

                           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 26, 2004


                            LONG BEACH SECURITIES CORP
           (as depositor, Long Beach Mortgage Company, as Master Servicer,
              and Deutsche Bank National Trust Company, as Trustee).

              LONG BEACH SEC CORP ASSET-BACKED CERTS SERIES 2004-A
            (Exact name of Registrant as specified in its 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


     Item 5.  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 7.  Financial Statement and Exhibits

     Exhibits:  (as noted in Item 5 above)

     Monthly Remittance Statement to the Certificateholders dated as of
     April 26, 2004.




                                     SIGNATURE


               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 a duly authorized agent of the Registrant
                                  pursuant to the Pooling and Servicing
                                  Agreement, dated as of March 1,2003.


          Date:  Apr 26, 2004     By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President



                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of April 26, 2004.


	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates


	April 26, 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				21
			12.	Realized Loss Detail Report				24
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				25
			14.	Additional Certificate Report				26



				Total Number of Pages				26



			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 Master Servicer


								Distribution Date: April 26, 2004
	Underwriter(s):		Greenwich Capital Markets Underwriter					Record Date: April 23, 2004
								March 31, 2004






						Page 1 of 26					© 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


	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			340,800,000.00	627,166.67	12,155,589.76	12,782,756.43	-	-	328,644,410.24
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	107,413.33	-	107,413.33	-	-	45,600,000.00
M-2	MEZ, FLT, S	12,000,000.00			12,000,000.00	30,033.33	-	30,033.33	-	-	12,000,000.00
M-3	MEZ, FLT, S	10,800,000.00			10,800,000.00	32,595.00	-	32,595.00	-	-	10,800,000.00
M-4	MEZ, FLT, S	10,800,000.00			10,800,000.00	34,980.00	-	34,980.00	-	-	10,800,000.00
M-5	MEZ, FLT, S	10,800,000.00			10,800,000.00	38,955.00	-	38,955.00	-	-	10,800,000.00
M-6	MEZ, FLT, S	10,800,000.00			10,800,000.00	42,930.00	-	42,930.00	-	-	10,800,000.00
M-7	MEZ, FLT, S	10,800,000.00			10,800,000.00	44,520.00	-	44,520.00	-	-	10,800,000.00
M-8	MEZ, FLT, S	10,800,000.00			10,800,000.00	57,240.00	-	57,240.00	-	-	10,800,000.00
B	SUB, STEP,	16,800,000.00			16,800,000.00	138,506.67	-	138,506.67	-	-	16,800,000.00
C	SUB	788.89			788.89	-	-	-	-	2,425,852.20	2,426,641.09
P	EXE	10.00			10.00	-	-	-	-	-	10.00
R	R	-			-	-	-	-	-	-	-


Total		610,000,798.89			610,000,798.89	1,696,006.67	12,155,589.76	13,851,596.43	-	2,425,852.20	600,271,061.33


	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	03/04/04	04/25/04		A-Act/360	542514FG4	340,800,000.00	1,000.000000	1.840278	35.667810	37.508088	964.332190
S	03/01/04	03/31/04		A-30/360	542514FR0	130,000,000.00	1,000.000000	4.166667	-	4.166667	1,000.000000
M-1	03/04/04	04/25/04		A-Act/360	542514FH2	45,600,000.00	1,000.000000	2.355555	-	2.355555	1,000.000000
M-2	03/04/04	04/25/04		A-Act/360	542514FJ8	12,000,000.00	1,000.000000	2.502778	-	2.502778	1,000.000000
M-3	03/04/04	04/25/04		A-Act/360	542514FK5	10,800,000.00	1,000.000000	3.018056	-	3.018056	1,000.000000
M-4	03/04/04	04/25/04		A-Act/360	542514FL3	10,800,000.00	1,000.000000	3.238889	-	3.238889	1,000.000000
M-5	03/04/04	04/25/04		A-Act/360	542514FM1	10,800,000.00	1,000.000000	3.606944	-	3.606944	1,000.000000
M-6	03/04/04	04/25/04		A-Act/360	542514FN9	10,800,000.00	1,000.000000	3.975000	-	3.975000	1,000.000000
M-7	03/04/04	04/25/04		A-Act/360	542514FP4	10,800,000.00	1,000.000000	4.122222	-	4.122222	1,000.000000
M-8	03/04/04	04/25/04		A-Act/360	542514FQ2	10,800,000.00	1,000.000000	5.300000	-	5.300000	1,000.000000
B	03/04/04	04/25/04		A-Act/360	542514FS8	16,800,000.00	1,000.000000	8.244445	-	8.244445	1,000.000000
C	03/01/04	03/31/04		A-30/360	LB040A301	788.89	1,000.000000	-	-	-	3,076,019.579789
P				-	LB040A302	10.00	1,000.000000	-	-	-	1,000.000000
R				-	LB040A303	-	-	-	-	-	-


