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 February 1, 2004, providing for the issuance of Long Beach Mortgage Loan Trust 2004-1 Asset-Backed Pass- through Certificates, Series 2004-1) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-90550-09 33-0917586 (Commission File Number) (I.R.S. Employer Identification No.) 1100 Town and Country Road Suite 1600 Orange, California 92868 (Address of principal executive offices) (Zip Code) Registrant's Telephone Number, Including Area Code: (714) 541-5378 (Former name or former address, if changed since last report.) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act (17 CFR 240.14a-12(b)) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) Item 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 2004-1
	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				17
			10.	Prepayment Detail Report				20
			11.	Realized Loss Report				3538
			12.	Realized Loss Detail Report				3841
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				3942
				Total Number of Pages				3942
			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 Mortgage Loan Trust					Cut-Off Date: February 1, 2004
	Certificate Insurer(s):							Closing Date: February 5, 2004
								First Payment Date: March 25, 2004
	Servicer(s):		Long Beach Mortgage Master Servicer
								Distribution Date: September 27, 2004
								Distribution Date: December 27, 2004
	Underwriter(s):		Greenwich Capital Markets Underwriter					Record Date: ~~September~~December 24, 2004
								August 31, 2004
								November 30, 2004
						Page 1 of 39					© COPYRIGHT 2004 Deutsche Bank
						Page 1 of 42					© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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	2,200,000,000.00			1,~~862~~573,~~510~~244,~~825~~594.0913	3,~~320~~400,~~701~~393.5939	91111,~~876~~510,~~727~~631.7789	95114,~~197~~911,~~429~~025.3628	-	-	1,~~770~~461,~~634~~733,~~097~~962.3224
A-2	FLT, STEP	220,000,000.00			~~186~~157,~~251~~324,~~082~~459.5343	~~344~~349,~~021~~522.2751	911,~~187~~151,~~672~~063.7819	911,~~531~~500,~~694~~585.0570	-	-	~~177~~146,~~063~~173,~~409~~396.7524
A-3	FLT, STEP	1,011,070,000.00			~~824~~668,~~091~~963,~~855~~194.1964	1,~~446~~428,~~624~~608.5807	4960,~~476~~266,~~774~~549.8795	5061,~~923~~695,~~399~~158.4502	-	-	~~774~~608,~~615~~696,~~080~~644.3269
A-4	FLT, STEP	194,000,000.00			~~133~~83,~~629~~542,~~288~~003.4142	~~213~~166,~~751~~178.1897	1519,~~974~~458,~~851~~608.5544	1619,~~188~~624,~~602~~787.7341	-	-	~~117~~64,~~654~~083,~~436~~394.8698
A-5	FLT, STEP	132,450,000.00			132,450,000.00	~~245~~295,~~860~~400.3129	-	~~245~~295,~~860~~400.3129	-	-	132,450,000.00
M-1	MEZ, FLT, S	123,750,000.00			123,750,000.00	~~239~~285,~~920~~587.3150	-	~~239~~285,~~920~~587.3150	-	-	123,750,000.00
M-2	MEZ, FLT, S	112,500,000.00			112,500,000.00	~~223~~264,~~265~~468.6375	-	~~223~~264,~~265~~468.6375	-	-	112,500,000.00
M-3	MEZ, FLT, S	67,500,000.00			67,500,000.00	~~143~~167,~~240~~400.6300	-	~~143~~167,~~240~~400.6300	-	-	67,500,000.00
M-4	MEZ, FLT, S	67,500,000.00			67,500,000.00	~~161~~184,~~803~~837.1350	-	~~161~~184,~~803~~837.1350	-	-	67,500,000.00
M-5	MEZ, FLT, S	56,250,000.00			56,250,000.00	~~139~~158,~~992~~875.1900	-	~~139~~158,~~992~~875.1900	-	-	56,250,000.00
M-6	MEZ, FLT, S	56,250,000.00			56,250,000.00	~~155~~173,~~460~~406.9425	-	~~155~~173,~~460~~406.9425	-	-	56,250,000.00
M-7	MEZ, FLT, S	56,250,000.00			56,250,000.00	~~173~~190,~~507~~359.8138	-	~~173~~190,~~507~~359.8138	-	-	56,250,000.00
M-8	MEZ, FLT, S	45,000,000.00			45,000,000.00	~~144~~158,~~993~~100.7500	-	~~144~~158,~~993~~100.7500	-	-	45,000,000.00
M-9	MEZ, FLT, S	56,250,000.00			56,250,000.00	~~263~~275,~~742~~125.1900	-	~~263~~275,~~742~~125.1900	-	-	56,250,000.00
B	SUB, STEP,	33,750,000.00			33,750,000.00	~~158~~165,~~245~~075.3100	-	~~158~~165,~~245~~075.3100	-	-	33,750,000.00
C	SUB	67,479,918.86			67,500,000.3029	1310,~~512~~292,~~555~~427.42	~~0.01~~-	1310,~~512~~292,~~555~~427.4342	-	-0.00	67,500,000.2930
P	EXE	100.00			100.00	2,~~270~~883,~~101~~666.1465	-	2,~~270~~883,~~101~~666.1465	-	-	100.00
R	R	-			-	-	-	-	-	-	-
Total		4,500,000,018.86			3,~~881~~358,~~433~~024,~~151~~351.5291	2320,~~157~~839,~~787~~431.3868	~~166~~202,~~516~~386,~~026~~853.9847	~~189~~223,~~673~~226,~~814~~285.3615	-	-0.00	3,~~714~~155,~~917~~637,~~124~~498.5445
	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	542514FD1	2,200,000,000.00	~~846~~715.~~595830~~111179	1.~~509410~~545633	4150.~~762149~~686651	4352.~~271559~~232284	~~804~~664.~~833681~~424528
A-2	0811/2526/04	0912/26/04		A-Act/360	542514FE9	220,000,000.00	~~846~~715.~~595830~~111179	1.~~563733~~588739	4150.~~762149~~686651	4352.~~325882~~275390	~~804~~664.~~833681~~424528
A-3	0811/2526/04	0912/26/04		A-Act/360	542514ER1	1,011,070,000.00	~~815~~661.~~069041~~638853	1.~~430786~~412967	4859.~~935064~~606704	5061.~~365849~~019670	~~766~~602.~~133977~~032149
A-4	0811/2526/04	0912/26/04		A-Act/360	542514ES9	194,000,000.00	~~688~~430.~~810765~~628884	10.~~101810~~856593	82100.~~344596~~302105	83101.~~446406~~158698	~~606~~330.~~466169~~326778
A-5	0811/2526/04	0912/26/04		A-Act/360	542514ET7	132,450,000.00	1,000.000000	12.~~856250~~230278	-	12.~~856250~~230278	1,000.000000
M-1	0811/2526/04	0912/26/04		A-Act/360	542514EU4	123,750,000.00	1,000.000000	12.~~938750~~307778	-	12.~~938750~~307778	1,000.000000
M-2	0811/2526/04	0912/26/04		A-Act/360	542514EV2	112,500,000.00	1,000.000000	12.~~984583~~350833	-	12.~~984583~~350833	1,000.000000
M-3	0811/2526/04	0912/26/04		A-Act/360	542514EW0	67,500,000.00	1,000.000000	2.~~122083~~480000	-	2.~~122083~~480000	1,000.000000
M-4	0811/2526/04	0912/26/04		A-Act/360	542514EX8	67,500,000.00	1,000.000000	2.~~397083~~738333	-	2.~~397083~~738333	1,000.000000
M-5	0811/2526/04	0912/26/04		A-Act/360	542514EY6	56,250,000.00	1,000.000000	2.~~488750~~824444	-	2.~~488750~~824444	1,000.000000
M-6	0811/2526/04	0912/26/04		A-Act/360	542514EZ3	56,250,000.00	1,000.000000	23.~~763750~~082778	-	23.~~763750~~082778	1,000.000000
M-7	0811/2526/04	0912/26/04		A-Act/360	542514FA7	56,250,000.00	1,000.000000	3.~~084583~~384167	-	3.~~084583~~384167	1,000.000000
M-8	0811/2526/04	0912/26/04		A-Act/360	542514FB5	45,000,000.00	1,000.000000	3.~~222083~~513333	-	3.~~222083~~513333	1,000.000000
M-9	0811/2526/04	0912/26/04		A-Act/360	542514FC3	56,250,000.00	1,000.000000	4.~~688750~~891111	-	4.~~688750~~891111	1,000.000000
B	0811/2526/04	0912/26/04		A-Act/360	542514FF6	33,750,000.00	1,000.000000	4.~~688750~~891111	-	4.~~688750~~891111	1,000.000000
C	0811/01/04	0811/3130/04		A-30/360	LB0401201	67,479,918.86	1,000.297591	~~200~~152.~~245579~~525782	~~0.000000~~-	~~200~~152.~~245579~~525782	1,000.297591
P				-	LB0401202	100.00	1,000.000000	2228,~~701~~836,~~011~~666.~~400000~~500000	-	################	1,000.000000
R				-	LB0401203	-	-	-	-	-	-
							Page 2 of 39				© COPYRIGHT 2004 Deutsche Bank
							Page 2 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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	2,200,000,000.00		2130,~~090~~843,~~381~~818.1751		~~414~~717,~~625~~969,~~100~~433.1393	1420,~~740~~296,~~802~~603.5583	~~429~~738,~~365~~266,~~902~~037.6876	~~450~~769,~~456~~109,~~283~~856.8527	-	-	1,~~770~~461,~~634~~733,~~097~~962.3224
A-2	220,000,000.00		23,~~203~~208,~~589~~466.4228		4171,~~462~~796,~~510~~943.0039	12,~~474~~029,~~080~~660.2537	4273,~~936~~826,~~590~~603.2576	4577,~~140~~035,~~179~~070.6704	-	-	~~177~~146,~~063~~173,~~409~~396.7524
A-3	1,011,070,000.00		913,~~318~~474,~~247~~435.0670		~~227~~390,~~893~~833,~~448~~666.5604	811,~~561~~539,~~471~~689.1227	~~236~~402,~~454~~373,~~919~~355.6831	~~245~~415,~~773~~847,~~166~~791.7401	-	-	~~774~~608,~~615~~696,~~080~~644.3269
A-4	194,000,000.00		12,~~487~~020,~~919~~569.9247		73126,~~581~~190,~~271~~719.6001	23,~~764~~725,~~291~~886.5401	76129,~~345~~916,~~563~~605.1402	77131,~~833~~937,~~483~~174.0649	-	-	~~117~~64,~~654~~083,~~436~~394.8698
A-5	132,450,000.00		12,~~428~~231,~~344~~322.4860		-	-	-	12,~~428~~231,~~344~~322.4860	-	-	132,450,000.00
M-1	123,750,000.00		12,~~407~~185,~~226~~614.5606		(0.00)	0.00	-	12,~~407~~185,~~226~~614.5606	-	-	123,750,000.00
M-2	112,500,000.00		12,~~316~~037,~~015~~859.6338		-	-	-	12,~~316~~037,~~015~~859.6338	-	-	112,500,000.00
M-3	67,500,000.00		~~855~~1,~~703~~314,403.13		-	-	-	~~855~~1,~~703~~314,403.13	-	-	67,500,000.00
M-4	67,500,000.00		~~987~~1,~~890~~497,778.6313		-	-	-	~~987~~1,~~890~~497,778.6313	-	-	67,500,000.00
M-5	56,250,000.00		~~859~~1,~~960~~299,085.94		-	-	-	~~859~~1,~~960~~299,085.94	-	-	56,250,000.00
M-6	56,250,000.00		~~970~~1,~~117~~451,898.1944		-	-	-	~~970~~1,~~117~~451,898.1944	-	-	56,250,000.00
M-7	56,250,000.00		1,~~098~~630,~~632~~179.8371		-	-	-	1,~~098~~630,~~632~~179.8371	-	-	56,250,000.00
M-8	45,000,000.00		~~922~~1,~~968~~365,268.75		-	-	-	~~922~~1,~~968~~365,268.75	-	-	45,000,000.00
M-9	56,250,000.00		12,~~741~~521,~~210~~585.94		-	-	-	12,~~741~~521,~~210~~585.94	-	-	56,250,000.00
B	33,750,000.00		1,~~044~~512,~~726~~951.56		-	-	-	1,~~044~~512,~~726~~951.56	-	-	33,750,000.00
C	67,479,918.86		~~113~~147,~~000~~877,~~060~~005.6908		0.01	0.00	0.01	~~113~~147,~~000~~877,~~060~~005.7009	-	20,081.4445	67,500,000.2930
P	100.00		917,~~915~~162,~~139~~821.4976		-	-	-	917,~~915~~162,~~139~~821.4976	-	-	100.00
R	-		-		-	-	-	-	-	-	-
Total	4,500,000,018.86		~~169~~233,~~648~~635,~~135~~064.3944		~~757~~1,~~562~~306,~~330~~790,762.3038	2737,~~540~~591,~~645~~839.4648	~~785~~1,~~102~~344,~~975~~382,601.7686	~~954~~1,~~751~~578,~~111~~017,666.1530	-	20,081.4445	3,~~714~~155,~~917~~637,~~124~~498.5445
	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.~~94500~~51000%	1,~~862~~573,~~510~~244,~~825~~594.0913			3,~~320~~400,~~701~~393.5939	-	-	-	3,~~320~~400,~~701~~393.5939	3,~~320~~400,~~701~~393.5939	-
A-2	2.~~01500~~58000%	~~186~~157,~~251~~324,~~082~~459.5343			~~344~~349,~~021~~522.2751	-	-	-	~~344~~349,~~021~~522.2751	~~344~~349,~~021~~522.2751	-
A-3	12.~~91500~~48000%	~~824~~668,~~091~~963,~~855~~194.1964			1,~~446~~428,~~624~~608.5807	-	-	-	1,~~446~~428,~~624~~608.5807	1,~~446~~428,~~624~~608.5807	-
A-4	12.~~74500~~31000%	~~133~~83,~~629~~542,~~288~~003.4142			~~213~~166,~~751~~178.1897	-	-	-	~~213~~166,~~751~~178.1897	~~213~~166,~~751~~178.1897	-
A-5	2.~~02500~~59000%	132,450,000.00			~~245~~295,~~860~~400.3129	-	-	-	~~245~~295,~~860~~400.3129	~~245~~295,~~860~~400.3129	-
M-1	2.~~11500~~68000%	123,750,000.00			~~239~~285,~~920~~587.3150	-	-	-	~~239~~285,~~920~~587.3150	~~239~~285,~~920~~587.3150	-
M-2	2.~~16500~~73000%	112,500,000.00			~~223~~264,~~265~~468.6375	-	-	-	~~223~~264,~~265~~468.6375	~~223~~264,~~265~~468.6375	-
M-3	2.~~31500~~88000%	67,500,000.00			~~143~~167,~~240~~400.6300	-	-	-	~~143~~167,~~240~~400.6300	~~143~~167,~~240~~400.6300	-
M-4	23.~~61500~~18000%	67,500,000.00			~~161~~184,~~803~~837.1350	-	-	-	~~161~~184,~~803~~837.1350	~~161~~184,~~803~~837.1350	-
M-5	23.~~71500~~28000%	56,250,000.00			~~139~~158,~~992~~875.1900	-	-	-	~~139~~158,~~992~~875.1900	~~139~~158,~~992~~875.1900	-
M-6	3.~~01500~~58000%	56,250,000.00			~~155~~173,~~460~~406.9425	-	-	-	~~155~~173,~~460~~406.9425	~~155~~173,~~460~~406.9425	-
M-7	3.~~36500~~93000%	56,250,000.00			~~173~~190,~~507~~359.8138	-	-	-	~~173~~190,~~507~~359.8138	~~173~~190,~~507~~359.8138	-
M-8	34.~~51500~~08000%	45,000,000.00			~~144~~158,~~993~~100.7500	-	-	-	~~144~~158,~~993~~100.7500	~~144~~158,~~993~~100.7500	-
M-9	5.~~11500~~68000%	56,250,000.00			~~263~~275,~~742~~125.1900	-	-	-	~~263~~275,~~742~~125.1900	~~263~~275,~~742~~125.1900	-
B	5.~~11500~~68000%	33,750,000.00			~~158~~165,~~245~~075.3100	-	-	-	~~158~~165,~~245~~075.3100	~~158~~165,~~245~~075.3100	-
C	43.~~31173~~70118%	67,500,000.3029			1310,~~512~~292,~~555~~427.42	-	-	-	############	1310,~~512~~292,~~555~~427.42	-
P		100.00			2,~~270~~883,~~101~~666.1465	-	-	-	2,~~270~~883,~~101~~666.1465	2,~~270~~883,~~101~~666.1465	-
R		-			-	-	-	-	-	-	-
Total		3,~~881~~358,~~433~~024,~~151~~351.5291			2320,~~157~~839,~~787~~431.3868	-	-	-	############	2320,~~157~~839,~~787~~431.3868	-
							Page 3 of 39				© COPYRIGHT 2004 Deutsche Bank
							Page 3 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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					6579,~~451~~677,~~626~~892.4227	~~101~~122,~~064~~588,~~400~~973.5547	~~166~~202,~~516~~266,~~026~~865.9774
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					6579,~~451~~677,~~626~~892.4227	~~101~~122,~~064~~588,~~400~~973.5547	~~166~~202,~~516~~266,~~026~~865.9774
	Interest Collections					76,~~499~~104,~~000~~341.7897	1412,~~546~~181,~~547~~667.9986	2218,~~045~~286,~~548~~009.7783
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					~~761~~1,~~670~~102,500.2302	1,~~508~~781,~~430~~166.9163	2,~~270~~883,~~101~~666.1465
	Interest Fees					(~~387~~72,~~008~~838.7574)	(~~770~~137,~~853~~418.7833)	(1210,~~157,862~~257.5307)
	Guarantor Fee							0.00
	TOTAL NET INTEREST					7,~~873~~134,~~662~~003.2625	1513,~~284~~825,~~125~~416.1216	2320,~~157~~959,~~787~~419.3841
	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION					7386,~~325~~811,~~288~~895.6852	~~116~~136,~~348~~414,~~525~~389.6763	~~189~~223,~~673~~226,~~814~~285.3515
PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL
	Scheduled Principal Received					1,~~264~~078,~~900~~445.8434	2,~~382~~108,~~028~~595.3124	3,~~646~~187,~~929~~040.1558
	Prepayments In Full					6378,~~386~~283,~~879~~286.0362	98120,~~468~~274,~~179~~630.7753	~~161~~198,~~855~~557,~~058~~917.8015
	Curtailments					~~799~~316,~~846~~160.5531	~~214~~(85,~~192~~242.4721)	1230,~~014,039~~918.0210
	Liquidations					0.00	0410,977.0064	0410,977.0064
	Insurance Principal					0.00	0.00	0.00
	Repurchased Principal Amounts					0.00	0.00	0.00
	Other Principal					0.00	0.00	0.00
	Total Realized Loss Of Principal					0.00	0(119,987.0073)	0(119,987.0073)
	Delinquent Principal					(~~375~~976,~~367~~673.7055)	(~~588~~1,~~703~~876,299.5066)	(~~964~~2,~~071~~852,973.2021)
	Advanced Principal					~~375~~976,~~367~~673.7055	~~588~~1,~~703~~876,299.5066	~~964~~2,~~071~~852,973.2021
	TOTAL PRINCIPAL COLLECTED					6579,~~451~~677,~~626~~892.4227	~~101~~122,~~064~~588,~~400~~973.5547	~~166~~202,~~516~~266,~~026~~865.9774
				Page 4 of 39				© COPYRIGHT 2004 Deutsche Bank
				Page 4 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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					76,~~676~~510,~~977~~831.8078	1412,~~830~~966,~~792~~481.1530	2219,~~507~~477,~~769~~313.9508
	Liquidation Interest					0.00	02,453.0068	02,453.0068
	Repurchased Interest					0.00	0.00	0.00
	Insurance Interest					0.00	0.00	0.00
	Other Interest					0.00	0.00	0.00
	Relief Act Interest Shortfalls					(~~112~~93.7959)	(13,~~251~~619.5775)	(13,~~364~~713.3634)
	Prepayment Interest Shortfalls					(~~186~~241,~~429~~405.6694)	(~~281~~378,~~687~~249.8054)	(~~468~~619,~~117~~655.4648)
	Compensating Interest					~~186~~241,~~429~~405.6694	~~281~~378,~~687~~249.8054	~~468~~619,~~117~~655.4648
	Delinquent Interest					(25,~~568~~546,~~621~~295.4515)	(411,~~255~~092,~~147~~526.1841)	(616,~~823~~638,~~768~~821.6356)
	Interest Advanced					25,~~390~~139,~~757~~898.2293	310,~~972~~308,~~154~~879.5904	615,~~362~~448,~~911~~777.8197
	TOTAL INTEREST COLLECTED					76,~~499~~104,~~000~~341.7897	1412,~~546~~181,~~547~~667.9986	2218,~~045~~286,~~548~~009.7783
				Page 5 of 39				© COPYRIGHT 2004 Deutsche Bank
				Page 5 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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					~~761~~1,~~670~~102,500.2302	1,~~508~~781,~~430~~166.9163	2,~~270~~883,~~101~~666.1465
	TOTAL INTEREST OTHER ACCOUNTS					~~761~~1,~~670~~102,500.2302	1,~~508~~781,~~430~~166.9163	2,~~270~~883,~~101~~666.1465
INTEREST - FEES						GROUP 2	GROUP 1	TOTAL
	Current Servicing Fees					~~386~~72,~~500~~407.82	~~769~~136,~~906~~589.1799	1208,~~156,406~~997.9981
	Current Trustee Fees					~~507~~430.9392	~~947~~828.6134	1,~~455~~259.5426
	California Tax Fee							0.00
	TOTAL INTEREST OTHER FEES					~~387~~72,~~008~~838.7574	~~770~~137,~~853~~418.7833	1210,~~157,862~~257.5307
				Page 6 of 39				© COPYRIGHT 2004 Deutsche Bank
				Page 6 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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,~~005~~006.4689
INSURANCE						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL
	Overcollateralized Amount - Prior Period							67,500,000.28
	Current Period Losses							0(119,987.0173)
	Overcollateralized Amount - After Current Losses							67,~~500~~380,~~000~~012.2955
	Overcollateralization Increase Amount							0119,987.0073
	Overcollateralization Reduction Amount							0.0100
	Overcollateralized Amount - Ending							67,500,000.2928
	OC Deficiency Amount - Ending							0.0100
	Required Overcollateralized Amount							67,500,000.28
				Page 7 of 39				© COPYRIGHT 2004 Deutsche Bank
				Page 7 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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					5174	18190	23364
	Prior					43,~~505~~891	1614,~~275~~579	2018,~~780~~470
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(~~194~~238)	(~~539~~669)	(~~733~~907)
	Repurchases					-	-	-
	Liquidations					-	-(3)	-(3)
	Current					43,~~311~~653	1513,~~736~~908	2017,~~047~~561
	Principal Balance:
	Original					1,601,812,775.88	2,898,187,242.98	4,500,000,018.86
	Prior					1,~~354~~149,~~476~~129,~~130~~708.6499	2,~~526~~208,~~957~~894,~~020~~642.8792	3,~~881~~358,~~433~~024,~~151~~351.5191
