

                                    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, 2005
                             (Date of earliest event reported)


                           New Century Mortgage Securities Inc.
           (as Depositor under the Pooling & Servicing agreement, dated as June 1,
                2005, providing for the issuance of New Century Home Equity Loan
                    Trust Asset-Backed Pass-Through Certificates Series 2005-A)
                    (Exact name of registrant as specified in charter)



                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-123394-01                             33-0852169
          (Commission File Number)        (I.R.S. Employer Identification No.)


          18400 Von Karman, Suite 1000
          Irvine, California                             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 Pass-through Certificates, Series 2005-A which was made on
     June 1, 2005


     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, 2005.


                                  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 TRUSTEE UNDER THE
                                       POOLING AND  SERVICING AGREEMENT
                                       ON BEHALF OF NEW CENTURY MORTGAGE
                                       SECURITIES INC., REGISTRANT



          Date:  Dec 29, 2005               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, 2005.



New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				NC Capital Corp.						1. Certificate Payment Report					2
				NC Capital 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					14

				Financial Security Assurance						7. Foreclosure Report					15
										8. Prepayment Report					16
										9. Prepayment Detail Report					19
										9. Prepayment Detail Report					19
										10. Realized Loss Report					21
										11. Realized Loss Detail Report					24
				Servicer(s)						11. Realized Loss Detail Report					24
				Servicer(s)						12. Triggers and Adj. Cert. Report					25
				Countrywide Home Loans Srvc LP						12. Triggers and Adj. Cert. Report					25
				Countrywide Home Loans Srvc LP						13. Additional Certificate Report					26
										13. Additional Certificate Report					26


				Underwriter(s)
				Banc of America Securities LLC


										Total Number of Pages					26
										Total Number of Pages

				Dates						Contacts

				Cut-Off Date:			June 01, 2005			Eiko Akiyama
				Close Date:			June 28, 2005			Administrator
				First Distribution Date:			July 25, 2005			(714) 247-6328

										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92514
				Distribution Date:			December 27, 2005
										Factor Information:			(800) 735-7777
				Record Date:			November 30, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							December 23, 2005
							December 23, 2005

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






Page 1 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
					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-1A	FLT, SR	$	94,740,000.00		74,750,021.65		286,624.81		5,311,361.41		5,597,986.22		0.00		0.00		69,438,660.24
A-1A	FLT, SR	$	94,740,000.00		74,750,021.65		286,624.81		5,311,361.41		5,597,986.22		0.00		0.00		69,438,660.24
A-1F	FIX, SR	$	94,740,000.00		74,750,021.65		271,529.45		5,311,361.41		5,582,890.86		0.00		0.00		69,438,660.24
A-2	FIX, SR	$	248,069,000.00		248,069,000.00		922,196.51		0.00		922,196.51		0.00		0.00		248,069,000.00
A-3	FIX, SR	$	43,845,000.00		43,845,000.00		165,587.95		0.00		165,587.95		0.00		0.00		43,845,000.00
A-4	FIX, SR	$	113,240,000.00		113,240,000.00		482,591.13		0.00		482,591.13		0.00		0.00		113,240,000.00
A-4W	FIX, SR	$	108,924,000.00		108,924,000.00		457,026.95		0.00		457,026.95		0.00		0.00		108,924,000.00
A-5	FIX, SR	$	20,000,000.00		20,000,000.00		89,783.33		0.00		89,783.33		0.00		0.00		20,000,000.00
A-5W	FIX, SR	$	71,925,000.00		71,925,000.00		316,949.50		0.00		316,949.50		0.00		0.00		71,925,000.00
A-6	FIX, SR	$	88,386,000.00		88,386,000.00		364,886.87		0.00		364,886.87		0.00		0.00		88,386,000.00
M-1	FIX, MEZ	$	24,236,000.00		24,236,000.00		106,921.15		0.00		106,921.15		0.00		0.00		24,236,000.00
M-2	FIX, MEZ	$	23,741,000.00		23,741,000.00		105,726.59		0.00		105,726.59		0.00		0.00		23,741,000.00
M-3	FIX, MEZ	$	6,700,000.00		6,700,000.00		30,663.67		0.00		30,663.67		0.00		0.00		6,700,000.00
M-4	FIX, MEZ	$	7,419,000.00		7,419,000.00		34,875.48		0.00		34,875.48		0.00		0.00		7,419,000.00
M-5	FIX, MEZ	$	5,935,000.00		5,935,000.00		28,191.25		0.00		28,191.25		0.00		0.00		5,935,000.00
M-6	FIX, MEZ	$	4,875,000.00		4,875,000.00		23,156.25		0.00		23,156.25		0.00		0.00		4,875,000.00
M-7	FIX, MEZ	$	4,946,000.00		4,946,000.00		23,493.50		0.00		23,493.50		0.00		0.00		4,946,000.00
M-8	FIX, MEZ	$	3,759,000.00		3,759,000.00		17,855.25		0.00		17,855.25		0.00		0.00		3,759,000.00
M-9	FIX, MEZ	$	4,946,000.00		4,946,000.00		23,493.50		0.00		23,493.50		0.00		0.00		4,946,000.00
B-1	FIX, SUB	$	5,440,000.00		5,440,000.00		25,840.00		0.00		25,840.00		0.00		0.00		5,440,000.00
B-2	FIX, SUB	$	5,441,000.00		5,441,000.00		25,844.75		0.00		25,844.75		0.00		0.00		5,441,000.00
CE	SUB	$	7,914,271.19		7,913,770.97		1,108,530.16		0.00		1,108,530.16		0.00		0.00		7,913,770.97
P	SUB	$	100.00		100.00		182,274.65		0.00		182,274.65		0.00		0.00		100.00
R	RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			989,221,371.19		949,240,914.27		5,094,042.70		10,622,722.82		15,716,765.52		0.00		0.00		938,618,191.45
Total





