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~~March ~~Servicer~~1, ~~and~~2004, ~~Deutsche~~providing ~~Bank~~for ~~National~~the ~~Trust~~issuance ~~Company,~~of asLong ~~Trustee).~~Beach ~~LONG~~Mortgage ~~BEACH~~Loan ~~SEC~~Trust ~~CORP~~2004-A ~~ASSET~~Asset-~~BACKED~~Backed ~~CERTS~~Pass-Through ~~SERIES~~Certificates, Series 2004-A) (Exact name of ~~Registrant~~registrant as specified in ~~its Charter~~charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-109318-01 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 ~~March~~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-A
	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				12
			8.	Foreclosure Report				13
			9.	Prepayment Report				14
			10.	Prepayment Detail Report				17
			11.	Realized Loss Report				2127
			12.	Realized Loss Detail Report				2430
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				2531
			14.	Additional Certificate Report				2632
				Total Number of Pages				2632
			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:		Long Beach Mortgage					Cut-Off Date: March 1, 2004
	Certificate Insurer(s):							Closing Date: March 4, 2004
								First Payment Date: April 26, 2004
	Servicer(s):		Long Beach Mortgage Corp. Master Servicer
								Distribution Date: April 26, 2004
								Distribution Date: September 27, 2004
	Underwriter(s):		RBS Greenwich Capital ~~Markets~~ Underwriter					Record Date: ~~April~~September 2324, 2004
								March 31, 2004
								August 31, 2004
						Page 1 of 26					© COPYRIGHT 2004 Deutsche Bank
						Page 1 of 32					© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates
	REMIC III 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	FLT, STEP	340,800,000.00			~~340~~243,~~800~~908,~~000~~879.0071	~~627~~394,~~166~~624.6724	1228,~~155~~982,~~589~~710.7657	1229,~~782~~377,~~756~~334.4381	-	-	~~328~~214,~~644~~926,~~410~~169.2414
S		130,000,000.00			130,000,000.00	541,666.67	-	541,666.67	-	-	130,000,000.00
M-1	MEZ, FLT, S	45,600,000.00			45,600,000.00	~~107~~88,~~413~~407.3300	-	~~107~~88,~~413~~407.3300	-	-	45,600,000.00
M-2	MEZ, FLT, S	12,000,000.00			12,000,000.00	3024,~~033~~365.3300	-	3024,~~033~~365.3300	-	-	12,000,000.00
M-3	MEZ, FLT, S	10,800,000.00			10,800,000.00	3225,~~595~~393.0050	-	3225,~~595~~393.0050	-	-	10,800,000.00
M-4	MEZ, FLT, S	10,800,000.00			10,800,000.00	3426,~~980~~878.0050	-	3426,~~980~~878.0050	-	-	10,800,000.00
M-5	MEZ, FLT, S	10,800,000.00			10,800,000.00	3829,~~955~~353.0050	-	3829,~~955~~353.0050	-	-	10,800,000.00
M-6	MEZ, FLT, S	10,800,000.00			10,800,000.00	4231,~~930~~828.0050	-	4231,~~930~~828.0050	-	-	10,800,000.00
M-7	MEZ, FLT, S	10,800,000.00			10,800,000.00	4432,~~520~~818.0050	-	4432,~~520~~818.0050	-	-	10,800,000.00
M-8	MEZ, FLT, S	10,800,000.00			10,800,000.00	5740,~~240~~738.0050	-	5740,~~240~~738.0050	-	-	10,800,000.00
B	SUB, STEP,	16,800,000.00			16,800,000.00	~~138~~94,~~506~~171.6700	-	~~138~~94,~~506~~171.6700	-	-	16,800,000.00
C	SUB	788.89			~~788~~12,929,465.8923	-	-	-	-	2,~~425~~064,~~852~~872.2082	214,~~426~~994,~~641~~338.0905
P	EXE	10.00			10.00	-	-	-	-	-	10.00
R	R	-			-	-	-	-	-	-	-
Total		610,000,798.89			~~610~~526,~~000~~038,~~798~~354.8994	1,~~696~~330,~~006~~244.6791	1228,~~155~~982,~~589~~710.7657	1330,~~851~~312,~~596~~955.4348	-	2,~~425~~064,~~852~~872.2082	~~600~~499,~~271~~120,~~061~~517.3319
	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	0308/0425/04	0409/2526/04		A-Act/360	542514FG4	340,800,000.00	~~1,000~~715.~~000000~~695070	1.~~840278~~157935	3585.~~667810~~043165	3786.~~508088~~201100	~~964~~630.~~332190~~651905
S	0308/01/04	0308/31/04		A-30/360	542514FR0	130,000,000.00	1,000.000000	4.166667	-	4.166667	1,000.000000
M-1	0308/0425/04	0409/2526/04		A-Act/360	542514FH2	45,600,000.00	1,000.000000	21.~~355555~~938750	-	21.~~355555~~938750	1,000.000000
M-2	0308/0425/04	0409/2526/04		A-Act/360	542514FJ8	12,000,000.00	1,000.000000	2.~~502778~~030417	-	2.~~502778~~030417	1,000.000000
M-3	0308/0425/04	0409/2526/04		A-Act/360	542514FK5	10,800,000.00	1,000.000000	32.~~018056~~351250	-	32.~~018056~~351250	1,000.000000
M-4	0308/0425/04	0409/2526/04		A-Act/360	542514FL3	10,800,000.00	1,000.000000	32.~~238889~~488750	-	32.~~238889~~488750	1,000.000000
M-5	0308/0425/04	0409/2526/04		A-Act/360	542514FM1	10,800,000.00	1,000.000000	32.~~606944~~717917	-	32.~~606944~~717917	1,000.000000
M-6	0308/0425/04	0409/2526/04		A-Act/360	542514FN9	10,800,000.00	1,000.000000	32.~~975000~~947083	-	32.~~975000~~947083	1,000.000000
M-7	0308/0425/04	0409/2526/04		A-Act/360	542514FP4	10,800,000.00	1,000.000000	43.~~122222~~038750	-	43.~~122222~~038750	1,000.000000
M-8	0308/0425/04	0409/2526/04		A-Act/360	542514FQ2	10,800,000.00	1,000.000000	53.~~300000~~772083	-	53.~~300000~~772083	1,000.000000
B	0308/0425/04	0409/2526/04		A-Act/360	542514FS8	16,800,000.00	1,000.000000	85.~~244445~~605417	-	85.~~244445~~605417	1,000.000000
C	0308/01/04	0308/31/04		A-30/360	LB040A301	788.89	116,~~000~~389,439.~~000000~~888831	-	-	-	319,~~076~~006,~~019~~880.~~579789~~623281
P				-	LB040A302	10.00	1,000.000000	-	-	-	1,000.000000
R				-	LB040A303	-	-	-	-	-	-
							Page 2 of 26				© COPYRIGHT 2004 Deutsche Bank
							Page 2 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates
	REMIC III 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	340,800,000.00		~~627~~2,~~166~~419,157.6725		11122,~~516~~306,~~273~~685.1841	~~639~~3,~~316~~567,145.5845	12125,~~155~~873,~~589~~830.7686	12128,~~782~~292,~~756~~988.4311	-	-	~~328~~214,~~644~~926,~~410~~169.2414
S	130,000,000.00		~~541~~3,~~666~~250,000.6702		-	-	-	~~541~~3,~~666~~250,000.6702	-	-	130,000,000.00
M-1	45,600,000.00		~~107~~462,~~413~~200.33		-	-	-	~~107~~462,~~413~~200.33	-	-	45,600,000.00
M-2	12,000,000.00		30128,~~033~~531.3366		-	-	-	30128,~~033~~531.3366	-	-	12,000,000.00
M-3	10,800,000.00		32137,~~595~~413.0050		-	-	-	32137,~~595~~413.0050	-	-	10,800,000.00
M-4	10,800,000.00		34146,~~980~~728.0050		-	-	-	34146,~~980~~728.0050	-	-	10,800,000.00
M-5	10,800,000.00		38162,~~955~~253.0050		-	-	-	38162,~~955~~253.0050	-	-	10,800,000.00
M-6	10,800,000.00		42177,~~930~~778.0050		-	-	-	42177,~~930~~778.0050	-	-	10,800,000.00
M-7	10,800,000.00		44183,~~520~~988.0050		-	-	-	44183,~~520~~988.0050	-	-	10,800,000.00
M-8	10,800,000.00		57233,~~240~~668.0050		-	-	-	57233,~~240~~668.0050	-	-	10,800,000.00
B	16,800,000.00		~~138~~556,~~506~~684.6734		-	-	-	~~138~~556,~~506~~684.6734	-	-	16,800,000.00
C	788.89		-		-	-	-	-	-	214,~~425~~993,~~852~~549.2016	214,~~426~~994,~~641~~338.0905
P	10.00		-		-	-	-	-	-	-	10.00
R	-		-		-	-	-	-	-	-	-
Total	610,000,798.89		17,~~696~~858,~~006~~404.6760		11122,~~516~~306,~~273~~685.1841	~~639~~3,~~316~~567,145.5845	12125,~~155~~873,~~589~~830.7686	13133,~~851~~732,~~596~~235.4346	-	214,~~425~~993,~~852~~549.2016	~~600~~499,~~271~~120,~~061~~517.3319
	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.~~25000~~76500%	~~340~~243,~~800~~908,~~000~~879.0071			~~627~~394,~~166~~624.6724	-	-	-	~~627~~394,~~166~~624.6724	~~627~~394,~~166~~624.6724	-
S	5.00000%	130,000,000.00			541,666.67	-	-	-	541,666.67	541,666.67	-
M-1	12.~~60000~~11500%	45,600,000.00			~~107~~88,~~413~~407.3300	-	-	-	~~107~~88,~~413~~407.3300	~~107~~88,~~413~~407.3300	-
M-2	12.~~70000~~21500%	12,000,000.00			3024,~~033~~365.3300	-	-	-	3024,~~033~~365.3300	3024,~~033~~365.3300	-
M-3	2.~~05000~~56500%	10,800,000.00			3225,~~595~~393.0050	-	-	-	3225,~~595~~393.0050	3225,~~595~~393.0050	-
M-4	2.~~20000~~71500%	10,800,000.00			3426,~~980~~878.0050	-	-	-	3426,~~980~~878.0050	3426,~~980~~878.0050	-
M-5	2.~~45000~~96500%	10,800,000.00			3829,~~955~~353.0050	-	-	-	3829,~~955~~353.0050	3829,~~955~~353.0050	-
M-6	23.~~70000~~21500%	10,800,000.00			4231,~~930~~828.0050	-	-	-	4231,~~930~~828.0050	4231,~~930~~828.0050	-
M-7	23.~~80000~~31500%	10,800,000.00			4432,~~520~~818.0050	-	-	-	4432,~~520~~818.0050	4432,~~520~~818.0050	-
M-8	34.~~60000~~11500%	10,800,000.00			5740,~~240~~738.0050	-	-	-	5740,~~240~~738.0050	5740,~~240~~738.0050	-
B	56.~~60000~~11500%	16,800,000.00			~~138~~94,~~506~~171.6700	-	-	-	~~138~~94,~~506~~171.6700	~~138~~94,~~506~~171.6700	-
C	7.~~41878~~89784%	~~788~~12,929,465.8923			-	-	-	-	-	2,~~425~~064,~~852~~872.2082	-
P		10.00			-	-	-	-	-	-	-
R		-			-	-	-	-	-	-	-
Total		~~610~~526,~~000~~038,~~798~~354.8994			1,~~696~~330,~~006~~244.6791	-	-	-	1,~~696~~330,~~006~~244.6791	43,~~121~~395,~~858~~117.8773	-
							Page 3 of 26				© COPYRIGHT 2004 Deutsche Bank
							Page 3 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates
	Collection Account Report for April 26, 2004 Distribution
	Collection Account Report for September 27, 2004 Distribution
	Collection Account Report
SUMMARY								TOTAL
	Principal Collections							926,~~729~~917,~~737~~837.5675
	Principal Other Accounts							0.00
	TOTAL NET PRINCIPAL							926,~~729~~917,~~737~~837.5675
	Interest Collections							43,~~295~~523,~~014~~219.0035
	Interest Withdrawals							0.00
	Interest Other Accounts							0.00
	Interest Fees							(~~173~~128,~~155~~101.1362)
	Guarantor Fee							0.00
	TOTAL NET INTEREST							43,~~121~~395,~~858~~118.8780
	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION							1330,~~851~~312,~~596~~955.4348
PRINCIPAL - COLLECTIONS								TOTAL
	Scheduled Principal Received							~~639~~531,~~316~~907.5860
	Prepayments In Full							826,~~998~~257,~~111~~727.7435
	Curtailments							92128,~~309~~202.2480
	Liquidations							0.00
	Insurance Principal							0.00
	Repurchased Principal Amounts							0.00
	Other Principal							0.00
	Total Realized Loss Of Principal							0.00
	Delinquent Principal							(94131,~~451~~306.8346)
	Advanced Principal							94131,~~451~~306.8346
	TOTAL PRINCIPAL COLLECTED							926,~~729~~917,~~737~~837.5675
				Page 4 of 26				© COPYRIGHT 2004 Deutsche Bank
				Page 4 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	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								TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS								TOTAL
	TOTAL OTHER ACCOUNTS PRINCIPAL							0.00
INTEREST - COLLECTIONS								TOTAL
	Scheduled Interest							43,~~324~~561,~~099~~981.2189
	Liquidation Interest							0.00
	Repurchased Interest							0.00
	Insurance Interest							0.00
	Other Interest							0.00
	Relief Act Interest Shortfalls							0.00
	Prepayment Interest Shortfalls							(36120,~~761~~899.7602)
	Compensating Interest							36120,~~761~~899.7602
	Delinquent Interest							(~~635~~845,~~371~~815.6870)
	Interest Advanced							~~606~~807,~~286~~053.4716
	TOTAL INTEREST COLLECTED							43,~~295~~523,~~014~~219.0035
				Page 5 of 26				© COPYRIGHT 2004 Deutsche Bank
				Page 5 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	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								TOTAL
	Trust Fund Expenses							0.00
	Nonrecoverable Advances							0.00
	Reimbursements to Master Servicer							0.00
	TOTAL INTEREST WITHDRAWALS							0.00
INTEREST - OTHER ACCOUNTS								TOTAL
	Prepayment Charges							0.00
	TOTAL INTEREST OTHER ACCOUNTS							0.00
INTEREST - FEES								TOTAL
	Current Servicing Fees							~~170~~126,~~915~~253.1344
	Current Trustee Fees							21,~~240~~848.0018
	California Tax Fee							0.00
	TOTAL INTEREST OTHER FEES							~~173~~128,~~155~~101.1362
				Page 6 of 26				© COPYRIGHT 2004 Deutsche Bank
				Page 6 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates
	Credit Enhancement Report for April 26, 2004 Distribution
	Credit Enhancement Report for September 27, 2004 Distribution
	Credit Enhancement Report
ACCOUNTS								TOTAL
	RESERVE FUND BALANCE							1,~~000~~004.0081
INSURANCE								TOTAL
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES								TOTAL
	Overcollateralized Amount - Prior Period							~~788~~12,929,465.8923
	Current Period Losses							(0.00)
	Overcollateralized Amount - After Current Losses							~~788~~12,929,465.8923
	Overcollateralization Increase Amount							2,~~425~~064,~~852~~872.2082
	Overcollateralization Reduction Amount							0.00
	Overcollateralized Amount - Ending							214,~~426~~994,~~641~~338.0905
	OC Deficiency Amount - Ending							(219,~~573~~005,~~398~~701.8589)
	Required Overcollateralized Amount							24,000,039.94
				Page 7 of 26				© COPYRIGHT 2004 Deutsche Bank
				Page 7 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates
	Collateral Report for April 26, 2004 Distribution
	Collateral Report for September 27, 2004 Distribution
	Collateral Report
COLLATERAL								TOTAL
	Loan Count:
	Original							9739
	Prior							-8,256
	Prefunding							-
	Scheduled Paid Offs							-
	Full Voluntary Prepayments							(~~175~~485)
	Repurchases							-
	Liquidations							-
	Current							97,~~564~~771
	Principal Balance:
	Original							480,000,798.89
	Prior							-396,038,354.94
	Prefunding							-
	Scheduled Principal							(~~639~~531,~~316~~907.5860)
	Partial and Full Voluntary Prepayments							(926,~~090~~385,~~420~~930.9815)
	Repurchases							-
	Liquidations							-
	Current							~~470~~369,~~271~~120,~~061~~517.3319
PREFUNDING								TOTAL
SPACE INTENTIONALLY LEFT BLANK
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)
				Page 8 of 26				© COPYRIGHT 2004 Deutsche Bank
				Page 8 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates
	Collateral Report for April 26, 2004 Distribution
	Collateral Report for September 27, 2004 Distribution
	Collateral Report
CHARACTERISTICS								TOTAL
	Weighted Average Coupon Original							10.810230%
	Weighted Average Coupon Prior							10.799536%
	Weighted Average Coupon Current							10.~~810230~~792839%
	Weighted Average Months to Maturity Original							229
	Weighted Average Months to Maturity Prior							-225
	Weighted Average Months to Maturity Current							~~229~~224
	Weighted Avg Remaining Amortization Term Original							228
	Weighted Avg Remaining Amortization Term Prior							-224
	Weighted Avg Remaining Amortization Term Current							~~228~~223
	Weighted Average Seasoning Original							6.83
	Weighted Average Seasoning Prior							-10.57
	Weighted Average Seasoning Current							611.8350
Note: Original information refers to deal issue.