	Prefunding					-	-	-
	Scheduled Principal					(1,~~264~~078,~~900~~445.8434)	(2,~~382~~108,~~028~~595.3124)	(3,~~646~~187,~~929~~040.1558)
	Partial and Full Voluntary Prepayments					(6478,~~186~~599,~~725~~446.5893)	(98120,~~682~~189,~~372~~388.2432)	(~~162~~198,~~869~~788,~~097~~835.8225)
	Repurchases					-	-	-
	Liquidations					-	-(410,977.64)	-(410,977.64)
	Current					1,~~289~~069,~~024~~451,~~504~~816.2272	2,~~425~~086,~~892~~185,~~620~~681.3272	3,~~714~~155,~~917~~637,~~124~~498.5444
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 39				© COPYRIGHT 2004 Deutsche Bank
				Page 8 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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					6.817940%	7.058243%	6.972705%
	Weighted Average Coupon Prior					6.~~801564~~804388%	7.~~044785~~041240%	6.~~959707~~959443%
	Weighted Average Coupon Current					6.~~801429~~799057%	7.~~042839~~045480%	6.~~958596~~961153%
	Weighted Average Months to Maturity Original					353	350	351
	Weighted Average Months to Maturity Prior					~~347~~343	~~344~~341	~~345~~342
	Weighted Average Months to Maturity Current					~~346~~342	~~343~~340	~~344~~341
	Weighted Avg Remaining Amortization Term Original					352	349	350
	Weighted Avg Remaining Amortization Term Prior					~~347~~343	~~344~~340	~~345~~341
	Weighted Avg Remaining Amortization Term Current					~~345~~342	~~343~~339	~~344~~340
	Weighted Average Seasoning Original					4.91	4.83	4.86
	Weighted Average Seasoning Prior					912.8678	912.7670	912.7973
	Weighted Average Seasoning Current					1013.8377	1013.7470	1013.7772
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 39				© COPYRIGHT 2004 Deutsche Bank
				Page 9 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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					3.897%	3.445%
	Weighted Average Margin Prior					3.~~850~~769%	3.~~411~~337%
	Weighted Average Margin Current					3.~~838~~720%	3.~~388~~312%
	Weighted Average Max Rate Original					9.812%	8.708%
	Weighted Average Max Rate Prior					9.~~647~~437%	8.~~609~~431%
	Weighted Average Max Rate Current					9.~~618~~315%	8.~~552~~370%
	Weighted Average Min Rate Original					5.235%	4.723%
	Weighted Average Min Rate Prior					5.~~141~~032%	4.~~663~~567%
	Weighted Average Min Rate Current					54.~~125~~966%	4.~~632~~536%
	Weighted Average Cap Up Original					0.812%	0.718%
	Weighted Average Cap Up Prior					0.~~802~~785%	0.~~712~~699%
	Weighted Average Cap Up Current					0.~~799~~776%	0.~~707~~694%
	Weighted Average Cap Down Original					0.812%	0.718%
	Weighted Average Cap Down Prior					0.~~802~~785%	0.~~712~~699%
	Weighted Average Cap Down Current					0.~~799~~776%	0.~~707~~694%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL
	Current Servicing Fees					~~386~~72,~~500~~407.82	~~769~~136,~~906~~589.1799	1208,~~156,406~~997.9981
	Delinquent Servicing Fees					~~177~~406,~~864~~396.2322	~~282~~783,~~992~~647.5937	~~460~~1,~~856~~190,043.8259
	TOTAL SERVICING FEES					~~564~~478,~~365~~804.0504	1920,~~052,898~~237.7636	1,~~617~~399,~~263~~041.8140
	Compensating Interest					(~~186~~241,~~429~~405.6694)	(~~281~~378,~~687~~249.8054)	(~~468~~619,~~117~~655.4648)
	Delinquent Servicing Fees					(~~177~~406,~~864~~396.2322)	(~~282~~783,~~992~~647.5937)	(~~460~~1,~~856~~190,043.8259)
	COLLECTED SERVICING FEES					~~200~~(168,~~071~~998.1612)	~~488~~(241,~~218~~659.3755)	~~688~~(410,~~289~~657.5367)
	Aggregate Advances with respect to this Distribution					26,~~766~~116,~~124~~572.9248	412,~~560~~185,~~858~~178.0970	718,~~326~~301,~~983~~751.0118
	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 39				© COPYRIGHT 2004 Deutsche Bank
				Page 10 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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			48,~~354~~469,~~622~~448.6393	1118,~~704~~580,~~833~~757.0711	1214,~~074~~066,~~901~~538.2285	7281,~~134~~116,~~356~~744.9289
		% Balance			1.3054%	0.3259%	0.3345%	12.9457%
		# Loans			~~277~~310	84107	6181	~~422~~498
		% # Loans			1.3877%	0.4261%	0.3046%	2.1184%
FORECLOSURE		Balance		-	-	~~906~~1,~~254~~768,789.7940	2032,~~510~~789,~~463~~394.6426	2134,~~416~~558,~~718~~183.4366
		% Balance		0.00%	0.00%	0.0206%	01.5504%	01.5810%
		# Loans		-	-	96	~~109~~180	~~118~~186
		% # Loans		0.00%	0.00%	0.0403%	01.5402%	01.5906%
BANKRUPTCY		Balance		1113,~~649~~537,~~569~~919.3522	~~711~~1,~~078~~147,070.3870	~~965~~1,~~616~~268,172.5120	37,~~419~~078,~~478~~287.6555	1623,~~745~~031,~~742~~449.8967
		% Balance		0.3143%	0.0204%	0.0304%	0.0922%	0.4573%
		# Loans		7894	76	109	2752	~~122~~161
		% # Loans		0.3954%	0.03%	0.05%	0.1330%	0.6192%
REO		Balance		-	-	-	16,~~035~~081,~~015~~084.0671	16,~~035~~081,~~015~~084.0671
		% Balance		0.00%	0.00%	0.00%	0.0319%	0.0319%
		# Loans		-	-	-	848	848
		% # Loans		0.00%	0.00%	0.00%	0.0427%	0.0427%
TOTAL		Balance		1113,~~649~~537,~~569~~919.3522	49,~~065~~616,~~701~~519.0163	1321,~~576~~617,~~704~~718.3771	3760,~~039~~015,~~858~~305.5737	~~111~~144,~~331~~787,~~833~~462.3093
		% Balance		0.3143%	1.3257%	0.3769%	1.0090%	34.0059%
		# Loans		7894	~~284~~316	~~103~~122	~~205~~361	~~670~~893
		% # Loans		0.3954%	1.4280%	0.5169%	12.0206%	35.3409%
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 39				© COPYRIGHT 2004 Deutsche Bank
				Page 11 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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			2733,~~515~~167,~~669~~842.3441	911,~~225~~144,~~393~~265.1424	67,~~676~~836,~~897~~253.4154	4352,~~417~~148,~~959~~361.8919
		% Balance			1.1359%	0.3853%	0.2838%	12.7950%
		# Loans			~~209~~251	7280	4559	~~326~~390
		% # Loans			1.3380%	0.4658%	0.2942%	2.0780%
FORECLOSURE		Balance		-	-	~~539~~334,~~720~~150.1222	1319,~~394~~940,~~198~~410.1061	1320,~~933~~274,~~918~~560.2283
		% Balance		0.00%	0.00%	0.02%	0.5596%	0.5797%
		# Loans		-	-	53	86138	91141
		% # Loans		0.00%	0.00%	0.0302%	0.5599%	01.5801%
BANKRUPTCY		Balance		79,~~144~~977,~~829~~738.3791	~~639~~671,~~460~~757.9308	~~690~~633,~~992~~189.6602	36,~~019~~125,~~950~~036.6191	1117,~~495~~407,~~233~~721.5792
		% Balance		0.2948%	0.03%	0.03%	0.1229%	0.4783%
		# Loans		6078	64	86	2344	97132
		% # Loans		0.3856%	0.0403%	0.0504%	0.1532%	0.6295%
REO		Balance		-	-	-	~~912~~4,~~334~~700,018.0604	~~912~~4,~~334~~700,018.0604
		% Balance		0.00%	0.00%	0.00%	0.0423%	0.0423%
		# Loans		-	-	-	637	637
		% # Loans		0.00%	0.00%	0.00%	0.0427%	0.0427%
TOTAL		Balance		79,~~144~~977,~~829~~738.3791	2833,~~155~~839,~~130~~599.2749	1012,~~456~~111,~~105~~604.9248	2438,~~003~~601,~~380~~719.1810	6994,~~759~~530,~~445~~661.7498
		% Balance		0.2948%	1.1662%	0.4358%	01.9985%	24.8853%
		# Loans		6078	~~215~~255	8589	~~160~~278	~~520~~700
		% # Loans		0.3856%	1.3783%	0.5464%	12.0200%	35.3003%
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 39				© COPYRIGHT 2004 Deutsche Bank
				Page 12 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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			2015,~~838~~301,~~953~~606.2952	27,~~479~~436,~~439~~491.9387	56,~~398~~230,~~003~~285.8131	28,~~716~~968,~~397~~383.0370
		% Balance			1.6243%	0.1970%	0.4258%	2.2371%
		# Loans			6859	1227	1622	96108
		% # Loans			1.5862%	0.2874%	0.3760%	2.2396%
FORECLOSURE		Balance		-	-	~~366~~1,~~534~~434,639.6718	712,~~116~~848,~~265~~983.5465	714,~~482~~283,~~800~~622.2183
		% Balance		0.00%	0.00%	0.0313%	01.5520%	01.5834%
		# Loans		-	-	43	2342	2745
		% # Loans		0.00%	0.00%	0.0908%	01.5315%	01.6323%
BANKRUPTCY		Balance		43,~~504~~560,~~739~~180.9831	71475,~~617~~313.4562	~~274~~634,~~623~~983.8518	~~399~~953,~~528~~250.0464	5,~~250~~623,~~509~~727.3275
		% Balance		0.3533%	0.0104%	0.0206%	0.0309%	0.4153%
		# Loans		1816	12	23	48	2529
		% # Loans		0.4244%	0.0205%	0.0508%	0.0922%	0.5879%
REO		Balance		-	-	-	~~122~~1,~~681~~381,066.0067	~~122~~1,~~681~~381,066.0067
		% Balance		0.00%	0.00%	0.00%	0.0113%	0.0113%
		# Loans		-	-	-	211	211
		% # Loans		0.00%	0.00%	0.00%	0.0530%	0.0530%
TOTAL		Balance		43,~~504~~560,~~739~~180.9831	2015,~~910~~776,~~570~~920.7414	39,~~120~~506,~~598~~114.4523	1321,~~036~~413,~~478~~586.3927	4150,~~572~~256,~~387~~800.5695
		% Balance		0.3533%	1.6248%	0.2489%	12.0100%	34.2370%
		# Loans		1816	6961	1833	4583	~~150~~193
		% # Loans		0.4244%	1.6067%	0.4290%	12.0427%	35.4828%
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 39				© COPYRIGHT 2004 Deutsche Bank
				Page 13 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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 = 8				Loan Group 1 = Group 1; REO Book Value = Not Available
Total Loan Count = 16				Loan Group 1 = Group 1; REO Book Value = Not Available
Total Original Principal Balance = 1,043,456.00				Loan Group 2 = Group 2; REO Book Value = Not Available
Total Original Principal Balance = 2,299,822.00				Loan Group 2 = Group 2; REO Book Value = Not Available
Total Current Balance = 1,035,015.06
Total Current Balance = 2,274,479.27
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
74859851 1		214,400.00	212,190.38	Jan-01-04	6.925%	CO - 80.00%	360	Sep-08-03
74746348 1		260,000.00	256,036.33	Feb-01-04	6.775%	CO - 80.00%	360	Jun-30-03
74929647 1		183,200.00	180,984.59	Nov-01-03	6.450%	CO - 80.00%	360	Aug-29-03
74812553 1		56,000.00	55,232.53	Mar-01-04	7.000%	UT - 74.67%	360	Jul-31-03
74974916 1		75,000.00	74,413.15	Jan-01-04	7.875%	GA - 64.66%	360	Sep-18-03
74930793 1		182,750.00	181,324.18	Apr-01-04	9.500%	GA - 85.00%	360	Aug-25-03
74987454 1		106,000.00	105,120.81	Feb-01-04	7.075%	GA - 80.00%	360	Oct-23-03
75036129 1		287,112.00	283,250.07	May-01-04	6.500%	CO - 80.00%	360	Sep-22-03
75215202 1		96,856.00	96,123.86	Feb-01-04	7.550%	TX - 80.00%	360	Nov-03-03
75057331 1		48,600.00	48,231.46	May-01-04	8.900%	TN - 90.00%	360	Oct-15-03
75242743 1		244,800.00	243,501.27	Feb-01-04	8.175%	CO - 85.00%	360	Dec-26-03
75117234 1		112,000.00	110,769.78	Apr-01-04	7.025%	TX - 80.00%	360	Oct-31-03
75254987 2		44,000.00	43,832.74	Feb-01-04	9.800%	CO - 77.19%	360	Dec-26-03
75186205 1		144,000.00	143,079.45	Mar-01-04	9.325%	CO - 80.00%	360	Nov-17-03
75255893 2		79,200.00	78,848.26	Feb-01-04	9.050%	CO - 80.00%	360	Dec-24-03
75209528 1		110,400.00	109,577.87	Jan-01-04	8.575%	OH - 80.00%	360	Nov-26-03
				Page 14 of 39				© COPYRIGHT 2004 Deutsche Bank
75217356 1		134,910.00	133,423.39	Mar-01-04	6.575%	CO - 89.94%	360	Nov-12-03
75230227 1		198,400.00	196,265.16	Mar-01-04	6.700%	CO - 80.00%	360	Nov-19-03
75245951 1		40,000.00	39,801.82	Apr-01-04	10.550%	GA - 80.00%	360	Nov-24-03
75355875 1		230,000.00	227,638.65	May-01-04	6.475%	CO - 86.79%	360	Dec-24-03
75364687 1		121,500.00	120,234.72	Apr-01-04	6.400%	TN - 90.00%	360	Dec-30-03
74815739 2		132,000.00	130,166.54	Mar-01-04	6.575%	CO - 80.00%	360	Aug-18-03
75015891 2		164,900.00	162,758.22	Feb-01-04	6.550%	CO - 85.00%	360	Sep-22-03
75294223 2		77,250.00	76,689.10	Apr-01-04	8.700%	MT - 75.00%	360	Dec-03-03
				Page 14 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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 = 55				Loan Group 1 = Group 1
Total Loan Count = 54				Loan Group 1 = Group 1
Total Original Principal Balance = 10,524,103.00				Loan Group 2 = Group 2
Total Original Principal Balance = 9,284,548.00				Loan Group 2 = Group 2
Total Current Balance = 10,443,783.06
Total Current Balance = 9,189,423.94
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
74746348 1		260,000.00	256,763.54	Feb-01-04	6.775%	CO - 80.00%	360	Jun-30-03
74660655 1		87,500.00	86,713.03	May-01-04	8.800%	MI - 68.90%	360	Aug-20-03
74775776 1		96,000.00	95,581.98	Mar-01-04	11.550%	TX - 80.00%	360	Jul-11-03
74701236 1		290,500.00	286,216.82	May-01-04	6.950%	GA - 83.00%	360	Jun-30-03
74780800 1		212,000.00	209,548.41	Mar-01-04	7.525%	WA - 80.00%	360	Jul-21-03
74701244 1		273,500.00	269,311.47	May-01-04	6.750%	GA - 78.14%	360	Jun-30-03
74822321 1		255,200.00	252,396.84	Mar-01-04	7.025%	CA - 80.00%	360	Jul-31-03
74715046 1		141,600.00	139,672.09	Jun-01-04	6.300%	MI - 80.00%	360	Sep-17-03
74833849 1		240,000.00	237,777.12	Mar-01-04	7.900%	CA - 80.00%	360	Jul-31-03
74719402 1		81,600.00	80,822.05	Mar-01-04	10.550%	NE - 80.00%	360	Jul-23-03
74858069 1		171,000.00	169,682.14	Apr-01-04	8.650%	NJ - 90.00%	360	Aug-26-03
74739095 1		156,000.00	153,593.70	Jul-01-04	6.375%	GA - 75.00%	360	Jul-07-03
74864323 1		172,000.00	170,046.15	Feb-01-04	6.850%	UT - 80.00%	360	Jul-30-03
74750027 1		140,250.00	138,554.29	May-01-04	7.650%	WA - 85.00%	360	Jul-21-03
74866252 1		44,000.00	43,574.12	Mar-01-04	7.250%	TN - 80.00%	360	Sep-09-03
74779356 1		50,150.00	49,730.98	May-01-04	9.500%	KS - 85.00%	360	Jul-14-03
74868266 1		194,400.00	192,356.26	Mar-01-04	6.350%	CA - 80.00%	360	Sep-17-03
74813593 1		215,900.00	214,053.05	Jun-01-04	9.425%	OH - 84.67%	360	Jul-30-03
74871021 1		67,200.00	66,667.81	May-01-04	8.300%	MO - 80.00%	360	Aug-26-03
74831611 1		93,750.00	92,982.59	May-01-04	9.600%	IL - 75.00%	360	Jul-28-03
74897596 1		68,000.00	67,687.28	Mar-01-04	10.900%	OH - 80.00%	360	Aug-27-03
74841156 1		79,000.00	78,408.04	Aug-01-04	9.700%	MO - 84.95%	360	Aug-06-03
74900754 1		146,200.00	145,442.49	Jan-01-04	9.900%	MI - 85.00%	360	Sep-08-03
74871393 1		129,600.00	127,772.30	Jun-01-04	6.850%	UT - 80.00%	360	Jul-25-03
74941451 1		172,250.00	171,623.39	Feb-01-04	11.100%	CA - 65.00%	360	Oct-16-03
74920737 1		140,000.00	138,298.77	Feb-01-04	7.275%	CO - 80.00%	360	Aug-27-03
74944752 1		134,400.00	133,582.56	May-01-04	9.125%	CA - 70.00%	360	Sep-23-03
74933953 1		159,300.00	157,860.03	Feb-01-04	8.775%	TX - 90.00%	360	Aug-29-03
74998774 1		130,475.00	129,257.72	May-01-04	6.975%	NC - 85.00%	360	Sep-24-03
74953837 1		102,000.00	101,123.00	Jul-01-04	8.275%	MI - 85.00%	360	Oct-22-03
75028860 1		256,000.00	253,895.77	Feb-01-04	7.625%	IL - 80.00%	360	Sep-23-03
74956996 1		152,000.00	149,896.16	Jun-01-04	6.600%	CO - 95.00%	360	Sep-02-03
75031112 1		133,000.00	132,373.48	Mar-01-04	9.880%	NJ - 70.00%	360	Oct-21-03
74966284 1		123,250.00	121,752.36	Jun-01-04	6.900%	CA - 85.00%	360	Sep-09-03
75037259 1		187,000.00	186,284.90	Feb-01-04	10.350%	OK - 85.00%	360	Nov-12-03
74969171 1		126,000.00	124,498.18	Jun-01-04	7.375%	WA - 90.00%	360	Sep-04-03
75071266 1		38,300.00	38,190.96	Feb-01-04	11.725%	TN - 79.79%	360	Nov-07-03
75005470 1		136,000.00	134,657.41	Jan-01-04	7.975%	OH - 80.00%	360	Sep-22-03
75073379 1		267,760.00	265,384.00	Mar-01-04	6.725%	NY - 80.00%	360	Oct-31-03
75083899 1		62,000.00	61,625.67	Jun-01-04	9.900%	IL - 62.00%	360	Nov-04-03
75110692 1		113,600.00	112,581.26	Mar-01-04	6.750%	GA - 80.00%	360	Nov-07-03
75120220 1		79,950.00	79,544.68	Jun-01-04	10.630%	KY - 65.00%	360	Nov-07-03
75118182 1		256,000.00	254,192.91	Mar-01-04	6.725%	NY - 80.00%	360	Dec-05-03
75134171 1		76,000.00	75,662.36	Jun-01-04	12.250%	TX - 74.15%	360	Oct-23-03
75131094 1		128,000.00	126,885.78	Mar-01-04	6.825%	GA - 80.00%	360	Oct-23-03
75141655 1		63,200.00	62,788.88	Jun-01-04	9.650%	AL - 80.00%	360	Oct-24-03
75182311 1		137,200.00	136,327.89	Mar-01-04	8.420%	WA - 80.00%	360	Oct-30-03
75153973 1		95,200.00	94,588.50	Jun-01-04	9.900%	OH - 85.00%	360	Nov-26-03
75186205 1		144,000.00	143,317.66	Mar-01-04	9.325%	CO - 80.00%	360	Nov-17-03
75186379 1		312,000.00	307,819.38	May-01-04	5.975%	CO - 87.89%	360	Nov-05-03
75191205 1		238,000.00	236,895.32	Mar-01-04	9.425%	CA - 85.00%	360	Nov-19-03
75190520 1		192,000.00	189,624.08	May-01-04	6.400%	CA - 80.00%	360	Nov-05-03
75214890 1		303,750.00	302,046.12	Apr-01-04	8.500%	CA - 75.00%	360	Nov-25-03
75222679 1		110,500.00	109,580.31	May-01-04	8.024%	IL - 85.00%	360	Nov-10-03
75217356 1		134,910.00	133,804.23	Mar-01-04	6.575%	CO - 89.94%	360	Nov-12-03
75226159 1		183,920.00	182,432.41	Feb-01-04	8.580%	UT - 80.00%	360	Oct-27-03
75217596 1		80,000.00	79,302.37	Mar-01-04	6.250%	CA - 80.00%	360	Nov-26-03
75229062 1		97,600.00	96,966.28	Jun-01-04	9.250%	AZ - 80.00%	360	Nov-18-03
75230227 1		198,400.00	196,812.31	Mar-01-04	6.700%	CO - 80.00%	360	Nov-19-03
75235150 1		92,000.00	91,460.19	Jun-01-04	9.300%	NC - 80.00%	360	Dec-10-03
75238121 1		98,960.00	98,198.05	Feb-01-04	6.900%	TX - 80.00%	360	Nov-21-03
75238469 1		198,400.00	195,824.09	Jun-01-04	5.700%	WA - 80.00%	360	Nov-26-03
75266445 1		170,400.00	169,587.12	Feb-01-04	8.700%	TX - 80.00%	360	Dec-15-03
75271429 1		328,500.00	325,786.60	Apr-01-04	7.600%	FL - 90.00%	360	Dec-05-03
75277244 1		207,000.00	205,524.46	Apr-01-04	7.400%	NY - 90.00%	360	Dec-02-03
75286310 1		296,228.00	292,821.91	Jun-01-04	6.375%	CA - 80.00%	360	Nov-28-03
75280396 1		174,400.00	173,525.42	Mar-01-04	9.050%	IL - 80.00%	360	Nov-26-03
75288258 1		203,000.00	201,619.34	Apr-01-04	8.575%	WA - 70.00%	360	Dec-30-03
75283689 1		256,000.00	253,746.57	Mar-01-04	6.200%	CA - 80.00%	360	Nov-19-03
75297499 1		231,000.00	228,639.64	Aug-01-04	6.500%	CA - 66.00%	360	Dec-12-03
75298356 1		180,000.00	179,233.00	Feb-01-04	9.250%	WA - 69.77%	360	Dec-19-03
75306001 1		67,000.00	66,632.93	Jul-01-04	9.650%	TX - 79.76%	360	Dec-15-03
75310078 1		112,000.00	111,168.76	May-01-04	6.475%	GA - 80.00%	360	Dec-23-03
75314500 1		72,800.00	72,513.49	May-01-04	11.200%	MI - 65.00%	360	Dec-31-03
75330944 1		192,000.00	191,065.20	Mar-01-04	8.600%	KS - 80.00%	360	Dec-22-03
75328245 1		146,250.00	145,719.13	Jun-01-04	11.575%	FL - 65.00%	360	Dec-24-03
75338566 1		164,188.00	163,067.58	Mar-01-04	6.900%	UT - 80.00%	360	Dec-03-03
75342691 1		84,000.00	83,546.23	Jun-01-04	9.700%	NC - 80.00%	360	Dec-16-03
75342022 1		180,000.00	178,841.33	Mar-01-04	7.200%	GA - 80.00%	360	Dec-23-03
75361733 1		234,000.00	231,785.13	Jun-01-04	6.900%	WA - 90.00%	360	Dec-23-03
