
                                      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 March 1, 2004, providing for the
          issuance of Asset-Backed Pass-Through Certificates, Series 2004-W3)
                 (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-109164-03                         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 27, 2004               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

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


	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates


	December 27, 2004 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				12
			8.	Foreclosure Report				13
			9.	Prepayment Report				14
			10.	Prepayment Detail Report				17
			11.	Realized Loss Report				20
			12.	Realized Loss Detail Report				23
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				24
			14.	Other Related Information				25



				Total Number of Pages				25



			CONTACTS

				Administrator: Nicholas Gisler
				Direct Phone Number: (714)247-6268
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705

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



ISSUANCE INFORMATION

	Seller:		Ameriquest Mtg Sec Inc					Cut-Off Date: March 1, 2004
	Certificate Insurer(s):							Closing Date: March 5, 2004
								First Payment Date: April 26, 2004
	Servicer(s):		Ameriquest Mortgage Corp Master Servicer


								Distribution Date: December 27, 2004
	Underwriter(s):		Bank of America Lead Underwriter					Record Date: December 24, 2004
			Deutsche Bank Lead Underwriter					November 30, 2004
			RBS Greenwich Capital Co-Lead Underwriter





						Page 1 of 25					© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates
	REMIC II
	Certificate Payment Report for December 27, 2004 Distribution


	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

A-1		208,170,000.00			113,631,965.12	224,137.57	23,107,724.69	23,331,862.26	-	-	90,524,240.43
A-2		125,520,000.00			125,520,000.00	259,476.09	-	259,476.09	-	-	125,520,000.00
A-3		121,560,000.00			121,560,000.00	271,178.51	-	271,178.51	-	-	121,560,000.00
M-1		8,500,000.00			8,500,000.00	26,574.19	-	26,574.19	-	-	8,500,000.00
M-2		8,000,000.00			8,000,000.00	26,733.23	-	26,733.23	-	-	8,000,000.00
M-3		5,000,000.00			5,000,000.00	17,138.82	-	17,138.82	-	-	5,000,000.00
M-4		5,000,000.00			5,000,000.00	22,520.77	-	22,520.77	-	-	5,000,000.00
M-5		7,250,000.00			7,250,000.00	27,972.82	-	27,972.82	-	-	7,250,000.00
CE		11,000,266.43			11,000,008.06	1,176,840.91	-	1,176,840.91	-	-	11,000,008.06
P		100.00			100.00	367,693.85	-	367,693.85	-	-	100.00
R		-			-	-	-	-	-	-	-


Total		500,000,366.43			405,462,073.18	2,420,266.76	23,107,724.69	25,527,991.45	-	-	382,354,348.49


	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)

A-1	11/26/04	12/26/04		A-Act/360	040104FU0	208,170,000.00	545.861388	1.076704	111.004106	112.080810	434.857282
A-2	11/26/04	12/26/04		A-Act/360	040104FV8	125,520,000.00	1,000.000000	2.067209	-	2.067209	1,000.000000
A-3	11/26/04	12/26/04		A-Act/360	040104FW6	121,560,000.00	1,000.000000	2.230820	-	2.230820	1,000.000000
M-1	11/26/04	12/26/04		A-Act/360	040104FX4	8,500,000.00	1,000.000000	3.126375	-	3.126375	1,000.000000
M-2	11/26/04	12/26/04		A-Act/360	040104FY2	8,000,000.00	1,000.000000	3.341654	-	3.341654	1,000.000000
M-3	11/26/04	12/26/04		A-Act/360	040104FZ9	5,000,000.00	1,000.000000	3.427764	-	3.427764	1,000.000000
M-4	11/26/04	12/26/04		A-Act/360	040104GA3	5,000,000.00	1,000.000000	4.504154	-	4.504154	1,000.000000
M-5	11/26/04	12/26/04		A-Act/360	040104GB1	7,250,000.00	1,000.000000	3.858320	-	3.858320	1,000.000000
CE	11/01/04	11/30/04		A-30/360		11,000,266.43	999.976512	106.982946	-	106.982946	999.976512
P	11/01/04	11/30/04		A-30/360		100.00	1,000.000000	3,676,938.500000	-	3,676,938.500000	1,000.000000
R	11/01/04	11/30/04		A-30/360		-	-	-	-	-	-


							Page 2 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates
	REMIC II
	Certificate Payment Report for December 27, 2004 Distribution


