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): ~~April~~September 2627, 2004 ~~LONG~~(Date ~~BEACH~~of ~~SECURITIES~~earliest ~~CORP~~event reported) Long Beach Securities Corp (as ~~depositor,~~Depositor ~~Long~~under ~~Beach~~the ~~Mortgage~~Pooling ~~Company~~and Servicing Agreement, dated as ~~Master~~February ~~Servicer~~1, ~~and~~2004, ~~Deutsche~~providing ~~Bank~~for ~~National~~the ~~Trust~~issuance ~~Company,~~of asLong ~~Trustee).~~Beach ~~LONG~~Mortgage ~~BEACH~~Loan ~~SECURITIES~~Trust ~~CORP~~2004-1 ~~CERTS~~Asset-Backed ~~SERIES~~Pass- through Certificates, Series 2004-1) (Exact name of ~~Registrant~~registrant as specified in ~~its Charter~~charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-90550-09 33-0917586 (Commission File Number) (I.R.S. Employer Identification No.) 1100 Town and Country Road Orange, California 92868 (Address of principal executive offices) (Zip Code) Registrant's Telephone Number, Including Area Code: (714) 541-5378 (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 58.01 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 79.01 Financial ~~Statement~~Statements and Exhibits (c) Exhibits: ~~(as~~Exhibit ~~noted~~No. inDescription ~~Item~~99.1 ~~5 above)~~ Monthly Remittance Statement to the Certificateholders dated as of ~~April~~September 2627, 2004. ~~SIGNATURE~~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, ~~not~~ in its ~~individual~~ capacity, ~~but solely~~ as aTrustee ~~duly~~under ~~authorized agent of~~ the ~~Registrant pursuant to the~~ Pooling and Servicing Agreement, ~~dated~~on asbehalf of ~~February~~Long 1Beach Securities Corp ,~~2003.~~Registrant Date: ~~Apr~~Sep 2627, 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 ~~April~~September 2627, 2004.

	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	April 26, 2004 Distribution
	September 27, 2004 Distribution
	Contents
			TABLE OF CONTENTS
								Page
			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				14
			8.	Foreclosure Report				15
			9.	Prepayment Report				1617
			10.	Prepayment Detail Report				1920
			11.	Realized Loss Report				2635
			12.	Realized Loss Detail Report				2938
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				3039
				Total Number of Pages				3039
			CONTACTS
				Administrator: Valerie Delgado
				Direct Phone Number: (714)247-6273
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705
				Web Site: https://www.corporatetrust.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000
ISSUANCE INFORMATION
	Seller:							Cut-Off Date: February 1, 2004
	Certificate Insurer(s):							Closing Date: February 5, 2004
								First Payment Date: March 25, 2004
	Servicer(s):		Long Beach Mortgage Master Servicer
								Distribution Date: April 26, 2004
								Distribution Date: September 27, 2004
	Underwriter(s):		Greenwich Capital Markets Underwriter					Record Date: ~~April~~September 2324, 2004
								March 31, 2004
								August 31, 2004
						Page 1 of 30					© COPYRIGHT 2004 Deutsche Bank
						Page 1 of 39					© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	REMIC II Upper Tier Remic
	Certificate Payment Report for April 26, 2004 Distribution
	Certificate Payment Report for September 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	FLT, STEP	2,200,000,000.00			21,~~178~~862,~~899~~510,~~925~~825.2809	23,~~750~~320,~~255~~701.9159	4491,~~795~~876,~~270~~727.8577	4795,~~545~~197,~~526~~429.7636	-	-	21,~~134~~770,~~104~~634,~~654~~097.4332
A-2	FLT, STEP	220,000,000.00			~~217~~186,~~889~~251,~~992~~082.53	~~288~~344,~~583~~021.1927	49,~~479~~187,~~527~~672.0878	49,~~768~~531,~~110~~694.2705	-	-	~~213~~177,~~410~~063,~~465~~409.4575
A-3	FLT, STEP	1,011,070,000.00			~~993~~824,~~496~~091,~~993~~855.9519	1,~~227~~446,~~520~~624.7358	2649,~~900~~476,~~487~~774.4687	2850,~~128~~923,~~008~~399.1945	-	-	~~966~~774,~~596~~615,~~506~~080.4932
A-4	FLT, STEP	194,000,000.00			~~188~~133,~~326~~629,~~102~~288.2241	~~204~~213,~~229~~751.2018	815,~~685~~974,~~515~~851.4755	816,~~889~~188,~~744~~602.6773	-	-	~~179~~117,~~640~~654,~~586~~436.7586
A-5	FLT, STEP	132,450,000.00			132,450,000.00	~~176~~245,~~600~~860.0031	-	~~176~~245,~~600~~860.0031	-	-	132,450,000.00
M-1	MEZ, FLT, S	123,750,000.00			123,750,000.00	~~174~~239,~~900~~920.0031	-	~~174~~239,~~900~~920.0031	-	-	123,750,000.00
M-2	MEZ, FLT, S	112,500,000.00			112,500,000.00	~~164~~223,~~000~~265.0063	-	~~164~~223,~~000~~265.0063	-	-	112,500,000.00
M-3	MEZ, FLT, S	67,500,000.00			67,500,000.00	~~107~~143,~~400~~240.0063	-	~~107~~143,~~400~~240.0063	-	-	67,500,000.00
M-4	MEZ, FLT, S	67,500,000.00			67,500,000.00	~~125~~161,~~400~~803.0013	-	~~125~~161,~~400~~803.0013	-	-	67,500,000.00
M-5	MEZ, FLT, S	56,250,000.00			56,250,000.00	~~109~~139,~~500~~992.0019	-	~~109~~139,~~500~~992.0019	-	-	56,250,000.00
M-6	MEZ, FLT, S	56,250,000.00			56,250,000.00	~~124~~155,~~500~~460.0094	-	~~124~~155,~~500~~460.0094	-	-	56,250,000.00
M-7	MEZ, FLT, S	56,250,000.00			56,250,000.00	~~142~~173,~~000~~507.0081	-	~~142~~173,~~000~~507.0081	-	-	56,250,000.00
M-8	MEZ, FLT, S	45,000,000.00			45,000,000.00	~~119~~144,~~600~~993.0075	-	~~119~~144,~~600~~993.0075	-	-	45,000,000.00
M-9	MEZ, FLT, S	56,250,000.00			56,250,000.00	~~229~~263,~~500~~742.0019	-	~~229~~263,~~500~~742.0019	-	-	56,250,000.00
B	SUB, STEP,	33,750,000.00			33,750,000.00	~~137~~158,~~700~~245.0031	-	~~137~~158,~~700~~245.0031	-	-	33,750,000.00
C	SUB	67,479,918.86			67,500,000.2830	1713,~~938~~512,~~359~~555.8242	-0.01	1713,~~938~~512,~~359~~555.8243	-	~~0.00~~-	67,500,000.29
P	EXE	100.00			100.00	~~821~~2,~~333~~270,101.6214	-	~~821~~2,~~333~~270,101.6214	-	-	100.00
R	R	-			-	-	-	-	-	-	-
Total		4,500,000,018.86			43,~~453~~881,~~563~~433,~~114~~151.2652	2423,~~841~~157,~~382~~787.4738	84166,~~860~~516,~~800~~026.8698	~~109~~189,~~702~~673,~~183~~814.3336	-	~~0.00~~-	43,~~368~~714,~~702~~917,~~313~~124.4154
	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	0308/25/04	0409/2526/04		A-Act/360	542514FD1	2,200,000,000.00	~~990~~846.~~409057~~595830	1.~~250116~~509410	2041.~~361487~~762149	2143.~~611603~~271559	~~970~~804.~~047570~~833681
A-2	0308/25/04	0409/2526/04		A-Act/360	542514FE9	220,000,000.00	~~990~~846.~~409057~~595830	1.~~311742~~563733	2041.~~361487~~762149	2143.~~673229~~325882	~~970~~804.~~047570~~833681
A-3	0308/25/04	0409/2526/04		A-Act/360	542514ER1	1,011,070,000.00	~~982~~815.~~619397~~069041	1.~~214081~~430786	2648.~~605959~~935064	2750.~~820040~~365849	~~956~~766.~~013438~~133977
A-4	0308/25/04	0409/2526/04		A-Act/360	542514ES9	194,000,000.00	~~970~~688.~~753104~~810765	1.~~052728~~101810	4482.~~770698~~344596	4583.~~823426~~446406	~~925~~606.~~982406~~466169
A-5	0308/25/04	0409/2526/04		A-Act/360	542514ET7	132,450,000.00	1,000.000000	1.~~333333~~856250	-	1.~~333333~~856250	1,000.000000
M-1	0308/25/04	0409/2526/04		A-Act/360	542514EU4	123,750,000.00	1,000.000000	1.~~413333~~938750	-	1.~~413333~~938750	1,000.000000
M-2	0308/25/04	0409/2526/04		A-Act/360	542514EV2	112,500,000.00	1,000.000000	1.~~457778~~984583	-	1.~~457778~~984583	1,000.000000
M-3	0308/25/04	0409/2526/04		A-Act/360	542514EW0	67,500,000.00	1,000.000000	12.~~591111~~122083	-	12.~~591111~~122083	1,000.000000
M-4	0308/25/04	0409/2526/04		A-Act/360	542514EX8	67,500,000.00	1,000.000000	12.~~857778~~397083	-	12.~~857778~~397083	1,000.000000
M-5	0308/25/04	0409/2526/04		A-Act/360	542514EY6	56,250,000.00	1,000.000000	12.~~946667~~488750	-	12.~~946667~~488750	1,000.000000
M-6	0308/25/04	0409/2526/04		A-Act/360	542514EZ3	56,250,000.00	1,000.000000	2.~~213333~~763750	-	2.~~213333~~763750	1,000.000000
M-7	0308/25/04	0409/2526/04		A-Act/360	542514FA7	56,250,000.00	1,000.000000	23.~~524444~~084583	-	23.~~524444~~084583	1,000.000000
M-8	0308/25/04	0409/2526/04		A-Act/360	542514FB5	45,000,000.00	1,000.000000	23.~~657778~~222083	-	23.~~657778~~222083	1,000.000000
M-9	0308/25/04	0409/2526/04		A-Act/360	542514FC3	56,250,000.00	1,000.000000	4.~~080000~~688750	-	4.~~080000~~688750	1,000.000000
B	0308/25/04	0409/2526/04		A-Act/360	542514FF6	33,750,000.00	1,000.000000	4.~~080000~~688750	-	4.~~080000~~688750	1,000.000000
C	0308/01/04	0308/31/04		A-30/360	LB0401201	67,479,918.86	1,000.297591	~~265~~200.~~832564~~245579	-0.000000	~~265~~200.~~832564~~245579	1,000.297591
P				-	LB0401202	100.00	1,000.000000	822,~~213~~701,~~336~~011.~~200000~~400000	-	~~8,213,336.200000~~################	1,000.000000
R				-	LB0401203	-	-	-	-	-	-
							Page 2 of 30				© COPYRIGHT 2004 Deutsche Bank
							Page 2 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	REMIC II Upper Tier Remic
	Certificate Payment Report for April 26, 2004 Distribution
	Certificate Payment Report for September 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	2,200,000,000.00		721,~~032~~090,~~311~~381.4717		61414,~~852~~625,~~414~~100.4413	414,~~042~~740,~~931~~802.1355	65429,~~895~~365,~~345~~902.5768	72450,~~927~~456,~~657~~283.0485	-	-	21,~~134~~770,~~104~~634,~~654~~097.4332
A-2	220,000,000.00		~~737~~2,~~749~~203,589.8642		641,~~185~~462,~~241~~510.4400	~~404~~1,~~293~~474,080.1125	642,~~589~~936,~~534~~590.5525	745,~~327~~140,~~284~~179.4167	-	-	~~213~~177,~~410~~063,~~465~~409.4575
A-3	1,011,070,000.00		39,~~154~~318,~~170~~247.7906		41227,~~608~~893,~~718~~448.3056	28,~~864~~561,~~775~~471.2112	44236,~~473~~454,~~493~~919.5168	47245,~~627~~773,~~664~~166.3074	-	-	~~966~~774,~~596~~615,~~506~~080.4932
A-4	194,000,000.00		~~529~~1,~~017~~487,919.5392		1373,~~434~~581,~~446~~271.7660	~~924~~2,~~966~~764,291.4954	1476,~~359~~345,~~413~~563.2514	1477,~~888~~833,~~430~~483.7806	-	-	~~179~~117,~~640~~654,~~586~~436.7586
A-5	132,450,000.00		~~448~~1,~~821~~428,344.5448		-	-	-	~~448~~1,~~821~~428,344.5448	-	-	132,450,000.00
M-1	123,750,000.00		~~444~~1,~~400~~407,226.0056		-(0.00)	-0.00	-	~~444~~1,~~400~~407,226.0056	-	-	123,750,000.00
M-2	112,500,000.00		~~416~~1,~~656~~316,015.2563		-	-	-	~~416~~1,~~656~~316,015.2563	-	-	112,500,000.00
M-3	67,500,000.00		~~272~~855,~~775~~703.0013		-	-	-	~~272~~855,~~775~~703.0013	-	-	67,500,000.00
M-4	67,500,000.00		~~318~~987,~~337~~890.5063		-	-	-	~~318~~987,~~337~~890.5063	-	-	67,500,000.00
M-5	56,250,000.00		~~277~~859,~~937~~960.5094		-	-	-	~~277~~859,~~937~~960.5094	-	-	56,250,000.00
M-6	56,250,000.00		~~315~~970,~~906~~117.2519		-	-	-	~~315~~970,~~906~~117.2519	-	-	56,250,000.00
M-7	56,250,000.00		~~360~~1,~~203~~098,632.1383		-	-	-	~~360~~1,~~203~~098,632.1383	-	-	56,250,000.00
M-8	45,000,000.00		~~303~~922,~~350~~968.0075		-	-	-	~~303~~922,~~350~~968.0075	-	-	45,000,000.00
M-9	56,250,000.00		~~581~~1,~~687~~741,210.5094		-	-	-	~~581~~1,~~687~~741,210.5094	-	-	56,250,000.00
B	33,750,000.00		~~349~~1,~~012~~044,726.5056		-	-	-	~~349~~1,~~012~~044,726.5056	-	-	33,750,000.00
C	67,479,918.86		32113,~~728~~000,~~587~~060.0469		-0.01	-0.00	-0.01	32113,~~728~~000,~~587~~060.0470	-	20,081.4344	67,500,000.29
P	100.00		19,~~197~~915,~~410~~139.6449		-	-	-	19,~~197~~915,~~410~~139.6449	-	-	100.00
R	-		-		-	-	-	-	-	-	-
Total	4,500,000,018.86		49169,~~468~~648,~~334~~135.5039		~~123~~757,~~080~~562,~~820~~330.9430	827,~~236~~540,~~965~~645.9446	~~131~~785,~~317~~102,~~786~~975.8876	~~180~~954,~~786~~751,~~121~~111.3815	-	20,081.4344	43,~~368~~714,~~702~~917,~~313~~124.4154
	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	1.~~42000~~94500%	21,~~178~~862,~~899~~510,~~925~~825.2809			23,~~750~~320,~~255~~701.9159	-	-	-	23,~~750~~320,~~255~~701.9159	23,~~750~~320,~~255~~701.9159	-
A-2	12.~~49000~~01500%	~~217~~186,~~889~~251,~~992~~082.53			~~288~~344,~~583~~021.1927	-	-	-	~~288~~344,~~583~~021.1927	~~288~~344,~~583~~021.1927	-
A-3	1.~~39000~~91500%	~~993~~824,~~496~~091,~~993~~855.9519			1,~~227~~446,~~520~~624.7358	-	-	-	1,~~227~~446,~~520~~624.7358	1,~~227~~446,~~520~~624.7358	-
A-4	1.~~22000~~74500%	~~188~~133,~~326~~629,~~102~~288.2241			~~204~~213,~~229~~751.2018	-	-	-	~~204~~213,~~229~~751.2018	~~204~~213,~~229~~751.2018	-
A-5	12.~~50000~~02500%	132,450,000.00			~~176~~245,~~600~~860.0031	-	-	-	~~176~~245,~~600~~860.0031	~~176~~245,~~600~~860.0031	-
M-1	12.~~59000~~11500%	123,750,000.00			~~174~~239,~~900~~920.0031	-	-	-	~~174~~239,~~900~~920.0031	~~174~~239,~~900~~920.0031	-
M-2	12.~~64000~~16500%	112,500,000.00			~~164~~223,~~000~~265.0063	-	-	-	~~164~~223,~~000~~265.0063	~~164~~223,~~000~~265.0063	-
M-3	12.~~79000~~31500%	67,500,000.00			~~107~~143,~~400~~240.0063	-	-	-	~~107~~143,~~400~~240.0063	~~107~~143,~~400~~240.0063	-
M-4	2.~~09000~~61500%	67,500,000.00			~~125~~161,~~400~~803.0013	-	-	-	~~125~~161,~~400~~803.0013	~~125~~161,~~400~~803.0013	-
M-5	2.~~19000~~71500%	56,250,000.00			~~109~~139,~~500~~992.0019	-	-	-	~~109~~139,~~500~~992.0019	~~109~~139,~~500~~992.0019	-
M-6	23.~~49000~~01500%	56,250,000.00			~~124~~155,~~500~~460.0094	-	-	-	~~124~~155,~~500~~460.0094	~~124~~155,~~500~~460.0094	-
M-7	23.~~84000~~36500%	56,250,000.00			~~142~~173,~~000~~507.0081	-	-	-	~~142~~173,~~000~~507.0081	~~142~~173,~~000~~507.0081	-
M-8	23.~~99000~~51500%	45,000,000.00			~~119~~144,~~600~~993.0075	-	-	-	~~119~~144,~~600~~993.0075	~~119~~144,~~600~~993.0075	-
M-9	45.~~59000~~11500%	56,250,000.00			~~229~~263,~~500~~742.0019	-	-	-	~~229~~263,~~500~~742.0019	~~229~~263,~~500~~742.0019	-
B	45.~~59000~~11500%	33,750,000.00			~~137~~158,~~700~~245.0031	-	-	-	~~137~~158,~~700~~245.0031	~~137~~158,~~700~~245.0031	-
C	4.~~83389~~31173%	67,500,000.2830			1713,~~938~~512,~~359~~555.8242	-	-	-	############	1713,~~938~~512,~~359~~555.8242	-
P		100.00			~~821~~2,~~333~~270,101.6214	-	-	-	~~821~~2,~~333~~270,101.6214	~~821~~2,~~333~~270,101.6214	-
R		-			-	-	-	-	-	-	-
Total		43,~~453~~881,~~563~~433,~~114~~151.2652			2423,~~841~~157,~~382~~787.4738	-	-	-	############	2423,~~841~~157,~~382~~787.4738	-
							Page 3 of 30				© COPYRIGHT 2004 Deutsche Bank
							Page 3 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Collection Account Report for April 26, 2004 Distribution
	Collection Account Report for September 27, 2004 Distribution
	Collection Account Report
SUMMARY						GROUP 2	GROUP 1	TOTAL
	Principal Collections					3565,~~586~~451,~~002~~626.9342	49101,~~274~~064,~~797~~400.9355	84166,~~860~~516,~~800~~026.8697
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					3565,~~586~~451,~~002~~626.9342	49101,~~274~~064,~~797~~400.9355	84166,~~860~~516,~~800~~026.8697
	Interest Collections					87,~~818~~499,~~717~~000.9078	1614,~~679~~546,~~127~~547.0999	2522,~~497~~045,~~844~~548.9977
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					~~296~~761,~~554~~670.6523	~~524~~1,~~778~~508,430.9791	~~821~~2,~~333~~270,101.6214
	Interest Fees					(~~505~~387,~~222~~008.0975)	(~~972~~770,~~574~~853.0578)	(1,~~477~~157,~~796~~862.1453)
	Guarantor Fee							0.00
	TOTAL NET INTEREST					87,~~610~~873,~~050~~662.4626	1615,~~231~~284,~~332~~125.0112	2423,~~841~~157,~~382~~787.4738
	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION					4473,~~196~~325,~~053~~288.3968	65116,~~506~~348,~~129~~525.9467	~~109~~189,~~702~~673,~~183~~814.3335
PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL
	Scheduled Principal Received					1,~~444~~264,~~466~~900.4484	2,~~651~~382,~~803~~028.5631	43,~~096~~646,~~270~~929.0015
	Prepayments In Full					3363,~~308~~386,~~801~~879.7503	4698,~~019~~468,~~501~~179.9977	79161,~~328~~855,~~303~~058.7480
	Curtailments					~~832~~799,~~734~~846.7455	~~521~~214,~~755~~192.3147	1,~~354~~014,~~490~~039.0502
	Liquidations					0.00	0.00	0.00
	Insurance Principal					0.00	0.00	0.00
	Repurchased Principal Amounts					0.00	~~81,737~~0.0700	~~81,737~~0.0700
	Other Principal					0.00	0.00	0.00
	Total Realized Loss Of Principal					0.00	0.00	0.00
	Delinquent Principal					(~~310~~375,~~747~~367.9170)	(~~448~~588,~~904~~703.1150)	(~~759~~964,~~652~~071.0220)
	Advanced Principal					~~310~~375,~~747~~367.9170	~~448~~588,~~904~~703.1150	~~759~~964,~~652~~071.0220
	TOTAL PRINCIPAL COLLECTED					3565,~~586~~451,~~002~~626.9342	49101,~~274~~064,~~797~~400.9355	84166,~~860~~516,~~800~~026.8697
				Page 4 of 30				© COPYRIGHT 2004 Deutsche Bank
				Page 4 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Collection Account Report for April 26, 2004 Distribution
	Collection Account Report for September 27, 2004 Distribution
	Collection Account Report
PRINCIPAL - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL
	TOTAL OTHER ACCOUNTS PRINCIPAL					0.00	0.00	0.00
INTEREST - COLLECTIONS						GROUP 2	GROUP 1	TOTAL
	Scheduled Interest					87,~~971~~676,~~827~~977.7580	1614,~~904~~830,~~892~~792.0115	2522,~~876~~507,~~719~~769.7695
	Liquidation Interest					0.00	0.00	0.00
	Repurchased Interest					0.00	~~650~~0.4900	~~650~~0.4900
	Insurance Interest					0.00	0.00	0.00
	Other Interest					0.00	0.00	0.00
	Relief Act Interest Shortfalls					0(112.0079)	0(1,251.0057)	0(1,364.0036)
	Prepayment Interest Shortfalls					(86186,~~608~~429.7066)	(~~139~~281,~~936~~687.1680)	(~~226~~468,~~544~~117.8646)
	Compensating Interest					86186,~~608~~429.7066	~~139~~281,~~936~~687.1680	~~226~~468,~~544~~117.8646
	Delinquent Interest					(2,~~224~~568,~~642~~621.45)	(34,~~442~~255,~~016~~147.2318)	(56,~~666~~823,~~658~~768.6863)
	Interest Advanced					2,~~071~~390,~~532~~757.6022	3,~~215~~972,~~600~~154.8259	56,~~287~~362,~~133~~911.4281
	TOTAL INTEREST COLLECTED					87,~~818~~499,~~717~~000.9078	1614,~~679~~546,~~127~~547.0999	2522,~~497~~045,~~844~~548.9977
				Page 5 of 30				© COPYRIGHT 2004 Deutsche Bank
				Page 5 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Collection Account Report for April 26, 2004 Distribution
	Collection Account Report for September 27, 2004 Distribution
	Collection Account Report
INTEREST - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
	Trust Fund Expenses					0.00	0.00	0.00
	Nonrecoverable Advances					0.00	0.00	0.00
	Reimbursements to Master Servicer					0.00	0.00	0.00
	TOTAL INTEREST WITHDRAWALS					0.00	0.00	0.00
INTEREST - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL
	Prepayment Charges					~~296~~761,~~554~~670.6523	~~524~~1,~~778~~508,430.9791	~~821~~2,~~333~~270,101.6214
	TOTAL INTEREST OTHER ACCOUNTS					~~296~~761,~~554~~670.6523	~~524~~1,~~778~~508,430.9791	~~821~~2,~~333~~270,101.6214
INTEREST - FEES						GROUP 2	GROUP 1	TOTAL
	Current Servicing Fees					~~504~~386,~~630~~500.1282	~~971~~769,~~495~~906.9317	1,~~476~~156,~~126~~406.0599
	Current Trustee Fees					~~591~~507.9793	~~1,078~~947.1261	1,~~670~~455.0954
	California Tax Fee							0.00
	TOTAL INTEREST OTHER FEES					~~505~~387,~~222~~008.0975	~~972~~770,~~574~~853.0578	1,~~477~~157,~~796~~862.1453
				Page 6 of 30				© COPYRIGHT 2004 Deutsche Bank
				Page 6 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Credit Enhancement Report for April 26, 2004 Distribution
	Credit Enhancement Report for September 27, 2004 Distribution
	Credit Enhancement Report
ACCOUNTS						GROUP 2	GROUP 1	TOTAL
	RESERVE FUND BALANCE							1,~~001~~005.3846
INSURANCE						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL
	Overcollateralized Amount - Prior Period							67,500,000.28
	Current Period Losses							0.0001
	Overcollateralized Amount - After Current Losses							67,500,000.2829
	Overcollateralization Increase Amount							0.00
	Overcollateralization Reduction Amount							0.0001
	Overcollateralized Amount - Ending							67,500,000.2829
	OC Deficiency Amount - Ending							0.0001
	Required Overcollateralized Amount							67,500,000.28
				Page 7 of 30				© COPYRIGHT 2004 Deutsche Bank
				Page 7 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Collateral Report for April 26, 2004 Distribution
	Collateral Report for September 27, 2004 Distribution
	Collateral Report
COLLATERAL						GROUP 2	GROUP 1	TOTAL
	Loan Count:
	Original					5174	18190	23364
	Prior					54,~~120~~505	1816,~~072~~275	2320,~~192~~780
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(97194)	(~~251~~539)	(~~348~~733)
	Repurchases					-	~~(1)~~-	~~(1)~~-
	Liquidations					-	-	-
	Current					54,~~023~~311	1715,~~820~~736	2220,~~843~~047
	Principal Balance:
	Original					1,601,812,775.88	2,898,187,242.98	4,500,000,018.86
	Prior					1,~~578~~354,~~575~~476,~~920~~130.7264	2,~~874~~526,~~987~~957,~~193~~020.5487	43,~~453~~881,~~563~~433,~~114~~151.2651
	Prefunding					-	-	-
	Scheduled Principal					(1,~~444~~264,~~466~~900.4484)	(2,~~651~~382,~~803~~028.5631)	(43,~~096~~646,~~270~~929.0015)
	Partial and Full Voluntary Prepayments					(3464,~~141~~186,~~536~~725.4958)	(4698,~~541~~682,~~257~~372.3024)	(80162,~~682~~869,~~793~~097.7982)
	Repurchases					-	~~(81,737.07)~~-	~~(81,737.07)~~-
	Liquidations					-	-	-
	Current					1,~~542~~289,~~989~~024,~~917~~504.7922	2,~~825~~425,~~712~~892,~~395~~620.6132	43,~~368~~714,~~702~~917,~~313~~124.4054
PREFUNDING						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
	Group 1
	Group 2
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)
				Page 8 of 30				© COPYRIGHT 2004 Deutsche Bank
				Page 8 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Collateral Report for April 26, 2004 Distribution
	Collateral Report for September 27, 2004 Distribution
	Collateral Report
CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL
	Weighted Average Coupon Original					6.817940%	7.058243%	6.972705%
	Weighted Average Coupon Prior					6.~~817940~~801564%	7.~~058243~~044785%	6.~~972705~~959707%
	Weighted Average Coupon Current					6.~~820194~~801429%	7.~~056258~~042839%	6.~~972584~~958596%
	Weighted Average Months to Maturity Original					353	350	351
	Weighted Average Months to Maturity Prior					~~353~~347	~~350~~344	~~351~~345
	Weighted Average Months to Maturity Current					~~351~~346	~~349~~343	~~350~~344
	Weighted Avg Remaining Amortization Term Original					352	349	350
	Weighted Avg Remaining Amortization Term Prior					~~352~~347	~~349~~344	~~350~~345
	Weighted Avg Remaining Amortization Term Current					~~351~~345	~~348~~343	~~349~~344
	Weighted Average Seasoning Original					4.91	4.83	4.86
	Weighted Average Seasoning Prior					49.9186	49.8376	49.8679
	Weighted Average Seasoning Current					510.9083	510.8274	510.8577
Note: Original information refers to deal issue.