							Page 2 of 26				© 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


	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		627,166.67		11,516,273.18	639,316.58	12,155,589.76	12,782,756.43	-	-	328,644,410.24
S	130,000,000.00		541,666.67		-	-	-	541,666.67	-	-	130,000,000.00
M-1	45,600,000.00		107,413.33		-	-	-	107,413.33	-	-	45,600,000.00
M-2	12,000,000.00		30,033.33		-	-	-	30,033.33	-	-	12,000,000.00
M-3	10,800,000.00		32,595.00		-	-	-	32,595.00	-	-	10,800,000.00
M-4	10,800,000.00		34,980.00		-	-	-	34,980.00	-	-	10,800,000.00
M-5	10,800,000.00		38,955.00		-	-	-	38,955.00	-	-	10,800,000.00
M-6	10,800,000.00		42,930.00		-	-	-	42,930.00	-	-	10,800,000.00
M-7	10,800,000.00		44,520.00		-	-	-	44,520.00	-	-	10,800,000.00
M-8	10,800,000.00		57,240.00		-	-	-	57,240.00	-	-	10,800,000.00
B	16,800,000.00		138,506.67		-	-	-	138,506.67	-	-	16,800,000.00
C	788.89		-		-	-	-	-	-	2,425,852.20	2,426,641.09
P	10.00		-		-	-	-	-	-	-	10.00
R	-		-		-	-	-	-	-	-	-


Total	610,000,798.89		1,696,006.67		11,516,273.18	639,316.58	12,155,589.76	13,851,596.43	-	2,425,852.20	600,271,061.33


	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%	340,800,000.00			627,166.67	-	-	-	627,166.67	627,166.67	-
S	5.00000%	130,000,000.00			541,666.67	-	-	-	541,666.67	541,666.67	-
M-1	1.60000%	45,600,000.00			107,413.33	-	-	-	107,413.33	107,413.33	-
M-2	1.70000%	12,000,000.00			30,033.33	-	-	-	30,033.33	30,033.33	-
M-3	2.05000%	10,800,000.00			32,595.00	-	-	-	32,595.00	32,595.00	-
M-4	2.20000%	10,800,000.00			34,980.00	-	-	-	34,980.00	34,980.00	-
M-5	2.45000%	10,800,000.00			38,955.00	-	-	-	38,955.00	38,955.00	-
M-6	2.70000%	10,800,000.00			42,930.00	-	-	-	42,930.00	42,930.00	-
M-7	2.80000%	10,800,000.00			44,520.00	-	-	-	44,520.00	44,520.00	-
M-8	3.60000%	10,800,000.00			57,240.00	-	-	-	57,240.00	57,240.00	-
B	5.60000%	16,800,000.00			138,506.67	-	-	-	138,506.67	138,506.67	-
C	7.41878%	788.89			-	-	-	-	-	2,425,852.20	-
P		10.00			-	-	-	-	-	-	-
R		-			-	-	-	-	-	-	-


Total		610,000,798.89			1,696,006.67	-	-	-	1,696,006.67	4,121,858.87	-


							Page 3 of 26				© 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


SUMMARY								TOTAL

	Principal Collections							9,729,737.56
	Principal Other Accounts							0.00
	TOTAL NET PRINCIPAL							9,729,737.56

	Interest Collections							4,295,014.00
	Interest Withdrawals							0.00
	Interest Other Accounts							0.00
	Interest Fees							(173,155.13)
	Guarantor Fee							0.00
	TOTAL NET INTEREST							4,121,858.87

	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION							13,851,596.43


PRINCIPAL - COLLECTIONS								TOTAL

	Scheduled Principal Received							639,316.58
	Prepayments In Full							8,998,111.74
	Curtailments							92,309.24
	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							(94,451.83)
	Advanced Principal							94,451.83

	TOTAL PRINCIPAL COLLECTED							9,729,737.56


				Page 4 of 26				© 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


PRINCIPAL - WITHDRAWALS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS								TOTAL



	TOTAL OTHER ACCOUNTS PRINCIPAL							0.00


INTEREST - COLLECTIONS								TOTAL

	Scheduled Interest							4,324,099.21
	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							(36,761.76)
	Compensating Interest							36,761.76
	Delinquent Interest							(635,371.68)
	Interest Advanced							606,286.47

	TOTAL INTEREST COLLECTED							4,295,014.00


				Page 5 of 26				© 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


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							170,915.13
	Current Trustee Fees							2,240.00

	California Tax Fee							0.00


	TOTAL INTEREST OTHER FEES							173,155.13


				Page 6 of 26				© 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


ACCOUNTS								TOTAL


	RESERVE FUND BALANCE							1,000.00


INSURANCE								TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES								TOTAL

	Overcollateralized Amount - Prior Period							788.89
	Current Period Losses							0.00
	Overcollateralized Amount - After Current Losses							788.89