Page 2 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 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-1A	11/25/05		12/26/05		A-Act/360		64352VLV1		94,740,000.00		789.001706		3.025383		56.062502		59.087885	732.939205
A-1F	11/01/05		11/30/05		F-30/360		64352VLU3		94,740,000.00		789.001706		2.866049		56.062502		58.928550	732.939205
A-2	11/01/05		11/30/05		F-30/360		64352VLW9		248,069,000.00		1,000.000000		3.717500		0.000000		3.717500	1,000.000000
A-3	11/01/05		11/30/05		F-30/360		64352VLX7		43,845,000.00		1,000.000000		3.776667		0.000000		3.776667	1,000.000000
A-4	11/01/05		11/30/05		F-30/360		64352VLY5		113,240,000.00		1,000.000000		4.261667		0.000000		4.261667	1,000.000000
A-4W	11/01/05		11/30/05		F-30/360		64352VMN8		108,924,000.00		1,000.000000		4.195833		0.000000		4.195833	1,000.000000
A-5	11/01/05		11/30/05		F-30/360		64352VLZ2		20,000,000.00		1,000.000000		4.489167		0.000000		4.489167	1,000.000000
A-5W	11/01/05		11/30/05		F-30/360		64352VMP3		71,925,000.00		1,000.000000		4.406667		0.000000		4.406667	1,000.000000
A-6	11/01/05		11/30/05		F-30/360		64352VMA6		88,386,000.00		1,000.000000		4.128333		0.000000		4.128333	1,000.000000
M-1	11/01/05		11/30/05		F-30/360		64352VMB4		24,236,000.00		1,000.000000		4.411667		0.000000		4.411667	1,000.000000
M-2	11/01/05		11/30/05		F-30/360		64352VMC2		23,741,000.00		1,000.000000		4.453333		0.000000		4.453333	1,000.000000
M-3	11/01/05		11/30/05		F-30/360		64352VMD0		6,700,000.00		1,000.000000		4.576667		0.000000		4.576667	1,000.000000
M-4	11/01/05		11/30/05		F-30/360		64352VME8		7,419,000.00		1,000.000000		4.700833		0.000000		4.700833	1,000.000000
M-5	11/01/05		11/30/05		F-30/360		64352VMF5		5,935,000.00		1,000.000000		4.750000		0.000000		4.750000	1,000.000000
M-6	11/01/05		11/30/05		F-30/360		64352VMG3		4,875,000.00		1,000.000000		4.750000		0.000000		4.750000	1,000.000000
M-7	11/01/05		11/30/05		F-30/360		64352VMH1		4,946,000.00		1,000.000000		4.750000		0.000000		4.750000	1,000.000000
M-8	11/01/05		11/30/05		F-30/360		64352VMJ7		3,759,000.00		1,000.000000		4.750000		0.000000		4.750000	1,000.000000
M-9	11/01/05		11/30/05		F-30/360		64352VMK4		4,946,000.00		1,000.000000		4.750000		0.000000		4.750000	1,000.000000
B-1	11/01/05		11/30/05		F-30/360		64352VML2		5,440,000.00		1,000.000000		4.750000		0.000000		4.750000	1,000.000000
B-2	11/01/05		11/30/05		F-30/360		64352VMM0		5,441,000.00		1,000.000000		4.750000		0.000000		4.750000	1,000.000000
CE	11/01/05		11/30/05		A-30/360				7,914,271.19		999.936795		140.067245		0.000000		140.067245	999.936795
P	11/01/05		11/30/05		A-30/360				100.00		1,000.000000		1,822,746.500000		0.000000		1,822,746.500000	1,000.000000
R	11/01/05		11/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 3 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 Distribution