	Group 1
	Group 2
WAC by Groups					Total WAC
WARAT by Groups					Total WARAT
Note: Dates correspond to distribution dates.
				Page 9 of 30				© COPYRIGHT 2004 Deutsche Bank
				Page 9 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Collateral Report for April 26, 2004 Distribution
	Collateral Report for September 27, 2004 Distribution
	Collateral Report
ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL
	Weighted Average Margin Original					3.897%	3.445%
	Weighted Average Margin Prior					3.~~897~~850%	3.~~445~~411%
	Weighted Average Margin Current					3.~~896~~838%	3.~~444~~388%
	Weighted Average Max Rate Original					9.812%	8.708%
	Weighted Average Max Rate Prior					9.~~812~~647%	8.~~708~~609%
	Weighted Average Max Rate Current					9.~~802~~618%	8.~~706~~552%
	Weighted Average Min Rate Original					5.235%	4.723%
	Weighted Average Min Rate Prior					5.~~235~~141%	4.~~723~~663%
	Weighted Average Min Rate Current					5.~~231~~125%	4.~~721~~632%
	Weighted Average Cap Up Original					0.812%	0.718%
	Weighted Average Cap Up Prior					0.~~812~~802%	0.~~718~~712%
	Weighted Average Cap Up Current					0.~~811~~799%	0.~~718~~707%
	Weighted Average Cap Down Original					0.812%	0.718%
	Weighted Average Cap Down Prior					0.~~812~~802%	0.~~718~~712%
	Weighted Average Cap Down Current					0.~~811~~799%	0.~~718~~707%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL
	Current Servicing Fees					~~504~~386,~~630~~500.1282	~~971~~769,~~495~~906.9317	1,~~476~~156,~~126~~406.0599
	Delinquent Servicing Fees					~~153~~177,~~109~~864.8523	~~226~~282,~~415~~992.4059	~~379~~460,~~525~~856.2582
	TOTAL SERVICING FEES					~~657~~564,~~739~~365.9705	1,~~197~~052,~~911~~898.3376	1,~~855~~617,~~651~~263.3081
	Compensating Interest					(86186,~~608~~429.7066)	(~~139~~281,~~936~~687.1680)	(~~226~~468,~~544~~117.8646)
	Delinquent Servicing Fees					(~~153~~177,~~109~~864.8523)	(~~226~~282,~~415~~992.4059)	(~~379~~460,~~525~~856.2582)
	COLLECTED SERVICING FEES					~~418~~200,~~021~~071.4216	~~831~~488,~~559~~218.7737	1688,~~249,581~~289.1953
	Aggregate Advances with respect to this Distribution					2,~~382~~766,~~280~~124.5192	34,~~664~~560,~~504~~858.9309	67,~~046~~326,~~785~~983.4401
	Current Nonrecoverable Advances					0.00	0.00	0.00
	Cumulative Nonrecoverable Advances					0.00	0.00	0.00
ADDITIONAL COLLATERAL INFORMATION						GROUP 2	GROUP 1	TOTAL
	Net Prepayment Interest Shortfall					0.00	0.00	0.00
				Page 10 of 30				© COPYRIGHT 2004 Deutsche Bank
				Page 10 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Delinquency Report for April 26, 2004 Distribution
	Delinquency Report for September 27, 2004 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			1548,~~907~~354,~~988~~622.3863	~~114~~11,~~952~~704,833.5707	~~389~~12,~~364~~074,901.5222	1672,~~412~~134,~~305~~356.4792
		% Balance			01.3630%	0.0032%	0.0133%	01.3894%
		# Loans			82277	284	261	86422
		% # Loans			01.3638%	0.0142%	0.0130%	02.3811%
FORECLOSURE		Balance		-	-	-906,254.79	-20,510,463.64	-21,416,718.43
		% Balance		0.00%	0.00%	0.0002%	0.0055%	0.0058%
		# Loans		-	-	-9	-109	-118
		% # Loans		0.00%	0.00%	0.0004%	0.0054%	0.0059%
BANKRUPTCY		Balance		511,~~213~~649,~~048~~569.5335	-711,078.38	-965,616.51	-3,419,478.65	516,~~213~~745,~~048~~742.5389
		% Balance		0.1231%	0.0002%	0.0003%	0.0009%	0.1245%
		# Loans		4078	-7	-10	-27	40122
		% # Loans		0.1839%	0.0003%	0.0005%	0.0013%	0.1861%
REO		Balance		-	-	-	-1,035,015.06	-1,035,015.06
		% Balance		0.00%	0.00%	0.00%	0.0003%	0.0003%
		# Loans		-	-	-	-8	-8
		% # Loans		0.00%	0.00%	0.00%	0.0004%	0.0004%
TOTAL		Balance		511,~~213~~649,~~048~~569.5335	1549,~~907~~065,~~988~~701.3801	~~114~~13,~~952~~576,704.5737	~~389~~37,~~364~~039,858.5257	21111,~~625~~331,~~354~~833.0030
		% Balance		0.1231%	01.3632%	0.0037%	01.0100%	03.5000%
		# Loans		4078	82284	2103	2205	~~126~~670
		% # Loans		0.1839%	01.3642%	0.0151%	01.0102%	03.5534%
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 30				© COPYRIGHT 2004 Deutsche Bank
				Page 11 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Delinquency Report for April 26, 2004 Distribution
	Delinquency Report for September 27, 2004 Distribution
	Delinquency Report - Group 1 Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			927,~~166~~515,~~612~~669.5034	~~114~~9,~~952~~225,393.5714	~~389~~6,~~364~~676,897.5241	943,~~670~~417,~~929~~959.5989
		% Balance			01.3213%	0.0038%	0.0128%	01.3479%
		# Loans			58209	272	245	62326
		% # Loans			01.33%	0.0146%	0.0129%	02.3507%
FORECLOSURE		Balance		-	-	-539,720.12	-13,394,198.10	-13,933,918.22
		% Balance		0.00%	0.00%	0.0002%	0.0055%	0.0057%
		# Loans		-	-	-5	-86	-91
		% # Loans		0.00%	0.00%	0.0003%	0.0055%	0.0058%
BANKRUPTCY		Balance		47,~~400~~144,~~416~~829.5037	-639,460.93	-690,992.66	-3,019,950.61	411,~~400~~495,~~416~~233.5057
		% Balance		0.1629%	0.0003%	0.0003%	0.0012%	0.1647%
		# Loans		3460	-6	-8	-23	3497
		% # Loans		0.1938%	0.0004%	0.0005%	0.0015%	0.1962%
REO		Balance		-	-	-	-912,334.06	-912,334.06
		% Balance		0.00%	0.00%	0.00%	0.0004%	0.0004%
		# Loans		-	-	-	-6	-6
		% # Loans		0.00%	0.00%	0.00%	0.0004%	0.0004%
TOTAL		Balance		47,~~400~~144,~~416~~829.5037	928,~~166~~155,~~612~~130.5027	~~114~~10,~~952~~456,105.5792	~~389~~24,~~364~~003,380.5218	1469,~~071~~759,~~346~~445.0974
		% Balance		0.1629%	01.3216%	0.0043%	0.0199%	02.5088%
		# Loans		3460	58215	285	2160	96520
		% # Loans		0.1938%	01.3337%	0.0154%	01.0102%	03.5430%
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 12 of 30				© COPYRIGHT 2004 Deutsche Bank
				Page 12 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Delinquency Report for April 26, 2004 Distribution
	Delinquency Report for September 27, 2004 Distribution
	Delinquency Report - Group 2 Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			620,~~741~~838,~~375~~953.8829	-2,479,439.93	-5,398,003.81	628,~~741~~716,~~375~~397.8803
		% Balance			01.4462%	0.0019%	0.0042%	02.4423%
		# Loans			2468	-12	-16	2496
		% # Loans			01.4858%	0.0028%	0.0037%	02.4823%
FORECLOSURE		Balance		-	-	-366,534.67	-7,116,265.54	-7,482,800.21
		% Balance		0.00%	0.00%	0.0003%	0.0055%	0.0058%
		# Loans		-	-	-4	-23	-27
		% # Loans		0.00%	0.00%	0.0009%	0.0053%	0.0063%
BANKRUPTCY		Balance		~~812~~4,~~632~~504,739.0398	-71,617.45	-274,623.85	-399,528.04	~~812~~5,~~632~~250,509.0332
		% Balance		0.0535%	0.0001%	0.0002%	0.0003%	0.0541%
		# Loans		618	-1	-2	-4	625
		% # Loans		0.1242%	0.0002%	0.0005%	0.0009%	0.1258%
REO		Balance		-	-	-	-122,681.00	-122,681.00
		% Balance		0.00%	0.00%	0.00%	0.0001%	0.0001%
		# Loans		-	-	-	-2	-2
		% # Loans		0.00%	0.00%	0.00%	0.0005%	0.0005%
TOTAL		Balance		~~812~~4,~~632~~504,739.0398	620,~~741~~910,~~375~~570.8874	-3,120,598.45	-13,036,478.39	741,~~554~~572,~~007~~387.9156
		% Balance		0.0535%	01.4462%	0.0024%	01.0001%	03.4923%
		# Loans		618	2469	-18	-45	30150
		% # Loans		0.1242%	01.4860%	0.0042%	01.0004%	03.6048%
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 13 of 30				© COPYRIGHT 2004 Deutsche Bank
				Page 13 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	REO Report for April 26, 2004 Distribution
	REO Report for September 27, 2004 Distribution
	REO Report - Mortgage Loans that Become REO During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 0				Loan Group 1 = Group 1; REO Book Value = 000.00
Total Loan Count = 8				Loan Group 1 = Group 1; REO Book Value = Not Available
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2; REO Book Value = 000.00
Total Original Principal Balance = 1,043,456.00				Loan Group 2 = Group 2; REO Book Value = Not Available
Total Current Balance = 000.00
Total Current Balance = 1,035,015.06
REO Book Value = 000.00
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
SPACE INTENTIONALLY LEFT BLANK
74859851 1		214,400.00	212,190.38	Jan-01-04	6.925%	CO - 80.00%	360	Sep-08-03
				Page 14 of 30				© COPYRIGHT 2004 Deutsche Bank
74929647 1		183,200.00	180,984.59	Nov-01-03	6.450%	CO - 80.00%	360	Aug-29-03
74974916 1		75,000.00	74,413.15	Jan-01-04	7.875%	GA - 64.66%	360	Sep-18-03
74987454 1		106,000.00	105,120.81	Feb-01-04	7.075%	GA - 80.00%	360	Oct-23-03
75215202 1		96,856.00	96,123.86	Feb-01-04	7.550%	TX - 80.00%	360	Nov-03-03
75242743 1		244,800.00	243,501.27	Feb-01-04	8.175%	CO - 85.00%	360	Dec-26-03
75254987 2		44,000.00	43,832.74	Feb-01-04	9.800%	CO - 77.19%	360	Dec-26-03
75255893 2		79,200.00	78,848.26	Feb-01-04	9.050%	CO - 80.00%	360	Dec-24-03
				Page 14 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Foreclosure Report for April 26, 2004 Distribution
	Foreclosure Report for September 27, 2004 Distribution
	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 0				Loan Group 1 = Group 1
Total Loan Count = 55				Loan Group 1 = Group 1
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2
Total Original Principal Balance = 10,524,103.00				Loan Group 2 = Group 2
Total Current Balance = 000.00
Total Current Balance = 10,443,783.06
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK
74746348 1		260,000.00	256,763.54	Feb-01-04	6.775%	CO - 80.00%	360	Jun-30-03
				Page 15 of 30				© COPYRIGHT 2004 Deutsche Bank
74775776 1		96,000.00	95,581.98	Mar-01-04	11.550%	TX - 80.00%	360	Jul-11-03
74780800 1		212,000.00	209,548.41	Mar-01-04	7.525%	WA - 80.00%	360	Jul-21-03
74822321 1		255,200.00	252,396.84	Mar-01-04	7.025%	CA - 80.00%	360	Jul-31-03
74833849 1		240,000.00	237,777.12	Mar-01-04	7.900%	CA - 80.00%	360	Jul-31-03
74858069 1		171,000.00	169,682.14	Apr-01-04	8.650%	NJ - 90.00%	360	Aug-26-03
74864323 1		172,000.00	170,046.15	Feb-01-04	6.850%	UT - 80.00%	360	Jul-30-03
74866252 1		44,000.00	43,574.12	Mar-01-04	7.250%	TN - 80.00%	360	Sep-09-03
74868266 1		194,400.00	192,356.26	Mar-01-04	6.350%	CA - 80.00%	360	Sep-17-03
74871021 1		67,200.00	66,667.81	May-01-04	8.300%	MO - 80.00%	360	Aug-26-03
74897596 1		68,000.00	67,687.28	Mar-01-04	10.900%	OH - 80.00%	360	Aug-27-03
74900754 1		146,200.00	145,442.49	Jan-01-04	9.900%	MI - 85.00%	360	Sep-08-03
74941451 1		172,250.00	171,623.39	Feb-01-04	11.100%	CA - 65.00%	360	Oct-16-03
74944752 1		134,400.00	133,582.56	May-01-04	9.125%	CA - 70.00%	360	Sep-23-03
74998774 1		130,475.00	129,257.72	May-01-04	6.975%	NC - 85.00%	360	Sep-24-03
75028860 1		256,000.00	253,895.77	Feb-01-04	7.625%	IL - 80.00%	360	Sep-23-03
75031112 1		133,000.00	132,373.48	Mar-01-04	9.880%	NJ - 70.00%	360	Oct-21-03
75037259 1		187,000.00	186,284.90	Feb-01-04	10.350%	OK - 85.00%	360	Nov-12-03
75071266 1		38,300.00	38,190.96	Feb-01-04	11.725%	TN - 79.79%	360	Nov-07-03
75073379 1		267,760.00	265,384.00	Mar-01-04	6.725%	NY - 80.00%	360	Oct-31-03
75110692 1		113,600.00	112,581.26	Mar-01-04	6.750%	GA - 80.00%	360	Nov-07-03
75118182 1		256,000.00	254,192.91	Mar-01-04	6.725%	NY - 80.00%	360	Dec-05-03
75131094 1		128,000.00	126,885.78	Mar-01-04	6.825%	GA - 80.00%	360	Oct-23-03
75182311 1		137,200.00	136,327.89	Mar-01-04	8.420%	WA - 80.00%	360	Oct-30-03
75186205 1		144,000.00	143,317.66	Mar-01-04	9.325%	CO - 80.00%	360	Nov-17-03
75191205 1		238,000.00	236,895.32	Mar-01-04	9.425%	CA - 85.00%	360	Nov-19-03
75214890 1		303,750.00	302,046.12	Apr-01-04	8.500%	CA - 75.00%	360	Nov-25-03
75217356 1		134,910.00	133,804.23	Mar-01-04	6.575%	CO - 89.94%	360	Nov-12-03
75217596 1		80,000.00	79,302.37	Mar-01-04	6.250%	CA - 80.00%	360	Nov-26-03
75230227 1		198,400.00	196,812.31	Mar-01-04	6.700%	CO - 80.00%	360	Nov-19-03
75238121 1		98,960.00	98,198.05	Feb-01-04	6.900%	TX - 80.00%	360	Nov-21-03
75266445 1		170,400.00	169,587.12	Feb-01-04	8.700%	TX - 80.00%	360	Dec-15-03
75277244 1		207,000.00	205,524.46	Apr-01-04	7.400%	NY - 90.00%	360	Dec-02-03
75280396 1		174,400.00	173,525.42	Mar-01-04	9.050%	IL - 80.00%	360	Nov-26-03
75283689 1		256,000.00	253,746.57	Mar-01-04	6.200%	CA - 80.00%	360	Nov-19-03
75298356 1		180,000.00	179,233.00	Feb-01-04	9.250%	WA - 69.77%	360	Dec-19-03
75310078 1		112,000.00	111,168.76	May-01-04	6.475%	GA - 80.00%	360	Dec-23-03
75330944 1		192,000.00	191,065.20	Mar-01-04	8.600%	KS - 80.00%	360	Dec-22-03
75338566 1		164,188.00	163,067.58	Mar-01-04	6.900%	UT - 80.00%	360	Dec-03-03
75342022 1		180,000.00	178,841.33	Mar-01-04	7.200%	GA - 80.00%	360	Dec-23-03
74815739 2		132,000.00	130,545.35	Mar-01-04	6.575%	CO - 80.00%	360	Aug-18-03
74846122 2		337,500.00	333,697.30	Feb-01-04	6.925%	NY - 75.00%	360	Jul-30-03
74870189 2		244,000.00	241,361.99	Mar-01-04	6.675%	GA - 80.00%	360	Aug-20-03
74968025 2		77,400.00	77,006.19	May-01-04	10.250%	WI - 90.00%	360	Sep-29-03
				Page 15 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Report for April 26, 2004 Distribution
	Foreclosure Report for September 27, 2004 Distribution
	Foreclosure Report - Mortage Loans that Become Foreclosure 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
74988916 2		100,000.00	99,389.37	Apr-01-04	9.775%	FL - 80.00%	360	Sep-15-03
75015933 2		720,000.00	713,929.07	Mar-01-04	6.990%	IL - 80.00%	360	Oct-10-03
75021212 2		464,000.00	458,541.26	Apr-01-04	6.125%	UT - 80.00%	360	Sep-30-03
75064964 2		408,000.00	405,035.13	Mar-01-04	7.750%	NY - 80.00%	360	Oct-17-03
75080119 2		369,000.00	365,581.60	Apr-01-04	6.500%	NY - 90.00%	360	Oct-14-03
75175117 2		135,150.00	134,726.06	May-01-04	11.375%	GA - 85.00%	360	Dec-09-03
75194761 2		506,800.00	504,912.44	Mar-01-04	10.990%	TX - 80.00%	360	Nov-04-03
75195149 2		115,600.00	114,974.22	May-01-04	8.075%	MO - 85.00%	360	Dec-23-03
75206706 2		112,500.00	112,004.27	Mar-01-04	9.675%	MO - 75.00%	360	Nov-25-03
75241588 2		40,000.00	39,828.20	May-01-04	9.800%	AL - 80.00%	360	Nov-19-03
75301093 2		48,160.00	48,010.35	Mar-01-04	10.750%	TX - 80.00%	360	Dec-09-03
				Page 16 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Report for September 27, 2004 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL
	Current
	Number of Paid in Full Loans					97194	~~251~~539	~~348~~733
	Number of Repurchased Loans					-	1-	1-
	Total Number of Loans Prepaid in Full					97194	~~252~~539	~~349~~733
	Paid in Full Balance					3363,~~308~~386,~~801~~879.7503	4698,~~019~~468,~~501~~179.9977	79161,~~328~~855,~~303~~058.7480
	Repurchased Loans Balance					-	~~81,737.07~~-	~~81,737.07~~-
	Curtailments Amount					~~832~~799,~~734~~846.7455	~~521~~214,~~755~~192.3147	1,~~354~~014,~~490~~039.0502
	Total Prepayment Amount					3464,~~141~~186,~~536~~725.4958	4698,~~622~~682,~~994~~372.3724	80162,~~764~~869,~~530~~097.8682
	Cumulative
	Number of Paid in Full Loans					~~151~~861	~~369~~2,448	~~520~~3,309
	Number of Repurchased Loans					-2	16	18
	Total Number of Loans Prepaid in Full					~~151~~863	~~370~~2,454	~~521~~3,317
	Paid in Full Balance					54300,~~998~~609,~~969~~650.9874	66451,~~423~~242,~~764~~435.9917	~~121~~751,~~422~~852,~~734~~085.9791
	Repurchased Loans Balance					-788,483.16	81907,~~737~~283.0728	811,~~737~~695,766.0744
	Curtailments Amount					~~914~~1,~~554~~736,126.7437	~~641~~2,~~712~~084,952.7527	13,~~556~~821,~~267~~078.4964
	Total Prepayment Amount					55303,~~913~~134,~~524~~260.7227	67454,~~147~~234,~~214~~670.8172	~~123~~757,~~060~~368,~~739~~930.5399
SPACE INTENTIONALLY LEFT BLANK
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 16 of 30				© COPYRIGHT 2004 Deutsche Bank
				Page 17 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Report for April 26, 2004 Distribution
	Prepayment Report for September 27, 2004 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL
	SMM					24.1674%	13.6291%	14.8220%
	3 Months Avg SMM					3.87%	3.40%	3.57%
	12 Months Avg SMM
	Avg SMM Since Cut-off					12.7697%	12.1742%	12.3861%
	CPR					2344.1019%	1738.8303%	1940.7324%
	3 Months Avg CPR					37.73%	34.01%	35.33%
	12 Months Avg CPR
	Avg CPR Since Cut-off					1930.2232%	1325.1445%	1527.3520%
	PSA					~~1956~~2039.3238%	~~1531~~1769.5076%	~~1686~~1867.6151%
	3 Months Avg PSA Approximation					1914.58%	1742.01%	1803.79%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					~~1777~~1924.7963%	~~1233~~1633.3515%	~~1433~~1738.0177%
	Group 1
	Group 2
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 17 of 30				© COPYRIGHT 2004 Deutsche Bank
				Page 18 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Report for April 26, 2004 Distribution
	Prepayment Report for September 27, 2004 Distribution
	Prepayment Report - Voluntary Prepayments
	Group 1
	Group 2
CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off
PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) .......(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)
Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.
