

                           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):  July 15, 2004


                                Lehman ABS Corporation
               (as depositor, Home Loan and Investment Bank FSB,
                as Seller and Servicer,and Deutsche Bank National
                         Trust Company, as Trustee).

                       Lehman Home Equity Loan Trust 2004-3
                (Exact name of Registrant as specified in its Charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-108503-07                         13-3447441
          (Commission File Number)        (I.R.S. Employer Identification No.)


          3 World Financial Center
          New York, New York                             10285
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (212) 526-7000


     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
     July 15, 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 May 1,2004.


          Date:  Aug 05, 2004               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of July 15, 2004.


	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates


	July 15, 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.	Prepayment Report				13
			9.	Prepayment Detail Report				16
			10.	Realized Loss Report				17
			11.	Realized Loss Detail Report				20
			12.	Triggers, Adj. Rate Cert. and Miscellaneous Report				21
			13.	Other Related Information				22
			14.	Additional Certificate Report				23



				Total Number of Pages				23



			CONTACTS

				Administrator: Marion Hogan
				Direct Phone Number: (714)247-6282
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705

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



ISSUANCE INFORMATION

	Seller:							Cut-Off Date: April 30, 2004
	Certificate Insurer(s):		AMBAC Indemnity Corporation					Closing Date: June 3, 2004
								First Payment Date: June 15, 2004
	Servicer(s):		Home Loan and Investment Master Servicer


								Distribution Date: July 15, 2004
	Underwriter(s):		Lehman Brothers Lead Underwriter					Record Date: July 14, 2004







						Page 1 of 23					© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Remic I Series 2004-3
	Certificate Payment Report for July 15, 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	PT	100,000,000.00			99,491,067.17	131,722.03	1,468,270.36	1,599,992.39	-	-	98,022,796.81
R	R	-			-	-	-	-	-	-	-


Total		100,000,000.00			99,491,067.17	131,722.03	1,468,270.36	1,599,992.39	-	-	98,022,796.81


	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				A-30/360	525180CH6	100,000,000.00	994.910672	1.317220	14.682704	15.999924	980.227968
R				A-30/360	525180CJ2	-	-	-	-	-	-


							Page 2 of 23				© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Remic I Series 2004-3
	Certificate Payment Report for July 15, 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	100,000,000.00		180,888.70		-	1,977,203.19	1,977,203.19	2,158,091.89	-	-	98,022,796.81
R	-		-		-	-	-	-	-	-	-


Total	100,000,000.00		180,888.70		-	1,977,203.19	1,977,203.19	2,158,091.89	-	-	98,022,796.81


	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	1.58875%	99,491,067.17			131,722.03	-	-	-	-	131,722.03	-
R		-			-	-	-	-	131,722.03	-	-


Total		99,491,067.17			131,722.03	-	-	-	131,722.03	131,722.03	-


							Page 3 of 23				© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	Collection Account Report for July 15, 2004 Distribution


	Collection Account Report


SUMMARY								TOTAL

	Principal Collections							1,468,270.36
	Principal Withdrawals							0.00
	Principal Other Accounts							0.00
	TOTAL NET PRINCIPAL							1,468,270.36

	Interest Collections							469,377.04
	Interest Withdrawals							0.00
	Interest Other Accounts							0.00
	Interest Fees							47,236.37
	TOTAL NET INTEREST							422,140.67

	TOTAL AVAILABLE FUNDS TO BONDHOLDERS							1,890,411.03

	Class A Interest Distribution Amount							131,722.03
	Class A Principal Distribution Amount							1,468,270.36

	REMITTANCE AMOUNT							1,599,992.39


PRINCIPAL - COLLECTIONS								TOTAL

	Scheduled Principal							85,133.34
	Curtailments							16,687.79
	Prepayments in Full							1,366,449.23
	Repurchases/Substitutions							0.00
	Liquidations							0.00
	Insurance Principal							0.00
	Other Additional Principal							0.00
	Delinquent Principal							0.00
	Realized Losses							0.00
	Principal Recoveries							0.00
	Non Recoverable Advances							0.00
	Principal Advanced							0.00