WAC by Groups					Total WAC
WARAT by Groups					Total WARAT
Note: Dates correspond to distribution dates.
				Page 9 of 26				© COPYRIGHT 2004 Deutsche Bank
				Page 9 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates
	Collateral Report for April 26, 2004 Distribution
	Collateral Report for September 27, 2004 Distribution
	Collateral Report
ARM CHARACTERISTICS								TOTAL
	Weighted Average Margin Original							0.000%
	Weighted Average Margin Prior							0.000%
	Weighted Average Margin Current							0.000%
	Weighted Average Max Rate Original							0.000%
	Weighted Average Max Rate Prior							0.000%
	Weighted Average Max Rate Current							0.000%
	Weighted Average Min Rate Original							0.000%
	Weighted Average Min Rate Prior							0.000%
	Weighted Average Min Rate Current							0.000%
	Weighted Average Cap Up Original							0.000%
	Weighted Average Cap Up Prior							0.000%
	Weighted Average Cap Up Current							0.000%
	Weighted Average Cap Down Original							0.000%
	Weighted Average Cap Down Prior							0.000%
	Weighted Average Cap Down Current							0.000%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES								TOTAL
	Current Servicing Fees							~~170~~126,~~915~~253.1344
	Delinquent Servicing Fees							2938,~~085~~762.2054
	TOTAL SERVICING FEES							~~200~~165,~~000~~015.3398
	Compensating Interest							(36120,~~761~~899.7602)
	Delinquent Servicing Fees							(2938,~~085~~762.2054)
	COLLECTED SERVICING FEES							~~134~~5,~~153~~354.3742
	Aggregate Advances with respect to this Distribution							~~700~~938,~~738~~359.3062
	Current Nonrecoverable Advances							0.00
	Cumulative Nonrecoverable Advances							0.00
ADDITIONAL COLLATERAL INFORMATION								TOTAL
	Net Prepayment Interest Shortfall							0.00
				Page 10 of 26				© COPYRIGHT 2004 Deutsche Bank
				Page 10 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	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			-2,946,417.41	-809,715.68	-802,475.01	-4,558,608.10
		% Balance			0.0080%	0.0022%	0.0022%	01.0023%
		# Loans			-60	-20	-18	-98
		% # Loans			0.0077%	0.0026%	0.0023%	01.0026%
FORECLOSURE		Balance		-	-	-62,863.14	-1,559,764.49	-1,622,627.63
		% Balance		0.00%	0.00%	0.0002%	0.0042%	0.0044%
		# Loans		-	-	-1	-30	-31
		% # Loans		0.00%	0.00%	0.0001%	0.0039%	0.0040%
BANKRUPTCY		Balance		~~421~~1,~~208~~314,286.4263	-90,692.41	-65,856.61	-21,975.54	~~421~~1,~~208~~492,811.4219
		% Balance		0.0936%	0.0002%	0.0002%	0.0001%	0.0940%
		# Loans		1132	-3	-3	-1	1139
		% # Loans		0.1241%	0.0004%	0.0004%	0.0001%	0.1250%
REO		Balance		-	-	-27,122.18	-93,112.22	-120,234.40
		% Balance		0.00%	0.00%	0.0001%	0.0003%	0.0003%
		# Loans		-	-	-1	-2	-3
		% # Loans		0.00%	0.00%	0.0001%	0.0003%	0.0004%
TOTAL		Balance		~~421~~1,~~208~~314,286.4263	-3,037,109.82	-965,557.61	-2,477,327.26	~~421~~7,~~208~~794,281.4232
		% Balance		0.0936%	0.0082%	0.0026%	0.0067%	02.0911%
		# Loans		1132	-63	-25	-51	11171
		% # Loans		0.1241%	0.0081%	0.0032%	0.0066%	02.1220%
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 26				© COPYRIGHT 2004 Deutsche Bank
				Page 11 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	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 = 3				Loan Group 1 = Group 1; REO Book Value = Not Available
Total Original Principal Balance = 000.00
Total Original Principal Balance = 121,694.00
Total Current Balance = 000.00
Total Current Balance = 120,234.40
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
75002584 1		27,500.00	27,122.18	May-01-04	10.750%	OR - 20.00%	240	Sep-09-03
				Page 12 of 26				© COPYRIGHT 2004 Deutsche Bank
75215301 1		24,214.00	23,867.64	Feb-01-04	9.990%	TX - 20.00%	240	Nov-03-03
75356378 1		69,980.00	69,244.58	Feb-01-04	10.250%	CA - 20.00%	240	Dec-26-03
				Page 12 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	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 = 19				Loan Group 1 = Group 1
Total Original Principal Balance = 000.00
Total Original Principal Balance = 907,807.00
Total Current Balance = 000.00
Total Current Balance = 893,640.18
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
74514928 1		22,400.00	21,896.66	Mar-01-04	9.990%	TX - 20.00%	240	Apr-23-03
				Page 13 of 26				© COPYRIGHT 2004 Deutsche Bank
74561051 1		15,980.00	15,366.22	Mar-01-04	9.990%	TX - 20.00%	180	May-02-03
74822396 1		63,800.00	62,615.14	Mar-01-04	9.750%	CA - 20.00%	240	Jul-31-03
74868423 1		48,600.00	47,932.23	Mar-01-04	10.750%	CA - 20.00%	240	Sep-17-03
74870197 1		61,000.00	59,068.59	Mar-01-04	9.500%	GA - 20.00%	180	Aug-20-03
74902990 1		33,000.00	32,518.11	Feb-01-04	10.990%	CO - 20.00%	240	Aug-18-03
74920745 1		35,000.00	34,488.91	Feb-01-04	10.990%	CO - 20.00%	240	Aug-27-03
75016048 1		90,000.00	88,881.04	Mar-01-04	10.750%	IL - 10.00%	240	Oct-10-03
75028878 1		64,000.00	63,226.84	Feb-01-04	11.750%	IL - 20.00%	240	Sep-23-03
75036228 1		100,000.00	98,827.26	Feb-01-04	11.990%	UT - 17.24%	240	Sep-30-03
75073486 1		66,940.00	66,107.70	Mar-01-04	10.750%	NY - 20.00%	240	Oct-31-03
75110700 1		28,400.00	28,136.43	Mar-01-04	12.990%	GA - 20.00%	240	Nov-07-03
75118430 1		64,000.00	62,863.14	May-01-04	11.250%	NY - 20.00%	180	Dec-05-03
75182329 1		34,300.00	33,440.70	Mar-01-04	10.000%	WA - 20.00%	180	Oct-30-03
75217885 1		20,000.00	19,738.96	Mar-01-04	9.500%	CA - 20.00%	240	Nov-26-03
75230326 1		49,600.00	49,114.63	Mar-01-04	11.750%	CO - 20.00%	240	Nov-19-03
75238519 1		24,740.00	24,183.99	Feb-01-04	9.990%	TX - 20.00%	180	Nov-21-03
75338707 1		41,047.00	40,691.72	Mar-01-04	11.750%	UT - 20.00%	240	Dec-03-03
75342030 1		45,000.00	44,541.91	Mar-01-04	10.500%	GA - 20.00%	240	Dec-23-03
				Page 13 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates
	Prepayment Report for April 26, 2004 Distribution
	Prepayment Report for September 27, 2004 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS								TOTAL
	Current
	Number of Paid in Full Loans							~~175~~485
	Number of Repurchased Loans							-
	Total Number of Loans Prepaid in Full							~~175~~485
	Paid in Full Balance							826,~~998~~257,~~111~~727.7435
	Repurchased Loans Balance							-
	Curtailments Amount							92128,~~309~~202.2480
	Total Prepayment Amount							926,~~090~~385,~~420~~930.9815
	Cumulative
	Number of Paid in Full Loans							~~175~~1,966
	Number of Repurchased Loans							-1
	Total Number of Loans Prepaid in Full							~~175~~1,967
	Paid in Full Balance							8106,~~998~~604,~~111~~286.7415
	Repurchased Loans Balance							-34,219.17
	Curtailments Amount							92640,~~309~~500.24
	Total Prepayment Amount							9107,~~090~~279,~~420~~005.9856
SPACE INTENTIONALLY LEFT BLANK
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 14 of 26				© COPYRIGHT 2004 Deutsche Bank
				Page 14 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	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								TOTAL
	SMM							16.9067%
	3 Months Avg SMM							5.76%
	12 Months Avg SMM
	Avg SMM Since Cut-off							14.9015%
	CPR							2056.5333%
	3 Months Avg CPR							50.91%
	12 Months Avg CPR
	Avg CPR Since Cut-off							2039.5390%
	PSA							~~1502~~2449.8941%
	3 Months Avg PSA Approximation							2407.03%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation							~~1502~~2173.8911%
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 15 of 26				© COPYRIGHT 2004 Deutsche Bank
				Page 15 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates
	Prepayment Report for April 26, 2004 Distribution
	Prepayment Report for September 27, 2004 Distribution
	Prepayment Report - Voluntary Prepayments
CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off
PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) .......(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*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 16 of 26				© COPYRIGHT 2004 Deutsche Bank
				Page 16 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	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 = 175						Loan Group 1 = Group 1
Total Loan Count = 485						Loan Group 1 = Group 1
Total Original Principal Balance = 9,150,126.00
Total Original Principal Balance = 26,710,383.00
Total Prepayment Amount = 8,998,111.74
Total Prepayment Amount = 26,257,727.35
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
44753085 1			21,590.00	19,967.36	Mar-15-04	10.750%	WA - 20.00%	Paid Off - 240	Oct-08-02
73593717 1			31,200.00	30,282.38	Aug-12-04	9.750%	WA - 20.00%	Paid Off - 240	Nov-18-02
73581316 1			42,400.00	41,448.83	Mar-01-04	10.750%	CA - 20.00%	Paid Off - 240	Nov-08-02
73602567 1			30,180.00	29,420.65	Aug-02-04	11.250%	WA - 20.00%	Paid Off - 240	Nov-21-02
73584302 1			97,600.00	95,793.40	Mar-01-04	10.990%	CA - 20.00%	Paid Off - 240	Nov-12-02
74150087 1			91,000.00	88,895.56	Aug-27-04	11.250%	CA - 20.00%	Paid Off - 240	Dec-20-02
73611006 1			41,000.00	39,492.77	Mar-10-04	10.500%	NY - 19.52%	Paid Off - 180	Nov-26-02
74159443 1			52,000.00	50,591.95	Aug-12-04	11.750%	CA - 20.00%	Paid Off - 240	Dec-27-02
73623688 1			38,025.00	36,657.13	Mar-01-04	10.750%	FL - 15.00%	Paid Off - 180	Nov-29-02
74203175 1			87,000.00	85,208.69	Aug-02-04	11.990%	CA - 20.00%	Paid Off - 240	Jan-15-03
74171299 1			114,000.00	111,710.71	Mar-26-04	9.750%	CA - 15.00%	Paid Off - 240	Dec-23-02
74205220 1			21,800.00	20,825.36	Aug-24-04	10.500%	CA - 20.00%	Paid Off - 180	Jan-27-03
74176801 1			17,600.00	17,056.28	Mar-25-04	10.750%	CA - 20.00%	Paid Off - 180	Jan-10-03
74266438 1			19,540.00	19,152.00	Aug-23-04	11.990%	AZ - 20.00%	Paid Off - 240	Jan-31-03
74196643 1			46,600.00	44,911.03	Mar-12-04	10.500%	CA - 14.99%	Paid Off - 180	Jan-29-03
74329855 1			14,919.00	14,583.69	Aug-12-04	9.990%	WA - 20.00%	Paid Off - 240	Apr-02-03
74209842 1			63,000.00	61,966.90	Mar-08-04	10.750%	CA - 20.00%	Paid Off - 240	Jan-24-03
74341330 1			31,000.00	29,016.13	Aug-26-04	10.750%	FL - 20.00%	Paid Off - 240	Feb-26-03
74210436 1			75,000.00	73,804.90	Mar-29-04	10.990%	CA - 20.00%	Paid Off - 240	Jan-15-03
74411885 1			64,100.00	62,789.51	Aug-20-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-10-03
74213992 1			40,800.00	40,049.98	Mar-18-04	9.990%	CA - 20.00%	Paid Off - 240	Jan-16-03
74420878 1			26,400.00	25,789.08	Aug-20-04	9.750%	CA - 20.00%	Paid Off - 240	Apr-09-03
74252347 1			42,000.00	41,394.41	Mar-12-04	11.750%	CA - 20.00%	Paid Off - 240	Jan-29-03
74425356 1			28,500.00	27,921.32	Aug-20-04	10.990%	CA - 15.00%	Paid Off - 240	Apr-03-03