				Page 18 of 30				© COPYRIGHT 2004 Deutsche Bank
				Page 19 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for April 26, 2004 Distribution
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 349						Loan Group 1 = Group 1
Total Loan Count = 733						Loan Group 1 = Group 1
Total Original Principal Balance = 79,805,822.75						Loan Group 2 = Group 2
Total Original Principal Balance = 163,495,486.80						Loan Group 2 = Group 2
Total Prepayment Amount = 79,410,040.81
Total Prepayment Amount = 161,855,058.80
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
73606113 1			425,000.00	421,580.96	Mar-17-04	9.350%	NY - 85.00%	Paid Off - 360	Nov-25-02
44634673 1			282,000.00	275,753.71	Aug-20-04	7.250%	CA - 80.00%	Paid Off - 360	Jul-18-02
74415100 1			150,450.00	149,171.50	Mar-22-04	6.950%	RI - 83.58%	Paid Off - 360	Apr-15-03
73556128 1			90,000.00	89,052.39	Aug-03-04	9.800%	IL - 76.27%	Paid Off - 360	Oct-29-02
74437880 1			132,000.00	131,465.71	Mar-11-04	10.600%	VA - 80.00%	Paid Off - 360	Apr-16-03
74334566 1			193,500.00	190,753.72	Aug-19-04	7.150%	WA - 90.00%	Paid Off - 360	Feb-28-03
74496779 1			84,500.00	84,182.21	Mar-25-04	9.850%	FL - 65.00%	Paid Off - 360	Jun-26-03
74447848 1			56,015.00	55,535.42	Aug-18-04	9.050%	TN - 85.00%	Paid Off - 360	Apr-07-03
74549726 1			410,000.00	407,311.90	Mar-31-04	6.400%	NY - 83.67%	Paid Off - 360	Jul-18-03
74469511 1			330,000.00	325,438.24	Aug-24-04	6.600%	CA - 80.00%	Paid Off - 360	Apr-18-03
74551383 1			270,750.00	268,920.15	Mar-05-04	6.950%	CA - 95.00%	Paid Off - 360	Jul-10-03
74489543 1			146,000.00	143,943.34	Aug-02-04	6.500%	IL - 73.74%	Paid Off - 360	Apr-21-03
74597154 1			211,500.00	210,788.51	Mar-11-04	9.725%	CA - 75.00%	Paid Off - 360	Jul-21-03
74497868 1			149,600.00	147,880.41	Aug-16-04	7.900%	CA - 80.00%	Paid Off - 360	Apr-28-03
74604554 1			138,750.00	138,397.79	Mar-25-04	11.050%	WA - 75.00%	Paid Off - 360	Jul-28-03
74511957 1			91,200.00	90,544.69	Aug-02-04	9.900%	IL - 80.00%	Paid Off - 360	Apr-29-03
74608472 1			148,000.00	146,903.83	Mar-31-04	7.100%	CO - 80.00%	Paid Off - 360	May-15-03
74529215 1			153,600.00	152,473.34	Aug-18-04	9.800%	CA - 80.00%	Paid Off - 360	May-12-03
74646357 1			72,000.00	71,590.80	Mar-31-04	7.850%	MA - 80.00%	Paid Off - 360	Jun-05-03
74542358 1			180,000.00	178,640.05	Aug-12-04	9.300%	VA - 90.00%	Paid Off - 360	May-07-03
74659855 1			88,000.00	87,371.25	Mar-16-04	9.600%	CA - 80.00%	Paid Off - 360	Jul-01-03
74547522 1			193,500.00	190,858.58	Aug-19-04	5.875%	CA - 75.59%	Paid Off - 360	Jul-02-03
74665225 1			304,000.00	301,783.18	Mar-24-04	5.875%	CA - 80.00%	Paid Off - 360	Jul-17-03
74589581 1			92,000.00	90,954.19	Aug-10-04	7.250%	CA - 80.00%	Paid Off - 360	May-14-03
74675653 1			112,500.00	109,532.86	Mar-08-04	6.625%	AR - 75.00%	Paid Off - 360	Jul-07-03
74608951 1			265,500.00	262,512.81	Aug-31-04	6.900%	CA - 90.00%	Paid Off - 360	Jun-27-03
74680141 1			48,600.00	48,289.74	Mar-29-04	7.600%	CA - 90.00%	Paid Off - 360	Jul-03-03
74610809 1			73,950.00	71,105.80	Aug-23-04	7.200%	IL - 85.00%	Paid Off - 180	Jul-16-03
74686999 1			215,000.00	214,221.87	Mar-29-04	9.375%	MA - 63.99%	Paid Off - 360	Jul-07-03
74620600 1			105,000.00	103,891.41	Aug-06-04	7.250%	CA - 76.64%	Paid Off - 360	Jun-23-03
74689282 1			149,000.00	147,963.31	Mar-31-04	6.800%	CA - 87.65%	Paid Off - 360	Jul-07-03
74645615 1			39,000.00	38,754.40	Aug-09-04	9.400%	OH - 65.00%	Paid Off - 360	Jul-07-03
74689373 1			104,000.00	103,418.78	Mar-09-04	7.225%	CA - 80.00%	Paid Off - 360	Jul-11-03
74647199 1			46,750.00	46,537.25	Aug-31-04	10.950%	OK - 85.00%	Paid Off - 360	Aug-04-03
74692633 1			212,000.00	210,426.30	Mar-10-04	6.750%	CA - 80.00%	Paid Off - 360	Jun-19-03
74648981 1			81,600.00	80,672.67	Aug-13-04	6.850%	WA - 80.00%	Paid Off - 360	Jul-01-03
74697962 1			126,000.00	125,454.65	Mar-24-04	9.175%	AZ - 90.00%	Paid Off - 360	Jun-27-03
74669524 1			220,500.00	219,220.58	Aug-13-04	9.875%	NY - 90.00%	Paid Off - 360	Jul-09-03
74704701 1			293,600.00	291,528.81	Mar-26-04	6.730%	CA - 80.00%	Paid Off - 360	Jul-07-03
74676222 1			106,000.00	104,682.10	Aug-02-04	6.375%	CA - 56.38%	Paid Off - 360	Jun-30-03
74708546 1			252,000.00	249,650.75	Mar-26-04	4.500%	WA - 80.00%	Paid Off - 360	Aug-07-03
74682477 1			220,000.00	217,482.05	Aug-30-04	6.375%	NY - 80.00%	Paid Off - 360	Jul-29-03
74711110 1			280,500.00	279,590.38	Mar-30-04	9.900%	IL - 85.00%	Paid Off - 360	Jul-29-03
74687724 1			236,000.00	234,419.44	Aug-12-04	9.520%	CA - 80.00%	Paid Off - 360	Jul-10-03
74711607 1			230,000.00	228,075.41	Mar-17-04	6.000%	CA - 62.67%	Paid Off - 360	Jun-30-03
74690900 1			172,400.00	170,677.48	Aug-03-04	7.100%	MD - 80.00%	Paid Off - 360	Jul-25-03
74715970 1			232,750.00	231,458.17	Mar-18-04	7.950%	CA - 95.00%	Paid Off - 360	Jul-02-03
74696006 1			176,000.00	174,424.50	Aug-31-04	7.650%	MD - 80.00%	Paid Off - 360	Jul-14-03
74716218 1			230,250.00	229,107.37	Mar-29-04	7.825%	CA - 75.00%	Paid Off - 360	Jul-21-03
74697277 1			178,400.00	176,411.92	Aug-03-04	6.950%	CA - 80.00%	Paid Off - 360	Jul-03-03
74719170 1			306,000.00	303,437.07	Mar-12-04	5.825%	CA - 85.00%	Paid Off - 360	Jul-03-03
74702846 1			143,920.00	142,149.31	Aug-18-04	5.990%	CA - 79.96%	Paid Off - 360	Jul-30-03
74720434 1			87,750.00	85,518.40	Mar-03-04	5.625%	NV - 65.00%	Paid Off - 180	Jul-29-03
74704891 1			175,920.00	173,743.26	Aug-05-04	6.400%	CA - 80.00%	Paid Off - 360	Jul-02-03
74722414 1			166,500.00	165,268.20	Mar-03-04	6.650%	MN - 90.00%	Paid Off - 360	Jul-09-03
74704966 1			206,400.00	204,021.56	Aug-13-04	6.775%	CA - 80.00%	Paid Off - 360	Jul-10-03
74734518 1			84,550.00	83,976.34	Mar-12-04	6.950%	CA - 95.00%	Paid Off - 360	Jul-30-03
74708702 1			162,400.00	160,766.03	Aug-26-04	7.050%	WA - 80.00%	Paid Off - 360	Jul-21-03
74737818 1			171,600.00	170,626.90	Mar-15-04	7.150%	CA - 78.00%	Paid Off - 360	Jul-09-03
74711292 1			171,700.00	169,730.83	Aug-26-04	6.800%	CA - 85.00%	Paid Off - 360	Jul-10-03
74739178 1			82,650.00	81,889.40	Mar-01-04	6.800%	ID - 80.00%	Paid Off - 360	Jul-10-03
74712324 1			126,000.00	124,731.83	Aug-18-04	7.050%	WI - 90.00%	Paid Off - 360	Jul-07-03
74739731 1			272,000.00	270,880.25	Mar-23-04	8.750%	CA - 85.00%	Paid Off - 360	Jul-21-03
74714072 1			43,775.00	43,455.07	Aug-09-04	9.300%	NY - 85.00%	Paid Off - 360	Jul-15-03
74748682 1			179,920.00	178,689.34	Mar-01-04	6.200%	CA - 80.00%	Paid Off - 360	Jul-07-03
74714981 1			188,100.00	186,108.56	Aug-06-04	8.250%	UT - 90.00%	Paid Off - 360	Jul-01-03
74750746 1			300,000.00	297,935.64	Mar-01-04	7.125%	OR - 80.00%	Paid Off - 360	Jul-03-03
74715004 1			270,000.00	268,160.90	Aug-06-04	9.425%	MD - 84.64%	Paid Off - 360	Jul-01-03
74751769 1			135,200.00	134,100.09	Mar-19-04	5.250%	CA - 79.58%	Paid Off - 360	Jul-25-03
74715202 1			267,750.00	265,683.77	Aug-23-04	8.475%	CA - 85.00%	Paid Off - 360	Jul-10-03
74751900 1			164,000.00	162,904.83	Mar-08-04	6.450%	CA - 80.00%	Paid Off - 360	Jul-30-03
74716010 1			130,000.00	128,525.79	Aug-20-04	7.025%	CO - 80.00%	Paid Off - 360	Jun-27-03
74752387 1			224,000.00	222,193.03	Mar-19-04	6.025%	CA - 80.00%	Paid Off - 360	Jul-08-03
74716945 1			244,000.00	241,062.83	Aug-03-04	6.575%	CA - 80.00%	Paid Off - 360	Jun-30-03
74755836 1			217,800.00	216,330.55	Mar-03-04	6.250%	CA - 90.00%	Paid Off - 360	Jul-08-03
74717786 1			171,920.00	170,013.10	Aug-09-04	7.350%	UT - 80.00%	Paid Off - 360	Jun-30-03
74756198 1			285,000.00	283,122.52	Mar-15-04	6.375%	CA - 74.03%	Paid Off - 360	Jul-22-03
74718172 1			287,200.00	282,941.07	Aug-24-04	5.425%	CA - 80.00%	Paid Off - 360	Jun-30-03
74756511 1			260,776.00	258,297.96	Mar-10-04	5.375%	CA - 80.00%	Paid Off - 360	Jul-29-03
74719543 1			272,700.00	269,480.75	Aug-16-04	6.650%	CA - 90.00%	Paid Off - 360	Jul-07-03
74757220 1			110,160.00	109,519.86	Mar-30-04	7.025%	NH - 80.00%	Paid Off - 360	Jul-10-03
74720319 1			274,471.00	272,039.74	Aug-17-04	8.125%	OH - 90.00%	Paid Off - 360	Jun-30-03
74759945 1			59,900.00	59,645.63	Mar-31-04	8.600%	TX - 82.06%	Paid Off - 360	Aug-04-03
74721416 1			247,500.00	244,183.99	Aug-13-04	6.000%	CA - 90.00%	Paid Off - 360	Jun-30-03
74762980 1			198,400.00	197,009.68	Mar-18-04	6.050%	IL - 80.00%	Paid Off - 360	Jul-07-03
74721507 1			248,000.00	244,879.53	Aug-12-04	5.875%	CA - 80.00%	Paid Off - 360	Aug-04-03
74764630 1			254,150.00	252,335.10	Mar-08-04	5.950%	CA - 84.86%	Paid Off - 360	Jul-17-03
74722257 1			124,000.00	122,763.80	Aug-26-04	7.525%	CA - 80.00%	Paid Off - 360	Jun-27-03
					Page 19 of 30				© COPYRIGHT 2004 Deutsche Bank
					Page 20 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for April 26, 2004 Distribution
	Prepayment Detail Report for September 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
74765678 1			82,400.00	81,630.59	Mar-11-04	8.250%	CA - 29.99%	Paid Off - 360	Jul-23-03
74725250 1			172,000.00	170,040.62	Aug-19-04	6.400%	CA - 80.00%	Paid Off - 360	Aug-07-03
74765892 1			152,000.00	150,845.23	Mar-25-04	5.900%	CA - 80.00%	Paid Off - 360	Jul-24-03
74725490 1			228,000.00	225,789.46	Aug-02-04	6.775%	CA - 80.00%	Paid Off - 360	Sep-03-03
74766437 1			190,362.75	189,179.97	Mar-01-04	6.860%	CA - 75.00%	Paid Off - 360	Jul-15-03
74725573 1			228,000.00	225,303.07	Aug-18-04	6.200%	CA - 80.00%	Paid Off - 360	Jul-11-03
74767799 1			258,600.00	256,600.49	Mar-29-04	5.525%	CA - 79.99%	Paid Off - 360	Jul-24-03
74726407 1			288,000.00	283,976.67	Aug-17-04	5.750%	CA - 90.00%	Paid Off - 360	Jul-02-03
74767831 1			247,000.00	246,213.25	Mar-30-04	9.750%	NJ - 64.16%	Paid Off - 360	Aug-22-03
74729815 1			120,000.00	119,638.14	Aug-11-04	12.425%	NJ - 55.81%	Paid Off - 360	Aug-11-03
74769266 1			127,500.00	127,118.17	Mar-01-04	9.525%	IL - 85.00%	Paid Off - 360	Aug-22-03
74729963 1			182,700.00	181,557.71	Aug-24-04	8.990%	CA - 90.00%	Paid Off - 360	Aug-14-03
74770801 1			330,000.00	327,877.44	Mar-01-04	6.500%	CA - 70.21%	Paid Off - 360	Jul-21-03
74731266 1			109,250.00	108,032.54	Aug-25-04	6.950%	CA - 95.00%	Paid Off - 360	Jul-09-03
74770850 1			260,000.00	258,503.79	Mar-09-04	7.075%	CA - 80.00%	Paid Off - 360	Jul-30-03
74733023 1			86,000.00	85,428.14	Aug-13-04	9.150%	FL - 63.24%	Paid Off - 360	Jul-22-03
74771577 1			150,000.00	149,079.11	Mar-05-04	6.250%	CA - 79.79%	Paid Off - 360	Aug-27-03
74735002 1			171,000.00	168,740.45	Aug-10-04	6.050%	IL - 90.00%	Paid Off - 360	Jul-01-03
74774647 1			68,800.00	68,541.82	Mar-22-04	9.200%	WI - 80.00%	Paid Off - 360	Jul-28-03
74736836 1			145,600.00	144,038.68	Aug-30-04	7.150%	AL - 80.00%	Paid Off - 360	Jul-01-03
74776634 1			180,000.00	179,102.25	Mar-12-04	7.800%	CA - 80.00%	Paid Off - 360	Jul-15-03
74737859 1			159,200.00	157,613.68	Aug-02-04	7.100%	IL - 80.00%	Paid Off - 360	Jul-22-03
74776683 1			199,000.00	198,055.63	Mar-26-04	8.050%	CA - 82.92%	Paid Off - 360	Jul-30-03
74738972 1			84,000.00	83,052.15	Aug-02-04	6.450%	WA - 80.00%	Paid Off - 360	Jul-29-03
74777723 1			188,000.00	186,816.01	Mar-02-04	6.950%	UT - 80.00%	Paid Off - 360	Jul-18-03
74740689 1			224,000.00	220,942.35	Aug-04-04	5.875%	CA - 65.12%	Paid Off - 360	Jun-30-03
74778853 1			220,000.00	218,480.06	Mar-02-04	6.125%	CA - 80.00%	Paid Off - 360	Jul-23-03
74741042 1			225,680.00	223,589.34	Aug-19-04	7.475%	CO - 76.50%	Paid Off - 360	Aug-04-03
74779042 1			322,500.00	320,787.98	Mar-23-04	7.575%	CA - 75.00%	Paid Off - 360	Jul-17-03
74741372 1			268,000.00	264,419.06	Aug-17-04	5.990%	CA - 72.04%	Paid Off - 360	Jun-30-03
74780149 1			192,850.00	191,736.84	Mar-19-04	7.200%	CA - 95.00%	Paid Off - 360	Jul-28-03
74745019 1			229,500.00	227,384.37	Aug-03-04	7.500%	CA - 90.00%	Paid Off - 360	Jul-17-03
74780867 1			161,500.00	160,410.39	Mar-31-04	6.250%	CA - 85.00%	Paid Off - 360	Jul-31-03
74745076 1			229,500.00	227,384.37	Aug-03-04	7.500%	CA - 90.00%	Paid Off - 360	Jul-17-03
74784661 1			97,200.00	96,710.33	Mar-09-04	7.750%	NM - 90.00%	Paid Off - 360	Jul-30-03
74746579 1			117,348.00	116,017.48	Aug-06-04	6.425%	CA - 80.00%	Paid Off - 360	Jul-17-03
74787565 1			102,800.00	102,001.42	Mar-22-04	5.500%	CA - 80.00%	Paid Off - 360	Jul-30-03
74747064 1			312,000.00	307,986.31	Aug-16-04	5.750%	CA - 80.00%	Paid Off - 360	Jul-10-03
74789835 1			170,000.00	168,929.34	Mar-29-04	6.700%	CA - 85.00%	Paid Off - 360	Jul-16-03
74749805 1			194,650.00	193,654.93	Aug-11-04	10.400%	RI - 85.00%	Paid Off - 360	Jul-09-03
74790130 1			92,800.00	92,105.50	Mar-02-04	5.700%	WA - 80.00%	Paid Off - 360	Jul-23-03
74750910 1			223,200.00	220,234.43	Aug-12-04	5.575%	CA - 80.00%	Paid Off - 360	Jul-29-03
74790213 1			260,000.00	258,072.26	Mar-18-04	5.750%	WA - 80.00%	Paid Off - 360	Jul-22-03
74753989 1			60,000.00	59,196.45	Aug-10-04	6.000%	UT - 56.08%	Paid Off - 360	Jun-27-03
74790338 1			148,200.00	147,240.66	Mar-30-04	7.050%	MT - 95.00%	Paid Off - 360	Jul-10-03
74754045 1			287,550.00	283,951.96	Aug-31-04	5.900%	CA - 90.00%	Paid Off - 360	Jul-09-03
74792458 1			147,050.00	145,959.68	Mar-23-04	5.750%	NE - 85.00%	Paid Off - 360	Aug-06-03
74754409 1			320,000.00	315,689.26	Aug-30-04	5.500%	OH - 80.00%	Paid Off - 360	Jul-17-03
74793233 1			115,000.00	114,106.65	Mar-30-04	5.500%	UT - 79.37%	Paid Off - 360	Jul-17-03
74755158 1			194,000.00	192,518.54	Aug-20-04	8.450%	NJ - 94.87%	Paid Off - 360	Jul-24-03
74796806 1			124,000.00	123,372.25	Mar-26-04	7.725%	FL - 59.05%	Paid Off - 360	Jul-23-03
74756081 1			276,000.00	272,841.07	Aug-04-04	6.375%	CA - 80.00%	Paid Off - 360	Jul-18-03
74800376 1			52,800.00	52,623.25	Mar-11-04	9.750%	AL - 80.00%	Paid Off - 360	Jul-14-03
74756438 1			95,000.00	94,190.47	Aug-05-04	7.900%	CA - 33.33%	Paid Off - 360	Jul-08-03
74801275 1			174,400.00	173,299.56	Mar-18-04	6.600%	UT - 80.00%	Paid Off - 360	Jul-25-03
74757295 1			136,000.00	134,425.38	Aug-02-04	6.750%	CA - 80.00%	Paid Off - 360	Jul-08-03
74801861 1			310,400.00	308,172.45	Mar-30-04	5.925%	CA - 80.00%	Paid Off - 360	Jul-23-03
74758269 1			140,000.00	138,715.12	Aug-23-04	7.525%	FL - 80.00%	Paid Off - 360	Jul-15-03
74802778 1			323,960.00	322,012.34	Mar-16-04	6.850%	CA - 80.00%	Paid Off - 360	Jul-21-03
74758673 1			213,600.00	210,892.61	Aug-03-04	5.830%	CA - 80.00%	Paid Off - 360	Jul-23-03
74804055 1			276,250.00	275,213.34	Mar-19-04	9.200%	CA - 85.00%	Paid Off - 360	Jul-31-03
74758780 1			130,000.00	128,373.19	Aug-12-04	6.675%	CA - 74.29%	Paid Off - 360	Jul-10-03
74804683 1			168,600.00	167,525.91	Mar-15-04	6.550%	OR - 80.00%	Paid Off - 360	Jul-30-03
74758905 1			243,000.00	241,694.19	Aug-18-04	9.725%	NY - 75.00%	Paid Off - 360	Aug-26-03
74805839 1			127,300.00	126,683.86	Mar-09-04	7.950%	FL - 95.00%	Paid Off - 360	Jul-30-03
74759184 1			161,500.00	159,568.47	Aug-10-04	6.850%	CA - 95.00%	Paid Off - 360	Jul-16-03
74808148 1			176,000.00	174,620.90	Mar-02-04	5.700%	CA - 80.00%	Paid Off - 360	Jul-31-03
74760356 1			272,000.00	268,945.29	Aug-26-04	6.475%	CA - 80.00%	Paid Off - 360	Jul-30-03
74811316 1			160,000.00	158,714.27	Mar-15-04	6.750%	CA - 64.00%	Paid Off - 360	Aug-08-03
74761354 1			54,700.00	54,379.71	Aug-26-04	9.900%	OK - 62.16%	Paid Off - 360	Jul-23-03
74813569 1			41,300.00	41,063.12	Mar-25-04	10.200%	PA - 70.00%	Paid Off - 360	Aug-22-03
74762139 1			100,200.00	98,621.40	Aug-20-04	7.980%	CA - 84.92%	Paid Off - 360	Jul-31-03
74813619 1			37,700.00	37,394.23	Mar-25-04	10.600%	PA - 65.00%	Paid Off - 360	Aug-22-03
74763236 1			245,000.00	242,912.31	Aug-31-04	7.900%	NY - 42.98%	Paid Off - 360	Jul-30-03
74815523 1			203,120.00	201,662.67	Mar-24-04	5.925%	CA - 80.00%	Paid Off - 360	Jul-30-03
74763525 1			122,500.00	121,694.07	Aug-31-04	11.675%	MD - 70.00%	Paid Off - 360	Jul-31-03
74817073 1			80,250.00	79,735.66	Mar-16-04	6.875%	TX - 75.00%	Paid Off - 360	Jul-30-03
74766262 1			95,200.00	94,322.32	Aug-18-04	7.500%	OR - 80.00%	Paid Off - 360	Jul-15-03
74819186 1			216,000.00	214,375.85	Mar-10-04	5.675%	CA - 80.00%	Paid Off - 360	Jul-30-03
74770397 1			183,000.00	181,836.11	Aug-03-04	9.350%	RI - 75.00%	Paid Off - 360	Jul-29-03
74820838 1			250,400.00	243,826.59	Mar-25-04	5.125%	CA - 80.00%	Paid Off - 180	Jul-28-03
74770595 1			108,800.00	107,353.03	Aug-31-04	5.875%	FL - 80.00%	Paid Off - 360	Jul-18-03
74821133 1			170,400.00	169,228.26	Mar-17-04	6.150%	WA - 80.00%	Paid Off - 360	Jul-21-03
74772427 1			204,000.00	201,471.29	Aug-25-04	5.950%	CA - 56.67%	Paid Off - 360	Jul-23-03
74822875 1			64,000.00	57,588.77	Mar-15-04	7.700%	TX - 80.00%	Paid Off - 360	Jul-24-03
74772831 1			93,600.00	92,553.74	Aug-19-04	6.500%	FL - 80.00%	Paid Off - 360	Jul-07-03
74824343 1			238,500.00	237,185.88	Mar-04-04	7.300%	CA - 90.00%	Paid Off - 360	Aug-08-03
74774357 1			118,400.00	117,162.04	Aug-03-04	6.850%	CA - 80.00%	Paid Off - 360	Jul-02-03
74825050 1			207,000.00	206,244.77	Mar-30-04	7.650%	CA - 90.00%	Paid Off - 360	Sep-16-03
74774373 1			130,000.00	128,365.96	Aug-19-04	5.875%	CA - 56.52%	Paid Off - 360	Jul-30-03
74825613 1			153,750.00	153,047.63	Mar-04-04	7.450%	OR - 75.00%	Paid Off - 360	Sep-10-03
74775669 1			94,400.00	93,128.28	Aug-26-04	5.500%	WA - 80.00%	Paid Off - 360	Jul-24-03
74826306 1			232,750.00	231,417.12	Mar-02-04	7.100%	CA - 95.00%	Paid Off - 360	Jul-31-03
74776626 1			60,000.00	59,483.55	Aug-31-04	7.850%	IL - 75.00%	Paid Off - 360	Jul-31-03
74827353 1			292,000.00	290,001.68	Mar-04-04	6.175%	CA - 80.00%	Paid Off - 360	Jul-25-03
74778010 1			46,400.00	45,947.22	Aug-18-04	11.250%	TX - 80.00%	Paid Off - 360	Jul-16-03
74833682 1			240,000.00	238,618.41	Mar-10-04	7.075%	CA - 80.00%	Paid Off - 360	Jul-31-03
74778408 1			247,200.00	243,912.65	Aug-10-04	5.575%	CA - 80.00%	Paid Off - 360	Jul-18-03