	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

A-1	208,170,000.00		2,126,988.07		114,048,554.58	3,597,204.99	117,645,759.57	119,772,747.64	-	-	90,524,240.43
A-2	125,520,000.00		1,766,326.25		-	-	-	1,766,326.25	-	-	125,520,000.00
A-3	121,560,000.00		1,901,146.16		-	-	-	1,901,146.16	-	-	121,560,000.00
M-1	8,500,000.00		205,866.35		-	-	-	205,866.35	-	-	8,500,000.00
M-2	8,000,000.00		210,256.57		-	-	-	210,256.57	-	-	8,000,000.00
M-3	5,000,000.00		135,535.35		-	-	-	135,535.35	-	-	5,000,000.00
M-4	5,000,000.00		187,097.86		-	-	-	187,097.86	-	-	5,000,000.00
M-5	7,250,000.00		226,432.51		-	-	-	226,432.51	-	-	7,250,000.00
CE	11,000,266.43		15,271,673.09		241.99	16.38	258.37	15,271,931.46	-	-	11,000,008.06
P	100.00		1,787,685.12		-	-	-	1,787,685.12	-	-	100.00
R	-		-		-	-	-	-	-	-	-


Total	500,000,366.43		23,819,007.33		114,048,796.57	3,597,221.37	117,646,017.94	141,465,025.27	-	-	382,354,348.49


	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

A-1	2.29063%	113,631,965.12			224,137.57	-	-	-	224,137.57	224,137.57	-
A-2	2.40063%	125,520,000.00			259,476.09	-	-	-	259,476.09	259,476.09	-
A-3	2.59063%	121,560,000.00			271,178.51	-	-	-	271,178.51	271,178.51	-
M-1	3.63063%	8,500,000.00			26,574.19	-	-	-	26,574.19	26,574.19	-
M-2	3.88063%	8,000,000.00			26,733.23	-	-	-	26,733.23	26,733.23	-
M-3	3.98063%	5,000,000.00			17,138.82	-	-	-	17,138.82	17,138.82	-
M-4	5.23063%	5,000,000.00			22,520.77	-	-	-	22,520.77	22,520.77	-
M-5	4.48063%	7,250,000.00			27,972.82	-	-	-	27,972.82	27,972.82	-
CE	0.29025%	11,000,008.06			1,176,840.91	-	-	-	1,176,840.91	1,176,840.91	-
P		100.00			367,693.85	-	-	-	367,693.85	367,693.85	-
R		-			-	-	-	-	-	-	-


Total		405,462,073.18			2,420,266.76	-	-	-	2,420,266.76	2,420,266.76	-


							Page 3 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Collection Account Report for December 27, 2004 Distribution


	Collection Account Report


SUMMARY								TOTAL

	Principal Collections							22,978,902.69
	Principal Other Accounts							0.00
	TOTAL NET PRINCIPAL							22,978,902.69

	Interest Collections							2,255,245.09

	Interest other withdrawals							(73,850.18)
	Interest other accounts							367,693.85
	TOTAL NET INTEREST							2,549,088.76

	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION							25,527,991.45


PRINCIPAL - COLLECTIONS								TOTAL

	Scheduled Principal Received							357,528.87
	Prepayments In Full							22,264,973.31
	Curtailments							70,316.12
	Liquidations							196,427.71
	Insurance Principal							0.00
	Repurchased Principal Amounts							218,478.68
	Other Principal							0.00
	Total Realized Loss Of Principal							(128,822.00)
	Delinquent Principal							(314,821.75)
	Advanced Principal							314,821.75


	TOTAL PRINCIPAL COLLECTED							22,978,902.69


				Page 4 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Collection Account Report for December 27, 2004 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS								TOTAL



	TOTAL OTHER ACCOUNTS PRINCIPAL							0.00


INTEREST - COLLECTIONS								TOTAL

	Scheduled Interest							2,394,305.98
	Liquidation Interest							1,276.78
	Repurchased Interest							1,456.52
	Insurance Interest							0.00
	Other Interest							0.00
	Relief Act Interest Shortfalls							0.00
	Prepayment Interest Shortfalls							(16,114.35)
	Compensating Interest							16,114.35
	Delinquent Interest							(2,017,697.03)
	Interest Advanced							1,875,901.35
	Reserve Fund Interest earning							1.49

	TOTAL INTEREST COLLECTED							2,255,245.09


				Page 5 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Collection Account Report for December 27, 2004 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS								TOTAL

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

	TOTAL INTEREST WITHDRAWALS							0.00


INTEREST - OTHER ACCOUNTS								TOTAL

	Prepayment Charges							367,693.85
	Master Servicer Prepayment Charge Payment Amount							0.00


	TOTAL INTEREST OTHER ACCOUNTS							367,693.85


INTEREST - FEES								TOTAL

	Current Servicing Fees							27,146.85

	Trustee Fee							1,689.43

	Certificate Insurer Premium amount							45,013.90

	TOTAL INTEREST OTHER FEES							73,850.18


				Page 6 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Credit Enhancement Report for December 27, 2004 Distribution


	Credit Enhancement Report


ACCOUNTS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


INSURANCE								TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES								TOTAL

	Overcollateralized Amount							10,871,186.06
	Overcollateralization Reduction Amount							0.00
	Overcollateralization Deficiency Amount							128,822.00
	Overcollateralization Target Amount							11,000,008.06
	Excess Overcollateralization Amount							0.00
	Overcollateralization Increase Amount							128,822.00