	Overcollateralization Increase Amount							2,425,852.20
	Overcollateralization Reduction Amount							0.00
	Overcollateralized Amount - Ending							2,426,641.09

	OC Deficiency Amount - Ending							(21,573,398.85)
	Required Overcollateralized Amount							24,000,039.94


				Page 7 of 26				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates

	Collateral Report for April 26, 2004 Distribution


	Collateral Report


COLLATERAL								TOTAL
	Loan Count:
	*Original*							9739
	Prior							-
	Prefunding							-
	Scheduled Paid Offs							-
	Full Voluntary Prepayments							(175)
	Repurchases							-
	Liquidations							-
	Current							9,564

	*Principal Balance:*
	Original							480,000,798.89
	Prior							-
	Prefunding							-
	Scheduled Principal							(639,316.58)
	Partial and Full Voluntary Prepayments							(9,090,420.98)
	Repurchases							-
	Liquidations							-
	Current							470,271,061.33

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
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates

	Collateral Report for April 26, 2004 Distribution


	Collateral Report


CHARACTERISTICS								TOTAL

	Weighted Average Coupon Original							10.810230%
	Weighted Average Coupon Prior
	Weighted Average Coupon Current							10.810230%
	Weighted Average Months to Maturity Original							229
	Weighted Average Months to Maturity Prior							-
	Weighted Average Months to Maturity Current							229
	Weighted Avg Remaining Amortization Term Original							228
	Weighted Avg Remaining Amortization Term Prior							-
	Weighted Avg Remaining Amortization Term Current							228
	Weighted Average Seasoning Original							6.83
	Weighted Average Seasoning Prior							-
	Weighted Average Seasoning Current							6.83

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
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates

	Collateral Report for April 26, 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							170,915.13
	Delinquent Servicing Fees							29,085.20
	TOTAL SERVICING FEES							200,000.33


	Compensating Interest							(36,761.76)
	Delinquent Servicing Fees							(29,085.20)
	COLLECTED SERVICING FEES							134,153.37
	Aggregate Advances with respect to this Distribution							700,738.30
	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
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates

	Delinquency Report for April 26, 2004 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			-	-	-	-
		% Balance			0.00%	0.00%	0.00%	0.00%
		# Loans			-	-	-	-
		% # Loans			0.00%	0.00%	0.00%	0.00%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		421,208.42	-	-	-	421,208.42
		% Balance		0.09%	0.00%	0.00%	0.00%	0.09%
		# Loans		11	-	-	-	11
		% # Loans		0.12%	0.00%	0.00%	0.00%	0.12%
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		421,208.42	-	-	-	421,208.42
		% Balance		0.09%	0.00%	0.00%	0.00%	0.09%
		# Loans		11	-	-	-	11
		% # Loans		0.12%	0.00%	0.00%	0.00%	0.12%
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
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates

	REO Report for April 26, 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 Original Principal Balance = 000.00
Total Current Balance = 000.00
REO Book Value = 000.00

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


				Page 12 of 26				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates

	Foreclosure Report for April 26, 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 Original Principal Balance = 000.00
Total Current Balance = 000.00


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


				Page 13 of 26				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates

	Prepayment Report for April 26, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS								TOTAL

	*Current*
	Number of Paid in Full Loans							175
	Number of Repurchased Loans							-
	Total Number of Loans Prepaid in Full							175

	Paid in Full Balance							8,998,111.74
	Repurchased Loans Balance							-
	Curtailments Amount							92,309.24
	Total Prepayment Amount							9,090,420.98

	*Cumulative*
	Number of Paid in Full Loans							175
	Number of Repurchased Loans							-
	Total Number of Loans Prepaid in Full							175

	Paid in Full Balance							8,998,111.74
	Repurchased Loans Balance							-
	Curtailments Amount							92,309.24
	Total Prepayment Amount							9,090,420.98

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
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates

	Prepayment Report for April 26, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES								TOTAL

	SMM							1.90%
	3 Months Avg SMM
	12 Months Avg SMM
	Avg SMM Since Cut-off							1.90%

	CPR							20.53%
	3 Months Avg CPR
	12 Months Avg CPR
	Avg CPR Since Cut-off							20.53%

	PSA							1502.89%
	3 Months Avg PSA Approximation
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation							1502.89%







CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 15 of 26				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates

	Prepayment Report for April 26, 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 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


	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for April 26, 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 Original Principal Balance = 9,150,126.00
Total Prepayment Amount = 8,998,111.74