74815739 2		132,000.00	130,545.35	Mar-01-04	6.575%	CO - 80.00%	360	Aug-18-03
75365973 1		232,000.00	230,900.32	Jun-01-04	10.325%	KY - 80.00%	360	Dec-31-03
74846122 2		337,500.00	333,697.30	Feb-01-04	6.925%	NY - 75.00%	360	Jul-30-03
75386110 1		213,600.00	211,448.39	Jun-01-04	6.575%	TX - 80.00%	360	Dec-31-03
74870189 2		244,000.00	241,361.99	Mar-01-04	6.675%	GA - 80.00%	360	Aug-20-03
74744517 2		103,150.00	101,983.21	Apr-01-04	7.990%	OH - 70.17%	360	Jul-10-03
74968025 2		77,400.00	77,006.19	May-01-04	10.250%	WI - 90.00%	360	Sep-29-03
74912585 2		400,000.00	395,086.68	Jun-01-04	6.900%	TX - 80.00%	360	Sep-22-03
				Page 15 of 39				© COPYRIGHT 2004 Deutsche Bank
				Page 15 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Foreclosure Report for September 27, 2004 Distribution
	Foreclosure Report for December 27, 2004 Distribution
	Foreclosure Report - Mortage Loans that Become Foreclosure During Current Distribution
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
74988916 2		100,000.00	99,389.37	Apr-01-04	9.775%	FL - 80.00%	360	Sep-15-03
74915562 2		144,000.00	142,128.55	Jun-01-04	6.925%	WA - 80.00%	360	Sep-02-03
75015933 2		720,000.00	713,929.07	Mar-01-04	6.990%	IL - 80.00%	360	Oct-10-03
74947383 2		165,600.00	162,893.05	May-01-04	5.700%	CO - 80.00%	360	Aug-29-03
75021212 2		464,000.00	458,541.26	Apr-01-04	6.125%	UT - 80.00%	360	Sep-30-03
75069641 2		94,400.00	93,445.01	Aug-01-04	7.450%	WA - 80.00%	360	Oct-21-03
75064964 2		408,000.00	405,035.13	Mar-01-04	7.750%	NY - 80.00%	360	Oct-17-03
75140061 2		900,000.00	889,965.51	Aug-01-04	6.950%	TX - 67.67%	360	Oct-31-03
75080119 2		369,000.00	365,581.60	Apr-01-04	6.500%	NY - 90.00%	360	Oct-14-03
75179432 2		99,000.00	98,579.86	May-01-04	10.850%	PA - 74.44%	360	Dec-19-03
75175117 2		135,150.00	134,726.06	May-01-04	11.375%	GA - 85.00%	360	Dec-09-03
75291971 2		157,250.00	156,268.92	Jun-01-04	9.000%	MI - 85.00%	360	Dec-12-03
75194761 2		506,800.00	504,912.44	Mar-01-04	10.990%	TX - 80.00%	360	Nov-04-03
75297473 2		456,000.00	451,228.66	Aug-01-04	6.375%	CA - 76.00%	360	Dec-23-03
75195149 2		115,600.00	114,974.22	May-01-04	8.075%	MO - 85.00%	360	Dec-23-03
75298505 2		139,500.00	138,659.22	Jun-01-04	9.175%	OH - 75.00%	360	Dec-29-03
75206706 2		112,500.00	112,004.27	Mar-01-04	9.675%	MO - 75.00%	360	Nov-25-03
75300723 2		184,800.00	182,772.97	Jun-01-04	6.125%	GA - 80.00%	360	Dec-08-03
75241588 2		40,000.00	39,828.20	May-01-04	9.800%	AL - 80.00%	360	Nov-19-03
75339374 2		91,800.00	91,166.04	May-01-04	8.500%	MI - 85.00%	360	Dec-30-03
75301093 2		48,160.00	48,010.35	Mar-01-04	10.750%	TX - 80.00%	360	Dec-09-03
				Page 16 of 42				© COPYRIGHT 2004 Deutsche Bank
				Page 16 of 39				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Report for September 27, 2004 Distribution
	Prepayment Report for December 27, 2004 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL
	Current
	Number of Paid in Full Loans					~~194~~238	~~539~~669	~~733~~907
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					~~194~~238	~~539~~669	~~733~~907
	Paid in Full Balance					6378,~~386~~283,~~879~~286.0362	98120,~~468~~274,~~179~~630.7753	~~161~~198,~~855~~557,~~058~~917.8015
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					~~799~~316,~~846~~160.5531	~~214~~(85,~~192~~242.4721)	1230,~~014,039~~918.0210
	Total Prepayment Amount					6478,~~186~~599,~~725~~446.5893	98120,~~682~~189,~~372~~388.2432	~~162~~198,~~869~~788,~~097~~835.8225
	Cumulative
	Number of Paid in Full Loans					~~861~~1,517	24,~~448~~272	35,~~309~~789
	Number of Repurchased Loans					2	6	8
	Total Number of Loans Prepaid in Full					~~863~~1,519	24,~~454~~278	35,~~317~~797
	Paid in Full Balance					~~300~~515,~~609~~117,~~650~~342.7456	~~451~~783,~~242~~059,~~435~~320.1750	~~751~~1,~~852~~298,~~085~~176,663.9106
	Repurchased Loans Balance					788,483.16	907,283.28	1,695,766.44
	Curtailments Amount					12,~~736~~664,~~126~~976.3726	2,~~084~~625,~~952~~261.2790	35,~~821~~290,~~078~~238.6416
	Total Prepayment Amount					~~303~~518,~~134~~570,~~260~~801.2798	~~454~~786,~~234~~591,~~670~~865.7268	~~757~~1,~~368~~305,~~930~~162,667.9966
SPACE INTENTIONALLY LEFT BLANK
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 17 of 39				© COPYRIGHT 2004 Deutsche Bank
				Page 17 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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					46.7485%	35.9145%	45.2093%
	3 Months Avg SMM					35.8793%	34.4080%	35.5719%
	12 Months Avg SMM
	Avg SMM Since Cut-off					23.9786%	23.4214%	23.6139%
	CPR					4457.1930%	3848.0393%	4051.2495%
	3 Months Avg CPR					3751.7397%	3444.0160%	3547.3325%
	12 Months Avg CPR
	Avg CPR Since Cut-off					3037.3268%	2531.4580%	2733.2090%
	PSA					~~2039~~2080.3820%	~~1769~~1786.7623%	~~1867~~1892.5190%
	3 Months Avg PSA Approximation					~~1914~~2031.5830%	~~1742~~1755.0138%	~~1803~~1855.7911%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					~~1924~~2014.6359%	~~1633~~1716.1526%	~~1738~~1823.77%
	Group 1
	Group 2
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 18 of 39				© COPYRIGHT 2004 Deutsche Bank
				Page 18 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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 19 of 39				© COPYRIGHT 2004 Deutsche Bank
				Page 19 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report for December 27, 2004 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 733						Loan Group 1 = Group 1
Total Loan Count = 907						Loan Group 1 = Group 1
Total Original Principal Balance = 163,495,486.80						Loan Group 2 = Group 2
Total Original Principal Balance = 201,296,224.63						Loan Group 2 = Group 2
Total Prepayment Amount = 161,855,058.80
Total Prepayment Amount = 198,557,917.15
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
44634673 1			282,000.00	275,753.71	Aug-20-04	7.250%	CA - 80.00%	Paid Off - 360	Jul-18-02
73630139 1			175,000.00	171,480.11	Nov-17-04	7.000%	NJ - 77.78%	Paid Off - 360	Dec-04-02
73556128 1			90,000.00	89,052.39	Aug-03-04	9.800%	IL - 76.27%	Paid Off - 360	Oct-29-02
74487315 1			76,560.00	76,233.77	Nov-15-04	12.800%	AL - 54.69%	Paid Off - 360	Jun-26-03
74334566 1			193,500.00	190,753.72	Aug-19-04	7.150%	WA - 90.00%	Paid Off - 360	Feb-28-03
74549973 1			155,700.00	153,835.84	Nov-10-04	7.700%	NV - 90.00%	Paid Off - 360	Jul-02-03
74447848 1			56,015.00	55,535.42	Aug-18-04	9.050%	TN - 85.00%	Paid Off - 360	Apr-07-03
74593419 1			90,400.00	89,121.89	Nov-23-04	7.350%	CA - 80.00%	Paid Off - 360	Jun-30-03
74469511 1			330,000.00	325,438.24	Aug-24-04	6.600%	CA - 80.00%	Paid Off - 360	Apr-18-03
74614819 1			316,000.00	310,140.14	Nov-12-04	5.375%	CA - 80.00%	Paid Off - 360	Jun-30-03
74489543 1			146,000.00	143,943.34	Aug-02-04	6.500%	IL - 73.74%	Paid Off - 360	Apr-21-03
74620303 1			44,800.00	42,234.52	Nov-16-04	9.650%	CA - 80.00%	Paid Off - 180	Jun-27-03
74497868 1			149,600.00	147,880.41	Aug-16-04	7.900%	CA - 80.00%	Paid Off - 360	Apr-28-03
74641119 1			216,000.00	212,113.62	Nov-17-04	6.125%	CA - 80.00%	Paid Off - 360	Jun-04-03
74511957 1			91,200.00	90,544.69	Aug-02-04	9.900%	IL - 80.00%	Paid Off - 360	Apr-29-03
74658261 1			38,000.00	36,609.03	Nov-30-04	10.550%	OK - 84.44%	Paid Off - 180	Jul-21-03
74529215 1			153,600.00	152,473.34	Aug-18-04	9.800%	CA - 80.00%	Paid Off - 360	May-12-03
74661091 1			111,200.00	109,789.12	Nov-03-04	7.050%	TX - 80.00%	Paid Off - 360	Jul-22-03
74542358 1			180,000.00	178,640.05	Aug-12-04	9.300%	VA - 90.00%	Paid Off - 360	May-07-03
74666223 1			120,250.00	119,361.09	Nov-15-04	11.050%	TX - 65.00%	Paid Off - 360	Jul-03-03
74547522 1			193,500.00	190,858.58	Aug-19-04	5.875%	CA - 75.59%	Paid Off - 360	Jul-02-03
74669144 1			157,500.00	155,804.61	Nov-01-04	8.900%	IL - 90.00%	Paid Off - 360	Jun-30-03
74589581 1			92,000.00	90,954.19	Aug-10-04	7.250%	CA - 80.00%	Paid Off - 360	May-14-03
74674748 1			133,200.00	131,557.98	Nov-12-04	7.550%	FL - 90.00%	Paid Off - 360	Jun-30-03
74608951 1			265,500.00	262,512.81	Aug-31-04	6.900%	CA - 90.00%	Paid Off - 360	Jun-27-03
74675083 1			119,000.00	118,030.68	Nov-22-04	10.125%	DE - 70.00%	Paid Off - 360	Jul-15-03
74610809 1			73,950.00	71,105.80	Aug-23-04	7.200%	IL - 85.00%	Paid Off - 180	Jul-16-03
74675984 1			140,000.00	137,496.58	Nov-23-04	5.575%	CA - 80.00%	Paid Off - 360	Jun-30-03
74620600 1			105,000.00	103,891.41	Aug-06-04	7.250%	CA - 76.64%	Paid Off - 360	Jun-23-03
74679515 1			257,000.00	253,028.98	Nov-23-04	6.400%	MA - 78.12%	Paid Off - 360	Jun-30-03
74645615 1			39,000.00	38,754.40	Aug-09-04	9.400%	OH - 65.00%	Paid Off - 360	Jul-07-03
74680638 1			112,500.00	110,710.21	Nov-03-04	5.875%	CA - 75.00%	Paid Off - 360	Jul-16-03
74647199 1			46,750.00	46,537.25	Aug-31-04	10.950%	OK - 85.00%	Paid Off - 360	Aug-04-03
74686593 1			274,500.00	271,287.04	Nov-17-04	7.990%	CA - 90.00%	Paid Off - 360	Jun-24-03
74648981 1			81,600.00	80,672.67	Aug-13-04	6.850%	WA - 80.00%	Paid Off - 360	Jul-01-03
74694563 1			130,500.00	128,301.26	Nov-05-04	5.900%	CA - 90.00%	Paid Off - 360	Jul-07-03
74669524 1			220,500.00	219,220.58	Aug-13-04	9.875%	NY - 90.00%	Paid Off - 360	Jul-09-03
74694878 1			318,400.00	313,576.32	Nov-01-04	6.475%	CA - 80.00%	Paid Off - 360	Jul-08-03
74676222 1			106,000.00	104,682.10	Aug-02-04	6.375%	CA - 56.38%	Paid Off - 360	Jun-30-03
74695529 1			121,125.00	119,369.19	Nov-01-04	6.350%	CA - 95.00%	Paid Off - 360	Aug-11-03
74682477 1			220,000.00	217,482.05	Aug-30-04	6.375%	NY - 80.00%	Paid Off - 360	Jul-29-03
74696329 1			92,000.00	90,929.76	Nov-12-04	7.500%	CA - 80.00%	Paid Off - 360	Jul-31-03
74687724 1			236,000.00	234,419.44	Aug-12-04	9.520%	CA - 80.00%	Paid Off - 360	Jul-10-03
74702499 1			33,000.00	31,732.23	Nov-15-04	9.990%	UT - 66.00%	Paid Off - 180	Jul-22-03
74690900 1			172,400.00	170,677.48	Aug-03-04	7.100%	MD - 80.00%	Paid Off - 360	Jul-25-03
74713959 1			135,920.00	134,087.67	Nov-16-04	6.750%	IL - 80.00%	Paid Off - 360	Jul-03-03
74696006 1			176,000.00	174,424.50	Aug-31-04	7.650%	MD - 80.00%	Paid Off - 360	Jul-14-03
74714049 1			124,600.00	122,289.34	Nov-26-04	5.375%	CA - 73.29%	Paid Off - 360	Jun-30-03
74697277 1			178,400.00	176,411.92	Aug-03-04	6.950%	CA - 80.00%	Paid Off - 360	Jul-03-03
74716234 1			145,500.00	136,425.35	Nov-02-04	4.875%	CA - 51.96%	Paid Off - 180	Jul-01-03
74702846 1			143,920.00	142,149.31	Aug-18-04	5.990%	CA - 79.96%	Paid Off - 360	Jul-30-03
74716846 1			174,400.00	171,702.54	Nov-22-04	6.000%	CA - 80.00%	Paid Off - 360	Jul-22-03
74704891 1			175,920.00	173,743.26	Aug-05-04	6.400%	CA - 80.00%	Paid Off - 360	Jul-02-03
74717067 1			199,350.00	11,877.06	Nov-09-04	6.000%	AK - 90.00%	Paid Off - 360	Jun-25-03
74704966 1			206,400.00	204,021.56	Aug-13-04	6.775%	CA - 80.00%	Paid Off - 360	Jul-10-03
74718487 1			220,500.00	217,343.51	Nov-26-04	6.900%	WA - 90.00%	Paid Off - 360	Jul-02-03
74708702 1			162,400.00	160,766.03	Aug-26-04	7.050%	WA - 80.00%	Paid Off - 360	Jul-21-03
74720715 1			209,600.00	208,164.26	Nov-04-04	10.130%	DE - 80.00%	Paid Off - 360	Jul-15-03
74711292 1			171,700.00	169,730.83	Aug-26-04	6.800%	CA - 85.00%	Paid Off - 360	Jul-10-03
74725284 1			55,920.00	55,182.30	Nov-12-04	7.250%	MO - 80.00%	Paid Off - 360	Jun-30-03
74712324 1			126,000.00	124,731.83	Aug-18-04	7.050%	WI - 90.00%	Paid Off - 360	Jul-07-03
74725615 1			90,000.00	89,112.78	Nov-09-04	9.125%	CA - 90.00%	Paid Off - 360	Jul-30-03
74714072 1			43,775.00	43,455.07	Aug-09-04	9.300%	NY - 85.00%	Paid Off - 360	Jul-15-03
74725722 1			198,000.00	196,374.33	Nov-04-04	9.250%	MI - 90.00%	Paid Off - 360	Jul-09-03
74714981 1			188,100.00	186,108.56	Aug-06-04	8.250%	UT - 90.00%	Paid Off - 360	Jul-01-03
74725862 1			117,000.00	115,711.10	Nov-08-04	8.125%	GA - 90.00%	Paid Off - 360	Jul-02-03
74715004 1			270,000.00	268,160.90	Aug-06-04	9.425%	MD - 84.64%	Paid Off - 360	Jul-01-03
74726217 1			177,600.00	174,998.70	Nov-17-04	6.650%	FL - 80.00%	Paid Off - 360	Jul-02-03
74715202 1			267,750.00	265,683.77	Aug-23-04	8.475%	CA - 85.00%	Paid Off - 360	Jul-10-03
74726340 1			118,400.00	116,377.52	Nov-18-04	5.825%	CA - 80.00%	Paid Off - 360	Jul-10-03
74716010 1			130,000.00	128,525.79	Aug-20-04	7.025%	CO - 80.00%	Paid Off - 360	Jun-27-03
74727041 1			176,000.00	173,401.42	Nov-19-04	6.250%	CA - 80.00%	Paid Off - 360	Jul-30-03
74716945 1			244,000.00	241,062.83	Aug-03-04	6.575%	CA - 80.00%	Paid Off - 360	Jun-30-03
74729526 1			270,000.00	266,228.32	Nov-19-04	6.900%	WA - 90.00%	Paid Off - 360	Jul-09-03
74717786 1			171,920.00	170,013.10	Aug-09-04	7.350%	UT - 80.00%	Paid Off - 360	Jun-30-03
74730029 1			280,000.00	276,343.73	Nov-19-04	6.900%	CA - 80.00%	Paid Off - 360	Jul-11-03
74718172 1			287,200.00	282,941.07	Aug-24-04	5.425%	CA - 80.00%	Paid Off - 360	Jun-30-03
74730938 1			104,900.00	103,422.29	Nov-10-04	6.500%	UT - 79.47%	Paid Off - 360	Jul-25-03
74719543 1			272,700.00	269,480.75	Aug-16-04	6.650%	CA - 90.00%	Paid Off - 360	Jul-07-03
74731019 1			162,400.00	160,310.46	Nov-04-04	6.600%	CA - 80.00%	Paid Off - 360	Aug-28-03
74720319 1			274,471.00	272,039.74	Aug-17-04	8.125%	OH - 90.00%	Paid Off - 360	Jun-30-03
74732025 1			188,000.00	185,008.56	Nov-01-04	5.875%	CA - 76.42%	Paid Off - 360	Jul-18-03
74721416 1			247,500.00	244,183.99	Aug-13-04	6.000%	CA - 90.00%	Paid Off - 360	Jun-30-03
74732504 1			154,400.00	152,243.22	Nov-03-04	6.900%	WA - 80.00%	Paid Off - 360	Jul-01-03
74721507 1			248,000.00	244,879.53	Aug-12-04	5.875%	CA - 80.00%	Paid Off - 360	Aug-04-03
74736281 1			176,400.00	173,482.39	Nov-29-04	6.000%	MI - 70.00%	Paid Off - 360	Jul-01-03
74722257 1			124,000.00	122,763.80	Aug-26-04	7.525%	CA - 80.00%	Paid Off - 360	Jun-27-03
74736554 1			115,760.00	114,071.72	Nov-22-04	6.675%	TX - 80.00%	Paid Off - 360	Jun-25-03
					Page 20 of 39				© COPYRIGHT 2004 Deutsche Bank
					Page 20 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report 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
74725250 1			172,000.00	170,040.62	Aug-19-04	6.400%	CA - 80.00%	Paid Off - 360	Aug-07-03
74736695 1			112,700.00	110,835.88	Nov-29-04	6.000%	MI - 70.00%	Paid Off - 360	Jul-01-03
74725490 1			228,000.00	225,789.46	Aug-02-04	6.775%	CA - 80.00%	Paid Off - 360	Sep-03-03
74738600 1			255,000.00	251,172.55	Nov-12-04	6.000%	CA - 89.47%	Paid Off - 360	Aug-18-03
74725573 1			228,000.00	225,303.07	Aug-18-04	6.200%	CA - 80.00%	Paid Off - 360	Jul-11-03
74739681 1			156,000.00	153,675.18	Nov-30-04	6.200%	CA - 80.00%	Paid Off - 360	Jul-16-03
74726407 1			288,000.00	283,976.67	Aug-17-04	5.750%	CA - 90.00%	Paid Off - 360	Jul-02-03
74740309 1			225,625.00	221,835.86	Nov-19-04	6.200%	CO - 95.00%	Paid Off - 360	Jun-27-03
74729815 1			120,000.00	119,638.14	Aug-11-04	12.425%	NJ - 55.81%	Paid Off - 360	Aug-11-03
74740499 1			128,000.00	126,186.28	Nov-26-04	6.825%	CA - 80.00%	Paid Off - 360	Jul-09-03
74729963 1			182,700.00	181,557.71	Aug-24-04	8.990%	CA - 90.00%	Paid Off - 360	Aug-14-03
74740614 1			173,600.00	170,947.15	Nov-01-04	6.200%	CA - 80.00%	Paid Off - 360	Jul-18-03
74731266 1			109,250.00	108,032.54	Aug-25-04	6.950%	CA - 95.00%	Paid Off - 360	Jul-09-03
74740754 1			305,750.00	300,330.22	Nov-10-04	6.275%	CA - 80.00%	Paid Off - 360	Jun-27-03
74733023 1			86,000.00	85,428.14	Aug-13-04	9.150%	FL - 63.24%	Paid Off - 360	Jul-22-03
74741984 1			288,420.00	284,795.10	Nov-24-04	7.100%	CA - 94.88%	Paid Off - 360	Aug-08-03
74735002 1			171,000.00	168,740.45	Aug-10-04	6.050%	IL - 90.00%	Paid Off - 360	Jul-01-03
74745829 1			238,000.00	236,338.02	Nov-30-04	10.225%	NJ - 85.00%	Paid Off - 360	Jul-29-03
74736836 1			145,600.00	144,038.68	Aug-30-04	7.150%	AL - 80.00%	Paid Off - 360	Jul-01-03
74746439 1			156,000.00	153,395.88	Nov-23-04	5.950%	MD - 80.00%	Paid Off - 360	Jul-02-03
74737859 1			159,200.00	157,613.68	Aug-02-04	7.100%	IL - 80.00%	Paid Off - 360	Jul-22-03
74747171 1			203,087.00	200,017.97	Nov-30-04	6.125%	CA - 80.00%	Paid Off - 360	Aug-01-03
74738972 1			84,000.00	83,052.15	Aug-02-04	6.450%	WA - 80.00%	Paid Off - 360	Jul-29-03
74747262 1			51,200.00	50,375.06	Nov-29-04	11.850%	TX - 80.00%	Paid Off - 360	Jul-31-03
74740689 1			224,000.00	220,942.35	Aug-04-04	5.875%	CA - 65.12%	Paid Off - 360	Jun-30-03
74747320 1			168,000.00	165,742.71	Nov-17-04	6.750%	CA - 66.14%	Paid Off - 360	Aug-01-03
74741042 1			225,680.00	223,589.34	Aug-19-04	7.475%	CO - 76.50%	Paid Off - 360	Aug-04-03
74747916 1			92,000.00	90,931.70	Nov-19-04	7.150%	MI - 80.00%	Paid Off - 360	Aug-29-03
74741372 1			268,000.00	264,419.06	Aug-17-04	5.990%	CA - 72.04%	Paid Off - 360	Jun-30-03
74748252 1			176,000.00	172,086.19	Nov-15-04	6.200%	CA - 80.00%	Paid Off - 360	Aug-05-03
74745019 1			229,500.00	227,384.37	Aug-03-04	7.500%	CA - 90.00%	Paid Off - 360	Jul-17-03
74749375 1			310,500.00	305,259.47	Nov-30-04	5.625%	AZ - 90.00%	Paid Off - 360	Jul-22-03
74745076 1			229,500.00	227,384.37	Aug-03-04	7.500%	CA - 90.00%	Paid Off - 360	Jul-17-03
74751512 1			265,000.00	263,238.77	Nov-01-04	10.275%	IL - 42.74%	Paid Off - 360	Jul-30-03
74746579 1			117,348.00	116,017.48	Aug-06-04	6.425%	CA - 80.00%	Paid Off - 360	Jul-17-03
74752189 1			231,200.00	228,344.74	Nov-24-04	7.275%	MD - 80.00%	Paid Off - 360	Jul-08-03
74747064 1			312,000.00	307,986.31	Aug-16-04	5.750%	CA - 80.00%	Paid Off - 360	Jul-10-03
74752346 1			256,800.00	252,575.97	Nov-01-04	5.750%	MA - 80.00%	Paid Off - 360	Jul-16-03
74749805 1			194,650.00	193,654.93	Aug-11-04	10.400%	RI - 85.00%	Paid Off - 360	Jul-09-03
74753302 1			148,750.00	147,191.47	Nov-12-04	8.225%	AL - 85.00%	Paid Off - 360	Jul-11-03
74750910 1			223,200.00	220,234.43	Aug-12-04	5.575%	CA - 80.00%	Paid Off - 360	Jul-29-03
74754078 1			190,000.00	187,589.10	Nov-09-04	7.050%	CA - 95.00%	Paid Off - 360	Jul-16-03