74834805 1			132,000.00	131,308.44	Mar-10-04	6.750%	IL - 80.00%	Paid Off - 360	Aug-05-03
74778499 1			157,600.00	155,719.12	Aug-23-04	6.300%	CA - 80.00%	Paid Off - 360	Aug-01-03
74836362 1			120,000.00	118,960.63	Mar-01-04	8.275%	FL - 48.78%	Paid Off - 360	Aug-01-03
74778515 1			187,600.00	185,694.30	Aug-24-04	7.000%	CA - 80.00%	Paid Off - 360	Jul-28-03
74837154 1			184,000.00	182,902.25	Mar-18-04	6.350%	CA - 80.00%	Paid Off - 360	Sep-02-03
74778770 1			164,000.00	162,184.13	Aug-09-04	6.550%	CA - 80.00%	Paid Off - 360	Jul-28-03
					Page 20 of 30				© COPYRIGHT 2004 Deutsche Bank
					Page 21 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for April 26, 2004 Distribution
	Prepayment Detail Report for September 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
74837279 1			218,000.00	216,969.14	Mar-03-04	7.275%	MA - 68.13%	Paid Off - 360	Aug-13-03
74778986 1			148,750.00	148,009.57	Aug-02-04	10.625%	CA - 85.00%	Paid Off - 360	Aug-08-03
74838335 1			199,000.00	197,341.40	Mar-08-04	5.375%	CA - 63.18%	Paid Off - 360	Jul-30-03
74781360 1			248,800.00	245,658.20	Aug-31-04	5.850%	CA - 80.00%	Paid Off - 360	Jul-11-03
74842733 1			250,000.00	248,655.36	Mar-25-04	7.500%	CO - 89.29%	Paid Off - 360	Jul-29-03
74781873 1			223,000.00	221,253.93	Aug-16-04	8.325%	CA - 69.69%	Paid Off - 360	Jul-16-03
74843434 1			237,500.00	236,360.25	Mar-16-04	7.200%	CA - 95.00%	Paid Off - 360	Aug-15-03
74782145 1			261,208.00	258,190.08	Aug-02-04	6.325%	CA - 80.00%	Paid Off - 360	Jul-16-03
74844069 1			208,250.00	207,745.16	Mar-05-04	10.525%	WI - 85.00%	Paid Off - 360	Aug-06-03
74784158 1			157,500.00	156,309.34	Aug-13-04	8.500%	IL - 90.00%	Paid Off - 360	Jul-22-03
74844689 1			255,200.00	253,502.70	Mar-05-04	6.325%	CA - 80.00%	Paid Off - 360	Jul-31-03
74785874 1			189,000.00	187,139.86	Aug-27-04	7.400%	CA - 90.00%	Paid Off - 360	Aug-08-03
74844812 1			279,583.00	277,382.83	Mar-19-04	5.430%	CA - 46.60%	Paid Off - 360	Jul-31-03
74787110 1			325,600.00	321,936.21	Aug-05-04	6.650%	CA - 80.00%	Paid Off - 360	Jul-17-03
74845207 1			167,050.00	165,601.92	Mar-16-04	6.800%	IL - 65.00%	Paid Off - 360	Aug-01-03
74787136 1			431,000.00	426,182.60	Aug-25-04	6.500%	HI - 74.96%	Paid Off - 360	Jul-22-03
74851031 1			280,000.00	277,874.93	Mar-26-04	5.625%	CA - 80.00%	Paid Off - 360	Jul-25-03
74788050 1			104,000.00	102,891.51	Aug-30-04	6.750%	CA - 80.00%	Paid Off - 360	Jul-31-03
74852401 1			236,000.00	234,322.65	Mar-11-04	5.975%	CA - 80.00%	Paid Off - 360	Jul-31-03
74789488 1			178,400.00	176,104.93	Aug-31-04	5.750%	MT - 80.00%	Paid Off - 360	Jul-21-03
74855297 1			95,000.00	94,706.39	Mar-29-04	9.750%	OR - 58.28%	Paid Off - 360	Aug-25-03
74790445 1			225,460.00	222,380.81	Aug-30-04	5.425%	CA - 80.00%	Paid Off - 360	Jul-24-03
74855735 1			46,800.00	46,674.46	Mar-19-04	10.050%	LA - 52.00%	Paid Off - 360	Aug-22-03
74792557 1			180,880.00	178,915.07	Aug-06-04	6.650%	CA - 80.00%	Paid Off - 360	Jul-29-03
74858978 1			36,400.00	36,329.11	Mar-24-04	11.650%	MO - 70.00%	Paid Off - 360	Aug-21-03
74792771 1			144,000.00	142,472.59	Aug-16-04	6.775%	CA - 80.00%	Paid Off - 360	Jul-30-03
74859133 1			323,000.00	321,298.61	Mar-25-04	7.525%	MD - 85.00%	Paid Off - 360	Jul-31-03
74794371 1			117,400.00	116,148.75	Aug-04-04	6.750%	FL - 79.32%	Paid Off - 360	Jul-31-03
74862590 1			61,750.00	61,611.89	Mar-10-04	10.900%	MI - 65.00%	Paid Off - 360	Aug-15-03
74794900 1			268,000.00	265,143.70	Aug-31-04	6.750%	CA - 80.00%	Paid Off - 360	Jul-15-03
74862731 1			105,400.00	105,023.68	Mar-25-04	8.675%	NC - 83.65%	Paid Off - 360	Aug-18-03
74795014 1			202,500.00	198,834.09	Aug-31-04	6.250%	CA - 90.00%	Paid Off - 360	Jul-31-03
74863762 1			39,600.00	39,432.92	Mar-08-04	7.850%	TX - 80.00%	Paid Off - 360	Aug-11-03
74795741 1			157,120.00	152,232.91	Aug-26-04	8.650%	TX - 77.40%	Paid Off - 180	Aug-14-03
74865890 1			45,500.00	45,335.02	Mar-17-04	8.600%	TN - 70.00%	Paid Off - 360	Aug-11-03
74796152 1			143,920.00	142,264.96	Aug-03-04	6.350%	CA - 80.00%	Paid Off - 360	Jul-16-03
74872029 1			297,500.00	295,971.30	Mar-25-04	6.850%	CO - 85.00%	Paid Off - 360	Aug-06-03
74796301 1			249,000.00	245,942.12	Aug-24-04	6.000%	CA - 73.24%	Paid Off - 360	Jul-30-03
74874462 1			60,800.00	60,466.84	Mar-05-04	6.875%	TX - 80.00%	Paid Off - 360	Aug-18-03
74796921 1			180,000.00	177,959.27	Aug-19-04	6.425%	CA - 80.00%	Paid Off - 360	Jul-18-03
74874504 1			220,200.00	218,990.45	Mar-30-04	6.525%	CA - 60.00%	Paid Off - 360	Aug-27-03
74797473 1			86,000.00	84,916.62	Aug-17-04	6.000%	GA - 71.67%	Paid Off - 360	Jul-25-03
74875873 1			262,000.00	260,415.33	Mar-10-04	6.000%	CA - 68.95%	Paid Off - 360	Aug-18-03
74800459 1			254,500.00	250,911.41	Aug-02-04	5.250%	CO - 69.92%	Paid Off - 360	Jul-23-03
74877275 1			187,500.00	186,541.18	Mar-05-04	6.875%	GA - 75.00%	Paid Off - 360	Aug-13-03
74801705 1			87,200.00	86,547.32	Aug-25-04	8.550%	OH - 80.00%	Paid Off - 360	Jul-24-03
74877424 1			305,000.00	303,431.81	Mar-10-04	6.850%	CA - 87.14%	Paid Off - 360	Aug-29-03
74803644 1			276,800.00	273,510.21	Aug-31-04	6.175%	CA - 80.00%	Paid Off - 360	Jul-30-03
74879552 1			300,000.00	298,071.13	Mar-08-04	5.675%	CA - 80.00%	Paid Off - 360	Aug-15-03
74803990 1			235,200.00	232,785.30	Aug-17-04	6.475%	CA - 80.00%	Paid Off - 360	Aug-07-03
74882630 1			181,000.00	180,027.33	Mar-16-04	7.550%	NJ - 71.26%	Paid Off - 360	Aug-12-03
74804824 1			151,200.00	149,634.23	Aug-20-04	6.990%	CA - 80.00%	Paid Off - 360	Jul-22-03
74884826 1			337,500.00	335,496.04	Mar-17-04	7.000%	CA - 90.00%	Paid Off - 360	Aug-20-03
74805276 1			210,000.00	206,380.45	Aug-30-04	5.500%	CA - 56.91%	Paid Off - 360	Jul-30-03
74885054 1			100,000.00	99,345.15	Mar-03-04	7.575%	AL - 80.00%	Paid Off - 360	Aug-28-03
74805433 1			256,410.00	253,486.10	Aug-11-04	6.400%	CA - 90.00%	Paid Off - 360	Jul-29-03
74887662 1			119,000.00	118,520.15	Mar-10-04	8.075%	IL - 66.11%	Paid Off - 360	Aug-19-03
74806381 1			157,250.00	155,745.61	Aug-30-04	7.350%	CO - 85.00%	Paid Off - 360	Jul-22-03
74891458 1			236,000.00	233,831.57	Mar-31-04	7.880%	CA - 80.00%	Paid Off - 360	Aug-28-03
74807454 1			129,600.00	128,238.41	Aug-10-04	6.825%	CA - 80.00%	Paid Off - 360	Jul-29-03
74892613 1			137,700.00	137,195.28	Mar-19-04	7.625%	CA - 85.00%	Paid Off - 360	Sep-10-03
74808593 1			210,000.00	208,396.01	Aug-05-04	8.825%	CA - 73.68%	Paid Off - 360	Jul-25-03
74893082 1			123,120.00	122,481.58	Mar-25-04	7.000%	TX - 80.00%	Paid Off - 360	Aug-21-03
74809153 1			194,000.00	191,790.03	Aug-11-04	6.400%	OR - 80.00%	Paid Off - 360	Jul-23-03
74894262 1			159,500.00	158,704.02	Mar-31-04	7.000%	CA - 74.19%	Paid Off - 360	Aug-28-03
74809195 1			88,000.00	87,164.63	Aug-13-04	7.350%	CA - 80.00%	Paid Off - 360	Aug-07-03
74897760 1			205,000.00	203,816.79	Mar-08-04	6.250%	CO - 73.48%	Paid Off - 360	Aug-20-03
74810243 1			281,600.00	278,190.01	Aug-05-04	6.075%	CA - 80.00%	Paid Off - 360	Jul-25-03
74900762 1			104,400.00	103,159.63	Mar-09-04	7.800%	IA - 90.00%	Paid Off - 180	Oct-27-03
74810979 1			241,600.00	239,200.91	Aug-20-04	6.650%	CA - 80.00%	Paid Off - 360	Aug-29-03
74901745 1			233,750.00	232,926.81	Mar-31-04	7.825%	CA - 85.00%	Paid Off - 360	Sep-30-03
74812116 1			165,000.00	163,554.61	Aug-31-04	7.300%	NY - 86.84%	Paid Off - 360	Aug-27-03
74904152 1			197,000.00	196,008.35	Mar-04-04	6.990%	CA - 85.28%	Paid Off - 360	Aug-29-03
74813726 1			162,000.00	160,338.42	Aug-26-04	6.950%	TX - 74.65%	Paid Off - 360	Aug-06-03
74904194 1			141,300.00	140,062.01	Mar-08-04	6.650%	WA - 90.00%	Paid Off - 360	Aug-22-03
74814203 1			313,600.00	308,220.51	Aug-18-04	7.200%	CA - 80.00%	Paid Off - 360	Jul-22-03
74906637 1			236,800.00	235,680.71	Mar-18-04	7.325%	NM - 80.00%	Paid Off - 360	Aug-21-03
74815432 1			174,600.00	172,756.82	Aug-04-04	6.800%	CA - 90.00%	Paid Off - 360	Jul-28-03
74908427 1			214,616.00	213,395.73	Mar-03-04	6.325%	MD - 80.00%	Paid Off - 360	Aug-29-03
74815465 1			132,000.00	125,815.02	Aug-12-04	4.750%	CA - 80.00%	Paid Off - 180	Aug-07-03
74917626 1			137,700.00	137,107.37	Mar-26-04	7.750%	FL - 90.00%	Paid Off - 360	Aug-21-03
74817537 1			65,250.00	64,534.26	Aug-24-04	6.125%	TX - 75.00%	Paid Off - 360	Aug-05-03
74917733 1			191,500.00	190,760.45	Mar-17-04	6.200%	CA - 63.83%	Paid Off - 360	Oct-21-03
74818097 1			247,500.00	244,705.07	Aug-11-04	6.650%	CA - 90.00%	Paid Off - 360	Jul-30-03
74926726 1			323,000.00	321,509.85	Mar-15-04	7.400%	OR - 85.00%	Paid Off - 360	Aug-29-03
74818162 1			595,000.00	589,189.43	Aug-18-04	6.990%	CA - 85.00%	Paid Off - 360	Aug-13-03
74928615 1			191,200.00	189,613.89	Mar-22-04	5.450%	IL - 80.00%	Paid Off - 360	Aug-28-03
74819582 1			68,000.00	67,362.49	Aug-30-04	6.950%	CA - 80.00%	Paid Off - 360	Aug-15-03
74938218 1			222,300.00	221,294.49	Mar-23-04	7.500%	CA - 90.00%	Paid Off - 360	Aug-21-03
74822586 1			157,250.00	156,061.21	Aug-31-04	8.500%	CO - 85.00%	Paid Off - 360	Jul-24-03
74940081 1			142,400.00	141,468.08	Mar-12-04	6.625%	TX - 80.00%	Paid Off - 360	Aug-20-03
74823006 1			108,450.00	107,727.68	Aug-30-04	9.125%	CO - 90.00%	Paid Off - 360	Jul-18-03
74940313 1			153,000.00	151,824.99	Mar-09-04	7.400%	AZ - 89.47%	Paid Off - 360	Aug-27-03
74823055 1			54,000.00	52,341.24	Aug-31-04	9.850%	PA - 75.00%	Paid Off - 180	Jul-31-03
74940933 1			144,500.00	143,893.42	Mar-30-04	7.875%	CA - 85.00%	Paid Off - 360	Aug-29-03
74824012 1			216,000.00	213,697.97	Aug-06-04	6.750%	CA - 80.00%	Paid Off - 360	Jul-22-03
74947300 1			250,000.00	248,423.79	Mar-04-04	5.900%	MA - 50.00%	Paid Off - 360	Sep-10-03
74825175 1			206,400.00	204,366.24	Aug-09-04	6.175%	CA - 80.00%	Paid Off - 360	Sep-19-03
74948332 1			133,200.00	125,576.95	Mar-30-04	7.150%	OR - 90.00%	Paid Off - 180	Aug-29-03
74825548 1			136,000.00	134,543.22	Aug-12-04	6.450%	FL - 80.00%	Paid Off - 360	Aug-22-03
74949405 1			115,000.00	114,253.62	Mar-09-04	5.625%	CO - 64.61%	Paid Off - 360	Aug-29-03
74825571 1			213,750.00	211,973.24	Aug-10-04	8.025%	WA - 75.00%	Paid Off - 360	Jul-31-03
74959503 1			99,400.00	99,065.44	Mar-25-04	8.050%	MO - 70.00%	Paid Off - 360	Sep-04-03
74825795 1			87,300.00	86,802.25	Aug-30-04	9.500%	CA - 90.00%	Paid Off - 360	Aug-13-03
					Page 21 of 30				© COPYRIGHT 2004 Deutsche Bank
					Page 22 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for April 26, 2004 Distribution
	Prepayment Detail Report for September 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
74959628 1			112,500.00	112,105.77	Mar-10-04	7.850%	MO - 90.00%	Paid Off - 360	Sep-05-03
74825878 1			196,676.00	193,842.16	Aug-03-04	5.250%	WA - 80.00%	Paid Off - 360	Jul-28-03
74967878 1			161,500.00	160,983.21	Mar-03-04	8.300%	IL - 85.00%	Paid Off - 360	Sep-22-03
74826587 1			222,000.00	219,388.33	Aug-26-04	5.750%	CA - 60.00%	Paid Off - 360	Aug-15-03
74970518 1			180,900.00	180,046.87	Mar-25-04	6.350%	CA - 74.44%	Paid Off - 360	Sep-15-03
74828641 1			108,000.00	106,842.90	Aug-17-04	6.250%	NM - 80.00%	Paid Off - 360	Sep-04-03
74971367 1			251,000.00	249,964.28	Mar-02-04	7.025%	CA - 69.92%	Paid Off - 360	Oct-08-03
74832130 1			244,000.00	241,649.87	Aug-02-04	7.275%	CA - 80.00%	Paid Off - 360	Aug-06-03
74973462 1			323,000.00	322,421.25	Mar-17-04	10.000%	MO - 85.00%	Paid Off - 360	Oct-16-03
74832270 1			244,000.00	241,169.39	Aug-04-04	5.825%	CA - 80.00%	Paid Off - 360	Aug-14-03
74975483 1			254,400.00	253,180.41	Mar-30-04	6.250%	CA - 80.00%	Paid Off - 360	Sep-19-03
74834060 1			136,000.00	134,766.03	Aug-17-04	7.325%	IL - 80.00%	Paid Off - 360	Aug-08-03
74977729 1			199,800.00	198,775.44	Mar-11-04	5.900%	CA - 90.00%	Paid Off - 360	Sep-12-03
74834292 1			255,200.00	252,108.13	Aug-31-04	6.075%	CA - 80.00%	Paid Off - 360	Aug-04-03
74982117 1			120,700.00	120,542.61	Mar-04-04	11.475%	WI - 85.00%	Paid Off - 360	Oct-31-03
74834656 1			184,000.00	181,962.84	Aug-31-04	6.550%	CA - 80.00%	Paid Off - 360	Jul-25-03
74987439 1			268,200.00	266,756.45	Mar-03-04	8.525%	IL - 90.00%	Paid Off - 360	Sep-04-03
74836198 1			110,400.00	109,262.26	Aug-19-04	6.925%	TX - 80.00%	Paid Off - 360	Jul-30-03
74989518 1			240,000.00	239,561.81	Mar-01-04	10.975%	MA - 57.83%	Paid Off - 360	Sep-23-03
74836818 1			256,500.00	254,391.63	Aug-25-04	7.625%	CA - 90.00%	Paid Off - 360	Aug-18-03
74990565 1			322,700.00	321,295.06	Mar-15-04	6.750%	CA - 84.92%	Paid Off - 360	Sep-10-03
74837030 1			121,600.00	121,125.84	Aug-03-04	10.775%	AZ - 80.00%	Paid Off - 360	Sep-09-03
74991035 1			181,600.00	180,846.97	Mar-01-04	7.000%	CA - 80.00%	Paid Off - 360	Sep-29-03
74839408 1			190,400.00	187,779.09	Aug-09-04	5.700%	CA - 80.00%	Paid Off - 360	Jul-31-03
74999111 1			160,000.00	159,323.23	Mar-17-04	6.950%	CA - 80.00%	Paid Off - 360	Sep-18-03
74840208 1			200,000.00	198,248.12	Aug-17-04	7.425%	MA - 80.00%	Paid Off - 360	Aug-15-03
75000042 1			213,500.00	212,644.53	Mar-24-04	7.175%	WI - 79.99%	Paid Off - 360	Sep-16-03
74841933 1			112,500.00	111,784.93	Aug-09-04	9.325%	IL - 90.00%	Paid Off - 360	Aug-06-03
75006437 1			145,600.00	145,315.45	Mar-25-04	10.275%	CA - 65.00%	Paid Off - 360	Oct-30-03
74842352 1			117,900.00	116,672.59	Aug-16-04	6.430%	OH - 90.00%	Paid Off - 360	Aug-13-03
75008946 1			180,000.00	179,537.17	Mar-30-04	9.800%	IL - 80.00%	Paid Off - 360	Sep-19-03
74842410 1			120,000.00	118,877.39	Aug-12-04	7.425%	IL - 80.00%	Paid Off - 360	Jul-25-03
75011437 1			182,720.00	182,013.49	Mar-03-04	6.750%	CA - 80.00%	Paid Off - 360	Oct-30-03
74843210 1			168,750.00	167,169.24	Aug-30-04	7.000%	CA - 75.00%	Paid Off - 360	Aug-15-03
75014670 1			124,000.00	123,691.50	Mar-10-04	8.575%	IL - 80.00%	Paid Off - 360	Oct-22-03
74843590 1			317,600.00	313,681.60	Aug-10-04	5.975%	CA - 80.00%	Paid Off - 360	Aug-06-03
75015842 1			92,000.00	91,653.42	Mar-29-04	7.650%	CA - 65.71%	Paid Off - 360	Sep-29-03
74843699 1			98,000.00	97,438.66	Aug-17-04	9.650%	NJ - 70.00%	Paid Off - 360	Aug-26-03
75018671 1			279,900.00	278,657.56	Mar-31-04	6.650%	CA - 90.00%	Paid Off - 360	Sep-30-03
74844309 1			161,600.00	159,894.02	Aug-16-04	6.800%	CA - 80.00%	Paid Off - 360	Aug-08-03
75019083 1			388,000.00	386,678.14	Mar-08-04	7.990%	HI - 80.00%	Paid Off - 360	Sep-26-03
74844408 1			160,000.00	158,186.50	Aug-09-04	5.950%	MN - 83.33%	Paid Off - 360	Aug-12-03
75021899 1			143,920.00	143,395.98	Mar-31-04	7.675%	AK - 80.00%	Paid Off - 360	Sep-23-03
74844887 1			97,200.00	96,480.02	Aug-20-04	8.150%	MN - 90.00%	Paid Off - 360	Aug-11-03
75024430 1			288,000.00	286,761.65	Mar-31-04	7.550%	NJ - 90.00%	Paid Off - 360	Oct-06-03
74845157 1			174,400.00	173,457.93	Aug-26-04	9.700%	IL - 80.00%	Paid Off - 360	Aug-05-03
75027375 1			238,000.00	236,912.47	Mar-19-04	6.500%	CA - 89.81%	Paid Off - 360	Sep-17-03
74845488 1			118,400.00	117,094.00	Aug-26-04	6.575%	CA - 80.00%	Paid Off - 360	Aug-08-03
75028423 1			38,700.00	38,619.15	Mar-22-04	10.350%	LA - 90.00%	Paid Off - 360	Sep-12-03
74846411 1			163,440.00	161,444.87	Aug-30-04	5.550%	CA - 80.00%	Paid Off - 360	Aug-15-03
75028845 1			168,000.00	167,476.35	Mar-09-04	7.500%	FL - 80.00%	Paid Off - 360	Oct-27-03
74848904 1			338,400.00	335,038.41	Aug-31-04	7.000%	MA - 80.00%	Paid Off - 360	Aug-14-03
75031872 1			114,750.00	114,470.67	Mar-01-04	9.625%	FL - 85.00%	Paid Off - 360	Sep-24-03
74849688 1			212,100.00	209,850.26	Aug-18-04	6.775%	CA - 80.00%	Paid Off - 360	Aug-07-03
75042002 1			231,000.00	230,315.26	Mar-04-04	8.675%	CA - 70.00%	Paid Off - 360	Sep-22-03
74850926 1			194,400.00	193,029.13	Aug-11-04	9.100%	IL - 90.00%	Paid Off - 360	Jul-30-03
75043323 1			187,000.00	186,284.67	Mar-29-04	6.250%	CO - 85.00%	Paid Off - 360	Oct-09-03
74851270 1			280,000.00	276,534.54	Aug-30-04	5.475%	CA - 80.00%	Paid Off - 360	Aug-12-03
75046326 1			79,840.00	79,556.64	Mar-08-04	7.800%	LA - 80.00%	Paid Off - 360	Sep-24-03
74853284 1			112,800.00	111,288.45	Aug-02-04	7.250%	IL - 80.00%	Paid Off - 360	Jul-31-03
75048215 1			244,800.00	243,713.33	Mar-12-04	6.650%	CA - 90.00%	Paid Off - 360	Sep-25-03
74854456 1			320,000.00	316,956.49	Aug-05-04	6.875%	CA - 71.91%	Paid Off - 360	Aug-22-03
75048389 1			170,000.00	169,748.79	Mar-02-04	10.900%	CA - 85.00%	Paid Off - 360	Oct-08-03
74856816 1			218,400.00	216,083.29	Aug-23-04	6.775%	CA - 80.00%	Paid Off - 360	Aug-04-03
75049916 1			141,300.00	141,048.15	Mar-08-04	10.025%	FL - 90.00%	Paid Off - 360	Oct-10-03
74857889 1			228,800.00	225,895.60	Aug-25-04	5.850%	CA - 80.00%	Paid Off - 360	Jul-31-03
75050724 1			24,000.00	23,833.06	Mar-04-04	7.125%	KY - 80.00%	Paid Off - 360	Oct-31-03
74859539 1			46,935.00	46,559.10	Aug-26-04	8.500%	TX - 89.98%	Paid Off - 360	Aug-12-03
75057133 1			224,000.00	223,663.31	Mar-01-04	9.450%	VA - 80.00%	Paid Off - 360	Nov-06-03
74860271 1			175,800.00	173,926.36	Aug-30-04	6.750%	WA - 80.00%	Paid Off - 360	Aug-06-03
75064766 1			67,200.00	67,103.87	Mar-23-04	7.700%	IL - 80.00%	Paid Off - 360	Dec-19-03
74861436 1			191,172.00	189,204.27	Aug-05-04	6.550%	CA - 80.00%	Paid Off - 360	Aug-08-03
75068734 1			167,400.00	166,892.88	Mar-23-04	7.450%	MD - 90.00%	Paid Off - 360	Oct-10-03
74861626 1			180,000.00	178,143.13	Aug-31-04	6.450%	CA - 80.00%	Paid Off - 360	Aug-15-03
75077099 1			120,000.00	119,627.69	Mar-26-04	7.325%	CA - 80.00%	Paid Off - 360	Nov-10-03
74863184 1			88,000.00	84,648.39	Aug-31-04	8.400%	IL - 80.00%	Paid Off - 180	Aug-18-03
75089714 1			328,000.00	326,882.76	Mar-02-04	6.850%	CA - 80.00%	Paid Off - 360	Oct-20-03
74864240 1			284,000.00	280,701.05	Aug-13-04	5.825%	CA - 80.00%	Paid Off - 360	Aug-12-03
75090274 1			182,400.00	181,557.61	Mar-05-04	5.250%	CA - 76.00%	Paid Off - 360	Oct-29-03
74864448 1			187,500.00	186,285.70	Aug-03-04	9.400%	IL - 75.00%	Paid Off - 360	Aug-08-03
