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): ~~September~~December 27, 2004 (Date of earliest event reported) Long Beach Securities Corp (as Depositor under the Pooling and Servicing Agreement, dated as May 1, 2004, providing for the issuance of Long Beach Mortgage Loan Trust 2004-2 Asset-Backed Pass-Through Certificates, Series 2004-2) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-90550-10 33-0917586 (Commission File Number) (I.R.S. Employer Identification No.) ~~1100~~1400 ~~Town~~South ~~and~~Douglass ~~Country~~ Road ~~Orange~~Suite 100 Anaheim, California ~~92868~~92806 (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 8.01 Other Events Attached hereto is a copy of the Monthly Remittance Statements to the Certificateholders which was derived from the monthly information submitted by the Master Servicer of the Trust to the Trustee. Item 9.01 Financial Statements and Exhibits (c) Exhibits: Exhibit No. Description 99.1 Monthly Remittance Statement to the Certificateholders dated as of ~~September~~December 27, 2004. Signatures Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized. Deutsche Bank National Trust Company, in its capacity as Trustee under the Pooling and Servicing Agreement on behalf of Long Beach Securities Corp ,Registrant Date: ~~Sep~~Dec 27, 2004 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT 99.1 Monthly Remittance Statement to the Certificateholders dated as of ~~September~~December 27, 2004.

	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	September 27, 2004 Distribution
	December 27, 2004 Distribution
	Contents
			TABLE OF CONTENTS
								Page
			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				14
			8.	Foreclosure Report				15
			9.	Prepayment Report				16
			10.	Prepayment Detail Report				19
			11.	Realized Loss Report				2324
			12.	Realized Loss Detail Report				2627
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				2728
				Total Number of Pages				2728
			CONTACTS
				Administrator: Valerie Delgado
				Administrator: Nicholas Gisler
				Direct Phone Number: (714)247-6273
				Direct Phone Number: (714)247-6268
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705
				Web Site: https://www.corporatetrust.db.com/invr
				Web Site: https://www.tss.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000
ISSUANCE INFORMATION
	Seller:		Long Beach Securities					Cut-Off Date: May 1, 2004
	Certificate Insurer(s):							Closing Date: May 4, 2004
								First Payment Date: June 25, 2004
	Servicer(s):		Long Beach Mortgage Corp. Master Servicer
								Distribution Date: September 27, 2004
								Distribution Date: December 27, 2004
	Underwriter(s):		Deutsche Bank Securities					Record Date: ~~September~~December 24, 2004
			UBS Investment Bank Underwriter					~~August~~November 3130, 2004
			Goldman, Sachs & Co.
			Washington Mutual
						Page 1 of 27					© COPYRIGHT 2004 Deutsche Bank
						Page 1 of 28					© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	REMIC II Upper Tier Remic
	Certificate Payment Report for September 27, 2004 Distribution
	Certificate Payment Report for December 27, 2004 Distribution
	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
A-1	FLT, STEP	955,180,000.00			~~909~~821,~~701~~457,~~982~~755.2166	1,~~530~~697,~~194~~679.5436	2536,~~987~~112,~~389~~516.6277	2737,~~517~~810,~~584~~196.1613	-	-	~~883~~785,~~714~~345,~~592~~238.5989
A-2	FLT, STEP	169,140,000.00			~~155~~124,~~894~~095,~~646~~636.1690	~~245~~243,~~079~~641.3710	1013,~~462~~126,~~015~~897.2425	1013,~~707~~370,~~094~~538.6135	-	-	~~145~~110,~~432~~968,~~630~~739.9265
A-3	FLT, STEP	75,250,000.00			75,250,000.00	~~127~~156,~~266~~164.5665	-	~~127~~156,~~266~~164.5665	-	-	75,250,000.00
A-4	FLT, STEP	55,990,000.00			55,990,000.00	~~108~~129,~~550~~212.6148	-	~~108~~129,~~550~~212.6148	-	-	55,990,000.00
M-1	MEZ, FLT, S	87,350,000.00			87,350,000.00	~~171~~203,~~751~~840.9493	-	~~171~~203,~~751~~840.9493	-	-	87,350,000.00
M-2	MEZ, FLT, S	45,570,000.00			45,570,000.00	~~112~~127,~~576~~925.8912	-	~~112~~127,~~576~~925.8912	-	-	45,570,000.00
M-3	MEZ, FLT, S	22,790,000.00			22,790,000.00	5765,~~763~~350.1533	-	5765,~~763~~350.1533	-	-	22,790,000.00
M-4	MEZ, FLT, S	22,790,000.00			22,790,000.00	6270,~~985~~256.8651	-	6270,~~985~~256.8651	-	-	22,790,000.00
M-5	MEZ, FLT, S	18,990,000.00			18,990,000.00	6268,~~928~~353.1145	-	6268,~~928~~353.1145	-	-	18,990,000.00
M-6	MEZ, FLT, S	15,190,000.00			15,190,000.00	5357,~~816~~945.9063	-	5357,~~816~~945.9063	-	-	15,190,000.00
M-7	MEZ, FLT, S	18,990,000.00			18,990,000.00	8992,~~039~~882.3620	-	8992,~~039~~882.3620	-	-	18,990,000.00
B	SUB, STEP,	15,190,000.00			15,190,000.00	7174,~~222~~295.1198	-	7174,~~222~~295.1198	-	-	15,190,000.00
C	SUB	16,719,152.43			16,710,531.7776	43,~~872~~945,~~813~~038.1022	0.00	43,~~872~~945,~~813~~038.1022	-	-	16,710,531.7776
P	EXE	100.00			100.00	~~428~~879,~~959~~830.0295	-	~~428~~879,~~959~~830.0295	-	-	100.00
R	R	-			-	-	-	-	-	-	-
Total		1,519,139,252.43			1,~~460~~340,~~407~~364,~~260~~024.1432	7,~~994~~812,~~947~~416.5291	3649,~~449~~239,~~404~~414.8602	4457,~~444~~051,~~352~~830.3893	-	-	1,~~423~~291,~~957~~124,~~855~~610.2830
	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)
A-1	0811/2526/04	0912/26/04		A-Act/360	542514FT6	955,180,000.00	~~952~~860.~~388013~~003094	1.~~601996~~777340	2737.~~206798~~807028	2839.~~808794~~584367	~~925~~822.~~181215~~196067
A-2	0811/2526/04	0912/26/04		A-Act/360	542514FU3	169,140,000.00	~~921~~733.~~689997~~685922	1.~~448973~~440470	6177.~~854175~~609656	6379.~~303149~~050126	~~859~~656.~~835822~~076266
A-3	0811/2526/04	0912/26/04		A-Act/360	542514FV1	75,250,000.00	1,000.000000	12.~~691250~~075278	-	12.~~691250~~075278	1,000.000000
A-4	0811/2526/04	0912/26/04		A-Act/360	542514FW9	55,990,000.00	1,000.000000	12.~~938750~~307778	-	12.~~938750~~307778	1,000.000000
M-1	0811/2526/04	0912/26/04		A-Act/360	542514FX7	87,350,000.00	1,000.000000	12.~~966250~~333611	-	12.~~966250~~333611	1,000.000000
M-2	0811/2526/04	0912/26/04		A-Act/360	542514FY5	45,570,000.00	1,000.000000	2.~~470417~~807222	-	2.~~470417~~807222	1,000.000000
M-3	0811/2526/04	0912/26/04		A-Act/360	542514FZ2	22,790,000.00	1,000.000000	2.~~534583~~867500	-	2.~~534583~~867500	1,000.000000
M-4	0811/2526/04	0912/26/04		A-Act/360	542514GA6	22,790,000.00	1,000.000000	23.~~763750~~082778	-	23.~~763750~~082778	1,000.000000
M-5	0811/2526/04	0912/26/04		A-Act/360	542514GB4	18,990,000.00	1,000.000000	3.~~313750~~599444	-	3.~~313750~~599444	1,000.000000
M-6	0811/2526/04	0912/26/04		A-Act/360	542514GC2	15,190,000.00	1,000.000000	3.~~542916~~814722	-	3.~~542916~~814722	1,000.000000
M-7	0811/2526/04	0912/26/04		A-Act/360	542514GD0	18,990,000.00	1,000.000000	4.~~688750~~891111	-	4.~~688750~~891111	1,000.000000
B	0811/2526/04	0912/26/04		A-Act/360	542514GE8	15,190,000.00	1,000.000000	4.~~688750~~891111	-	4.~~688750~~891111	1,000.000000
C	0811/2526/04	0912/26/04		A-30/360		16,719,152.43	8881,~~348~~168.~~844124~~860789	~~291~~235.~~450964~~959223	0.000000	~~291~~235.~~450965~~959223	999.484384
P	0811/2526/04	0912/26/04		A-Act/360		100.00	1,000.000000	48,~~289~~798,~~590~~309.~~200000~~500000	-	48,~~289~~798,~~590~~309.~~200000~~500000	1,000.000000
R	0811/2526/04	0912/26/04		-		-	-	-	-	-	-
							Page 2 of 27				© COPYRIGHT 2004 Deutsche Bank
							Page 2 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	REMIC II Upper Tier Remic
	Certificate Payment Report for September 27, 2004 Distribution
	Certificate Payment Report for December 27, 2004 Distribution
	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
A-1	955,180,000.00		510,~~877~~619,~~987~~891.5612		67162,~~285,~~775,621.7396	47,~~179~~059,~~631~~139.6815	71169,~~465~~834,~~407~~761.4111	77180,~~343~~454,~~394~~652.9723	-	-	~~883~~785,~~714~~345,~~592~~238.5989
A-2	169,140,000.00		~~946~~1,~~847~~653,872.0637		2255,~~361~~818,~~502~~265.0913	12,~~345~~352,~~866~~995.9922	2358,~~707~~171,~~369~~260.0835	2459,~~654~~825,~~216~~132.1472	-	-	~~145~~110,~~432~~968,~~630~~739.9265
A-3	75,250,000.00		~~476~~898,~~322~~286.0542		-	-	-	~~476~~898,~~322~~286.0542	-	-	75,250,000.00
A-4	55,990,000.00		~~415~~767,~~717~~895.9707		-	-	-	~~415~~767,~~717~~895.9707	-	-	55,990,000.00
M-1	87,350,000.00		~~659~~1,~~189~~215,244.2074		-	-	-	~~659~~1,~~189~~215,244.2074	-	-	87,350,000.00
M-2	45,570,000.00		~~445~~798,~~541~~987.6967		-	-	-	~~445~~798,~~541~~987.6967	-	-	45,570,000.00
M-3	22,790,000.00		~~229~~410,~~289~~083.5589		-	-	-	~~229~~410,~~289~~083.5589	-	-	22,790,000.00
M-4	22,790,000.00		~~252~~447,~~396~~592.0843		-	-	-	~~252~~447,~~396~~592.0843	-	-	22,790,000.00
M-5	18,990,000.00		~~256~~447,~~520~~971.6146		-	-	-	~~256~~447,~~520~~971.6146	-	-	18,990,000.00
M-6	15,190,000.00		~~220~~383,~~590~~330.4419		-	-	-	~~220~~383,~~590~~330.4419	-	-	15,190,000.00
M-7	18,990,000.00		~~372~~635,~~043~~497.1171		-	-	-	~~372~~635,~~043~~497.1171	-	-	18,990,000.00
B	15,190,000.00		~~297~~508,~~595~~331.3023		-	-	-	~~297~~508,~~595~~331.3023	-	-	15,190,000.00
C	16,719,152.43		2033,~~487~~598,~~196~~157.0417		7,746.0102	874.65	8,620.6667	2033,~~495~~606,~~816~~777.7084	-	-	16,710,531.7776
P	100.00		12,~~019~~855,~~963~~361.5267		-	-	-	12,~~019~~855,~~963~~361.5267	-	-	100.00
R	-		-		-	-	-	-	-	-	-
Total	1,519,139,252.43		3155,~~957~~240,~~200~~503.1814		89218,~~655~~601,~~023~~633.8311	59,~~526~~413,~~373~~009.3202	95228,~~181~~014,~~397~~642.1513	~~127~~283,~~138~~255,~~597~~145.3327	-	-	1,~~423~~291,~~957~~124,~~855~~610.2830
	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	12.~~83500~~40000%	~~909~~821,~~701~~457,~~982~~755.2166			1,~~530~~697,~~194~~679.5436	-	-	-	1,~~530~~697,~~194~~679.5436	1,~~530~~697,~~194~~679.5436	-
A-2	12.~~71500~~28000%	~~155~~124,~~894~~095,~~646~~636.1690			~~245~~243,~~079~~641.3710	-	-	-	~~245~~243,~~079~~641.3710	~~245~~243,~~079~~641.3710	-