74753989 1			60,000.00	59,196.45	Aug-10-04	6.000%	UT - 56.08%	Paid Off - 360	Jun-27-03
74756412 1			107,120.00	105,751.09	Nov-18-04	7.225%	CA - 80.00%	Paid Off - 360	Aug-05-03
74754045 1			287,550.00	283,951.96	Aug-31-04	5.900%	CA - 90.00%	Paid Off - 360	Jul-09-03
74757691 1			150,000.00	148,145.18	Nov-10-04	6.925%	MA - 75.00%	Paid Off - 360	Aug-06-03
74754409 1			320,000.00	315,689.26	Aug-30-04	5.500%	OH - 80.00%	Paid Off - 360	Jul-17-03
74757709 1			288,000.00	283,972.25	Nov-05-04	6.875%	NY - 80.00%	Paid Off - 360	Jul-18-03
74755158 1			194,000.00	192,518.54	Aug-20-04	8.450%	NJ - 94.87%	Paid Off - 360	Jul-24-03
74758160 1			151,900.00	150,118.73	Nov-17-04	8.350%	WI - 79.99%	Paid Off - 360	Jul-23-03
74756081 1			276,000.00	272,841.07	Aug-04-04	6.375%	CA - 80.00%	Paid Off - 360	Jul-18-03
74758863 1			109,600.00	108,193.23	Nov-26-04	6.990%	CA - 80.00%	Paid Off - 360	Aug-05-03
74756438 1			95,000.00	94,190.47	Aug-05-04	7.900%	CA - 33.33%	Paid Off - 360	Jul-08-03
74760786 1			212,000.00	209,151.46	Nov-29-04	6.750%	CA - 80.00%	Paid Off - 360	Aug-08-03
74757295 1			136,000.00	134,425.38	Aug-02-04	6.750%	CA - 80.00%	Paid Off - 360	Jul-08-03
74761966 1			90,000.00	89,350.19	Nov-18-04	9.900%	CT - 69.23%	Paid Off - 360	Aug-08-03
74758269 1			140,000.00	138,715.12	Aug-23-04	7.525%	FL - 80.00%	Paid Off - 360	Jul-15-03
74763467 1			151,300.00	149,777.18	Nov-10-04	8.450%	IL - 85.00%	Paid Off - 360	Jul-09-03
74758673 1			213,600.00	210,892.61	Aug-03-04	5.830%	CA - 80.00%	Paid Off - 360	Jul-23-03
74765512 1			154,400.00	145,464.75	Nov-05-04	5.125%	NY - 80.00%	Paid Off - 180	Jul-21-03
74758780 1			130,000.00	128,373.19	Aug-12-04	6.675%	CA - 74.29%	Paid Off - 360	Jul-10-03
74765686 1			342,380.00	338,449.29	Nov-03-04	7.200%	NY - 95.00%	Paid Off - 360	Aug-08-03
74758905 1			243,000.00	241,694.19	Aug-18-04	9.725%	NY - 75.00%	Paid Off - 360	Aug-26-03
74767161 1			270,000.00	267,023.26	Nov-30-04	7.775%	TX - 77.14%	Paid Off - 360	Jul-24-03
74759184 1			161,500.00	159,568.47	Aug-10-04	6.850%	CA - 95.00%	Paid Off - 360	Jul-16-03
74767435 1			185,600.00	182,306.81	Nov-22-04	5.250%	CA - 80.00%	Paid Off - 360	Jul-30-03
74760356 1			272,000.00	268,945.29	Aug-26-04	6.475%	CA - 80.00%	Paid Off - 360	Jul-30-03
74769480 1			198,770.00	197,357.79	Nov-22-04	9.600%	MO - 90.00%	Paid Off - 360	Aug-12-03
74761354 1			54,700.00	54,379.71	Aug-26-04	9.900%	OK - 62.16%	Paid Off - 360	Jul-23-03
74770280 1			67,310.00	66,654.01	Nov-30-04	8.400%	AL - 53.00%	Paid Off - 360	Jul-14-03
74762139 1			100,200.00	98,621.40	Aug-20-04	7.980%	CA - 84.92%	Paid Off - 360	Jul-31-03
74773854 1			49,520.00	48,885.60	Nov-19-04	7.000%	TX - 80.00%	Paid Off - 360	Jul-09-03
74763236 1			245,000.00	242,912.31	Aug-31-04	7.900%	NY - 42.98%	Paid Off - 360	Jul-30-03
74774225 1			123,200.00	121,841.71	Nov-05-04	7.775%	TX - 79.48%	Paid Off - 360	Aug-04-03
74763525 1			122,500.00	121,694.07	Aug-31-04	11.675%	MD - 70.00%	Paid Off - 360	Jul-31-03
74775883 1			273,600.00	270,271.55	Nov-18-04	7.275%	CA - 80.00%	Paid Off - 360	Jul-31-03
74766262 1			95,200.00	94,322.32	Aug-18-04	7.500%	OR - 80.00%	Paid Off - 360	Jul-15-03
74776675 1			143,960.00	141,764.13	Nov-17-04	6.075%	CA - 80.00%	Paid Off - 360	Jul-15-03
74770397 1			183,000.00	181,836.11	Aug-03-04	9.350%	RI - 75.00%	Paid Off - 360	Jul-29-03
74777558 1			170,000.00	168,527.22	Nov-04-04	9.300%	OH - 85.00%	Paid Off - 360	Jul-29-03
74770595 1			108,800.00	107,353.03	Aug-31-04	5.875%	FL - 80.00%	Paid Off - 360	Jul-18-03
74778622 1			233,600.00	229,815.44	Nov-30-04	5.750%	CA - 80.00%	Paid Off - 360	Jul-11-03
74772427 1			204,000.00	201,471.29	Aug-25-04	5.950%	CA - 56.67%	Paid Off - 360	Jul-23-03
74779034 1			164,000.00	161,368.05	Nov-10-04	5.800%	CA - 80.00%	Paid Off - 360	Jul-30-03
74772831 1			93,600.00	92,553.74	Aug-19-04	6.500%	FL - 80.00%	Paid Off - 360	Jul-07-03
74779703 1			42,500.00	40,910.44	Nov-01-04	10.300%	OH - 65.39%	Paid Off - 180	Jul-22-03
74774357 1			118,400.00	117,162.04	Aug-03-04	6.850%	CA - 80.00%	Paid Off - 360	Jul-02-03
74779737 1			142,400.00	140,403.45	Nov-12-04	6.525%	NV - 80.00%	Paid Off - 360	Aug-05-03
74774373 1			130,000.00	128,365.96	Aug-19-04	5.875%	CA - 56.52%	Paid Off - 360	Jul-30-03
74781493 1			167,000.00	164,602.79	Nov-02-04	6.400%	NV - 89.98%	Paid Off - 360	Jul-30-03
74775669 1			94,400.00	93,128.28	Aug-26-04	5.500%	WA - 80.00%	Paid Off - 360	Jul-24-03
74783432 1			203,000.00	199,429.04	Nov-08-04	5.375%	OH - 70.00%	Paid Off - 360	Jul-21-03
74776626 1			60,000.00	59,483.55	Aug-31-04	7.850%	IL - 75.00%	Paid Off - 360	Jul-31-03
74785379 1			144,000.00	141,973.78	Nov-24-04	6.825%	CA - 80.00%	Paid Off - 360	Jul-24-03
74778010 1			46,400.00	45,947.22	Aug-18-04	11.250%	TX - 80.00%	Paid Off - 360	Jul-16-03
74785544 1			132,952.00	131,603.87	Nov-19-04	8.200%	CA - 95.00%	Paid Off - 360	Jul-23-03
74778408 1			247,200.00	243,912.65	Aug-10-04	5.575%	CA - 80.00%	Paid Off - 360	Jul-18-03
74789892 1			85,500.00	84,211.39	Nov-15-04	6.250%	CA - 58.97%	Paid Off - 360	Aug-08-03
74778499 1			157,600.00	155,719.12	Aug-23-04	6.300%	CA - 80.00%	Paid Off - 360	Aug-01-03
74791005 1			35,000.00	31,681.84	Nov-26-04	7.750%	TX - 47.30%	Paid Off - 120	Jul-23-03
74778515 1			187,600.00	185,694.30	Aug-24-04	7.000%	CA - 80.00%	Paid Off - 360	Jul-28-03
74791724 1			80,250.00	79,151.54	Nov-16-04	7.600%	GA - 75.00%	Paid Off - 360	Jul-28-03
74778770 1			164,000.00	162,184.13	Aug-09-04	6.550%	CA - 80.00%	Paid Off - 360	Jul-28-03
74793126 1			91,800.00	90,981.86	Nov-08-04	9.150%	MO - 85.00%	Paid Off - 360	Jul-30-03
					Page 21 of 39				© COPYRIGHT 2004 Deutsche Bank
					Page 21 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report 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
74778986 1			148,750.00	148,009.57	Aug-02-04	10.625%	CA - 85.00%	Paid Off - 360	Aug-08-03
74796657 1			297,000.00	281,814.68	Nov-12-04	6.550%	CA - 90.00%	Paid Off - 180	Jul-31-03
74781360 1			248,800.00	245,658.20	Aug-31-04	5.850%	CA - 80.00%	Paid Off - 360	Jul-11-03
74796830 1			144,400.00	142,327.10	Nov-01-04	6.400%	CA - 95.00%	Paid Off - 360	Jul-24-03
74781873 1			223,000.00	221,253.93	Aug-16-04	8.325%	CA - 69.69%	Paid Off - 360	Jul-16-03
74799842 1			260,000.00	256,539.66	Nov-26-04	6.800%	CA - 80.00%	Paid Off - 360	Aug-04-03
74782145 1			261,208.00	258,190.08	Aug-02-04	6.325%	CA - 80.00%	Paid Off - 360	Jul-16-03
74802463 1			219,300.00	216,210.73	Nov-26-04	6.500%	IL - 89.51%	Paid Off - 360	Jul-25-03
74784158 1			157,500.00	156,309.34	Aug-13-04	8.500%	IL - 90.00%	Paid Off - 360	Jul-22-03
74803347 1			126,584.00	124,985.46	Nov-01-04	7.075%	WA - 80.00%	Paid Off - 360	Jul-29-03
74785874 1			189,000.00	187,139.86	Aug-27-04	7.400%	CA - 90.00%	Paid Off - 360	Aug-08-03
74805250 1			192,000.00	190,020.98	Nov-01-04	7.750%	NY - 80.00%	Paid Off - 360	Aug-25-03
74787110 1			325,600.00	321,936.21	Aug-05-04	6.650%	CA - 80.00%	Paid Off - 360	Jul-17-03
74810581 1			178,000.00	175,285.59	Nov-05-04	6.200%	CA - 79.82%	Paid Off - 360	Jul-28-03
74787136 1			431,000.00	426,182.60	Aug-25-04	6.500%	HI - 74.96%	Paid Off - 360	Jul-22-03
74811159 1			271,200.00	267,177.39	Nov-17-04	6.225%	CA - 80.00%	Paid Off - 360	Jul-24-03
74788050 1			104,000.00	102,891.51	Aug-30-04	6.750%	CA - 80.00%	Paid Off - 360	Jul-31-03
74813916 1			114,750.00	113,279.91	Nov-09-04	7.000%	MD - 75.00%	Paid Off - 360	Jul-31-03
74789488 1			178,400.00	176,104.93	Aug-31-04	5.750%	MT - 80.00%	Paid Off - 360	Jul-21-03
74814732 1			280,500.00	277,236.77	Nov-03-04	7.500%	CA - 85.00%	Paid Off - 360	Jul-23-03
74790445 1			225,460.00	222,380.81	Aug-30-04	5.425%	CA - 80.00%	Paid Off - 360	Jul-24-03
74816869 1			276,000.00	272,112.05	Nov-30-04	6.500%	TX - 80.00%	Paid Off - 360	Jul-28-03
74792557 1			180,880.00	178,915.07	Aug-06-04	6.650%	CA - 80.00%	Paid Off - 360	Jul-29-03
74818972 1			196,000.00	193,919.93	Nov-24-04	7.300%	CA - 80.00%	Paid Off - 360	Sep-30-03
74792771 1			144,000.00	142,472.59	Aug-16-04	6.775%	CA - 80.00%	Paid Off - 360	Jul-30-03
74819277 1			140,250.00	139,194.43	Nov-23-04	9.675%	FL - 85.00%	Paid Off - 360	Jul-30-03
74794371 1			117,400.00	116,148.75	Aug-04-04	6.750%	FL - 79.32%	Paid Off - 360	Jul-31-03
74819715 1			224,000.00	220,421.39	Nov-02-04	5.825%	CA - 80.00%	Paid Off - 360	Jul-28-03
74794900 1			268,000.00	265,143.70	Aug-31-04	6.750%	CA - 80.00%	Paid Off - 360	Jul-15-03
74821083 1			112,000.00	110,323.06	Nov-23-04	6.175%	CA - 80.00%	Paid Off - 360	Jul-31-03
74795014 1			202,500.00	198,834.09	Aug-31-04	6.250%	CA - 90.00%	Paid Off - 360	Jul-31-03
74822024 1			144,000.00	141,772.69	Nov-09-04	6.000%	CA - 80.00%	Paid Off - 360	Jul-30-03
74795741 1			157,120.00	152,232.91	Aug-26-04	8.650%	TX - 77.40%	Paid Off - 180	Aug-14-03
74823246 1			319,200.00	314,011.68	Nov-18-04	5.875%	CA - 80.00%	Paid Off - 360	Jul-31-03
74796152 1			143,920.00	142,264.96	Aug-03-04	6.350%	CA - 80.00%	Paid Off - 360	Jul-16-03
74823766 1			252,000.00	248,623.31	Nov-10-04	6.385%	CA - 80.00%	Paid Off - 360	Aug-26-03
74796301 1			249,000.00	245,942.12	Aug-24-04	6.000%	CA - 73.24%	Paid Off - 360	Jul-30-03
74823923 1			64,500.00	63,767.14	Nov-22-04	7.250%	CA - 17.67%	Paid Off - 360	Aug-15-03
74796921 1			180,000.00	177,959.27	Aug-19-04	6.425%	CA - 80.00%	Paid Off - 360	Jul-18-03
74826801 1			200,250.00	197,635.17	Nov-04-04	6.900%	CA - 90.00%	Paid Off - 360	Jul-28-03
74797473 1			86,000.00	84,916.62	Aug-17-04	6.000%	GA - 71.67%	Paid Off - 360	Jul-25-03
74827809 1			144,000.00	142,522.96	Nov-17-04	7.775%	MD - 80.00%	Paid Off - 360	Aug-19-03
74800459 1			254,500.00	250,911.41	Aug-02-04	5.250%	CO - 69.92%	Paid Off - 360	Jul-23-03
74827924 1			70,700.00	70,181.95	Nov-17-04	9.450%	MD - 70.00%	Paid Off - 360	Aug-14-03
74801705 1			87,200.00	86,547.32	Aug-25-04	8.550%	OH - 80.00%	Paid Off - 360	Jul-24-03
74829938 1			221,000.00	219,382.90	Nov-12-04	9.075%	IL - 85.00%	Paid Off - 360	Sep-26-03
74803644 1			276,800.00	273,510.21	Aug-31-04	6.175%	CA - 80.00%	Paid Off - 360	Jul-30-03
74830944 1			58,500.00	58,034.77	Nov-16-04	9.050%	PA - 75.00%	Paid Off - 360	Aug-12-03
74803990 1			235,200.00	232,785.30	Aug-17-04	6.475%	CA - 80.00%	Paid Off - 360	Aug-07-03
74831066 1			185,300.00	182,433.96	Nov-09-04	6.000%	WA - 85.00%	Paid Off - 360	Jul-29-03
74804824 1			151,200.00	149,634.23	Aug-20-04	6.990%	CA - 80.00%	Paid Off - 360	Jul-22-03
74832056 1			115,700.00	114,079.76	Nov-19-04	6.575%	IL - 76.62%	Paid Off - 360	Aug-06-03
74805276 1			210,000.00	206,380.45	Aug-30-04	5.500%	CA - 56.91%	Paid Off - 360	Jul-30-03
74832213 1			263,500.00	260,706.83	Nov-29-04	7.975%	CA - 85.00%	Paid Off - 360	Aug-04-03
74805433 1			256,410.00	253,486.10	Aug-11-04	6.400%	CA - 90.00%	Paid Off - 360	Jul-29-03
74833021 1			90,000.00	89,480.70	Nov-26-04	10.600%	CA - 75.00%	Paid Off - 360	Aug-20-03
74806381 1			157,250.00	155,745.61	Aug-30-04	7.350%	CO - 85.00%	Paid Off - 360	Jul-22-03
74833302 1			275,000.00	271,461.36	Nov-18-04	6.600%	CA - 84.62%	Paid Off - 360	Aug-12-03
74807454 1			129,600.00	128,238.41	Aug-10-04	6.825%	CA - 80.00%	Paid Off - 360	Jul-29-03
74836339 1			124,000.00	122,352.93	Nov-15-04	6.825%	FL - 80.00%	Paid Off - 360	Jul-25-03
74808593 1			210,000.00	208,396.01	Aug-05-04	8.825%	CA - 73.68%	Paid Off - 360	Jul-25-03
74837451 1			127,200.00	125,426.16	Nov-26-04	6.175%	IL - 80.00%	Paid Off - 360	Aug-08-03
74809153 1			194,000.00	191,790.03	Aug-11-04	6.400%	OR - 80.00%	Paid Off - 360	Jul-23-03
74838137 1			216,000.00	213,207.77	Nov-24-04	6.575%	CA - 80.00%	Paid Off - 360	Aug-27-03
74809195 1			88,000.00	87,164.63	Aug-13-04	7.350%	CA - 80.00%	Paid Off - 360	Aug-07-03
74840802 1			106,400.00	105,287.07	Nov-01-04	7.675%	CA - 80.00%	Paid Off - 360	Aug-26-03
74810243 1			281,600.00	278,190.01	Aug-05-04	6.075%	CA - 80.00%	Paid Off - 360	Jul-25-03
74840919 1			261,000.00	257,640.45	Nov-30-04	6.975%	CA - 90.00%	Paid Off - 360	Jul-28-03
74810979 1			241,600.00	239,200.91	Aug-20-04	6.650%	CA - 80.00%	Paid Off - 360	Aug-29-03
74841941 1			244,872.25	233,259.57	Nov-03-04	7.925%	CA - 85.00%	Paid Off - 180	Aug-04-03
74812116 1			165,000.00	163,554.61	Aug-31-04	7.300%	NY - 86.84%	Paid Off - 360	Aug-27-03
74842154 1			141,600.00	140,029.50	Nov-24-04	6.975%	CA - 80.00%	Paid Off - 360	Sep-18-03
74813726 1			162,000.00	160,338.42	Aug-26-04	6.950%	TX - 74.65%	Paid Off - 360	Aug-06-03
74843426 1			256,500.00	253,084.16	Nov-12-04	6.800%	CA - 90.00%	Paid Off - 360	Aug-08-03
74814203 1			313,600.00	308,220.51	Aug-18-04	7.200%	CA - 80.00%	Paid Off - 360	Jul-22-03
74844150 1			62,900.00	62,422.51	Nov-05-04	8.900%	MI - 85.00%	Paid Off - 360	Sep-09-03
74815432 1			174,600.00	172,756.82	Aug-04-04	6.800%	CA - 90.00%	Paid Off - 360	Jul-28-03
74844440 1			100,000.00	98,754.02	Nov-15-04	7.175%	IL - 67.11%	Paid Off - 360	Jul-29-03
74815465 1			132,000.00	125,815.02	Aug-12-04	4.750%	CA - 80.00%	Paid Off - 180	Aug-07-03
74845439 1			316,000.00	311,386.06	Nov-12-04	5.925%	CA - 80.00%	Paid Off - 360	Aug-08-03
74817537 1			65,250.00	64,534.26	Aug-24-04	6.125%	TX - 75.00%	Paid Off - 360	Aug-05-03
74846254 1			195,000.00	193,738.54	Nov-15-04	10.250%	VA - 84.78%	Paid Off - 360	Aug-29-03
74818097 1			247,500.00	244,705.07	Aug-11-04	6.650%	CA - 90.00%	Paid Off - 360	Jul-30-03
74846494 1			238,240.00	235,116.21	Nov-19-04	6.500%	CA - 80.00%	Paid Off - 360	Aug-29-03
74818162 1			595,000.00	589,189.43	Aug-18-04	6.990%	CA - 85.00%	Paid Off - 360	Aug-13-03
74846791 1			158,400.00	156,291.87	Nov-12-04	6.800%	CA - 80.00%	Paid Off - 360	Jul-31-03
74819582 1			68,000.00	67,362.49	Aug-30-04	6.950%	CA - 80.00%	Paid Off - 360	Aug-15-03
74847666 1			50,000.00	49,769.28	Nov-12-04	11.650%	TX - 71.43%	Paid Off - 360	Aug-25-03
74822586 1			157,250.00	156,061.21	Aug-31-04	8.500%	CO - 85.00%	Paid Off - 360	Jul-24-03
74849423 1			277,600.00	273,342.48	Nov-10-04	6.325%	CA - 80.00%	Paid Off - 360	Aug-05-03
74823006 1			108,450.00	107,727.68	Aug-30-04	9.125%	CO - 90.00%	Paid Off - 360	Jul-18-03
74849837 1			181,600.00	179,141.25	Nov-04-04	6.350%	CA - 80.00%	Paid Off - 360	Aug-15-03
74823055 1			54,000.00	52,341.24	Aug-31-04	9.850%	PA - 75.00%	Paid Off - 180	Jul-31-03
74849910 1			26,600.00	26,454.42	Nov-23-04	10.850%	TX - 45.09%	Paid Off - 360	Aug-18-03
74824012 1			216,000.00	213,697.97	Aug-06-04	6.750%	CA - 80.00%	Paid Off - 360	Jul-22-03
74850033 1			184,000.00	181,020.59	Nov-12-04	5.875%	CA - 80.00%	Paid Off - 360	Aug-07-03
74825175 1			206,400.00	204,366.24	Aug-09-04	6.175%	CA - 80.00%	Paid Off - 360	Sep-19-03
74851924 1			255,200.00	251,123.13	Nov-01-04	5.825%	WA - 80.00%	Paid Off - 360	Aug-01-03
74825548 1			136,000.00	134,543.22	Aug-12-04	6.450%	FL - 80.00%	Paid Off - 360	Aug-22-03
74853011 1			70,000.00	67,550.33	Nov-24-04	7.550%	CA - 28.00%	Paid Off - 360	Aug-08-03
74825571 1			213,750.00	211,973.24	Aug-10-04	8.025%	WA - 75.00%	Paid Off - 360	Jul-31-03
74853235 1			225,000.00	222,090.01	Nov-17-04	6.950%	CO - 84.27%	Paid Off - 360	Jul-25-03
74825795 1			87,300.00	86,802.25	Aug-30-04	9.500%	CA - 90.00%	Paid Off - 360	Aug-13-03
74853243 1			141,200.00	139,557.48	Nov-17-04	7.500%	CO - 71.31%	Paid Off - 360	Jul-28-03
					Page 22 of 39				© COPYRIGHT 2004 Deutsche Bank
					Page 22 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report 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
74825878 1			196,676.00	193,842.16	Aug-03-04	5.250%	WA - 80.00%	Paid Off - 360	Jul-28-03
74854001 1			278,100.00	274,970.86	Nov-17-04	7.300%	RI - 90.00%	Paid Off - 360	Aug-26-03
74826587 1			222,000.00	219,388.33	Aug-26-04	5.750%	CA - 60.00%	Paid Off - 360	Aug-15-03
74858010 1			240,000.00	236,493.23	Nov-04-04	6.875%	CA - 80.00%	Paid Off - 360	Jul-31-03
74828641 1			108,000.00	106,842.90	Aug-17-04	6.250%	NM - 80.00%	Paid Off - 360	Sep-04-03
74858267 1			104,000.00	102,994.59	Nov-19-04	8.075%	CA - 65.82%	Paid Off - 360	Aug-21-03
74832130 1			244,000.00	241,649.87	Aug-02-04	7.275%	CA - 80.00%	Paid Off - 360	Aug-06-03
74860800 1			188,000.00	185,464.25	Nov-15-04	6.350%	CA - 80.00%	Paid Off - 360	Aug-14-03
74832270 1			244,000.00	241,169.39	Aug-04-04	5.825%	CA - 80.00%	Paid Off - 360	Aug-14-03
74861378 1			131,750.00	130,892.73	Nov-24-04	10.025%	OH - 85.00%	Paid Off - 360	Aug-05-03
74834060 1			136,000.00	134,766.03	Aug-17-04	7.325%	IL - 80.00%	Paid Off - 360	Aug-08-03
74861931 1			136,500.00	135,334.94	Nov-10-04	9.230%	IL - 65.00%	Paid Off - 360	Aug-01-03
74834292 1			255,200.00	252,108.13	Aug-31-04	6.075%	CA - 80.00%	Paid Off - 360	Aug-04-03
74861956 1			119,000.00	117,854.85	Nov-19-04	8.730%	IL - 70.00%	Paid Off - 360	Aug-01-03
74834656 1			184,000.00	181,962.84	Aug-31-04	6.550%	CA - 80.00%	Paid Off - 360	Jul-25-03
74862111 1			332,000.00	327,174.70	Nov-19-04	5.950%	CA - 80.00%	Paid Off - 360	Aug-14-03
74836198 1			110,400.00	109,262.26	Aug-19-04	6.925%	TX - 80.00%	Paid Off - 360	Jul-30-03
74864455 1			104,000.00	103,118.13	Nov-12-04	7.925%	MN - 80.00%	Paid Off - 360	Oct-03-03
74836818 1			256,500.00	254,391.63	Aug-25-04	7.625%	CA - 90.00%	Paid Off - 360	Aug-18-03
74866450 1			329,600.00	324,982.62	Nov-30-04	6.150%	CA - 80.00%	Paid Off - 360	Aug-08-03
74837030 1			121,600.00	121,125.84	Aug-03-04	10.775%	AZ - 80.00%	Paid Off - 360	Sep-09-03
74867177 1			229,500.00	226,519.07	Nov-16-04	6.550%	CA - 85.00%	Paid Off - 360	Aug-29-03
74839408 1			190,400.00	187,779.09	Aug-09-04	5.700%	CA - 80.00%	Paid Off - 360	Jul-31-03
74867656 1			178,500.00	177,025.21	Nov-23-04	8.500%	NY - 70.00%	Paid Off - 360	Sep-24-03
74840208 1			200,000.00	198,248.12	Aug-17-04	7.425%	MA - 80.00%	Paid Off - 360	Aug-15-03
74868266 1			194,400.00	191,971.76	Nov-03-04	6.350%	CA - 80.00%	Paid Off - 360	Sep-17-03