75093658 1			106,500.00	106,327.54	Mar-30-04	10.475%	IL - 81.92%	Paid Off - 360	Oct-15-03
74865023 1			140,250.00	139,027.44	Aug-26-04	7.325%	IL - 85.00%	Paid Off - 360	Aug-08-03
75094771 1			51,000.00	50,748.55	Mar-19-04	8.750%	FL - 26.98%	Paid Off - 360	Oct-16-03
74865478 1			175,950.00	174,509.03	Aug-04-04	8.100%	NC - 85.00%	Paid Off - 360	Aug-05-03
75096156 1			285,000.00	283,713.96	Mar-10-04	5.375%	CA - 79.97%	Paid Off - 360	Oct-27-03
74869975 1			215,840.00	213,676.21	Aug-31-04	6.600%	CA - 80.00%	Paid Off - 360	Aug-11-03
75103895 1			72,100.00	72,027.08	Mar-11-04	11.300%	NJ - 70.00%	Paid Off - 360	Nov-25-03
74870296 1			129,600.00	128,773.77	Aug-25-04	7.865%	IL - 90.00%	Paid Off - 360	Oct-06-03
75108902 1			180,000.00	179,610.39	Mar-26-04	9.100%	WA - 75.00%	Paid Off - 360	Oct-17-03
74871559 1			172,000.00	170,402.99	Aug-09-04	7.000%	IL - 80.00%	Paid Off - 360	Aug-08-03
75115469 1			117,650.00	117,493.39	Mar-02-04	10.025%	MO - 57.11%	Paid Off - 360	Nov-05-03
74873134 1			88,000.00	87,229.08	Aug-31-04	7.300%	CA - 80.00%	Paid Off - 360	Aug-11-03
75137737 1			67,500.00	67,412.91	Mar-04-04	10.200%	WI - 75.00%	Paid Off - 360	Nov-28-03
74873217 1			280,000.00	276,560.13	Aug-13-04	6.225%	CA - 80.00%	Paid Off - 360	Aug-06-03
75141754 1			172,500.00	172,073.33	Mar-01-04	7.000%	CA - 75.00%	Paid Off - 360	Nov-17-03
74874405 1			216,000.00	213,975.13	Aug-16-04	6.950%	CO - 80.00%	Paid Off - 360	Aug-20-03
75147967 1			98,600.00	98,473.53	Mar-22-04	10.200%	IL - 85.00%	Paid Off - 360	Nov-12-03
74878539 1			134,400.00	132,081.24	Aug-03-04	6.500%	CA - 80.00%	Paid Off - 360	Aug-28-03
75151910 1			100,000.00	99,882.92	Mar-30-04	10.625%	NJ - 70.92%	Paid Off - 360	Nov-18-03
74878935 1			224,800.00	222,557.07	Aug-24-04	6.625%	NV - 80.00%	Paid Off - 360	Aug-20-03
75152991 1			268,800.00	267,836.08	Mar-08-04	6.625%	WA - 84.00%	Paid Off - 360	Oct-29-03
74879735 1			126,400.00	125,535.97	Aug-09-04	8.550%	CA - 80.00%	Paid Off - 360	Aug-22-03
75156000 1			236,000.00	234,874.25	Mar-18-04	5.075%	CA - 67.43%	Paid Off - 360	Oct-22-03
74879958 1			320,000.00	316,080.91	Aug-19-04	7.925%	CA - 80.00%	Paid Off - 360	Aug-29-03
					Page 22 of 30				© COPYRIGHT 2004 Deutsche Bank
					Page 23 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for April 26, 2004 Distribution
	Prepayment Detail Report for September 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
75160838 1			182,000.00	181,708.75	Mar-15-04	9.150%	RI - 65.00%	Paid Off - 360	Nov-05-03
74879990 1			251,900.00	249,446.05	Aug-27-04	6.750%	CA - 80.00%	Paid Off - 360	Aug-26-03
75170381 1			189,000.00	188,477.19	Mar-26-04	7.900%	CA - 90.00%	Paid Off - 360	Nov-05-03
74884198 1			180,000.00	179,017.54	Aug-02-04	9.650%	NV - 80.00%	Paid Off - 360	Aug-27-03
75170415 1			180,000.00	179,446.74	Mar-23-04	5.875%	IL - 77.25%	Paid Off - 360	Nov-05-03
74884263 1			159,200.00	157,688.93	Aug-27-04	7.050%	CA - 80.00%	Paid Off - 360	Aug-14-03
75171025 1			95,000.00	94,832.35	Mar-24-04	9.250%	IL - 58.90%	Paid Off - 360	Dec-01-03
74884818 1			318,000.00	314,511.76	Aug-09-04	6.125%	CA - 79.10%	Paid Off - 360	Aug-28-03
75172460 1			244,000.00	243,611.52	Mar-17-04	9.175%	CA - 80.00%	Paid Off - 360	Nov-14-03
74884990 1			170,000.00	167,636.73	Aug-10-04	6.900%	NJ - 56.67%	Paid Off - 360	Sep-04-03
75179739 1			208,000.00	207,288.08	Mar-02-04	6.825%	CA - 80.00%	Paid Off - 360	Oct-23-03
74885344 1			245,000.00	243,023.18	Aug-03-04	7.775%	CA - 89.09%	Paid Off - 360	Sep-11-03
75180505 1			187,200.00	186,486.43	Mar-09-04	7.300%	CO - 90.00%	Paid Off - 360	Oct-31-03
74885492 1			183,000.00	181,626.31	Aug-27-04	8.100%	CA - 79.57%	Paid Off - 360	Aug-15-03
75180620 1			270,000.00	269,149.82	Mar-24-04	7.250%	CO - 90.00%	Paid Off - 360	Oct-27-03
74886557 1			132,000.00	130,793.31	Aug-13-04	7.080%	CA - 80.00%	Paid Off - 360	Aug-21-03
75181974 1			102,400.00	102,191.60	Mar-30-04	7.980%	WI - 80.00%	Paid Off - 360	Nov-26-03
74886714 1			172,000.00	170,013.86	Aug-03-04	5.850%	CA - 80.00%	Paid Off - 360	Aug-11-03
75187062 1			171,200.00	170,642.38	Mar-01-04	7.100%	WA - 80.00%	Paid Off - 360	Nov-06-03
74886821 1			322,000.00	319,366.12	Aug-10-04	7.650%	CO - 70.00%	Paid Off - 360	Aug-13-03
75192880 1			304,000.00	302,751.08	Mar-10-04	5.875%	CA - 80.00%	Paid Off - 360	Nov-07-03
74887506 1			113,500.00	112,195.44	Aug-17-04	5.875%	NV - 69.63%	Paid Off - 360	Aug-21-03
75199695 1			242,250.00	241,728.53	Mar-11-04	7.700%	GA - 95.00%	Paid Off - 360	Nov-18-03
74888413 1			280,000.00	277,125.35	Aug-12-04	6.475%	WA - 79.32%	Paid Off - 360	Aug-21-03
75203448 1			95,200.00	94,969.10	Mar-31-04	7.100%	NV - 80.00%	Paid Off - 360	Nov-14-03
74888421 1			112,000.00	110,722.68	Aug-05-04	6.225%	OR - 80.00%	Paid Off - 360	Aug-20-03
75206102 1			120,000.00	119,649.23	Mar-08-04	7.625%	IL - 80.00%	Paid Off - 360	Oct-30-03
74890237 1			162,500.00	160,646.33	Aug-23-04	6.100%	CA - 62.50%	Paid Off - 360	Aug-18-03
75221614 1			187,000.00	186,745.72	Mar-24-04	9.925%	CA - 85.00%	Paid Off - 360	Nov-18-03
74890674 1			160,000.00	158,064.77	Aug-19-04	5.600%	CA - 80.00%	Paid Off - 360	Aug-27-03
75221648 1			104,000.00	103,844.36	Mar-12-04	7.475%	CA - 80.00%	Paid Off - 360	Dec-31-03
74891375 1			210,320.00	207,845.81	Aug-18-04	5.750%	CA - 80.00%	Paid Off - 360	Aug-07-03
75221689 1			157,500.00	157,152.07	Mar-22-04	7.650%	PA - 75.00%	Paid Off - 360	Nov-26-03
74891391 1			75,000.00	74,233.67	Aug-23-04	6.500%	CA - 75.00%	Paid Off - 360	Aug-15-03
75224485 1			260,300.00	259,555.16	Mar-09-04	6.250%	CA - 89.76%	Paid Off - 360	Nov-26-03
74891532 1			209,000.00	207,420.08	Aug-03-04	7.550%	RI - 95.00%	Paid Off - 360	Sep-15-03
75224816 1			300,000.00	299,297.15	Mar-10-04	7.275%	NJ - 78.95%	Paid Off - 360	Nov-26-03
74892118 1			167,200.00	165,254.89	Aug-31-04	7.800%	CA - 80.00%	Paid Off - 360	Aug-18-03
75226613 1			164,000.00	163,766.12	Mar-02-04	9.700%	CA - 80.00%	Paid Off - 360	Nov-14-03
74892753 1			165,000.00	162,616.64	Aug-25-04	8.150%	CO - 89.67%	Paid Off - 360	Aug-22-03
75230896 1			92,000.00	91,855.81	Mar-03-04	9.250%	TX - 80.00%	Paid Off - 360	Nov-26-03
74892837 1			105,300.00	104,274.23	Aug-30-04	6.750%	FL - 87.75%	Paid Off - 360	Aug-20-03
75241885 1			92,800.00	92,573.89	Mar-15-04	8.100%	CA - 80.00%	Paid Off - 360	Nov-26-03
74893371 1			60,350.00	59,904.95	Aug-31-04	8.250%	FL - 85.00%	Paid Off - 360	Aug-18-03
75251314 1			60,750.00	60,567.38	Mar-29-04	6.750%	FL - 75.00%	Paid Off - 360	Nov-21-03
74893793 1			216,000.00	213,865.26	Aug-23-04	6.675%	CA - 80.00%	Paid Off - 360	Aug-22-03
75259317 1			152,000.00	151,796.14	Mar-29-04	9.990%	CA - 80.00%	Paid Off - 360	Dec-04-03
74894379 1			192,000.00	190,173.19	Aug-10-04	6.875%	GA - 80.00%	Paid Off - 360	Aug-25-03
75266049 1			292,500.00	291,740.23	Mar-15-04	6.750%	AK - 90.00%	Paid Off - 360	Nov-21-03
74894486 1			188,000.00	186,458.49	Aug-12-04	6.300%	CA - 80.00%	Paid Off - 360	Aug-22-03
75272435 1			306,000.00	305,304.11	Mar-11-04	7.425%	NJ - 85.00%	Paid Off - 360	Nov-26-03
74894759 1			168,000.00	166,704.83	Aug-26-04	7.450%	IL - 80.00%	Paid Off - 360	Sep-18-03
75274159 1			55,200.00	55,019.37	Mar-03-04	6.850%	CA - 80.00%	Paid Off - 360	Dec-03-03
74897273 1			199,800.00	197,999.86	Aug-19-04	7.200%	CA - 90.00%	Paid Off - 360	Aug-29-03
75277913 1			280,000.00	279,514.12	Mar-10-04	6.725%	CA - 80.00%	Paid Off - 360	Dec-12-03
74897802 1			115,000.00	114,073.15	Aug-30-04	7.725%	CO - 74.19%	Paid Off - 360	Aug-27-03
75279711 1			104,500.00	104,275.06	Mar-03-04	7.700%	PA - 95.00%	Paid Off - 360	Nov-28-03
74902206 1			292,000.00	288,930.25	Aug-27-04	6.350%	CA - 80.00%	Paid Off - 360	Aug-28-03
75281980 1			292,500.00	291,797.56	Mar-30-04	7.150%	CA - 90.00%	Paid Off - 360	Dec-08-03
74902511 1			142,760.00	141,737.92	Aug-25-04	7.825%	CA - 83.00%	Paid Off - 360	Sep-22-03
75295444 1			183,600.00	183,323.89	Mar-09-04	7.450%	CA - 85.00%	Paid Off - 360	Dec-31-03
74902867 1			270,000.00	267,927.59	Aug-17-04	7.975%	CA - 83.33%	Paid Off - 360	Aug-29-03
75297465 1			327,500.00	326,876.88	Mar-31-04	6.250%	CA - 67.53%	Paid Off - 360	Dec-12-03
74903444 1			50,400.00	50,040.99	Aug-26-04	9.550%	OH - 80.00%	Paid Off - 360	Aug-26-03
75297614 1			164,000.00	163,544.09	Mar-24-04	6.400%	IL - 80.00%	Paid Off - 360	Nov-21-03
74903980 1			152,000.00	150,544.28	Aug-31-04	6.325%	CA - 80.00%	Paid Off - 360	Sep-12-03
75299032 1			200,000.00	199,759.31	Mar-26-04	8.550%	MD - 80.00%	Paid Off - 360	Dec-12-03
74904657 1			243,000.00	240,419.36	Aug-31-04	9.325%	CA - 90.00%	Paid Off - 360	Aug-20-03
75304121 1			380,000.00	378,923.07	Mar-16-04	6.300%	CA - 80.00%	Paid Off - 360	Dec-02-03
74904780 1			246,600.00	245,005.61	Aug-05-04	8.825%	CA - 90.00%	Paid Off - 360	Aug-27-03
75307843 1			38,700.00	38,656.47	Mar-30-04	8.900%	WI - 90.00%	Paid Off - 360	Dec-02-03
74905027 1			349,680.00	345,933.76	Aug-31-04	6.250%	CA - 79.47%	Paid Off - 360	Aug-29-03
75315960 1			217,792.00	217,183.62	Mar-12-04	6.375%	VA - 80.00%	Paid Off - 360	Nov-28-03
74905068 1			252,000.00	249,909.84	Aug-20-04	7.075%	CA - 90.00%	Paid Off - 360	Sep-24-03
75317602 1			251,250.00	250,995.23	Mar-31-04	9.375%	MI - 75.00%	Paid Off - 360	Dec-05-03
74905548 1			55,600.00	55,103.38	Aug-30-04	7.200%	LA - 80.00%	Paid Off - 360	Aug-14-03
75320150 1			268,000.00	267,497.40	Mar-03-04	6.325%	CA - 80.00%	Paid Off - 360	Dec-22-03
74907528 1			174,250.00	172,663.17	Aug-10-04	7.100%	CA - 85.00%	Paid Off - 360	Aug-19-03
75321000 1			124,800.00	124,568.21	Mar-25-04	6.375%	OH - 80.00%	Paid Off - 360	Dec-09-03
74908286 1			160,000.00	158,100.27	Aug-31-04	5.700%	OR - 80.00%	Paid Off - 360	Aug-21-03
75325050 1			277,000.00	276,454.97	Mar-01-04	6.075%	CA - 67.15%	Paid Off - 360	Dec-23-03
74908344 1			296,000.00	292,783.74	Aug-03-04	6.175%	CA - 69.65%	Paid Off - 360	Sep-04-03
75335083 1			102,400.00	102,232.47	Mar-08-04	7.025%	CO - 80.00%	Paid Off - 360	Dec-17-03
74909466 1			282,280.00	279,603.68	Aug-26-04	7.325%	CA - 80.00%	Paid Off - 360	Aug-14-03
75335596 1			160,000.00	159,749.60	Mar-31-04	7.250%	CA - 80.00%	Paid Off - 360	Dec-30-03
74910191 1			74,742.00	71,864.68	Aug-10-04	6.200%	FL - 65.14%	Paid Off - 180	Aug-15-03
75343798 1			150,000.00	149,811.91	Mar-30-04	8.350%	NC - 75.00%	Paid Off - 360	Dec-16-03
74911488 1			140,250.00	139,520.09	Aug-30-04	9.400%	MN - 85.00%	Paid Off - 360	Sep-10-03
75347989 1			117,000.00	116,825.74	Mar-23-04	7.525%	WI - 75.00%	Paid Off - 360	Dec-22-03
74913476 1			315,000.00	311,207.61	Aug-18-04	5.625%	CO - 70.00%	Paid Off - 360	Aug-18-03
75352344 1			177,000.00	176,741.66	Mar-02-04	7.600%	NJ - 54.13%	Paid Off - 360	Dec-24-03
74914185 1			126,000.00	124,384.36	Aug-31-04	5.375%	CA - 63.00%	Paid Off - 360	Aug-27-03
75357798 1			253,600.00	253,014.24	Mar-29-04	5.225%	CA - 84.96%	Paid Off - 360	Dec-31-03
74915000 1			32,000.00	31,649.95	Aug-16-04	9.300%	VA - 80.00%	Paid Off - 360	Aug-28-03
75358721 1			269,600.00	269,356.61	Mar-24-04	9.925%	CA - 80.00%	Paid Off - 360	Dec-29-03
74916024 1			176,400.00	174,765.87	Aug-17-04	6.500%	IL - 90.00%	Paid Off - 360	Sep-17-03
75362731 1			97,500.00	97,378.98	Mar-24-04	8.400%	IL - 75.00%	Paid Off - 360	Dec-24-03
74917238 1			121,125.00	119,783.90	Aug-18-04	6.075%	IL - 85.00%	Paid Off - 360	Aug-14-03
75369454 1			222,000.00	221,634.98	Mar-17-04	7.000%	MI - 89.88%	Paid Off - 360	Dec-31-03
74919093 1			276,250.00	273,680.18	Aug-02-04	6.990%	CA - 85.00%	Paid Off - 360	Aug-20-03
75371625 1			243,000.00	242,630.89	Mar-04-04	7.400%	CA - 90.00%	Paid Off - 360	Dec-29-03
74919689 1			115,900.00	114,961.24	Aug-16-04	7.700%	IL - 95.00%	Paid Off - 360	Aug-22-03
74630195 2			387,000.00	383,950.98	Mar-31-04	6.150%	CA - 86.00%	Paid Off - 360	Jun-13-03
74920836 1			221,000.00	219,138.33	Aug-23-04	7.500%	WA - 85.00%	Paid Off - 360	Aug-15-03
					Page 23 of 30				© COPYRIGHT 2004 Deutsche Bank
					Page 24 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for April 26, 2004 Distribution
	Prepayment Detail Report for September 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
74661018 2			139,400.00	138,977.68	Mar-29-04	10.870%	CA - 85.00%	Paid Off - 360	Jun-26-03
74921149 1			281,200.00	278,563.94	Aug-02-04	6.950%	CA - 95.00%	Paid Off - 360	Aug-27-03
74663550 2			180,000.00	179,074.16	Mar-15-04	7.650%	CA - 80.00%	Paid Off - 360	Jul-25-03
74921701 1			72,000.00	66,799.56	Aug-12-04	9.700%	IL - 80.00%	Paid Off - 360	Sep-12-03
74689506 2			175,500.00	174,465.19	Mar-18-04	6.950%	CA - 78.70%	Paid Off - 360	Jul-14-03
74922535 1			130,500.00	129,291.09	Aug-25-04	6.500%	CA - 79.09%	Paid Off - 360	Sep-18-03
74693573 2			372,300.00	369,529.44	Mar-25-04	6.450%	CA - 85.00%	Paid Off - 360	Jun-27-03
74924002 1			190,000.00	188,232.58	Aug-12-04	6.990%	CA - 61.89%	Paid Off - 360	Aug-26-03
74695859 2			520,000.00	516,406.62	Mar-22-04	6.125%	CA - 80.00%	Paid Off - 360	Jul-15-03
74924390 1			256,000.00	253,299.71	Aug-10-04	6.925%	CA - 80.00%	Paid Off - 360	Aug-21-03
74697053 2			380,000.00	377,199.11	Mar-12-04	6.500%	CA - 80.00%	Paid Off - 360	Jun-30-03
74924663 1			208,000.00	206,101.09	Aug-04-04	6.575%	CA - 80.00%	Paid Off - 360	Oct-17-03
74699489 2			405,000.00	402,267.60	Mar-10-04	6.250%	CA - 90.00%	Paid Off - 360	Jul-18-03
74925611 1			145,200.00	143,921.91	Aug-03-04	7.525%	CA - 80.00%	Paid Off - 360	Aug-27-03
74701301 2			175,000.00	173,830.50	Mar-03-04	6.300%	CA - 89.74%	Paid Off - 360	Jul-16-03
74929134 1			220,500.00	218,203.67	Aug-02-04	6.400%	CA - 90.00%	Paid Off - 360	Aug-29-03
74707423 2			148,800.00	147,771.94	Mar-03-04	6.125%	CA - 80.00%	Paid Off - 360	Jul-09-03
74929407 1			77,000.00	76,267.63	Aug-24-04	6.875%	CO - 70.00%	Paid Off - 360	Aug-22-03
74720046 2			113,350.00	112,682.74	Mar-19-04	7.925%	CA - 59.66%	Paid Off - 360	Jul-01-03
74929803 1			310,250.00	307,327.54	Aug-31-04	6.925%	CA - 85.00%	Paid Off - 360	Aug-29-03
74722547 2			188,000.00	187,307.61	Mar-01-04	9.950%	CA - 80.00%	Paid Off - 360	Jul-01-03
74931502 1			224,000.00	221,854.33	Aug-03-04	5.750%	NY - 80.00%	Paid Off - 360	Oct-24-03
74726233 2			352,000.00	349,147.10	Mar-08-04	6.000%	CA - 42.67%	Paid Off - 360	Jun-30-03
74932633 1			224,000.00	222,128.33	Aug-24-04	7.775%	OK - 80.00%	Paid Off - 360	Aug-21-03
74733239 2			313,000.00	310,568.59	Mar-18-04	5.500%	CA - 81.30%	Paid Off - 360	Jul-23-03
74934472 1			87,300.00	86,474.29	Aug-31-04	6.700%	WI - 90.00%	Paid Off - 360	Sep-15-03
74733478 2			865,000.00	862,111.34	Mar-18-04	9.000%	CA - 78.64%	Paid Off - 360	Aug-27-03
74936261 1			159,600.00	157,914.11	Aug-24-04	6.325%	CA - 80.00%	Paid Off - 360	Aug-21-03
74752023 2			133,600.00	132,557.36	Mar-15-04	6.200%	CA - 80.00%	Paid Off - 360	Jun-30-03
74937046 1			86,400.00	85,753.27	Aug-31-04	7.600%	FL - 80.00%	Paid Off - 360	Sep-11-03
74764267 2			155,800.00	154,797.04	Mar-26-04	7.200%	FL - 95.00%	Paid Off - 360	Jun-30-03
74938242 1			198,750.00	196,454.97	Aug-31-04	5.850%	CA - 75.00%	Paid Off - 360	Sep-05-03
74767484 2			126,000.00	125,456.92	Mar-19-04	8.525%	CA - 70.00%	Paid Off - 360	Aug-06-03
74938416 1			52,500.00	51,981.85	Aug-23-04	9.300%	CO - 49.53%	Paid Off - 360	Sep-02-03
74768607 2			280,680.00	278,608.69	Mar-23-04	5.775%	MD - 80.00%	Paid Off - 360	Jul-08-03
74940677 1			184,000.00	181,967.49	Aug-30-04	6.100%	CA - 80.00%	Paid Off - 360	Aug-25-03
74798489 2			336,000.00	333,797.11	Mar-01-04	6.400%	CA - 80.00%	Paid Off - 360	Jul-24-03
74944778 1			119,000.00	118,228.96	Aug-06-04	8.325%	CA - 85.00%	Paid Off - 360	Sep-26-03
74799396 2			990,000.00	984,556.88	Mar-23-04	6.500%	CA - 43.04%	Paid Off - 360	Aug-20-03
74945320 1			280,000.00	277,311.25	Aug-13-04	6.825%	CA - 80.00%	Paid Off - 360	Aug-29-03
74800962 2			252,000.00	249,947.46	Mar-08-04	6.425%	CA - 90.00%	Paid Off - 360	Jul-22-03
74948761 1			171,200.00	169,232.21	Aug-27-04	5.875%	CA - 80.00%	Paid Off - 360	Sep-08-03
74807074 2			107,200.00	106,558.62	Mar-15-04	6.875%	AL - 80.00%	Paid Off - 360	Jul-28-03
74949058 1			180,000.00	178,757.06	Aug-06-04	8.500%	IL - 90.00%	Paid Off - 360	Aug-29-03
74811050 2			100,000.00	99,448.20	Mar-18-04	7.025%	NV - 80.00%	Paid Off - 360	Aug-21-03
74949165 1			132,600.00	131,753.70	Aug-31-04	8.400%	IL - 85.00%	Paid Off - 360	Sep-02-03
74811324 2			418,500.00	416,659.06	Mar-12-04	8.500%	CA - 89.90%	Paid Off - 360	Jul-30-03
74951278 1			96,000.00	94,887.14	Aug-10-04	6.355%	OR - 80.00%	Paid Off - 360	Sep-02-03
74812868 2			432,000.00	430,294.46	Mar-16-04	7.250%	CA - 90.00%	Paid Off - 360	Sep-30-03
74952086 1			146,700.00	143,210.55	Aug-25-04	6.750%	CA - 89.73%	Paid Off - 240	Sep-11-03
74814856 2			342,400.00	340,341.47	Mar-31-04	6.850%	CA - 80.00%	Paid Off - 360	Jul-30-03
74952581 1			133,600.00	132,575.20	Aug-25-04	7.975%	CA - 80.00%	Paid Off - 360	Sep-02-03
74817545 2			350,000.00	347,519.42	Mar-26-04	5.990%	CA - 39.33%	Paid Off - 360	Aug-07-03
74952698 1			101,200.00	100,468.23	Aug-12-04	7.775%	IL - 79.97%	Paid Off - 360	Sep-15-03
74821307 2			666,000.00	662,577.77	Mar-25-04	7.650%	FL - 90.00%	Paid Off - 360	Jul-31-03
74952706 1			104,000.00	102,945.14	Aug-19-04	6.750%	CA - 80.00%	Paid Off - 360	Sep-11-03
74828971 2			637,500.00	633,300.32	Mar-25-04	6.375%	CA - 75.00%	Paid Off - 360	Jul-31-03
74953100 1			220,000.00	218,424.85	Aug-26-04	7.825%	AZ - 56.12%	Paid Off - 360	Sep-17-03
74829409 2			492,000.00	488,352.13	Mar-23-04	5.750%	CA - 80.00%	Paid Off - 360	Jul-14-03
74956533 1			276,800.00	274,116.31	Aug-04-04	6.775%	CA - 80.00%	Paid Off - 360	Sep-02-03
74831140 2			825,000.00	819,744.39	Mar-31-04	6.550%	WA - 75.00%	Paid Off - 360	Jul-30-03