74254954 1			52,500.00	51,599.41	Mar-01-04	10.750%	CA - 20.00%	Paid Off - 240	Feb-10-03
74431586 1			31,800.00	31,169.23	Aug-09-04	10.990%	CA - 20.00%	Paid Off - 240	Apr-02-03
74260985 1			99,800.00	98,213.85	Mar-31-04	10.990%	CA - 20.00%	Paid Off - 240	Jan-30-03
74432675 1			37,580.00	36,862.98	Aug-11-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-15-03
74266164 1			58,000.00	57,049.65	Mar-01-04	10.750%	CA - 20.00%	Paid Off - 240	Jan-31-03
74435462 1			27,525.00	27,062.35	Aug-27-04	11.750%	CA - 15.00%	Paid Off - 240	Apr-18-03
74272386 1			25,000.00	24,362.27	Mar-18-04	9.990%	TX - 20.00%	Paid Off - 180	Apr-04-03
74436346 1			35,250.00	34,550.76	Aug-03-04	10.990%	CA - 15.00%	Paid Off - 240	Apr-04-03
74278383 1			51,300.00	49,936.92	Mar-26-04	11.500%	FL - 20.00%	Paid Off - 180	Feb-05-03
74439019 1			54,000.00	52,859.22	Aug-11-04	10.990%	CA - 20.00%	Paid Off - 240	Apr-23-03
74288986 1			26,780.00	26,297.22	Mar-05-04	9.990%	MO - 20.00%	Paid Off - 240	Feb-03-03
74441395 1			53,000.00	51,036.08	Aug-05-04	10.500%	NY - 20.00%	Paid Off - 180	Apr-03-03
74306366 1			46,600.00	45,898.40	Mar-09-04	10.750%	CA - 20.00%	Paid Off - 240	Feb-28-03
74445321 1			97,000.00	95,016.99	Aug-20-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-04-03
74328295 1			67,000.00	66,079.48	Mar-17-04	10.750%	CA - 20.00%	Paid Off - 240	Mar-10-03
74446352 1			91,000.00	89,263.94	Aug-06-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-03-03
74341991 1			58,400.00	57,520.60	Mar-18-04	10.750%	CA - 20.00%	Paid Off - 240	Mar-05-03
74450065 1			65,000.00	63,710.53	Aug-19-04	10.990%	CA - 20.00%	Paid Off - 240	Apr-02-03
74349390 1			70,000.00	69,154.40	Mar-30-04	11.750%	CA - 20.00%	Paid Off - 240	Mar-19-03
74453606 1			68,000.00	66,702.68	Aug-17-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-16-03
74362633 1			12,800.00	12,635.01	Mar-23-04	11.250%	MI - 20.00%	Paid Off - 240	Mar-18-03
74455403 1			25,100.00	24,471.80	Aug-13-04	9.750%	CA - 19.98%	Paid Off - 240	Apr-04-03
74394917 1			80,000.00	78,934.09	Mar-26-04	10.990%	CA - 20.00%	Paid Off - 240	Mar-20-03
74464876 1			43,600.00	42,768.22	Aug-02-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-28-03
74397506 1			44,600.00	44,077.29	Mar-25-04	11.990%	CA - 20.00%	Paid Off - 240	Apr-02-03
74465790 1			87,000.00	85,538.07	Aug-10-04	11.750%	CA - 20.00%	Paid Off - 240	Apr-23-03
74420530 1			56,000.00	55,230.66	Mar-29-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-01-03
74466350 1			27,180.00	25,316.77	Aug-02-04	10.750%	CA - 20.00%	Paid Off - 240	Mar-28-03
74436270 1			45,000.00	44,440.44	Mar-05-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-08-03
74466442 1			152,000.00	148,712.49	Aug-03-04	9.750%	CA - 20.00%	Paid Off - 240	Apr-21-03
74443888 1			51,990.00	51,275.73	Mar-26-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-01-03
74468364 1			36,750.00	35,959.80	Aug-19-04	10.750%	CA - 15.00%	Paid Off - 240	Apr-24-03
74444480 1			115,430.00	113,958.23	Mar-17-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-24-03
74469529 1			82,500.00	80,926.03	Aug-24-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-18-03
74450107 1			35,800.00	35,277.29	Mar-12-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-08-03
74470071 1			38,000.00	37,275.01	Aug-06-04	10.750%	WA - 20.00%	Paid Off - 240	Apr-15-03
74456336 1			37,000.00	36,124.21	Mar-31-04	11.750%	NV - 20.00%	Paid Off - 240	Apr-04-03
74473372 1			89,990.00	88,523.55	Aug-26-04	11.990%	WA - 20.00%	Paid Off - 240	Apr-11-03
74471491 1			41,000.00	40,491.37	Mar-18-04	11.250%	CA - 20.00%	Paid Off - 240	Apr-23-03
74476292 1			51,400.00	50,419.38	Aug-31-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-15-03
74476318 1			74,990.00	74,057.66	Mar-17-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-17-03
74477845 1			46,700.00	45,863.52	Aug-27-04	11.250%	WA - 20.00%	Paid Off - 240	Apr-30-03
74478264 1			35,850.00	35,133.19	Mar-23-04	10.990%	CA - 15.00%	Paid Off - 240	Apr-28-03
74479478 1			52,500.00	51,415.93	Aug-18-04	11.250%	CA - 15.00%	Paid Off - 240	Apr-24-03
74491275 1			77,000.00	76,042.66	Mar-19-04	10.750%	CA - 20.00%	Paid Off - 240	May-02-03
74480492 1			30,800.00	30,134.47	Aug-26-04	9.750%	WY - 20.00%	Paid Off - 240	Apr-16-03
74491424 1			56,000.00	55,152.42	Mar-30-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-15-03
74485129 1			65,000.00	63,286.24	Aug-27-04	11.990%	CA - 20.00%	Paid Off - 240	Apr-25-03
74492117 1			95,000.00	93,818.88	Mar-15-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-18-03
74485244 1			60,600.00	59,581.71	Aug-30-04	11.750%	CA - 20.00%	Paid Off - 240	Apr-30-03
74503400 1			100,000.00	98,886.10	Mar-29-04	10.750%	CA - 18.69%	Paid Off - 240	May-14-03
74487976 1			88,000.00	86,098.69	Aug-16-04	9.750%	CA - 20.00%	Paid Off - 240	Apr-24-03
74504572 1			81,990.00	80,968.58	Mar-05-04	10.750%	CA - 20.00%	Paid Off - 240	May-07-03
74496621 1			44,637.00	43,784.75	Aug-04-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-21-03
74507443 1			45,400.00	44,791.22	Mar-26-04	10.990%	CA - 20.00%	Paid Off - 240	May-09-03
74497884 1			37,400.00	36,054.65	Aug-16-04	10.750%	CA - 20.00%	Paid Off - 180	Apr-28-03
74509761 1			73,000.00	71,969.95	Mar-01-04	9.750%	CA - 20.00%	Paid Off - 240	Apr-30-03
74498585 1			52,030.00	50,402.36	Aug-03-04	11.500%	CA - 20.00%	Paid Off - 180	May-30-03
74511007 1			34,999.00	34,522.79	Mar-19-04	11.750%	AZ - 20.00%	Paid Off - 240	May-06-03
74499252 1			62,771.00	61,573.49	Aug-23-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-25-03
74519596 1			49,650.00	48,949.43	Mar-01-04	9.750%	CA - 15.00%	Paid Off - 240	May-08-03
74500406 1			88,580.00	86,890.15	Aug-11-04	10.750%	NY - 20.00%	Paid Off - 240	Apr-25-03
74522137 1			47,500.00	46,946.16	Mar-25-04	11.250%	CA - 10.00%	Paid Off - 240	May-01-03
74501990 1			38,980.00	38,093.09	Aug-10-04	9.750%	CA - 20.00%	Paid Off - 240	Apr-25-03
					Page 17 of 26				© COPYRIGHT 2004 Deutsche Bank
					Page 17 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	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
74524539 1			42,750.00	42,271.64	Mar-18-04	10.750%	CA - 15.00%	Paid Off - 240	May-27-03
74502485 1			11,600.00	11,332.93	Aug-30-04	9.990%	TX - 20.00%	Paid Off - 240	Apr-25-03
74527953 1			89,800.00	88,532.92	Mar-29-04	9.750%	CA - 20.00%	Paid Off - 240	Apr-30-03
74504770 1			100,000.00	98,092.27	Aug-02-04	10.750%	CA - 17.39%	Paid Off - 240	Apr-29-03
74528118 1			71,385.00	70,407.67	Mar-25-04	9.990%	CA - 15.00%	Paid Off - 240	Apr-29-03
74510199 1			100,000.00	98,025.67	Aug-19-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-30-03
74532334 1			16,871.00	16,706.28	Mar-08-04	11.750%	AZ - 20.00%	Paid Off - 240	May-16-03
74513409 1			73,000.00	71,607.30	Aug-27-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-29-03
74534066 1			30,500.00	30,181.42	Mar-25-04	11.250%	CA - 20.00%	Paid Off - 240	May-13-03
74517764 1			59,900.00	58,791.19	Aug-24-04	10.990%	CA - 20.00%	Paid Off - 240	Apr-29-03
74536715 1			52,500.00	51,887.91	Mar-19-04	11.250%	CA - 20.00%	Paid Off - 240	Apr-30-03
74518713 1			27,200.00	26,742.93	Aug-11-04	11.750%	CA - 20.00%	Paid Off - 240	Apr-23-03
74547795 1			67,400.00	66,572.91	Mar-01-04	9.990%	CA - 20.00%	Paid Off - 240	May-28-03
74518747 1			64,600.00	63,302.62	Aug-12-04	9.750%	CA - 20.00%	Paid Off - 240	May-15-03
74551458 1			36,900.00	36,490.18	Mar-16-04	11.750%	WI - 20.00%	Paid Off - 240	May-08-03
74521568 1			18,000.00	17,656.47	Aug-27-04	10.750%	WA - 20.00%	Paid Off - 240	Apr-30-03
74552381 1			44,180.00	43,747.60	Mar-30-04	11.750%	CA - 20.00%	Paid Off - 240	May-14-03
74522061 1			36,000.00	35,222.17	Aug-10-04	9.750%	WA - 20.00%	Paid Off - 240	Apr-30-03
74552837 1			49,950.00	49,393.59	Mar-09-04	10.750%	CA - 15.00%	Paid Off - 240	May-07-03
74522392 1			49,800.00	48,799.83	Aug-11-04	9.750%	CA - 20.00%	Paid Off - 240	May-16-03
74559527 1			100,000.00	98,826.05	Mar-31-04	10.750%	CA - 18.06%	Paid Off - 240	Jun-24-03
74522442 1			50,000.00	49,046.25	Aug-02-04	10.990%	CA - 20.00%	Paid Off - 240	May-01-03
74567082 1			31,400.00	30,754.55	Mar-23-04	10.990%	CA - 20.00%	Paid Off - 180	May-23-03
74522616 1			131,000.00	128,369.30	Aug-30-04	9.750%	CA - 20.00%	Paid Off - 240	May-12-03
74573015 1			35,000.00	34,577.17	Mar-01-04	10.750%	CA - 20.00%	Paid Off - 240	May-16-03
74526153 1			37,200.00	36,426.07	Aug-02-04	9.750%	OR - 20.00%	Paid Off - 240	May-09-03
74583220 1			50,500.00	49,972.55	Mar-23-04	11.250%	CA - 20.00%	Paid Off - 240	May-15-03
74528076 1			27,750.00	26,802.15	Aug-24-04	10.500%	CA - 15.00%	Paid Off - 180	May-08-03
74583253 1			79,800.00	78,911.05	Mar-22-04	10.750%	CA - 20.00%	Paid Off - 240	May-14-03
74528589 1			64,900.00	63,497.80	Aug-02-04	9.750%	CO - 20.00%	Paid Off - 240	Apr-25-03
74594664 1			65,000.00	63,634.86	Mar-12-04	10.750%	CA - 20.00%	Paid Off - 180	May-19-03
74529579 1			62,200.00	61,041.67	Aug-04-04	11.250%	CA - 20.00%	Paid Off - 240	May-08-03
74597048 1			26,980.00	26,352.98	Mar-10-04	11.750%	AZ - 20.00%	Paid Off - 180	May-29-03
74532326 1			46,000.00	45,122.35	Aug-12-04	10.750%	MO - 20.00%	Paid Off - 240	Apr-25-03
74608480 1			37,000.00	36,587.80	Mar-31-04	10.750%	CO - 20.00%	Paid Off - 240	May-15-03
74533043 1			28,980.00	28,427.02	Aug-03-04	10.750%	CA - 20.00%	Paid Off - 240	May-02-03
74616046 1			32,400.00	32,032.91	Mar-18-04	10.750%	CA - 15.28%	Paid Off - 240	Jun-26-03
74534355 1			71,800.00	70,514.04	Aug-26-04	11.250%	CA - 20.00%	Paid Off - 240	May-01-03
74619552 1			78,000.00	77,157.53	Mar-17-04	10.990%	CA - 20.00%	Paid Off - 240	May-27-03
74534827 1			39,998.00	39,288.93	Aug-02-04	10.750%	CA - 20.00%	Paid Off - 240	May-09-03
74623588 1			66,400.00	64,973.90	Mar-30-04	10.500%	CA - 20.00%	Paid Off - 180	May-22-03
74538745 1			52,000.00	51,068.61	Aug-03-04	11.250%	WA - 20.00%	Paid Off - 240	May-01-03
74625625 1			41,250.00	40,858.76	Mar-19-04	11.990%	CA - 15.00%	Paid Off - 240	May-23-03
74539446 1			39,120.00	38,434.58	Aug-11-04	11.750%	CA - 20.00%	Paid Off - 240	May-01-03
74641010 1			31,200.00	30,929.92	Mar-01-04	11.750%	UT - 20.00%	Paid Off - 240	Jun-10-03
74539461 1			57,900.00	56,951.34	Aug-17-04	10.750%	CA - 19.97%	Paid Off - 240	Jun-13-03
74641689 1			46,800.00	46,304.80	Mar-19-04	11.750%	CA - 20.00%	Paid Off - 240	Jun-09-03
74545906 1			57,600.00	56,598.79	Aug-20-04	11.750%	CA - 20.00%	Paid Off - 240	May-07-03
74642927 1			66,680.00	66,027.47	Mar-31-04	11.750%	WA - 20.00%	Paid Off - 240	Jun-04-03