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
73581316 1			42,400.00	41,448.83	Mar-01-04	10.750%	CA - 20.00%	Paid Off - 240	Nov-08-02
73584302 1			97,600.00	95,793.40	Mar-01-04	10.990%	CA - 20.00%	Paid Off - 240	Nov-12-02
73611006 1			41,000.00	39,492.77	Mar-10-04	10.500%	NY - 19.52%	Paid Off - 180	Nov-26-02
73623688 1			38,025.00	36,657.13	Mar-01-04	10.750%	FL - 15.00%	Paid Off - 180	Nov-29-02
74171299 1			114,000.00	111,710.71	Mar-26-04	9.750%	CA - 15.00%	Paid Off - 240	Dec-23-02
74176801 1			17,600.00	17,056.28	Mar-25-04	10.750%	CA - 20.00%	Paid Off - 180	Jan-10-03
74196643 1			46,600.00	44,911.03	Mar-12-04	10.500%	CA - 14.99%	Paid Off - 180	Jan-29-03
74209842 1			63,000.00	61,966.90	Mar-08-04	10.750%	CA - 20.00%	Paid Off - 240	Jan-24-03
74210436 1			75,000.00	73,804.90	Mar-29-04	10.990%	CA - 20.00%	Paid Off - 240	Jan-15-03
74213992 1			40,800.00	40,049.98	Mar-18-04	9.990%	CA - 20.00%	Paid Off - 240	Jan-16-03
74252347 1			42,000.00	41,394.41	Mar-12-04	11.750%	CA - 20.00%	Paid Off - 240	Jan-29-03
74254954 1			52,500.00	51,599.41	Mar-01-04	10.750%	CA - 20.00%	Paid Off - 240	Feb-10-03
74260985 1			99,800.00	98,213.85	Mar-31-04	10.990%	CA - 20.00%	Paid Off - 240	Jan-30-03
74266164 1			58,000.00	57,049.65	Mar-01-04	10.750%	CA - 20.00%	Paid Off - 240	Jan-31-03
74272386 1			25,000.00	24,362.27	Mar-18-04	9.990%	TX - 20.00%	Paid Off - 180	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
74288986 1			26,780.00	26,297.22	Mar-05-04	9.990%	MO - 20.00%	Paid Off - 240	Feb-03-03
74306366 1			46,600.00	45,898.40	Mar-09-04	10.750%	CA - 20.00%	Paid Off - 240	Feb-28-03
74328295 1			67,000.00	66,079.48	Mar-17-04	10.750%	CA - 20.00%	Paid Off - 240	Mar-10-03
74341991 1			58,400.00	57,520.60	Mar-18-04	10.750%	CA - 20.00%	Paid Off - 240	Mar-05-03
74349390 1			70,000.00	69,154.40	Mar-30-04	11.750%	CA - 20.00%	Paid Off - 240	Mar-19-03
74362633 1			12,800.00	12,635.01	Mar-23-04	11.250%	MI - 20.00%	Paid Off - 240	Mar-18-03
74394917 1			80,000.00	78,934.09	Mar-26-04	10.990%	CA - 20.00%	Paid Off - 240	Mar-20-03
74397506 1			44,600.00	44,077.29	Mar-25-04	11.990%	CA - 20.00%	Paid Off - 240	Apr-02-03
74420530 1			56,000.00	55,230.66	Mar-29-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-01-03
74436270 1			45,000.00	44,440.44	Mar-05-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-08-03
74443888 1			51,990.00	51,275.73	Mar-26-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-01-03
74444480 1			115,430.00	113,958.23	Mar-17-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-24-03
74450107 1			35,800.00	35,277.29	Mar-12-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-08-03
74456336 1			37,000.00	36,124.21	Mar-31-04	11.750%	NV - 20.00%	Paid Off - 240	Apr-04-03
74471491 1			41,000.00	40,491.37	Mar-18-04	11.250%	CA - 20.00%	Paid Off - 240	Apr-23-03
74476318 1			74,990.00	74,057.66	Mar-17-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-17-03
74478264 1			35,850.00	35,133.19	Mar-23-04	10.990%	CA - 15.00%	Paid Off - 240	Apr-28-03
74491275 1			77,000.00	76,042.66	Mar-19-04	10.750%	CA - 20.00%	Paid Off - 240	May-02-03
74491424 1			56,000.00	55,152.42	Mar-30-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-15-03
74492117 1			95,000.00	93,818.88	Mar-15-04	10.750%	CA - 20.00%	Paid Off - 240	Apr-18-03
74503400 1			100,000.00	98,886.10	Mar-29-04	10.750%	CA - 18.69%	Paid Off - 240	May-14-03
74504572 1			81,990.00	80,968.58	Mar-05-04	10.750%	CA - 20.00%	Paid Off - 240	May-07-03
74507443 1			45,400.00	44,791.22	Mar-26-04	10.990%	CA - 20.00%	Paid Off - 240	May-09-03
74509761 1			73,000.00	71,969.95	Mar-01-04	9.750%	CA - 20.00%	Paid Off - 240	Apr-30-03
74511007 1			34,999.00	34,522.79	Mar-19-04	11.750%	AZ - 20.00%	Paid Off - 240	May-06-03
74519596 1			49,650.00	48,949.43	Mar-01-04	9.750%	CA - 15.00%	Paid Off - 240	May-08-03
74522137 1			47,500.00	46,946.16	Mar-25-04	11.250%	CA - 10.00%	Paid Off - 240	May-01-03