Distribution to Date - REMIC II
																	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-1A	94,740,000.00		1,680,221.43		22,201,459.28		3,099,880.48		25,301,339.76		26,981,561.19		0.00		0.00		69,438,660.24
A-1F	94,740,000.00		1,884,660.45		22,201,459.28		3,099,880.48		25,301,339.76		27,186,000.21		0.00		0.00		69,438,660.24
A-2	248,069,000.00		5,533,179.06		0.00		0.00		0.00		5,533,179.06		0.00		0.00		248,069,000.00
A-3	43,845,000.00		993,527.70		0.00		0.00		0.00		993,527.70		0.00		0.00		43,845,000.00
A-4	113,240,000.00		2,895,546.78		0.00		0.00		0.00		2,895,546.78		0.00		0.00		113,240,000.00
A-4W	108,924,000.00		2,742,161.70		0.00		0.00		0.00		2,742,161.70		0.00		0.00		108,924,000.00
A-5	20,000,000.00		538,699.98		0.00		0.00		0.00		538,699.98		0.00		0.00		20,000,000.00
A-5W	71,925,000.00		1,901,697.00		0.00		0.00		0.00		1,901,697.00		0.00		0.00		71,925,000.00
A-6	88,386,000.00		2,189,321.22		0.00		0.00		0.00		2,189,321.22		0.00		0.00		88,386,000.00
M-1	24,236,000.00		641,526.90		0.00		0.00		0.00		641,526.90		0.00		0.00		24,236,000.00
M-2	23,741,000.00		634,359.54		0.00		0.00		0.00		634,359.54		0.00		0.00		23,741,000.00
M-3	6,700,000.00		183,982.02		0.00		0.00		0.00		183,982.02		0.00		0.00		6,700,000.00
M-4	7,419,000.00		209,252.88		0.00		0.00		0.00		209,252.88		0.00		0.00		7,419,000.00
M-5	5,935,000.00		169,147.50		0.00		0.00		0.00		169,147.50		0.00		0.00		5,935,000.00
M-6	4,875,000.00		138,937.50		0.00		0.00		0.00		138,937.50		0.00		0.00		4,875,000.00
M-7	4,946,000.00		140,961.00		0.00		0.00		0.00		140,961.00		0.00		0.00		4,946,000.00
M-8	3,759,000.00		107,131.50		0.00		0.00		0.00		107,131.50		0.00		0.00		3,759,000.00
M-9	4,946,000.00		140,961.00		0.00		0.00		0.00		140,961.00		0.00		0.00		4,946,000.00
B-1	5,440,000.00		155,040.00		0.00		0.00		0.00		155,040.00		0.00		0.00		5,440,000.00
B-2	5,441,000.00		155,068.50		0.00		0.00		0.00		155,068.50		0.00		0.00		5,441,000.00
CE	7,914,271.19		7,157,727.68		0.00		0.00		500.23		7,158,227.91		0.00		0.01		7,913,770.97
P	100.00		776,475.30		0.00		0.00		0.00		776,475.30		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


Total	989,221,371.19		30,969,586.64		44,402,918.56		6,199,760.96		50,603,179.75		81,572,766.39		0.00		0.01		938,618,191.45



Page 4 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 Distribution

Interest Detail - REMIC II
	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-1A	4.31375%		74,750,021.65		286,624.81		0.00		0.00		0.00		286,624.81		286,624.81		0.00
A-1F	4.35900%		74,750,021.65		271,529.45		0.00		0.00		0.00		271,529.45		271,529.45		0.00
A-2	4.46100%		248,069,000.00		922,196.51		0.00		0.00		0.00		922,196.51		922,196.51		0.00
A-3	4.53200%		43,845,000.00		165,587.95		0.00		0.00		0.00		165,587.95		165,587.95		0.00
A-4	5.11400%		113,240,000.00		482,591.13		0.00		0.00		0.00		482,591.13		482,591.13		0.00
A-4W	5.03500%		108,924,000.00		457,026.95		0.00		0.00		0.00		457,026.95		457,026.95		0.00
A-5	5.38700%		20,000,000.00		89,783.33		0.00		0.00		0.00		89,783.33		89,783.33		0.00
A-5W	5.28800%		71,925,000.00		316,949.50		0.00		0.00		0.00		316,949.50		316,949.50		0.00
A-6	4.95400%		88,386,000.00		364,886.87		0.00		0.00		0.00		364,886.87		364,886.87		0.00
M-1	5.29400%		24,236,000.00		106,921.15		0.00		0.00		0.00		106,921.15		106,921.15		0.00
M-2	5.34400%		23,741,000.00		105,726.59		0.00		0.00		0.00		105,726.59		105,726.59		0.00
M-3	5.49200%		6,700,000.00		30,663.67		0.00		0.00		0.00		30,663.67		30,663.67		0.00
M-4	5.64100%		7,419,000.00		34,875.48		0.00		0.00		0.00		34,875.48		34,875.48		0.00
M-5	5.70000%		5,935,000.00		28,191.25		0.00		0.00		0.00		28,191.25		28,191.25		0.00
M-6	5.70000%		4,875,000.00		23,156.25		0.00		0.00		0.00		23,156.25		23,156.25		0.00
M-7	5.70000%		4,946,000.00		23,493.50		0.00		0.00		0.00		23,493.50		23,493.50		0.00
M-8	5.70000%		3,759,000.00		17,855.25		0.00		0.00		0.00		17,855.25		17,855.25		0.00
M-9	5.70000%		4,946,000.00		23,493.50		0.00		0.00		0.00		23,493.50		23,493.50		0.00
B-1	5.70000%		5,440,000.00		25,840.00		0.00		0.00		0.00		25,840.00		25,840.00		0.00
B-2	5.70000%		5,441,000.00		25,844.75		0.00		0.00		0.00		25,844.75		25,844.75		0.00
CE	168.09132%		7,913,770.97		0.00		0.00		0.00		0.00		0.00		1,108,530.16		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		182,274.65		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			949,240,914.27		3,803,237.89		0.00		0.00		0.00		3,803,237.89		5,094,042.70		0.00