				Page 7 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Collateral Report for December 27, 2004 Distribution


	Collateral Report


COLLATERAL								TOTAL
	Loan Count:
	*Original*							2826
	Prior							2,379
	Prefunding							-
	Scheduled Paid Offs							-
	Full Voluntary Prepayments							(105)
	Repurchases							(1)
	Liquidations							(1)
	Current							2,272

	*Principal Balance:*
	Original							500,000,366.43
	Prior							405,462,073.18
	Prefunding							-
	Scheduled Principal							(357,528.87)
	Partial and Full Voluntary Prepayments							(22,335,289.43)
	Repurchases							(218,478.68)
	Liquidations							(196,427.71)
	Current							382,354,348.49

PREFUNDING								TOTAL
SPACE INTENTIONALLY LEFT BLANK




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


				Page 8 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Collateral Report for December 27, 2004 Distribution


	Collateral Report


CHARACTERISTICS								TOTAL

	Weighted Average Coupon Original							7.148209%
	Weighted Average Coupon Prior							7.098586%
	Weighted Average Coupon Current							7.094245%
	Weighted Average Months to Maturity Original							353
	Weighted Average Months to Maturity Prior							346
	Weighted Average Months to Maturity Current							345
	Weighted Avg Remaining Amortization Term Original							344
	Weighted Avg Remaining Amortization Term Prior							346
	Weighted Avg Remaining Amortization Term Current							345
	Weighted Average Seasoning Original							3.51
	Weighted Average Seasoning Prior							10.48
	Weighted Average Seasoning Current							11.48

Note: Original information refers to deal issue.




WAC by Groups					Total WAC


WARAT by Groups					Total WARAT


Note: Dates correspond to distribution dates.
				Page 9 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Collateral Report for December 27, 2004 Distribution


	Collateral Report


ARM CHARACTERISTICS								TOTAL

	Weighted Average Margin Original							3.673%
	Weighted Average Margin Prior							3.539%
	Weighted Average Margin Current							3.485%
	Weighted Average Max Rate Original							8.517%
	Weighted Average Max Rate Prior							8.160%
	Weighted Average Max Rate Current							8.048%
	Weighted Average Min Rate Original							4.670%
	Weighted Average Min Rate Prior							4.464%
	Weighted Average Min Rate Current							4.402%
	Weighted Average Cap Up Original							0.641%
	Weighted Average Cap Up Prior							0.616%
	Weighted Average Cap Up Current							0.608%
	Weighted Average Cap Down Original							0.641%
	Weighted Average Cap Down Prior							0.616%
	Weighted Average Cap Down Current							0.608%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES								TOTAL

	Current Servicing Fees							27,146.85
	Delinquent Servicing Fees							141,795.68
	TOTAL SERVICING FEES							168,942.53


	Compensating Interest							(16,114.35)
	Delinquent Servicing Fees							(141,795.68)
	COLLECTED SERVICING FEES							11,032.50
	Aggregate Advances with respect to this Distribution							2,190,723.10
	Current Nonrecoverable Advances							0.00
	Cumulative Nonrecoverable Advances							0.00


ADDITIONAL COLLATERAL INFORMATION								TOTAL

	Net Prepayment Interest Shortfall							0.00


				Page 10 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Delinquency Report for December 27, 2004 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			5,542,509.55	3,415,120.35	2,613,239.72	11,570,869.62
		% Balance			1.45%	0.89%	0.68%	3.03%
		# Loans			34	20	15	69
		% # Loans			1.50%	0.88%	0.66%	3.04%
FORECLOSURE		Balance		508,721.35	-	108,068.72	6,803,986.15	7,420,776.22
		% Balance		0.13%	0.00%	0.03%	1.78%	1.94%
		# Loans		2	-	1	45	48
		% # Loans		0.09%	0.00%	0.04%	1.98%	2.11%
BANKRUPTCY		Balance		1,919,581.99	183,712.01	337,606.45	1,012,843.00	3,453,743.45
		% Balance		0.50%	0.05%	0.09%	0.26%	0.90%
		# Loans		14	1	2	9	26
		% # Loans		0.62%	0.04%	0.09%	0.40%	1.14%
REO		Balance		-	-	-	259,603.66	259,603.66
		% Balance		0.00%	0.00%	0.00%	0.07%	0.07%
		# Loans		-	-	-	3	3
		% # Loans		0.00%	0.00%	0.00%	0.13%	0.13%

TOTAL		Balance		2,428,303.34	5,726,221.56	3,860,795.52	10,689,672.53	22,704,992.95
		% Balance		0.64%	1.50%	1.01%	2.80%	5.94%
		# Loans		16	35	23	72	146
		% # Loans		0.70%	1.54%	1.01%	3.17%	6.43%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 11 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	REO Report for December 27, 2004 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 1				Loan Group 1 = Group 1; REO Book Value = Not Available
Total Original Principal Balance = 122,000.00
Total Current Balance = 119,612.71
REO Book Value = Not Available

REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.