					Page 17 of 26				© 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 - 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
74527953 1			89,800.00	88,532.92	Mar-29-04	9.750%	CA - 20.00%	Paid Off - 240	Apr-30-03
74528118 1			71,385.00	70,407.67	Mar-25-04	9.990%	CA - 15.00%	Paid Off - 240	Apr-29-03
74532334 1			16,871.00	16,706.28	Mar-08-04	11.750%	AZ - 20.00%	Paid Off - 240	May-16-03
74534066 1			30,500.00	30,181.42	Mar-25-04	11.250%	CA - 20.00%	Paid Off - 240	May-13-03
74536715 1			52,500.00	51,887.91	Mar-19-04	11.250%	CA - 20.00%	Paid Off - 240	Apr-30-03
74547795 1			67,400.00	66,572.91	Mar-01-04	9.990%	CA - 20.00%	Paid Off - 240	May-28-03
74551458 1			36,900.00	36,490.18	Mar-16-04	11.750%	WI - 20.00%	Paid Off - 240	May-08-03
74552381 1			44,180.00	43,747.60	Mar-30-04	11.750%	CA - 20.00%	Paid Off - 240	May-14-03
74552837 1			49,950.00	49,393.59	Mar-09-04	10.750%	CA - 15.00%	Paid Off - 240	May-07-03
74559527 1			100,000.00	98,826.05	Mar-31-04	10.750%	CA - 18.06%	Paid Off - 240	Jun-24-03
74567082 1			31,400.00	30,754.55	Mar-23-04	10.990%	CA - 20.00%	Paid Off - 180	May-23-03
74573015 1			35,000.00	34,577.17	Mar-01-04	10.750%	CA - 20.00%	Paid Off - 240	May-16-03
74583220 1			50,500.00	49,972.55	Mar-23-04	11.250%	CA - 20.00%	Paid Off - 240	May-15-03
74583253 1			79,800.00	78,911.05	Mar-22-04	10.750%	CA - 20.00%	Paid Off - 240	May-14-03
74594664 1			65,000.00	63,634.86	Mar-12-04	10.750%	CA - 20.00%	Paid Off - 180	May-19-03
74597048 1			26,980.00	26,352.98	Mar-10-04	11.750%	AZ - 20.00%	Paid Off - 180	May-29-03
74608480 1			37,000.00	36,587.80	Mar-31-04	10.750%	CO - 20.00%	Paid Off - 240	May-15-03
74616046 1			32,400.00	32,032.91	Mar-18-04	10.750%	CA - 15.28%	Paid Off - 240	Jun-26-03
74619552 1			78,000.00	77,157.53	Mar-17-04	10.990%	CA - 20.00%	Paid Off - 240	May-27-03
74623588 1			66,400.00	64,973.90	Mar-30-04	10.500%	CA - 20.00%	Paid Off - 180	May-22-03
74625625 1			41,250.00	40,858.76	Mar-19-04	11.990%	CA - 15.00%	Paid Off - 240	May-23-03
74641010 1			31,200.00	30,929.92	Mar-01-04	11.750%	UT - 20.00%	Paid Off - 240	Jun-10-03
74641689 1			46,800.00	46,304.80	Mar-19-04	11.750%	CA - 20.00%	Paid Off - 240	Jun-09-03
74642927 1			66,680.00	66,027.47	Mar-31-04	11.750%	WA - 20.00%	Paid Off - 240	Jun-04-03
74646365 1			18,000.00	17,683.19	Mar-31-04	11.750%	MA - 20.00%	Paid Off - 180	Jun-05-03
74648452 1			100,000.00	53,250.98	Mar-10-04	10.750%	CA - 20.00%	Paid Off - 240	Jun-16-03
74653676 1			17,500.00	17,338.31	Mar-01-04	11.250%	NM - 20.00%	Paid Off - 240	Jun-10-03
74660838 1			65,000.00	64,329.04	Mar-24-04	10.750%	CA - 20.00%	Paid Off - 240	Jun-25-03
74661794 1			47,400.00	46,989.72	Mar-01-04	11.750%	CA - 20.00%	Paid Off - 240	Jul-03-03
74664095 1			56,000.00	55,373.02	Mar-08-04	9.750%	CA - 20.00%	Paid Off - 240	Jun-26-03
74667494 1			77,800.00	77,126.55	Mar-16-04	11.750%	CA - 20.00%	Paid Off - 240	Jun-19-03
74677410 1			47,700.00	47,287.10	Mar-31-04	11.750%	CO - 15.00%	Paid Off - 240	Jun-03-03
74682428 1			40,300.00	39,900.97	Mar-23-04	10.750%	CO - 20.00%	Paid Off - 240	Jun-23-03
74689381 1			26,000.00	25,588.52	Mar-09-04	11.000%	CA - 20.00%	Paid Off - 180	Jul-11-03
74697160 1			95,000.00	94,092.11	Mar-15-04	10.990%	CA - 20.00%	Paid Off - 240	Jun-30-03
74704735 1			73,400.00	72,033.17	Mar-26-04	11.750%	CA - 20.00%	Paid Off - 240	Jul-07-03
74704958 1			55,600.00	54,952.90	Mar-23-04	9.750%	CA - 20.00%	Paid Off - 240	Jun-30-03
74718941 1			26,800.00	26,535.77	Mar-31-04	10.750%	FL - 20.00%	Paid Off - 240	Jun-23-03
74739194 1			20,663.00	20,293.80	Mar-01-04	9.990%	ID - 20.00%	Paid Off - 240	Jul-10-03
74745118 1			83,000.00	82,151.54	Mar-18-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-02-03
74747106 1			54,500.00	53,889.74	Mar-05-04	9.750%	VA - 20.00%	Paid Off - 240	Jun-27-03
74748849 1			44,980.00	44,529.73	Mar-01-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-07-03
74751926 1			41,000.00	40,617.66	Mar-08-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-30-03
74752270 1			33,400.00	33,026.02	Mar-15-04	9.750%	CA - 20.00%	Paid Off - 240	Jun-30-03
74752577 1			56,000.00	55,515.26	Mar-19-04	11.750%	CA - 20.00%	Paid Off - 240	Jul-08-03
74753054 1			51,400.00	50,955.08	Mar-23-04	11.750%	CA - 20.00%	Paid Off - 240	Jun-30-03
74757345 1			27,540.00	27,303.50	Mar-30-04	10.750%	NH - 20.00%	Paid Off - 240	Jul-10-03
74757394 1			46,500.00	46,125.80	Mar-01-04	11.250%	CA - 15.00%	Paid Off - 240	Jul-29-03
74759242 1			19,250.00	19,073.74	Mar-10-04	10.250%	CA - 5.00%	Paid Off - 240	Jul-14-03
74762998 1			49,600.00	49,130.53	Mar-18-04	9.990%	IL - 20.00%	Paid Off - 240	Jul-07-03
74765900 1			38,000.00	37,617.97	Mar-25-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-24-03