74956632 1			220,000.00	217,529.75	Aug-26-04	6.000%	CA - 80.00%	Paid Off - 360	Aug-26-03
74831736 2			152,000.00	151,040.89	Mar-17-04	6.600%	RI - 80.00%	Paid Off - 360	Jul-28-03
74956871 1			127,000.00	125,707.66	Aug-30-04	6.425%	TX - 77.20%	Paid Off - 360	Sep-08-03
74842469 2			562,500.00	560,079.17	Mar-15-04	7.750%	NJ - 90.00%	Paid Off - 360	Aug-29-03
74957572 1			128,000.00	126,635.04	Aug-30-04	6.275%	CA - 80.00%	Paid Off - 360	Sep-04-03
74863846 2			100,000.00	99,310.92	Mar-05-04	7.175%	CA - 80.00%	Paid Off - 360	Aug-14-03
74959974 1			171,000.00	169,338.90	Aug-03-04	6.250%	CA - 77.73%	Paid Off - 360	Sep-19-03
74864901 2			728,000.00	723,700.04	Mar-11-04	6.125%	CA - 80.00%	Paid Off - 360	Aug-20-03
74961137 1			241,200.00	239,178.14	Aug-18-04	7.525%	CA - 90.00%	Paid Off - 360	Aug-29-03
74867078 2			444,000.00	441,779.87	Mar-10-04	6.990%	CA - 80.00%	Paid Off - 360	Aug-22-03
74963943 1			127,000.00	126,309.58	Aug-06-04	9.225%	CA - 84.39%	Paid Off - 360	Sep-16-03
74869520 2			152,000.00	151,587.15	Mar-01-04	9.990%	NV - 80.00%	Paid Off - 360	Aug-20-03
74964404 1			178,000.00	176,181.13	Aug-19-04	6.500%	CA - 80.00%	Paid Off - 360	Sep-03-03
74870676 2			69,600.00	69,450.86	Mar-25-04	11.100%	KS - 80.00%	Paid Off - 360	Aug-15-03
74966508 1			145,800.00	144,553.80	Aug-12-04	6.920%	CA - 90.00%	Paid Off - 360	Sep-15-03
74873761 2			196,000.00	195,365.39	Mar-15-04	9.150%	CA - 80.00%	Paid Off - 360	Aug-20-03
74967795 1			231,920.00	229,762.54	Aug-26-04	6.990%	CA - 80.00%	Paid Off - 360	Aug-28-03
74886110 2			345,000.00	343,934.93	Mar-09-04	7.350%	GA - 84.56%	Paid Off - 360	Oct-15-03
74970864 1			172,500.00	170,902.01	Aug-02-04	6.500%	CA - 75.00%	Paid Off - 360	Sep-11-03
74891102 2			174,000.00	173,080.88	Mar-31-04	7.050%	CO - 71.90%	Paid Off - 360	Aug-15-03
74976242 1			274,400.00	272,356.16	Aug-25-04	7.625%	CA - 80.00%	Paid Off - 360	Sep-08-03
74891888 2			50,001.00	49,698.54	Mar-15-04	6.000%	WI - 65.79%	Paid Off - 360	Aug-13-03
74976358 1			270,400.00	268,135.36	Aug-05-04	7.025%	CA - 80.00%	Paid Off - 360	Sep-15-03
74895772 2			200,000.00	199,129.26	Mar-23-04	6.750%	NY - 80.00%	Paid Off - 360	Sep-18-03
74977638 1			107,200.00	106,243.25	Aug-17-04	7.975%	OH - 80.00%	Paid Off - 360	Sep-30-03
74896051 2			650,000.00	646,254.60	Mar-22-04	6.625%	CA - 76.47%	Paid Off - 360	Aug-13-03
74977760 1			150,000.00	149,062.30	Aug-26-04	8.990%	CA - 50.34%	Paid Off - 360	Aug-25-03
74903220 2			166,400.00	165,589.48	Mar-12-04	6.600%	CA - 80.00%	Paid Off - 360	Sep-24-03
74978966 1			140,250.00	139,216.28	Aug-24-04	7.125%	CA - 85.00%	Paid Off - 360	Oct-31-03
74905712 2			369,750.00	368,520.64	Mar-30-04	9.900%	NJ - 85.00%	Paid Off - 360	Aug-29-03
74979782 1			106,250.00	105,738.36	Aug-17-04	9.775%	IL - 85.00%	Paid Off - 360	Sep-17-03
74912882 2			389,300.00	387,413.41	Mar-30-04	7.150%	CA - 85.00%	Paid Off - 360	Aug-29-03
74980830 1			228,600.00	226,767.37	Aug-12-04	7.250%	CO - 90.00%	Paid Off - 360	Sep-19-03
74917576 2			215,900.00	214,746.75	Mar-09-04	6.650%	NJ - 85.00%	Paid Off - 360	Aug-27-03
74982166 1			138,400.00	137,246.44	Aug-11-04	7.050%	WA - 80.00%	Paid Off - 360	Sep-05-03
74918905 2			391,960.00	389,804.96	Mar-10-04	6.500%	CA - 80.00%	Paid Off - 360	Aug-19-03
74982737 1			144,000.00	142,459.57	Aug-12-04	6.400%	CA - 80.00%	Paid Off - 360	Sep-05-03
74922642 2			226,200.00	225,512.88	Mar-15-04	8.100%	IN - 92.33%	Paid Off - 360	Oct-10-03
74982745 1			316,000.00	312,752.23	Aug-20-04	5.950%	CA - 80.00%	Paid Off - 360	Sep-17-03
74925504 2			337,500.00	335,722.75	Mar-12-04	8.050%	CA - 90.00%	Paid Off - 360	Aug-29-03
74982760 1			81,000.00	80,397.19	Aug-19-04	9.750%	PA - 90.00%	Paid Off - 360	Sep-24-03
74928938 2			134,400.00	133,812.81	Mar-16-04	7.675%	IL - 80.00%	Paid Off - 360	Aug-25-03
74983271 1			208,000.00	205,794.82	Aug-16-04	5.825%	CA - 80.00%	Paid Off - 360	Sep-15-03
					Page 24 of 30				© COPYRIGHT 2004 Deutsche Bank
					Page 25 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for April 26, 2004 Distribution
	Prepayment Detail Report for September 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
74930983 2			392,000.00	389,771.19	Mar-17-04	6.325%	CA - 80.00%	Paid Off - 360	Sep-05-03
74986423 1			168,000.00	166,110.04	Aug-16-04	5.990%	CA - 80.00%	Paid Off - 360	Sep-04-03
74937251 2			458,668.00	455,760.10	Mar-31-04	5.750%	CA - 82.10%	Paid Off - 360	Aug-29-03
74987561 1			67,575.00	66,916.70	Aug-04-04	6.750%	TN - 85.00%	Paid Off - 360	Sep-02-03
74942988 2			520,000.00	513,959.25	Mar-17-04	6.125%	IL - 80.00%	Paid Off - 360	Sep-08-03
74989625 1			168,000.00	166,368.03	Aug-25-04	6.250%	CA - 60.43%	Paid Off - 360	Sep-09-03
74949942 2			160,000.00	159,355.72	Mar-05-04	7.150%	MA - 72.07%	Paid Off - 360	Sep-12-03
74990201 1			192,000.00	190,161.21	Aug-04-04	6.325%	CA - 80.00%	Paid Off - 360	Sep-26-03
74951666 2			400,000.00	397,924.53	Mar-16-04	6.800%	CA - 77.41%	Paid Off - 360	Aug-29-03
74996141 1			260,000.00	257,118.62	Aug-04-04	6.125%	CA - 80.00%	Paid Off - 360	Sep-16-03
74957531 2			65,700.00	65,444.28	Mar-31-04	8.250%	TX - 90.00%	Paid Off - 360	Sep-03-03
74996604 1			284,000.00	281,125.62	Aug-02-04	6.550%	CA - 80.00%	Paid Off - 360	Sep-09-03
74961384 2			490,500.00	489,502.71	Mar-26-04	9.400%	MD - 90.00%	Paid Off - 360	Oct-06-03
74998873 1			218,500.00	216,642.25	Aug-02-04	6.950%	FL - 95.00%	Paid Off - 360	Sep-18-03
74963521 2			650,000.00	647,850.07	Mar-17-04	7.000%	CA - 74.29%	Paid Off - 360	Oct-16-03
75001081 1			160,650.00	159,607.79	Aug-09-04	8.550%	CA - 85.00%	Paid Off - 360	Sep-12-03
74964701 2			224,000.00	223,145.70	Mar-15-04	7.425%	CA - 80.00%	Paid Off - 360	Sep-26-03
75002576 1			110,000.00	109,023.82	Aug-13-04	6.725%	OR - 80.00%	Paid Off - 360	Sep-09-03
74977356 2			110,700.00	110,189.24	Mar-25-04	6.450%	MI - 90.00%	Paid Off - 360	Sep-25-03
75002907 1			233,750.00	231,698.50	Aug-05-04	6.800%	CA - 85.00%	Paid Off - 360	Sep-10-03
74977927 2			451,000.00	449,322.13	Mar-04-04	7.550%	CO - 77.09%	Paid Off - 360	Sep-09-03
75005710 1			209,000.00	207,375.12	Aug-13-04	6.850%	AZ - 95.00%	Paid Off - 360	Nov-06-03
74992934 2			595,000.00	592,742.03	Mar-05-04	7.450%	GA - 82.07%	Paid Off - 360	Oct-06-03
75005736 1			146,200.00	145,083.86	Aug-20-04	7.500%	CA - 85.00%	Paid Off - 360	Sep-16-03
74999772 2			202,800.00	201,694.31	Mar-08-04	5.875%	WA - 78.00%	Paid Off - 360	Oct-08-03
75006445 1			172,900.00	171,486.68	Aug-11-04	7.150%	FL - 88.21%	Paid Off - 360	Sep-24-03
75009951 2			247,000.00	246,151.72	Mar-18-04	7.950%	WA - 95.00%	Paid Off - 360	Sep-15-03
75006569 1			289,600.00	286,941.60	Aug-26-04	6.550%	CA - 80.00%	Paid Off - 360	Sep-16-03
75012161 2			370,000.00	368,894.07	Mar-10-04	9.600%	CA - 70.48%	Paid Off - 360	Oct-01-03
75011171 1			156,000.00	154,320.21	Aug-11-04	5.700%	CA - 80.00%	Paid Off - 360	Sep-26-03
75015966 2			160,000.00	159,249.26	Mar-25-04	6.375%	CA - 80.00%	Paid Off - 360	Sep-30-03
75011429 1			212,000.00	210,036.05	Aug-04-04	6.500%	CA - 80.00%	Paid Off - 360	Sep-30-03
75019190 2			392,000.00	390,202.09	Mar-11-04	6.500%	CA - 80.00%	Paid Off - 360	Sep-26-03
75011841 1			64,000.00	63,637.33	Aug-12-04	8.450%	OH - 78.05%	Paid Off - 360	Oct-14-03
75030841 2			1,000,000.00	997,332.38	Mar-23-04	6.850%	TX - 55.56%	Paid Off - 360	Nov-18-03
75013672 1			113,409.00	112,749.88	Aug-20-04	8.325%	IL - 85.00%	Paid Off - 360	Oct-29-03
75044271 2			157,500.00	156,994.17	Mar-04-04	7.150%	IL - 90.00%	Paid Off - 360	Oct-29-03
75013813 1			212,500.00	210,494.43	Aug-09-04	6.625%	CA - 85.00%	Paid Off - 360	Sep-26-03
75045344 2			352,144.00	350,495.76	Mar-31-04	6.375%	VA - 80.00%	Paid Off - 360	Sep-22-03
75013995 1			117,000.00	116,403.56	Aug-23-04	9.500%	LA - 90.00%	Paid Off - 360	Sep-22-03
75048439 2			131,400.00	130,987.98	Mar-22-04	8.400%	CO - 90.00%	Paid Off - 360	Sep-17-03
75014142 1			235,200.00	232,821.51	Aug-30-04	6.925%	CA - 80.00%	Paid Off - 360	Sep-19-03
75049445 2			225,000.00	224,211.58	Mar-09-04	7.850%	CA - 90.00%	Paid Off - 360	Sep-30-03
75018374 1			238,000.00	235,867.74	Aug-05-04	6.675%	CA - 80.00%	Paid Off - 360	Sep-24-03
75073049 2			288,000.00	286,924.47	Mar-08-04	6.375%	CA - 80.00%	Paid Off - 360	Oct-28-03
75020990 1			271,200.00	268,704.13	Aug-17-04	6.550%	CA - 80.00%	Paid Off - 360	Sep-04-03
75078253 2			412,000.00	410,541.00	Mar-29-04	6.650%	NJ - 80.00%	Paid Off - 360	Oct-31-03
75021618 1			333,000.00	330,175.57	Aug-06-04	6.510%	CA - 90.00%	Paid Off - 360	Oct-15-03
75092635 2			46,000.00	45,940.37	Mar-22-04	10.150%	TX - 80.00%	Paid Off - 360	Nov-12-03
75024216 1			184,000.00	182,491.85	Aug-03-04	6.575%	CA - 80.00%	Paid Off - 360	Oct-24-03
75104505 2			420,000.00	418,274.54	Mar-30-04	5.875%	WA - 80.00%	Paid Off - 360	Oct-29-03
75024356 1			165,000.00	164,225.81	Aug-05-04	9.900%	CA - 46.48%	Paid Off - 360	Sep-30-03
75123646 2			105,000.00	104,861.69	Mar-29-04	10.075%	LA - 75.00%	Paid Off - 360	Nov-20-03
75027714 1			216,000.00	191,721.39	Aug-23-04	6.125%	CA - 80.00%	Paid Off - 360	Oct-09-03
75126870 2			525,000.00	522,624.13	Mar-22-04	6.550%	CA - 75.00%	Paid Off - 360	Sep-24-03
75028738 1			203,400.00	201,409.02	Aug-18-04	7.250%	VA - 90.00%	Paid Off - 360	Oct-17-03
75146050 2			664,000.00	662,068.91	Mar-10-04	7.650%	NM - 80.00%	Paid Off - 360	Oct-22-03
75032722 1			139,960.00	138,547.56	Aug-19-04	6.725%	CA - 80.00%	Paid Off - 360	Sep-22-03
75148403 2			275,500.00	274,793.36	Mar-02-04	8.350%	NC - 93.39%	Paid Off - 360	Nov-04-03
75034280 1			253,600.00	251,194.14	Aug-03-04	6.375%	CA - 80.00%	Paid Off - 360	Sep-16-03
75219824 2			495,200.00	493,748.70	Mar-11-04	6.125%	WI - 80.00%	Paid Off - 360	Nov-05-03
75034892 1			176,000.00	174,475.32	Aug-27-04	6.850%	CA - 80.00%	Paid Off - 360	Sep-15-03
75250407 2			420,750.00	419,759.35	Mar-09-04	7.250%	CA - 85.00%	Paid Off - 360	Nov-26-03
75035014 1			135,000.00	134,053.78	Aug-30-04	8.425%	CA - 76.27%	Paid Off - 360	Sep-29-03
75254201 2			244,500.00	243,895.22	Mar-16-04	7.000%	CA - 87.32%	Paid Off - 360	Dec-03-03
75036426 1			105,600.00	104,588.66	Aug-16-04	6.325%	CA - 80.00%	Paid Off - 360	Sep-18-03
75267112 2			384,000.00	382,879.96	Mar-30-04	6.150%	FL - 80.00%	Paid Off - 360	Nov-19-03
75036855 1			63,315.00	62,699.79	Aug-11-04	7.400%	NC - 90.00%	Paid Off - 360	Sep-25-03
75272351 2			306,000.00	305,304.11	Mar-11-04	7.425%	NJ - 85.00%	Paid Off - 360	Nov-26-03
75036921 1			179,920.00	178,102.09	Aug-19-04	6.050%	CA - 80.00%	Paid Off - 360	Sep-18-03
75279661 2			259,250.00	258,529.28	Mar-31-04	6.400%	IL - 85.00%	Paid Off - 360	Nov-26-03
75037697 1			239,200.00	237,291.71	Aug-31-04	7.275%	CA - 80.00%	Paid Off - 360	Sep-29-03
75302588 2			385,000.00	384,249.67	Mar-10-04	6.125%	CA - 70.00%	Paid Off - 360	Dec-10-03
75037770 1			229,600.00	227,462.87	Aug-24-04	6.475%	CA - 80.00%	Paid Off - 360	Sep-19-03
75330886 2			500,000.00	499,071.34	Mar-02-04	6.375%	NJ - 62.50%	Paid Off - 360	Dec-23-03
75039099 1			108,000.00	107,223.07	Aug-04-04	7.250%	FL - 80.00%	Paid Off - 360	Oct-31-03
75332296 2			366,400.00	365,702.87	Mar-26-04	6.250%	CA - 80.00%	Paid Off - 360	Dec-17-03
75040543 1			129,000.00	128,177.70	Aug-02-04	7.250%	WA - 75.00%	Paid Off - 360	Nov-17-03
75336867 2			124,000.00	123,777.36	Mar-31-04	6.550%	NY - 80.00%	Paid Off - 360	Dec-22-03
75045112 1			148,240.00	146,886.15	Aug-18-04	6.575%	GA - 80.00%	Paid Off - 360	Sep-23-03
75341982 2			194,000.00	193,658.67	Mar-18-04	6.675%	CA - 76.08%	Paid Off - 360	Dec-24-03
75046144 1			314,000.00	312,147.64	Aug-04-04	8.825%	FL - 79.90%	Paid Off - 360	Sep-18-03
75347666 2			864,500.00	862,774.46	Mar-11-04	6.000%	CA - 70.00%	Paid Off - 360	Dec-23-03
75048470 1			330,000.00	327,536.61	Aug-03-04	7.300%	CA - 79.52%	Paid Off - 360	Oct-14-03
75374900 2			487,200.00	486,208.85	Mar-16-04	5.900%	CA - 80.00%	Paid Off - 360	Dec-31-03
75049619 1			70,200.00	69,724.21	Aug-05-04	8.100%	TX - 90.00%	Paid Off - 360	Sep-26-03
75381947 2			527,655.00	526,689.09	Mar-30-04	6.450%	FL - 80.00%	Paid Off - 360	Dec-31-03
75050831 1			200,000.00	198,496.41	Aug-02-04	7.025%	IL - 80.00%	Paid Off - 360	Oct-03-03
74768037 1			82,025.00	81,737.07	Mar-31-04	9.550%	TN - 85.00%	Repur/Subs - 360	Jul-11-03
75052456 1			76,400.00	75,954.26	Aug-20-04	7.700%	NJ - 46.87%	Paid Off - 360	Nov-17-03
					Page 25 of 30				© COPYRIGHT 2004 Deutsche Bank
75054437 1			229,600.00	227,718.08	Aug-20-04	6.575%	CA - 80.00%	Paid Off - 360	Oct-08-03
75056028 1			158,400.00	156,860.51	Aug-30-04	6.250%	CA - 80.00%	Paid Off - 360	Oct-01-03
75056499 1			231,300.00	229,642.56	Aug-18-04	7.825%	CA - 90.00%	Paid Off - 360	Sep-30-03
75061143 1			196,350.00	194,881.48	Aug-23-04	7.050%	CA - 85.00%	Paid Off - 360	Oct-28-03
75062745 1			180,000.00	178,163.82	Aug-03-04	5.990%	CA - 80.00%	Paid Off - 360	Oct-02-03
75062950 1			198,000.00	196,700.29	Aug-24-04	7.100%	CA - 90.00%	Paid Off - 360	Nov-14-03
75063461 1			74,200.00	73,623.33	Aug-31-04	8.000%	KY - 70.00%	Paid Off - 360	Oct-09-03
					Page 26 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Realized Loss Report for April 26, 2004 Distribution
	Prepayment Detail Report for September 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
75065250 1			105,040.00	104,033.96	Aug-31-04	6.325%	OR - 80.00%	Paid Off - 360	Sep-26-03
75067900 1			335,750.00	332,984.83	Aug-04-04	6.550%	CA - 85.00%	Paid Off - 360	Oct-16-03
75068544 1			63,750.00	62,987.23	Aug-06-04	11.050%	LA - 70.83%	Paid Off - 240	Sep-30-03
75069278 1			207,000.00	205,696.69	Aug-20-04	7.925%	CA - 90.00%	Paid Off - 360	Oct-15-03
75070409 1			105,750.00	104,932.41	Aug-18-04	6.250%	OH - 75.00%	Paid Off - 360	Nov-06-03
75070433 1			106,200.00	105,504.24	Aug-11-04	7.725%	OH - 90.00%	Paid Off - 360	Oct-21-03
75071407 1			99,200.00	98,210.25	Aug-27-04	7.800%	OK - 80.00%	Paid Off - 360	Sep-23-03
75072959 1			228,000.00	226,348.03	Aug-12-04	7.375%	IL - 80.00%	Paid Off - 360	Oct-21-03
75074245 1			299,640.00	296,941.21	Aug-20-04	6.650%	CA - 80.00%	Paid Off - 360	Sep-12-03
75074781 1			296,100.00	293,820.17	Aug-17-04	6.900%	AK - 90.00%	Paid Off - 360	Oct-07-03
75075879 1			315,000.00	312,842.61	Aug-12-04	7.500%	CA - 70.00%	Paid Off - 360	Oct-16-03
75078022 1			208,000.00	206,335.56	Aug-06-04	6.700%	CA - 80.00%	Paid Off - 360	Oct-30-03
75078360 1			220,000.00	218,079.60	Aug-02-04	6.250%	CA - 68.75%	Paid Off - 360	Oct-20-03
75079525 1			200,000.00	198,145.94	Aug-02-04	5.925%	CA - 80.00%	Paid Off - 360	Nov-04-03
75082586 1			199,960.00	198,390.41	Aug-31-04	6.800%	CA - 80.00%	Paid Off - 360	Oct-30-03
75086819 1			254,000.00	251,392.02	Aug-03-04	5.375%	CA - 79.75%	Paid Off - 360	Oct-23-03
75087627 1			168,000.00	166,458.52	Aug-25-04	6.550%	CA - 80.00%	Paid Off - 360	Sep-12-03
75088047 1			92,800.00	91,977.30	Aug-19-04	6.600%	FL - 80.00%	Paid Off - 360	Oct-06-03
75089326 1			193,500.00	192,669.26	Aug-03-04	9.800%	WA - 90.00%	Paid Off - 360	Nov-04-03
75089623 1			212,000.00	209,668.20	Aug-19-04	5.750%	CA - 80.00%	Paid Off - 360	Oct-03-03
75091447 1			224,100.00	222,227.99	Aug-20-04	6.625%	CA - 90.00%	Paid Off - 360	Oct-21-03
75092171 1			153,000.00	148,421.26	Aug-11-04	6.650%	CA - 90.00%	Paid Off - 180	Oct-28-03
75098806 1			190,000.00	188,734.46	Aug-05-04	7.025%	CA - 65.74%	Paid Off - 360	Nov-03-03
75098822 1			181,500.00	180,232.27	Aug-12-04	7.400%	CA - 67.22%	Paid Off - 360	Oct-31-03
75099630 1			328,000.00	325,180.35	Aug-19-04	6.325%	CA - 80.00%	Paid Off - 360	Oct-31-03
75101469 1			175,500.00	174,148.70	Aug-23-04	6.900%	CA - 90.00%	Paid Off - 360	Oct-31-03
75103283 1			164,750.00	163,676.04	Aug-03-04	7.750%	CA - 56.81%	Paid Off - 360	Oct-28-03
75106864 1			99,000.00	98,297.67	Aug-03-04	7.650%	TX - 83.90%	Paid Off - 360	Oct-21-03
75106914 1			223,200.00	221,281.23	Aug-18-04	6.325%	CA - 80.00%	Paid Off - 360	Oct-23-03
75107409 1			97,750.00	96,845.21	Aug-26-04	10.450%	MO - 85.00%	Paid Off - 360	Oct-27-03
75108514 1			178,600.00	177,458.49	Aug-13-04	7.850%	CO - 95.00%	Paid Off - 360	Oct-16-03
75109850 1			136,800.00	135,678.73	Aug-04-04	6.575%	CA - 80.00%	Paid Off - 360	Oct-21-03
75110130 1			90,000.00	89,517.30	Aug-30-04	9.250%	GA - 72.00%	Paid Off - 360	Oct-30-03
75111856 1			220,000.00	218,530.09	Aug-20-04	7.975%	CA - 80.00%	Paid Off - 360	Oct-15-03
75114876 1			212,500.00	211,267.73	Aug-04-04	8.460%	CA - 83.99%	Paid Off - 360	Oct-31-03
75118125 1			165,750.00	165,066.13	Aug-04-04	9.990%	CA - 85.00%	Paid Off - 360	Nov-10-03
75119917 1			72,250.00	71,893.68	Aug-24-04	8.550%	IL - 85.00%	Paid Off - 360	Nov-28-03
75125484 1			144,000.00	143,247.44	Aug-12-04	8.250%	IL - 72.00%	Paid Off - 360	Nov-04-03
75126524 1			111,000.00	110,120.23	Aug-19-04	6.750%	CA - 60.00%	Paid Off - 360	Oct-31-03
75127589 1			45,000.00	44,845.23	Aug-30-04	10.850%	FL - 90.00%	Paid Off - 360	Nov-03-03
75127662 1			139,500.00	138,410.26	Aug-06-04	6.825%	FL - 90.00%	Paid Off - 360	Oct-31-03
75129775 1			108,000.00	107,353.10	Aug-09-04	8.175%	CO - 84.38%	Paid Off - 360	Oct-20-03
75137620 1			72,250.00	72,024.05	Aug-24-04	10.150%	WI - 85.00%	Paid Off - 360	Dec-05-03
75143990 1			232,000.00	230,024.48	Aug-13-04	6.375%	CA - 80.00%	Paid Off - 360	Nov-12-03
75147173 1			100,000.00	99,148.49	Aug-06-04	6.375%	CA - 80.00%	Paid Off - 360	Oct-27-03
75148437 1			107,000.00	106,069.76	Aug-24-04	5.625%	CT - 74.83%	Paid Off - 360	Nov-13-03
75154955 1			75,000.00	74,470.97	Aug-23-04	7.350%	CA - 51.37%	Paid Off - 360	Nov-05-03
75155051 1			180,000.00	178,950.00	Aug-25-04	7.700%	NJ - 52.17%	Paid Off - 360	Nov-13-03
75160457 1			91,200.00	90,444.56	Aug-30-04	8.149%	TX - 80.00%	Paid Off - 360	Oct-31-03