	TOTAL PRINCIPAL COLLECTED							1,468,270.36


				Page 4 of 23				© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	Collection Account Report for July 15, 2004 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - COLLECTIONS								TOTAL

	Scheduled Interest							437,224.96
	Repurchases/Substitutions							0.00
	Liquidations							0.00
	Other Additional Interest							0.00
	Prepayment Interest Shortfalls							(306.32)
	Delinquent Interest							(660.11)
	Realized Losses							0.00
	Compensating Interest							306.32
	Other Interest Shortfall (Relief Act)							0.00
	Interest Advanced							617.60
	Capitalized Interest Deposit							32,194.59

	TOTAL INTEREST COLLECTED							469,377.04


				Page 5 of 23				© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	Collection Account Report for July 15, 2004 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - OTHER ACCOUNTS								TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - FEES								TOTAL

	Current Servicing Fees							31,280.05
	Trustee Fees							1,252.90
	Premium Amount							14,703.42

	TOTAL INTEREST OTHER FEES							47,236.37


				Page 6 of 23				© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	Credit Enhancement Report for July 15, 2004 Distribution


	Credit Enhancement Report


ACCOUNTS								TOTAL

	Beginning Spread Account Balance							355,320.28
	Spread Account Deposits from the Distribution Account							290,418.64
	Spread Account Interest Earnings							117.73
	Deposits to the Distribution Account							0.00
	Spread Account Excess Released to Class R							0.00
	Ending Spread Account Balance							645,856.65


	Beginning Basis Risk Reserve Fund Balance							0.00
	Basis Risk Reserve Fund Deposits from Corridor Contract							0.00
	Required Basis Risk Reserve Fund Deposit							0.00
	Withdrawls to pay Class A Available Funds Cap Carryforward							0.00
	Withdrawls to pay Class R							0.00
	Ending Basis Risk Reserve Fund Balance							0.00


INSURANCE								TOTAL

	Insurance Premium							14,703.42
	Other Insurance Amounts Due							0.00
	Interest on Insured Amounts Due							0.00
	Total Insurance Amounts Due							14,703.42
	Insurance Amounts Paid							14,703.42
	Remaining Unpaid Insurance Amounts							0.00

	Current Insured Amount paid to Distribution Account							0.00


STRUCTURAL FEATURES								TOTAL
SPACE INTENTIONALLY LEFT BLANK


				Page 7 of 23				© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	Collateral Report for July 15, 2004 Distribution


	Collateral Report


COLLATERAL								TOTAL
	Loan Count:
	*Original*							856
	Prior							851
	Prefunding							-
	Scheduled Paid Offs							-
	Full Voluntary Prepayments							(16)
	Repurchases							-
	Liquidations							-
	Current							835

	*Principal Balance:*
	Original							75,683,075.80
	Prior							75,174,142.97
	Prefunding							-
	Scheduled Principal							(85,133.34)
	Partial and Full Voluntary Prepayments							(1,383,137.02)
	Repurchases							-
	Liquidations							-
	Current							73,705,872.61

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 23				© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	Collateral Report for July 15, 2004 Distribution


	Collateral Report


CHARACTERISTICS								TOTAL

	Weighted Average Coupon Original							6.980433%
	Weighted Average Coupon Prior							6.980433%
	Weighted Average Coupon Current							6.979394%
	Weighted Average Months to Maturity Original							316
	Weighted Average Months to Maturity Prior							316
	Weighted Average Months to Maturity Current							323
	Weighted Avg Remaining Amortization Term Original							325
	Weighted Avg Remaining Amortization Term Prior							325
	Weighted Avg Remaining Amortization Term Current							324
	Weighted Average Seasoning Original							2.36
	Weighted Average Seasoning Prior							2.36
	Weighted Average Seasoning Current							3.34

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 23				© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	Collateral Report for July 15, 2004 Distribution