A-3	12.~~84500~~41000%	75,250,000.00			~~127~~156,~~266~~164.5665	-	-	-	~~127~~156,~~266~~164.5665	~~127~~156,~~266~~164.5665	-
A-4	2.~~11500~~68000%	55,990,000.00			~~108~~129,~~550~~212.6148	-	-	-	~~108~~129,~~550~~212.6148	~~108~~129,~~550~~212.6148	-
M-1	2.~~14500~~71000%	87,350,000.00			~~171~~203,~~751~~840.9493	-	-	-	~~171~~203,~~751~~840.9493	~~171~~203,~~751~~840.9493	-
M-2	23.~~69500~~26000%	45,570,000.00			~~112~~127,~~576~~925.8912	-	-	-	~~112~~127,~~576~~925.8912	~~112~~127,~~576~~925.8912	-
M-3	23.~~76500~~33000%	22,790,000.00			5765,~~763~~350.1533	-	-	-	5765,~~763~~350.1533	5765,~~763~~350.1533	-
M-4	3.~~01500~~58000%	22,790,000.00			6270,~~985~~256.8651	-	-	-	6270,~~985~~256.8651	6270,~~985~~256.8651	-
M-5	34.~~61500~~18000%	18,990,000.00			6268,~~928~~353.1145	-	-	-	6268,~~928~~353.1145	6268,~~928~~353.1145	-
M-6	34.~~86500~~43000%	15,190,000.00			5357,~~816~~945.9063	-	-	-	5357,~~816~~945.9063	5357,~~816~~945.9063	-
M-7	5.~~11500~~68000%	18,990,000.00			8992,~~039~~882.3620	-	-	-	8992,~~039~~882.3620	8992,~~039~~882.3620	-
B	5.~~11500~~68000%	15,190,000.00			7174,~~222~~295.1198	-	-	-	7174,~~222~~295.1198	7174,~~222~~295.1198	-
C	43.~~00424~~53237%	1,~~477~~357,~~117~~074,~~791~~556.9210			43,~~872~~945,~~813~~038.1022	-	-	-	43,~~872~~945,~~813~~038.1022	43,~~872~~945,~~813~~038.1022	-
P		100.00			~~428~~879,~~959~~830.0295	-	-	-	~~428~~879,~~959~~830.0295	~~428~~879,~~959~~830.0295	-
R		-			-	-	-	-	-	-	-
Total		2,~~920~~680,~~814~~728,~~520~~048.2966			7,~~994~~812,~~947~~416.5291	-	-	-	7,~~994~~812,~~947~~416.5291	7,~~994~~812,~~947~~416.5291	-
							Page 3 of 27				© COPYRIGHT 2004 Deutsche Bank
							Page 3 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Collection Account Report for September 27, 2004 Distribution
	Collection Account Report for December 27, 2004 Distribution
	Collection Account Report
SUMMARY						GROUP 2	GROUP 1	TOTAL
	Principal Collections					1013,~~462~~126,~~015~~897.2425	2536,~~987~~112,~~389~~516.6277	3649,~~449~~239,~~404~~414.8602
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					1013,~~462~~126,~~015~~897.2425	2536,~~987~~112,~~389~~516.6277	3649,~~449~~239,~~404~~414.8602
	Interest Collections					1,~~751~~607,~~870~~316.5979	5,~~895~~400,~~673~~091.0900	7,~~647~~007,~~543~~407.6879
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					~~126~~244,~~618~~869.4222	~~302~~634,~~340~~961.6073	~~428~~879,~~959~~830.0295
	Interest Fees					(516,~~152~~702.6988)	(7658,~~402~~118.4995)	(8174,~~555~~821.1883)
	Guarantor Fee							0.00
	TOTAL NET INTEREST					1,~~873~~835,~~336~~483.3213	65,~~121~~976,~~611~~933.2078	7,~~994~~812,~~947~~416.5291
	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION					1214,~~335~~962,~~351~~380.5638	3242,~~109~~089,~~000~~450.8255	4457,~~444~~051,~~352~~830.3893
PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL
	Scheduled Principal Received					~~325~~298,~~195~~696.7951	1964,~~030,808~~011.5870	1,~~356~~262,~~004~~708.3721
	Prepayments In Full					912,~~748~~811,~~322~~288.9304	2435,~~191~~084,~~423~~934.7218	3347,~~939~~896,~~746~~222.6522
	Curtailments					2316,~~090~~912.7770	8663,~~383~~570.1689	~~109~~80,~~473~~483.9359
	Liquidations					0.00	0.00	0.00
	Insurance Principal					0.00	0.00	0.00
	Repurchased Principal Amounts					~~365,405~~0.7500	~~678,774~~0.1600	~~1,044,179~~0.9100
	Other Principal					0.00	0.00	0.00
	Total Realized Loss Of Principal					0.00	0.00	0.00
	Delinquent Principal					(~~323~~273,~~945~~396.3999)	(~~873~~856,~~403~~215.2198)	(1,~~197~~129,~~348~~612.6097)
	Advanced Principal					~~323~~273,~~945~~396.3999	~~873~~856,~~403~~215.2198	1,~~197~~129,~~348~~612.6097
	TOTAL PRINCIPAL COLLECTED					1013,~~462~~126,~~015~~897.2425	2536,~~987~~112,~~389~~516.6277	3649,~~449~~239,~~404~~414.8602
				Page 4 of 27				© COPYRIGHT 2004 Deutsche Bank
				Page 4 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Collection Account Report for September 27, 2004 Distribution
	Collection Account Report for December 27, 2004 Distribution
	Collection Account Report
PRINCIPAL - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL
	TOTAL OTHER ACCOUNTS PRINCIPAL					0.00	0.00	0.00
INTEREST - COLLECTIONS						GROUP 2	GROUP 1	TOTAL
	Scheduled Interest					1,~~891~~723,~~313~~793.2281	65,~~279~~769,~~096~~294.8836	87,~~170~~493,~~410~~088.1017
	Liquidation Interest					0.00	0.00	0.00
	Repurchased Interest					~~1,872~~0.7000	~~4,226~~0.5800	~~6,099~~0.2800
	Insurance Interest					0.00	0.00	0.00
	Other Interest					0.00	0.00	0.00
	Relief Act Interest Shortfalls					(160.7531)	(~~214~~348.1397)	(~~374~~509.8828)
	Prepayment Interest Shortfalls					(2537,~~561~~849.5789)	(76118,~~513~~267.8491)	(~~102~~156,~~075~~117.4180)
	Compensating Interest					2537,~~561~~849.5789	76118,~~513~~267.8491	~~102~~156,~~075~~117.4180
	Delinquent Interest					(1,~~832~~514,~~175~~375.5490)	(5,~~304~~018,~~024~~565.6714)	(76,~~136~~532,~~200~~941.2104)
	Interest Advanced					1,~~691~~398,~~020~~059.9619	4,~~916~~649,~~588~~710.4375	6,~~607~~047,~~609~~769.3994
	TOTAL INTEREST COLLECTED					1,~~751~~607,~~870~~316.5979	5,~~895~~400,~~673~~091.0900	7,~~647~~007,~~543~~407.6879
				Page 5 of 27				© COPYRIGHT 2004 Deutsche Bank
				Page 5 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Collection Account Report for September 27, 2004 Distribution
	Collection Account Report for December 27, 2004 Distribution
	Collection Account Report
INTEREST - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
	Trust Fund Expenses					0.00	0.00	0.00
	Nonrecoverable Advances					0.00	0.00	0.00
	Reimbursements to Master Servicer					0.00	0.00	0.00
	TOTAL INTEREST WITHDRAWALS					0.00	0.00	0.00
INTEREST - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL
	Prepayment Charges					~~126~~244,~~618~~869.4222	~~302~~634,~~340~~961.6073	~~428~~879,~~959~~830.0295
	TOTAL INTEREST OTHER ACCOUNTS					~~126~~244,~~618~~869.4222	~~302~~634,~~340~~961.6073	~~428~~879,~~959~~830.0295
INTEREST - FEES						GROUP 2	GROUP 1	TOTAL
	Current Servicing Fees					416,~~758~~344.7269	7556,~~153~~969.5023	7973,~~912~~313.2292
	Current Trustee Fees					~~393~~358.9719	1,~~248~~149.9972	1,~~642~~507.9691
	California Tax Fee							0.00
	TOTAL INTEREST OTHER FEES					516,~~152~~702.6988	7658,~~402~~118.4995	8174,~~555~~821.1883
				Page 6 of 27				© COPYRIGHT 2004 Deutsche Bank
				Page 6 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Credit Enhancement Report for September 27, 2004 Distribution
	Credit Enhancement Report for December 27, 2004 Distribution
	Credit Enhancement Report
ACCOUNTS						GROUP 2	GROUP 1	TOTAL
	RESERVE FUND BALANCE							1,~~001~~004.9945
INSURANCE						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL
	Overcollateralized Amount - Prior Period							16,710,531.78
	Current Period Losses							(0.00)
	Overcollateralized Amount - After Current Losses							16,710,531.78
	Overcollateralization Increase Amount							0.00
	Overcollateralization Reduction Amount							0.00
	Overcollateralized Amount - Ending							16,710,531.78
	OC Deficiency Amount - Ending							0.00
	Required Overcollateralized Amount							16,710,531.78
				Page 7 of 27				© COPYRIGHT 2004 Deutsche Bank
				Page 7 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Collateral Report for September 27, 2004 Distribution
	Collateral Report for December 27, 2004 Distribution
	Collateral Report
COLLATERAL						GROUP 2	GROUP 1	TOTAL
	Loan Count:
	Original					823	7371	8194
	Prior					~~795~~726	76,~~145~~698	7,~~940~~424
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(2130)	(~~127~~201)	(~~148~~231)
	Repurchases					~~(1)~~-	~~(6)~~-	~~(7)~~-
	Liquidations					-	-	-
	Current					~~773~~696	76,~~012~~497	7,~~785~~193
	Principal Balance:
	Original					363,439,508.57	1,155,699,743.86	1,519,139,252.43
	Prior					~~350~~318,~~191~~387,~~906~~357.1207	1,~~110~~021,~~215~~976,~~354~~667.0327	1,~~460~~340,~~407~~364,~~260~~024.1534
	Prefunding					-	-	-
	Scheduled Principal					(~~325~~298,~~195~~696.7951)	(1964,~~030,808~~011.5870)	(1,~~356~~262,~~004~~708.3721)
	Partial and Full Voluntary Prepayments					(912,~~771~~828,~~413~~200.7074)	(2435,~~277~~148,~~806~~505.8807)	(3447,~~049~~976,~~220~~705.5881)
	Repurchases					~~(365,405.75)~~-	~~(678,774.16)~~-	~~(1,044,179.91)~~-
	Liquidations					-	-	-
	Current					~~339~~305,~~729~~260,~~890~~459.8882	1985,~~084~~864,~~227,964~~150.4150	1,~~423~~291,~~957~~124,~~855~~610.2932
PREFUNDING						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
	Group 1
	Group 2
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)
				Page 8 of 27				© COPYRIGHT 2004 Deutsche Bank
				Page 8 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Collateral Report for September 27, 2004 Distribution
	Collateral Report for December 27, 2004 Distribution
	Collateral Report
CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL
	Weighted Average Coupon Original					6.498676%	6.795480%	6.724473%
	Weighted Average Coupon Prior					6.~~489308~~498420%	6.~~793656~~781056%	6.~~720589~~713651%
	Weighted Average Coupon Current					6.~~487366~~496968%	6.~~791464~~774277%	6.~~718545~~708406%
	Weighted Average Months to Maturity Original					355	353	353
	Weighted Average Months to Maturity Prior					~~353~~349	~~351~~348	~~351~~348
	Weighted Average Months to Maturity Current					~~352~~348	~~350~~347	~~350~~347
	Weighted Avg Remaining Amortization Term Original					354	353	353
	Weighted Avg Remaining Amortization Term Prior					~~352~~349	~~350~~347	~~351~~348
	Weighted Avg Remaining Amortization Term Current					~~351~~348	~~349~~346	~~350~~346
	Weighted Average Seasoning Original					3.88	3.66	3.71
	Weighted Average Seasoning Prior					58.8879	58.6356	58.6962
	Weighted Average Seasoning Current					69.8579	69.6055	69.6661
Note: Original information refers to deal issue.
	Group 1
	Group 2
WAC by Groups					Total WAC
WARAT by Groups					Total WARAT
Note: Dates correspond to distribution dates.