75161364 1			165,750.00	164,431.70	Aug-18-04	6.100%	MN - 85.00%	Paid Off - 360	Nov-10-03
75161968 1			160,000.00	158,803.19	Aug-10-04	7.050%	OR - 80.00%	Paid Off - 360	Oct-27-03
75162040 1			275,400.00	272,895.76	Aug-20-04	6.250%	CA - 90.00%	Paid Off - 360	Nov-04-03
					Page 27 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 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
75163782 1			130,000.00	129,240.85	Aug-04-04	7.000%	TN - 80.00%	Paid Off - 360	Dec-17-03
75164376 1			279,000.00	277,159.71	Aug-09-04	7.075%	FL - 90.00%	Paid Off - 360	Nov-26-03
75165597 1			100,000.00	99,614.88	Aug-19-04	9.075%	IL - 80.00%	Paid Off - 360	Dec-12-03
75167288 1			256,000.00	253,840.76	Aug-04-04	6.425%	CA - 80.00%	Paid Off - 360	Oct-28-03
75168153 1			311,250.00	308,655.05	Aug-31-04	6.500%	CA - 75.00%	Paid Off - 360	Oct-31-03
75168856 1			379,200.00	376,336.35	Aug-05-04	7.000%	CA - 80.00%	Paid Off - 360	Oct-28-03
75169946 1			160,000.00	159,306.86	Aug-30-04	8.500%	IL - 80.00%	Paid Off - 360	Dec-30-03
75171132 1			59,500.00	58,395.89	Aug-25-04	10.767%	TX - 70.00%	Paid Off - 180	Nov-17-03
75172882 1			188,800.00	186,582.36	Aug-03-04	5.850%	CA - 80.00%	Paid Off - 360	Nov-03-03
75173641 1			230,000.00	228,251.44	Aug-17-04	6.990%	CA - 69.07%	Paid Off - 360	Oct-31-03
75174896 1			171,000.00	169,805.62	Aug-03-04	7.400%	CO - 90.00%	Paid Off - 360	Oct-28-03
75177196 1			113,600.00	113,001.62	Aug-31-04	8.225%	CA - 80.00%	Paid Off - 360	Nov-26-03
75178483 1			240,000.00	237,800.94	Aug-30-04	5.990%	CA - 80.00%	Paid Off - 360	Oct-30-03
75178731 1			168,000.00	166,497.18	Aug-30-04	6.350%	CA - 80.00%	Paid Off - 360	Oct-31-03
75180729 1			225,000.00	223,309.56	Aug-13-04	6.400%	CA - 90.00%	Paid Off - 360	Nov-12-03
75181479 1			192,000.00	190,543.63	Aug-06-04	6.350%	CA - 84.58%	Paid Off - 360	Nov-24-03
75183525 1			250,000.00	247,251.08	Aug-13-04	5.000%	CA - 79.37%	Paid Off - 360	Oct-31-03
75188813 1			225,000.00	223,785.19	Aug-18-04	7.400%	WA - 90.00%	Paid Off - 360	Dec-16-03
75190108 1			222,400.00	220,577.12	Aug-19-04	6.575%	CA - 80.00%	Paid Off - 360	Oct-30-03
75192666 1			200,700.00	199,956.97	Aug-27-04	9.925%	CA - 90.00%	Paid Off - 360	Nov-13-03
75193318 1			174,000.00	172,607.59	Aug-23-04	6.700%	CA - 75.00%	Paid Off - 360	Nov-07-03
75193979 1			284,800.00	282,454.40	Aug-13-04	6.550%	CA - 80.00%	Paid Off - 360	Nov-04-03
75194506 1			134,300.00	133,759.45	Aug-03-04	9.525%	CA - 76.74%	Paid Off - 360	Nov-10-03
75195073 1			173,600.00	171,983.13	Aug-09-04	5.900%	CA - 80.00%	Paid Off - 360	Nov-05-03
75196816 1			60,000.00	59,736.89	Aug-24-04	9.350%	WI - 83.33%	Paid Off - 360	Nov-10-03
75198143 1			91,800.00	91,372.19	Aug-25-04	8.825%	MI - 90.00%	Paid Off - 360	Nov-26-03
75199158 1			189,600.00	187,977.83	Aug-05-04	6.350%	CA - 80.00%	Paid Off - 360	Nov-06-03
75199950 1			148,000.00	147,009.37	Aug-31-04	7.000%	HI - 80.00%	Paid Off - 360	Nov-24-03
75201806 1			102,000.00	101,327.15	Aug-05-04	7.075%	IL - 85.00%	Paid Off - 360	Nov-19-03
75204032 1			130,000.00	129,306.96	Aug-05-04	8.625%	WA - 84.97%	Paid Off - 360	Nov-12-03
75205880 1			310,250.00	308,321.11	Aug-19-04	7.990%	CA - 85.00%	Paid Off - 360	Nov-10-03
75207704 1			165,600.00	164,469.92	Aug-27-04	6.900%	CA - 80.00%	Paid Off - 360	Nov-12-03
75209163 1			257,600.00	255,597.32	Aug-18-04	6.850%	CA - 80.00%	Paid Off - 360	Oct-31-03
75211078 1			198,000.00	196,181.26	Aug-18-04	6.200%	CA - 80.00%	Paid Off - 360	Nov-06-03
75212563 1			222,400.00	220,814.24	Aug-27-04	6.675%	CA - 80.00%	Paid Off - 360	Nov-25-03
75214908 1			333,000.00	331,368.56	Aug-24-04	7.950%	NY - 90.00%	Paid Off - 360	Dec-12-03
75219030 1			188,000.00	186,504.77	Aug-05-04	6.100%	CA - 80.00%	Paid Off - 360	Nov-13-03
75221036 1			80,000.00	79,753.94	Aug-26-04	10.800%	GA - 53.33%	Paid Off - 360	Nov-25-03
75221598 1			131,400.00	130,993.61	Aug-18-04	10.125%	WI - 90.00%	Paid Off - 360	Dec-12-03
75221663 1			124,000.00	123,193.92	Aug-27-04	7.150%	CA - 80.00%	Paid Off - 360	Dec-09-03
75224592 1			231,000.00	229,345.10	Aug-25-04	7.500%	NJ - 77.00%	Paid Off - 360	Nov-26-03
75225664 1			323,100.00	320,936.62	Aug-06-04	6.550%	CA - 90.00%	Paid Off - 360	Dec-24-03
75228239 1			237,200.00	235,237.39	Aug-06-04	5.890%	NV - 80.00%	Paid Off - 360	Nov-18-03
75228437 1			220,500.00	219,263.19	Aug-13-04	8.500%	CA - 75.00%	Paid Off - 360	Oct-27-03
75230128 1			208,000.00	206,627.96	Aug-05-04	7.075%	CA - 80.00%	Paid Off - 360	Nov-17-03
75230508 1			202,500.00	201,324.60	Aug-13-04	7.725%	CA - 75.00%	Paid Off - 360	Dec-02-03
75232116 1			248,000.00	246,053.36	Aug-16-04	6.800%	CA - 80.00%	Paid Off - 360	Oct-23-03
75234245 1			231,200.00	229,310.22	Aug-30-04	5.955%	CA - 80.00%	Paid Off - 360	Nov-19-03
75235036 1			220,000.00	218,255.99	Aug-31-04	6.375%	CA - 80.00%	Paid Off - 360	Nov-13-03
75235655 1			152,000.00	151,050.61	Aug-13-04	7.700%	CA - 95.00%	Paid Off - 360	Nov-25-03
75236984 1			111,750.00	111,031.22	Aug-30-04	6.500%	GA - 75.00%	Paid Off - 360	Dec-31-03
75237123 1			208,000.00	207,066.43	Aug-11-04	9.000%	ME - 81.57%	Paid Off - 360	Nov-20-03
					Page 28 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 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
75237271 1			165,000.00	163,585.35	Aug-02-04	5.700%	CA - 56.90%	Paid Off - 360	Nov-14-03
75237867 1			292,000.00	289,160.13	Aug-06-04	6.075%	CA - 80.00%	Paid Off - 360	Nov-18-03
75238766 1			235,886.00	234,170.57	Aug-25-04	6.575%	CA - 80.00%	Paid Off - 360	Nov-19-03
75240507 1			306,000.00	304,347.85	Aug-20-04	7.400%	CA - 90.00%	Paid Off - 360	Dec-08-03
75240762 1			306,000.00	304,105.97	Aug-20-04	7.400%	CA - 90.00%	Paid Off - 360	Nov-25-03
75241158 1			208,000.00	206,538.76	Aug-09-04	6.750%	CA - 80.00%	Paid Off - 360	Nov-25-03
75246827 1			180,800.00	179,578.04	Aug-26-04	6.950%	IL - 80.00%	Paid Off - 360	Nov-20-03
75249284 1			182,700.00	181,474.74	Aug-31-04	6.990%	CA - 90.00%	Paid Off - 360	Nov-24-03
75249433 1			297,000.00	296,072.01	Aug-04-04	10.625%	WA - 90.00%	Paid Off - 360	Dec-03-03
75249938 1			192,000.00	190,739.65	Aug-02-04	7.100%	CO - 80.00%	Paid Off - 360	Nov-14-03
75250100 1			78,850.00	78,441.84	Aug-12-04	8.350%	UT - 95.00%	Paid Off - 360	Nov-20-03
75252155 1			85,150.00	84,611.74	Aug-16-04	7.300%	CA - 65.00%	Paid Off - 360	Dec-03-03
75253856 1			200,000.00	199,115.62	Aug-19-04	9.325%	IL - 80.00%	Paid Off - 360	Nov-20-03
75254664 1			117,600.00	117,012.75	Aug-24-04	8.475%	IL - 80.00%	Paid Off - 360	Nov-20-03
75254706 1			212,800.00	211,564.76	Aug-25-04	7.725%	IL - 80.00%	Paid Off - 360	Nov-24-03
75255398 1			115,000.00	114,196.63	Aug-30-04	6.125%	CA - 73.72%	Paid Off - 360	Dec-18-03
75256123 1			81,250.00	80,619.71	Aug-13-04	9.150%	KS - 65.00%	Paid Off - 360	Dec-01-03
75256156 1			158,000.00	156,619.87	Aug-02-04	6.450%	CA - 79.80%	Paid Off - 360	Nov-24-03
75259101 1			180,000.00	178,673.23	Aug-16-04	6.500%	CA - 80.00%	Paid Off - 360	Nov-20-03
75266098 1			105,000.00	104,468.45	Aug-31-04	7.725%	CA - 65.63%	Paid Off - 360	Dec-17-03
75267914 1			212,800.00	211,892.09	Aug-23-04	8.575%	FL - 80.00%	Paid Off - 360	Dec-15-03
75268151 1			134,000.00	132,911.87	Aug-30-04	5.990%	CO - 80.00%	Paid Off - 360	Nov-26-03
75268482 1			165,000.00	163,998.70	Aug-18-04	7.500%	UT - 73.33%	Paid Off - 360	Nov-21-03
75272120 1			104,000.00	103,347.36	Aug-19-04	7.330%	IL - 65.00%	Paid Off - 360	Nov-19-03
75272286 1			63,600.00	63,056.56	Aug-12-04	6.375%	CA - 80.00%	Paid Off - 360	Dec-03-03
75276790 1			292,000.00	290,020.60	Aug-31-04	6.225%	CA - 80.00%	Paid Off - 360	Dec-22-03
75277905 1			281,250.00	279,729.71	Aug-12-04	10.350%	CA - 75.00%	Paid Off - 360	Nov-21-03
75282285 1			304,800.00	303,129.84	Aug-10-04	7.325%	AK - 80.00%	Paid Off - 360	Dec-11-03
75282442 1			188,000.00	187,017.49	Aug-19-04	8.250%	CA - 80.00%	Paid Off - 360	Nov-26-03
75282764 1			264,000.00	262,293.77	Aug-05-04	6.475%	CA - 80.00%	Paid Off - 360	Dec-11-03
75284257 1			150,750.00	149,921.17	Aug-03-04	8.000%	UT - 90.00%	Paid Off - 360	Nov-26-03
75285049 1			221,000.00	219,938.87	Aug-26-04	7.990%	CA - 85.00%	Paid Off - 360	Dec-16-03
75285536 1			130,000.00	129,108.54	Aug-11-04	6.875%	CA - 65.00%	Paid Off - 360	Nov-26-03
75287748 1			132,000.00	131,146.84	Aug-12-04	6.475%	NV - 80.00%	Paid Off - 360	Dec-18-03
75288639 1			111,920.00	111,124.53	Aug-04-04	5.975%	CA - 80.00%	Paid Off - 360	Dec-05-03
75289496 1			269,964.00	268,202.44	Aug-31-04	6.425%	CA - 85.00%	Paid Off - 360	Dec-18-03
75289991 1			236,000.00	234,389.46	Aug-18-04	6.900%	CA - 80.00%	Paid Off - 360	Nov-25-03
75292383 1			114,500.00	113,883.37	Aug-12-04	8.125%	AL - 72.24%	Paid Off - 360	Dec-04-03
75293548 1			300,400.00	298,022.09	Aug-27-04	6.125%	CA - 80.00%	Paid Off - 360	Nov-28-03
75294447 1			210,800.00	209,586.90	Aug-03-04	7.075%	CA - 80.00%	Paid Off - 360	Dec-22-03
75294603 1			184,000.00	182,480.43	Aug-09-04	5.900%	CA - 80.00%	Paid Off - 360	Dec-01-03
75298190 1			310,000.00	308,756.13	Aug-31-04	8.875%	CA - 60.78%	Paid Off - 360	Dec-24-03
75298794 1			372,000.00	369,108.40	Aug-02-04	5.750%	CA - 80.00%	Paid Off - 360	Dec-10-03
75299628 1			284,000.00	282,108.88	Aug-16-04	6.990%	CA - 80.00%	Paid Off - 360	Dec-12-03
75299750 1			272,000.00	270,208.13	Aug-17-04	6.375%	TX - 80.00%	Paid Off - 360	Dec-16-03
75301267 1			287,200.00	285,164.56	Aug-23-04	5.990%	CA - 80.00%	Paid Off - 360	Dec-23-03
75304519 1			103,600.00	102,356.59	Aug-02-04	6.250%	GA - 74.00%	Paid Off - 360	Dec-01-03
75307025 1			311,000.00	309,227.73	Aug-31-04	7.125%	WA - 58.90%	Paid Off - 360	Dec-22-03
75307801 1			98,000.00	97,460.39	Aug-19-04	7.300%	WA - 70.00%	Paid Off - 360	Dec-15-03
75308460 1			129,200.00	128,242.04	Aug-02-04	5.750%	CA - 74.68%	Paid Off - 360	Dec-12-03
75309179 1			212,000.00	210,989.13	Aug-20-04	8.029%	IL - 74.39%	Paid Off - 360	Dec-18-03
75309195 1			220,000.00	217,766.06	Aug-27-04	7.600%	CA - 59.46%	Paid Off - 360	Dec-31-03
					Page 29 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 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
75310003 1			324,800.00	322,847.25	Aug-16-04	6.850%	CA - 80.00%	Paid Off - 360	Dec-10-03
75311985 1			167,200.00	166,145.03	Aug-10-04	6.600%	CA - 80.00%	Paid Off - 360	Dec-22-03
75312231 1			297,600.00	296,047.86	Aug-11-04	7.575%	CA - 80.00%	Paid Off - 360	Dec-30-03
75312363 1			224,000.00	222,365.19	Aug-23-04	6.600%	CA - 80.00%	Paid Off - 360	Dec-05-03
75314658 1			150,000.00	149,030.56	Aug-11-04	6.475%	CA - 70.09%	Paid Off - 360	Dec-12-03
75315036 1			190,000.00	189,193.49	Aug-03-04	8.600%	IL - 76.92%	Paid Off - 360	Dec-30-03
75315911 1			216,750.00	214,932.25	Aug-30-04	6.825%	NV - 85.00%	Paid Off - 360	Dec-22-03
75316794 1			132,000.00	131,518.12	Aug-11-04	9.375%	CA - 80.00%	Paid Off - 360	Dec-19-03
75324459 1			283,000.00	281,031.01	Aug-24-04	6.800%	CA - 89.84%	Paid Off - 360	Dec-05-03
75327635 1			254,400.00	252,273.66	Aug-27-04	6.900%	CA - 80.00%	Paid Off - 360	Dec-11-03
75327940 1			92,000.00	91,503.29	Aug-31-04	7.400%	CA - 80.00%	Paid Off - 360	Dec-18-03
75331447 1			327,077.00	324,849.25	Aug-26-04	6.200%	AZ - 80.00%	Paid Off - 360	Dec-12-03
75333393 1			112,500.00	111,685.23	Aug-11-04	5.875%	CA - 75.00%	Paid Off - 360	Dec-22-03
75333757 1			112,800.00	111,943.91	Aug-13-04	5.625%	CA - 80.00%	Paid Off - 360	Dec-23-03
75334656 1			172,000.00	170,839.55	Aug-05-04	6.250%	CA - 80.00%	Paid Off - 360	Dec-31-03
75335232 1			205,000.00	203,777.25	Aug-24-04	7.275%	CA - 77.36%	Paid Off - 360	Dec-22-03
75339150 1			160,000.00	159,248.53	Aug-09-04	8.100%	CA - 80.00%	Paid Off - 360	Dec-23-03
75340323 1			113,250.00	112,588.68	Aug-05-04	7.000%	FL - 78.10%	Paid Off - 360	Dec-31-03
75340588 1			264,000.00	262,450.91	Aug-26-04	6.975%	CA - 80.00%	Paid Off - 360	Dec-19-03
75349795 1			180,000.00	178,842.21	Aug-30-04	6.500%	IL - 90.00%	Paid Off - 360	Dec-18-03
75351502 1			246,500.00	244,797.03	Aug-31-04	6.125%	CA - 79.52%	Paid Off - 360	Dec-22-03
75353193 1			159,548.00	158,532.44	Aug-02-04	6.990%	NV - 80.00%	Paid Off - 360	Dec-17-03
75356246 1			279,920.00	277,589.84	Aug-20-04	5.125%	CA - 80.00%	Paid Off - 360	Dec-26-03
75360248 1			230,000.00	228,590.19	Aug-11-04	6.750%	CA - 87.12%	Paid Off - 360	Dec-30-03
75361527 1			157,000.00	156,037.66	Aug-04-04	6.750%	CA - 69.78%	Paid Off - 360	Dec-31-03
75364026 1			283,500.00	281,676.53	Aug-27-04	6.500%	CA - 90.00%	Paid Off - 360	Dec-24-03
75366328 1			313,092.00	311,182.20	Aug-27-04	6.775%	CA - 80.00%	Paid Off - 360	Dec-18-03
74214800 2			239,200.00	235,346.75	Aug-17-04	6.800%	CA - 80.00%	Paid Off - 360	Jan-15-03
74459264 2			285,000.00	283,173.35	Aug-31-04	11.000%	NJ - 63.33%	Paid Off - 360	Apr-22-03
74526526 2			147,200.00	146,206.83	Aug-02-04	9.850%	FL - 80.00%	Paid Off - 360	May-21-03
74627670 2			455,000.00	451,225.84	Aug-10-04	8.600%	CA - 77.78%	Paid Off - 360	Jun-30-03
74633843 2			223,920.00	221,417.14	Aug-13-04	6.500%	CA - 80.00%	Paid Off - 360	Jul-14-03
74655374 2			427,500.00	422,385.76	Aug-06-04	8.150%	MI - 90.00%	Paid Off - 360	Jun-30-03
74666405 2			787,500.00	779,987.71	Aug-16-04	7.750%	MA - 70.00%	Paid Off - 360	Jul-02-03
74685009 2			498,000.00	491,997.84	Aug-31-04	6.100%	NV - 76.03%	Paid Off - 360	Jul-11-03
74685850 2			307,500.00	304,421.22	Aug-05-04	7.075%	CA - 75.00%	Paid Off - 360	Jul-10-03
74687146 2			560,000.00	554,389.87	Aug-12-04	7.500%	CT - 54.63%	Paid Off - 360	Jun-26-03
74696428 2			126,900.00	125,874.61	Aug-31-04	8.585%	VA - 90.00%	Paid Off - 360	Jun-26-03
74712142 2			312,000.00	308,670.78	Aug-20-04	7.250%	CA - 80.00%	Paid Off - 360	Jun-19-03
74715863 2			432,000.00	426,654.60	Aug-25-04	6.400%	CA - 80.00%	Paid Off - 360	Jun-30-03
74719220 2			548,000.00	541,830.41	Aug-25-04	6.910%	CA - 80.00%	Paid Off - 360	Jul-02-03
74721614 2			196,000.00	193,458.09	Aug-25-04	6.150%	CA - 80.00%	Paid Off - 360	Jun-27-03
74723966 2			650,000.00	640,272.61	Aug-31-04	5.375%	CA - 69.15%	Paid Off - 360	Jun-30-03
74730151 2			213,600.00	210,611.90	Aug-25-04	5.375%	CA - 80.00%	Paid Off - 360	Jul-15-03
74731381 2			89,100.00	88,514.93	Aug-16-04	9.250%	NC - 90.00%	Paid Off - 360	Jul-28-03
74749060 2			251,750.00	249,117.81	Aug-25-04	6.850%	CA - 95.00%	Paid Off - 360	Jul-11-03
74754656 2			420,000.00	415,204.10	Aug-04-04	5.910%	CA - 80.00%	Paid Off - 360	Aug-15-03
74755034 2			121,500.00	120,827.62	Aug-25-04	10.425%	CO - 75.00%	Paid Off - 360	Jul-02-03
74757873 2			405,000.00	401,181.60	Aug-19-04	7.650%	TX - 75.00%	Paid Off - 360	Jul-22-03
74760679 2			540,000.00	534,133.90	Aug-11-04	6.650%	WA - 90.00%	Paid Off - 360	Jul-23-03
74761198 2			885,000.00	874,196.22	Aug-31-04	6.200%	TX - 73.14%	Paid Off - 360	Jul-31-03
74767013 2			427,000.00	422,405.53	Aug-31-04	6.700%	CA - 84.89%	Paid Off - 360	Jul-09-03
					Page 30 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 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
74768045 2			107,250.00	106,210.75	Aug-24-04	7.525%	FL - 65.00%	Paid Off - 360	Jul-30-03
74769118 2			436,000.00	429,974.62	Aug-03-04	5.500%	CA - 80.00%	Paid Off - 360	Jul-31-03
74775867 2			101,600.00	100,582.54	Aug-23-04	7.075%	CA - 80.00%	Paid Off - 360	Jul-21-03
74778200 2			750,000.00	741,456.81	Aug-02-04	6.400%	MA - 62.50%	Paid Off - 360	Jul-23-03
74782129 2			535,600.00	529,264.50	Aug-31-04	6.200%	CA - 80.00%	Paid Off - 360	Jul-23-03
74785478 2			540,000.00	533,306.65	Aug-13-04	5.950%	CA - 80.00%	Paid Off - 360	Jul-29-03
74786096 2			581,000.00	574,350.41	Aug-24-04	6.375%	CA - 74.97%	Paid Off - 360	Jul-29-03
74788035 2			225,000.00	222,500.76	Aug-02-04	6.625%	IL - 90.00%	Paid Off - 360	Jul-16-03
74789397 2			502,500.00	499,304.18	Aug-16-04	9.350%	TX - 70.78%	Paid Off - 360	Jul-16-03
74792441 2			88,800.00	88,457.94	Aug-23-04	11.300%	SC - 80.00%	Paid Off - 360	Aug-15-03
74793092 2			216,000.00	213,195.09	Aug-04-04	5.875%	CA - 80.00%	Paid Off - 360	Jul-29-03
74796111 2			152,000.00	150,395.43	Aug-05-04	6.800%	TX - 80.00%	Paid Off - 360	Jul-15-03
74803123 2			392,000.00	387,297.35	Aug-18-04	6.125%	CA - 80.00%	Paid Off - 360	Jul-24-03
74804550 2			341,600.00	337,482.79	Aug-09-04	6.100%	CA - 80.00%	Paid Off - 360	Jul-24-03
74811357 2			199,500.00	196,980.76	Aug-02-04	5.850%	CA - 70.00%	Paid Off - 360	Jul-28-03
74813270 2			187,200.00	185,410.98	Aug-20-04	6.850%	CA - 80.00%	Paid Off - 360	Aug-02-03
74814930 2			202,400.00	199,808.26	Aug-17-04	5.775%	WA - 80.00%	Paid Off - 360	Jul-23-03
74815879 2			492,000.00	486,705.38	Aug-11-04	6.700%	CA - 84.83%	Paid Off - 360	Jul-17-03
74815937 2			208,000.00	205,177.19	Aug-31-04	5.750%	CA - 80.00%	Paid Off - 360	Jul-30-03
74816182 2			392,000.00	387,319.37	Aug-09-04	6.150%	CA - 80.00%	Paid Off - 360	Jul-29-03
74820648 2			343,200.00	339,507.16	Aug-20-04	6.700%	CA - 80.00%	Paid Off - 360	Aug-07-03
74826108 2			312,000.00	308,735.43	Aug-10-04	6.375%	CA - 80.00%	Paid Off - 360	Sep-09-03
74827148 2			375,200.00	370,549.29	Aug-02-04	5.950%	CA - 80.00%	Paid Off - 360	Jul-30-03
74832114 2			100,000.00	98,552.66	Aug-26-04	6.250%	FL - 80.00%	Paid Off - 360	Jul-25-03
74832577 2			420,000.00	415,587.60	Aug-17-04	6.825%	RI - 80.00%	Paid Off - 360	Aug-01-03
74832825 2			360,000.00	355,961.91	Aug-12-04	6.900%	CA - 90.00%	Paid Off - 360	Jul-23-03
74834557 2			499,000.00	495,985.83	Aug-12-04	9.600%	TX - 75.61%	Paid Off - 360	Jul-29-03
74834946 2			397,600.00	392,754.26	Aug-13-04	6.150%	CA - 80.00%	Paid Off - 360	Aug-04-03
74836479 2			360,000.00	355,749.90	Aug-12-04	6.500%	CA - 80.00%	Paid Off - 360	Aug-05-03
74839259 2			444,000.00	438,445.02	Aug-11-04	5.900%	CA - 84.57%	Paid Off - 360	Aug-05-03
74839317 2			414,000.00	410,643.18	Aug-06-04	8.150%	CA - 90.00%	Paid Off - 360	Jul-31-03