Page 5 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
														Total
Principal Collections														10,622,722.82
Principal Withrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														10,622,722.82
Interest Collections														4,983,816.58
Interest Withdrawals														-0.00
Interest Other Accounts														182,274.65
Interest Fees														-72,048.53
TOTAL NET INTEREST														5,094,042.71
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														15,716,765.53



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
															Total
Scheduled Principal Received															1,026,041.55
Curtailments															71,950.20
Prepayments In Full															9,524,731.07
Repurchased/Substitutions															0.00
Liquidations															0.00
Insurance Principal															0.00
Other Additional Principal															0.00
Delinquent Principal															-882,101.11
Realized Losses															-0.00
Advanced Principal															882,101.11
TOTAL PRINCIPAL COLLECTED															10,622,722.82


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
														Total
TOTAL PRINCIPAL OTHER ACCOUNTS														0.00





Page 6 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
														Total
Scheduled Interest														5,322,676.25
Repurchased/Substitution Interest														0.00
Liquidation Interest														0.00
Insurance Interest														0.00
Other Additional Interest														0.00
Prepayment Interest Shortfalls														-25,587.80
Delinquent Interest														-4,571,469.86
Compensating Interest														25,587.80
Civil Relief Act Shortfalls														-0.00
Interest Advanced														4,232,610.19
TOTAL INTEREST COLLECTED														4,983,816.58


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
														Total
TOTAL INTEREST LOSSES														0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
														Total
Prepayment Charges														182,274.65
TOTAL INTEREST OTHER ACCOUNTS														182,274.65



INTEREST - FEES
INTEREST - FEES
														Total
Current Servicing Fees														56,657.39
Trustee Fees														2,135.79
Insurer Premium A-4W														7,261.60
Insurer Premium A-5w														5,993.75
TOTAL INTEREST FEES														72,048.53




Page 7 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 Distribution
Credit Enhancement Report

ACCOUNTS


Net WAC Carryover Reserve Fund Account - Group I

Net WAC Carryover Reserve Account Deposit						0.00
Net WAC Carryover Interest Earnings						0.00
Net WAC Carryover Withdrawals						0.00
Ending Net WAC Carryover Reserve Account						0.00




INSURANCE
INSURANCE
														Total
Policy Payment Acct-Guaranteed Dist. Shortfall														0.00
Policy Reimbursement														0.00



STRUCTURAL FEATURES
STRUCTURAL FEATURES
														Total
Beginning Overcollateralization Amount														7,913,770.97
Excess Overcollateralization Amount														0.00
Beginning Overcollateralization Deficiency Amount														0.00
Ending Overcollateralization Deficiency Amount														0.00
Overcollateralization Target Amount														7,913,770.97
Ending Overcollateralization Amount														7,913,770.97

Senior Enhancement Percentage														11.224135%



Page 8 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 Distribution
Collateral Report


COLLATERAL



															Total



Loan Count:


Original														5,435
Prior														5,273
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-54
Repurchases														-0
Liquidations														-0
Current														5,219
Principal Balance:


Original														989,221,370.96
Prior														949,240,914.27
Prefunding														0.00
Scheduled Principal														-1,026,041.55
Partial Prepayments														-71,950.20
Full Voluntary Prepayments														-9,524,731.07
Repurchases														-0.00
Liquidations														-0.00
Current														938,618,191.45