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

54799416 1		122,000.00	119,612.71	Mar-01-04	5.950%	AZ - 89.05%	360	Dec-10-03


				Page 12 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Foreclosure Report for December 27, 2004 Distribution


	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 14				Loan Group 1 = Group 1
Total Original Principal Balance = 2,769,200.00
Total Current Balance = 2,746,773.10


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

53710190 1		215,650.00	213,754.29	Jun-01-04	8.250%	IL - 95.00%	360	Nov-03-03
53749339 1		373,500.00	370,416.51	May-01-04	8.150%	MI - 94.56%	360	Nov-25-03
53930574 1		88,500.00	87,919.04	Jul-01-04	8.750%	NM - 75.00%	360	Dec-15-03
54000310 1		72,250.00	71,619.88	Jul-01-04	7.800%	MI - 85.00%	360	Nov-29-03
54116371 1		184,300.00	182,391.37	Jul-01-04	6.900%	UT - 95.00%	360	Nov-18-03
54158530 1		84,600.00	84,198.31	May-01-04	10.750%	MI - 90.00%	360	Nov-29-03
54426911 1		71,250.00	70,711.54	Jun-01-04	8.050%	TN - 75.00%	360	Nov-26-03
54659776 1		164,000.00	162,723.18	Jun-01-04	7.900%	MN - 88.65%	360	Dec-15-03
54738117 1		147,600.00	146,392.70	Jul-01-04	7.650%	IL - 90.00%	360	Dec-17-03
54941992 1		64,800.00	64,329.42	Apr-01-04	8.250%	MO - 90.00%	360	Dec-17-03
55363998 1		351,000.00	347,481.10	Jul-01-04	6.600%	TX - 90.00%	360	Jan-07-04
61987905 1		373,500.00	369,656.58	Nov-01-04	7.550%	CA - 90.00%	360	Dec-09-03
62567706 1		395,500.00	393,595.56	May-01-04	10.250%	CA - 70.00%	360	Dec-10-03
64567381 1		182,750.00	181,583.62	Mar-01-04	8.400%	TX - 85.00%	360	Jan-02-04


				Page 13 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS								TOTAL

	*Current*
	Number of Paid in Full Loans							105
	Number of Repurchased Loans							1
	Total Number of Loans Prepaid in Full							106

	Paid in Full Balance							22,264,973.31
	Repurchased Loans Balance							218,478.68
	Curtailments Amount							70,316.12
	Total Prepayment Amount							22,553,768.11

	*Cumulative*
	Number of Paid in Full Loans							551
	Number of Repurchased Loans							3
	Total Number of Loans Prepaid in Full							554

	Paid in Full Balance							113,611,352.73
	Repurchased Loans Balance							415,615.17
	Curtailments Amount							(174,599.04)
	Total Prepayment Amount							113,852,368.86

SPACE INTENTIONALLY LEFT BLANK


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


				Page 14 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES								TOTAL

	SMM							5.57%
	3 Months Avg SMM							4.05%
	12 Months Avg SMM
	Avg SMM Since Cut-off							2.85%

	CPR							49.71%
	3 Months Avg CPR							39.08%
	12 Months Avg CPR
	Avg CPR Since Cut-off							29.29%

	PSA							2165.30%
	3 Months Avg PSA Approximation							1864.05%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation							1953.98%







CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 15 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments




CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off


PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off


PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) .......(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)

Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.

				Page 16 of 25				© COPYRIGHT 2004 Deutsche Bank


	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for December 27, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 106						Loan Group 1 = Group 1
Total Original Principal Balance = 22,685,184.00
Total Prepayment Amount = 22,483,451.99


Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

53081758 1			195,500.00	193,866.86	Nov-19-04	8.000%	RI - 85.00%	Paid Off - 360	Oct-02-03
53100293 1			247,500.00	245,261.83	Nov-15-04	7.300%	NY - 90.00%	Paid Off - 360	Nov-17-03
53262218 1			132,000.00	131,001.73	Nov-16-04	8.500%	TX - 80.00%	Paid Off - 360	Oct-31-03
53341673 1			178,600.00	176,937.41	Dec-02-04	7.450%	AZ - 95.00%	Paid Off - 360	Oct-08-03
53416970 1			90,250.00	89,568.84	Nov-29-04	8.850%	OH - 95.00%	Paid Off - 360	Oct-15-03
53509014 1			323,000.00	320,022.37	Nov-15-04	7.500%	NY - 93.62%	Paid Off - 360	Oct-29-03
53514154 1			462,000.00	456,273.42	Dec-01-04	5.950%	CA - 67.51%	Paid Off - 360	Nov-07-03
53596797 1			68,850.00	68,407.09	Dec-09-04	8.850%	NV - 90.00%	Paid Off - 360	Nov-12-03
53640652 1			250,750.00	248,658.36	Nov-29-04	7.550%	CA - 85.00%	Paid Off - 360	Dec-02-03
53654232 1			210,000.00	208,282.32	Dec-06-04	7.650%	GA - 35.59%	Paid Off - 360	Nov-17-03
53676730 1			115,900.00	114,695.00	Nov-18-04	7.250%	NY - 95.00%	Paid Off - 360	Nov-05-03
53711917 1			214,200.00	212,644.73	Nov-19-04	8.250%	FL - 90.00%	Paid Off - 360	Nov-06-03
53749818 1			370,500.00	367,555.14	Dec-08-04	8.250%	CA - 95.00%	Paid Off - 360	Oct-30-03
53781555 1			399,000.00	395,893.78	Nov-19-04	7.400%	CA - 95.00%	Paid Off - 360	Dec-16-03
53794434 1			62,000.00	61,467.34	Nov-17-04	7.400%	TN - 79.49%	Paid Off - 360	Nov-17-03
53810933 1			205,200.00	203,398.95	Nov-17-04	7.750%	TX - 93.70%	Paid Off - 360	Oct-29-03
53820932 1			183,825.00	182,162.52	Nov-22-04	7.200%	MD - 95.00%	Paid Off - 360	Nov-19-03
53825576 1			350,000.00	346,744.22	Nov-24-04	6.990%	NY - 89.74%	Paid Off - 360	Nov-06-03
53876355 1			115,500.00	114,517.40	Dec-09-04	7.450%	LA - 70.00%	Paid Off - 360	Nov-29-03
53925673 1			81,000.00	80,767.51	Nov-26-04	12.650%	NJ - 58.70%	Paid Off - 360	Nov-21-03
53930236 1			119,000.00	117,860.17	Dec-08-04	8.200%	FL - 70.00%	Paid Off - 360	Nov-26-03
53935094 1			101,650.00	100,850.80	Dec-02-04	7.850%	AZ - 95.00%	Paid Off - 360	Nov-13-03
53940375 1			166,250.00	164,695.08	Dec-07-04	6.450%	CO - 95.00%	Paid Off - 360	Dec-05-03
53975637 1			356,250.00	353,189.71	Dec-01-04	7.400%	IL - 95.00%	Paid Off - 360	Nov-13-03
54007331 1			258,400.00	256,388.39	Nov-24-04	7.400%	CA - 95.00%	Paid Off - 360	Dec-22-03
54044771 1			468,000.00	463,570.36	Dec-01-04	6.900%	OR - 90.00%	Paid Off - 360	Nov-12-03
54058995 1			123,500.00	122,672.67	Nov-29-04	8.650%	OH - 95.00%	Paid Off - 360	Nov-21-03
54064175 1			280,500.00	278,359.28	Nov-19-04	8.000%	NY - 85.00%	Paid Off - 360	Nov-28-03
54081971 1			412,000.00	408,954.72	Nov-18-04	8.400%	IL - 89.57%	Paid Off - 360	Nov-20-03
54082359 1			315,000.00	312,372.37	Dec-07-04	7.550%	IL - 90.00%	Paid Off - 360	Nov-24-03
54084355 1			150,100.00	148,489.07	Dec-01-04	7.150%	FL - 95.00%	Paid Off - 360	Nov-05-03
54099817 1			274,550.00	271,907.32	Nov-30-04	6.300%	CA - 94.67%	Paid Off - 360	Dec-12-03
54118690 1			207,000.00	205,306.89	Nov-30-04	7.650%	CA - 90.00%	Paid Off - 360	Nov-12-03
54127238 1			289,750.00	286,954.22	Dec-10-04	6.800%	CA - 95.00%	Paid Off - 360	Dec-04-03
54138656 1			84,000.00	83,348.22	Nov-23-04	7.990%	PA - 80.00%	Paid Off - 360	Nov-28-03
54159876 1			191,000.00	189,066.84	Dec-10-04	6.550%	ID - 83.77%	Paid Off - 360	Nov-29-03
54223292 1			270,750.00	268,558.26	Nov-15-04	7.200%	CA - 95.00%	Paid Off - 360	Dec-09-03
54244058 1			114,000.00	112,660.32	Dec-02-04	7.250%	FL - 95.00%	Paid Off - 360	Dec-03-03
54245139 1			323,000.00	320,532.67	Nov-24-04	7.500%	NY - 95.00%	Paid Off - 360	Dec-09-03
54284930 1			213,750.00	211,723.40	Dec-06-04	6.400%	CA - 95.00%	Paid Off - 360	Dec-11-03
54307533 1			120,000.00	119,119.93	Dec-09-04	8.200%	NJ - 75.00%	Paid Off - 360	Nov-26-03
54316195 1			92,000.00	91,297.79	Nov-24-04	8.000%	KS - 77.97%	Paid Off - 360	Nov-24-03
54340559 1			66,405.00	65,855.59	Nov-19-04	7.750%	PA - 95.00%	Paid Off - 360	Dec-08-03
54342738 1			344,250.00	340,896.42	Nov-18-04	6.750%	MA - 85.00%	Paid Off - 360	Nov-24-03