74546755 1			56,000.00	55,192.54	Aug-02-04	11.750%	CA - 20.00%	Paid Off - 240	Jun-19-03
74646365 1			18,000.00	17,683.19	Mar-31-04	11.750%	MA - 20.00%	Paid Off - 180	Jun-05-03
74547696 1			41,800.00	41,029.45	Aug-20-04	10.750%	CA - 20.00%	Paid Off - 240	May-08-03
74648452 1			100,000.00	53,250.98	Mar-10-04	10.750%	CA - 20.00%	Paid Off - 240	Jun-16-03
74547704 1			45,000.00	44,067.90	Aug-04-04	10.990%	CA - 20.00%	Paid Off - 240	May-29-03
74653676 1			17,500.00	17,338.31	Mar-01-04	11.250%	NM - 20.00%	Paid Off - 240	Jun-10-03
74547878 1			41,000.00	40,217.72	Aug-05-04	10.750%	CO - 20.00%	Paid Off - 240	Apr-30-03
74660838 1			65,000.00	64,329.04	Mar-24-04	10.750%	CA - 20.00%	Paid Off - 240	Jun-25-03
74548041 1			74,800.00	73,473.42	Aug-03-04	10.750%	CA - 20.00%	Paid Off - 240	May-22-03
74661794 1			47,400.00	46,989.72	Mar-01-04	11.750%	CA - 20.00%	Paid Off - 240	Jul-03-03
74548512 1			23,000.00	22,214.30	Aug-30-04	10.500%	CA - 20.00%	Paid Off - 180	May-16-03
74664095 1			56,000.00	55,373.02	Mar-08-04	9.750%	CA - 20.00%	Paid Off - 240	Jun-26-03
74549593 1			19,840.00	19,518.23	Aug-19-04	11.990%	AZ - 20.00%	Paid Off - 240	May-27-03
74667494 1			77,800.00	77,126.55	Mar-16-04	11.750%	CA - 20.00%	Paid Off - 240	Jun-19-03
74550633 1			58,350.00	49,718.58	Aug-16-04	11.750%	CA - 15.00%	Paid Off - 240	May-13-03
74677410 1			47,700.00	47,287.10	Mar-31-04	11.750%	CO - 15.00%	Paid Off - 240	Jun-03-03
74551391 1			21,980.00	21,581.39	Aug-05-04	10.750%	MI - 20.00%	Paid Off - 240	May-06-03
74682428 1			40,300.00	39,900.97	Mar-23-04	10.750%	CO - 20.00%	Paid Off - 240	Jun-23-03
74552159 1			63,000.00	61,916.73	Aug-25-04	10.990%	FL - 20.00%	Paid Off - 240	May-14-03
74689381 1			26,000.00	25,588.52	Mar-09-04	11.000%	CA - 20.00%	Paid Off - 180	Jul-11-03
74554221 1			52,000.00	50,223.84	Aug-05-04	10.500%	CA - 20.00%	Paid Off - 180	May-15-03
74697160 1			95,000.00	94,092.11	Mar-15-04	10.990%	CA - 20.00%	Paid Off - 240	Jun-30-03
74554403 1			48,000.00	47,036.05	Aug-06-04	9.750%	CA - 20.00%	Paid Off - 240	May-28-03
74704735 1			73,400.00	72,033.17	Mar-26-04	11.750%	CA - 20.00%	Paid Off - 240	Jul-07-03
74554627 1			55,000.00	54,054.29	Aug-06-04	10.990%	CA - 20.00%	Paid Off - 240	May-19-03
74704958 1			55,600.00	54,952.90	Mar-23-04	9.750%	CA - 20.00%	Paid Off - 240	Jun-30-03
74559139 1			79,000.00	77,410.43	Aug-20-04	10.750%	CA - 18.37%	Paid Off - 240	Apr-30-03
74718941 1			26,800.00	26,535.77	Mar-31-04	10.750%	FL - 20.00%	Paid Off - 240	Jun-23-03
74559881 1			58,000.00	56,869.37	Aug-19-04	9.990%	CA - 20.00%	Paid Off - 240	May-16-03
74739194 1			20,663.00	20,293.80	Mar-01-04	9.990%	ID - 20.00%	Paid Off - 240	Jul-10-03
74559915 1			70,800.00	69,544.98	Aug-30-04	10.750%	CA - 20.00%	Paid Off - 240	May-12-03
74745118 1			83,000.00	82,151.54	Mar-18-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-02-03
74562356 1			59,800.00	57,645.93	Aug-02-04	11.500%	CA - 20.00%	Paid Off - 180	May-19-03
74747106 1			54,500.00	53,889.74	Mar-05-04	9.750%	VA - 20.00%	Paid Off - 240	Jun-27-03
74563248 1			32,600.00	32,034.79	Aug-30-04	10.990%	CA - 20.00%	Paid Off - 240	May-08-03
74748849 1			44,980.00	44,529.73	Mar-01-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-07-03
74563552 1			67,790.00	66,588.37	Aug-30-04	10.750%	CA - 20.00%	Paid Off - 240	May-29-03
74751926 1			41,000.00	40,617.66	Mar-08-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-30-03
74564279 1			49,624.00	48,747.97	Aug-19-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-03-03
74752270 1			33,400.00	33,026.02	Mar-15-04	9.750%	CA - 20.00%	Paid Off - 240	Jun-30-03
74565185 1			47,460.00	46,612.15	Aug-13-04	10.990%	CA - 20.00%	Paid Off - 240	May-27-03
74752577 1			56,000.00	55,515.26	Mar-19-04	11.750%	CA - 20.00%	Paid Off - 240	Jul-08-03
74570383 1			36,400.00	35,774.11	Aug-17-04	10.990%	CA - 20.00%	Paid Off - 240	May-30-03
74753054 1			51,400.00	50,955.08	Mar-23-04	11.750%	CA - 20.00%	Paid Off - 240	Jun-30-03
74571985 1			89,000.00	87,469.56	Aug-02-04	10.990%	CA - 20.00%	Paid Off - 240	May-20-03
74757345 1			27,540.00	27,303.50	Mar-30-04	10.750%	NH - 20.00%	Paid Off - 240	Jul-10-03
74580747 1			60,000.00	59,092.13	Aug-03-04	11.990%	CA - 19.67%	Paid Off - 240	May-21-03
74757394 1			46,500.00	46,125.80	Mar-01-04	11.250%	CA - 15.00%	Paid Off - 240	Jul-29-03
74584095 1			100,000.00	98,162.71	Aug-06-04	10.750%	CA - 17.70%	Paid Off - 240	May-15-03
74759242 1			19,250.00	19,073.74	Mar-10-04	10.250%	CA - 5.00%	Paid Off - 240	Jul-14-03
74586199 1			20,600.00	20,234.84	Aug-31-04	10.750%	FL - 20.00%	Paid Off - 240	May-12-03
74762998 1			49,600.00	49,130.53	Mar-18-04	9.990%	IL - 20.00%	Paid Off - 240	Jul-07-03
74586827 1			61,400.00	60,311.56	Aug-12-04	10.750%	CA - 20.00%	Paid Off - 240	May-20-03
74765900 1			38,000.00	37,617.97	Mar-25-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-24-03
74587957 1			71,000.00	69,491.13	Aug-05-04	9.750%	CA - 20.00%	Paid Off - 240	May-19-03
					Page 18 of 26				© COPYRIGHT 2004 Deutsche Bank
					Page 18 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	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
74773839 1			20,380.00	20,204.97	Mar-01-04	10.750%	UT - 20.00%	Paid Off - 240	Jul-14-03
74589664 1			23,000.00	22,640.05	Aug-10-04	11.750%	CA - 20.00%	Paid Off - 240	May-14-03
74787748 1			19,275.00	19,086.93	Mar-22-04	9.750%	CA - 15.00%	Paid Off - 240	Jul-30-03
74592957 1			13,180.00	12,851.19	Aug-25-04	11.990%	PA - 20.00%	Paid Off - 240	May-30-03
74790148 1			23,200.00	22,960.09	Mar-01-04	9.750%	WA - 20.00%	Paid Off - 240	Jul-23-03
74597675 1			96,980.00	95,312.41	Aug-03-04	10.990%	CA - 20.00%	Paid Off - 240	May-28-03
74792102 1			48,900.00	48,090.27	Mar-30-04	10.500%	CA - 15.00%	Paid Off - 180	Jul-18-03
74598384 1			32,850.00	32,230.04	Aug-02-04	10.250%	CA - 15.00%	Paid Off - 240	May-27-03
74795345 1			44,300.00	43,943.31	Mar-24-04	11.250%	CA - 20.00%	Paid Off - 240	Jul-21-03
74600776 1			119,127.00	116,992.44	Aug-04-04	10.750%	CA - 20.00%	Paid Off - 240	May-30-03
74798281 1			89,180.00	88,414.27	Mar-18-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-04-03
74601402 1			103,800.00	102,013.08	Aug-13-04	10.990%	CA - 20.00%	Paid Off - 240	May-28-03
74799008 1			84,000.00	83,278.75	Mar-01-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-24-03
74601626 1			45,300.00	44,593.10	Aug-17-04	11.750%	CA - 20.00%	Paid Off - 240	May-29-03
74801283 1			43,600.00	43,225.66	Mar-18-04	10.750%	UT - 20.00%	Paid Off - 240	Jul-25-03
74602517 1			31,800.00	31,253.20	Aug-10-04	10.990%	NV - 19.89%	Paid Off - 240	May-27-03
74801879 1			77,600.00	76,858.30	Mar-30-04	10.990%	CA - 20.00%	Paid Off - 240	Jul-23-03
74604356 1			24,900.00	24,444.76	Aug-26-04	10.750%	CA - 20.00%	Paid Off - 240	Jun-19-03
74802786 1			80,990.00	80,241.80	Mar-16-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-21-03
74605197 1			38,600.00	37,986.43	Aug-02-04	10.990%	CA - 20.00%	Paid Off - 240	Jun-12-03
74804709 1			42,150.00	41,832.30	Mar-15-04	11.750%	OR - 20.00%	Paid Off - 240	Jul-30-03
74607458 1			24,000.00	23,532.11	Aug-26-04	9.990%	CA - 20.00%	Paid Off - 240	May-30-03
74807108 1			26,800.00	26,403.99	Mar-15-04	11.750%	AL - 20.00%	Paid Off - 180	Jul-28-03
74611369 1			19,600.00	19,279.92	Aug-20-04	11.750%	CA - 20.00%	Paid Off - 240	Jun-03-03
74807637 1			37,350.00	36,758.35	Mar-31-04	10.990%	MA - 15.00%	Paid Off - 180	Jul-10-03
74613712 1			51,000.00	49,264.89	Aug-30-04	10.750%	CA - 20.00%	Paid Off - 180	May-28-03
74810110 1			40,000.00	39,725.37	Mar-30-04	11.250%	CA - 20.00%	Paid Off - 240	Aug-25-03
74615840 1			99,400.00	97,573.40	Aug-27-04	10.750%	CA - 20.00%	Paid Off - 240	May-29-03
74811100 1			25,000.00	24,804.43	Mar-18-04	11.250%	NV - 20.00%	Paid Off - 240	Aug-21-03
74617101 1			73,000.00	71,895.47	Aug-23-04	11.990%	CA - 20.00%	Paid Off - 240	May-30-03
74815531 1			50,780.00	50,343.96	Mar-24-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-30-03
74617879 1			17,100.00	16,782.68	Aug-30-04	9.990%	TX - 20.00%	Paid Off - 240	Jun-03-03
74819293 1			54,000.00	53,488.92	Mar-10-04	9.990%	CA - 20.00%	Paid Off - 240	Jul-30-03
74619172 1			40,000.00	39,291.01	Aug-13-04	10.750%	CA - 20.00%	Paid Off - 240	May-22-03
74821141 1			42,600.00	42,278.90	Mar-17-04	11.750%	WA - 20.00%	Paid Off - 240	Jul-21-03
74620634 1			26,600.00	26,164.08	Aug-09-04	10.750%	CA - 20.00%	Paid Off - 240	Jun-24-03
74822974 1			16,000.00	9,260.76	Mar-01-04	9.990%	TX - 20.00%	Paid Off - 240	Jul-24-03
74621194 1			90,000.00	88,595.53	Aug-27-04	11.750%	CA - 20.00%	Paid Off - 240	May-30-03
74827213 1			45,000.00	44,625.45	Mar-31-04	10.990%	CA - 20.00%	Paid Off - 240	Jul-30-03
74622341 1			21,700.00	21,314.58	Aug-02-04	10.990%	AL - 20.00%	Paid Off - 240	May-22-03
74827361 1			73,000.00	72,392.34	Mar-01-04	10.990%	CA - 20.00%	Paid Off - 240	Jul-25-03
74622804 1			89,000.00	87,653.45	Aug-26-04	11.990%	CA - 20.00%	Paid Off - 240	Jun-04-03
74831983 1			38,000.00	37,673.73	Mar-17-04	10.750%	RI - 20.00%	Paid Off - 240	Jul-28-03
74623448 1			47,200.00	46,363.39	Aug-18-04	10.750%	CA - 20.00%	Paid Off - 240	Jun-05-03
74833922 1			60,000.00	59,481.28	Mar-10-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-31-03
74628777 1			23,000.00	22,593.96	Aug-11-04	11.250%	CA - 20.00%	Paid Off - 240	Jun-13-03
74852476 1			59,000.00	58,493.40	Mar-12-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-31-03
74629197 1			48,000.00	47,134.73	Aug-30-04	9.990%	CA - 20.00%	Paid Off - 240	Jun-10-03
74856543 1			33,700.00	33,453.06	Feb-23-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-11-03
74630039 1			54,030.00	53,072.33	Aug-18-04	10.750%	CA - 15.00%	Paid Off - 240	May-30-03
74866781 1			39,000.00	38,684.91	Mar-11-04	9.990%	WA - 20.00%	Paid Off - 240	Aug-12-03
74631573 1			81,800.00	79,168.14	Aug-30-04	10.500%	CO - 20.00%	Paid Off - 180	Jun-05-03
74886185 1			88,000.00	87,237.89	Mar-31-04	10.750%	NV - 20.00%	Paid Off - 240	Aug-15-03
74633876 1			55,980.00	55,238.65	Aug-11-04	11.750%	CA - 20.00%	Paid Off - 240	Jul-14-03
74886862 1			43,000.00	42,641.83	Mar-08-04	9.750%	CA - 20.00%	Paid Off - 240	Aug-11-03
74635442 1			45,000.00	44,133.58	Aug-04-04	9.990%	CA - 20.00%	Paid Off - 240	Jun-16-03
74900440 1			46,600.00	46,210.41	Mar-24-04	10.750%	VA - 20.00%	Paid Off - 240	Aug-12-03
74636044 1			57,800.00	56,129.12	Aug-31-04	11.500%	CA - 20.00%	Paid Off - 180	Jun-13-03