74841933 1			112,500.00	111,784.93	Aug-09-04	9.325%	IL - 90.00%	Paid Off - 360	Aug-06-03
74870692 1			240,000.00	236,473.24	Nov-15-04	6.275%	CA - 68.57%	Paid Off - 360	Aug-06-03
74842352 1			117,900.00	116,672.59	Aug-16-04	6.430%	OH - 90.00%	Paid Off - 360	Aug-13-03
74870957 1			180,720.00	178,334.28	Nov-09-04	6.850%	CA - 80.00%	Paid Off - 360	Jul-23-03
74842410 1			120,000.00	118,877.39	Aug-12-04	7.425%	IL - 80.00%	Paid Off - 360	Jul-25-03
74872557 1			100,000.00	98,466.74	Nov-22-04	6.225%	AZ - 80.00%	Paid Off - 360	Aug-29-03
74843210 1			168,750.00	167,169.24	Aug-30-04	7.000%	CA - 75.00%	Paid Off - 360	Aug-15-03
74872748 1			96,000.00	94,805.83	Nov-08-04	6.800%	CA - 80.00%	Paid Off - 360	Sep-05-03
74843590 1			317,600.00	313,681.60	Aug-10-04	5.975%	CA - 80.00%	Paid Off - 360	Aug-06-03
74873308 1			52,700.00	52,259.19	Nov-24-04	8.800%	FL - 85.00%	Paid Off - 360	Aug-18-03
74843699 1			98,000.00	97,438.66	Aug-17-04	9.650%	NJ - 70.00%	Paid Off - 360	Aug-26-03
74873548 1			240,000.00	236,297.66	Nov-23-04	6.425%	CA - 80.00%	Paid Off - 360	Aug-15-03
74844309 1			161,600.00	159,894.02	Aug-16-04	6.800%	CA - 80.00%	Paid Off - 360	Aug-08-03
74873605 1			42,000.00	41,648.68	Nov-08-04	8.800%	TX - 70.00%	Paid Off - 360	Aug-26-03
74844408 1			160,000.00	158,186.50	Aug-09-04	5.950%	MN - 83.33%	Paid Off - 360	Aug-12-03
74873746 1			195,000.00	185,370.09	Nov-16-04	5.125%	CT - 73.59%	Paid Off - 180	Sep-02-03
74844887 1			97,200.00	96,480.02	Aug-20-04	8.150%	MN - 90.00%	Paid Off - 360	Aug-11-03
74876525 1			83,200.00	82,709.74	Nov-10-04	10.500%	VA - 80.00%	Paid Off - 360	Aug-13-03
74845157 1			174,400.00	173,457.93	Aug-26-04	9.700%	IL - 80.00%	Paid Off - 360	Aug-05-03
74876715 1			84,000.00	83,253.55	Nov-26-04	8.400%	IL - 80.00%	Paid Off - 360	Sep-08-03
74845488 1			118,400.00	117,094.00	Aug-26-04	6.575%	CA - 80.00%	Paid Off - 360	Aug-08-03
74876905 1			244,000.00	240,659.15	Nov-30-04	7.230%	CA - 67.78%	Paid Off - 360	Aug-22-03
74846411 1			163,440.00	161,444.87	Aug-30-04	5.550%	CA - 80.00%	Paid Off - 360	Aug-15-03
74878133 1			67,920.00	67,169.95	Nov-01-04	7.400%	CO - 80.00%	Paid Off - 360	Aug-05-03
74848904 1			338,400.00	335,038.41	Aug-31-04	7.000%	MA - 80.00%	Paid Off - 360	Aug-14-03
74878794 1			199,200.00	196,347.80	Nov-03-04	6.050%	CA - 80.00%	Paid Off - 360	Aug-08-03
74849688 1			212,100.00	209,850.26	Aug-18-04	6.775%	CA - 80.00%	Paid Off - 360	Aug-07-03
74881210 1			156,800.00	154,684.05	Nov-15-04	6.350%	CA - 80.00%	Paid Off - 360	Aug-14-03
74850926 1			194,400.00	193,029.13	Aug-11-04	9.100%	IL - 90.00%	Paid Off - 360	Jul-30-03
74883612 1			184,412.00	182,110.00	Nov-16-04	6.875%	OR - 80.00%	Paid Off - 360	Aug-08-03
74851270 1			280,000.00	276,534.54	Aug-30-04	5.475%	CA - 80.00%	Paid Off - 360	Aug-12-03
74883943 1			298,400.00	293,958.64	Nov-19-04	6.325%	CA - 80.00%	Paid Off - 360	Aug-15-03
74853284 1			112,800.00	111,288.45	Aug-02-04	7.250%	IL - 80.00%	Paid Off - 360	Jul-31-03
74885385 1			185,000.00	182,561.19	Nov-03-04	6.850%	CA - 59.39%	Paid Off - 360	Jul-30-03
74854456 1			320,000.00	316,956.49	Aug-05-04	6.875%	CA - 71.91%	Paid Off - 360	Aug-22-03
74886193 1			186,000.00	183,321.65	Nov-10-04	6.000%	CA - 67.64%	Paid Off - 360	Aug-21-03
74856816 1			218,400.00	216,083.29	Aug-23-04	6.775%	CA - 80.00%	Paid Off - 360	Aug-04-03
74887829 1			185,400.00	183,451.35	Nov-12-04	7.650%	NY - 80.00%	Paid Off - 360	Aug-29-03
74857889 1			228,800.00	225,895.60	Aug-25-04	5.850%	CA - 80.00%	Paid Off - 360	Jul-31-03
74888074 1			280,000.00	276,042.50	Nov-09-04	6.100%	CA - 80.00%	Paid Off - 360	Aug-28-03
74859539 1			46,935.00	46,559.10	Aug-26-04	8.500%	TX - 89.98%	Paid Off - 360	Aug-12-03
74888140 1			163,200.00	160,739.47	Nov-17-04	6.100%	IL - 80.00%	Paid Off - 360	Aug-26-03
74860271 1			175,800.00	173,926.36	Aug-30-04	6.750%	WA - 80.00%	Paid Off - 360	Aug-06-03
74889858 1			272,000.00	268,710.43	Nov-17-04	6.925%	CA - 80.00%	Paid Off - 360	Aug-28-03
74861436 1			191,172.00	189,204.27	Aug-05-04	6.550%	CA - 80.00%	Paid Off - 360	Aug-08-03
74891276 1			166,400.00	164,111.71	Nov-18-04	6.250%	CO - 80.00%	Paid Off - 360	Aug-11-03
74861626 1			180,000.00	178,143.13	Aug-31-04	6.450%	CA - 80.00%	Paid Off - 360	Aug-15-03
74893256 1			199,200.00	196,756.07	Nov-30-04	6.850%	CA - 80.00%	Paid Off - 360	Aug-13-03
74863184 1			88,000.00	84,648.39	Aug-31-04	8.400%	IL - 80.00%	Paid Off - 180	Aug-18-03
74893447 1			111,000.00	109,937.38	Nov-01-04	8.125%	AZ - 75.00%	Paid Off - 360	Aug-20-03
74864240 1			284,000.00	280,701.05	Aug-13-04	5.825%	CA - 80.00%	Paid Off - 360	Aug-12-03
74894783 1			260,720.00	256,571.38	Nov-19-04	5.725%	CA - 80.00%	Paid Off - 360	Aug-18-03
74864448 1			187,500.00	186,285.70	Aug-03-04	9.400%	IL - 75.00%	Paid Off - 360	Aug-08-03
74895566 1			144,500.00	143,509.24	Nov-09-04	9.025%	OH - 85.00%	Paid Off - 360	Oct-22-03
74865023 1			140,250.00	139,027.44	Aug-26-04	7.325%	IL - 85.00%	Paid Off - 360	Aug-08-03
74896093 1			157,500.00	155,492.14	Nov-30-04	6.650%	CA - 90.00%	Paid Off - 360	Aug-27-03
74865478 1			175,950.00	174,509.03	Aug-04-04	8.100%	NC - 85.00%	Paid Off - 360	Aug-05-03
74898685 1			200,000.00	196,955.95	Nov-01-04	5.700%	CA - 80.00%	Paid Off - 360	Aug-14-03
74869975 1			215,840.00	213,676.21	Aug-31-04	6.600%	CA - 80.00%	Paid Off - 360	Aug-11-03
74898974 1			175,200.00	173,060.83	Nov-16-04	6.875%	OH - 80.00%	Paid Off - 360	Aug-21-03
74870296 1			129,600.00	128,773.77	Aug-25-04	7.865%	IL - 90.00%	Paid Off - 360	Oct-06-03
74899279 1			271,000.00	266,151.00	Nov-12-04	5.500%	NY - 78.89%	Paid Off - 360	Sep-26-03
74871559 1			172,000.00	170,402.99	Aug-09-04	7.000%	IL - 80.00%	Paid Off - 360	Aug-08-03
74899493 1			284,000.00	280,328.67	Nov-03-04	6.575%	CA - 80.00%	Paid Off - 360	Aug-29-03
74873134 1			88,000.00	87,229.08	Aug-31-04	7.300%	CA - 80.00%	Paid Off - 360	Aug-11-03
74899717 1			297,500.00	293,532.13	Nov-10-04	6.000%	CA - 85.00%	Paid Off - 360	Sep-12-03
74873217 1			280,000.00	276,560.13	Aug-13-04	6.225%	CA - 80.00%	Paid Off - 360	Aug-06-03
74902081 1			199,875.00	197,874.68	Nov-15-04	7.900%	FL - 75.00%	Paid Off - 360	Sep-05-03
74874405 1			216,000.00	213,975.13	Aug-16-04	6.950%	CO - 80.00%	Paid Off - 360	Aug-20-03
74904327 1			194,400.00	192,191.31	Nov-01-04	7.250%	CA - 80.00%	Paid Off - 360	Aug-29-03
74878539 1			134,400.00	132,081.24	Aug-03-04	6.500%	CA - 80.00%	Paid Off - 360	Aug-28-03
74908799 1			148,000.00	146,691.80	Nov-19-04	8.525%	WA - 80.00%	Paid Off - 360	Sep-02-03
74878935 1			224,800.00	222,557.07	Aug-24-04	6.625%	NV - 80.00%	Paid Off - 360	Aug-20-03
74909706 1			150,000.00	147,453.51	Nov-23-04	5.100%	CA - 80.00%	Paid Off - 360	Aug-18-03
74879735 1			126,400.00	125,535.97	Aug-09-04	8.550%	CA - 80.00%	Paid Off - 360	Aug-22-03
74909763 1			120,768.00	118,744.59	Nov-09-04	6.575%	WA - 80.00%	Paid Off - 360	Aug-25-03
74879958 1			320,000.00	316,080.91	Aug-19-04	7.925%	CA - 80.00%	Paid Off - 360	Aug-29-03
74909821 1			196,800.00	193,966.18	Nov-01-04	6.000%	CA - 80.00%	Paid Off - 360	Aug-29-03
					Page 23 of 39				© COPYRIGHT 2004 Deutsche Bank
					Page 23 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report 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
74879990 1			251,900.00	249,446.05	Aug-27-04	6.750%	CA - 80.00%	Paid Off - 360	Aug-26-03
74910340 1			136,025.00	134,441.87	Nov-24-04	7.125%	TX - 80.00%	Paid Off - 360	Aug-18-03
74884198 1			180,000.00	179,017.54	Aug-02-04	9.650%	NV - 80.00%	Paid Off - 360	Aug-27-03
74910456 1			280,000.00	276,293.86	Nov-23-04	6.450%	CA - 80.00%	Paid Off - 360	Aug-25-03
74884263 1			159,200.00	157,688.93	Aug-27-04	7.050%	CA - 80.00%	Paid Off - 360	Aug-14-03
74910670 1			212,800.00	209,943.26	Nov-26-04	6.375%	CA - 80.00%	Paid Off - 360	Aug-28-03
74884818 1			318,000.00	314,511.76	Aug-09-04	6.125%	CA - 79.10%	Paid Off - 360	Aug-28-03
74910936 1			240,000.00	236,987.93	Nov-16-04	6.325%	CA - 80.00%	Paid Off - 360	Sep-11-03
74884990 1			170,000.00	167,636.73	Aug-10-04	6.900%	NJ - 56.67%	Paid Off - 360	Sep-04-03
74911389 1			142,000.00	140,625.25	Nov-01-04	7.675%	IL - 80.00%	Paid Off - 360	Sep-05-03
74885344 1			245,000.00	243,023.18	Aug-03-04	7.775%	CA - 89.09%	Paid Off - 360	Sep-11-03
74912312 1			77,475.00	77,008.87	Nov-23-04	10.400%	WI - 85.00%	Paid Off - 360	Aug-29-03
74885492 1			183,000.00	181,626.31	Aug-27-04	8.100%	CA - 79.57%	Paid Off - 360	Aug-15-03
74912940 1			77,600.00	77,089.10	Nov-30-04	9.800%	IL - 80.00%	Paid Off - 360	Sep-19-03
74886557 1			132,000.00	130,793.31	Aug-13-04	7.080%	CA - 80.00%	Paid Off - 360	Aug-21-03
74914557 1			90,900.00	90,142.85	Nov-10-04	8.450%	CA - 90.00%	Paid Off - 360	Sep-24-03
74886714 1			172,000.00	170,013.86	Aug-03-04	5.850%	CA - 80.00%	Paid Off - 360	Aug-11-03
74914896 1			168,750.00	166,728.58	Nov-02-04	6.975%	WA - 90.00%	Paid Off - 360	Aug-26-03
74886821 1			322,000.00	319,366.12	Aug-10-04	7.650%	CO - 70.00%	Paid Off - 360	Aug-13-03
74914979 1			234,000.00	231,367.20	Nov-19-04	6.900%	CA - 90.00%	Paid Off - 360	Sep-24-03
74887506 1			113,500.00	112,195.44	Aug-17-04	5.875%	NV - 69.63%	Paid Off - 360	Aug-21-03
74915158 1			108,750.00	107,594.20	Nov-02-04	7.675%	CA - 75.00%	Paid Off - 360	Sep-02-03
74888413 1			280,000.00	277,125.35	Aug-12-04	6.475%	WA - 79.32%	Paid Off - 360	Aug-21-03
74915968 1			324,000.00	319,864.59	Nov-18-04	6.725%	CA - 80.00%	Paid Off - 360	Aug-27-03
74888421 1			112,000.00	110,722.68	Aug-05-04	6.225%	OR - 80.00%	Paid Off - 360	Aug-20-03
74917170 1			91,000.00	90,015.06	Nov-04-04	7.500%	MI - 63.19%	Paid Off - 360	Aug-29-03
74890237 1			162,500.00	160,646.33	Aug-23-04	6.100%	CA - 62.50%	Paid Off - 360	Aug-18-03
74918129 1			116,000.00	114,867.65	Nov-10-04	7.975%	OH - 80.00%	Paid Off - 360	Oct-08-03
74890674 1			160,000.00	158,064.77	Aug-19-04	5.600%	CA - 80.00%	Paid Off - 360	Aug-27-03
74918855 1			220,000.00	217,235.77	Nov-22-04	6.725%	CA - 80.00%	Paid Off - 360	Aug-26-03
74891375 1			210,320.00	207,845.81	Aug-18-04	5.750%	CA - 80.00%	Paid Off - 360	Aug-07-03
74919168 1			204,250.00	202,380.37	Nov-17-04	8.350%	IL - 95.00%	Paid Off - 360	Aug-29-03
74891391 1			75,000.00	74,233.67	Aug-23-04	6.500%	CA - 75.00%	Paid Off - 360	Aug-15-03
74919739 1			131,000.00	129,068.33	Nov-24-04	5.990%	CO - 62.38%	Paid Off - 360	Sep-03-03
74891532 1			209,000.00	207,420.08	Aug-03-04	7.550%	RI - 95.00%	Paid Off - 360	Sep-15-03
74920067 1			215,960.00	212,550.21	Nov-22-04	5.500%	WA - 80.00%	Paid Off - 360	Aug-22-03
74892118 1			167,200.00	165,254.89	Aug-31-04	7.800%	CA - 80.00%	Paid Off - 360	Aug-18-03
74920190 1			202,500.00	199,495.25	Nov-04-04	6.125%	CO - 90.00%	Paid Off - 360	Sep-02-03
74892753 1			165,000.00	162,616.64	Aug-25-04	8.150%	CO - 89.67%	Paid Off - 360	Aug-22-03
74920448 1			304,000.00	299,987.87	Nov-12-04	6.475%	CA - 80.00%	Paid Off - 360	Aug-28-03
74892837 1			105,300.00	104,274.23	Aug-30-04	6.750%	FL - 87.75%	Paid Off - 360	Aug-20-03
74920489 1			131,600.00	130,167.64	Nov-24-04	7.525%	IL - 80.00%	Paid Off - 360	Aug-21-03
74893371 1			60,350.00	59,904.95	Aug-31-04	8.250%	FL - 85.00%	Paid Off - 360	Aug-18-03
74921990 1			200,750.00	198,312.47	Nov-01-04	6.500%	CA - 55.00%	Paid Off - 360	Sep-15-03
74893793 1			216,000.00	213,865.26	Aug-23-04	6.675%	CA - 80.00%	Paid Off - 360	Aug-22-03
74922055 1			118,164.00	116,915.89	Nov-23-04	7.625%	AZ - 80.00%	Paid Off - 360	Aug-29-03
74894379 1			192,000.00	190,173.19	Aug-10-04	6.875%	GA - 80.00%	Paid Off - 360	Aug-25-03
74923335 1			200,000.00	197,106.74	Nov-23-04	5.975%	CA - 80.00%	Paid Off - 360	Aug-28-03
74894486 1			188,000.00	186,458.49	Aug-12-04	6.300%	CA - 80.00%	Paid Off - 360	Aug-22-03
74923566 1			256,000.00	252,563.34	Nov-22-04	6.375%	CA - 80.00%	Paid Off - 360	Aug-29-03
74894759 1			168,000.00	166,704.83	Aug-26-04	7.450%	IL - 80.00%	Paid Off - 360	Sep-18-03
74924275 1			264,000.00	260,422.44	Nov-05-04	6.325%	CA - 80.00%	Paid Off - 360	Aug-29-03
74897273 1			199,800.00	197,999.86	Aug-19-04	7.200%	CA - 90.00%	Paid Off - 360	Aug-29-03
74927419 1			284,000.00	280,410.05	Nov-17-04	6.775%	IL - 80.00%	Paid Off - 360	Aug-29-03
74897802 1			115,000.00	114,073.15	Aug-30-04	7.725%	CO - 74.19%	Paid Off - 360	Aug-27-03
74928128 1			212,000.00	209,347.98	Nov-16-04	6.750%	CA - 80.00%	Paid Off - 360	Aug-08-03
74902206 1			292,000.00	288,930.25	Aug-27-04	6.350%	CA - 80.00%	Paid Off - 360	Aug-28-03
74929183 1			208,000.00	205,337.87	Nov-16-04	7.425%	IL - 80.00%	Paid Off - 360	Aug-25-03
74902511 1			142,760.00	141,737.92	Aug-25-04	7.825%	CA - 83.00%	Paid Off - 360	Sep-22-03
74930025 1			148,000.00	146,022.52	Nov-24-04	6.400%	CA - 80.00%	Paid Off - 360	Sep-04-03
74902867 1			270,000.00	267,927.59	Aug-17-04	7.975%	CA - 83.33%	Paid Off - 360	Aug-29-03
74930405 1			223,550.00	221,431.21	Nov-16-04	8.175%	IL - 85.00%	Paid Off - 360	Aug-29-03
74903444 1			50,400.00	50,040.99	Aug-26-04	9.550%	OH - 80.00%	Paid Off - 360	Aug-26-03
74934456 1			136,000.00	134,401.80	Nov-12-04	7.075%	CA - 80.00%	Paid Off - 360	Aug-26-03
74903980 1			152,000.00	150,544.28	Aug-31-04	6.325%	CA - 80.00%	Paid Off - 360	Sep-12-03
74934761 1			307,200.00	302,651.84	Nov-16-04	5.850%	CA - 80.00%	Paid Off - 360	Aug-07-03
74904657 1			243,000.00	240,419.36	Aug-31-04	9.325%	CA - 90.00%	Paid Off - 360	Aug-20-03
74934969 1			133,900.00	132,876.03	Nov-04-04	9.250%	CA - 65.00%	Paid Off - 360	Aug-29-03
74904780 1			246,600.00	245,005.61	Aug-05-04	8.825%	CA - 90.00%	Paid Off - 360	Aug-27-03
74935016 1			213,000.00	210,173.24	Nov-24-04	6.475%	CA - 56.80%	Paid Off - 360	Aug-28-03
74905027 1			349,680.00	345,933.76	Aug-31-04	6.250%	CA - 79.47%	Paid Off - 360	Aug-29-03
74935248 1			256,000.00	252,057.89	Nov-03-04	5.750%	CA - 80.00%	Paid Off - 360	Aug-28-03
74905068 1			252,000.00	249,909.84	Aug-20-04	7.075%	CA - 90.00%	Paid Off - 360	Sep-24-03
74935479 1			272,000.00	269,417.71	Nov-02-04	7.775%	CO - 85.00%	Paid Off - 360	Sep-08-03
74905548 1			55,600.00	55,103.38	Aug-30-04	7.200%	LA - 80.00%	Paid Off - 360	Aug-14-03
74938424 1			148,800.00	147,189.45	Nov-08-04	7.500%	CA - 80.00%	Paid Off - 360	Aug-28-03
74907528 1			174,250.00	172,663.17	Aug-10-04	7.100%	CA - 85.00%	Paid Off - 360	Aug-19-03
74938689 1			166,400.00	163,890.45	Nov-19-04	5.750%	CA - 80.00%	Paid Off - 360	Aug-29-03
74908286 1			160,000.00	158,100.27	Aug-31-04	5.700%	OR - 80.00%	Paid Off - 360	Aug-21-03
74939026 1			148,000.00	145,978.56	Nov-22-04	5.875%	NY - 74.00%	Paid Off - 360	Oct-07-03
74908344 1			296,000.00	292,783.74	Aug-03-04	6.175%	CA - 69.65%	Paid Off - 360	Sep-04-03
74939216 1			280,000.00	275,835.34	Nov-17-04	5.825%	CA - 80.00%	Paid Off - 360	Aug-29-03
74909466 1			282,280.00	279,603.68	Aug-26-04	7.325%	CA - 80.00%	Paid Off - 360	Aug-14-03
74939281 1			273,600.00	269,641.98	Nov-18-04	5.975%	CO - 80.00%	Paid Off - 360	Aug-15-03
74910191 1			74,742.00	71,864.68	Aug-10-04	6.200%	FL - 65.14%	Paid Off - 180	Aug-15-03
74939448 1			162,314.40	159,911.30	Nov-30-04	5.850%	WA - 80.00%	Paid Off - 360	Aug-28-03
74911488 1			140,250.00	139,520.09	Aug-30-04	9.400%	MN - 85.00%	Paid Off - 360	Sep-10-03
74940891 1			78,200.00	77,397.24	Nov-26-04	7.375%	FL - 85.00%	Paid Off - 360	Sep-17-03
74913476 1			315,000.00	311,207.61	Aug-18-04	5.625%	CO - 70.00%	Paid Off - 360	Aug-18-03
74942608 1			281,600.00	277,313.46	Nov-01-04	5.700%	CA - 80.00%	Paid Off - 360	Sep-03-03
74914185 1			126,000.00	124,384.36	Aug-31-04	5.375%	CA - 63.00%	Paid Off - 360	Aug-27-03
74942632 1			134,000.00	132,501.30	Nov-03-04	7.675%	CA - 77.46%	Paid Off - 360	Aug-29-03
74915000 1			32,000.00	31,649.95	Aug-16-04	9.300%	VA - 80.00%	Paid Off - 360	Aug-28-03
74942756 1			134,800.00	133,290.62	Nov-30-04	6.925%	NV - 80.00%	Paid Off - 360	Oct-02-03
74916024 1			176,400.00	174,765.87	Aug-17-04	6.500%	IL - 90.00%	Paid Off - 360	Sep-17-03
74942830 1			180,500.00	178,065.60	Nov-18-04	6.950%	CA - 95.00%	Paid Off - 360	Aug-29-03
74917238 1			121,125.00	119,783.90	Aug-18-04	6.075%	IL - 85.00%	Paid Off - 360	Aug-14-03
74942970 1			138,550.00	137,006.49	Nov-18-04	7.100%	CA - 85.00%	Paid Off - 360	Sep-15-03
74919093 1			276,250.00	273,680.18	Aug-02-04	6.990%	CA - 85.00%	Paid Off - 360	Aug-20-03
74947599 1			270,400.00	266,631.25	Nov-23-04	6.175%	CA - 80.00%	Paid Off - 360	Sep-04-03
74919689 1			115,900.00	114,961.24	Aug-16-04	7.700%	IL - 95.00%	Paid Off - 360	Aug-22-03
74949256 1			83,200.00	82,481.05	Nov-23-04	8.250%	OH - 80.00%	Paid Off - 360	Sep-08-03
74920836 1			221,000.00	219,138.33	Aug-23-04	7.500%	WA - 85.00%	Paid Off - 360	Aug-15-03
74951708 1			134,000.00	132,242.92	Nov-30-04	6.500%	CA - 62.33%	Paid Off - 360	Aug-27-03
					Page 24 of 39				© COPYRIGHT 2004 Deutsche Bank
					Page 24 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report 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
74921149 1			281,200.00	278,563.94	Aug-02-04	6.950%	CA - 95.00%	Paid Off - 360	Aug-27-03
74952227 1			266,250.00	263,017.13	Nov-02-04	6.500%	CA - 75.00%	Paid Off - 360	Sep-09-03
74921701 1			72,000.00	66,799.56	Aug-12-04	9.700%	IL - 80.00%	Paid Off - 360	Sep-12-03
74952599 1			290,000.00	286,511.51	Nov-19-04	7.025%	CA - 72.50%	Paid Off - 360	Aug-28-03
74922535 1			130,500.00	129,291.09	Aug-25-04	6.500%	CA - 79.09%	Paid Off - 360	Sep-18-03
74954538 1			238,400.00	235,130.62	Nov-24-04	6.350%	CA - 80.00%	Paid Off - 360	Aug-27-03
74924002 1			190,000.00	188,232.58	Aug-12-04	6.990%	CA - 61.89%	Paid Off - 360	Aug-26-03
74955527 1			58,500.00	58,044.11	Nov-16-04	8.350%	OH - 90.00%	Paid Off - 360	Oct-22-03
74924390 1			256,000.00	253,299.71	Aug-10-04	6.925%	CA - 80.00%	Paid Off - 360	Aug-21-03
74956509 1			273,200.00	269,673.45	Nov-18-04	6.175%	CA - 80.00%	Paid Off - 360	Sep-12-03
74924663 1			208,000.00	206,101.09	Aug-04-04	6.575%	CA - 80.00%	Paid Off - 360	Oct-17-03