				Page 9 of 27				© COPYRIGHT 2004 Deutsche Bank
				Page 9 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Collateral Report for September 27, 2004 Distribution
	Collateral Report for December 27, 2004 Distribution
	Collateral Report
ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL
	Weighted Average Margin Original					4.418%	3.988%
	Weighted Average Margin Prior					4.~~416~~399%	3.~~982~~956%
	Weighted Average Margin Current					4.~~405~~383%	3.~~979~~936%
	Weighted Average Max Rate Original					10.858%	9.886%
	Weighted Average Max Rate Prior					10.~~845~~776%	9.~~859~~786%
	Weighted Average Max Rate Current					10.~~815~~730%	9.~~849~~734%
	Weighted Average Min Rate Original					5.635%	5.224%
	Weighted Average Min Rate Prior					5.~~624~~587%	5.~~208~~163%
	Weighted Average Min Rate Current					5.~~606~~562%	5.~~201~~132%
	Weighted Average Cap Up Original					0.931%	0.832%
	Weighted Average Cap Up Prior					0.~~932~~921%	0.~~829~~826%
	Weighted Average Cap Up Current					0.~~929~~917%	0.~~829~~823%
	Weighted Average Cap Down Original					0.931%	0.832%
	Weighted Average Cap Down Prior					0.~~932~~921%	0.~~829~~826%
	Weighted Average Cap Down Current					0.~~929~~917%	0.~~829~~823%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL
	Current Servicing Fees					416,~~758~~344.7269	7556,~~153~~969.5023	7973,~~912~~313.2292
	Delinquent Servicing Fees					~~141~~116,~~154~~316.5871	~~387~~368,~~436~~854.2438	~~528~~485,~~590~~171.8209
	TOTAL SERVICING FEES					~~145~~132,~~913~~661.3040	~~462~~425,~~589~~823.7461	~~608~~558,~~503~~485.0401
	Compensating Interest					(2537,~~561~~849.5789)	(76118,~~513~~267.8491)	(~~102~~156,~~075~~117.4180)
	Delinquent Servicing Fees					(~~141~~116,~~154~~316.5871)	(~~387~~368,~~436~~854.2438)	(~~528~~485,~~590~~171.8209)
	COLLECTED SERVICING FEES					(2021,~~802~~505.8520)	(161,~~360~~298.3468)	(2282,~~163~~803.1988)
	Aggregate Advances with respect to this Distribution					21,~~014~~671,~~966~~456.3518	5,~~789~~505,~~991~~926.6473	7,~~804~~177,~~957~~382.9991
	Current Nonrecoverable Advances					0.00	0.00	0.00
	Cumulative Nonrecoverable Advances					0.00	0.00	0.00
ADDITIONAL COLLATERAL INFORMATION						GROUP 2	GROUP 1	TOTAL
	Net Prepayment Interest Shortfall					0.00	0.00	0.00
				Page 10 of 27				© COPYRIGHT 2004 Deutsche Bank
				Page 10 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Delinquency Report for September 27, 2004 Distribution
	Delinquency Report for December 27, 2004 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			2223,~~666~~288,~~860~~867.5399	97,~~323~~819,~~865~~226.7516	38,~~939~~670,~~057~~203.9402	3539,~~929~~778,~~784~~297.2217
		% Balance			1.5980%	0.6561%	0.2867%	23.5208%
		# Loans			~~113~~145	4351	1648	~~172~~244
		% # Loans			12.4502%	0.5571%	0.2167%	23.2139%
FORECLOSURE		Balance		-175,640.27	-	341,~~902~~091,351.0779	19,~~563~~275,~~149~~903.8144	110,~~598~~542,~~051~~895.8850
		% Balance		0.0001%	0.00%	0.0008%	0.1172%	0.1182%
		# Loans		-1	-	15	946	1052
		% # Loans		0.0001%	0.00%	0.0107%	0.1264%	0.1372%
BANKRUPTCY		Balance		23,~~849~~573,~~991~~582.4368	~~122~~657,~~959~~093.2721	~~276~~596,~~968~~979.5267	~~264~~2,~~696~~120,394.3242	36,~~514~~948,~~615~~049.5498
		% Balance		0.2028%	0.0105%	0.0205%	0.0216%	0.2554%
		# Loans		1626	34	28	29	2347
		% # Loans		0.2136%	0.0406%	0.0311%	0.0313%	0.3065%
REO		Balance		-	-	-	-225,782.95	-225,782.95
		% Balance		0.00%	0.00%	0.00%	0.0002%	0.0002%
		# Loans		-	-	-	-3	-3
		% # Loans		0.00%	0.00%	0.00%	0.0004%	0.0004%
TOTAL		Balance		23,~~849~~749,~~991~~222.4395	2223,~~789~~945,~~819~~961.8020	9,~~635~~507,~~736~~557.3462	520,~~766~~292,~~904~~283.0783	4157,~~042~~495,~~451~~025.6460
		% Balance		0.2029%	1.6085%	0.6874%	01.4057%	24.8845%
		# Loans		1627	~~116~~149	4664	27106	~~205~~346
		% # Loans		0.2138%	12.4907%	0.5989%	01.3547%	24.6381%
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 27				© COPYRIGHT 2004 Deutsche Bank
				Page 11 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Delinquency Report for September 27, 2004 Distribution
	Delinquency Report for December 27, 2004 Distribution
	Delinquency Report - Group 1 Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			1217,~~432~~840,~~178~~338.9643	5,~~094~~898,~~557~~266.3060	16,~~652~~760,~~830~~191.9823	1930,~~179~~498,~~567~~796.2426
		% Balance			1.1581%	0.4760%	0.1569%	13.7709%
		# Loans			88132	3446	1244	~~134~~222
		% # Loans			12.2503%	0.4871%	0.1768%	13.9142%
FORECLOSURE		Balance		-175,640.27	-	34340,~~902~~145.0713	15,~~171~~768,~~052~~947.8424	16,~~205~~284,~~954~~732.9164
		% Balance		0.0002%	0.00%	0.0003%	0.1159%	0.1164%
		# Loans		-1	-	13	838	942
		% # Loans		0.0002%	0.00%	0.0105%	0.1158%	0.1365%
BANKRUPTCY		Balance		23,~~241~~148,~~356~~749.2861	~~122~~657,~~959~~093.2721	~~276~~596,~~968~~979.5267	~~264~~1,~~696~~015,058.3243	25,~~905~~417,~~980~~880.3992
		% Balance		0.2132%	0.0107%	0.0306%	0.0210%	0.2755%
		# Loans		1525	34	28	27	2244
		% # Loans		0.2138%	0.0406%	0.0312%	0.0311%	0.3168%
REO		Balance		-	-	-	-225,782.95	-225,782.95
		% Balance		0.00%	0.00%	0.00%	0.0002%	0.0002%
		# Loans		-	-	-	-3	-3
		% # Loans		0.00%	0.00%	0.00%	0.0005%	0.0005%
TOTAL		Balance		23,~~241~~324,~~356~~389.2888	1218,~~555~~497,~~138~~431.2364	56,~~406~~835,~~427~~391.8940	313,~~088~~769,~~580~~979.1485	2342,~~291~~427,~~502~~192.5477
		% Balance		0.2134%	1.1688%	0.5069%	01.2840%	24.1530%
		# Loans		1526	91136	3757	2292	~~165~~311
		% # Loans		0.2140%	12.3009%	0.5388%	01.3142%	24.3579%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 12 of 27				© COPYRIGHT 2004 Deutsche Bank
				Page 12 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Delinquency Report for September 27, 2004 Distribution
	Delinquency Report for December 27, 2004 Distribution
	Delinquency Report - Group 2 Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			105,~~234~~448,~~681~~529.5756	41,~~229~~920,~~308~~959.4556	21,~~286~~910,~~226~~011.9679	169,~~750~~279,~~216~~500.9891
		% Balance			31.0178%	10.2463%	0.6763%	43.9304%
		# Loans			2513	95	4	3822
		% # Loans			31.2387%	10.1672%	0.5257%	43.9216%
FORECLOSURE		Balance		-	-	-751,206.66	~~392~~3,~~096~~506,956.9720	~~392~~4,~~096~~258,162.9786
		% Balance		0.00%	0.00%	0.0025%	01.1215%	01.1239%
		# Loans		-	-	-2	18	110
		% # Loans		0.00%	0.00%	0.0029%	01.1315%	01.1344%
BANKRUPTCY		Balance		~~608~~424,~~635~~833.1507	-	-	-1,105,335.99	~~608~~1,~~635~~530,169.1506
		% Balance		0.1814%	0.00%	0.00%	0.0036%	0.1850%
		# Loans		1	-	-	-2	13
		% # Loans		0.1314%	0.00%	0.00%	0.0029%	0.1343%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		~~608~~424,~~635~~833.1507	105,~~234~~448,~~681~~529.5756	42,~~229~~672,~~308~~166.4522	26,~~678~~522,~~323~~303.9398	1715,~~750~~067,~~949~~832.1083
		% Balance		0.1814%	31.0178%	10.2488%	02.7914%	54.2394%
		# Loans		1	2513	97	514	4035
		% # Loans		0.1314%	31.2387%	1.1601%	02.6501%	5.1703%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 13 of 27				© COPYRIGHT 2004 Deutsche Bank
				Page 13 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	REO Report for September 27, 2004 Distribution
	REO Report for December 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 = 2				Loan Group 1 = Group 1; REO Book Value = Not Available
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2; REO Book Value = 000.00
Total Original Principal Balance = 186,100.00				Loan Group 2 = Group 2; REO Book Value = Not Available
Total Current Balance = 000.00
Total Current Balance = 184,639.75
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
6206398 1		133,600.00	132,403.04	May-01-04	6.675%	GA - 80.00%	360	Jan-27-04
				Page 14 of 27				© COPYRIGHT 2004 Deutsche Bank
6221859 1		52,500.00	52,236.71	Apr-01-04	9.050%	MO - 70.00%	360	Feb-27-04
				Page 14 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Foreclosure Report for September 27, 2004 Distribution
	Foreclosure Report for December 27, 2004 Distribution
	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 9				Loan Group 1 = Group 1
Total Loan Count = 17				Loan Group 1 = Group 1
Total Original Principal Balance = 1,482,710.00				Loan Group 2 = Group 2
Total Original Principal Balance = 3,044,850.00				Loan Group 2 = Group 2
Total Current Balance = 1,474,673.44
Total Current Balance = 3,019,447.89
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
5654298 1		39,200.00	39,044.07	Mar-01-04	11.200%	MI - 80.00%	360	Sep-12-03
6168520 1		38,675.00	38,445.75	Jul-01-04	9.250%	IN - 85.00%	360	Jan-02-04
5848866 1		113,360.00	112,340.58	Mar-01-04	7.375%	CO - 80.00%	360	Sep-16-03
6170443 1		55,575.00	55,330.11	Aug-01-04	10.200%	MI - 65.00%	360	Jan-14-04
6209858 1		177,600.00	176,219.18	Mar-01-04	5.750%	FL - 80.00%	360	Jan-15-04
6191985 1		120,000.00	118,989.13	Jun-01-04	7.500%	CA - 54.80%	360	Jan-06-04
6211048 1		194,400.00	193,486.94	Apr-01-04	8.100%	IL - 80.00%	360	Jan-30-04
6209473 1		84,750.00	84,348.26	Jun-01-04	9.850%	TX - 75.00%	360	Jan-15-04
6213585 1		160,000.00	159,497.31	Mar-01-04	10.050%	NJ - 80.00%	360	Jan-30-04
6209632 1		127,000.00	126,239.33	Jun-01-04	8.175%	NJ - 89.44%	360	Feb-03-04
6216191 1		35,000.00	34,902.07	May-01-04	9.850%	IL - 67.31%	360	Feb-27-04
6210674 1		117,000.00	116,396.62	Jun-01-04	9.575%	WV - 65.00%	360	Feb-03-04
6219148 1		80,750.00	80,448.18	Apr-01-04	8.450%	WI - 95.00%	360	Feb-10-04
6211684 1		165,750.00	164,754.32	Jun-01-04	8.700%	WA - 85.00%	360	Jan-30-04
6222942 1		288,000.00	286,638.14	Apr-01-04	7.275%	NY - 80.00%	360	Feb-25-04
6217097 1		42,400.00	42,079.80	Aug-01-04	7.000%	OH - 80.00%	360	Mar-01-04
6216017 2		394,400.00	392,096.97	Mar-01-04	7.000%	CA - 80.00%	360	Feb-10-04
6217180 1		204,000.00	202,135.28	Jun-01-04	6.000%	CA - 80.00%	360	Feb-19-04
				Page 15 of 27				© COPYRIGHT 2004 Deutsche Bank
6217351 1		195,000.00	193,917.19	Jun-01-04	8.550%	NJ - 75.00%	360	Feb-24-04
6217389 1		306,000.00	303,574.72	Jul-01-04	6.750%	CO - 90.00%	360	Feb-13-04
6219885 1		114,000.00	112,991.71	Jun-01-04	6.175%	OH - 95.00%	360	Feb-27-04
6220304 1		108,000.00	107,472.16	May-01-04	9.175%	MI - 80.00%	360	Feb-26-04
6224348 1		244,800.00	242,735.22	Aug-01-04	6.425%	UT - 80.00%	360	Feb-27-04
5942941 2		363,200.00	358,831.63	Jun-01-04	6.550%	CA - 80.00%	360	Nov-03-03
6138499 2		367,500.00	363,546.81	Aug-01-04	6.250%	CA - 75.00%	360	Dec-12-03
6150049 2		391,200.00	387,659.85	Aug-01-04	6.700%	NY - 80.00%	360	Jan-08-04
				Page 15 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Prepayment Report for September 27, 2004 Distribution
	Prepayment Report for December 27, 2004 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL
	Current
	Number of Paid in Full Loans					2130	~~127~~201	~~148~~231
	Number of Repurchased Loans					1-	6-	7-
	Total Number of Loans Prepaid in Full					2230	~~133~~201	~~155~~231
	Paid in Full Balance					912,~~748~~811,~~322~~288.9304	2435,~~191~~084,~~423~~934.7218	3347,~~939~~896,~~746~~222.6522
	Repurchased Loans Balance					~~365,405.75~~-	~~678,774.16~~-	~~1,044,179.91~~-
	Curtailments Amount					2316,~~090~~912.7770	8663,~~383~~570.1689	~~109~~80,~~473~~483.9359
	Total Prepayment Amount					1012,~~136~~828,~~819~~200.4574	2435,~~956~~148,~~581~~505.0407	3547,~~093~~976,~~400~~705.4981
	Cumulative
	Number of Paid in Full Loans					49125	~~353~~868	~~402~~993
	Number of Repurchased Loans					1	6	7
	Total Number of Loans Prepaid in Full					50126	~~359~~874	~~409~~1,000
	Paid in Full Balance					2154,~~938~~983,~~267~~871.8715	66161,~~263~~479,~~269~~813.9330	88216,~~201~~463,~~537~~684.8045
	Repurchased Loans Balance					365,405.75	678,774.16	1,044,179.91
	Curtailments Amount					74117,~~689~~726.6706	~~334~~519,~~616~~308.4401	~~409~~637,~~306~~034.1107
	Total Prepayment Amount					2255,~~378~~467,~~363~~002.2996	67162,~~276~~677,~~660~~895.5347	89218,~~655~~144,~~023~~898.8243
SPACE INTENTIONALLY LEFT BLANK
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 16 of 27				© COPYRIGHT 2004 Deutsche Bank
				Page 16 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Prepayment Report for September 27, 2004 Distribution
	Prepayment Report for December 27, 2004 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL
	SMM					24.9003%	23.2544%	23.4158%
	3 Months Avg SMM					13.8137%	13.7203%	13.7411%
	12 Months Avg SMM
	Avg SMM Since Cut-off					12.5835%	12.4915%	12.5120%
	CPR					2938.7398%	2334.9032%	2535.3346%
	3 Months Avg CPR					1933.6670%	1830.8487%	1931.0455%
	12 Months Avg CPR
	Avg CPR Since Cut-off					1724.4083%	1623.5100%	1623.7244%
	PSA					~~2171~~1990.4522%	~~1809~~1796.0967%	~~1901~~1845.3907%
	3 Months Avg PSA Approximation					~~1673~~1914.7461%	~~1675~~1802.12%	~~1674~~1830.8001%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					~~1619~~1814.0011%	~~1608~~1741.2021%	~~1610~~1759.9228%
	Group 1
	Group 2
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 17 of 27				© COPYRIGHT 2004 Deutsche Bank
				Page 17 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Prepayment Report for September 27, 2004 Distribution
	Prepayment Report for December 27, 2004 Distribution
	Prepayment Report - Voluntary Prepayments
	Group 1
	Group 2
CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off
PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) .......(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)
Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.