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 9 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
														Total
Weighted Average Coupon Original														6.73176%
Weighted Average Coupon Prior														6.72964%
Weighted Average Coupon Current														6.72876%
Weighted Average Months to Maturity Original														344
Weighted Average Months to Maturity Prior														339
Weighted Average Months to Maturity Current														338
Weighted Avg Remaining Amortization Term Original														344
Weighted Avg Remaining Amortization Term Prior														339
Weighted Avg Remaining Amortization Term Current														338
Weighted Average Seasoning Original														1.65
Weighted Average Seasoning Prior														5.65
Weighted Average Seasoning Current														6.65









Page 10 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
														Total
Weighted Average Margin Original														0.00000%
Weighted Average Margin Prior														0.00000%
Weighted Average Margin Current														0.00000%
Weighted Average Max Rate Original														0.00000%
Weighted Average Max Rate Prior														0.00000%
Weighted Average Max Rate Current														0.00000%
Weighted Average Min Rate Original														0.00000%
Weighted Average Min Rate Prior														0.00000%
Weighted Average Min Rate Current														0.00000%
Weighted Average Cap Up Original														0.00000%
Weighted Average Cap Up Prior														0.00000%
Weighted Average Cap Up Current														0.00000%
Weighted Average Cap Down Original														0.00000%
Weighted Average Cap Down Prior														0.00000%
Weighted Average Cap Down Current														0.00000%




SERVICING FEES & ADVANCES

															Total




Current Servicing Fees														56,657.39
Delinquent Servicing Fees														338,859.66
TOTAL SERVICING FEES														395,517.06


Total Servicing Fees														395,517.06
Compensating Interest														-25,587.80
Delinquent Servicing Fees														-338,859.66
COLLECTED SERVICING FEES														31,069.60


Total Advanced Interest														4,232,610.19
Total Advanced Principal														882,101.11
Aggregate Advances with respect to this Distribution														5,114,711.30





ADDITIONAL COLLATERAL INFORMATION
														Total
Prepayment Interest Shortfall (PPIS)														25,587.80
Compensating Interest														-25,587.80
Net Prepayment Interest Shortfall (PPIS)														0.00




Page 11 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				11,263,388.87		3,794,863.21		1,305,956.39		16,364,208.47
			% Balance				1.20%		0.40%		0.14%		1.74%
			# Loans				81		37		9		127
			% # Loans				1.55%		0.71%		0.17%		2.43%
	FORECLOSURE		Balance		0.00		0.00		933,878.44		2,174,614.90		3,108,493.34
			% Balance		0.00%		0.00%		0.10%		0.23%		0.33%
			# Loans		0		0		10		18		28
			% # Loans		0.00%		0.00%		0.19%		0.34%		0.54%
	BANKRUPTCY		Balance		1,021,944.60		101,041.10		346,520.59		467,592.04		1,937,098.33
			% Balance		0.11%		0.01%		0.04%		0.05%		0.21%
			# Loans		9		1		1		3		14
			% # Loans		0.17%		0.02%		0.02%		0.06%		0.27%
	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		1,021,944.60		11,364,429.97		5,075,262.24		3,948,163.33		21,409,800.14
			% Balance		0.11%		1.21%		0.54%		0.42%		2.28%
			# Loans		9		82		48		30		169
			% # Loans		0.17%		1.57%		0.92%		0.57%		3.24%








Page 12 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 Distribution


ADDITIONAL DELINQUENCY REPORTING


							# of Accounts			Principal Balance			% of Total

30-59 Days Delinquent								82		$11,364,429.97				1.21%

60-89 Days Delinquent								48		$5,075,262.24				0.54%

90 or more Days Delinquent								30		$3,948,163.33				0.42%

Aggregate								160		$20,387,855.54				2.17%

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


							# of Accounts			Principal Balance			% of Total

Loans in foreclosure proceedings							28			$3,108,493.34				0.33%

Loans in bankruptcy proceedings								14		$1,937,098.33				0.21%

REO Properties							0			$0.00				0.00%


Delinquency

Category							Loan Count			Stated Balance			% of Total

0							5,059			$918,230,335.91				97.83%

30							82			$11,364,429.97				1.21%

60							38			$4,141,383.80				0.44%

90							12
90							12			$1,773,548.43				0.19%

FC							28			$3,108,493.34				0.33%

REO							0			$0.00				0.00%

Total							5,219			$938,618,191.45				100.00%

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

BK								14		$1,937,098.33				0.21%



Page 13 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 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




TOTAL


Page 14 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 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
2053700 1
2053700 1			193,000.00		191,317.06		01-Jun-2005		6.250%		CA - 66.55%		360		01-Apr-2005