74903303 1			41,600.00	41,347.14	Mar-12-04	10.750%	CA - 20.00%	Paid Off - 240	Sep-25-03
74637992 1			41,400.00	40,721.63	Aug-03-04	10.750%	CA - 20.00%	Paid Off - 240	Jun-12-03
74919606 1			59,200.00	58,843.81	Mar-18-04	12.250%	NM - 20.00%	Paid Off - 240	Aug-21-03
74640186 1			44,775.00	44,005.08	Aug-16-04	10.990%	CA - 15.00%	Paid Off - 240	Jun-09-03
74928631 1			47,800.00	47,460.49	Mar-22-04	10.990%	IL - 20.00%	Paid Off - 240	Aug-28-03
74640244 1			97,990.00	96,252.73	Aug-02-04	10.750%	CA - 20.00%	Paid Off - 240	Jun-03-03
74929167 1			33,600.00	33,353.82	Mar-16-04	10.750%	IL - 20.00%	Paid Off - 240	Aug-25-03
74643016 1			20,475.00	20,160.14	Aug-03-04	11.250%	MI - 15.00%	Paid Off - 240	Jun-18-03
74930991 1			98,000.00	97,304.06	Mar-17-04	10.990%	CA - 20.00%	Paid Off - 240	Sep-05-03
74644675 1			73,400.00	71,925.90	Aug-02-04	9.750%	CA - 20.00%	Paid Off - 240	May-30-03
74932864 1			45,000.00	44,670.27	Mar-08-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-28-03
74647538 1			54,750.00	53,808.15	Aug-24-04	10.490%	CA - 15.00%	Paid Off - 240	Jun-18-03
74951898 1			100,000.00	99,267.38	Mar-16-04	10.750%	CA - 19.35%	Paid Off - 240	Aug-29-03
74649013 1			20,400.00	20,037.51	Aug-13-04	10.750%	WA - 20.00%	Paid Off - 240	Jul-01-03
74954017 1			62,198.00	61,738.61	Mar-17-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-29-03
74650136 1			42,000.00	40,593.13	Aug-20-04	11.750%	CA - 20.00%	Paid Off - 240	May-30-03
74987017 1			51,300.00	50,542.02	Mar-16-04	10.750%	WA - 15.00%	Paid Off - 240	Sep-12-03
74651605 1			61,000.00	60,048.00	Aug-19-04	11.750%	CA - 20.00%	Paid Off - 240	May-30-03
74988759 1			69,800.00	69,349.44	Mar-01-04	10.750%	MA - 20.00%	Paid Off - 240	Sep-11-03
74654120 1			73,600.00	72,605.34	Aug-20-04	12.250%	CA - 20.00%	Paid Off - 240	Jun-20-03
74991134 1			45,400.00	45,124.04	Mar-01-04	10.750%	CA - 20.00%	Paid Off - 240	Sep-29-03
74654328 1			31,000.00	30,507.32	Aug-17-04	10.990%	CA - 20.00%	Paid Off - 240	Jun-10-03
74996034 1			19,700.00	19,560.09	Mar-26-04	10.990%	OR - 10.00%	Paid Off - 240	Aug-29-03
74654401 1			70,500.00	69,413.53	Aug-31-04	11.250%	CA - 15.00%	Paid Off - 240	Jun-18-03
74999285 1			40,000.00	39,741.48	Mar-18-04	10.750%	CA - 20.00%	Paid Off - 240	Sep-18-03
74655457 1			72,000.00	70,561.18	Aug-18-04	9.750%	CA - 20.00%	Paid Off - 240	Jun-12-03
75000349 1			53,380.00	53,055.57	Mar-24-04	10.750%	WI - 20.00%	Paid Off - 240	Sep-16-03
74658535 1			44,400.00	43,728.16	Aug-03-04	11.990%	CO - 20.00%	Paid Off - 240	May-30-03
75000430 1			47,200.00	46,921.92	Mar-19-04	10.990%	CA - 20.00%	Paid Off - 240	Sep-19-03
74658808 1			33,000.00	32,524.12	Aug-19-04	11.750%	NV - 20.00%	Paid Off - 240	Jun-27-03
75004168 1			80,000.00	79,573.54	Mar-11-04	11.750%	CA - 20.00%	Paid Off - 240	Sep-24-03
74663444 1			91,000.00	89,509.05	Aug-31-04	10.750%	CA - 20.00%	Paid Off - 240	Jun-27-03
75009407 1			36,000.00	35,467.39	Mar-30-04	9.990%	TX - 20.00%	Paid Off - 180	Aug-29-03
74663840 1			65,000.00	63,935.04	Aug-02-04	10.750%	CA - 20.00%	Paid Off - 240	Jun-09-03
75011445 1			45,680.00	45,458.89	Mar-01-04	10.750%	CA - 20.00%	Paid Off - 240	Oct-30-03
74664012 1			65,250.00	64,180.91	Aug-23-04	10.750%	CA - 15.00%	Paid Off - 240	Jun-16-03
75019240 1			98,000.00	97,388.89	Mar-11-04	10.750%	CA - 20.00%	Paid Off - 240	Sep-26-03
74667932 1			92,800.00	91,325.18	Aug-11-04	10.990%	CA - 20.00%	Paid Off - 240	Jun-06-03
75021907 1			35,980.00	35,788.04	Mar-31-04	11.750%	AK - 20.00%	Paid Off - 240	Sep-23-03
74668724 1			35,950.00	35,360.93	Aug-02-04	10.750%	CA - 14.99%	Paid Off - 240	Jun-30-03
75046565 1			19,960.00	19,831.12	Mar-08-04	10.750%	LA - 20.00%	Paid Off - 240	Sep-24-03
74668807 1			131,990.00	129,778.06	Aug-11-04	11.250%	CA - 20.00%	Paid Off - 240	Jun-20-03
75052852 1			35,000.00	34,856.14	Mar-16-04	11.990%	CO - 20.00%	Paid Off - 240	Oct-10-03
74669326 1			51,000.00	49,454.63	Aug-31-04	10.750%	CA - 20.00%	Paid Off - 240	Jun-05-03
75066134 1			59,990.00	59,575.31	Mar-23-04	9.750%	WA - 20.00%	Paid Off - 240	Sep-24-03
74670001 1			22,000.00	21,639.43	Aug-13-04	10.750%	NC - 20.00%	Paid Off - 240	Jun-11-03
					Page 19 of 26				© COPYRIGHT 2004 Deutsche Bank
					Page 19 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	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
75066357 1			39,000.00	38,811.22	Mar-11-04	10.750%	MD - 20.00%	Paid Off - 240	Oct-16-03
74672197 1			57,000.00	56,123.63	Aug-30-04	11.250%	CA - 20.00%	Paid Off - 240	Jun-23-03
75078337 1			100,000.00	99,391.62	Mar-29-04	11.250%	NJ - 19.42%	Paid Off - 240	Oct-31-03
74672239 1			98,000.00	96,381.87	Aug-03-04	10.990%	CA - 20.00%	Paid Off - 240	Jun-16-03
75080788 1			41,600.00	41,398.62	Mar-12-04	10.750%	CO - 20.00%	Paid Off - 240	Oct-31-03
74672478 1			53,000.00	51,043.10	Aug-10-04	10.750%	CA - 20.00%	Paid Off - 240	Jun-16-03
75089722 1			82,000.00	81,465.01	Mar-01-04	10.750%	CA - 20.00%	Paid Off - 240	Oct-20-03
74676065 1			51,799.00	50,875.92	Aug-18-04	10.250%	CA - 20.00%	Paid Off - 240	Jun-26-03
75111419 1			23,400.00	23,257.44	Mar-25-04	9.750%	CA - 20.00%	Paid Off - 240	Oct-16-03
74677501 1			71,040.00	68,845.39	Aug-11-04	10.750%	GA - 20.00%	Paid Off - 180	Jun-05-03
75126961 1			24,600.00	24,499.23	Mar-01-04	10.500%	CA - 20.00%	Paid Off - 240	Nov-14-03
74677816 1			29,000.00	27,433.70	Aug-05-04	10.750%	AZ - 20.00%	Paid Off - 240	Jun-20-03
75129619 1			91,000.00	90,625.96	Mar-01-04	11.990%	CA - 20.00%	Paid Off - 240	Oct-28-03
74680265 1			51,000.00	50,143.63	Aug-04-04	10.990%	CA - 20.00%	Paid Off - 240	Jun-16-03
75139097 1			78,750.00	78,392.27	Mar-30-04	11.250%	WA - 15.00%	Paid Off - 240	Oct-29-03
74680489 1			73,000.00	71,839.73	Aug-16-04	10.990%	CA - 20.00%	Paid Off - 240	Jul-03-03
75160069 1			100,000.00	99,481.89	Mar-29-04	11.250%	CA - 17.40%	Paid Off - 240	Oct-30-03
74681636 1			23,300.00	22,798.95	Aug-12-04	11.750%	FL - 20.00%	Paid Off - 240	Jun-18-03
75179747 1			52,000.00	51,756.39	Mar-01-04	11.000%	CA - 20.00%	Paid Off - 240	Oct-23-03
74687484 1			27,240.00	26,770.71	Aug-11-04	10.990%	CA - 20.00%	Paid Off - 240	Jun-20-03
75182501 1			25,600.00	25,521.17	Mar-30-04	11.990%	WI - 20.00%	Paid Off - 240	Nov-26-03
74688003 1			54,000.00	53,134.22	Aug-30-04	10.990%	CA - 20.00%	Paid Off - 240	Jun-13-03
75187070 1			32,100.00	31,875.03	Mar-01-04	10.740%	WA - 15.00%	Paid Off - 240	Nov-06-03
74691114 1			43,100.00	42,462.35	Aug-03-04	10.990%	MD - 20.00%	Paid Off - 240	Jul-25-03
75204297 1			32,200.00	31,943.88	Mar-01-04	11.500%	CA - 20.00%	Paid Off - 240	Oct-31-03
74692328 1			17,580.00	17,233.46	Aug-26-04	9.990%	TX - 20.00%	Paid Off - 240	Jun-18-03
75230052 1			28,000.00	27,908.29	Mar-31-04	11.500%	CA - 20.00%	Paid Off - 240	Dec-05-03
74697285 1			44,600.00	43,191.70	Aug-03-04	10.500%	CA - 20.00%	Paid Off - 180	Jul-03-03
75241950 1			23,200.00	23,098.84	Mar-15-04	10.500%	CA - 20.00%	Paid Off - 240	Nov-28-03
74699901 1			56,000.00	55,192.54	Aug-04-04	11.750%	CA - 20.00%	Paid Off - 240	Jul-07-03
75267179 1			96,000.00	95,641.53	Mar-30-04	10.500%	FL - 20.00%	Paid Off - 240	Nov-19-03
74701921 1			78,000.00	76,875.27	Aug-27-04	11.750%	CA - 20.00%	Paid Off - 240	Jun-19-03
75273664 1			22,460.00	22,411.19	Mar-04-04	11.500%	OR - 20.00%	Paid Off - 240	Dec-09-03
74702911 1			35,980.00	35,518.13	Aug-17-04	11.990%	CA - 19.99%	Paid Off - 240	Jul-30-03
75274191 1			13,800.00	13,748.46	Mar-01-04	10.500%	CA - 20.00%	Paid Off - 240	Dec-03-03
74704123 1			78,900.00	77,526.94	Aug-16-04	10.750%	CA - 20.00%	Paid Off - 240	Jun-25-03
75277947 1			70,000.00	69,837.30	Mar-11-04	10.990%	CA - 20.00%	Paid Off - 240	Dec-12-03
74704909 1			43,980.00	43,345.50	Aug-05-04	11.750%	CA - 20.00%	Paid Off - 240	Jul-02-03
75279240 1			50,000.00	49,800.56	Mar-24-04	9.990%	TX - 20.00%	Paid Off - 240	Nov-21-03
74706714 1			35,800.00	35,213.37	Aug-24-04	10.750%	CA - 20.00%	Paid Off - 240	Jun-24-03
75297622 1			41,000.00	40,856.41	Mar-24-04	10.990%	IL - 20.00%	Paid Off - 240	Nov-21-03
74709866 1			98,850.00	97,424.69	Aug-02-04	11.750%	CA - 15.00%	Paid Off - 240	Jun-25-03
75304170 1			71,250.00	70,983.95	Mar-16-04	10.500%	CA - 15.00%	Paid Off - 240	Dec-02-03
74710047 1			52,400.00	50,745.41	Aug-05-04	10.500%	CA - 20.00%	Paid Off - 180	Jun-25-03
75335604 1			40,000.00	39,903.91	Mar-31-04	10.740%	CA - 20.00%	Paid Off - 240	Dec-30-03
74711755 1			53,600.00	52,748.15	Aug-19-04	10.990%	CA - 20.00%	Paid Off - 240	Jul-02-03
75337048 1			31,000.00	30,932.64	Mar-31-04	11.500%	NY - 20.00%	Paid Off - 240	Dec-22-03
74711763 1			60,750.00	59,754.56	Aug-30-04	10.750%	CA - 15.00%	Paid Off - 240	Jun-20-03
75352070 1			36,000.00	35,910.77	Mar-05-04	10.500%	CA - 20.00%	Paid Off - 240	Dec-31-03
74711904 1			60,000.00	59,081.38	Aug-23-04	11.750%	CA - 20.00%	Paid Off - 240	Jun-26-03
75374934 1			100,000.00	99,752.16	Mar-16-04	10.500%	CA - 16.42%	Paid Off - 240	Dec-31-03
74713694 1			57,000.00	56,064.68	Aug-17-04	10.750%	CA - 20.00%	Paid Off - 240	Jun-23-03
75381970 1			100,000.00	99,735.51	Mar-30-04	10.000%	FL - 15.16%	Paid Off - 240	Dec-31-03
74713843 1			21,700.00	21,308.80	Aug-16-04	9.990%	WA - 20.00%	Paid Off - 240	Jun-25-03
					Page 20 of 26				© COPYRIGHT 2004 Deutsche Bank
74716077 1			100,000.00	98,361.61	Aug-25-04	10.750%	CA - 18.52%	Paid Off - 240	Jun-30-03
74716952 1			61,000.00	60,014.12	Aug-03-04	10.990%	CA - 20.00%	Paid Off - 240	Jun-30-03
74718180 1			71,800.00	44,397.81	Aug-23-04	10.990%	CA - 20.00%	Paid Off - 240	Jun-30-03
74718768 1			57,800.00	56,955.90	Aug-27-04	10.990%	CA - 20.00%	Paid Off - 240	Jul-16-03
74724188 1			16,500.00	16,193.52	Aug-02-04	9.750%	CA - 10.00%	Paid Off - 240	Jun-26-03
74724709 1			65,330.00	64,416.77	Aug-27-04	11.990%	CA - 20.00%	Paid Off - 240	Jun-30-03
74725375 1			43,000.00	42,430.48	Aug-19-04	11.750%	CA - 20.00%	Paid Off - 240	Aug-07-03
74725623 1			57,000.00	56,141.75	Aug-17-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-10-03
74728866 1			53,000.00	52,143.46	Aug-05-04	10.990%	CA - 20.00%	Paid Off - 240	Jul-15-03
74729948 1			63,200.00	62,148.38	Aug-23-04	10.750%	CA - 20.00%	Paid Off - 240	Jun-26-03
74730169 1			53,400.00	52,580.78	Aug-25-04	11.990%	CA - 20.00%	Paid Off - 240	Jul-15-03
74730177 1			54,400.00	53,563.58	Aug-30-04	11.250%	CA - 20.00%	Paid Off - 240	Jun-19-03
74730300 1			74,000.00	72,823.91	Aug-25-04	10.990%	CA - 20.00%	Paid Off - 240	Jun-27-03
74737768 1			82,273.00	79,894.70	Aug-26-04	11.500%	FL - 20.00%	Paid Off - 180	Jul-01-03
74737867 1			39,800.00	39,218.70	Aug-02-04	10.990%	IL - 20.00%	Paid Off - 240	Jul-22-03