74956830 1			66,000.00	65,222.08	Nov-12-04	8.200%	WI - 89.19%	Paid Off - 360	Sep-15-03
74925611 1			145,200.00	143,921.91	Aug-03-04	7.525%	CA - 80.00%	Paid Off - 360	Aug-27-03
74959362 1			216,000.00	213,333.04	Nov-01-04	6.825%	CA - 80.00%	Paid Off - 360	Aug-28-03
74929134 1			220,500.00	218,203.67	Aug-02-04	6.400%	CA - 90.00%	Paid Off - 360	Aug-29-03
74959552 1			276,000.00	272,648.82	Nov-18-04	6.500%	MD - 80.00%	Paid Off - 360	Sep-25-03
74929407 1			77,000.00	76,267.63	Aug-24-04	6.875%	CO - 70.00%	Paid Off - 360	Aug-22-03
74961293 1			330,000.00	327,131.94	Nov-08-04	7.800%	CA - 78.57%	Paid Off - 360	Oct-17-03
74929803 1			310,250.00	307,327.54	Aug-31-04	6.925%	CA - 85.00%	Paid Off - 360	Aug-29-03
74961608 1			263,960.00	260,325.15	Nov-29-04	5.975%	CA - 80.00%	Paid Off - 360	Sep-12-03
74931502 1			224,000.00	221,854.33	Aug-03-04	5.750%	NY - 80.00%	Paid Off - 360	Oct-24-03
74962317 1			111,200.00	110,123.43	Nov-16-04	7.675%	IL - 80.00%	Paid Off - 360	Sep-12-03
74932633 1			224,000.00	222,128.33	Aug-24-04	7.775%	OK - 80.00%	Paid Off - 360	Aug-21-03
74962572 1			280,000.00	276,903.63	Nov-08-04	6.990%	NJ - 80.00%	Paid Off - 360	Sep-26-03
74934472 1			87,300.00	86,474.29	Aug-31-04	6.700%	WI - 90.00%	Paid Off - 360	Sep-15-03
74964628 1			255,000.00	252,267.71	Nov-02-04	6.750%	CA - 79.69%	Paid Off - 360	Oct-24-03
74936261 1			159,600.00	157,914.11	Aug-24-04	6.325%	CA - 80.00%	Paid Off - 360	Aug-21-03
74967191 1			150,000.00	148,143.02	Nov-10-04	6.950%	CA - 75.00%	Paid Off - 360	Aug-29-03
74937046 1			86,400.00	85,753.27	Aug-31-04	7.600%	FL - 80.00%	Paid Off - 360	Sep-11-03
74968140 1			156,000.00	154,051.43	Nov-05-04	6.350%	CA - 80.00%	Paid Off - 360	Sep-16-03
74938242 1			198,750.00	196,454.97	Aug-31-04	5.850%	CA - 75.00%	Paid Off - 360	Sep-05-03
74968397 1			198,050.00	196,710.60	Nov-22-04	9.050%	IL - 85.00%	Paid Off - 360	Oct-07-03
74938416 1			52,500.00	51,981.85	Aug-23-04	9.300%	CO - 49.53%	Paid Off - 360	Sep-02-03
74968702 1			184,000.00	180,832.56	Nov-23-04	5.850%	CA - 80.00%	Paid Off - 360	Aug-29-03
74940677 1			184,000.00	181,967.49	Aug-30-04	6.100%	CA - 80.00%	Paid Off - 360	Aug-25-03
74969213 1			268,000.00	264,485.98	Nov-01-04	6.500%	CA - 80.00%	Paid Off - 360	Aug-28-03
74944778 1			119,000.00	118,228.96	Aug-06-04	8.325%	CA - 85.00%	Paid Off - 360	Sep-26-03
74969437 1			199,200.00	196,468.23	Nov-12-04	5.850%	CA - 80.00%	Paid Off - 360	Sep-15-03
74945320 1			280,000.00	277,311.25	Aug-13-04	6.825%	CA - 80.00%	Paid Off - 360	Aug-29-03
74969569 1			264,000.00	259,773.47	Nov-01-04	5.425%	WA - 80.00%	Paid Off - 360	Sep-02-03
74948761 1			171,200.00	169,232.21	Aug-27-04	5.875%	CA - 80.00%	Paid Off - 360	Sep-08-03
74969700 1			148,500.00	147,315.63	Nov-22-04	8.650%	FL - 90.00%	Paid Off - 360	Sep-05-03
74949058 1			180,000.00	178,757.06	Aug-06-04	8.500%	IL - 90.00%	Paid Off - 360	Aug-29-03
74971169 1			388,000.00	383,031.57	Nov-04-04	6.625%	HI - 77.60%	Paid Off - 360	Sep-10-03
74949165 1			132,600.00	131,753.70	Aug-31-04	8.400%	IL - 85.00%	Paid Off - 360	Sep-02-03
74971383 1			325,700.00	320,203.64	Nov-23-04	6.200%	MA - 69.45%	Paid Off - 360	Sep-17-03
74951278 1			96,000.00	94,887.14	Aug-10-04	6.355%	OR - 80.00%	Paid Off - 360	Sep-02-03
74972233 1			94,000.00	92,952.39	Nov-05-04	6.950%	AZ - 61.84%	Paid Off - 360	Sep-09-03
74952086 1			146,700.00	143,210.55	Aug-25-04	6.750%	CA - 89.73%	Paid Off - 240	Sep-11-03
74973892 1			64,000.00	63,560.09	Nov-04-04	9.400%	TN - 80.00%	Paid Off - 360	Sep-10-03
74952581 1			133,600.00	132,575.20	Aug-25-04	7.975%	CA - 80.00%	Paid Off - 360	Sep-02-03
74975236 1			328,000.00	323,576.02	Nov-30-04	6.350%	CA - 80.00%	Paid Off - 360	Aug-28-03
74952698 1			101,200.00	100,468.23	Aug-12-04	7.775%	IL - 79.97%	Paid Off - 360	Sep-15-03
74975509 1			248,000.00	245,193.94	Nov-12-04	7.000%	CA - 76.31%	Paid Off - 360	Oct-08-03
74952706 1			104,000.00	102,945.14	Aug-19-04	6.750%	CA - 80.00%	Paid Off - 360	Sep-11-03
74975830 1			207,000.00	204,986.13	Nov-23-04	7.650%	AK - 90.00%	Paid Off - 360	Sep-26-03
74953100 1			220,000.00	218,424.85	Aug-26-04	7.825%	AZ - 56.12%	Paid Off - 360	Sep-17-03
74976408 1			224,100.00	221,327.09	Nov-12-04	6.400%	CA - 90.00%	Paid Off - 360	Sep-17-03
74956533 1			276,800.00	274,116.31	Aug-04-04	6.775%	CA - 80.00%	Paid Off - 360	Sep-02-03
74976481 1			292,000.00	288,129.11	Nov-24-04	6.450%	CA - 80.00%	Paid Off - 360	Sep-08-03
74956632 1			220,000.00	217,529.75	Aug-26-04	6.000%	CA - 80.00%	Paid Off - 360	Aug-26-03
74978909 1			91,000.00	90,244.53	Nov-19-04	8.450%	IL - 70.00%	Paid Off - 360	Sep-15-03
74956871 1			127,000.00	125,707.66	Aug-30-04	6.425%	TX - 77.20%	Paid Off - 360	Sep-08-03
74979352 1			113,600.00	112,278.27	Nov-12-04	6.725%	CA - 80.00%	Paid Off - 360	Sep-15-03
74957572 1			128,000.00	126,635.04	Aug-30-04	6.275%	CA - 80.00%	Paid Off - 360	Sep-04-03
74979394 1			104,975.00	103,960.50	Nov-16-04	8.475%	OR - 85.00%	Paid Off - 360	Sep-11-03
74959974 1			171,000.00	169,338.90	Aug-03-04	6.250%	CA - 77.73%	Paid Off - 360	Sep-19-03
74979626 1			312,800.00	308,608.72	Nov-15-04	5.975%	CA - 80.00%	Paid Off - 360	Oct-01-03
74961137 1			241,200.00	239,178.14	Aug-18-04	7.525%	CA - 90.00%	Paid Off - 360	Aug-29-03
74980020 1			196,000.00	193,123.21	Nov-23-04	5.990%	CA - 80.00%	Paid Off - 360	Sep-15-03
74963943 1			127,000.00	126,309.58	Aug-06-04	9.225%	CA - 84.39%	Paid Off - 360	Sep-16-03
74980590 1			206,000.00	203,337.01	Nov-02-04	6.575%	CA - 80.00%	Paid Off - 360	Sep-09-03
74964404 1			178,000.00	176,181.13	Aug-19-04	6.500%	CA - 80.00%	Paid Off - 360	Sep-03-03
74983073 1			73,600.00	72,275.80	Nov-10-04	11.300%	OH - 80.00%	Paid Off - 360	Oct-28-03
74966508 1			145,800.00	144,553.80	Aug-12-04	6.920%	CA - 90.00%	Paid Off - 360	Sep-15-03
74984709 1			280,000.00	276,160.18	Nov-30-04	5.850%	CA - 80.00%	Paid Off - 360	Sep-29-03
74967795 1			231,920.00	229,762.54	Aug-26-04	6.990%	CA - 80.00%	Paid Off - 360	Aug-28-03
74986001 1			122,887.70	121,194.68	Nov-18-04	5.825%	CO - 80.00%	Paid Off - 360	Sep-11-03
74970864 1			172,500.00	170,902.01	Aug-02-04	6.500%	CA - 75.00%	Paid Off - 360	Sep-11-03
74987991 1			112,000.00	110,793.20	Nov-19-04	7.125%	OR - 80.00%	Paid Off - 360	Sep-05-03
74976242 1			274,400.00	272,356.16	Aug-25-04	7.625%	CA - 80.00%	Paid Off - 360	Sep-08-03
74988908 1			80,000.00	79,374.62	Nov-04-04	8.750%	SC - 80.00%	Paid Off - 360	Sep-23-03
74976358 1			270,400.00	268,135.36	Aug-05-04	7.025%	CA - 80.00%	Paid Off - 360	Sep-15-03
74989104 1			154,000.00	152,610.38	Nov-16-04	8.050%	NY - 70.00%	Paid Off - 360	Sep-18-03
74977638 1			107,200.00	106,243.25	Aug-17-04	7.975%	OH - 80.00%	Paid Off - 360	Sep-30-03
74989443 1			90,000.00	88,937.88	Nov-01-04	6.650%	CA - 40.00%	Paid Off - 360	Sep-23-03
74977760 1			150,000.00	149,062.30	Aug-26-04	8.990%	CA - 50.34%	Paid Off - 360	Aug-25-03
74989583 1			247,000.00	244,919.38	Nov-26-04	7.500%	NY - 69.58%	Paid Off - 360	Nov-03-03
74978966 1			140,250.00	139,216.28	Aug-24-04	7.125%	CA - 85.00%	Paid Off - 360	Oct-31-03
74989757 1			269,600.00	265,816.33	Nov-15-04	5.725%	CA - 80.00%	Paid Off - 360	Sep-23-03
74979782 1			106,250.00	105,738.36	Aug-17-04	9.775%	IL - 85.00%	Paid Off - 360	Sep-17-03
74991324 1			68,000.00	67,625.64	Nov-02-04	10.450%	IL - 34.54%	Paid Off - 360	Sep-16-03
74980830 1			228,600.00	226,767.37	Aug-12-04	7.250%	CO - 90.00%	Paid Off - 360	Sep-19-03
74991340 1			37,739.00	37,599.01	Nov-19-04	11.900%	MI - 65.00%	Paid Off - 360	Oct-21-03
74982166 1			138,400.00	137,246.44	Aug-11-04	7.050%	WA - 80.00%	Paid Off - 360	Sep-05-03
74991860 1			74,400.00	73,669.08	Nov-01-04	7.600%	IL - 80.00%	Paid Off - 360	Oct-01-03
74982737 1			144,000.00	142,459.57	Aug-12-04	6.400%	CA - 80.00%	Paid Off - 360	Sep-05-03
74994468 1			239,732.00	237,060.40	Nov-16-04	6.950%	CA - 95.00%	Paid Off - 360	Sep-23-03
74982745 1			316,000.00	312,752.23	Aug-20-04	5.950%	CA - 80.00%	Paid Off - 360	Sep-17-03
74994476 1			216,000.00	212,826.02	Nov-05-04	5.475%	CA - 80.00%	Paid Off - 360	Sep-11-03
74982760 1			81,000.00	80,397.19	Aug-19-04	9.750%	PA - 90.00%	Paid Off - 360	Sep-24-03
74999418 1			194,400.00	191,613.23	Nov-02-04	5.610%	CA - 80.00%	Paid Off - 360	Sep-12-03
74983271 1			208,000.00	205,794.82	Aug-16-04	5.825%	CA - 80.00%	Paid Off - 360	Sep-15-03
75000778 1			100,000.00	98,903.69	Nov-04-04	7.725%	TX - 80.00%	Paid Off - 360	Sep-08-03
					Page 25 of 39				© COPYRIGHT 2004 Deutsche Bank
					Page 25 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report 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
74986423 1			168,000.00	166,110.04	Aug-16-04	5.990%	CA - 80.00%	Paid Off - 360	Sep-04-03
75000828 1			250,771.00	248,709.80	Nov-09-04	8.500%	CA - 85.00%	Paid Off - 360	Sep-29-03
74987561 1			67,575.00	66,916.70	Aug-04-04	6.750%	TN - 85.00%	Paid Off - 360	Sep-02-03
75002691 1			295,200.00	291,649.44	Nov-23-04	6.550%	CA - 80.00%	Paid Off - 360	Sep-24-03
74989625 1			168,000.00	166,368.03	Aug-25-04	6.250%	CA - 60.43%	Paid Off - 360	Sep-09-03
75005124 1			272,000.00	268,488.94	Nov-15-04	6.175%	CA - 80.00%	Paid Off - 360	Sep-09-03
74990201 1			192,000.00	190,161.21	Aug-04-04	6.325%	CA - 80.00%	Paid Off - 360	Sep-26-03
75006122 1			307,759.00	305,491.31	Nov-12-04	8.875%	CA - 90.00%	Paid Off - 360	Nov-05-03
74996141 1			260,000.00	257,118.62	Aug-04-04	6.125%	CA - 80.00%	Paid Off - 360	Sep-16-03
75006858 1			196,000.00	194,084.45	Nov-19-04	7.200%	CA - 80.00%	Paid Off - 360	Nov-07-03
74996604 1			284,000.00	281,125.62	Aug-02-04	6.550%	CA - 80.00%	Paid Off - 360	Sep-09-03
75007518 1			148,750.00	147,831.51	Nov-18-04	9.900%	MN - 85.00%	Paid Off - 360	Sep-19-03
74998873 1			218,500.00	216,642.25	Aug-02-04	6.950%	FL - 95.00%	Paid Off - 360	Sep-18-03
75007625 1			115,500.00	114,064.09	Nov-26-04	6.375%	CA - 75.00%	Paid Off - 360	Sep-17-03
75001081 1			160,650.00	159,607.79	Aug-09-04	8.550%	CA - 85.00%	Paid Off - 360	Sep-12-03
75009225 1			80,000.00	78,981.68	Nov-09-04	6.250%	CO - 38.10%	Paid Off - 360	Sep-15-03
75002576 1			110,000.00	109,023.82	Aug-13-04	6.725%	OR - 80.00%	Paid Off - 360	Sep-09-03
75010330 1			329,185.00	325,982.45	Nov-23-04	7.650%	CA - 90.00%	Paid Off - 360	Sep-30-03
75002907 1			233,750.00	231,698.50	Aug-05-04	6.800%	CA - 85.00%	Paid Off - 360	Sep-10-03
75011601 1			177,200.00	175,999.13	Nov-08-04	9.450%	CT - 50.63%	Paid Off - 360	Sep-24-03
75005710 1			209,000.00	207,375.12	Aug-13-04	6.850%	AZ - 95.00%	Paid Off - 360	Nov-06-03
75011684 1			160,000.00	158,424.61	Nov-04-04	7.600%	CA - 80.00%	Paid Off - 360	Sep-12-03
75005736 1			146,200.00	145,083.86	Aug-20-04	7.500%	CA - 85.00%	Paid Off - 360	Sep-16-03
75012419 1			207,694.40	205,278.03	Nov-08-04	6.725%	GA - 80.00%	Paid Off - 360	Sep-29-03
75006445 1			172,900.00	171,486.68	Aug-11-04	7.150%	FL - 88.21%	Paid Off - 360	Sep-24-03
75012500 1			200,000.00	197,968.32	Nov-16-04	7.000%	FL - 80.00%	Paid Off - 360	Oct-30-03
75006569 1			289,600.00	286,941.60	Aug-26-04	6.550%	CA - 80.00%	Paid Off - 360	Sep-16-03
75013342 1			260,000.00	257,407.84	Nov-23-04	7.525%	FL - 80.00%	Paid Off - 360	Sep-24-03
75011171 1			156,000.00	154,320.21	Aug-11-04	5.700%	CA - 80.00%	Paid Off - 360	Sep-26-03
75014886 1			100,400.00	99,348.95	Nov-24-04	7.275%	IL - 80.00%	Paid Off - 360	Sep-12-03
75011429 1			212,000.00	210,036.05	Aug-04-04	6.500%	CA - 80.00%	Paid Off - 360	Sep-30-03
75016832 1			201,000.00	198,570.30	Nov-04-04	6.525%	CA - 75.00%	Paid Off - 360	Sep-15-03
75011841 1			64,000.00	63,637.33	Aug-12-04	8.450%	OH - 78.05%	Paid Off - 360	Oct-14-03
75016899 1			93,280.00	92,317.72	Nov-17-04	7.350%	AK - 80.00%	Paid Off - 360	Sep-12-03
75013672 1			113,409.00	112,749.88	Aug-20-04	8.325%	IL - 85.00%	Paid Off - 360	Oct-29-03
75017392 1			197,400.00	195,373.57	Nov-24-04	7.375%	CA - 70.00%	Paid Off - 360	Sep-30-03
75013813 1			212,500.00	210,494.43	Aug-09-04	6.625%	CA - 85.00%	Paid Off - 360	Sep-26-03
75018341 1			280,000.00	277,097.68	Nov-22-04	7.325%	CA - 80.00%	Paid Off - 360	Sep-29-03
75013995 1			117,000.00	116,403.56	Aug-23-04	9.500%	LA - 90.00%	Paid Off - 360	Sep-22-03
75018457 1			144,000.00	142,154.01	Nov-01-04	8.875%	CA - 75.39%	Paid Off - 360	Oct-08-03
75014142 1			235,200.00	232,821.51	Aug-30-04	6.925%	CA - 80.00%	Paid Off - 360	Sep-19-03
75018697 1			248,000.00	244,124.13	Nov-16-04	6.250%	CA - 80.00%	Paid Off - 360	Sep-26-03
75018374 1			238,000.00	235,867.74	Aug-05-04	6.675%	CA - 80.00%	Paid Off - 360	Sep-24-03
75018739 1			68,000.00	67,430.34	Nov-04-04	8.575%	MI - 85.00%	Paid Off - 360	Sep-30-03
75020990 1			271,200.00	268,704.13	Aug-17-04	6.550%	CA - 80.00%	Paid Off - 360	Sep-04-03
75019273 1			192,000.00	189,668.63	Nov-09-04	6.500%	CA - 74.71%	Paid Off - 360	Sep-17-03
75021618 1			333,000.00	330,175.57	Aug-06-04	6.510%	CA - 90.00%	Paid Off - 360	Oct-15-03
75019604 1			54,400.00	53,881.01	Nov-12-04	7.750%	MI - 80.00%	Paid Off - 360	Sep-23-03
75024216 1			184,000.00	182,491.85	Aug-03-04	6.575%	CA - 80.00%	Paid Off - 360	Oct-24-03
75020636 1			145,600.00	143,985.22	Nov-17-04	6.975%	CO - 80.00%	Paid Off - 360	Sep-12-03
75024356 1			165,000.00	164,225.81	Aug-05-04	9.900%	CA - 46.48%	Paid Off - 360	Sep-30-03
75021006 1			116,450.00	115,625.59	Nov-05-04	8.825%	TX - 85.00%	Paid Off - 360	Oct-07-03
75027714 1			216,000.00	191,721.39	Aug-23-04	6.125%	CA - 80.00%	Paid Off - 360	Oct-09-03
75021469 1			170,000.00	167,482.70	Nov-22-04	5.450%	WA - 80.00%	Paid Off - 360	Sep-19-03
75028738 1			203,400.00	201,409.02	Aug-18-04	7.250%	VA - 90.00%	Paid Off - 360	Oct-17-03
75022277 1			84,000.00	83,282.71	Nov-16-04	8.310%	GA - 80.00%	Paid Off - 360	Sep-26-03
75032722 1			139,960.00	138,547.56	Aug-19-04	6.725%	CA - 80.00%	Paid Off - 360	Sep-22-03
75022863 1			280,000.00	276,648.19	Nov-26-04	6.575%	CA - 80.00%	Paid Off - 360	Sep-24-03
75034280 1			253,600.00	251,194.14	Aug-03-04	6.375%	CA - 80.00%	Paid Off - 360	Sep-16-03
75024109 1			136,000.00	134,931.64	Nov-15-04	8.725%	NC - 85.00%	Paid Off - 360	Sep-29-03
75034892 1			176,000.00	174,475.32	Aug-27-04	6.850%	CA - 80.00%	Paid Off - 360	Sep-15-03
75024299 1			263,500.00	260,520.73	Nov-01-04	6.875%	CA - 85.00%	Paid Off - 360	Oct-02-03
75035014 1			135,000.00	134,053.78	Aug-30-04	8.425%	CA - 76.27%	Paid Off - 360	Sep-29-03
75026104 1			172,000.00	169,936.52	Nov-30-04	6.125%	IL - 80.00%	Paid Off - 360	Oct-24-03
75036426 1			105,600.00	104,588.66	Aug-16-04	6.325%	CA - 80.00%	Paid Off - 360	Sep-18-03
75026252 1			166,500.00	165,396.72	Nov-01-04	9.150%	NC - 90.00%	Paid Off - 360	Oct-27-03
75036855 1			63,315.00	62,699.79	Aug-11-04	7.400%	NC - 90.00%	Paid Off - 360	Sep-25-03
75027037 1			236,000.00	233,332.04	Nov-09-04	6.875%	AZ - 80.00%	Paid Off - 360	Oct-08-03
75036921 1			179,920.00	178,102.09	Aug-19-04	6.050%	CA - 80.00%	Paid Off - 360	Sep-18-03
75028407 1			138,816.80	137,262.63	Nov-17-04	6.825%	CA - 80.00%	Paid Off - 360	Oct-10-03
75037697 1			239,200.00	237,291.71	Aug-31-04	7.275%	CA - 80.00%	Paid Off - 360	Sep-29-03
75028464 1			119,920.00	118,477.12	Nov-03-04	6.925%	CA - 80.00%	Paid Off - 360	Sep-30-03
75037770 1			229,600.00	227,462.87	Aug-24-04	6.475%	CA - 80.00%	Paid Off - 360	Sep-19-03
75028621 1			184,000.00	181,765.85	Nov-24-04	6.500%	CA - 80.00%	Paid Off - 360	Sep-26-03
75039099 1			108,000.00	107,223.07	Aug-04-04	7.250%	FL - 80.00%	Paid Off - 360	Oct-31-03
75028654 1			240,000.00	237,140.56	Nov-10-04	6.600%	CA - 80.00%	Paid Off - 360	Oct-06-03
75040543 1			129,000.00	128,177.70	Aug-02-04	7.250%	WA - 75.00%	Paid Off - 360	Nov-17-03
75028928 1			230,400.00	227,508.41	Nov-24-04	6.325%	CA - 80.00%	Paid Off - 360	Sep-11-03
75045112 1			148,240.00	146,886.15	Aug-18-04	6.575%	GA - 80.00%	Paid Off - 360	Sep-23-03
75029322 1			198,320.00	196,172.79	Nov-17-04	7.100%	CO - 80.00%	Paid Off - 360	Sep-19-03
75046144 1			314,000.00	312,147.64	Aug-04-04	8.825%	FL - 79.90%	Paid Off - 360	Sep-18-03
75029421 1			284,000.00	280,399.29	Nov-08-04	6.475%	CA - 80.00%	Paid Off - 360	Sep-30-03
75048470 1			330,000.00	327,536.61	Aug-03-04	7.300%	CA - 79.52%	Paid Off - 360	Oct-14-03
75031054 1			127,260.00	125,828.14	Nov-24-04	6.900%	AL - 90.00%	Paid Off - 360	Sep-19-03
75049619 1			70,200.00	69,724.21	Aug-05-04	8.100%	TX - 90.00%	Paid Off - 360	Sep-26-03
75031203 1			141,000.00	134,960.94	Nov-09-04	6.900%	CA - 87.58%	Paid Off - 180	Sep-25-03
75050831 1			200,000.00	198,496.41	Aug-02-04	7.025%	IL - 80.00%	Paid Off - 360	Oct-03-03
75032045 1			224,000.00	221,148.93	Nov-04-04	6.250%	CA - 80.00%	Paid Off - 360	Sep-22-03
75052456 1			76,400.00	75,954.26	Aug-20-04	7.700%	NJ - 46.87%	Paid Off - 360	Nov-17-03
75033183 1			100,000.00	98,993.19	Nov-01-04	7.475%	OR - 57.14%	Paid Off - 360	Sep-29-03
75054437 1			229,600.00	227,718.08	Aug-20-04	6.575%	CA - 80.00%	Paid Off - 360	Oct-08-03
75035683 1			156,000.00	154,785.54	Nov-02-04	7.900%	CA - 65.00%	Paid Off - 360	Dec-01-03
75056028 1			158,400.00	156,860.51	Aug-30-04	6.250%	CA - 80.00%	Paid Off - 360	Oct-01-03
75037135 1			103,200.00	101,962.03	Nov-24-04	6.125%	CA - 80.00%	Paid Off - 360	Nov-10-03
75056499 1			231,300.00	229,642.56	Aug-18-04	7.825%	CA - 90.00%	Paid Off - 360	Sep-30-03
75037598 1			128,000.00	126,153.34	Nov-01-04	5.575%	CA - 49.23%	Paid Off - 360	Oct-09-03
75061143 1			196,350.00	194,881.48	Aug-23-04	7.050%	CA - 85.00%	Paid Off - 360	Oct-28-03
75038349 1			229,500.00	226,032.14	Nov-18-04	6.350%	CA - 90.00%	Paid Off - 360	Sep-05-03
75062745 1			180,000.00	178,163.82	Aug-03-04	5.990%	CA - 80.00%	Paid Off - 360	Oct-02-03
75038554 1			238,400.00	235,895.38	Nov-17-04	6.825%	IL - 80.00%	Paid Off - 360	Oct-07-03
75062950 1			198,000.00	196,700.29	Aug-24-04	7.100%	CA - 90.00%	Paid Off - 360	Nov-14-03