	Collateral Report


ARM CHARACTERISTICS								TOTAL

	Weighted Average Margin Original							5.054%
	Weighted Average Margin Prior							5.054%
	Weighted Average Margin Current							5.050%
	Weighted Average Max Rate Original							12.221%
	Weighted Average Max Rate Prior							12.221%
	Weighted Average Max Rate Current							12.212%
	Weighted Average Min Rate Original							5.993%
	Weighted Average Min Rate Prior							5.993%
	Weighted Average Min Rate Current							5.987%
	Weighted Average Cap Up Original							0.905%
	Weighted Average Cap Up Prior							0.905%
	Weighted Average Cap Up Current							0.904%
	Weighted Average Cap Down Original							0.905%
	Weighted Average Cap Down Prior							0.905%
	Weighted Average Cap Down Current							0.904%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES								TOTAL

	Current Servicing Fees							31,280.05
	Delinquent Servicing Fees							42.51
	TOTAL SERVICING FEES							31,322.56

	Total Servicing Fees							31,322.56
	Compensating Interest							(306.32)
	Delinquent Servicing Fees							(42.51)
	COLLECTED SERVICING FEES							30,973.73

	Prepayment Interest Shortfall							306.32

	Total Advanced Interest							617.60


ADDITIONAL COLLATERAL INFORMATION								TOTAL

	Beginning Pool Factor							75.174143%
	Ending Pool Factor							99.491067%


				Page 10 of 23				© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	Delinquency Report for July 15, 2004 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			29,950.46	-	-	29,950.46
		% Balance			0.04%	0.00%	0.00%	0.04%
		# Loans			1	-	-	1
		% # Loans			0.12%	0.00%	0.00%	0.12%
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		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
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		-	29,950.46	-	-	29,950.46
		% Balance		0.00%	0.04%	0.00%	0.00%	0.04%
		# Loans		-	1	-	-	1
		% # Loans		0.00%	0.12%	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 23				© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	REO Report for July 15, 2004 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 0				Loan 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 23				© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	Prepayment Report for July 15, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS								TOTAL

	*Current*
	Number of Paid in Full Loans							16
	Number of Repurchased Loans							-
	Total Number of Loans Prepaid in Full							16

	Paid in Full Balance							1,366,449.23
	Repurchased Loans Balance							-
	Curtailments Amount							16,687.79
	Total Prepayment Amount							1,383,137.02

	*Cumulative*
	Number of Paid in Full Loans							21
	Number of Repurchased Loans							-
	Total Number of Loans Prepaid in Full							21

	Paid in Full Balance							1,797,850.34
	Repurchased Loans Balance							-
	Curtailments Amount							28,490.92
	Total Prepayment Amount							1,826,341.26

SPACE INTENTIONALLY LEFT BLANK


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


				Page 13 of 23				© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	Prepayment Report for July 15, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES								TOTAL

	SMM							1.84%
	3 Months Avg SMM
	12 Months Avg SMM
	Avg SMM Since Cut-off							1.22%

	CPR							20.00%
	3 Months Avg CPR
	12 Months Avg CPR
	Avg CPR Since Cut-off							13.66%

	PSA							2991.30%
	3 Months Avg PSA Approximation
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation							2396.60%







CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 14 of 23				© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	Prepayment Report for July 15, 2004 Distribution


	Prepayment Report - Voluntary Prepayments




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


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


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

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

				Page 15 of 23				© COPYRIGHT 2004 Deutsche Bank


	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	Prepayment Detail Report for July 15, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 16						Loan Group 1 =
Total Original Principal Balance = 1,369,283.00
Total Prepayment Amount = 1,366,449.23