					Page 18 of 26				© 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 - 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
74787748 1			19,275.00	19,086.93	Mar-22-04	9.750%	CA - 15.00%	Paid Off - 240	Jul-30-03
74790148 1			23,200.00	22,960.09	Mar-01-04	9.750%	WA - 20.00%	Paid Off - 240	Jul-23-03
74792102 1			48,900.00	48,090.27	Mar-30-04	10.500%	CA - 15.00%	Paid Off - 180	Jul-18-03
74795345 1			44,300.00	43,943.31	Mar-24-04	11.250%	CA - 20.00%	Paid Off - 240	Jul-21-03
74798281 1			89,180.00	88,414.27	Mar-18-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-04-03
74799008 1			84,000.00	83,278.75	Mar-01-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-24-03
74801283 1			43,600.00	43,225.66	Mar-18-04	10.750%	UT - 20.00%	Paid Off - 240	Jul-25-03
74801879 1			77,600.00	76,858.30	Mar-30-04	10.990%	CA - 20.00%	Paid Off - 240	Jul-23-03
74802786 1			80,990.00	80,241.80	Mar-16-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-21-03
74804709 1			42,150.00	41,832.30	Mar-15-04	11.750%	OR - 20.00%	Paid Off - 240	Jul-30-03
74807108 1			26,800.00	26,403.99	Mar-15-04	11.750%	AL - 20.00%	Paid Off - 180	Jul-28-03
74807637 1			37,350.00	36,758.35	Mar-31-04	10.990%	MA - 15.00%	Paid Off - 180	Jul-10-03
74810110 1			40,000.00	39,725.37	Mar-30-04	11.250%	CA - 20.00%	Paid Off - 240	Aug-25-03
74811100 1			25,000.00	24,804.43	Mar-18-04	11.250%	NV - 20.00%	Paid Off - 240	Aug-21-03
74815531 1			50,780.00	50,343.96	Mar-24-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-30-03
74819293 1			54,000.00	53,488.92	Mar-10-04	9.990%	CA - 20.00%	Paid Off - 240	Jul-30-03
74821141 1			42,600.00	42,278.90	Mar-17-04	11.750%	WA - 20.00%	Paid Off - 240	Jul-21-03
74822974 1			16,000.00	9,260.76	Mar-01-04	9.990%	TX - 20.00%	Paid Off - 240	Jul-24-03
74827213 1			45,000.00	44,625.45	Mar-31-04	10.990%	CA - 20.00%	Paid Off - 240	Jul-30-03
74827361 1			73,000.00	72,392.34	Mar-01-04	10.990%	CA - 20.00%	Paid Off - 240	Jul-25-03
74831983 1			38,000.00	37,673.73	Mar-17-04	10.750%	RI - 20.00%	Paid Off - 240	Jul-28-03
74833922 1			60,000.00	59,481.28	Mar-10-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-31-03
74852476 1			59,000.00	58,493.40	Mar-12-04	10.750%	CA - 20.00%	Paid Off - 240	Jul-31-03
74856543 1			33,700.00	33,453.06	Feb-23-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-11-03
74866781 1			39,000.00	38,684.91	Mar-11-04	9.990%	WA - 20.00%	Paid Off - 240	Aug-12-03
74886185 1			88,000.00	87,237.89	Mar-31-04	10.750%	NV - 20.00%	Paid Off - 240	Aug-15-03
74886862 1			43,000.00	42,641.83	Mar-08-04	9.750%	CA - 20.00%	Paid Off - 240	Aug-11-03
74900440 1			46,600.00	46,210.41	Mar-24-04	10.750%	VA - 20.00%	Paid Off - 240	Aug-12-03
74903303 1			41,600.00	41,347.14	Mar-12-04	10.750%	CA - 20.00%	Paid Off - 240	Sep-25-03
74919606 1			59,200.00	58,843.81	Mar-18-04	12.250%	NM - 20.00%	Paid Off - 240	Aug-21-03
74928631 1			47,800.00	47,460.49	Mar-22-04	10.990%	IL - 20.00%	Paid Off - 240	Aug-28-03
74929167 1			33,600.00	33,353.82	Mar-16-04	10.750%	IL - 20.00%	Paid Off - 240	Aug-25-03
74930991 1			98,000.00	97,304.06	Mar-17-04	10.990%	CA - 20.00%	Paid Off - 240	Sep-05-03
74932864 1			45,000.00	44,670.27	Mar-08-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-28-03
74951898 1			100,000.00	99,267.38	Mar-16-04	10.750%	CA - 19.35%	Paid Off - 240	Aug-29-03
74954017 1			62,198.00	61,738.61	Mar-17-04	10.750%	CA - 20.00%	Paid Off - 240	Aug-29-03
74987017 1			51,300.00	50,542.02	Mar-16-04	10.750%	WA - 15.00%	Paid Off - 240	Sep-12-03
74988759 1			69,800.00	69,349.44	Mar-01-04	10.750%	MA - 20.00%	Paid Off - 240	Sep-11-03
74991134 1			45,400.00	45,124.04	Mar-01-04	10.750%	CA - 20.00%	Paid Off - 240	Sep-29-03
74996034 1			19,700.00	19,560.09	Mar-26-04	10.990%	OR - 10.00%	Paid Off - 240	Aug-29-03
74999285 1			40,000.00	39,741.48	Mar-18-04	10.750%	CA - 20.00%	Paid Off - 240	Sep-18-03
75000349 1			53,380.00	53,055.57	Mar-24-04	10.750%	WI - 20.00%	Paid Off - 240	Sep-16-03
75000430 1			47,200.00	46,921.92	Mar-19-04	10.990%	CA - 20.00%	Paid Off - 240	Sep-19-03
75004168 1			80,000.00	79,573.54	Mar-11-04	11.750%	CA - 20.00%	Paid Off - 240	Sep-24-03
75009407 1			36,000.00	35,467.39	Mar-30-04	9.990%	TX - 20.00%	Paid Off - 180	Aug-29-03
75011445 1			45,680.00	45,458.89	Mar-01-04	10.750%	CA - 20.00%	Paid Off - 240	Oct-30-03
75019240 1			98,000.00	97,388.89	Mar-11-04	10.750%	CA - 20.00%	Paid Off - 240	Sep-26-03
75021907 1			35,980.00	35,788.04	Mar-31-04	11.750%	AK - 20.00%	Paid Off - 240	Sep-23-03
75046565 1			19,960.00	19,831.12	Mar-08-04	10.750%	LA - 20.00%	Paid Off - 240	Sep-24-03
75052852 1			35,000.00	34,856.14	Mar-16-04	11.990%	CO - 20.00%	Paid Off - 240	Oct-10-03
75066134 1			59,990.00	59,575.31	Mar-23-04	9.750%	WA - 20.00%	Paid Off - 240	Sep-24-03