75038596 1			135,090.00	133,763.38	Nov-02-04	7.175%	SC - 79.00%	Paid Off - 360	Oct-27-03
75063461 1			74,200.00	73,623.33	Aug-31-04	8.000%	KY - 70.00%	Paid Off - 360	Oct-09-03
75038737 1			140,000.00	138,570.94	Nov-17-04	6.975%	IL - 80.00%	Paid Off - 360	Oct-07-03
					Page 26 of 39				© COPYRIGHT 2004 Deutsche Bank
					Page 26 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report 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
75065250 1			105,040.00	104,033.96	Aug-31-04	6.325%	OR - 80.00%	Paid Off - 360	Sep-26-03
75039735 1			240,000.00	237,046.56	Nov-15-04	6.450%	CA - 80.00%	Paid Off - 360	Sep-18-03
75067900 1			335,750.00	332,984.83	Aug-04-04	6.550%	CA - 85.00%	Paid Off - 360	Oct-16-03
75041335 1			44,000.00	43,682.14	Nov-29-04	8.275%	IL - 80.00%	Paid Off - 360	Nov-10-03
75068544 1			63,750.00	62,987.23	Aug-06-04	11.050%	LA - 70.83%	Paid Off - 240	Sep-30-03
75041392 1			180,000.00	178,069.96	Nov-30-04	7.150%	TX - 80.00%	Paid Off - 360	Sep-16-03
75069278 1			207,000.00	205,696.69	Aug-20-04	7.925%	CA - 90.00%	Paid Off - 360	Oct-15-03
75041749 1			198,095.00	195,602.77	Nov-03-04	5.875%	CA - 79.56%	Paid Off - 360	Oct-20-03
75070409 1			105,750.00	104,932.41	Aug-18-04	6.250%	OH - 75.00%	Paid Off - 360	Nov-06-03
75041939 1			205,000.00	197,226.72	Nov-30-04	7.475%	CO - 70.69%	Paid Off - 360	Sep-24-03
75070433 1			106,200.00	105,504.24	Aug-11-04	7.725%	OH - 90.00%	Paid Off - 360	Oct-21-03
75042481 1			135,000.00	133,910.72	Oct-29-04	8.175%	MI - 75.42%	Paid Off - 360	Oct-16-03
75071407 1			99,200.00	98,210.25	Aug-27-04	7.800%	OK - 80.00%	Paid Off - 360	Sep-23-03
75044131 1			119,600.00	119,182.19	Nov-04-04	12.175%	CA - 65.00%	Paid Off - 360	Oct-23-03
75072959 1			228,000.00	226,348.03	Aug-12-04	7.375%	IL - 80.00%	Paid Off - 360	Oct-21-03
75046029 1			252,000.00	248,936.77	Nov-03-04	6.675%	CA - 80.00%	Paid Off - 360	Sep-26-03
75074245 1			299,640.00	296,941.21	Aug-20-04	6.650%	CA - 80.00%	Paid Off - 360	Sep-12-03
75046862 1			135,000.00	133,326.64	Nov-19-04	5.950%	CA - 90.00%	Paid Off - 360	Oct-10-03
75074781 1			296,100.00	293,820.17	Aug-17-04	6.900%	AK - 90.00%	Paid Off - 360	Oct-07-03
75048108 1			144,800.00	143,370.46	Nov-24-04	7.575%	AK - 80.00%	Paid Off - 360	Sep-16-03
75075879 1			315,000.00	312,842.61	Aug-12-04	7.500%	CA - 70.00%	Paid Off - 360	Oct-16-03
75049304 1			104,000.00	102,897.55	Nov-04-04	7.425%	CA - 80.00%	Paid Off - 360	Oct-02-03
75078022 1			208,000.00	206,335.56	Aug-06-04	6.700%	CA - 80.00%	Paid Off - 360	Oct-30-03
75049494 1			333,000.00	329,174.80	Nov-10-04	6.800%	CA - 90.00%	Paid Off - 360	Sep-26-03
75078360 1			220,000.00	218,079.60	Aug-02-04	6.250%	CA - 68.75%	Paid Off - 360	Oct-20-03
75051888 1			204,000.00	201,825.16	Nov-10-04	6.750%	CA - 80.00%	Paid Off - 360	Oct-06-03
75079525 1			200,000.00	198,145.94	Aug-02-04	5.925%	CA - 80.00%	Paid Off - 360	Nov-04-03
75052720 1			112,500.00	111,389.24	Nov-01-04	7.575%	AL - 90.00%	Paid Off - 360	Sep-29-03
75082586 1			199,960.00	198,390.41	Aug-31-04	6.800%	CA - 80.00%	Paid Off - 360	Oct-30-03
75053462 1			272,000.00	268,644.16	Nov-30-04	5.975%	CA - 80.00%	Paid Off - 360	Oct-21-03
75086819 1			254,000.00	251,392.02	Aug-03-04	5.375%	CA - 79.75%	Paid Off - 360	Oct-23-03
75056325 1			170,000.00	168,269.73	Nov-12-04	6.990%	CA - 85.00%	Paid Off - 360	Oct-30-03
75087627 1			168,000.00	166,458.52	Aug-25-04	6.550%	CA - 80.00%	Paid Off - 360	Sep-12-03
75057208 1			190,400.00	188,719.62	Nov-12-04	8.149%	IL - 70.00%	Paid Off - 360	Oct-01-03
75088047 1			92,800.00	91,977.30	Aug-19-04	6.600%	FL - 80.00%	Paid Off - 360	Oct-06-03
75058677 1			192,000.00	190,512.71	Nov-02-04	8.300%	NJ - 78.37%	Paid Off - 360	Nov-04-03
75089326 1			193,500.00	192,669.26	Aug-03-04	9.800%	WA - 90.00%	Paid Off - 360	Nov-04-03
75059618 1			242,860.00	240,392.91	Nov-12-04	7.000%	CA - 80.00%	Paid Off - 360	Oct-09-03
75089623 1			212,000.00	209,668.20	Aug-19-04	5.750%	CA - 80.00%	Paid Off - 360	Oct-03-03
75060004 1			308,000.00	303,385.49	Nov-18-04	6.825%	CA - 80.00%	Paid Off - 360	Sep-29-03
75091447 1			224,100.00	222,227.99	Aug-20-04	6.625%	CA - 90.00%	Paid Off - 360	Oct-21-03
75061861 1			237,600.00	234,416.27	Nov-01-04	5.975%	CA - 80.00%	Paid Off - 360	Sep-26-03
75092171 1			153,000.00	148,421.26	Aug-11-04	6.650%	CA - 90.00%	Paid Off - 180	Oct-28-03
75063388 1			216,000.00	213,420.45	Nov-30-04	6.150%	CA - 90.00%	Paid Off - 360	Oct-09-03
75098806 1			190,000.00	188,734.46	Aug-05-04	7.025%	CA - 65.74%	Paid Off - 360	Nov-03-03
75063610 1			104,000.00	103,565.93	Nov-17-04	10.925%	IL - 80.00%	Paid Off - 360	Nov-03-03
75098822 1			181,500.00	180,232.27	Aug-12-04	7.400%	CA - 67.22%	Paid Off - 360	Oct-31-03
75064295 1			69,500.00	68,870.10	Nov-02-04	7.125%	IL - 56.50%	Paid Off - 360	Nov-10-03
75099630 1			328,000.00	325,180.35	Aug-19-04	6.325%	CA - 80.00%	Paid Off - 360	Oct-31-03
75065771 1			226,000.00	223,268.81	Nov-12-04	6.525%	WA - 80.00%	Paid Off - 360	Sep-26-03
75101469 1			175,500.00	174,148.70	Aug-23-04	6.900%	CA - 90.00%	Paid Off - 360	Oct-31-03
75065979 1			303,200.00	299,551.04	Nov-18-04	6.125%	MT - 80.00%	Paid Off - 360	Oct-30-03
75103283 1			164,750.00	163,676.04	Aug-03-04	7.750%	CA - 56.81%	Paid Off - 360	Oct-28-03
75066449 1			227,050.00	225,315.20	Nov-19-04	8.450%	CA - 95.00%	Paid Off - 360	Oct-15-03
75106864 1			99,000.00	98,297.67	Aug-03-04	7.650%	TX - 83.90%	Paid Off - 360	Oct-21-03
75068130 1			281,520.00	278,080.84	Nov-17-04	6.475%	CA - 80.00%	Paid Off - 360	Sep-26-03
75106914 1			223,200.00	221,281.23	Aug-18-04	6.325%	CA - 80.00%	Paid Off - 360	Oct-23-03
75068684 1			255,300.00	253,059.15	Nov-24-04	7.750%	CA - 74.00%	Paid Off - 360	Oct-28-03
75107409 1			97,750.00	96,845.21	Aug-26-04	10.450%	MO - 85.00%	Paid Off - 360	Oct-27-03
75069708 1			110,000.00	108,794.05	Nov-17-04	6.625%	OR - 80.00%	Paid Off - 360	Oct-31-03
75108514 1			178,600.00	177,458.49	Aug-13-04	7.850%	CO - 95.00%	Paid Off - 360	Oct-16-03
75072421 1			297,600.00	294,193.57	Nov-04-04	6.375%	CA - 80.00%	Paid Off - 360	Oct-17-03
75109850 1			136,800.00	135,678.73	Aug-04-04	6.575%	CA - 80.00%	Paid Off - 360	Oct-21-03
75072470 1			175,500.00	168,581.62	Nov-09-04	6.900%	CA - 90.00%	Paid Off - 180	Oct-17-03
75110130 1			90,000.00	89,517.30	Aug-30-04	9.250%	GA - 72.00%	Paid Off - 360	Oct-30-03
75073080 1			55,200.00	53,343.95	Nov-24-04	8.800%	TX - 80.00%	Paid Off - 180	Oct-28-03
75111856 1			220,000.00	218,530.09	Aug-20-04	7.975%	CA - 80.00%	Paid Off - 360	Oct-15-03
75073379 1			267,760.00	264,892.66	Nov-18-04	6.725%	NY - 80.00%	Paid Off - 360	Oct-31-03
75114876 1			212,500.00	211,267.73	Aug-04-04	8.460%	CA - 83.99%	Paid Off - 360	Oct-31-03
75074229 1			112,000.00	110,789.09	Nov-16-04	6.675%	CA - 80.00%	Paid Off - 360	Oct-22-03
75118125 1			165,750.00	165,066.13	Aug-04-04	9.990%	CA - 85.00%	Paid Off - 360	Nov-10-03
75075119 1			209,000.00	206,751.09	Nov-09-04	6.700%	CA - 95.00%	Paid Off - 360	Oct-31-03
75119917 1			72,250.00	71,893.68	Aug-24-04	8.550%	IL - 85.00%	Paid Off - 360	Nov-28-03
75075317 1			188,000.00	185,397.51	Nov-10-04	5.800%	CA - 80.00%	Paid Off - 360	Oct-06-03
75125484 1			144,000.00	143,247.44	Aug-12-04	8.250%	IL - 72.00%	Paid Off - 360	Nov-04-03
75076588 1			144,000.00	142,576.38	Nov-26-04	7.150%	IL - 90.00%	Paid Off - 360	Oct-06-03
75126524 1			111,000.00	110,120.23	Aug-19-04	6.750%	CA - 60.00%	Paid Off - 360	Oct-31-03
75076919 1			157,500.00	155,555.33	Nov-04-04	6.250%	CO - 75.00%	Paid Off - 360	Oct-16-03
75127589 1			45,000.00	44,845.23	Aug-30-04	10.850%	FL - 90.00%	Paid Off - 360	Nov-03-03
75077297 1			272,000.00	268,945.29	Nov-17-04	6.475%	CA - 80.00%	Paid Off - 360	Oct-28-03
75127662 1			139,500.00	138,410.26	Aug-06-04	6.825%	FL - 90.00%	Paid Off - 360	Oct-31-03
75079590 1			146,400.00	145,030.41	Nov-26-04	7.425%	WA - 80.00%	Paid Off - 360	Oct-22-03
75129775 1			108,000.00	107,353.10	Aug-09-04	8.175%	CO - 84.38%	Paid Off - 360	Oct-20-03
75080796 1			236,491.00	234,123.19	Nov-01-04	7.075%	TX - 80.00%	Paid Off - 360	Oct-14-03
75137620 1			72,250.00	72,024.05	Aug-24-04	10.150%	WI - 85.00%	Paid Off - 360	Dec-05-03
75080978 1			171,000.00	168,823.50	Nov-15-04	6.250%	AL - 87.69%	Paid Off - 360	Sep-29-03
75143990 1			232,000.00	230,024.48	Aug-13-04	6.375%	CA - 80.00%	Paid Off - 360	Nov-12-03
75082974 1			164,800.00	162,783.35	Nov-03-04	6.750%	CA - 80.00%	Paid Off - 360	Sep-17-03
75147173 1			100,000.00	99,148.49	Aug-06-04	6.375%	CA - 80.00%	Paid Off - 360	Oct-27-03
75083311 1			244,000.00	240,447.07	Nov-05-04	6.550%	CA - 80.00%	Paid Off - 360	Sep-15-03
75148437 1			107,000.00	106,069.76	Aug-24-04	5.625%	CT - 74.83%	Paid Off - 360	Nov-13-03
75083352 1			135,920.00	134,346.30	Nov-10-04	6.750%	CA - 80.00%	Paid Off - 360	Sep-30-03
75154955 1			75,000.00	74,470.97	Aug-23-04	7.350%	CA - 51.37%	Paid Off - 360	Nov-05-03
75083386 1			248,000.00	246,500.44	Nov-17-04	9.595%	CA - 61.24%	Paid Off - 360	Nov-07-03
75155051 1			180,000.00	178,950.00	Aug-25-04	7.700%	NJ - 52.17%	Paid Off - 360	Nov-13-03
75084061 1			228,256.00	226,014.36	Nov-24-04	7.175%	VA - 80.00%	Paid Off - 360	Oct-06-03
75160457 1			91,200.00	90,444.56	Aug-30-04	8.149%	TX - 80.00%	Paid Off - 360	Oct-31-03
75084756 1			227,200.00	223,989.70	Nov-01-04	6.875%	CA - 80.00%	Paid Off - 360	Oct-10-03
75161364 1			165,750.00	164,431.70	Aug-18-04	6.100%	MN - 85.00%	Paid Off - 360	Nov-10-03
75085340 1			252,800.00	249,642.25	Nov-09-04	6.350%	CA - 80.00%	Paid Off - 360	Oct-09-03
75161968 1			160,000.00	158,803.19	Aug-10-04	7.050%	OR - 80.00%	Paid Off - 360	Oct-27-03
75088385 1			162,000.00	160,351.69	Nov-30-04	7.100%	CA - 80.00%	Paid Off - 360	Oct-07-03
75162040 1			275,400.00	272,895.76	Aug-20-04	6.250%	CA - 90.00%	Paid Off - 360	Nov-04-03
75090910 1			240,000.00	237,717.42	Nov-30-04	6.875%	NJ - 80.00%	Paid Off - 360	Nov-03-03
					Page 27 of 39				© COPYRIGHT 2004 Deutsche Bank
					Page 27 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report 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
75163782 1			130,000.00	129,240.85	Aug-04-04	7.000%	TN - 80.00%	Paid Off - 360	Dec-17-03
75091371 1			230,400.00	228,367.76	Nov-01-04	7.725%	GA - 80.00%	Paid Off - 360	Oct-21-03
75164376 1			279,000.00	277,159.71	Aug-09-04	7.075%	FL - 90.00%	Paid Off - 360	Nov-26-03
75092049 1			293,600.00	290,068.73	Nov-16-04	6.550%	CA - 80.00%	Paid Off - 360	Sep-24-03
75165597 1			100,000.00	99,614.88	Aug-19-04	9.075%	IL - 80.00%	Paid Off - 360	Dec-12-03
75092833 1			284,000.00	280,855.55	Nov-01-04	6.550%	CA - 80.00%	Paid Off - 360	Oct-23-03
75167288 1			256,000.00	253,840.76	Aug-04-04	6.425%	CA - 80.00%	Paid Off - 360	Oct-28-03
75093633 1			137,600.00	136,006.81	Nov-02-04	6.750%	CA - 80.00%	Paid Off - 360	Sep-22-03
75168153 1			311,250.00	308,655.05	Aug-31-04	6.500%	CA - 75.00%	Paid Off - 360	Oct-31-03
75094490 1			175,100.00	174,009.00	Nov-10-04	9.450%	CA - 85.00%	Paid Off - 360	Oct-24-03
75168856 1			379,200.00	376,336.35	Aug-05-04	7.000%	CA - 80.00%	Paid Off - 360	Oct-28-03
75096669 1			143,000.00	141,977.29	Nov-23-04	8.775%	IL - 71.50%	Paid Off - 360	Oct-06-03
75169946 1			160,000.00	159,306.86	Aug-30-04	8.500%	IL - 80.00%	Paid Off - 360	Dec-30-03
75096982 1			55,200.00	54,743.31	Nov-26-04	10.950%	TX - 80.00%	Paid Off - 360	Oct-09-03
75171132 1			59,500.00	58,395.89	Aug-25-04	10.767%	TX - 70.00%	Paid Off - 180	Nov-17-03
75097162 1			108,000.00	106,900.82	Nov-22-04	6.990%	TX - 80.00%	Paid Off - 360	Nov-05-03
75172882 1			188,800.00	186,582.36	Aug-03-04	5.850%	CA - 80.00%	Paid Off - 360	Nov-03-03
75098418 1			199,500.00	197,271.83	Nov-24-04	6.250%	NJ - 73.62%	Paid Off - 360	Nov-12-03
75173641 1			230,000.00	228,251.44	Aug-17-04	6.990%	CA - 69.07%	Paid Off - 360	Oct-31-03
75103333 1			236,000.00	233,158.65	Nov-30-04	6.550%	CA - 80.00%	Paid Off - 360	Sep-23-03
75174896 1			171,000.00	169,805.62	Aug-03-04	7.400%	CO - 90.00%	Paid Off - 360	Oct-28-03
75103796 1			89,120.00	88,336.81	Nov-02-04	7.750%	AL - 80.00%	Paid Off - 360	Nov-05-03
75177196 1			113,600.00	113,001.62	Aug-31-04	8.225%	CA - 80.00%	Paid Off - 360	Nov-26-03
75104893 1			288,000.00	284,545.04	Nov-12-04	6.125%	CA - 80.00%	Paid Off - 360	Oct-24-03
75178483 1			240,000.00	237,800.94	Aug-30-04	5.990%	CA - 80.00%	Paid Off - 360	Oct-30-03
75109355 1			161,910.00	160,088.32	Nov-17-04	6.900%	IL - 90.00%	Paid Off - 360	Sep-30-03
75178731 1			168,000.00	166,497.18	Aug-30-04	6.350%	CA - 80.00%	Paid Off - 360	Oct-31-03
75111963 1			125,600.00	124,401.85	Nov-24-04	7.325%	AK - 80.00%	Paid Off - 360	Oct-14-03
75180729 1			225,000.00	223,309.56	Aug-13-04	6.400%	CA - 90.00%	Paid Off - 360	Nov-12-03
75113779 1			210,000.00	207,814.78	Nov-22-04	6.875%	CA - 60.00%	Paid Off - 360	Nov-07-03
75181479 1			192,000.00	190,543.63	Aug-06-04	6.350%	CA - 84.58%	Paid Off - 360	Nov-24-03
75114108 1			140,000.00	138,744.89	Nov-04-04	8.000%	CA - 80.00%	Paid Off - 360	Nov-04-03
75183525 1			250,000.00	247,251.08	Aug-13-04	5.000%	CA - 79.37%	Paid Off - 360	Oct-31-03
75115188 1			100,800.00	99,798.80	Nov-19-04	7.225%	FL - 80.00%	Paid Off - 360	Oct-27-03
75188813 1			225,000.00	223,785.19	Aug-18-04	7.400%	WA - 90.00%	Paid Off - 360	Dec-16-03
75117523 1			105,000.00	104,358.09	Nov-12-04	9.150%	PA - 75.00%	Paid Off - 360	Nov-10-03
75190108 1			222,400.00	220,577.12	Aug-19-04	6.575%	CA - 80.00%	Paid Off - 360	Oct-30-03
75118133 1			255,000.00	251,983.64	Nov-02-04	6.200%	CA - 85.00%	Paid Off - 360	Oct-31-03
75192666 1			200,700.00	199,956.97	Aug-27-04	9.925%	CA - 90.00%	Paid Off - 360	Nov-13-03
75119727 1			316,800.00	312,902.38	Nov-18-04	5.990%	CA - 80.00%	Paid Off - 360	Oct-30-03
75193318 1			174,000.00	172,607.59	Aug-23-04	6.700%	CA - 75.00%	Paid Off - 360	Nov-07-03
75120428 1			203,200.00	201,261.70	Nov-01-04	7.325%	CA - 80.00%	Paid Off - 360	Oct-31-03
75193979 1			284,800.00	282,454.40	Aug-13-04	6.550%	CA - 80.00%	Paid Off - 360	Nov-04-03
75120667 1			155,532.00	153,567.25	Nov-23-04	6.850%	CA - 80.00%	Paid Off - 360	Oct-31-03
75194506 1			134,300.00	133,759.45	Aug-03-04	9.525%	CA - 76.74%	Paid Off - 360	Nov-10-03
75121301 1			80,750.00	80,414.81	Nov-16-04	10.950%	IN - 85.00%	Paid Off - 360	Nov-03-03
75195073 1			173,600.00	171,983.13	Aug-09-04	5.900%	CA - 80.00%	Paid Off - 360	Nov-05-03
75124487 1			146,200.00	145,143.78	Nov-10-04	8.725%	CO - 85.00%	Paid Off - 360	Oct-27-03
75196816 1			60,000.00	59,736.89	Aug-24-04	9.350%	WI - 83.33%	Paid Off - 360	Nov-10-03
75125054 1			94,400.00	93,319.52	Nov-26-04	6.375%	SC - 80.00%	Paid Off - 360	Oct-24-03
75198143 1			91,800.00	91,372.19	Aug-25-04	8.825%	MI - 90.00%	Paid Off - 360	Nov-26-03
75125229 1			165,000.00	163,120.42	Nov-10-04	6.400%	CA - 48.11%	Paid Off - 360	Oct-30-03
75199158 1			189,600.00	187,977.83	Aug-05-04	6.350%	CA - 80.00%	Paid Off - 360	Nov-06-03
75127076 1			120,000.00	118,855.81	Nov-26-04	7.575%	FL - 80.00%	Paid Off - 360	Oct-27-03
75199950 1			148,000.00	147,009.37	Aug-31-04	7.000%	HI - 80.00%	Paid Off - 360	Nov-24-03
75130344 1			125,600.00	124,246.83	Nov-26-04	8.125%	CA - 80.00%	Paid Off - 360	Oct-28-03
75201806 1			102,000.00	101,327.15	Aug-05-04	7.075%	IL - 85.00%	Paid Off - 360	Nov-19-03
75132753 1			148,500.00	147,830.12	Nov-30-04	10.990%	AL - 75.00%	Paid Off - 360	Oct-31-03
75204032 1			130,000.00	129,306.96	Aug-05-04	8.625%	WA - 84.97%	Paid Off - 360	Nov-12-03
75133926 1			322,700.00	318,760.60	Nov-01-04	6.250%	CA - 77.59%	Paid Off - 360	Oct-28-03
75205880 1			310,250.00	308,321.11	Aug-19-04	7.990%	CA - 85.00%	Paid Off - 360	Nov-10-03
75135137 1			200,000.00	198,495.56	Nov-15-04	7.575%	NY - 78.43%	Paid Off - 360	Dec-09-03
75207704 1			165,600.00	164,469.92	Aug-27-04	6.900%	CA - 80.00%	Paid Off - 360	Nov-12-03
75135285 1			328,000.00	324,602.75	Nov-24-04	6.900%	CA - 80.00%	Paid Off - 360	Oct-31-03
75209163 1			257,600.00	255,597.32	Aug-18-04	6.850%	CA - 80.00%	Paid Off - 360	Oct-31-03
75135996 1			156,750.00	155,235.62	Nov-18-04	7.350%	CA - 95.00%	Paid Off - 360	Oct-28-03
75211078 1			198,000.00	196,181.26	Aug-18-04	6.200%	CA - 80.00%	Paid Off - 360	Nov-06-03
75136135 1			177,600.00	175,947.99	Nov-04-04	6.990%	CA - 80.00%	Paid Off - 360	Nov-18-03
75212563 1			222,400.00	220,814.24	Aug-27-04	6.675%	CA - 80.00%	Paid Off - 360	Nov-25-03
75136911 1			272,000.00	268,812.73	Nov-09-04	6.250%	CA - 80.00%	Paid Off - 360	Oct-23-03
75214908 1			333,000.00	331,368.56	Aug-24-04	7.950%	NY - 90.00%	Paid Off - 360	Dec-12-03
75137398 1			320,000.00	316,671.39	Nov-12-04	6.975%	CA - 73.56%	Paid Off - 360	Oct-27-03
75219030 1			188,000.00	186,504.77	Aug-05-04	6.100%	CA - 80.00%	Paid Off - 360	Nov-13-03
75138123 1			231,200.00	229,150.65	Nov-30-04	7.700%	MO - 80.00%	Paid Off - 360	Oct-22-03
75221036 1			80,000.00	79,753.94	Aug-26-04	10.800%	GA - 53.33%	Paid Off - 360	Nov-25-03
75138768 1			124,000.00	122,677.66	Nov-24-04	6.775%	WY - 80.00%	Paid Off - 360	Oct-20-03
75221598 1			131,400.00	130,993.61	Aug-18-04	10.125%	WI - 90.00%	Paid Off - 360	Dec-12-03
75140723 1			76,500.00	76,081.68	Nov-12-04	10.300%	MO - 85.00%	Paid Off - 360	Oct-23-03
75221663 1			124,000.00	123,193.92	Aug-27-04	7.150%	CA - 80.00%	Paid Off - 360	Dec-09-03
75140731 1			236,000.00	233,018.46	Nov-24-04	5.875%	CA - 80.00%	Paid Off - 360	Oct-24-03
75224592 1			231,000.00	229,345.10	Aug-25-04	7.500%	NJ - 77.00%	Paid Off - 360	Nov-26-03
75143305 1			316,000.00	312,572.27	Nov-24-04	7.525%	CA - 80.00%	Paid Off - 360	Nov-05-03
75225664 1			323,100.00	320,936.62	Aug-06-04	6.550%	CA - 90.00%	Paid Off - 360	Dec-24-03
75143388 1			216,800.00	214,148.67	Nov-30-04	5.540%	CA - 80.00%	Paid Off - 360	Nov-21-03
75228239 1			237,200.00	235,237.39	Aug-06-04	5.890%	NV - 80.00%	Paid Off - 360	Nov-18-03
75143719 1			135,000.00	133,588.51	Nov-30-04	6.850%	GA - 90.00%	Paid Off - 360	Oct-20-03