2070364 1			101,000.00		100,512.31		01-Aug-2005		7.438%		TX - 77.69%		360		01-Jul-2005
2088736 1			85,500.00		85,268.51		01-Aug-2005		10.750%		TX - 75.00%		360		01-Jun-2005
2094470 1			70,125.00		68,708.57		01-Jul-2005		8.250%		KY - 85.00%		180		01-Jun-2005
2099309 1			50,000.00		49,567.91		01-Jul-2005		10.700%		TX - 75.19%		240		01-Jun-2005
2110093 1			148,000.00		147,261.87		01-Aug-2005		7.800%		CO - 74.00%		360		01-Jun-2005
2115771 1			72,250.00		70,855.22		01-Jun-2005		7.550%		TX - 85.00%		180		01-Jul-2005
2117649 1			50,000.00		49,394.41		01-Jun-2005		6.700%		PA - 69.83%		240		01-Jul-2005
2123928 1			68,000.00		67,676.87		01-Aug-2005		7.250%		CA - 29.57%		360		01-Jul-2005
2126275 1			50,000.00		49,498.05		01-Jul-2005		8.275%		TX - 79.87%		240		01-Jul-2005
1001235719 1			162,500.00		161,422.91		01-Jun-2005		7.050%		NY - 65.00%		360		01-May-2005
1001362288 1			120,000.00		119,395.26		01-Aug-2005		6.950%		MO - 85.71%		360		01-Jul-2005
1001472454 1			66,300.00		66,080.82		01-Aug-2005		9.050%		SC - 85.00%		360		01-Jul-2005
1001514962 1			63,750.00		62,595.23		01-Jul-2005		9.500%		CO - 75.00%		180		01-Jun-2005
1001559931 1			91,800.00		91,398.31		01-Jun-2005		8.450%		KS - 90.00%		360		01-Jun-2005
1001698531 1			50,400.00		50,266.24		01-Jun-2005		10.100%		TX - 70.00%		360		01-Jul-2005
1001744651 1			58,225.00		58,016.04		01-Jul-2005		8.650%		CO - 85.00%		360		01-Jul-2005
1001759190 1			150,000.00		148,246.90		01-Aug-2005		7.000%		CA - 60.73%		240		01-Jul-2005
1001765815 1			121,600.00		121,280.73		01-Jun-2005		10.150%		FL - 80.00%		360		01-Jul-2005
1001822898 1			53,550.00		53,413.77		01-Aug-2005		10.300%		TX - 85.00%		360		01-Jul-2005
1001850036 1			276,000.00		274,841.43		01-Jun-2005		7.875%		NJ - 80.00%		360		01-Jul-2005
1001902114 1			62,400.00		61,299.64		01-Aug-2005		8.000%		NC - 80.00%		180		01-Jul-2005
1001911131 1			276,000.00		274,841.43		01-Jun-2005		7.875%		NJ - 80.00%		360		01-Jul-2005
1001923654 1			196,650.00		195,836.87		01-Jun-2005		7.950%		CA - 95.00%		360		01-Jul-2005
1001926278 1			110,700.00		110,228.29		01-Jun-2005		7.800%		OH - 90.00%		360		01-Jul-2005
1002094138 1			86,250.00		84,722.49		01-Aug-2005		7.950%		KY - 75.00%		180		01-Jul-2005
1002196581 1			56,000.00		55,865.78		01-Jul-2005		9.700%		MI - 80.00%		360		01-Jul-2005
1002241069 1			240,000.00		238,680.42		01-Jul-2005		6.500%		MA - 58.54%		360		01-Jul-2005


TOTAL			3,130,000.00		3,108,493.34


Page 15 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

															Total




Current


Number of Paid in Full Loans														54
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														54
Curtailments Amount														71,950.20
Paid in Full Balance														9,524,731.07
Repurchased Loans Balance														0.00
Total Prepayment Amount														9,596,681.27

Cumulative


Number of Paid in Full Loans														203
Number of Repurchased Loans														13
Total Number of Loans Prepaid in Full														216
Paid in Full Balance														41,371,208.97
Repurchased Loans Balance														2,323,152.54
Curtailments Amount														708,926.38
Total Prepayment Amount														44,403,287.89










Page 16 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

															Total



SMM														1.01%
3 Months Avg SMM														1.00%
12 Months Avg SMM														0.77%
Avg SMM Since Cut-off														0.77%


CPR														11.49%
3 Months Avg CPR														11.41%
12 Months Avg CPR														8.81%
Avg CPR Since Cut-off														8.81%


PSA														864.45%
3 Months Avg PSA Approximation														1,010.49%
12 Months Avg PSA Approximation														1,062.01%
Avg PSA Since Cut-off Approximation														1,062.01%










Page 17 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 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/(0.002min(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) Conditional Prepayment Rate (CPR): 1-((1-SMM)^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) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.