				Page 18 of 27				© COPYRIGHT 2004 Deutsche Bank
				Page 18 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report for December 27, 2004 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 155						Loan Group 1 = Group 1
Total Loan Count = 231						Loan Group 1 = Group 1
Total Original Principal Balance = 35,198,280.00						Loan Group 2 = Group 2
Total Original Principal Balance = 48,277,356.00						Loan Group 2 = Group 2
Total Prepayment Amount = 34,983,926.56
Total Prepayment Amount = 47,896,222.22
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
5308754 1			165,600.00	163,150.17	Aug-23-04	6.250%	WI - 80.00%	Paid Off - 360	Apr-30-03
5519137 1			84,000.00	83,199.17	Nov-12-04	8.850%	CA - 80.00%	Paid Off - 360	Jul-01-03
5421094 1			140,000.00	138,853.91	Aug-06-04	8.525%	CA - 80.00%	Paid Off - 360	Jul-08-03
5586227 1			127,200.00	125,874.65	Nov-15-04	9.675%	FL - 80.00%	Paid Off - 360	Jul-24-03
5423413 1			154,400.00	152,808.61	Aug-04-04	7.750%	CA - 80.00%	Paid Off - 360	Jun-02-03
5599394 1			225,000.00	222,433.66	Nov-02-04	7.425%	CA - 90.00%	Paid Off - 360	Aug-13-03
5521091 1			292,000.00	288,420.87	Aug-16-04	6.450%	CA - 80.00%	Paid Off - 360	Jul-03-03
5604699 1			191,200.00	188,420.11	Nov-03-04	6.875%	CA - 80.00%	Paid Off - 360	Jul-30-03
5543087 1			68,000.00	67,520.93	Aug-26-04	8.850%	MO - 85.00%	Paid Off - 360	Jul-21-03
5609797 1			76,000.00	75,394.68	Nov-23-04	9.400%	OH - 54.29%	Paid Off - 360	Jul-16-03
5552369 1			214,400.00	211,975.69	Aug-19-04	6.875%	CA - 80.00%	Paid Off - 360	Jul-02-03
5627153 1			180,000.00	177,491.37	Nov-12-04	6.650%	CA - 80.00%	Paid Off - 360	Jul-17-03
5563267 1			281,600.00	277,292.35	Aug-31-04	5.750%	CA - 80.00%	Paid Off - 360	Jul-01-03
5659479 1			266,000.00	261,751.33	Nov-04-04	6.990%	CA - 82.61%	Paid Off - 360	Aug-19-03
5579792 1			200,000.00	197,528.96	Aug-18-04	7.775%	CA - 81.63%	Paid Off - 360	Jul-09-03
5680467 1			131,920.00	130,225.35	Nov-30-04	6.625%	CA - 80.00%	Paid Off - 360	Aug-19-03
5579891 1			239,200.00	236,226.22	Aug-04-04	6.375%	CA - 80.00%	Paid Off - 360	Jul-03-03
5693296 1			126,000.00	124,382.73	Nov-24-04	6.990%	CA - 64.62%	Paid Off - 360	Jul-31-03
5610548 1			105,000.00	104,078.03	Aug-05-04	7.750%	FL - 70.00%	Paid Off - 360	Jul-16-03
5699061 1			246,400.00	243,034.95	Nov-09-04	6.425%	CA - 80.00%	Paid Off - 360	Aug-19-03
5616834 1			212,500.00	210,190.25	Aug-02-04	6.850%	CA - 85.00%	Paid Off - 360	Jul-17-03
5737655 1			176,000.00	173,199.83	Nov-18-04	6.450%	CA - 80.00%	Paid Off - 360	Aug-19-03
5642541 1			209,600.00	207,021.28	Aug-02-04	5.990%	CA - 80.62%	Paid Off - 360	Jul-30-03
5741871 1			189,528.00	187,284.26	Nov-23-04	7.195%	CO - 80.00%	Paid Off - 360	Aug-19-03
5648563 1			224,000.00	221,965.09	Aug-03-04	7.575%	NY - 80.00%	Paid Off - 360	Jul-24-03
5808936 1			205,700.00	203,996.02	Nov-24-04	8.125%	MA - 85.00%	Paid Off - 360	Nov-05-03
5661251 1			266,400.00	264,169.68	Aug-06-04	8.225%	CA - 90.00%	Paid Off - 360	Jul-30-03
5819933 1			60,000.00	59,572.07	Nov-26-04	9.200%	TX - 80.00%	Paid Off - 360	Sep-17-03
5688494 1			207,500.00	206,074.36	Aug-09-04	8.525%	CO - 61.03%	Paid Off - 360	Aug-11-03
5843362 1			108,750.00	108,020.59	Nov-09-04	9.500%	IL - 75.00%	Paid Off - 360	Sep-15-03
5709290 1			277,600.00	274,452.89	Aug-02-04	6.225%	CA - 80.00%	Paid Off - 360	Aug-11-03
5848866 1			113,360.00	112,154.97	Nov-30-04	7.375%	CO - 80.00%	Paid Off - 360	Sep-16-03
5710116 1			229,500.00	227,538.16	Aug-02-04	7.425%	CA - 85.00%	Paid Off - 360	Aug-19-03
5873856 1			137,000.00	135,730.90	Nov-16-04	7.475%	OR - 60.89%	Paid Off - 360	Oct-06-03
5759238 1			240,000.00	237,292.50	Aug-12-04	5.975%	CA - 80.00%	Paid Off - 360	Aug-19-03
5892849 1			79,000.00	76,511.45	Nov-01-04	9.650%	TX - 79.80%	Paid Off - 180	Oct-24-03
5784954 1			226,100.00	224,313.40	Aug-27-04	8.575%	MI - 85.00%	Paid Off - 360	Sep-15-03
5939509 1			142,500.00	141,153.43	Nov-02-04	7.850%	CA - 75.00%	Paid Off - 360	Oct-31-03
5869284 1			40,000.00	39,789.42	Aug-24-04	9.300%	NM - 80.00%	Paid Off - 360	Oct-16-03
6001937 1			107,100.00	106,449.61	Nov-30-04	9.575%	PA - 85.00%	Paid Off - 360	Oct-29-03
5885256 1			195,000.00	194,269.90	Aug-12-04	10.450%	CA - 75.00%	Paid Off - 360	Oct-30-03
6004972 1			114,400.00	113,756.59	Nov-18-04	10.275%	FL - 65.00%	Paid Off - 360	Oct-31-03
5901533 1			463,500.00	460,153.29	Aug-24-04	6.900%	CA - 90.00%	Paid Off - 360	Nov-25-03
6015143 1			101,700.00	101,087.80	Nov-01-04	9.175%	NC - 90.00%	Paid Off - 360	Nov-12-03
5958699 1			140,250.00	139,772.81	Aug-23-04	10.325%	NJ - 85.00%	Paid Off - 360	Nov-26-03
6037113 1			151,300.00	150,474.15	Oct-29-04	9.650%	UT - 85.00%	Paid Off - 360	Nov-24-03
5991831 1			158,900.00	158,267.09	Aug-19-04	9.575%	IL - 70.00%	Paid Off - 360	Nov-12-03
6075345 1			135,150.00	134,297.18	Nov-30-04	9.125%	WA - 85.00%	Paid Off - 360	Nov-26-03
6001887 1			168,000.00	167,067.56	Aug-13-04	7.950%	OH - 80.00%	Paid Off - 360	Nov-14-03
6108997 1			135,600.00	134,539.13	Nov-02-04	7.375%	CA - 80.00%	Paid Off - 360	Dec-11-03
6045785 1			225,000.00	224,006.12	Aug-13-04	9.125%	MN - 90.00%	Paid Off - 360	Nov-24-03
6138077 1			245,000.00	242,596.31	Nov-30-04	6.375%	CA - 66.22%	Paid Off - 360	Jan-06-04
6047518 1			34,200.00	34,133.53	Aug-05-04	11.550%	MI - 90.00%	Paid Off - 360	Jan-16-04
6139661 1			162,900.00	161,668.55	Nov-22-04	7.550%	WA - 90.00%	Paid Off - 360	Jan-02-04
6149116 1			103,200.00	102,697.33	Aug-18-04	7.125%	AL - 80.00%	Paid Off - 360	Jan-07-04
6144182 1			124,000.00	121,438.89	Nov-23-04	6.975%	WA - 80.00%	Paid Off - 360	Jan-06-04
6165005 1			90,000.00	89,448.33	Aug-02-04	6.750%	CA - 69.23%	Paid Off - 360	Jan-08-04
6151575 1			148,000.00	144,849.62	Nov-24-04	6.500%	MD - 80.00%	Paid Off - 240	Jan-07-04
6177083 1			166,500.00	165,818.42	Aug-04-04	8.000%	OH - 90.00%	Paid Off - 360	Jan-16-04
6153985 1			182,400.00	180,672.11	Nov-10-04	6.900%	CA - 80.00%	Paid Off - 360	Dec-05-03
6177513 1			255,000.00	253,650.15	Aug-23-04	7.500%	CA - 83.61%	Paid Off - 360	Jan-05-04
6155451 1			299,200.00	296,857.34	Nov-23-04	6.825%	CA - 77.51%	Paid Off - 360	Jan-27-04
6178313 1			87,500.00	86,882.11	Aug-06-04	6.250%	CT - 70.00%	Paid Off - 360	Dec-26-03
6162903 1			188,500.00	186,992.12	Nov-01-04	10.200%	NJ - 65.00%	Paid Off - 360	Jan-15-04
6186159 1			191,250.00	190,446.17	Aug-24-04	7.875%	NV - 85.00%	Paid Off - 360	Jan-21-04
6163471 1			119,200.00	118,222.96	Nov-15-04	6.575%	CA - 80.00%	Paid Off - 360	Feb-03-04
6188890 1			65,000.00	64,844.24	Aug-26-04	9.700%	MN - 54.35%	Paid Off - 360	Feb-05-04
6167365 1			296,900.00	294,431.37	Nov-02-04	6.500%	CA - 90.00%	Paid Off - 360	Jan-15-04
6189393 1			168,000.00	166,724.91	Aug-25-04	5.625%	WA - 80.00%	Paid Off - 360	Jan-13-04
6169775 1			87,000.00	86,545.06	Nov-10-04	8.400%	MI - 79.09%	Paid Off - 360	Feb-17-04
6189989 1			267,357.00	265,785.15	Aug-19-04	6.975%	CA - 80.00%	Paid Off - 360	Jan-06-04
6174817 1			116,000.00	115,101.37	Nov-22-04	7.425%	CA - 80.00%	Paid Off - 360	Jan-09-04
6202352 1			136,000.00	135,162.31	Aug-30-04	6.725%	WA - 80.00%	Paid Off - 360	Jan-08-04
6177216 1			203,492.00	201,305.13	Nov-03-04	5.900%	CA - 80.00%	Paid Off - 360	Dec-12-03
6203954 1			297,500.00	295,933.81	Aug-30-04	6.725%	CA - 85.00%	Paid Off - 360	Jan-23-04
6181481 1			125,600.00	124,530.41	Nov-19-04	6.375%	CA - 80.00%	Paid Off - 360	Jan-09-04
6206167 1			278,000.00	276,278.48	Aug-17-04	5.875%	CA - 80.00%	Paid Off - 360	Jan-09-04
6182596 1			190,000.00	188,842.11	Nov-03-04	7.600%	NY - 74.51%	Paid Off - 360	Feb-04-04
6206294 1			156,094.00	155,076.23	Aug-06-04	5.600%	CA - 80.00%	Paid Off - 360	Jan-30-04
6185730 1			215,000.00	212,988.07	Nov-01-04	5.875%	WA - 76.79%	Paid Off - 360	Feb-06-04
6206472 1			224,250.00	223,527.71	Aug-18-04	9.175%	NJ - 65.00%	Paid Off - 360	Feb-02-04
6186860 1			130,500.00	129,478.99	Nov-23-04	7.375%	CA - 90.00%	Paid Off - 360	Jan-12-04
6206676 1			164,000.00	163,139.11	Aug-13-04	6.750%	CA - 80.00%	Paid Off - 360	Jan-30-04
6187165 1			135,000.00	134,340.15	Nov-02-04	9.175%	MA - 56.72%	Paid Off - 360	Jan-12-04
6206718 1			295,200.00	293,428.09	Aug-19-04	6.900%	CA - 80.00%	Paid Off - 360	Dec-17-03