					Page 17 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for December 27, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution



Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date

54344775 1			85,000.00	84,347.40	Dec-08-04	7.700%	FL - 63.43%	Paid Off - 360	Dec-05-03
54365531 1			157,500.00	155,176.00	Nov-18-04	7.650%	IL - 90.00%	Paid Off - 360	Nov-24-03
54379573 1			162,100.00	160,407.36	Nov-29-04	6.750%	IL - 87.15%	Paid Off - 360	Nov-24-03
54381371 1			150,800.00	149,296.31	Dec-01-04	6.650%	NV - 89.23%	Paid Off - 360	Nov-29-03
54393350 1			243,000.00	240,994.26	Dec-03-04	7.100%	IL - 90.00%	Paid Off - 360	Dec-08-03
54398797 1			136,500.00	135,259.41	Nov-26-04	6.600%	MI - 94.79%	Paid Off - 360	Dec-15-03
54412812 1			163,297.00	161,106.98	Nov-30-04	8.000%	NV - 95.00%	Paid Off - 360	Nov-26-03
54416771 1			269,900.00	267,900.79	Nov-15-04	8.150%	MD - 90.00%	Paid Off - 360	Nov-24-03
54452750 1			252,000.00	249,792.64	Dec-08-04	7.300%	CA - 80.00%	Paid Off - 360	Dec-05-03
54484738 1			424,800.00	420,634.36	Nov-18-04	6.200%	NY - 90.00%	Paid Off - 360	Dec-10-03
54492236 1			114,300.00	113,477.51	Dec-09-04	7.800%	AZ - 90.00%	Paid Off - 360	Dec-05-03
54511332 1			389,000.00	385,971.65	Nov-18-04	7.400%	NY - 89.92%	Paid Off - 360	Dec-16-03
54512934 1			109,250.00	108,274.19	Dec-08-04	7.200%	TX - 95.00%	Paid Off - 360	Nov-25-03
54525555 1			180,500.00	178,445.53	Dec-02-04	5.400%	CO - 95.00%	Paid Off - 360	Dec-08-03
54532072 1			138,550.00	137,610.87	Dec-01-04	8.100%	AZ - 85.00%	Paid Off - 360	Dec-10-03
54550819 1			154,000.00	152,753.31	Nov-19-04	7.200%	NV - 81.05%	Paid Off - 360	Dec-05-03
54553896 1			307,800.00	305,293.49	Nov-12-04	7.700%	MN - 95.00%	Paid Off - 360	Nov-26-03
54555511 1			356,000.00	353,201.22	Dec-01-04	7.350%	FL - 78.24%	Paid Off - 360	Dec-16-03
54558614 1			168,750.00	167,413.02	Dec-10-04	7.600%	CA - 75.00%	Paid Off - 360	Dec-17-03
54578992 1			261,250.00	259,093.60	Nov-19-04	7.100%	CA - 90.09%	Paid Off - 360	Dec-08-03
54593611 1			116,900.00	115,887.29	Dec-01-04	6.850%	AZ - 92.05%	Paid Off - 360	Dec-03-03
54611413 1			128,000.00	126,488.73	Nov-22-04	5.200%	CA - 71.11%	Paid Off - 360	Dec-17-03
54614912 1			242,250.00	240,418.83	Nov-16-04	7.550%	CA - 95.00%	Paid Off - 360	Dec-11-03
54623715 1			154,850.00	153,456.69	Dec-01-04	7.050%	MI - 95.00%	Paid Off - 360	Dec-17-03
54626692 1			275,405.00	272,691.54	Nov-24-04	6.175%	NV - 94.97%	Paid Off - 360	Dec-11-03
54643671 1			337,500.00	334,766.49	Nov-26-04	7.700%	HI - 90.00%	Paid Off - 360	Nov-29-03
54657275 1			220,150.00	218,242.81	Nov-26-04	6.850%	FL - 85.00%	Paid Off - 360	Dec-09-03
54665054 1			351,000.00	348,644.46	Nov-16-04	8.150%	NV - 90.00%	Paid Off - 360	Dec-18-03
54669239 1			140,250.00	139,190.14	Dec-07-04	7.650%	IL - 85.00%	Paid Off - 360	Dec-15-03
54673058 1			85,000.00	84,284.66	Dec-03-04	7.000%	CA - 55.19%	Paid Off - 360	Dec-02-03
54677778 1			456,000.00	452,652.58	Nov-16-04	7.700%	CA - 95.00%	Paid Off - 360	Dec-11-03
54690672 1			319,500.00	317,012.67	Dec-02-04	7.400%	IL - 92.48%	Paid Off - 360	Dec-04-03
54691936 1			78,000.00	77,507.08	Nov-30-04	8.450%	OH - 86.67%	Paid Off - 360	Dec-10-03
54695234 1			100,300.00	99,599.45	Dec-02-04	7.950%	LA - 83.58%	Paid Off - 360	Dec-29-03
54702170 1			75,500.00	74,704.51	Nov-24-04	5.900%	LA - 88.82%	Paid Off - 360	Dec-15-03
54729397 1			61,450.00	61,167.73	Nov-26-04	10.000%	TX - 89.97%	Paid Off - 360	Dec-15-03
54738034 1			380,000.00	376,122.46	Nov-30-04	6.950%	NY - 95.00%	Paid Off - 360	Dec-03-03
54738497 1			310,650.00	307,772.24	Dec-10-04	6.500%	CA - 95.00%	Paid Off - 360	Dec-17-03
54744073 1			135,000.00	133,819.21	Nov-12-04	6.800%	ME - 83.85%	Paid Off - 360	Dec-17-03
54751532 1			132,000.00	131,002.19	Dec-10-04	7.550%	CT - 80.00%	Paid Off - 360	Dec-17-03
54766274 1			64,800.00	64,437.57	Dec-02-04	9.050%	MI - 60.00%	Paid Off - 360	Dec-15-03
54772611 1			165,300.00	163,709.83	Dec-02-04	6.450%	CA - 95.00%	Paid Off - 360	Dec-10-03
54774658 1			146,937.00	145,826.21	Dec-02-04	7.550%	NV - 95.00%	Paid Off - 360	Dec-17-03
54782776 1			225,000.00	223,328.56	Nov-24-04	7.650%	FL - 90.00%	Paid Off - 360	Dec-15-03
54793138 1			190,900.00	189,031.03	Nov-30-04	6.250%	CT - 94.98%	Paid Off - 360	Dec-08-03
54844071 1			156,000.00	154,549.31	Dec-03-04	6.480%	CA - 84.32%	Paid Off - 360	Dec-15-03
54852074 1			256,405.00	254,162.31	Nov-18-04	6.800%	CA - 95.00%	Paid Off - 360	Dec-30-03
54860754 1			161,000.00	155,553.55	Nov-30-04	6.475%	CA - 87.03%	Paid Off - 180	Dec-15-03
54869136 1			361,000.00	357,866.14	Nov-30-04	7.100%	IL - 95.00%	Paid Off - 360	Dec-19-03
54879275 1			213,750.00	211,593.89	Dec-09-04	6.050%	CA - 95.00%	Paid Off - 360	Dec-16-03
54941950 1			63,000.00	62,499.87	Dec-09-04	7.300%	MO - 90.00%	Paid Off - 360	Dec-23-03
55121735 1			341,280.00	337,316.75	Dec-07-04	5.300%	CA - 89.34%	Paid Off - 360	Dec-30-03