Page 18 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 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

2063224 1			175,500.00		174,413.78			18-Nov-2005		6.700%		CA - 73.13%		Paid Off - 360		01-May-2005
2063224 1			175,500.00		174,413.78			18-Nov-2005		6.700%		CA - 73.13%		Paid Off - 360		01-May-2005
2075230 1			180,000.00		179,277.81			03-Nov-2005		8.100%		NY - 51.43%		Paid Off - 360		01-Jun-2005
2076585 1			79,000.00		78,757.16			22-Nov-2005		9.400%		CA - 54.48%		Paid Off - 360		01-Jun-2005
2100292 1			264,800.00		263,452.48			08-Nov-2005		6.900%		MD - 80.00%		Paid Off - 360		01-Jun-2005
2108763 1			117,000.00		116,423.55			22-Nov-2005		7.100%		NV - 65.00%		Paid Off - 360		01-Jun-2005
2113646 1			83,200.00		82,720.11			21-Nov-2005		6.250%		IL - 80.00%		Paid Off - 360		01-Jun-2005
2118497 1			151,200.00		150,691.08			16-Nov-2005		8.050%		FL - 90.00%		Paid Off - 360		01-Jul-2005
2119252 1			247,000.00		245,793.07			30-Nov-2005		6.150%		CA - 89.82%		Paid Off - 360		01-Jul-2005
2119913 1			383,800.00		#######			15-Nov-2005		5.990%		HI - 95.00%		Paid Off - 360		01-Jul-2005
2121182 1			289,750.00		288,628.44			08-Nov-2005		7.350%		VA - 95.00%		Paid Off - 360		01-Jul-2005
2122506 1			108,320.00		107,866.39			11-Nov-2005		6.950%		FL - 80.00%		Paid Off - 360		01-Jul-2005
2124793 1			140,000.00		139,441.79			07-Nov-2005		7.200%		PA - 66.67%		Paid Off - 360		01-Jul-2005
2125358 1			150,400.00		149,556.35			25-Nov-2005		6.850%		IL - 80.00%		Paid Off - 360		01-Jul-2005
2129814 1			85,000.00		82,810.03			15-Nov-2005		9.325%		OH - 18.89%		Paid Off - 120		01-Jul-2005
2131248 1			87,100.00		86,663.29			02-Nov-2005		6.800%		VA - 67.00%		Paid Off - 360		01-Jul-2005
2133020 1			152,000.00		151,291.97			02-Nov-2005		6.400%		AZ - 84.92%		Paid Off - 360		01-Jul-2005
2134694 1			255,000.00		253,929.65			18-Nov-2005		7.550%		NJ - 85.00%		Paid Off - 360		01-Jul-2005
2139108 1			81,000.00		79,956.17			10-Nov-2005		9.450%		FL - 40.50%		Paid Off - 180		01-Jul-2005
1000905266 1			175,000.00		173,785.77			08-Nov-2005		6.350%		IL - 79.55%		Paid Off - 360		01-May-2005
1000926243 1			276,421.00		274,176.41			16-Nov-2005		5.990%		CA - 70.88%		Paid Off - 360		01-Apr-2005
1000926449 1			255,000.00		253,246.64			30-Nov-2005		6.150%		CA - 69.86%		Paid Off - 360		01-May-2005
1001014609 1			213,223.88		212,070.26			22-Nov-2005		6.650%		FL - 80.00%		Paid Off - 360		01-Apr-2005
1001270136 1			236,550.26		235,402.27			29-Nov-2005		6.250%		CA - 69.50%		Paid Off - 360		01-May-2005
1001323945 1			225,700.00		223,845.05			29-Nov-2005		6.900%		CA - 45.60%		Paid Off - 360		01-May-2005
1001340374 1			231,300.00		230,668.61			22-Nov-2005		9.075%		FL - 90.00%		Paid Off - 360		01-Jul-2005
1001404171 1			119,925.03		119,464.12			23-Nov-2005		8.350%		MI - 61.54%		Paid Off - 360		01-May-2005
1001426558 1			162,000.00		160,997.30			15-Nov-2005		6.700%		NJ - 79.02%		Paid Off - 360		01-May-2005
1001510270 1			165,000.00		164,223.63			04-Nov-2005		7.300%		NJ - 75.00%		Paid Off - 360		01-Jun-2005
1001531872 1			87,000.00		86,574.11			03-Nov-2005		7.100%		NJ - 47.67%		Paid Off - 360		01-Jun-2005
1001675084 1			210,000.00		208,817.36			22-Nov-2005		6.375%		CA - 70.00%		Paid Off - 360		01-Jun-2005
1001675093 1			194,000.00		193,146.48			17-Nov-2005		6.950%		CA - 64.67%		Paid Off - 360		01-Jul-2005
1001695776 1			272,000.00		270,655.78			17-Nov-2005		7.050%		MD - 94.12%		Paid Off - 360		01-Jun-2005
1001732879 1			297,400.00		295,398.67			15-Nov-2005		5.990%		MA - 56.11%		Paid Off - 360		01-Jun-2005
1001747060 1			232,000.00		230,939.92			08-Nov-2005		6.500%		CT - 80.00%		Paid Off - 360		01-Jul-2005
1001759555 1			115,650.00		115,287.04			01-Nov-2005		9.300%		FL - 90.00%		Paid Off - 360		01-Jun-2005
1001759626 1			147,900.00		147,450.23			30-Nov-2005		8.550%		FL - 85.00%		Paid Off - 360		01-Jul-2005
1001759993 1			153,000.00		152,280.05			03-Nov-2005		7.300%		CA - 66.52%		Paid Off - 360		01-Jun-2005
1001781904 1			170,000.00		168,970.78			25-Nov-2005		6.750%		DC - 49.28%		Paid Off - 360		01-Jun-2005
1001798077 1			56,700.00		56,457.97			02-Nov-2005		7.800%		NM - 90.00%		Paid Off - 360		01-Jun-2005
1001812382 1			139,000.00		135,539.47			25-Nov-2005		6.900%		CT - 67.80%		Paid Off - 360		01-Jun-2005
1001818769 1			285,000.00		283,013.28			18-Nov-2005		7.325%		CA - 49.57%		Paid Off - 360		01-Jun-2005