6189369 1			135,000.00	133,923.17	Nov-02-04	7.650%	CA - 90.00%	Paid Off - 360	Jan-30-04
6207214 1			287,000.00	285,656.19	Aug-25-04	7.325%	CA - 73.31%	Paid Off - 360	Jan-15-04
6191746 1			160,000.00	158,474.90	Nov-10-04	6.350%	CA - 80.00%	Paid Off - 360	Jan-07-04
					Page 19 of 27				© COPYRIGHT 2004 Deutsche Bank
					Page 19 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report for December 27, 2004 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
6207551 1			155,200.00	154,367.32	Aug-31-04	6.650%	CA - 80.00%	Paid Off - 360	Jan-09-04
6192652 1			312,000.00	308,983.50	Nov-05-04	6.275%	CA - 80.00%	Paid Off - 360	Jan-02-04
6208059 1			160,000.00	159,497.82	Aug-10-04	9.300%	NJ - 80.00%	Paid Off - 360	Jan-14-04
6193452 1			110,000.00	109,379.09	Nov-03-04	8.475%	CA - 80.88%	Paid Off - 360	Jan-30-04
6208627 1			164,050.00	163,190.12	Aug-02-04	7.550%	CA - 85.00%	Paid Off - 360	Jan-13-04
6197230 1			187,525.00	186,711.51	Nov-03-04	9.750%	IL - 65.00%	Paid Off - 360	Jan-14-04
6208635 1			237,000.00	235,609.34	Aug-06-04	6.975%	CA - 40.51%	Paid Off - 360	Jan-05-04
6199376 1			168,800.00	167,048.83	Nov-05-04	5.900%	CA - 80.00%	Paid Off - 360	Jan-07-04
6208678 1			250,000.00	248,896.91	Aug-11-04	7.625%	MD - 84.75%	Paid Off - 360	Jan-29-04
6205678 1			139,000.00	137,969.65	Nov-01-04	7.650%	CA - 86.34%	Paid Off - 360	Jan-05-04
6208856 1			234,000.00	232,773.77	Aug-04-04	7.125%	MD - 90.00%	Paid Off - 360	Jan-28-04
6206080 1			85,000.00	84,560.40	Nov-01-04	8.900%	MA - 32.08%	Paid Off - 360	Jan-22-04
6209223 1			48,000.00	47,823.18	Aug-04-04	7.600%	CA - 80.00%	Paid Off - 360	Mar-05-04
6206144 1			225,150.00	223,014.02	Nov-26-04	6.375%	CO - 95.00%	Paid Off - 360	Dec-31-03
6209438 1			112,000.00	111,369.23	Aug-10-04	6.375%	CO - 80.00%	Paid Off - 360	Jan-09-04
6206401 1			125,440.00	124,209.53	Nov-24-04	6.200%	CA - 80.00%	Paid Off - 360	Jan-09-04
6209554 1			212,250.00	211,313.44	Aug-19-04	7.625%	CA - 75.00%	Paid Off - 360	Jan-20-04
6206471 1			163,926.00	162,550.22	Nov-23-04	6.500%	CA - 80.00%	Paid Off - 360	Jan-16-04
6209566 1			108,750.00	108,347.67	Aug-18-04	8.500%	CO - 75.00%	Paid Off - 360	Jan-09-04
6207058 1			96,320.00	95,615.67	Nov-29-04	8.000%	MI - 80.27%	Paid Off - 360	Jan-09-04
6209762 1			75,600.00	75,264.73	Aug-02-04	7.600%	FL - 75.77%	Paid Off - 360	Jan-20-04
6207062 1			299,700.00	297,837.44	Nov-16-04	7.990%	GA - 90.00%	Paid Off - 360	Jan-20-04
6210192 1			131,200.00	130,280.61	Aug-04-04	5.525%	UT - 80.00%	Paid Off - 360	Jan-20-04
6207080 1			116,080.00	115,091.54	Nov-08-04	6.375%	GA - 80.00%	Paid Off - 360	Jan-08-04
6210281 1			175,000.00	174,397.23	Aug-10-04	8.850%	CA - 63.64%	Paid Off - 360	Jan-22-04
6207304 1			305,000.00	301,651.40	Nov-12-04	6.250%	CA - 80.26%	Paid Off - 360	Jan-20-04
6210335 1			130,500.00	129,426.43	Aug-18-04	7.725%	FL - 63.66%	Paid Off - 360	Jan-12-04
6207445 1			36,000.00	35,810.18	Nov-23-04	8.850%	OK - 80.00%	Paid Off - 360	Jan-22-04
6210825 1			80,000.00	79,555.90	Aug-17-04	6.450%	FL - 80.00%	Paid Off - 360	Jan-26-04
6207665 1			279,000.00	276,339.99	Nov-15-04	5.775%	CA - 90.00%	Paid Off - 360	Jan-13-04
6211050 1			171,000.00	169,955.94	Aug-19-04	5.950%	CO - 95.00%	Paid Off - 360	Jan-20-04
6207787 1			248,000.00	245,334.32	Nov-18-04	5.125%	CA - 80.00%	Paid Off - 360	Jan-26-04
6211823 1			328,000.00	325,978.35	Aug-18-04	5.900%	TX - 80.00%	Paid Off - 360	Jan-26-04
6207848 1			225,000.00	223,341.60	Nov-24-04	7.125%	NJ - 86.54%	Paid Off - 360	Jan-09-04
6211906 1			220,000.00	219,004.36	Aug-04-04	6.550%	CA - 80.00%	Paid Off - 360	Feb-19-04
6208068 1			193,600.00	192,020.73	Nov-16-04	6.600%	IL - 80.00%	Paid Off - 360	Jan-21-04
6212118 1			120,000.00	119,297.91	Aug-04-04	6.175%	CA - 80.00%	Paid Off - 360	Jan-22-04
6208089 1			136,500.00	135,654.96	Nov-01-04	8.400%	CA - 75.00%	Paid Off - 360	Jan-20-04
6212237 1			251,750.00	250,216.52	Aug-25-04	6.150%	FL - 95.00%	Paid Off - 360	Jan-21-04
6208097 1			296,000.00	294,565.87	Nov-04-04	9.500%	CA - 80.00%	Paid Off - 360	Jan-23-04
6212326 1			136,000.00	135,494.23	Aug-02-04	8.475%	IL - 80.00%	Paid Off - 360	Jan-21-04
6208264 1			75,200.00	74,775.51	Nov-29-04	8.500%	OH - 80.00%	Paid Off - 360	Jan-05-04
6212354 1			132,800.00	131,977.64	Aug-12-04	5.875%	UT - 80.00%	Paid Off - 360	Jan-22-04
6208335 1			325,600.00	322,866.79	Nov-04-04	6.450%	CA - 80.00%	Paid Off - 360	Jan-16-04
6212678 1			140,250.00	139,816.91	Aug-30-04	8.475%	IL - 75.00%	Paid Off - 360	Feb-11-04
6208393 1			148,000.00	146,588.95	Nov-03-04	5.775%	CA - 80.00%	Paid Off - 360	Jan-26-04
6212873 1			249,600.00	248,017.56	Aug-25-04	5.750%	CA - 80.00%	Paid Off - 360	Jan-28-04
6208473 1			192,000.00	191,064.00	Nov-15-04	9.650%	NJ - 80.00%	Paid Off - 360	Jan-15-04
6213007 1			324,000.00	321,596.27	Aug-12-04	4.900%	CA - 80.00%	Paid Off - 360	Feb-05-04
6208726 1			236,000.00	233,434.13	Nov-30-04	5.470%	CA - 80.00%	Paid Off - 360	Jan-29-04
6213271 1			292,000.00	290,087.14	Aug-31-04	5.575%	CA - 80.00%	Paid Off - 360	Feb-05-04
6209008 1			64,000.00	63,500.77	Nov-10-04	6.850%	CA - 80.00%	Paid Off - 360	Jan-22-04
6213325 1			328,000.00	326,152.81	Aug-27-04	6.375%	CA - 82.00%	Paid Off - 360	Jan-29-04
6209264 1			179,600.00	178,134.90	Nov-22-04	6.600%	CA - 80.00%	Paid Off - 360	Jan-14-04
6213705 1			129,600.00	128,847.55	Aug-23-04	6.575%	CA - 80.00%	Paid Off - 360	Jan-29-04
6209269 1			126,560.00	125,279.35	Nov-16-04	6.175%	GA - 80.00%	Paid Off - 360	Jan-09-04
6214025 1			149,892.00	148,954.34	Aug-04-04	10.375%	CA - 64.61%	Paid Off - 360	Feb-11-04
6209308 1			252,000.00	249,711.07	Nov-01-04	6.250%	CA - 80.00%	Paid Off - 360	Jan-12-04
6214100 1			382,500.00	380,681.70	Aug-11-04	7.250%	CA - 85.00%	Paid Off - 360	Jan-28-04
6209404 1			160,000.00	158,678.11	Nov-01-04	5.900%	CA - 80.00%	Paid Off - 360	Feb-13-04
6214407 1			228,750.00	227,833.69	Aug-10-04	8.125%	OR - 75.00%	Paid Off - 360	Jan-30-04
6209439 1			174,000.00	172,551.81	Nov-12-04	6.500%	CA - 80.00%	Paid Off - 360	Jan-16-04
6214466 1			76,680.00	76,266.74	Aug-02-04	6.000%	CA - 80.00%	Paid Off - 360	Feb-25-04
6209551 1			135,600.00	134,415.25	Nov-15-04	6.475%	CA - 80.00%	Paid Off - 360	Jan-23-04
6214693 1			276,000.00	274,605.79	Aug-09-04	5.975%	CA - 80.00%	Paid Off - 360	Feb-09-04
6209560 1			142,320.00	140,650.33	Nov-15-04	6.375%	CA - 80.00%	Paid Off - 360	Jan-21-04
6214926 1			261,000.00	259,639.15	Aug-11-04	6.775%	OR - 90.00%	Paid Off - 360	Feb-03-04
6209604 1			84,000.00	83,463.11	Nov-17-04	7.850%	OH - 80.00%	Paid Off - 360	Jan-14-04
6215007 1			140,800.00	140,054.38	Aug-31-04	5.725%	CA - 80.00%	Paid Off - 360	Feb-24-04
6209916 1			126,900.00	125,844.82	Nov-26-04	6.500%	IL - 90.00%	Paid Off - 360	Jan-13-04
6215182 1			154,400.00	153,665.74	Aug-24-04	6.900%	GA - 80.00%	Paid Off - 360	Mar-01-04
6210044 1			119,000.00	118,061.31	Nov-03-04	6.775%	CA - 79.87%	Paid Off - 360	Jan-28-04
6215249 1			116,450.00	116,104.78	Aug-03-04	8.675%	AL - 85.00%	Paid Off - 360	Feb-17-04
6210143 1			72,000.00	71,133.80	Nov-02-04	4.500%	CO - 80.00%	Paid Off - 360	Jan-30-04
6215609 1			220,800.00	219,596.34	Aug-13-04	6.375%	CA - 80.00%	Paid Off - 360	Feb-13-04
6210196 1			204,000.00	202,376.14	Nov-09-04	6.750%	CA - 80.00%	Paid Off - 360	Feb-03-04
6215644 1			93,500.00	93,205.33	Aug-13-04	8.375%	AR - 79.24%	Paid Off - 360	Feb-27-04
6210296 1			230,000.00	227,994.48	Nov-19-04	6.250%	GA - 70.77%	Paid Off - 360	Jan-15-04
6215701 1			160,200.00	159,627.44	Aug-10-04	6.900%	MA - 90.00%	Paid Off - 360	Mar-10-04
6210331 1			252,000.00	251,059.20	Nov-04-04	9.225%	NJ - 80.00%	Paid Off - 360	Mar-10-04
6215745 1			123,750.00	123,111.03	Aug-02-04	6.825%	FL - 75.00%	Paid Off - 360	Feb-09-04
6210457 1			228,000.00	225,937.01	Nov-08-04	6.525%	CA - 80.00%	Paid Off - 360	Jan-22-04
6216089 1			216,000.00	214,747.66	Aug-03-04	6.225%	CA - 80.00%	Paid Off - 360	Feb-04-04
6210673 1			168,000.00	166,628.58	Nov-04-04	6.990%	CA - 64.12%	Paid Off - 360	Jan-16-04
6216210 1			175,500.00	174,878.29	Aug-19-04	7.800%	IL - 90.00%	Paid Off - 360	Feb-09-04
6210728 1			219,200.00	216,798.26	Nov-19-04	5.075%	CA - 80.00%	Paid Off - 360	Jan-30-04