74840836 2			460,000.00	453,294.12	Aug-24-04	5.200%	CA - 80.00%	Paid Off - 360	Jul-30-03
74842824 2			188,000.00	186,896.97	Aug-20-04	9.300%	NJ - 78.33%	Paid Off - 360	Sep-03-03
74846858 2			565,000.00	560,236.00	Aug-03-04	6.990%	CA - 82.48%	Paid Off - 360	Sep-15-03
74847054 2			408,000.00	405,773.18	Aug-31-04	9.650%	CA - 85.00%	Paid Off - 360	Aug-08-03
74850025 2			451,250.00	446,811.73	Aug-18-04	6.700%	CT - 95.00%	Paid Off - 360	Aug-05-03
74853540 2			360,000.00	354,189.30	Aug-16-04	7.760%	CO - 45.00%	Paid Off - 360	Aug-13-03
74856352 2			396,181.00	393,157.37	Aug-06-04	8.000%	NV - 70.00%	Paid Off - 360	Aug-08-03
74860255 2			188,000.00	186,176.69	Aug-11-04	7.750%	OR - 80.00%	Paid Off - 360	Aug-07-03
74870494 2			202,500.00	200,843.71	Aug-31-04	7.650%	FL - 88.04%	Paid Off - 360	Aug-11-03
74871344 2			725,471.00	719,419.60	Aug-19-04	7.550%	IL - 80.00%	Paid Off - 360	Aug-04-03
74873662 2			213,750.00	212,085.95	Aug-31-04	7.900%	CA - 75.00%	Paid Off - 360	Aug-15-03
74874215 2			276,000.00	273,043.13	Aug-26-04	6.250%	CA - 80.00%	Paid Off - 360	Aug-15-03
74876236 2			352,000.00	348,326.11	Aug-27-04	6.500%	CA - 80.00%	Paid Off - 360	Aug-12-03
74876574 2			170,000.00	168,568.05	Aug-31-04	7.500%	UT - 85.00%	Paid Off - 360	Aug-11-03
74881640 2			348,000.00	344,781.47	Aug-12-04	7.025%	MD - 84.88%	Paid Off - 360	Aug-22-03
74883976 2			237,000.00	234,338.79	Aug-06-04	6.000%	CA - 56.43%	Paid Off - 360	Aug-13-03
74884172 2			372,000.00	367,724.28	Aug-12-04	5.875%	CA - 80.00%	Paid Off - 360	Aug-22-03
74884339 2			442,000.00	436,678.07	Aug-04-04	5.625%	MT - 85.00%	Paid Off - 360	Aug-20-03
74886979 2			281,350.00	276,976.69	Aug-26-04	5.875%	CA - 85.00%	Paid Off - 360	Aug-08-03
74888314 2			210,970.80	208,645.91	Aug-12-04	6.100%	WA - 79.94%	Paid Off - 360	Aug-13-03
74889403 2			386,400.00	382,451.71	Aug-12-04	6.500%	MA - 80.00%	Paid Off - 360	Aug-21-03
					Page 31 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 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
74890088 2			420,000.00	415,383.50	Aug-02-04	6.150%	CA - 80.00%	Paid Off - 360	Aug-14-03
74892563 2			133,650.00	132,524.07	Aug-04-04	7.500%	CA - 90.00%	Paid Off - 360	Aug-26-03
74895939 2			400,000.00	396,597.37	Aug-23-04	7.450%	NC - 80.00%	Paid Off - 360	Aug-11-03
74896234 2			168,000.00	166,502.04	Aug-04-04	6.700%	WI - 80.00%	Paid Off - 360	Sep-24-03
74901398 2			150,000.00	148,941.92	Aug-02-04	7.900%	NY - 41.67%	Paid Off - 360	Sep-22-03
74909524 2			464,000.00	459,258.85	Aug-24-04	6.500%	CA - 80.00%	Paid Off - 360	Aug-21-03
74910159 2			336,000.00	332,649.40	Aug-09-04	6.650%	CA - 80.00%	Paid Off - 360	Aug-29-03
74910845 2			455,200.00	452,574.76	Aug-06-04	8.900%	NJ - 80.00%	Paid Off - 360	Sep-11-03
74913294 2			259,250.00	257,320.04	Aug-27-04	8.125%	CA - 85.00%	Paid Off - 360	Aug-22-03
74914078 2			508,000.00	502,557.54	Aug-11-04	6.250%	CA - 80.00%	Paid Off - 360	Aug-29-03
74917790 2			248,000.00	245,392.76	Aug-02-04	6.350%	CA - 80.00%	Paid Off - 360	Aug-25-03
74919010 2			128,960.00	127,652.35	Aug-31-04	6.575%	CA - 80.00%	Paid Off - 360	Aug-29-03
74920273 2			338,000.00	335,467.81	Aug-16-04	8.110%	CA - 74.29%	Paid Off - 360	Aug-26-03
74921313 2			412,000.00	407,830.02	Aug-17-04	6.550%	CA - 80.00%	Paid Off - 360	Aug-25-03
74923269 2			220,000.00	217,463.41	Aug-16-04	6.025%	CA - 89.07%	Paid Off - 360	Aug-26-03
74924036 2			548,000.00	541,553.41	Aug-27-04	5.750%	CA - 80.00%	Paid Off - 360	Aug-20-03
74924226 2			420,000.00	415,542.62	Aug-18-04	6.300%	CA - 80.00%	Paid Off - 360	Aug-21-03
74926155 2			410,901.00	406,638.15	Aug-03-04	5.900%	CA - 80.00%	Paid Off - 360	Sep-19-03
74926197 2			230,400.00	227,800.88	Aug-27-04	5.975%	CA - 80.00%	Paid Off - 360	Aug-27-03
74926569 2			260,000.00	257,380.90	Aug-09-04	6.575%	WI - 80.00%	Paid Off - 360	Aug-27-03
74928953 2			419,200.00	414,484.24	Aug-26-04	5.990%	CA - 80.00%	Paid Off - 360	Aug-26-03
74934399 2			270,400.00	267,358.12	Aug-31-04	5.990%	CA - 80.00%	Paid Off - 360	Aug-29-03
74934480 2			103,700.00	102,770.88	Aug-23-04	6.675%	MO - 85.00%	Paid Off - 360	Sep-29-03
74935818 2			245,480.00	243,422.25	Aug-02-04	7.525%	GA - 80.00%	Paid Off - 360	Aug-26-03
74945403 2			55,000.00	54,368.99	Aug-16-04	6.250%	CA - 55.00%	Paid Off - 360	Sep-09-03
74945437 2			160,000.00	158,545.78	Aug-16-04	6.600%	CA - 80.00%	Paid Off - 360	Sep-29-03
74950338 2			465,000.00	461,314.57	Aug-20-04	6.750%	CA - 77.50%	Paid Off - 360	Oct-21-03
74950890 2			269,600.00	267,097.31	Aug-30-04	6.675%	OR - 80.00%	Paid Off - 360	Sep-12-03
74952532 2			304,000.00	301,221.14	Aug-30-04	6.000%	NJ - 80.00%	Paid Off - 360	Oct-09-03
74953274 2			223,920.00	221,587.71	Aug-26-04	6.400%	CA - 80.00%	Paid Off - 360	Sep-02-03
74954553 2			344,000.00	340,411.04	Aug-05-04	6.550%	CA - 80.00%	Paid Off - 360	Sep-04-03
74959008 2			74,750.00	74,341.64	Aug-31-04	9.650%	TX - 65.00%	Paid Off - 360	Aug-29-03
74959875 2			760,000.00	753,407.48	Aug-25-04	7.350%	CA - 80.00%	Paid Off - 360	Aug-25-03
74965740 2			428,000.00	423,559.76	Aug-06-04	5.900%	CA - 80.00%	Paid Off - 360	Sep-17-03
74966359 2			206,400.00	204,136.10	Aug-02-04	6.125%	CA - 80.00%	Paid Off - 360	Aug-27-03
74973959 2			56,000.00	55,689.79	Aug-09-04	9.600%	MO - 80.00%	Paid Off - 360	Sep-22-03
74978768 2			782,000.00	775,282.47	Aug-23-04	7.400%	CA - 74.48%	Paid Off - 360	Aug-29-03
74984378 2			396,000.00	391,967.81	Aug-17-04	6.000%	CO - 80.00%	Paid Off - 360	Sep-19-03
74991720 2			208,000.00	205,831.99	Aug-04-04	5.875%	CA - 80.00%	Paid Off - 360	Sep-19-03
75000000 2			400,000.00	395,927.20	Aug-05-04	6.000%	CA - 79.21%	Paid Off - 360	Sep-17-03
75000844 2			192,000.00	190,927.58	Aug-03-04	9.550%	CA - 80.00%	Paid Off - 360	Sep-24-03
75001073 2			341,760.00	337,958.36	Aug-04-04	6.050%	CA - 80.00%	Paid Off - 360	Sep-02-03
75011486 2			182,700.00	181,461.61	Aug-16-04	8.100%	CA - 90.00%	Paid Off - 360	Oct-03-03
75015958 2			600,000.00	594,032.50	Aug-23-04	6.125%	CA - 80.00%	Paid Off - 360	Sep-19-03
75017020 2			125,000.00	124,611.89	Aug-03-04	11.325%	NJ - 62.50%	Paid Off - 360	Oct-28-03
75017806 2			360,000.00	357,119.26	Aug-24-04	6.700%	MA - 88.67%	Paid Off - 360	Oct-20-03
75018184 2			828,000.00	821,819.82	Aug-02-04	7.500%	MD - 75.00%	Paid Off - 360	Oct-21-03
75019026 2			176,000.00	175,249.68	Aug-09-04	9.250%	VA - 80.00%	Paid Off - 360	Nov-24-03
75020933 2			166,500.00	165,371.40	Aug-04-04	8.100%	GA - 90.00%	Paid Off - 360	Sep-19-03
75022681 2			131,750.00	130,328.39	Aug-03-04	5.875%	CA - 85.00%	Paid Off - 360	Sep-24-03
75028035 2			164,000.00	162,685.27	Aug-24-04	7.250%	CA - 80.00%	Paid Off - 360	Sep-26-03
75035568 2			371,920.00	368,168.44	Aug-27-04	6.050%	CA - 80.00%	Paid Off - 360	Sep-19-03
					Page 32 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 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
75035782 2			560,000.00	554,297.98	Aug-04-04	6.000%	CA - 80.00%	Paid Off - 360	Oct-03-03
75035865 2			124,400.00	123,274.76	Aug-24-04	6.625%	CA - 80.00%	Paid Off - 360	Oct-02-03
75040220 2			258,400.00	255,731.75	Aug-17-04	5.925%	WA - 80.00%	Paid Off - 360	Sep-29-03
75043489 2			387,000.00	383,782.17	Aug-25-04	6.500%	CA - 75.00%	Paid Off - 360	Oct-14-03
75051490 2			344,250.00	341,060.91	Aug-31-04	6.500%	AZ - 75.00%	Paid Off - 360	Oct-06-03
75051599 2			415,000.00	412,378.57	Aug-05-04	8.250%	CA - 66.94%	Paid Off - 360	Oct-28-03
75052423 2			70,000.00	69,226.20	Aug-03-04	6.950%	WI - 60.61%	Paid Off - 360	Oct-14-03
75072272 2			599,200.00	593,840.04	Aug-26-04	6.350%	CA - 80.00%	Paid Off - 360	Oct-07-03
75077313 2			340,000.00	336,728.34	Aug-04-04	6.300%	CA - 80.00%	Paid Off - 360	Oct-08-03
75081505 2			127,800.00	127,115.06	Aug-10-04	8.725%	GA - 90.00%	Paid Off - 360	Oct-21-03
75093351 2			391,600.00	388,210.12	Aug-19-04	6.550%	CA - 80.00%	Paid Off - 360	Oct-15-03
75096115 2			585,500.00	582,217.85	Aug-31-04	7.900%	CA - 64.70%	Paid Off - 360	Nov-13-03
75097592 2			290,000.00	286,994.92	Aug-04-04	5.325%	CA - 80.00%	Paid Off - 360	Oct-15-03
75101352 2			384,000.00	380,745.63	Aug-06-04	6.400%	CA - 80.00%	Paid Off - 360	Nov-06-03
75112730 2			432,000.00	428,043.75	Aug-11-04	5.990%	CA - 90.00%	Paid Off - 360	Oct-27-03
75114413 2			192,000.00	189,145.51	Aug-31-04	6.600%	CA - 66.90%	Paid Off - 360	Nov-05-03
75114751 2			440,000.00	436,800.76	Aug-03-04	7.500%	CA - 80.00%	Paid Off - 360	Oct-21-03
75125609 2			258,800.00	256,738.45	Aug-19-04	6.725%	CA - 80.00%	Paid Off - 360	Oct-24-03
75126300 2			355,000.00	352,189.97	Aug-20-04	8.250%	CA - 71.00%	Paid Off - 360	Nov-04-03
75129338 2			364,000.00	361,531.44	Aug-10-04	7.550%	CA - 80.00%	Paid Off - 360	Oct-28-03
75130518 2			228,000.00	226,058.50	Aug-02-04	6.375%	CA - 80.00%	Paid Off - 360	Oct-30-03
75133462 2			220,000.00	218,188.19	Aug-09-04	6.550%	CA - 80.00%	Paid Off - 360	Oct-06-03
75133488 2			293,250.00	291,736.83	Aug-30-04	8.900%	VA - 85.00%	Paid Off - 360	Oct-29-03
75138792 2			356,000.00	352,637.00	Aug-31-04	6.000%	IL - 80.00%	Paid Off - 360	Oct-24-03
75173344 2			460,000.00	455,384.57	Aug-17-04	5.500%	CA - 80.00%	Paid Off - 360	Nov-03-03
75181990 2			352,000.00	348,959.60	Aug-17-04	6.300%	CA - 80.00%	Paid Off - 360	Nov-04-03
75188292 2			490,000.00	486,102.90	Aug-10-04	6.100%	CA - 83.05%	Paid Off - 360	Nov-13-03
75192427 2			136,000.00	134,963.46	Aug-23-04	6.325%	OR - 80.00%	Paid Off - 360	Nov-26-03
75205740 2			268,000.00	266,444.41	Aug-02-04	7.725%	NJ - 77.68%	Paid Off - 360	Nov-28-03
75212332 2			140,000.00	139,167.05	Aug-13-04	7.600%	CA - 50.00%	Paid Off - 360	Nov-21-03
75216465 2			482,500.00	480,243.80	Aug-06-04	8.990%	CA - 84.95%	Paid Off - 360	Nov-13-03
75226936 2			146,400.00	145,313.35	Aug-11-04	7.125%	CA - 80.00%	Paid Off - 360	Nov-19-03
75228148 2			394,200.00	391,376.87	Aug-09-04	6.650%	CA - 90.00%	Paid Off - 360	Nov-19-03
75234823 2			364,000.00	361,212.62	Aug-30-04	6.300%	CA - 80.00%	Paid Off - 360	Nov-25-03
75236729 2			304,000.00	301,791.24	Aug-03-04	6.575%	CA - 80.00%	Paid Off - 360	Nov-21-03
75245860 2			151,600.00	151,035.41	Aug-16-04	9.900%	CA - 80.00%	Paid Off - 360	Dec-08-03
75254417 2			475,000.00	471,250.16	Aug-23-04	6.400%	CA - 68.94%	Paid Off - 360	Dec-04-03
75257451 2			231,200.00	229,317.29	Aug-03-04	5.975%	CA - 80.00%	Paid Off - 360	Nov-24-03
75270926 2			300,000.00	297,280.52	Aug-20-04	7.275%	CA - 80.00%	Paid Off - 360	Nov-24-03
75271825 2			118,750.00	118,153.49	Aug-13-04	8.450%	KY - 95.00%	Paid Off - 360	Nov-26-03
75273169 2			211,500.00	210,171.50	Aug-31-04	7.325%	FL - 90.00%	Paid Off - 360	Nov-19-03
75280180 2			135,000.00	134,231.07	Aug-03-04	7.900%	MI - 90.00%	Paid Off - 360	Nov-26-03
75281741 2			227,000.00	225,560.84	Aug-09-04	6.575%	CA - 79.93%	Paid Off - 360	Dec-08-03
75284125 2			134,400.00	133,344.86	Aug-31-04	6.625%	WI - 80.00%	Paid Off - 360	Nov-26-03
75286278 2			88,000.00	87,567.71	Aug-24-04	7.900%	NC - 75.86%	Paid Off - 360	Dec-17-03
75286575 2			135,000.00	134,476.12	Aug-02-04	9.675%	NJ - 52.94%	Paid Off - 360	Dec-15-03
75289470 2			347,650.00	345,300.41	Aug-20-04	6.950%	CA - 85.00%	Paid Off - 360	Nov-25-03
75293761 2			220,000.00	217,996.62	Aug-31-04	5.375%	CA - 80.00%	Paid Off - 360	Nov-26-03
75295337 2			360,000.00	357,652.35	Aug-11-04	6.750%	CA - 79.47%	Paid Off - 360	Dec-18-03
75299552 2			220,000.00	116,433.84	Aug-05-04	5.875%	CA - 80.00%	Paid Off - 360	Dec-12-03
75308783 2			170,000.00	168,794.13	Aug-23-04	6.700%	CA - 80.00%	Paid Off - 360	Dec-03-03
75309971 2			600,000.00	596,760.60	Aug-02-04	7.400%	CA - 80.00%	Paid Off - 360	Dec-22-03
					Page 33 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 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
75315754 2			118,750.00	118,175.25	Aug-20-04	7.950%	CA - 95.00%	Paid Off - 360	Dec-31-03
75316042 2			385,000.00	382,751.85	Aug-30-04	7.000%	NM - 75.49%	Paid Off - 360	Dec-10-03
75321067 2			408,000.00	405,400.86	Aug-16-04	6.550%	CA - 80.00%	Paid Off - 360	Dec-23-03
75323030 2			168,000.00	167,186.83	Aug-04-04	7.950%	CA - 80.00%	Paid Off - 360	Dec-16-03
75340687 2			380,000.00	377,578.60	Aug-26-04	6.550%	CA - 80.00%	Paid Off - 360	Dec-22-03
75340737 2			90,000.00	89,474.41	Aug-05-04	7.000%	FL - 78.26%	Paid Off - 360	Dec-31-03
75342055 2			154,400.00	153,598.71	Aug-30-04	7.600%	CA - 80.00%	Paid Off - 360	Dec-30-03
75345322 2			400,000.00	397,301.37	Aug-03-04	6.250%	CA - 89.89%	Paid Off - 360	Dec-19-03
75346940 2			242,400.00	240,553.94	Aug-06-04	6.500%	CA - 80.00%	Paid Off - 360	Dec-22-03
75353318 2			650,000.00	645,614.76	Aug-03-04	6.250%	CA - 68.42%	Paid Off - 360	Dec-22-03
75364067 2			584,000.00	581,423.59	Aug-10-04	8.410%	CA - 80.00%	Paid Off - 360	Dec-31-03
75367532 2			601,250.00	597,193.63	Aug-20-04	6.250%	CA - 65.00%	Paid Off - 360	Dec-22-03
75371732 2			448,000.00	444,591.62	Aug-11-04	5.875%	CA - 80.00%	Paid Off - 360	Dec-23-03
					Page 34 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Realized Loss Report for September 27, 2004 Distribution
	Realized Loss Report - Collateral
COLLATERAL REALIZED LOSSES						GROUP 2	GROUP 1	TOTAL
	Current
	Number of Loans Liquidated					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	-	-
	Net Liquidation Proceeds					-	-	-
	Cumulative
	Number of Loans Liquidated					-	-1	-1
	Collateral Realized Loss/(Gain) Amount					-	-5,347.78	-5,347.78
	Net Liquidation Proceeds					-	-167,970.10	-167,970.10
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.
	Cumulative Loss Percentage							0.000000%
	Current Loan Level losses in Current Period							0.00
	Current Recoveries or Losses from Prior Periods							0.00
	Current Total Losses							0.00
	Group 1						3 Months Moving Average
	Group 2
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
				Page 26 of 30				© COPYRIGHT 2004 Deutsche Bank
				Page 35 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Realized Loss Report for April 26, 2004 Distribution
	Realized Loss Report for September 27, 2004 Distribution
	Realized Loss Report - Collateral
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
	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
	Avg CDR Since Cut-off					0.00%	0.0001%	0.0001%
	SDA					0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation					0.00%	0.00%	0.00%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					0.00%	0.0007%	0.0004%
	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off
	Group 1
	Group 2
CDR by Groups					Total CDR
SDA by Groups					Total SDA
				Page 27 of 30				© COPYRIGHT 2004 Deutsche Bank
				Page 36 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Realized Loss Report for April 26, 2004 Distribution
	Realized Loss Report for September 27, 2004 Distribution
	Realized Loss Report - Collateral
	Group 1
	Group 2
CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off
SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) .......(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month:
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
Dates correspond to distribution dates.
				Page 28 of 30				© COPYRIGHT 2004 Deutsche Bank
				Page 37 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Realized Loss Detail Report for April 26, 2004 Distribution
	Realized Loss Detail Report for September 27, 2004 Distribution
	Realized Loss Detail Report - Loans Liquidated During Current Distribution
SUMMARY							LOAN GROUP
Total Loan Count Current Losses = 0
Total Loan Count Revisions = 0						Loan Group 1 = Group 1
Total Prior Principal Balance = 0.00						Loan Group 2 = Group 2
Total Current Realized Loss Amount = 0.00
Total Revisions Amount = 0.00
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.
Loan Number			Current	State &		Prior	Realized		Cumulative
&		Loan	Note	LTV at	Original	Principal	Loss/(Gain)	Realized	Realized
Loan Group		Status	Rate	Origination	Term	Balance	Revisions	Loss/(Gain)	Loss/(Gain)
SPACE INTENTIONALLY LEFT BLANK
					Page 29 of 30				© COPYRIGHT 2004 Deutsche Bank
					Page 38 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Triggers, Adj. Rate Cert. and Miscellaneous Report for April 26, 2004 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report for September 27, 2004 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report
TRIGGER EVENTS						GROUP 2	GROUP 1	TOTAL
	Trigger Event in effect							No
	Stepdown Date has occurred							No
	Balances 60+ days							~~504~~50,~~317~~616,562.0994
	Begining Balance							43,~~453~~881,~~563~~433,~~114~~151.2651
	Delinquency Percentage							01.0130%
	Balance of Mezzanine and C Class							742,500,000.2830
	Beginning Balance							43,~~453~~881,~~563~~433,~~114~~151.2651
	Credit Enhancement Percentage							1619.6713%
ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP 2	GROUP 1	TOTAL
	NET WAC CARRYOVER AMOUNTS							0.00
	CLASS A-1							0.00
	CLASS A-2							0.00
	CLASS A-3							0.00
	CLASS A-4							0.00
	CLASS A-5							0.00
	CLASS M-1							0.00
	CLASS M-2							0.00
	CLASS M-3							0.00
	CLASS M-4							0.00
	CLASS M-5							0.00
	CLASS M-6							0.00
	CLASS M-7							0.00
	CLASS M-8							0.00
	CLASS M-9							0.00
ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL
	Libor Date Rate for Current Period							1.~~090000~~615000%
	Libor Date for Current Period							~~Mar~~Aug-23-04
	Libor Rate for Next Period							1.~~100000~~840000%
	Libor Date for Next Period							~~Apr~~Sep-2223-04
				Page 30 of 30				© COPYRIGHT 2004 Deutsche Bank
				Page 39 of 39				© COPYRIGHT 2004 Deutsche Bank

Filing Compare · LONG BEACH SEC CORP ASSET BACKED CERTS SER 2004-1