Page 19 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 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

1001835090 1			162,000.00		161,018.28			18-Nov-2005		5.990%		CA - 64.29%		Paid Off - 360		01-Jun-2005
1001835090 1			162,000.00		161,018.28			18-Nov-2005		5.990%		CA - 64.29%		Paid Off - 360		01-Jun-2005
1001861596 1			178,000.00		177,096.55			21-Nov-2005		5.950%		CA - 47.09%		Paid Off - 360		01-Jul-2005
1001877222 1			180,000.00		179,479.14			08-Nov-2005		9.050%		MA - 50.70%		Paid Off - 360		01-Jul-2005
1001878374 1			69,000.00		67,961.86			08-Nov-2005		7.700%		CA - 53.08%		Paid Off - 180		01-Jul-2005
1001879747 1			105,000.00		102,878.50			18-Nov-2005		6.400%		CA - 44.12%		Paid Off - 180		01-Jun-2005
1001887435 1			278,500.00		273,683.85			07-Nov-2005		6.050%		MD - 73.68%		Paid Off - 180		01-Jul-2005
1001902463 1			64,000.00		63,704.69			10-Nov-2005		6.450%		FL - 79.01%		Paid Off - 360		01-Jul-2005
1001942287 1			136,000.00		135,434.95			25-Nov-2005		6.990%		OR - 85.00%		Paid Off - 360		01-Jul-2005
1001967385 1			119,000.00		118,399.97			15-Nov-2005		5.990%		CA - 57.77%		Paid Off - 360		01-Jul-2005
1002044932 1			107,250.00		106,597.26			17-Nov-2005		6.100%		CO - 65.00%		Paid Off - 360		01-Jul-2005
1002057570 1			316,000.00		314,449.41			23-Nov-2005		6.500%		HI - 89.77%		Paid Off - 360		01-Jul-2005
1002065623 1			180,000.00		179,120.43			25-Nov-2005		6.150%		CA - 59.02%		Paid Off - 360		01-Jul-2005
1002229252 1			240,000.00		238,955.11			02-Nov-2005		6.750%		CA - 94.86%		Paid Off - 360		01-Jul-2005


TOTAL			9,584,590.17		9,524,731.07
TOTAL


Page 20 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



															Total


Current
Current



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



Number of Loans Liquidated														0
Collateral Realized Loss/(Gain) Amount														0.00
Cumulative Recoveries														0.00










Page 21 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 Distribution


DEFAULT SPEEDS



															Total



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


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


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


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












Page 22 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 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 23 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 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 24 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
														Total
						Has a Stepdown Date Occurred? (0=No,1=Yes)								0
						Does a Trigger Event Exist - Either a) or b) Yes?								0
						a) Does a Delinquency Trigger Event Exists								0
						b) Does a Loss Trigger Event Exists (0=No,1=Yes)								0
						3-Month Delinquency Rate								0.564689%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
														Total
Current LIBOR Rate														4.193750%
Next LIBOR Rate														4.378750%
Class A6 Lockout (0=NO, 1=YES)														0.00
Extraordinary Trust Fund Expenses														0.00



Page 25 of 26
New Century Home Equity Loan Trust 2005-A

Asset Backed Pass-Through Certificates
Asset Backed Pass-Through Certificates
2005-A

December 27, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT


CLASS







Page 26 of 26

New Century Home Equity Loan Trust Series 2005-A 8-K