					Page 18 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for December 27, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution



Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date

55159834 1			480,000.00	475,480.10	Dec-01-04	6.450%	CA - 75.00%	Paid Off - 360	Dec-31-03
55186738 1			445,000.00	441,861.07	Nov-22-04	7.900%	CA - 89.90%	Paid Off - 360	Dec-29-03
55209415 1			106,780.00	106,058.81	Dec-06-04	8.150%	UT - 95.00%	Paid Off - 360	Dec-24-03
55225577 1			265,000.00	261,899.61	Nov-24-04	5.250%	CA - 82.81%	Paid Off - 360	Dec-29-03
55238992 1			164,300.00	163,228.94	Dec-02-04	7.750%	IL - 94.97%	Paid Off - 360	Jan-07-04
59840280 1			90,000.00	89,508.78	Dec-10-04	9.650%	CA - 90.00%	Paid Off - 360	Nov-25-03
61261624 1			189,050.00	187,390.93	Dec-09-04	7.950%	CA - 95.00%	Paid Off - 360	Nov-25-03
61977583 1			216,000.00	214,180.43	Dec-10-04	7.500%	CA - 90.00%	Paid Off - 360	Nov-26-03
62543103 1			243,000.00	240,850.65	Dec-08-04	7.250%	CA - 83.79%	Paid Off - 360	Nov-26-03
53838975 1		FCL	220,000.00	218,478.68	Nov-11-04	8.000%	NY - 80.00%	Repur/Subs - 360	Dec-05-03


					Page 19 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES								TOTAL

	*Current*
	Number of Loans Liquidated							1
	Collateral Realized Loss/(Gain) Amount							128,822.00
	Net Liquidation Proceeds							67,605.71

	*Cumulative*
	Number of Loans Liquidated							1
	Collateral Realized Loss/(Gain) Amount							128,822.00
	Net Liquidation Proceeds							67,605.71

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

SPACE INTENTIONALLY LEFT BLANK


							3 Months Moving Average


Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 20 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS								TOTAL

	MDR							0.05%
	3 Months Avg MDR							0.02%
	12 Months Avg MDR
	Avg MDR Since Cut-off							0.01%

	CDR							0.58%
	3 Months Avg CDR							0.19%
	12 Months Avg CDR
	Avg CDR Since Cut-off							0.06%

	SDA							2.53%
	3 Months Avg SDA Approximation							0.92%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation							0.43%

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



CDR by Groups					Total CDR


SDA by Groups					Total SDA


				Page 21 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral




CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off


SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off


COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) .......(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month:
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
Dates correspond to distribution dates.