74738030 1			17,980.00	17,703.51	Aug-19-04	11.250%	FL - 20.00%	Paid Off - 240	Jul-01-03
74739368 1			59,800.00	58,722.11	Aug-04-04	9.990%	CA - 20.00%	Paid Off - 240	Jul-03-03
74744814 1			55,800.00	55,061.03	Aug-06-04	11.750%	CA - 20.00%	Paid Off - 240	Jul-10-03
74746645 1			29,337.00	28,908.56	Aug-06-04	10.990%	CA - 20.00%	Paid Off - 240	Jul-17-03
74748658 1			43,200.00	41,779.26	Aug-11-04	9.500%	CA - 15.00%	Paid Off - 180	Jul-14-03
74750928 1			55,800.00	54,959.92	Aug-12-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-29-03
74751371 1			102,700.00	100,861.49	Aug-31-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-03-03
74753344 1			29,400.00	29,007.59	Aug-12-04	11.750%	CA - 20.00%	Paid Off - 240	Jul-11-03
74755232 1			28,400.00	27,948.64	Aug-30-04	10.990%	WA - 20.00%	Paid Off - 240	Jul-07-03
74755687 1			36,490.00	35,872.12	Aug-27-04	10.990%	WA - 20.00%	Paid Off - 240	Jul-11-03
					Page 20 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	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
74756420 1			26,780.00	26,361.85	Aug-06-04	10.990%	CA - 20.00%	Paid Off - 240	Aug-05-03
74756495 1			69,000.00	67,961.18	Aug-04-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-18-03
74757550 1			87,800.00	86,301.09	Aug-16-04	9.750%	CA - 20.00%	Paid Off - 240	Jul-23-03
74757634 1			34,000.00	33,459.58	Aug-02-04	10.990%	CA - 20.00%	Paid Off - 240	Jul-08-03
74758749 1			53,400.00	52,620.18	Aug-03-04	10.990%	CA - 20.00%	Paid Off - 240	Jul-23-03
74759788 1			30,700.00	30,251.62	Aug-11-04	10.990%	CA - 20.00%	Paid Off - 240	Jul-15-03
74760364 1			68,000.00	66,889.51	Aug-25-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-30-03
74766270 1			23,800.00	23,452.45	Aug-18-04	10.990%	OR - 20.00%	Paid Off - 240	Jul-15-03
74778556 1			46,900.00	46,193.83	Aug-24-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-28-03
74778838 1			41,000.00	40,401.31	Aug-06-04	10.990%	CA - 20.00%	Paid Off - 240	Jul-28-03
74782137 1			133,900.00	131,884.04	Aug-31-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-23-03
74782152 1			65,302.00	64,302.56	Aug-02-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-17-03
74783655 1			62,200.00	61,263.48	Aug-27-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-11-03
74785114 1			42,000.00	41,386.41	Aug-31-04	10.990%	OR - 20.00%	Paid Off - 240	Jul-22-03
74785486 1			135,000.00	133,093.18	Aug-13-04	11.250%	CA - 20.00%	Paid Off - 240	Jul-29-03
74787128 1			81,400.00	80,174.50	Aug-03-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-17-03
74787581 1			51,800.00	51,020.14	Aug-27-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-16-03
74788217 1			26,000.00	25,608.57	Aug-27-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-31-03
74788878 1			51,800.00	50,941.73	Aug-30-04	9.990%	CA - 20.00%	Paid Off - 240	Jul-15-03
74790270 1			24,400.00	23,644.91	Aug-13-04	11.990%	UT - 20.00%	Paid Off - 240	Jul-25-03
74792789 1			36,000.00	35,457.93	Aug-11-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-30-03
74794934 1			67,000.00	65,991.23	Aug-31-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-15-03
74796228 1			38,000.00	37,370.37	Aug-05-04	9.990%	TX - 20.00%	Paid Off - 240	Jul-15-03
74796319 1			35,980.00	35,438.31	Aug-03-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-16-03
74796939 1			45,000.00	44,342.89	Aug-19-04	10.990%	CA - 20.00%	Paid Off - 240	Jul-18-03
74803131 1			73,500.00	72,393.38	Aug-18-04	10.750%	CA - 15.00%	Paid Off - 240	Jul-24-03
74804006 1			58,800.00	57,992.16	Aug-17-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-07-03
74804576 1			85,400.00	84,269.00	Aug-06-04	11.750%	CA - 20.00%	Paid Off - 240	Jul-24-03
74804840 1			37,800.00	37,296.33	Aug-20-04	11.750%	CA - 20.00%	Paid Off - 240	Jul-22-03
74807496 1			32,400.00	31,942.32	Aug-11-04	11.250%	CA - 20.00%	Paid Off - 240	Jul-29-03
74808080 1			56,000.00	55,156.90	Aug-03-04	10.750%	NY - 20.00%	Paid Off - 240	Jul-24-03
74809070 1			72,750.00	71,544.56	Aug-16-04	9.990%	CA - 15.00%	Paid Off - 240	Jul-23-03
74809161 1			24,250.00	23,886.91	Aug-11-04	11.750%	OR - 10.00%	Paid Off - 240	Jul-23-03
74810250 1			70,400.00	69,340.01	Aug-05-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-25-03
74812934 1			33,400.00	32,897.14	Aug-02-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-09-03
74814211 1			78,400.00	77,253.40	Aug-19-04	10.990%	CA - 20.00%	Paid Off - 240	Jul-22-03
74814922 1			39,000.00	38,482.71	Aug-16-04	11.750%	WA - 20.00%	Paid Off - 240	Jul-25-03
74815952 1			52,000.00	51,185.16	Aug-31-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-30-03
74819707 1			17,000.00	16,763.91	Aug-30-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-15-03
74822172 1			58,000.00	57,153.02	Aug-13-04	10.990%	CA - 20.00%	Paid Off - 240	Jul-28-03
74823154 1			37,000.00	36,509.89	Aug-02-04	11.750%	CO - 20.00%	Paid Off - 240	Jul-21-03
74824178 1			40,500.00	39,972.22	Aug-06-04	11.875%	CA - 14.73%	Paid Off - 240	Jul-22-03
74824319 1			49,980.00	48,554.78	Aug-24-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-30-03
74825183 1			51,600.00	50,977.88	Aug-09-04	10.990%	CA - 20.00%	Paid Off - 240	Sep-19-03
74827155 1			93,800.00	92,324.20	Aug-02-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-30-03
74832288 1			61,000.00	60,161.98	Aug-04-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-14-03
74832593 1			105,000.00	103,466.71	Aug-16-04	10.990%	RI - 20.00%	Paid Off - 240	Aug-01-03
74834227 1			34,000.00	33,569.19	Aug-16-04	11.740%	IL - 20.00%	Paid Off - 240	Aug-08-03
74834508 1			63,800.00	62,839.46	Aug-31-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-04-03
74834755 1			46,000.00	45,307.39	Aug-31-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-25-03
74834953 1			99,400.00	97,995.93	Aug-13-04	11.250%	CA - 20.00%	Paid Off - 240	Aug-04-03
74836578 1			67,500.00	66,123.93	Aug-12-04	9.990%	CA - 15.00%	Paid Off - 240	Aug-05-03
					Page 21 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	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
74839788 1			25,000.00	24,623.40	Aug-10-04	10.750%	WI - 20.00%	Paid Off - 240	Aug-01-03
74840216 1			50,000.00	49,297.53	Aug-17-04	10.750%	MA - 20.00%	Paid Off - 240	Aug-15-03
74840653 1			78,000.00	76,982.65	Aug-04-04	11.990%	CA - 20.00%	Paid Off - 240	Jul-30-03
74840844 1			86,250.00	85,028.44	Aug-24-04	11.250%	CA - 15.00%	Paid Off - 240	Jul-30-03
74842428 1			30,000.00	29,548.35	Aug-23-04	10.750%	IL - 20.00%	Paid Off - 240	Jul-25-03
74843608 1			79,400.00	78,204.54	Aug-10-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-06-03
74844523 1			40,400.00	39,844.90	Aug-13-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-08-03
74845520 1			22,200.00	21,875.76	Aug-26-04	10.990%	CA - 15.00%	Paid Off - 240	Aug-08-03
74846460 1			40,860.00	40,298.59	Aug-30-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-15-03
74849407 1			63,450.00	62,557.66	Aug-31-04	10.990%	MA - 15.00%	Paid Off - 240	Aug-14-03
74849696 1			53,025.00	52,238.75	Aug-18-04	11.250%	CA - 20.00%	Paid Off - 240	Aug-07-03
74851320 1			37,000.00	36,509.89	Aug-31-04	11.750%	CA - 20.00%	Paid Off - 240	Jul-31-03
74851536 1			70,000.00	68,992.03	Aug-30-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-12-03
74853292 1			28,200.00	25,492.81	Aug-02-04	10.500%	IL - 20.00%	Paid Off - 180	Jul-31-03
74856824 1			54,600.00	53,822.35	Aug-23-04	11.250%	CA - 20.00%	Paid Off - 240	Aug-04-03
74858127 1			57,200.00	56,223.42	Aug-25-04	9.750%	CA - 20.00%	Paid Off - 240	Jul-31-03
74858853 1			59,000.00	58,185.15	Aug-11-04	11.990%	IL - 20.00%	Paid Off - 240	Jul-31-03
74860289 1			43,950.00	43,308.21	Aug-30-04	10.990%	WA - 20.00%	Paid Off - 240	Aug-06-03
74860495 1			89,480.00	88,132.84	Aug-17-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-01-03
74861634 1			45,000.00	44,400.44	Aug-31-04	10.990%	CA - 20.00%	Paid Off - 240	Aug-15-03
74861824 1			47,793.00	47,206.86	Aug-05-04	11.750%	CA - 20.00%	Paid Off - 240	Aug-08-03
74864331 1			71,000.00	70,051.11	Aug-13-04	10.990%	CA - 20.00%	Paid Off - 240	Aug-13-03
74864562 1			69,000.00	68,080.59	Aug-05-04	10.990%	CA - 20.00%	Paid Off - 240	Aug-06-03
74868605 1			34,700.00	34,135.39	Aug-02-04	10.750%	CA - 10.00%	Paid Off - 240	Aug-11-03
74870254 1			53,960.00	53,218.66	Aug-31-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-11-03
74871567 1			43,000.00	42,427.07	Aug-09-04	10.990%	IL - 20.00%	Paid Off - 240	Aug-08-03
74873142 1			22,000.00	21,702.82	Aug-31-04	11.750%	CA - 18.33%	Paid Off - 240	Aug-11-03
74874249 1			69,000.00	68,052.06	Aug-26-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-18-03
74876244 1			88,000.00	86,590.35	Aug-27-04	11.750%	CA - 20.00%	Paid Off - 240	Aug-12-03
74876798 1			93,800.00	92,547.71	Aug-25-04	10.990%	CA - 20.00%	Paid Off - 240	Aug-14-03
74878943 1			56,200.00	55,427.93	Aug-24-04	10.750%	NV - 20.00%	Paid Off - 240	Aug-20-03
74880899 1			62,975.00	62,163.49	Aug-27-04	11.250%	CA - 20.00%	Paid Off - 240	Aug-26-03
74884255 1			39,800.00	39,240.12	Aug-27-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-14-03
74887365 1			51,500.00	50,780.58	Aug-27-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-14-03
74888330 1			52,742.00	52,039.29	Aug-12-04	10.990%	WA - 19.99%	Paid Off - 240	Aug-13-03
74888439 1			28,000.00	27,555.80	Aug-05-04	10.750%	OR - 20.00%	Paid Off - 240	Aug-20-03
74890815 1			40,000.00	39,424.38	Aug-19-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-27-03
74892092 1			52,580.00	51,857.64	Aug-18-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-07-03
74892233 1			41,800.00	41,225.70	Aug-31-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-18-03
74892415 1			48,200.00	46,923.47	Aug-02-04	10.500%	CA - 20.00%	Paid Off - 180	Aug-28-03
74893827 1			54,000.00	52,948.02	Aug-23-04	9.750%	CA - 20.00%	Paid Off - 240	Aug-22-03
74894494 1			47,000.00	46,389.34	Aug-12-04	11.750%	CA - 20.00%	Paid Off - 240	Aug-22-03
74894767 1			42,000.00	41,555.18	Aug-26-04	11.990%	IL - 20.00%	Paid Off - 240	Sep-18-03
74895947 1			100,000.00	98,973.56	Aug-23-04	12.990%	NC - 20.00%	Paid Off - 240	Aug-11-03
74897398 1			42,000.00	41,493.58	Aug-04-04	10.990%	WI - 20.00%	Paid Off - 240	Sep-24-03
74901687 1			27,000.00	26,628.97	Aug-09-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-19-03
74902479 1			57,000.00	56,077.58	Aug-24-04	9.750%	CA - 20.00%	Paid Off - 240	Aug-07-03