6216260 1			176,000.00	175,072.95	Aug-05-04	7.525%	FL - 80.00%	Paid Off - 360	Jan-30-04
6210831 1			148,500.00	147,467.82	Nov-26-04	7.425%	LA - 90.00%	Paid Off - 360	Jan-20-04
6216650 1			228,000.00	226,820.67	Aug-12-04	6.325%	CA - 80.00%	Paid Off - 360	Feb-26-04
6210861 1			123,500.00	122,746.80	Nov-17-04	7.475%	OK - 65.00%	Paid Off - 360	Feb-25-04
6216883 1			280,000.00	278,417.12	Aug-25-04	5.375%	CA - 80.00%	Paid Off - 360	Feb-27-04
6211046 1			197,000.00	195,361.96	Nov-18-04	6.500%	NJ - 63.55%	Paid Off - 360	Jan-23-04
6217078 1			239,700.00	238,921.21	Aug-02-04	8.225%	MA - 85.00%	Paid Off - 360	Feb-17-04
6211248 1			148,000.00	146,508.13	Nov-09-04	5.475%	CA - 80.00%	Paid Off - 360	Jan-28-04
6217605 1			243,000.00	241,889.63	Aug-27-04	6.500%	CA - 90.00%	Paid Off - 360	Feb-10-04
6211492 1			299,200.00	297,113.25	Nov-19-04	6.075%	CA - 80.00%	Paid Off - 360	Mar-09-04
6217929 1			164,000.00	163,671.90	Aug-26-04	10.550%	MD - 80.00%	Paid Off - 360	Feb-27-04
6211743 1			96,000.00	95,241.64	Nov-30-04	7.050%	CA - 80.00%	Paid Off - 360	Jan-28-04
6218154 1			294,500.00	292,897.49	Aug-10-04	6.925%	CA - 95.00%	Paid Off - 360	Feb-17-04
6211834 1			279,000.00	277,433.24	Nov-16-04	8.625%	NE - 90.00%	Paid Off - 360	Jan-23-04
6218209 1			84,000.00	83,696.69	Aug-02-04	7.700%	ID - 80.00%	Paid Off - 360	Feb-20-04
6212125 1			160,000.00	158,733.98	Nov-15-04	6.150%	CA - 74.42%	Paid Off - 360	Feb-18-04
6218355 1			200,000.00	199,041.20	Aug-20-04	6.250%	CA - 72.73%	Paid Off - 360	Feb-25-04
6212143 1			108,000.00	107,455.61	Nov-24-04	9.025%	NC - 80.00%	Paid Off - 360	Jan-21-04
					Page 20 of 27				© COPYRIGHT 2004 Deutsche Bank
					Page 20 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report for December 27, 2004 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
6218814 1			153,000.00	151,998.64	Aug-09-04	4.575%	CA - 82.70%	Paid Off - 360	Mar-04-04
6212604 1			244,000.00	241,902.37	Nov-18-04	6.325%	CA - 80.00%	Paid Off - 360	Jan-27-04
6218893 1			102,600.00	102,273.34	Aug-10-04	8.325%	IN - 95.00%	Paid Off - 360	Mar-01-04
6212637 1			149,600.00	148,529.14	Nov-17-04	7.275%	AK - 80.00%	Paid Off - 360	Jan-22-04
6219019 1			224,000.00	222,884.48	Aug-31-04	6.050%	CA - 80.00%	Paid Off - 360	Feb-20-04
6212813 1			400,000.00	397,135.36	Nov-24-04	6.650%	NY - 76.78%	Paid Off - 360	Feb-11-04
6219382 1			112,000.00	111,450.10	Aug-04-04	6.125%	CA - 80.00%	Paid Off - 360	Feb-23-04
6212852 1			199,520.00	197,972.43	Nov-26-04	6.500%	CA - 80.00%	Paid Off - 360	Feb-27-04
6220035 1			286,000.00	284,471.21	Aug-04-04	5.675%	MI - 78.36%	Paid Off - 360	Mar-01-04
6213011 1			185,000.00	183,832.22	Nov-24-04	7.300%	CA - 88.10%	Paid Off - 360	Feb-12-04
6220785 1			292,500.00	291,317.63	Aug-06-04	7.075%	CA - 89.72%	Paid Off - 360	Feb-24-04
6213091 1			207,630.00	206,031.28	Nov-17-04	6.900%	MO - 90.00%	Paid Off - 360	Jan-27-04
6220810 1			224,000.00	222,951.58	Aug-26-04	6.375%	CA - 80.00%	Paid Off - 360	Feb-19-04
6213150 1			126,000.00	125,364.32	Nov-10-04	8.425%	MI - 90.00%	Paid Off - 360	Feb-09-04
6221023 1			160,000.00	159,210.73	Aug-18-04	6.100%	VA - 77.30%	Paid Off - 360	Feb-25-04
6213402 1			247,500.00	245,862.37	Nov-01-04	7.675%	AK - 90.00%	Paid Off - 360	Feb-04-04
6221040 1			114,400.00	113,848.91	Aug-16-04	6.225%	CA - 80.00%	Paid Off - 360	Mar-08-04
6213433 1			288,000.00	285,698.56	Nov-01-04	6.075%	CA - 80.00%	Paid Off - 360	Feb-09-04
6221101 1			196,000.00	195,505.11	Aug-16-04	9.450%	CA - 80.00%	Paid Off - 360	Mar-03-04
6213436 1			144,000.00	142,758.58	Nov-30-04	6.310%	CA - 80.00%	Paid Off - 360	Jan-30-04
6221131 1			273,750.00	272,340.79	Aug-13-04	5.875%	CA - 75.00%	Paid Off - 360	Feb-17-04
6213441 1			67,500.00	67,073.81	Nov-19-04	7.300%	OH - 90.00%	Paid Off - 360	Feb-06-04
6221133 1			105,000.00	104,624.99	Aug-23-04	7.755%	CA - 31.34%	Paid Off - 360	Feb-20-04
6213507 1			215,000.00	214,161.24	Nov-29-04	9.675%	NJ - 57.33%	Paid Off - 360	Feb-13-04
6221407 1			280,000.00	279,004.01	Aug-09-04	7.775%	NJ - 80.00%	Paid Off - 360	Feb-25-04
6213542 1			129,200.00	128,130.85	Nov-10-04	6.525%	NM - 95.00%	Paid Off - 360	Feb-02-04
6221540 1			195,000.00	194,311.50	Aug-05-04	7.825%	CA - 65.00%	Paid Off - 360	Feb-26-04
6213617 1			239,000.00	236,772.98	Nov-23-04	5.250%	CA - 78.11%	Paid Off - 360	Feb-12-04
6221584 1			148,000.00	147,375.02	Aug-06-04	6.215%	CA - 80.00%	Paid Off - 360	Mar-04-04
6213671 1			188,792.00	187,017.07	Nov-18-04	5.850%	CA - 80.00%	Paid Off - 360	Jan-21-04
6222063 1			200,000.00	199,013.40	Aug-13-04	6.100%	CA - 56.34%	Paid Off - 360	Feb-27-04
6213706 1			144,000.00	142,593.01	Nov-02-04	6.080%	CA - 79.12%	Paid Off - 360	Jan-30-04
6222502 1			324,000.00	322,636.65	Aug-02-04	6.925%	CA - 90.00%	Paid Off - 360	Feb-26-04
6213715 1			296,000.00	292,999.72	Nov-10-04	5.625%	CA - 80.00%	Paid Off - 360	Feb-03-04
6222754 1			145,600.00	144,828.99	Aug-26-04	5.725%	NV - 80.00%	Paid Off - 360	Feb-27-04
6213898 1			185,400.00	184,066.38	Nov-01-04	7.250%	CA - 90.00%	Paid Off - 360	Feb-05-04
6222803 1			240,000.00	238,898.07	Aug-16-04	6.475%	IL - 80.00%	Paid Off - 360	Feb-24-04
6213946 1			100,000.00	99,305.87	Nov-17-04	6.100%	CO - 80.00%	Paid Off - 360	Mar-15-04
6222843 1			247,500.00	246,359.25	Aug-11-04	6.475%	GA - 75.00%	Paid Off - 360	Feb-27-04
6213974 1			267,950.00	265,050.05	Nov-02-04	5.550%	CA - 79.99%	Paid Off - 360	Jan-30-04
6223041 1			136,000.00	135,419.28	Aug-31-04	6.850%	CA - 85.00%	Paid Off - 360	Feb-26-04
6214186 1			117,000.00	116,015.21	Nov-12-04	6.975%	WI - 69.77%	Paid Off - 360	Jan-26-04
6223533 1			266,400.00	265,336.25	Aug-26-04	6.025%	UT - 80.00%	Paid Off - 360	Mar-12-04
6214225 1			139,000.00	138,300.88	Nov-04-04	9.075%	CT - 78.98%	Paid Off - 360	Feb-10-04
6223565 1			226,800.00	225,773.61	Aug-23-04	6.550%	CA - 90.00%	Paid Off - 360	Mar-02-04
6214321 1			222,000.00	219,836.54	Nov-29-04	5.750%	CA - 51.03%	Paid Off - 360	Feb-02-04
6224328 1			250,000.00	248,778.38	Aug-25-04	6.150%	CA - 87.72%	Paid Off - 360	Mar-08-04
6214345 1			211,200.00	210,313.87	Nov-30-04	9.325%	MA - 80.00%	Paid Off - 360	Feb-26-04
6224648 1			84,000.00	83,757.32	Aug-23-04	8.800%	FL - 80.00%	Paid Off - 360	Feb-27-04
6214356 1			116,000.00	115,136.60	Nov-03-04	7.075%	OH - 80.00%	Paid Off - 360	Jan-30-04
6225380 1			148,800.00	148,469.47	Aug-31-04	8.975%	OH - 80.00%	Paid Off - 360	Mar-10-04
6214421 1			256,000.00	253,757.13	Nov-30-04	6.225%	CA - 80.00%	Paid Off - 360	Feb-05-04
6226775 1			180,000.00	179,362.56	Aug-04-04	6.650%	CA - 62.07%	Paid Off - 360	Mar-12-04
6214448 1			97,750.00	97,228.06	Nov-12-04	8.200%	OH - 85.00%	Paid Off - 360	Feb-02-04
6226861 1			156,000.00	155,336.45	Aug-04-04	5.700%	CA - 80.00%	Paid Off - 360	Mar-12-04
6214803 1			60,000.00	59,463.41	Nov-01-04	6.250%	CO - 74.07%	Paid Off - 360	Feb-04-04
6227897 1			165,000.00	164,520.15	Aug-24-04	7.650%	IL - 83.33%	Paid Off - 360	Mar-12-04
6215039 1			293,000.00	290,902.70	Nov-23-04	7.275%	NM - 84.93%	Paid Off - 360	Jan-30-04
6228607 1			184,000.00	183,296.17	Aug-12-04	6.250%	CA - 80.00%	Paid Off - 360	Mar-08-04
6215143 1			150,000.00	148,563.19	Nov-04-04	5.750%	FL - 68.18%	Paid Off - 360	Feb-03-04
6228869 1			121,500.00	121,279.72	Aug-30-04	9.950%	MN - 75.00%	Paid Off - 360	Mar-19-04
6215362 1			84,500.00	83,939.92	Nov-10-04	7.050%	OR - 65.00%	Paid Off - 360	Feb-19-04
5579438 2			360,000.00	355,503.32	Aug-02-04	6.350%	CA - 80.00%	Paid Off - 360	Jul-02-03
6215374 1			252,000.00	250,009.37	Nov-05-04	6.175%	CO - 80.00%	Paid Off - 360	Feb-10-04
5719695 2			408,000.00	403,019.59	Aug-16-04	5.550%	CA - 80.00%	Paid Off - 360	Aug-15-03
6215388 1			233,600.00	231,089.14	Nov-18-04	5.125%	CA - 80.00%	Paid Off - 360	Feb-04-04
5778667 2			400,000.00	396,567.91	Aug-05-04	6.900%	CA - 88.89%	Paid Off - 360	Sep-29-03
6215398 1			170,050.00	168,789.21	Nov-02-04	6.700%	CA - 95.00%	Paid Off - 360	Feb-09-04
5807193 2			504,000.00	500,783.27	Aug-20-04	8.400%	CA - 80.00%	Paid Off - 360	Oct-07-03
6215515 1			86,400.00	85,781.21	Nov-04-04	6.650%	OH - 90.00%	Paid Off - 360	Feb-17-04
5944533 2			400,000.00	396,512.14	Aug-11-04	6.250%	CA - 80.00%	Paid Off - 360	Oct-22-03