				Page 22 of 25				© COPYRIGHT 2004 Deutsche Bank


	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Realized Loss Detail Report for December 27, 2004 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution

SUMMARY							LOAN GROUP
Total Loan Count Current Losses = 1
Total Loan Count Revisions = 0						Loan Group 1 = Group 1
Total Prior Principal Balance = 196,427.71
Total Current Realized Loss Amount = 128,822.00
Total Revisions Amount = 0.00
Total Realized Loss Amount = 128,822.00
Total Net Liquidation Proceeds = 67,605.71
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.

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

54109517 1		REO	7.800%	GA - 90.00%	360	196,427.71		128,822.00	67,605.71


					Page 23 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

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


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS								TOTAL


	Credit Enhancement Percentage							97.16%

	Certficate Insurer Default in effect?							No

	Master Servicer Event of Default in effect?							No

	Master Servicer Ternination Test in effect?							No

	Optional Termination Date in effect?							No

	Stepdown Date in effect?							No

	Trigger event in effect?							No


ADJUSTABLE RATE CERTIFICATE INFORMATION								TOTAL
SPACE INTENTIONALLY LEFT BLANK


ADDITIONAL INFORMATION								TOTAL

	Certificate Factor : Class A-1							18.10%
	Certificate Factor : Class A-2							25.10%
	Certificate Factor : Class A-3							24.31%
	Certificate Factor : Class M-1							1.70%
	Certificate Factor : Class M-2							1.60%
	Certificate Factor : Class M-3							1.00%
	Certificate Factor : Class M-4							1.00%
	Certificate Factor : Class M-5							1.45%


				Page 24 of 25				© COPYRIGHT 2004 Deutsche Bank
	Argent Mortgage Securities, Inc. 2004-W3
	Mortgage Pass-Through Certificates

	Other Related Information for December 27, 2004 Distribution


	Other Related Information


ADDITIONAL INFORMATION								TOTAL

	Net WAC Rate Carryover Amt: Class A-1							0.00
	Net WAC Rate Carryover Amt: Class A-2							0.00
	Net WAC Rate Carryover Amt: Class A-3							0.00
	Net WAC Rate Carryover Amt: Class M-1							0.00
	Net WAC Rate Carryover Amt: Class M-2							0.00
	Net WAC Rate Carryover Amt: Class M-3							0.00
	Net WAC Rate Carryover Amt: Class M-4							0.00
	Net WAC Rate Carryover Amt: Class M-5							0.00

	Net WAC Rate Carryover Amt paid : Class A-1							0.00
	Net WAC Rate Carryover Amt paid : Class A-2							0.00
	Net WAC Rate Carryover Amt paid : Class A-3							0.00
	Net WAC Rate Carryover Amt paid : Class M-1							0.00
	Net WAC Rate Carryover Amt paid : Class M-2							0.00
	Net WAC Rate Carryover Amt paid : Class M-3							0.00
	Net WAC Rate Carryover Amt paid : Class M-4							0.00
	Net WAC Rate Carryover Amt paid : Class M-5							0.00

	Net WAC Rate Carryover Amt unpaid : Class A-1							0.00
	Net WAC Rate Carryover Amt unpaid : Class A-2							0.00
	Net WAC Rate Carryover Amt unpaid : Class A-3							0.00
	Net WAC Rate Carryover Amt unpaid : Class M-1							0.00
	Net WAC Rate Carryover Amt unpaid : Class M-2							0.00
	Net WAC Rate Carryover Amt unpaid : Class M-3							0.00
	Net WAC Rate Carryover Amt unpaid : Class M-4							0.00
	Net WAC Rate Carryover Amt unpaid : Class M-5							0.00

	Net Wac Reserve Account beginning balance							1,000.00
	Add : Interest on Reserve Account							1.49
	Add : Deposits							0.00
	Less : Withdrawals							(1.49)
	Net WAC Reserve Account ending balance							1,000.00

	Libor for Current Period							2.18%
	Current Period loan level losses							128,822.00
	Current Recoveries or Losses from Prior periods							0.00
	Total Current Losses							128,822.00
	Payments Received under Cap Contracts							0.00

	Class A-1 next pass-through rate							2.29%
	Class A-2 next pass-through rate							2.40%
	Class A-3 next pass-through rate							2.59%
	Class M-1 next pass-through rate							3.63%
	Class M-2 next pass-through rate							3.88%
	Class M-3 next pass-through rate							3.98%
	Class M-4 next pass-through rate							5.23%
	Class M-5 next pass-through rate							4.48%


				Page 25 of 25				© COPYRIGHT 2004 Deutsche Bank

ARGENT SECURITIES INC ASSET BACK PASS THR CERTS SER 2004 W3 8-K