					Page 19 of 26				© 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 - 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
75078337 1			100,000.00	99,391.62	Mar-29-04	11.250%	NJ - 19.42%	Paid Off - 240	Oct-31-03
75080788 1			41,600.00	41,398.62	Mar-12-04	10.750%	CO - 20.00%	Paid Off - 240	Oct-31-03
75089722 1			82,000.00	81,465.01	Mar-01-04	10.750%	CA - 20.00%	Paid Off - 240	Oct-20-03
75111419 1			23,400.00	23,257.44	Mar-25-04	9.750%	CA - 20.00%	Paid Off - 240	Oct-16-03
75126961 1			24,600.00	24,499.23	Mar-01-04	10.500%	CA - 20.00%	Paid Off - 240	Nov-14-03
75129619 1			91,000.00	90,625.96	Mar-01-04	11.990%	CA - 20.00%	Paid Off - 240	Oct-28-03
75139097 1			78,750.00	78,392.27	Mar-30-04	11.250%	WA - 15.00%	Paid Off - 240	Oct-29-03
75160069 1			100,000.00	99,481.89	Mar-29-04	11.250%	CA - 17.40%	Paid Off - 240	Oct-30-03
75179747 1			52,000.00	51,756.39	Mar-01-04	11.000%	CA - 20.00%	Paid Off - 240	Oct-23-03
75182501 1			25,600.00	25,521.17	Mar-30-04	11.990%	WI - 20.00%	Paid Off - 240	Nov-26-03
75187070 1			32,100.00	31,875.03	Mar-01-04	10.740%	WA - 15.00%	Paid Off - 240	Nov-06-03
75204297 1			32,200.00	31,943.88	Mar-01-04	11.500%	CA - 20.00%	Paid Off - 240	Oct-31-03
75230052 1			28,000.00	27,908.29	Mar-31-04	11.500%	CA - 20.00%	Paid Off - 240	Dec-05-03
75241950 1			23,200.00	23,098.84	Mar-15-04	10.500%	CA - 20.00%	Paid Off - 240	Nov-28-03
75267179 1			96,000.00	95,641.53	Mar-30-04	10.500%	FL - 20.00%	Paid Off - 240	Nov-19-03
75273664 1			22,460.00	22,411.19	Mar-04-04	11.500%	OR - 20.00%	Paid Off - 240	Dec-09-03
75274191 1			13,800.00	13,748.46	Mar-01-04	10.500%	CA - 20.00%	Paid Off - 240	Dec-03-03
75277947 1			70,000.00	69,837.30	Mar-11-04	10.990%	CA - 20.00%	Paid Off - 240	Dec-12-03
75279240 1			50,000.00	49,800.56	Mar-24-04	9.990%	TX - 20.00%	Paid Off - 240	Nov-21-03
75297622 1			41,000.00	40,856.41	Mar-24-04	10.990%	IL - 20.00%	Paid Off - 240	Nov-21-03
75304170 1			71,250.00	70,983.95	Mar-16-04	10.500%	CA - 15.00%	Paid Off - 240	Dec-02-03
75335604 1			40,000.00	39,903.91	Mar-31-04	10.740%	CA - 20.00%	Paid Off - 240	Dec-30-03
75337048 1			31,000.00	30,932.64	Mar-31-04	11.500%	NY - 20.00%	Paid Off - 240	Dec-22-03
75352070 1			36,000.00	35,910.77	Mar-05-04	10.500%	CA - 20.00%	Paid Off - 240	Dec-31-03
75374934 1			100,000.00	99,752.16	Mar-16-04	10.500%	CA - 16.42%	Paid Off - 240	Dec-31-03
75381970 1			100,000.00	99,735.51	Mar-30-04	10.000%	FL - 15.16%	Paid Off - 240	Dec-31-03