74904392 1			38,000.00	37,479.70	Aug-31-04	9.990%	CA - 20.00%	Paid Off - 240	Sep-12-03
74905662 1			13,900.00	13,737.19	Aug-27-04	11.990%	LA - 20.00%	Paid Off - 240	Aug-14-03
74908294 1			40,000.00	39,394.98	Aug-31-04	9.990%	OR - 20.00%	Paid Off - 240	Aug-21-03
74909847 1			36,900.00	36,393.05	Aug-11-04	10.750%	CA - 15.00%	Paid Off - 240	Aug-29-03
74910175 1			84,000.00	82,866.52	Aug-09-04	10.990%	CA - 20.00%	Paid Off - 240	Aug-29-03
					Page 22 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	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
74911439 1			51,000.00	50,342.72	Aug-03-04	11.250%	CA - 20.00%	Paid Off - 240	Sep-04-03
74918947 1			60,000.00	59,175.70	Aug-12-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-19-03
74919069 1			32,240.00	31,756.11	Aug-31-04	11.250%	CA - 20.00%	Paid Off - 240	Aug-29-03
74921289 1			88,000.00	86,790.95	Aug-31-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-29-03
74921321 1			100,000.00	98,626.19	Aug-18-04	10.750%	CA - 19.42%	Paid Off - 240	Aug-25-03
74921388 1			58,000.00	57,299.30	Aug-16-04	11.750%	CA - 20.00%	Paid Off - 240	Aug-27-03
74924044 1			100,000.00	97,577.69	Aug-27-04	11.500%	CA - 14.60%	Paid Off - 180	Aug-20-03
74924234 1			105,000.00	103,557.41	Aug-18-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-21-03
74924408 1			64,000.00	63,003.01	Aug-10-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-21-03
74924705 1			52,000.00	51,438.33	Aug-02-04	10.990%	CA - 20.00%	Paid Off - 240	Oct-17-03
74925678 1			36,300.00	35,861.47	Aug-03-04	11.750%	CA - 20.00%	Paid Off - 240	Aug-27-03
74926163 1			102,725.00	101,453.16	Aug-04-04	11.250%	CA - 20.00%	Paid Off - 240	Sep-19-03
74926361 1			57,000.00	56,216.83	Aug-03-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-28-03
74928961 1			100,000.00	98,792.04	Aug-25-04	11.750%	CA - 19.08%	Paid Off - 240	Aug-26-03
74932401 1			76,000.00	75,020.61	Aug-05-04	11.250%	CA - 20.00%	Paid Off - 240	Aug-20-03
74933227 1			56,000.00	54,643.50	Aug-24-04	11.500%	OK - 20.00%	Paid Off - 180	Aug-21-03
74934464 1			67,600.00	66,783.40	Aug-26-04	11.750%	CA - 20.00%	Paid Off - 240	Aug-29-03
74935826 1			61,370.00	60,552.34	Aug-02-04	10.990%	GA - 20.00%	Paid Off - 240	Aug-26-03
74936394 1			29,925.00	29,526.29	Aug-24-04	10.990%	CA - 15.00%	Paid Off - 240	Aug-21-03
74937913 1			29,000.00	28,626.24	Aug-09-04	11.250%	CA - 20.00%	Paid Off - 240	Aug-28-03
74940685 1			46,000.00	45,283.08	Aug-30-04	9.750%	CA - 20.00%	Paid Off - 240	Aug-25-03
74945775 1			40,000.00	39,502.62	Aug-16-04	10.750%	CA - 20.00%	Paid Off - 240	Sep-29-03
74948340 1			70,000.00	68,908.98	Aug-13-04	9.750%	CA - 20.00%	Paid Off - 240	Aug-29-03
74950908 1			67,400.00	66,626.64	Aug-30-04	11.750%	OR - 20.00%	Paid Off - 240	Sep-12-03
74951286 1			24,000.00	23,670.21	Aug-09-04	10.750%	OR - 20.00%	Paid Off - 240	Sep-04-03
74951443 1			78,600.00	77,537.15	Aug-16-04	10.990%	CA - 20.00%	Paid Off - 240	Aug-29-03
74951484 1			59,800.00	58,924.61	Aug-09-04	10.250%	CA - 20.00%	Paid Off - 240	Aug-29-03
74952557 1			57,000.00	56,364.99	Aug-30-04	10.750%	NJ - 15.00%	Paid Off - 240	Oct-09-03
74952847 1			26,000.00	24,931.51	Aug-19-04	9.750%	CA - 20.00%	Paid Off - 180	Sep-11-03
74953514 1			55,980.00	55,303.79	Aug-26-04	11.750%	CA - 20.00%	Paid Off - 240	Sep-02-03
74954561 1			86,000.00	84,818.50	Aug-03-04	10.750%	CA - 20.00%	Paid Off - 240	Sep-04-03
74954769 1			25,300.00	24,994.90	Aug-12-04	10.990%	IL - 19.99%	Paid Off - 240	Sep-15-03
74956558 1			69,200.00	68,364.06	Aug-04-04	11.750%	CA - 20.00%	Paid Off - 240	Sep-02-03
74958265 1			32,000.00	31,613.41	Aug-30-04	11.750%	CA - 20.00%	Paid Off - 240	Sep-04-03
74964859 1			44,500.00	43,962.48	Aug-19-04	11.750%	CA - 20.00%	Paid Off - 240	Sep-03-03
74965781 1			107,000.00	105,709.93	Aug-06-04	10.990%	CA - 20.00%	Paid Off - 240	Sep-17-03
74966375 1			38,700.00	38,246.80	Aug-02-04	11.990%	CA - 15.00%	Paid Off - 240	Aug-27-03
74967803 1			57,980.00	57,241.86	Aug-26-04	11.750%	CA - 20.00%	Paid Off - 240	Aug-28-03
74976366 1			67,600.00	66,861.31	Aug-05-04	11.750%	CA - 20.00%	Paid Off - 240	Sep-16-03
74982752 1			79,000.00	78,047.48	Aug-20-04	10.990%	CA - 20.00%	Paid Off - 240	Sep-17-03
74983107 1			36,000.00	35,565.07	Aug-12-04	11.750%	CA - 20.00%	Paid Off - 240	Sep-05-03
74986480 1			42,000.00	40,851.45	Aug-16-04	10.500%	CA - 20.00%	Paid Off - 180	Sep-04-03
74990524 1			48,000.00	47,322.69	Aug-04-04	9.750%	CA - 20.00%	Paid Off - 240	Sep-26-03
74996901 1			52,000.00	51,257.69	Aug-04-04	9.990%	CA - 20.00%	Paid Off - 240	Sep-19-03
74998337 1			55,487.00	54,746.41	Aug-03-04	10.500%	VA - 20.00%	Paid Off - 240	Sep-05-03
74998998 1			63,000.00	62,240.46	Aug-31-04	10.990%	CA - 20.00%	Paid Off - 240	Sep-17-03
74999582 1			36,701.00	36,244.71	Aug-03-04	10.750%	WA - 20.00%	Paid Off - 240	Sep-11-03
75000026 1			100,000.00	98,603.56	Aug-05-04	10.990%	CA - 19.80%	Paid Off - 240	Sep-17-03
75001347 1			85,400.00	84,068.99	Aug-04-04	9.750%	CA - 19.99%	Paid Off - 240	Sep-02-03
75002725 1			63,000.00	62,216.68	Aug-16-04	10.750%	CA - 20.00%	Paid Off - 240	Sep-17-03
75006585 1			72,400.00	71,498.81	Aug-27-04	10.750%	CA - 20.00%	Paid Off - 240	Sep-16-03
75011189 1			39,000.00	38,465.96	Aug-11-04	9.990%	CA - 20.00%	Paid Off - 240	Sep-26-03
					Page 23 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	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
75011619 1			53,000.00	52,420.83	Aug-04-04	11.750%	CA - 20.00%	Paid Off - 240	Sep-30-03
75014431 1			58,800.00	58,031.98	Aug-30-04	10.750%	CA - 20.00%	Paid Off - 240	Sep-19-03
75018812 1			59,500.00	58,849.74	Aug-05-04	11.750%	CA - 20.00%	Paid Off - 240	Sep-24-03
75019208 1			37,600.00	37,132.50	Aug-20-04	10.750%	CA - 20.00%	Paid Off - 240	Sep-16-03
75032730 1			34,990.00	34,554.18	Aug-19-04	10.750%	CA - 20.00%	Paid Off - 240	Sep-22-03
75034512 1			47,500.00	46,909.38	Aug-03-04	10.750%	CA - 14.98%	Paid Off - 240	Sep-16-03
75035576 1			92,980.00	91,667.95	Aug-27-04	9.750%	CA - 20.00%	Paid Off - 240	Sep-19-03
75035964 1			31,100.00	30,749.63	Aug-24-04	11.990%	CA - 20.00%	Paid Off - 240	Oct-02-03
75036442 1			26,400.00	26,081.71	Aug-13-04	10.990%	CA - 20.00%	Paid Off - 240	Sep-18-03
75037010 1			44,980.00	44,487.72	Aug-19-04	11.750%	CA - 20.00%	Paid Off - 240	Sep-18-03
75037788 1			57,400.00	56,686.27	Aug-25-04	10.750%	CA - 20.00%	Paid Off - 240	Sep-19-03
75045120 1			37,060.00	36,191.21	Aug-18-04	10.750%	GA - 20.00%	Paid Off - 180	Sep-23-03
75050849 1			50,000.00	49,386.49	Aug-02-04	9.990%	IL - 20.00%	Paid Off - 240	Oct-03-03
75051334 1			50,000.00	49,130.92	Aug-20-04	11.500%	PA - 20.00%	Paid Off - 180	Nov-03-03
75056101 1			39,600.00	39,166.35	Aug-30-04	11.750%	CA - 20.00%	Paid Off - 240	Oct-01-03
75056697 1			57,400.00	56,780.02	Aug-18-04	10.990%	CA - 20.00%	Paid Off - 240	Oct-08-03
75062737 1			45,000.00	44,457.46	Aug-03-04	10.990%	CA - 20.00%	Paid Off - 240	Oct-02-03
75065268 1			26,260.00	25,943.36	Aug-31-04	10.990%	OR - 20.00%	Paid Off - 240	Sep-26-03
75065987 1			75,800.00	74,905.06	Aug-04-04	11.990%	MT - 20.00%	Paid Off - 240	Oct-30-03
75070110 1			49,800.00	49,368.94	Aug-18-04	11.750%	CA - 20.00%	Paid Off - 240	Nov-20-03
75071506 1			24,800.00	24,205.58	Aug-26-04	10.500%	OK - 20.00%	Paid Off - 180	Sep-23-03
75072710 1			149,800.00	147,905.47	Aug-26-04	9.750%	CA - 20.00%	Paid Off - 240	Oct-07-03
75072967 1			57,000.00	56,332.48	Aug-12-04	10.990%	IL - 20.00%	Paid Off - 240	Oct-21-03
75074351 1			74,910.00	74,091.51	Aug-20-04	11.750%	CA - 20.00%	Paid Off - 240	Sep-12-03
75077321 1			85,000.00	83,943.18	Aug-02-04	10.750%	CA - 20.00%	Paid Off - 240	Oct-08-03
75078196 1			52,000.00	51,404.65	Aug-06-04	10.990%	CA - 20.00%	Paid Off - 240	Oct-30-03
75079558 1			50,000.00	49,510.65	Aug-02-04	11.750%	CA - 20.00%	Paid Off - 240	Nov-04-03
75082594 1			49,990.00	49,500.79	Aug-31-04	11.750%	CA - 20.00%	Paid Off - 240	Oct-30-03
75086330 1			78,750.00	77,547.54	Aug-09-04	10.990%	MA - 15.00%	Paid Off - 240	Oct-22-03
75087817 1			42,000.00	41,477.79	Aug-25-04	10.750%	CA - 20.00%	Paid Off - 240	Sep-12-03
75092114 1			43,000.00	42,592.22	Aug-06-04	11.990%	FL - 20.00%	Paid Off - 240	Oct-08-03
75093377 1			97,900.00	96,809.51	Aug-19-04	10.750%	CA - 20.00%	Paid Off - 240	Oct-15-03
75097667 1			72,500.00	71,692.35	Aug-05-04	10.750%	CA - 20.00%	Paid Off - 240	Oct-15-03
75097915 1			22,000.00	21,708.56	Aug-03-04	9.750%	CA - 10.00%	Paid Off - 240	Oct-24-03
75099648 1			82,000.00	81,114.33	Aug-19-04	10.990%	CA - 20.00%	Paid Off - 240	Oct-31-03
75101527 1			96,000.00	94,963.15	Aug-06-04	10.990%	CA - 20.00%	Paid Off - 240	Nov-06-03
75103994 1			70,000.00	69,194.90	Aug-11-04	10.500%	CA - 14.00%	Paid Off - 240	Oct-22-03
75107003 1			55,800.00	55,217.96	Aug-18-04	11.750%	CA - 20.00%	Paid Off - 240	Oct-23-03
75109868 1			34,200.00	33,830.59	Aug-04-04	10.990%	CA - 20.00%	Paid Off - 240	Oct-21-03
75112425 1			55,000.00	54,473.09	Aug-20-04	12.490%	CA - 20.00%	Paid Off - 240	Oct-15-03
75125799 1			64,700.00	63,955.81	Aug-19-04	10.500%	CA - 20.00%	Paid Off - 240	Oct-24-03
75130526 1			42,750.00	42,273.71	Aug-02-04	10.750%	CA - 15.00%	Paid Off - 240	Oct-30-03
75133553 1			55,000.00	54,461.78	Aug-09-04	11.750%	CA - 20.00%	Paid Off - 240	Oct-06-03
75134460 1			111,800.00	110,669.68	Aug-30-04	11.500%	CA - 20.00%	Paid Off - 240	Oct-23-03
75144006 1			58,000.00	57,332.84	Aug-13-04	10.500%	CA - 20.00%	Paid Off - 240	Nov-12-03
75146407 1			52,800.00	52,204.25	Aug-24-04	11.000%	CA - 20.00%	Paid Off - 240	Nov-03-03
75147363 1			25,000.00	24,712.43	Aug-06-04	10.500%	CA - 20.00%	Paid Off - 240	Oct-27-03
75147371 1			37,100.00	36,710.64	Aug-20-04	11.740%	CA - 20.00%	Paid Off - 240	Oct-23-03
75158766 1			80,000.00	79,006.72	Aug-05-04	10.740%	CA - 20.00%	Paid Off - 240	Nov-03-03
75161976 1			40,000.00	39,568.51	Aug-10-04	11.000%	OR - 20.00%	Paid Off - 240	Oct-27-03
75163071 1			76,943.00	76,084.83	Aug-23-04	10.740%	CA - 15.00%	Paid Off - 240	Oct-30-03
75167999 1			64,000.00	63,164.76	Aug-04-04	9.500%	CA - 20.00%	Paid Off - 240	Oct-28-03
					Page 24 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	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
75168328 1			80,800.00	79,870.64	Aug-03-04	10.500%	CA - 20.00%	Paid Off - 240	Oct-27-03
75168864 1			94,800.00	93,709.65	Aug-05-04	10.500%	CA - 20.00%	Paid Off - 240	Oct-28-03
75172908 1			47,200.00	46,609.24	Aug-03-04	11.000%	CA - 20.00%	Paid Off - 240	Nov-03-03
75178699 1			60,000.00	59,304.92	Aug-30-04	10.500%	CA - 20.00%	Paid Off - 240	Oct-30-03
