-Nov-2004		6.750%		CA - 95.00%		Repur/Subs - 360		10/1/2004
88288329 1			195,500.00		195,223.13		11-Nov-2004		7.750%		CA - 85.00%		Repur/Subs - 360		10/1/2004


TOTAL			15,200,980.00		15,174,055.65
TOTAL


Page 21 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



										Group 2		Group 1		Total


*Current*
*Current*



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

*Cumulative*
*Cumulative*



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










Page 22 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution


DEFAULT SPEEDS



										Group 2		Group 1		Total



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


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


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


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












Page 23 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

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 24 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution
Realized Loss Detail Report
Loan Number			Current		State &			Prior		Realized				Cumulative
														Cumulative
&		Loan	Note		LTV at	Original		Principal		Loss/(Gain)		Realized		Realized

Loan Group		Status	Rate		Origination	Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
Loan Group		Status	Rate		Origination	Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)




TOTAL



Page 25 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
									Group 2		Group 1		Total
Trigger Event in effect (0=No , 1=Yes)													0.00
Stepdown Date has occurred (0 = No, 1=Yes)													0.00
Balances 60+ days includes Bankruptcy and Foreclosure													1,839,639.98
Delinquency Percentage													0.10%
Balance of Mezzanine and C Class													418,500,000.00
Ending Balance													1,370,314,158.81



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION

SPACE INTENTIONALLY LEFT BLANK




Page 26 of 27
Argent Mortgage Securities, Inc. 2004-W11

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2004-W11

December 27, 2004 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

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

			A-1						2.74%			$0.00		$0.00
									2.74%			$0.00		$0.00
			A-2						2.60%			$0.00		$0.00
									2.60%			$0.00		$0.00
			A-3						2.78%			$0.00		$0.00
									2.78%			$0.00		$0.00
			A-4						2.97%			$0.00		$0.00
									2.97%			$0.00		$0.00
			M-1						3.04%			$0.00		$0.00
									3.04%			$0.00		$0.00
			M-2						3.12%			$0.00		$0.00
									3.12%			$0.00		$0.00
			M-3						3.17%			$0.00		$0.00
									3.17%			$0.00		$0.00
			M-4						3.27%			$0.00		$0.00
									3.27%			$0.00		$0.00
			M-5						3.62%			$0.00		$0.00
									3.62%			$0.00		$0.00
			M-6						3.67%			$0.00		$0.00
									3.67%			$0.00		$0.00
			M-7						3.82%			$0.00		$0.00
									3.82%			$0.00		$0.00
			M-8						4.42%			$0.00		$0.00
									4.42%			$0.00		$0.00
			M-9						4.67%			$0.00		$0.00
									4.67%			$0.00		$0.00
			M-10						5.92%			$0.00		#######
									5.92%			$0.00		#######
			M-11						4.92%			$0.00		$0.00
									4.92%			$0.00		$0.00
			CE						0.00%			$0.00		$0.00
									0.00%			$0.00		$0.00
			P						0.00%			$0.00		$0.00
									0.00%			$0.00		$0.00
			R						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






Page 27 of 27

ARGENT SECURITIES INC ASSET-BACKED PASS-THROUGH CERTIFICATES, SERIES 2004-W11 8-K