6215717 1			250,000.00	247,836.54	Nov-16-04	5.650%	CA - 39.37%	Paid Off - 360	Feb-26-04
6076038 2			440,000.00	437,003.19	Aug-25-04	6.200%	CA - 85.44%	Paid Off - 360	Jan-07-04
6215856 1			182,800.00	181,523.11	Nov-05-04	7.400%	NC - 80.00%	Paid Off - 360	Jan-30-04
6142301 2			384,000.00	381,587.92	Aug-10-04	6.650%	CA - 80.00%	Paid Off - 360	Dec-16-03
6215860 1			109,412.00	108,819.01	Nov-17-04	8.675%	TX - 80.00%	Paid Off - 360	Jan-30-04
6166250 2			499,990.00	496,282.89	Aug-20-04	5.750%	CA - 62.50%	Paid Off - 360	Jan-07-04
6215956 1			262,500.00	260,317.40	Nov-01-04	6.500%	CA - 89.90%	Paid Off - 360	Feb-04-04
6169932 2			403,750.00	402,162.86	Aug-30-04	8.975%	NJ - 85.00%	Paid Off - 360	Dec-12-03
6216097 1			206,250.00	205,453.71	Nov-01-04	9.725%	CA - 75.00%	Paid Off - 360	Feb-27-04
6172696 2			408,000.00	405,273.48	Aug-26-04	6.300%	CA - 80.00%	Paid Off - 360	Jan-05-04
6216117 1			267,750.00	266,014.18	Nov-16-04	7.575%	CA - 85.00%	Paid Off - 360	Feb-11-04
6177919 2			539,920.00	535,527.51	Aug-27-04	5.250%	CA - 80.00%	Paid Off - 360	Jan-07-04
6216193 1			34,320.00	34,181.08	Nov-08-04	9.500%	FL - 80.00%	Paid Off - 360	Feb-11-04
6197578 2			372,000.00	369,741.12	Aug-04-04	6.050%	CA - 80.00%	Paid Off - 360	Jan-13-04
6216509 1			240,000.00	238,298.39	Nov-26-04	6.725%	CA - 75.00%	Paid Off - 360	Feb-09-04
6203624 2			499,999.00	496,186.51	Aug-25-04	5.600%	CA - 79.37%	Paid Off - 360	Jan-05-04
6216703 1			161,500.00	160,603.64	Nov-01-04	7.950%	WV - 95.00%	Paid Off - 360	Feb-04-04
6207820 2			396,000.00	394,042.99	Aug-02-04	7.050%	NJ - 90.00%	Paid Off - 360	Jan-23-04
6216811 1			216,000.00	214,602.78	Nov-03-04	7.175%	CA - 90.00%	Paid Off - 360	Feb-11-04
6207893 2			702,000.00	698,547.67	Aug-26-04	7.075%	MN - 90.00%	Paid Off - 360	Jan-09-04
6216818 1			80,750.00	80,297.28	Nov-09-04	7.900%	GA - 85.00%	Paid Off - 360	Feb-09-04
6208209 2			499,999.00	497,170.72	Aug-09-04	6.350%	FL - 68.49%	Paid Off - 360	Jan-13-04
6216868 1			176,000.00	174,433.91	Nov-15-04	5.500%	CA - 80.00%	Paid Off - 360	Feb-26-04
6210021 2			535,500.00	532,040.78	Aug-04-04	5.650%	CA - 85.00%	Paid Off - 360	Jan-27-04
6216898 1			202,500.00	200,993.06	Nov-15-04	6.450%	CA - 90.00%	Paid Off - 360	Feb-10-04
6210423 2			499,999.00	497,623.05	Aug-11-04	7.250%	IL - 86.96%	Paid Off - 360	Jan-16-04
6217116 1			288,000.00	285,773.58	Nov-12-04	6.250%	CA - 80.00%	Paid Off - 360	Feb-11-04
6213099 2			470,000.00	467,061.92	Aug-24-04	5.825%	CO - 70.68%	Paid Off - 360	Jan-23-04
6217138 1			207,000.00	205,538.80	Nov-29-04	6.725%	CT - 90.00%	Paid Off - 360	Feb-17-04
6214338 2			612,500.00	608,393.12	Aug-27-04	5.450%	CA - 70.00%	Paid Off - 360	Feb-04-04
6217223 1			152,000.00	150,802.44	Nov-24-04	6.150%	CA - 80.00%	Paid Off - 360	Feb-20-04
6216877 2			480,250.00	477,290.97	Aug-02-04	6.375%	CA - 85.00%	Paid Off - 360	Feb-13-04
6217430 1			301,500.00	299,067.91	Nov-24-04	6.025%	CA - 90.00%	Paid Off - 360	Feb-23-04
					Page 21 of 27				© COPYRIGHT 2004 Deutsche Bank
					Page 21 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report for December 27, 2004 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
6211656 1			56,800.00	56,573.50	Aug-31-04	7.200%	GA - 80.00%	Repur/Subs - 360	Feb-10-04
6217669 1			150,000.00	149,043.80	Nov-04-04	7.250%	CA - 65.22%	Paid Off - 360	Feb-24-04
6218305 1			44,400.00	44,299.07	Aug-31-04	9.950%	TX - 80.00%	Repur/Subs - 360	Feb-11-04
6217686 1			274,000.00	271,524.26	Nov-01-04	5.990%	CA - 80.00%	Paid Off - 360	Feb-27-04
6218536 1			144,000.00	143,272.59	Aug-31-04	5.975%	WA - 80.00%	Repur/Subs - 360	Feb-20-04
6217689 1			80,000.00	79,504.80	Nov-10-04	7.400%	VA - 80.00%	Paid Off - 360	Feb-11-04
6220040 1			199,200.00	198,382.04	Aug-31-04	7.050%	IL - 80.00%	Repur/Subs - 360	Feb-13-04
6217882 1			98,400.00	97,829.13	Nov-29-04	8.149%	NV - 80.00%	Paid Off - 360	Feb-19-04
6223886 1			37,100.00	37,027.66	Aug-31-04	9.600%	KY - 70.00%	Repur/Subs - 360	Mar-09-04
6217893 1			184,500.00	183,202.94	Nov-10-04	6.750%	CO - 90.00%	Paid Off - 360	Feb-18-04
6225049 1			199,750.00	199,219.30	Aug-31-04	8.100%	GA - 85.00%	Repur/Subs - 360	Mar-09-04
6218011 1			124,000.00	123,068.37	Nov-22-04	6.400%	CA - 80.00%	Paid Off - 360	Feb-20-04
6212821 2			367,200.00	365,405.75	Aug-31-04	6.150%	TX - 80.00%	Repur/Subs - 360	Feb-27-04
6218172 1			251,200.00	249,526.70	Nov-22-04	7.025%	CA - 80.00%	Paid Off - 360	Feb-18-04
					Page 22 of 27				© COPYRIGHT 2004 Deutsche Bank
6218426 1			145,000.00	143,936.30	Nov-30-04	6.525%	CA - 50.88%	Paid Off - 360	Feb-19-04
6218651 1			130,000.00	129,363.84	Nov-24-04	8.575%	AK - 57.78%	Paid Off - 360	Mar-03-04
6218848 1			199,000.00	197,681.00	Nov-08-04	7.050%	CA - 74.81%	Paid Off - 360	Feb-18-04
6219038 1			161,500.00	160,227.65	Nov-10-04	6.150%	CA - 85.00%	Paid Off - 360	Feb-23-04
6219313 1			157,500.00	156,842.58	Nov-30-04	9.350%	NV - 75.00%	Paid Off - 360	Feb-23-04
6219444 1			106,760.00	105,853.13	Nov-17-04	5.750%	CA - 68.00%	Paid Off - 360	Feb-18-04
6219455 1			140,000.00	138,827.44	Nov-17-04	5.825%	CA - 80.00%	Paid Off - 360	Feb-26-04
6219784 1			71,250.00	70,872.52	Nov-30-04	8.200%	UT - 95.00%	Paid Off - 360	Feb-20-04
6219990 1			180,000.00	178,783.48	Nov-02-04	6.950%	CA - 75.00%	Paid Off - 360	Feb-25-04
6220225 1			131,992.00	130,922.21	Nov-04-04	6.000%	NV - 80.00%	Paid Off - 360	Feb-17-04
6220261 1			196,000.00	194,077.73	Nov-19-04	5.000%	CA - 80.00%	Paid Off - 360	Feb-24-04
6220294 1			285,000.00	282,869.01	Nov-24-04	6.425%	CA - 50.44%	Paid Off - 360	Feb-26-04
6220312 1			136,000.00	134,910.99	Nov-17-04	6.325%	CA - 80.00%	Paid Off - 360	Feb-25-04
6220874 1			271,250.00	268,619.79	Nov-01-04	6.325%	CA - 77.50%	Paid Off - 360	Feb-20-04
6221275 1			330,000.00	327,400.05	Nov-05-04	6.150%	CA - 87.07%	Paid Off - 360	Feb-24-04
6221730 1			120,000.00	119,085.42	Nov-16-04	6.325%	NV - 80.00%	Paid Off - 360	Mar-03-04
6221982 1			90,000.00	89,209.56	Nov-17-04	5.625%	UT - 78.26%	Paid Off - 360	Feb-26-04
6222027 1			216,000.00	214,279.72	Nov-24-04	6.350%	WA - 90.00%	Paid Off - 360	Feb-25-04
6222231 1			144,400.00	143,196.25	Nov-09-04	5.850%	CA - 80.00%	Paid Off - 360	Mar-04-04
6222415 1			242,400.00	242,400.00	Nov-04-04	5.700%	CA - 80.00%	Paid Off - 360	Mar-04-04
6222691 1			272,000.00	270,585.71	Nov-04-04	8.275%	CA - 80.00%	Paid Off - 360	Mar-04-04
6222798 1			252,000.00	249,843.99	Nov-02-04	4.975%	CA - 80.00%	Paid Off - 360	Mar-10-04
6223551 1			289,750.00	289,750.00	Nov-05-04	6.950%	CA - 95.00%	Paid Off - 360	Mar-09-04
6223554 1			88,000.00	87,389.07	Nov-01-04	6.100%	CA - 80.00%	Paid Off - 360	Mar-08-04
6223908 1			69,600.00	69,203.38	Nov-04-04	7.125%	IL - 80.00%	Paid Off - 360	Mar-02-04
6224062 1			198,400.00	196,499.84	Nov-18-04	5.100%	CA - 80.00%	Paid Off - 360	Feb-27-04
6224087 1			75,000.00	74,357.66	Nov-02-04	6.100%	GA - 65.22%	Paid Off - 360	Mar-02-04
6224255 1			93,600.00	93,075.32	Nov-26-04	7.900%	IL - 80.00%	Paid Off - 360	Feb-26-04
6224336 1			200,000.00	199,102.29	Nov-05-04	8.325%	NJ - 71.43%	Paid Off - 360	Mar-08-04
6224356 1			77,750.00	77,520.72	Nov-01-04	10.350%	UT - 64.26%	Paid Off - 360	Mar-11-04
6224403 1			274,240.00	271,788.40	Nov-10-04	5.475%	CA - 80.00%	Paid Off - 360	Feb-26-04
6224743 1			208,000.00	206,712.67	Nov-22-04	6.700%	CA - 80.00%	Paid Off - 360	Mar-09-04
6225012 1			183,920.00	182,814.22	Nov-18-04	6.850%	MD - 80.00%	Paid Off - 360	Mar-03-04
6225588 1			99,000.00	98,358.25	Nov-22-04	6.650%	FL - 90.00%	Paid Off - 360	Mar-10-04
6225836 1			233,800.00	231,983.75	Nov-17-04	5.500%	CO - 70.00%	Paid Off - 360	Mar-08-04
6226000 1			180,000.00	178,725.86	Nov-17-04	6.000%	CA - 80.00%	Paid Off - 360	Mar-05-04
6226040 1			286,450.00	284,073.17	Nov-01-04	5.875%	CA - 85.00%	Paid Off - 360	Mar-03-04
6226172 1			200,000.00	198,809.05	Nov-17-04	6.900%	CA - 80.00%	Paid Off - 360	Mar-19-04
6226406 1			234,000.00	232,421.27	Nov-22-04	6.250%	CA - 67.83%	Paid Off - 360	Mar-12-04
6226771 1			184,000.00	183,226.89	Nov-12-04	8.650%	MD - 79.65%	Paid Off - 360	Mar-19-04
6227405 1			233,000.00	231,403.36	Nov-18-04	6.175%	CA - 73.97%	Paid Off - 360	Mar-09-04
6228117 1			128,800.00	128,036.79	Nov-18-04	6.925%	MD - 80.00%	Paid Off - 360	Mar-25-04