75178749 1			42,000.00	41,518.99	Aug-30-04	11.000%	CA - 20.00%	Paid Off - 240	Oct-31-03
75181248 1			53,990.00	53,439.47	Aug-24-04	10.500%	CA - 20.00%	Paid Off - 240	Nov-14-03
75182006 1			88,000.00	86,987.86	Aug-18-04	10.500%	CA - 20.00%	Paid Off - 240	Nov-04-03
75188300 1			100,000.00	98,982.19	Aug-10-04	10.500%	CA - 16.95%	Paid Off - 240	Nov-13-03
75190124 1			55,600.00	55,037.84	Aug-19-04	11.500%	CA - 20.00%	Paid Off - 240	Oct-30-03
75192435 1			34,000.00	33,664.44	Aug-23-04	10.740%	OR - 20.00%	Paid Off - 240	Nov-26-03
75193615 1			66,400.00	65,636.28	Aug-11-04	10.500%	CA - 20.00%	Paid Off - 240	Oct-31-03
75193987 1			71,200.00	70,480.14	Aug-13-04	11.500%	CA - 20.00%	Paid Off - 240	Nov-04-03
75195107 1			43,400.00	42,833.58	Aug-09-04	9.500%	CA - 20.00%	Paid Off - 240	Nov-05-03
75195826 1			53,025.00	51,864.45	Aug-19-04	9.250%	CA - 15.00%	Paid Off - 180	Nov-13-03
75199166 1			47,400.00	46,854.79	Aug-05-04	10.500%	CA - 20.00%	Paid Off - 240	Nov-06-03
75201749 1			26,800.00	26,501.00	Aug-27-04	10.740%	CO - 20.00%	Paid Off - 240	Oct-29-03
75207712 1			41,400.00	41,041.68	Aug-27-04	11.750%	CA - 20.00%	Paid Off - 240	Nov-12-03
75207902 1			41,600.00	40,615.43	Aug-06-04	8.000%	TN - 20.00%	Paid Off - 180	Dec-03-03
75209379 1			64,400.00	63,769.68	Aug-18-04	11.750%	CA - 20.00%	Paid Off - 240	Oct-31-03
75211094 1			49,500.00	48,965.30	Aug-18-04	11.500%	CA - 20.00%	Paid Off - 240	Nov-06-03
75212928 1			55,600.00	54,976.72	Aug-27-04	9.740%	CA - 20.00%	Paid Off - 240	Nov-25-03
75215723 1			27,000.00	26,758.48	Aug-23-04	11.500%	OR - 20.00%	Paid Off - 240	Nov-12-03
75219279 1			47,000.00	46,536.14	Aug-05-04	10.740%	CA - 20.00%	Paid Off - 240	Nov-13-03
75221465 1			49,500.00	49,114.43	Aug-03-04	11.500%	CA - 20.00%	Paid Off - 240	Dec-09-03
75224808 1			43,000.00	42,562.30	Aug-17-04	10.500%	OR - 20.00%	Paid Off - 240	Nov-18-03
75227074 1			36,600.00	36,025.56	Aug-11-04	10.750%	CA - 20.00%	Paid Off - 240	Nov-19-03
75227850 1			37,800.00	36,944.48	Aug-31-04	11.750%	CA - 20.00%	Paid Off - 240	Oct-27-03
75228247 1			59,300.00	58,734.04	Aug-06-04	11.000%	NV - 20.00%	Paid Off - 240	Nov-18-03
75230300 1			39,000.00	38,615.57	Aug-05-04	10.750%	CA - 15.00%	Paid Off - 240	Nov-17-03
75232223 1			62,000.00	61,309.40	Aug-16-04	10.750%	CA - 20.00%	Paid Off - 240	Oct-23-03
75233833 1			16,050.00	15,901.68	Aug-19-04	11.250%	CA - 15.00%	Paid Off - 240	Nov-19-03
75234260 1			57,800.00	57,247.59	Aug-31-04	10.990%	CA - 20.00%	Paid Off - 240	Nov-19-03
75234831 1			91,000.00	90,101.84	Aug-30-04	10.740%	CA - 20.00%	Paid Off - 240	Nov-25-03
75235044 1			55,000.00	54,383.40	Aug-31-04	9.740%	CA - 20.00%	Paid Off - 240	Nov-13-03
75236828 1			76,000.00	75,121.93	Aug-02-04	9.500%	CA - 20.00%	Paid Off - 240	Nov-21-03
75237982 1			73,000.00	72,186.97	Aug-03-04	11.500%	CA - 20.00%	Paid Off - 240	Nov-18-03
75238782 1			58,971.00	58,436.65	Aug-25-04	11.500%	CA - 20.00%	Paid Off - 240	Nov-19-03
75243824 1			45,000.00	44,541.91	Aug-24-04	10.500%	CA - 20.00%	Paid Off - 240	Nov-21-03
75248286 1			48,000.00	47,526.26	Aug-19-04	10.740%	CA - 20.00%	Paid Off - 240	Dec-02-03
75249979 1			48,000.00	47,511.39	Aug-02-04	10.500%	CO - 20.00%	Paid Off - 240	Nov-14-03
75257675 1			57,800.00	57,211.66	Aug-04-04	10.500%	CA - 20.00%	Paid Off - 240	Nov-24-03
75259184 1			45,000.00	44,541.90	Aug-16-04	10.500%	CA - 20.00%	Paid Off - 240	Nov-20-03
75264762 1			42,000.00	41,635.97	Aug-16-04	11.740%	CA - 20.00%	Paid Off - 240	Nov-28-03
75268177 1			33,500.00	33,180.23	Aug-30-04	11.000%	CO - 20.00%	Paid Off - 240	Nov-26-03
75274134 1			20,000.00	19,844.22	Aug-03-04	11.500%	FL - 20.00%	Paid Off - 240	Dec-17-03
75275164 1			100,000.00	99,140.26	Aug-31-04	10.740%	CA - 19.05%	Paid Off - 240	Dec-09-03
75276667 1			60,200.00	59,625.45	Aug-20-04	11.000%	CA - 20.00%	Paid Off - 240	Nov-25-03
75276808 1			73,000.00	72,393.18	Aug-31-04	11.000%	CA - 20.00%	Paid Off - 240	Dec-22-03
75281782 1			56,800.00	56,371.44	Aug-09-04	11.750%	CA - 20.00%	Paid Off - 240	Dec-08-03
75287763 1			33,000.00	32,734.43	Aug-12-04	11.250%	NV - 20.00%	Paid Off - 240	Dec-18-03
75288852 1			27,980.00	27,673.34	Aug-04-04	9.740%	CA - 20.00%	Paid Off - 240	Dec-05-03
75290098 1			59,000.00	58,489.29	Aug-19-04	11.750%	CA - 20.00%	Paid Off - 240	Nov-25-03
					Page 25 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	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
75293555 1			75,100.00	74,232.25	Aug-27-04	9.500%	CA - 20.00%	Paid Off - 240	Nov-28-03
75294470 1			52,700.00	52,289.58	Aug-03-04	11.500%	CA - 20.00%	Paid Off - 240	Dec-22-03
75298810 1			46,500.00	46,087.69	Aug-02-04	10.500%	CA - 10.00%	Paid Off - 240	Dec-10-03
75301283 1			71,800.00	71,182.75	Aug-23-04	10.740%	CA - 20.00%	Paid Off - 240	Dec-23-03
75302885 1			28,180.00	27,930.09	Aug-26-04	10.500%	OR - 20.00%	Paid Off - 240	Dec-18-03
75307652 1			32,400.00	32,099.07	Aug-02-04	10.500%	CA - 20.00%	Paid Off - 240	Dec-08-03
75309138 1			42,500.00	42,067.38	Aug-23-04	10.500%	CA - 20.00%	Paid Off - 240	Dec-03-03
75310219 1			20,700.00	20,469.78	Aug-09-04	10.250%	CA - 9.00%	Paid Off - 240	Dec-01-03
75312181 1			41,800.00	41,440.61	Aug-10-04	10.740%	CA - 20.00%	Paid Off - 240	Dec-22-03
75312512 1			56,000.00	55,437.35	Aug-23-04	10.750%	CA - 20.00%	Paid Off - 240	Dec-05-03
75321083 1			102,000.00	101,123.09	Aug-16-04	10.740%	CA - 20.00%	Paid Off - 240	Dec-23-03
75327643 1			63,600.00	62,763.76	Aug-25-04	11.750%	CA - 20.00%	Paid Off - 240	Dec-11-03
75331504 1			81,769.00	81,111.02	Aug-26-04	11.250%	AZ - 20.00%	Paid Off - 240	Dec-12-03
75333765 1			28,200.00	27,924.50	Aug-13-04	9.740%	CA - 20.00%	Paid Off - 240	Dec-23-03
75334706 1			43,000.00	42,642.51	Aug-05-04	11.000%	CA - 20.00%	Paid Off - 240	Dec-31-03
75336438 1			68,000.00	67,375.59	Aug-03-04	10.500%	CA - 20.00%	Paid Off - 240	Dec-22-03
75340596 1			66,000.00	65,414.73	Aug-26-04	10.500%	CA - 20.00%	Paid Off - 240	Dec-19-03
75340695 1			95,000.00	94,260.15	Aug-26-04	11.500%	CA - 20.00%	Paid Off - 240	Dec-22-03
75346957 1			60,600.00	60,075.70	Aug-06-04	10.750%	CA - 20.00%	Paid Off - 240	Dec-22-03
75351031 1			47,570.00	47,211.58	Aug-17-04	11.740%	NV - 20.00%	Paid Off - 240	Dec-30-03
75352997 1			38,000.00	37,673.24	Aug-24-04	10.740%	WA - 20.00%	Paid Off - 240	Dec-24-03
75353235 1			39,887.00	39,536.60	Aug-23-04	11.750%	NV - 20.00%	Paid Off - 240	Dec-17-03
75366385 1			78,273.00	77,600.04	Aug-27-04	10.740%	CA - 20.00%	Paid Off - 240	Dec-18-03
75372144 1			84,000.00	83,098.43	Aug-11-04	8.990%	CA - 15.00%	Paid Off - 240	Dec-23-03
75385815 1			31,000.00	30,722.07	Aug-02-04	10.990%	CA - 20.00%	Paid Off - 240	Dec-31-03
					Page 26 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates
	Realized Loss Report for September 27, 2004 Distribution
	Realized Loss Report - Collateral
COLLATERAL REALIZED LOSSES								TOTAL
	Current
	Number of Loans Liquidated							-
	Collateral Realized Loss/(Gain) Amount							-
	Net Liquidation Proceeds							-
	Cumulative
	Number of Loans Liquidated							-1
	Collateral Realized Loss/(Gain) Amount							-34,684.88
	Net Liquidation Proceeds							-(554.19)
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.
	Cumulative Loss Percentage							0.~~000000~~007226%
	Current Loan Level losses in Current Period							0.00
	Current Recoveries or Losses from Prior Periods							0.00
	Current Total Losses							0.00
							3 Months Moving Average
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
				Page 21 of 26				© COPYRIGHT 2004 Deutsche Bank
				Page 27 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	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								TOTAL
	MDR							0.00%
	3 Months Avg MDR							0.00%
	12 Months Avg MDR
	Avg MDR Since Cut-off							0.00%
	CDR							0.00%
	3 Months Avg CDR							0.03%
	12 Months Avg CDR
	Avg CDR Since Cut-off							0.0002%
	SDA							0.00%
	3 Months Avg SDA Approximation							0.15%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation							0.0009%
	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off
CDR by Groups					Total CDR
SDA by Groups					Total SDA
				Page 22 of 26				© COPYRIGHT 2004 Deutsche Bank
				Page 28 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates
	Realized Loss Report for April 26, 2004 Distribution
	Realized Loss Report for September 27, 2004 Distribution
	Realized Loss Report - Collateral
CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off
SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) .......(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month:
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
Dates correspond to distribution dates.
				Page 23 of 26				© COPYRIGHT 2004 Deutsche Bank
				Page 29 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	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
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 24 of 26				© COPYRIGHT 2004 Deutsche Bank
					Page 30 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	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								TOTAL
	Trigger Event in effect							No
	Stepdown Date has occurred							No
	Balances 60+ days							03,442,884.0087
	Begining Balance							~~480~~396,~~000~~038,~~798~~354.8994
	Delinquency Percentage							0.0087%
	Balance of Mezzanine and C Class							~~139~~152,~~200~~129,~~788~~465.8923
	Beginning Balance							~~480~~396,~~000~~038,~~798~~354.8994
	Credit Enhancement Percentage							2938.0041%
ADJUSTABLE RATE CERTIFICATE INFORMATION								TOTAL
	NET WAC CARRYOVER AMOUNTS							0.00
	CLASS A							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 B							0.00
ADDITIONAL INFORMATION								TOTAL
	Libor Date Rate for Current Period							1.~~100000~~615000%
	Libor Date for Current Period							~~Mar~~Aug-0223-04
	Libor Rate for Next Period							1.~~100000~~840000%
	Libor Date for Next Period							~~Apr~~Sep-2223-04
				Page 25 of 26				© COPYRIGHT 2004 Deutsche Bank
				Page 31 of 32				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates
	Additional Certificate Report for April 26, 2004 Distribution
	Additional Certificate Report for September 27, 2004 Distribution
	Additional Certificate Report
SPACE INTENTIONALLY LEFT BLANK
	CLASS
				Page 26 of 26				© COPYRIGHT 2004 Deutsche Bank
				Page 32 of 32				© COPYRIGHT 2004 Deutsche Bank

Filing Compare · LONG BEACH SEC CORP ASSET-BACKED CERTS SERIES 2004-A