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

94673 1			25,000.00	24,950.97	Jun-23-04	10.700%	NY - 7.04%	Paid Off - 360	Nov-14-03
94757 1			50,001.00	49,646.36	Jun-22-04	11.000%	MA - 15.24%	Paid Off - 240	Nov-21-03
94885 1			70,000.00	69,719.12	Jun-14-04	8.100%	CT - 70.00%	Paid Off - 360	Nov-29-03
95167 1			130,000.00	129,736.56	Jun-30-04	8.000%	MA - 40.69%	Paid Off - 360	Dec-31-03
95174 1			112,000.00	111,950.44	Jun-04-04	10.000%	MD - 70.00%	Paid Off - 360	Dec-30-03
95187 1			22,452.00	22,392.46	Jun-29-04	8.250%	CT - 11.82%	Paid Off - 360	Jan-05-04
95312 1			107,000.00	106,571.23	Jun-04-04	6.750%	NY - 73.29%	Paid Off - 360	Jan-26-04
95355 1			105,000.00	104,748.69	Jun-03-04	8.000%	RI - 50.24%	Paid Off - 360	Jan-29-04
95359 1			83,000.00	82,762.49	Jun-08-04	6.250%	RI - 18.16%	Paid Off - 360	Jan-29-04
95459 1			168,000.00	167,710.88	Jun-17-04	8.800%	MA - 51.69%	Paid Off - 360	Feb-11-04
95548 1			25,330.00	25,288.05	Jun-03-04	8.250%	CT - 10.34%	Paid Off - 360	Feb-23-04
95703 1			150,000.00	149,798.03	Jun-22-04	8.000%	NY - 55.56%	Paid Off - 360	Mar-05-04
95771 1			20,000.00	19,870.66	Jun-28-04	6.750%	RI - 13.61%	Paid Off - 180	Mar-12-04
95922 1			145,000.00	144,924.83	Jun-03-04	9.250%	RI - 78.80%	Paid Off - 360	Mar-31-04
96156 1			110,500.00	110,378.46	Jun-04-04	5.500%	VA - 85.00%	Paid Off - 360	Apr-19-04
96459 1			46,000.00	46,000.00	Jun-30-04	7.500%	NY - 46.00%	Paid Off - 360	May-13-04


					Page 16 of 23				© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	Realized Loss Report for July 15, 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.

SPACE INTENTIONALLY LEFT BLANK


							3 Months Moving Average


Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 17 of 23				© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	Realized Loss Report for July 15, 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 18 of 23				© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	Realized Loss Report for July 15, 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 19 of 23				© COPYRIGHT 2004 Deutsche Bank


	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	Realized Loss Detail Report for July 15, 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 =
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 20 of 23				© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	Triggers, Adj. Rate Cert. and Miscellaneous Report for July 15, 2004 Distribution


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS								TOTAL

	Has a Servicer Termination Delinquency Event Occured?							No

	Has a Servicer Termination Loss Event Occured?							No

	Has the Optional Termination Date Been Reached?							No


ADJUSTABLE RATE CERTIFICATE INFORMATION								TOTAL
SPACE INTENTIONALLY LEFT BLANK


ADDITIONAL INFORMATION								TOTAL


				Page 21 of 23				© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	Other Related Information for July 15, 2004 Distribution


	Other Related Information


ADDITIONAL INFORMATION								TOTAL


	% of Excess Spread used in Monthly Excess Spread Amt.							100.0000%
	Excess Spread							290,418.64
	Monthly Excess Spread							290,418.64
	Spread Account Excess							0.00
	Spread Account Excess Allocable to Servicer/Seller Reimbursements							0.00
	Spread Account Excess Allocable to Monthly Advances							0.00
	Spread Account Excess Allocable to Class R							0.00


				Page 22 of 23				© COPYRIGHT 2004 Deutsche Bank
	Lehman Home Equity Loan Trust 2004-3
	Mortgage Pass-Through Certificates
	Series 2004-3
	Additional Certificate Report for July 15, 2004 Distribution


	Additional Certificate Report

SPACE INTENTIONALLY LEFT BLANK
	CLASS


				Page 23 of 23				© COPYRIGHT 2004 Deutsche Bank

Lehman Home Equity Loan Trust 2004-3 8-K