6228690 1			226,100.00	224,673.41	Nov-29-04	6.600%	CA - 95.00%	Paid Off - 360	Mar-18-04
6228866 1			90,400.00	90,277.23	Nov-05-04	6.650%	TX - 80.00%	Paid Off - 360	Mar-18-04
6237025 1			320,000.00	318,974.64	Nov-02-04	9.200%	CA - 80.00%	Paid Off - 360	Apr-22-04
					Page 22 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Realized Loss Report for September 27, 2004 Distribution
	Prepayment Detail Report for December 27, 2004 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
6242752 1			106,400.00	105,932.53	Nov-02-04	8.200%	WA - 80.00%	Paid Off - 360	Apr-22-04
5928585 2			400,000.00	395,337.48	Nov-12-04	6.400%	CA - 77.67%	Paid Off - 360	Oct-07-03
5993662 2			634,400.00	628,834.71	Nov-10-04	9.450%	AZ - 80.00%	Paid Off - 360	Oct-28-03
6063317 2			342,400.00	339,435.10	Nov-05-04	6.925%	CA - 80.00%	Paid Off - 360	Dec-30-03
6067664 2			560,000.00	557,403.28	Nov-24-04	10.050%	CA - 83.58%	Paid Off - 360	Dec-30-03
6072011 2			438,750.00	435,750.85	Nov-17-04	8.550%	CA - 75.00%	Paid Off - 360	Dec-02-03
6142269 2			349,600.00	346,236.00	Nov-22-04	6.300%	CA - 80.00%	Paid Off - 360	Jan-06-04
6159727 2			368,000.00	364,558.26	Nov-16-04	6.450%	CT - 80.00%	Paid Off - 360	Dec-11-03
6161004 2			338,000.00	334,850.48	Nov-18-04	5.250%	CA - 77.70%	Paid Off - 360	Feb-25-04
6183172 2			356,000.00	352,776.28	Nov-02-04	6.050%	CA - 80.00%	Paid Off - 360	Jan-07-04
6194641 2			360,000.00	356,977.93	Nov-26-04	6.450%	CA - 80.00%	Paid Off - 360	Jan-14-04
6207892 2			445,500.00	441,465.83	Nov-23-04	6.050%	IL - 90.00%	Paid Off - 360	Jan-30-04
6209240 2			380,000.00	377,074.23	Nov-24-04	6.900%	CA - 80.00%	Paid Off - 360	Jan-13-04
6209339 2			391,000.00	388,614.62	Nov-03-04	7.475%	NY - 85.00%	Paid Off - 360	Mar-01-04
6209538 2			344,500.00	343,196.52	Nov-16-04	10.400%	WA - 65.00%	Paid Off - 360	Jan-12-04
6212048 2			452,000.00	447,547.98	Nov-08-04	5.600%	CA - 80.00%	Paid Off - 360	Jan-30-04
6212259 2			595,530.00	590,830.22	Nov-01-04	6.500%	CA - 90.00%	Paid Off - 360	Feb-18-04
6214583 2			585,000.00	581,364.32	Nov-10-04	7.990%	CA - 66.86%	Paid Off - 360	Feb-04-04
6215083 2			488,000.00	483,744.81	Nov-16-04	6.250%	CA - 80.00%	Paid Off - 360	Jan-30-04
6215191 2			355,000.00	352,320.14	Nov-26-04	6.375%	CA - 74.74%	Paid Off - 360	Feb-19-04
6216321 2			343,920.00	340,685.60	Nov-16-04	5.200%	CA - 80.00%	Paid Off - 360	Feb-12-04
6217665 2			499,999.00	496,934.56	Nov-26-04	7.450%	CA - 94.70%	Paid Off - 360	Feb-19-04
6217796 2			564,800.00	559,774.23	Nov-22-04	5.500%	CA - 80.00%	Paid Off - 360	Feb-27-04
6220252 2			388,800.00	385,279.47	Nov-29-04	5.450%	CA - 80.00%	Paid Off - 360	Mar-05-04
6220643 2			376,000.00	372,746.16	Nov-18-04	5.650%	CA - 80.00%	Paid Off - 360	Feb-26-04
6221825 2			344,000.00	341,614.12	Nov-30-04	6.850%	CA - 80.00%	Paid Off - 360	Feb-27-04
6222676 2			574,000.00	570,150.68	Nov-01-04	6.990%	GA - 82.00%	Paid Off - 360	Feb-27-04
6224134 2			400,000.00	400,000.00	Nov-22-04	6.300%	CA - 80.00%	Paid Off - 360	Mar-12-04
6225106 2			396,000.00	392,443.53	Nov-24-04	5.450%	CA - 80.00%	Paid Off - 360	Mar-05-04
6226831 2			343,200.00	340,949.87	Nov-10-04	6.400%	CA - 80.00%	Paid Off - 360	Mar-05-04
6227192 2			496,000.00	492,390.78	Nov-05-04	5.850%	CA - 80.00%	Paid Off - 360	Mar-10-04
					Page 23 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Realized Loss Report for December 27, 2004 Distribution
	Realized Loss Report - Collateral
COLLATERAL REALIZED LOSSES						GROUP 2	GROUP 1	TOTAL
	Current
	Number of Loans Liquidated					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	-	-
	Net Liquidation Proceeds					-	-	-
	Cumulative
	Number of Loans Liquidated					-1	-	-1
	Collateral Realized Loss/(Gain) Amount					-7,586.45	-	-7,586.45
	Net Liquidation Proceeds					-449,148.21	-	-449,148.21
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.
	Cumulative Loss Percentage							0.~~000000~~000499%
	Current Loan Level losses in Current Period							0.00
	Current Recoveries or Losses from Prior Periods							0.00
	Current Total Losses							0.00
	Group 1						3 Months Moving Average
	Group 2
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
				Page 23 of 27				© COPYRIGHT 2004 Deutsche Bank
				Page 24 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Realized Loss Report for September 27, 2004 Distribution
	Realized Loss Report for December 27, 2004 Distribution
	Realized Loss Report - Collateral
DEFAULT SPEEDS						GROUP 2	GROUP 1	TOTAL
	MDR					0.00%	0.00%	0.00%
	3 Months Avg MDR					0.0005%	0.00%	0.0001%
	12 Months Avg MDR
	Avg MDR Since Cut-off					0.0002%	0.00%	0.00%
	CDR					0.00%	0.00%	0.00%
	3 Months Avg CDR					0.0055%	0.00%	0.0013%
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.0024%	0.00%	0.0006%
	SDA					0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation					03.0015%	0.00%	0.0077%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					01.0074%	0.00%	0.0043%
	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off
	Group 1
	Group 2
CDR by Groups					Total CDR
SDA by Groups					Total SDA
				Page 24 of 27				© COPYRIGHT 2004 Deutsche Bank
				Page 25 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Realized Loss Report for September 27, 2004 Distribution
	Realized Loss Report for December 27, 2004 Distribution
	Realized Loss Report - Collateral
	Group 1
	Group 2
CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off
SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) .......(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month:
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
Dates correspond to distribution dates.
				Page 25 of 27				© COPYRIGHT 2004 Deutsche Bank
				Page 26 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Realized Loss Detail Report for September 27, 2004 Distribution
	Realized Loss Detail Report for December 27, 2004 Distribution
	Realized Loss Detail Report - Loans Liquidated During Current Distribution
SUMMARY							LOAN GROUP
Total Loan Count Current Losses = 0
Total Loan Count Revisions = 0						Loan Group 1 = Group 1
Total Prior Principal Balance = 0.00						Loan Group 2 = Group 2
Total Current Realized Loss Amount = 0.00
Total Revisions Amount = 0.00
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.
Loan Number			Current	State &		Prior	Realized		Cumulative
&		Loan	Note	LTV at	Original	Principal	Loss/(Gain)	Realized	Realized
Loan Group		Status	Rate	Origination	Term	Balance	Revisions	Loss/(Gain)	Loss/(Gain)
SPACE INTENTIONALLY LEFT BLANK
					Page 26 of 27				© COPYRIGHT 2004 Deutsche Bank
					Page 27 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	Triggers, Adj. Rate Cert. and Miscellaneous Report for September 27, 2004 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report for December 27, 2004 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report
TRIGGER EVENTS						GROUP 2	GROUP 1	TOTAL
	Trigger Event in effect							No
	Stepdown Date has occurred							No
	Balances 60+ days							1529,~~402~~975,~~640~~481.4172
	Begining Balance							1,~~460~~340,~~407~~364,~~260~~024.1534
	Delinquency Percentage							12.0524%
	Balance of Mezzanine and C Class							263,570,531.7776
	Beginning Balance							1,~~460~~340,~~407~~364,~~260~~024.1534
	Credit Enhancement Percentage							1819.0566%
ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP 2	GROUP 1	TOTAL
	NET WAC CARRYOVER AMOUNTS							0.00
	CLASS A-1							0.00
	CLASS A-2							0.00
	CLASS A-3							0.00
	CLASS A-4							0.00
	CLASS 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 B							0.00
	CLASS C							0.00
	CLASS P							0.00
ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL
	Libor Date Rate for Current Period							12.~~615000~~180000%
	Libor Date for Current Period							~~Aug~~Nov-23-04
	Libor Rate for Next Period							12.~~840000~~417500%
	Libor Date for Next Period							~~Sep~~Dec-23-04
				Page 27 of 27				© COPYRIGHT 2004 Deutsche Bank
				Page 28 of 28				© COPYRIGHT 2004 Deutsche Bank

Filing Compare · Long Beach Mortgage Loan Trust 2004-2, Asset-Backed Certificates, Series 2004-2