					Page 20 of 26				© 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 - Collateral


COLLATERAL REALIZED LOSSES								TOTAL

	*Current*
	Number of Loans Liquidated							-
	Collateral Realized Loss/(Gain) Amount							-
	Net Liquidation Proceeds							-

	*Cumulative*
	Number of Loans Liquidated							-
	Collateral Realized Loss/(Gain) Amount							-
	Net Liquidation Proceeds							-

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


	Cumulative Loss Percentage							0.000000%

	Current Loan Level losses in Current Period							0.00
	Current Recoveries or Losses from Prior Periods							0.00
	Current Total Losses							0.00


							3 Months Moving Average


Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 21 of 26				© 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 - Collateral


DEFAULT SPEEDS								TOTAL

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

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

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

	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
	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates

	Realized Loss Report for April 26, 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


	Long Beach Mortgage Loan Trust 2004-A
	Mortgage Pass-Through Certificates

	Realized Loss Detail Report for April 26, 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
	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


TRIGGER EVENTS								TOTAL

	Trigger Event in effect							No
	Stepdown Date has occurred							No

	Balances 60+ days							0.00
	Begining Balance							480,000,798.89
	Delinquency Percentage							0.00%

	Balance of Mezzanine and C Class							139,200,788.89
	Beginning Balance							480,000,798.89
	Credit Enhancement Percentage							29.00%


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%
	Libor Date for Current Period							Mar-02-04

	Libor Rate for Next Period							1.100000%
	Libor Date for Next Period							Apr-22-04


				Page 25 of 26				© 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

SPACE INTENTIONALLY LEFT BLANK
	CLASS


				Page 26 of 26				© COPYRIGHT 2004 Deutsche Bank

LONG BEACH SEC CORP ASSET-BACKED CERTS SERIES 2004-A 8-K