75228437 1			220,500.00	219,263.19	Aug-13-04	8.500%	CA - 75.00%	Paid Off - 360	Oct-27-03
75143818 1			125,600.00	124,405.38	Nov-04-04	6.875%	SC - 80.00%	Paid Off - 360	Nov-07-03
75230128 1			208,000.00	206,627.96	Aug-05-04	7.075%	CA - 80.00%	Paid Off - 360	Nov-17-03
75146118 1			105,210.00	104,429.63	Nov-30-04	8.149%	OH - 90.00%	Paid Off - 360	Nov-04-03
75230508 1			202,500.00	201,324.60	Aug-13-04	7.725%	CA - 75.00%	Paid Off - 360	Dec-02-03
75147348 1			193,000.00	191,027.85	Nov-30-04	6.500%	MA - 61.86%	Paid Off - 360	Nov-20-03
75232116 1			248,000.00	246,053.36	Aug-16-04	6.800%	CA - 80.00%	Paid Off - 360	Oct-23-03
75148924 1			251,250.00	248,911.30	Nov-18-04	6.475%	CA - 75.00%	Paid Off - 360	Dec-30-03
75234245 1			231,200.00	229,310.22	Aug-30-04	5.955%	CA - 80.00%	Paid Off - 360	Nov-19-03
75149682 1			160,000.00	158,371.30	Nov-01-04	6.990%	CO - 80.00%	Paid Off - 360	Oct-31-03
75235036 1			220,000.00	218,255.99	Aug-31-04	6.375%	CA - 80.00%	Paid Off - 360	Nov-13-03
75150912 1			282,400.00	278,850.42	Nov-24-04	5.875%	CA - 80.00%	Paid Off - 360	Oct-29-03
75235655 1			152,000.00	151,050.61	Aug-13-04	7.700%	CA - 95.00%	Paid Off - 360	Nov-25-03
75152439 1			193,600.00	191,585.60	Nov-09-04	6.875%	IL - 80.00%	Paid Off - 360	Oct-22-03
75236984 1			111,750.00	111,031.22	Aug-30-04	6.500%	GA - 75.00%	Paid Off - 360	Dec-31-03
75153072 1			215,600.00	213,334.92	Nov-16-04	6.825%	CA - 80.00%	Paid Off - 360	Oct-27-03
75237123 1			208,000.00	207,066.43	Aug-11-04	9.000%	ME - 81.57%	Paid Off - 360	Nov-20-03
75155689 1			157,600.00	155,930.97	Nov-15-04	7.700%	CA - 80.00%	Paid Off - 360	Oct-29-03
					Page 28 of 39				© COPYRIGHT 2004 Deutsche Bank
					Page 28 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report 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
75237271 1			165,000.00	163,585.35	Aug-02-04	5.700%	CA - 56.90%	Paid Off - 360	Nov-14-03
75159848 1			37,400.00	37,165.79	Nov-17-04	9.850%	IL - 85.00%	Paid Off - 360	Oct-23-03
75237867 1			292,000.00	289,160.13	Aug-06-04	6.075%	CA - 80.00%	Paid Off - 360	Nov-18-03
75161349 1			203,200.00	201,185.05	Nov-03-04	7.125%	CA - 80.00%	Paid Off - 360	Oct-31-03
75238766 1			235,886.00	234,170.57	Aug-25-04	6.575%	CA - 80.00%	Paid Off - 360	Nov-19-03
75162552 1			322,400.00	319,172.06	Nov-22-04	7.075%	CA - 80.00%	Paid Off - 360	Oct-24-03
75240507 1			306,000.00	304,347.85	Aug-20-04	7.400%	CA - 90.00%	Paid Off - 360	Dec-08-03
75163238 1			138,995.00	137,327.53	Nov-30-04	6.125%	OR - 80.00%	Paid Off - 360	Oct-24-03
75240762 1			306,000.00	304,105.97	Aug-20-04	7.400%	CA - 90.00%	Paid Off - 360	Nov-25-03
75163725 1			169,600.00	168,238.39	Nov-02-04	8.200%	PA - 80.00%	Paid Off - 360	Oct-21-03
75241158 1			208,000.00	206,538.76	Aug-09-04	6.750%	CA - 80.00%	Paid Off - 360	Nov-25-03
75165704 1			80,000.00	77,186.00	Nov-01-04	6.750%	WI - 80.00%	Paid Off - 360	Oct-29-03
75246827 1			180,800.00	179,578.04	Aug-26-04	6.950%	IL - 80.00%	Paid Off - 360	Nov-20-03
75166264 1			360,000.00	356,713.72	Nov-26-04	7.550%	NY - 80.00%	Paid Off - 360	Oct-31-03
75249284 1			182,700.00	181,474.74	Aug-31-04	6.990%	CA - 90.00%	Paid Off - 360	Nov-24-03
75166538 1			124,000.00	122,762.51	Nov-16-04	7.325%	CA - 80.00%	Paid Off - 360	Oct-29-03
75249433 1			297,000.00	296,072.01	Aug-04-04	10.625%	WA - 90.00%	Paid Off - 360	Dec-03-03
75169714 1			135,500.00	134,851.03	Nov-17-04	0.000%	CA - 66.10%	Paid Off - 360	Dec-01-03
75249938 1			192,000.00	190,739.65	Aug-02-04	7.100%	CO - 80.00%	Paid Off - 360	Nov-14-03
75170316 1			288,000.00	285,014.57	Nov-09-04	6.900%	CA - 80.00%	Paid Off - 360	Oct-27-03
75250100 1			78,850.00	78,441.84	Aug-12-04	8.350%	UT - 95.00%	Paid Off - 360	Nov-20-03
75170324 1			180,000.00	178,081.62	Nov-02-04	6.750%	CA - 80.00%	Paid Off - 360	Nov-10-03
75252155 1			85,150.00	84,611.74	Aug-16-04	7.300%	CA - 65.00%	Paid Off - 360	Dec-03-03
75174458 1			229,000.00	226,541.27	Nov-19-04	6.250%	CA - 89.80%	Paid Off - 360	Nov-19-03
75253856 1			200,000.00	199,115.62	Aug-19-04	9.325%	IL - 80.00%	Paid Off - 360	Nov-20-03
75174870 1			164,000.00	162,293.41	Nov-03-04	7.300%	CA - 80.00%	Paid Off - 360	Oct-28-03
75254664 1			117,600.00	117,012.75	Aug-24-04	8.475%	IL - 80.00%	Paid Off - 360	Nov-20-03
75174995 1			125,354.00	124,024.40	Nov-26-04	6.775%	CA - 80.00%	Paid Off - 360	Oct-29-03
75254706 1			212,800.00	211,564.76	Aug-25-04	7.725%	IL - 80.00%	Paid Off - 360	Nov-24-03
75175513 1			172,000.00	170,099.99	Nov-12-04	6.400%	IL - 86.87%	Paid Off - 360	Nov-19-03
75255398 1			115,000.00	114,196.63	Aug-30-04	6.125%	CA - 73.72%	Paid Off - 360	Dec-18-03
75176008 1			230,000.00	228,089.47	Nov-12-04	8.375%	OR - 44.66%	Paid Off - 360	Nov-05-03
75256123 1			81,250.00	80,619.71	Aug-13-04	9.150%	KS - 65.00%	Paid Off - 360	Dec-01-03
75176404 1			72,000.00	71,350.58	Nov-18-04	7.150%	CA - 80.00%	Paid Off - 360	Nov-14-03
75256156 1			158,000.00	156,619.87	Aug-02-04	6.450%	CA - 79.80%	Paid Off - 360	Nov-24-03
75178491 1			244,000.00	241,210.50	Nov-12-04	6.775%	CA - 80.00%	Paid Off - 360	Nov-06-03
75259101 1			180,000.00	178,673.23	Aug-16-04	6.500%	CA - 80.00%	Paid Off - 360	Nov-20-03
75181271 1			120,000.00	118,869.47	Nov-09-04	6.925%	FL - 80.00%	Paid Off - 360	Nov-20-03
75266098 1			105,000.00	104,468.45	Aug-31-04	7.725%	CA - 65.63%	Paid Off - 360	Dec-17-03
75181503 1			221,600.00	219,063.73	Nov-02-04	6.375%	CA - 80.00%	Paid Off - 360	Nov-04-03
75267914 1			212,800.00	211,892.09	Aug-23-04	8.575%	FL - 80.00%	Paid Off - 360	Dec-15-03
75182170 1			252,000.00	248,758.02	Nov-02-04	5.775%	CA - 80.00%	Paid Off - 360	Nov-04-03
75268151 1			134,000.00	132,911.87	Aug-30-04	5.990%	CO - 80.00%	Paid Off - 360	Nov-26-03
75182873 1			236,000.00	233,287.50	Nov-08-04	5.875%	CA - 80.00%	Paid Off - 360	Nov-13-03
75268482 1			165,000.00	163,998.70	Aug-18-04	7.500%	UT - 73.33%	Paid Off - 360	Nov-21-03
75183004 1			184,800.00	182,664.95	Nov-30-04	6.325%	CA - 80.00%	Paid Off - 360	Oct-30-03
75272120 1			104,000.00	103,347.36	Aug-19-04	7.330%	IL - 65.00%	Paid Off - 360	Nov-19-03
75183111 1			227,920.00	225,510.70	Nov-09-04	6.525%	CA - 80.00%	Paid Off - 360	Nov-17-03
75272286 1			63,600.00	63,056.56	Aug-12-04	6.375%	CA - 80.00%	Paid Off - 360	Dec-03-03
75185603 1			180,000.00	177,988.00	Nov-19-04	6.500%	CA - 80.00%	Paid Off - 360	Oct-31-03
75276790 1			292,000.00	290,020.60	Aug-31-04	6.225%	CA - 80.00%	Paid Off - 360	Dec-22-03
75186411 1			149,600.00	148,860.51	Nov-23-04	10.125%	MD - 85.00%	Paid Off - 360	Nov-13-03
75277905 1			281,250.00	279,729.71	Aug-12-04	10.350%	CA - 75.00%	Paid Off - 360	Nov-21-03
75187526 1			220,000.00	217,156.72	Nov-10-04	5.725%	CA - 80.00%	Paid Off - 360	Nov-04-03
75282285 1			304,800.00	303,129.84	Aug-10-04	7.325%	AK - 80.00%	Paid Off - 360	Dec-11-03
75187542 1			201,280.00	199,113.37	Nov-19-04	6.225%	CA - 80.00%	Paid Off - 360	Nov-17-03
75282442 1			188,000.00	187,017.49	Aug-19-04	8.250%	CA - 80.00%	Paid Off - 360	Nov-26-03
75188193 1			221,600.00	219,100.23	Nov-17-04	6.475%	CA - 80.00%	Paid Off - 360	Nov-05-03
75282764 1			264,000.00	262,293.77	Aug-05-04	6.475%	CA - 80.00%	Paid Off - 360	Dec-11-03
75188649 1			289,800.00	287,785.47	Nov-24-04	8.925%	CA - 90.00%	Paid Off - 360	Nov-05-03
75284257 1			150,750.00	149,921.17	Aug-03-04	8.000%	UT - 90.00%	Paid Off - 360	Nov-26-03
75189233 1			203,000.00	201,395.95	Nov-23-04	7.825%	CA - 70.00%	Paid Off - 360	Nov-17-03
75285049 1			221,000.00	219,938.87	Aug-26-04	7.990%	CA - 85.00%	Paid Off - 360	Dec-16-03
75189266 1			224,000.00	221,612.72	Nov-02-04	6.750%	CA - 80.00%	Paid Off - 360	Oct-31-03
75285536 1			130,000.00	129,108.54	Aug-11-04	6.875%	CA - 65.00%	Paid Off - 360	Nov-26-03
75189407 1			115,200.00	113,959.93	Nov-29-04	6.225%	CA - 80.00%	Paid Off - 360	Nov-24-03
75287748 1			132,000.00	131,146.84	Aug-12-04	6.475%	NV - 80.00%	Paid Off - 360	Dec-18-03
75189423 1			55,250.00	54,992.75	Nov-26-04	10.550%	OH - 65.00%	Paid Off - 360	Dec-08-03
75288639 1			111,920.00	111,124.53	Aug-04-04	5.975%	CA - 80.00%	Paid Off - 360	Dec-05-03
75190942 1			196,000.00	193,919.06	Nov-30-04	6.300%	CA - 80.00%	Paid Off - 360	Nov-06-03
75289496 1			269,964.00	268,202.44	Aug-31-04	6.425%	CA - 85.00%	Paid Off - 360	Dec-18-03
75193698 1			104,000.00	103,225.79	Nov-26-04	9.625%	OR - 65.00%	Paid Off - 360	Oct-31-03
75289991 1			236,000.00	234,389.46	Aug-18-04	6.900%	CA - 80.00%	Paid Off - 360	Nov-25-03
75195255 1			121,920.00	120,825.73	Nov-03-04	7.175%	FL - 80.00%	Paid Off - 360	Nov-19-03
75292383 1			114,500.00	113,883.37	Aug-12-04	8.125%	AL - 72.24%	Paid Off - 360	Dec-04-03
75196170 1			268,800.00	266,243.50	Nov-02-04	6.875%	MD - 80.00%	Paid Off - 360	Nov-24-03
75293548 1			300,400.00	298,022.09	Aug-27-04	6.125%	CA - 80.00%	Paid Off - 360	Nov-28-03
75196675 1			260,800.00	257,302.84	Nov-19-04	5.525%	CA - 80.00%	Paid Off - 360	Oct-31-03
75294447 1			210,800.00	209,586.90	Aug-03-04	7.075%	CA - 80.00%	Paid Off - 360	Dec-22-03
75197129 1			60,000.00	59,426.56	Nov-17-04	6.850%	IL - 80.00%	Paid Off - 360	Nov-05-03
75294603 1			184,000.00	182,480.43	Aug-09-04	5.900%	CA - 80.00%	Paid Off - 360	Dec-01-03
75198465 1			95,120.00	93,992.24	Nov-10-04	6.775%	MT - 80.00%	Paid Off - 360	Oct-28-03
75298190 1			310,000.00	308,756.13	Aug-31-04	8.875%	CA - 60.78%	Paid Off - 360	Dec-24-03
75199299 1			182,720.00	180,575.97	Nov-19-04	6.600%	GA - 80.00%	Paid Off - 360	Oct-31-03
75298794 1			372,000.00	369,108.40	Aug-02-04	5.750%	CA - 80.00%	Paid Off - 360	Dec-10-03
75200162 1			208,000.00	206,018.73	Nov-15-04	7.325%	CA - 80.00%	Paid Off - 360	Nov-25-03
75299628 1			284,000.00	282,108.88	Aug-16-04	6.990%	CA - 80.00%	Paid Off - 360	Dec-12-03
75200287 1			204,000.00	202,077.14	Nov-15-04	8.250%	CA - 80.00%	Paid Off - 360	Nov-04-03
75299750 1			272,000.00	270,208.13	Aug-17-04	6.375%	TX - 80.00%	Paid Off - 360	Dec-16-03
75200972 1			303,920.00	297,728.66	Nov-30-04	8.500%	TX - 77.93%	Paid Off - 360	Dec-03-03
75301267 1			287,200.00	285,164.56	Aug-23-04	5.990%	CA - 80.00%	Paid Off - 360	Dec-23-03
75201194 1			276,000.00	273,432.50	Nov-04-04	6.990%	CA - 80.00%	Paid Off - 360	Nov-26-03
75304519 1			103,600.00	102,356.59	Aug-02-04	6.250%	GA - 74.00%	Paid Off - 360	Dec-01-03
75201699 1			164,700.00	163,392.45	Nov-02-04	7.300%	IL - 90.00%	Paid Off - 360	Dec-12-03
75307025 1			311,000.00	309,227.73	Aug-31-04	7.125%	WA - 58.90%	Paid Off - 360	Dec-22-03
75201723 1			152,000.00	150,678.90	Nov-22-04	7.800%	IL - 80.00%	Paid Off - 360	Nov-03-03
75307801 1			98,000.00	97,460.39	Aug-19-04	7.300%	WA - 70.00%	Paid Off - 360	Dec-15-03
75202200 1			219,200.00	216,807.39	Nov-23-04	6.625%	CA - 80.00%	Paid Off - 360	Nov-06-03
75308460 1			129,200.00	128,242.04	Aug-02-04	5.750%	CA - 74.68%	Paid Off - 360	Dec-12-03
75202267 1			140,000.00	138,951.28	Nov-17-04	8.325%	CO - 66.67%	Paid Off - 360	Nov-07-03
75309179 1			212,000.00	210,989.13	Aug-20-04	8.029%	IL - 74.39%	Paid Off - 360	Dec-18-03
75203521 1			163,200.00	161,410.10	Nov-08-04	6.600%	OR - 80.00%	Paid Off - 360	Nov-03-03
75309195 1			220,000.00	217,766.06	Aug-27-04	7.600%	CA - 59.46%	Paid Off - 360	Dec-31-03
75203836 1			243,000.00	241,297.05	Nov-23-04	8.875%	TX - 90.00%	Paid Off - 360	Nov-03-03
					Page 29 of 39				© COPYRIGHT 2004 Deutsche Bank
					Page 29 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report 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
75310003 1			324,800.00	322,847.25	Aug-16-04	6.850%	CA - 80.00%	Paid Off - 360	Dec-10-03
75204677 1			148,000.00	146,652.23	Nov-30-04	7.100%	CA - 82.22%	Paid Off - 360	Nov-25-03
75311985 1			167,200.00	166,145.03	Aug-10-04	6.600%	CA - 80.00%	Paid Off - 360	Dec-22-03
75206011 1			232,000.00	229,293.30	Nov-10-04	6.275%	CA - 80.00%	Paid Off - 360	Nov-03-03
75312231 1			297,600.00	296,047.86	Aug-11-04	7.575%	CA - 80.00%	Paid Off - 360	Dec-30-03
75206177 1			162,400.00	161,045.08	Nov-26-04	7.550%	IL - 80.00%	Paid Off - 360	Nov-24-03
75312363 1			224,000.00	222,365.19	Aug-23-04	6.600%	CA - 80.00%	Paid Off - 360	Dec-05-03
75206532 1			184,000.00	181,933.87	Nov-18-04	6.000%	CA - 80.00%	Paid Off - 360	Nov-13-03
75314658 1			150,000.00	149,030.56	Aug-11-04	6.475%	CA - 70.09%	Paid Off - 360	Dec-12-03
75207159 1			65,000.00	64,772.83	Nov-29-04	11.750%	MI - 65.00%	Paid Off - 360	Nov-17-03
75315036 1			190,000.00	189,193.49	Aug-03-04	8.600%	IL - 76.92%	Paid Off - 360	Dec-30-03
75207969 1			204,750.00	203,307.48	Nov-19-04	8.400%	CA - 65.00%	Paid Off - 360	Nov-25-03
75315911 1			216,750.00	214,932.25	Aug-30-04	6.825%	NV - 85.00%	Paid Off - 360	Dec-22-03
75208124 1			178,400.00	176,735.99	Nov-30-04	7.050%	CA - 80.00%	Paid Off - 360	Nov-26-03
75316794 1			132,000.00	131,518.12	Aug-11-04	9.375%	CA - 80.00%	Paid Off - 360	Dec-19-03
75208744 1			260,000.00	257,080.05	Nov-18-04	6.475%	CA - 80.00%	Paid Off - 360	Nov-05-03
75324459 1			283,000.00	281,031.01	Aug-24-04	6.800%	CA - 89.84%	Paid Off - 360	Dec-05-03
75210567 1			181,600.00	180,813.36	Nov-17-04	10.750%	TX - 80.00%	Paid Off - 360	Nov-10-03
75327635 1			254,400.00	252,273.66	Aug-27-04	6.900%	CA - 80.00%	Paid Off - 360	Dec-11-03
75210864 1			33,750.00	33,599.64	Nov-18-04	11.050%	NE - 75.00%	Paid Off - 360	Oct-31-03
75327940 1			92,000.00	91,503.29	Aug-31-04	7.400%	CA - 80.00%	Paid Off - 360	Dec-18-03
75211995 1			198,000.00	197,105.12	Nov-01-04	10.550%	WA - 90.00%	Paid Off - 360	Nov-12-03
75331447 1			327,077.00	324,849.25	Aug-26-04	6.200%	AZ - 80.00%	Paid Off - 360	Dec-12-03
75213017 1			176,000.00	174,381.67	Nov-30-04	7.050%	CT - 80.00%	Paid Off - 360	Nov-26-03
75333393 1			112,500.00	111,685.23	Aug-11-04	5.875%	CA - 75.00%	Paid Off - 360	Dec-22-03
75214023 1			171,200.00	169,652.44	Nov-26-04	7.600%	IL - 80.00%	Paid Off - 360	Oct-31-03
75333757 1			112,800.00	111,943.91	Aug-13-04	5.625%	CA - 80.00%	Paid Off - 360	Dec-23-03
75215640 1			84,000.00	83,319.67	Nov-26-04	7.700%	MI - 80.00%	Paid Off - 360	Nov-12-03
75334656 1			172,000.00	170,839.55	Aug-05-04	6.250%	CA - 80.00%	Paid Off - 360	Dec-31-03
75216788 1			110,000.00	109,117.81	Nov-23-04	7.750%	CA - 67.90%	Paid Off - 360	Nov-19-03
75335232 1			205,000.00	203,777.25	Aug-24-04	7.275%	CA - 77.36%	Paid Off - 360	Dec-22-03
75217232 1			275,000.00	273,536.35	Nov-10-04	10.225%	CA - 79.94%	Paid Off - 360	Dec-10-03
75339150 1			160,000.00	159,248.53	Aug-09-04	8.100%	CA - 80.00%	Paid Off - 360	Dec-23-03
75217521 1			260,000.00	258,142.23	Nov-30-04	8.330%	NJ - 77.61%	Paid Off - 360	Nov-26-03
75340323 1			113,250.00	112,588.68	Aug-05-04	7.000%	FL - 78.10%	Paid Off - 360	Dec-31-03
75217703 1			322,400.00	318,931.00	Nov-23-04	6.700%	CA - 80.00%	Paid Off - 360	Oct-30-03
75340588 1			264,000.00	262,450.91	Aug-26-04	6.975%	CA - 80.00%	Paid Off - 360	Dec-19-03
75219196 1			220,000.00	217,002.79	Nov-18-04	6.025%	CA - 80.00%	Paid Off - 360	Nov-05-03
75349795 1			180,000.00	178,842.21	Aug-30-04	6.500%	IL - 90.00%	Paid Off - 360	Dec-18-03
75219519 1			71,400.00	70,827.39	Nov-08-04	7.750%	MO - 70.00%	Paid Off - 360	Nov-18-03
75351502 1			246,500.00	244,797.03	Aug-31-04	6.125%	CA - 79.52%	Paid Off - 360	Dec-22-03
75219600 1			148,000.00	146,540.35	Nov-19-04	6.700%	CA - 80.00%	Paid Off - 360	Nov-18-03
75353193 1			159,548.00	158,532.44	Aug-02-04	6.990%	NV - 80.00%	Paid Off - 360	Dec-17-03
75220426 1			185,200.00	183,271.34	Nov-24-04	6.400%	CA - 80.00%	Paid Off - 360	Nov-18-03
75356246 1			279,920.00	277,589.84	Aug-20-04	5.125%	CA - 80.00%	Paid Off - 360	Dec-26-03
75220608 1			172,000.00	170,456.27	Nov-01-04	7.175%	RI - 80.00%	Paid Off - 360	Nov-19-03
75360248 1			230,000.00	228,590.19	Aug-11-04	6.750%	CA - 87.12%	Paid Off - 360	Dec-30-03
75222299 1			140,400.00	139,102.69	Nov-16-04	7.025%	IL - 90.00%	Paid Off - 360	Nov-04-03
75361527 1			157,000.00	156,037.66	Aug-04-04	6.750%	CA - 69.78%	Paid Off - 360	Dec-31-03
75222687 1			316,000.00	312,867.93	Nov-17-04	6.875%	IL - 80.00%	Paid Off - 360	Nov-07-03
75364026 1			283,500.00	281,676.53	Aug-27-04	6.500%	CA - 90.00%	Paid Off - 360	Dec-24-03
75222828 1			292,000.00	288,736.23	Nov-24-04	6.500%	CA - 80.00%	Paid Off - 360	Nov-03-03
75366328 1			313,092.00	311,182.20	Aug-27-04	6.775%	CA - 80.00%	Paid Off - 360	Dec-18-03
75223222 1			343,200.00	339,221.10	Nov-24-04	5.900%	CA - 80.00%	Paid Off - 360	Nov-17-03
74214800 2			239,200.00	235,346.75	Aug-17-04	6.800%	CA - 80.00%	Paid Off - 360	Jan-15-03
75223354 1			303,600.00	300,184.70	Nov-30-04	5.990%	CA - 80.00%	Paid Off - 360	Nov-26-03
74459264 2			285,000.00	283,173.35	Aug-31-04	11.000%	NJ - 63.33%	Paid Off - 360	Apr-22-03
75224139 1			88,000.00	87,416.40	Nov-19-04	8.700%	TX - 75.21%	Paid Off - 360	Nov-13-03
74526526 2			147,200.00	146,206.83	Aug-02-04	9.850%	FL - 80.00%	Paid Off - 360	May-21-03
75224170 1			232,000.00	229,814.58	Nov-19-04	6.925%	CA - 80.00%	Paid Off - 360	Nov-17-03
74627670 2			455,000.00	451,225.84	Aug-10-04	8.600%	CA - 77.78%	Paid Off - 360	Jun-30-03
75228007 1			103,200.00	101,621.58	Nov-02-04	7.475%	CA - 80.00%	Paid Off - 360	Nov-18-03
74633843 2			223,920.00	221,417.14	Aug-13-04	6.500%	CA - 80.00%	Paid Off - 360	Jul-14-03
75229732 1			200,700.00	199,000.28	Nov-04-04	7.475%	WA - 90.00%	Paid Off - 360	Nov-26-03
74655374 2			427,500.00	422,385.76	Aug-06-04	8.150%	MI - 90.00%	Paid Off - 360	Jun-30-03
75231266 1			193,600.00	191,466.09	Nov-30-04	6.100%	CA - 80.00%	Paid Off - 360	Nov-25-03
74666405 2			787,500.00	779,987.71	Aug-16-04	7.750%	MA - 70.00%	Paid Off - 360	Jul-02-03
75232744 1			156,000.00	154,384.51	Nov-22-04	6.900%	CA - 80.00%	Paid Off - 360	Oct-31-03
74685009 2			498,000.00	491,997.84	Aug-31-04	6.100%	NV - 76.03%	Paid Off - 360	Jul-11-03
75232801 1			127,032.00	125,967.09	Nov-08-04	7.525%	NV - 80.00%	Paid Off - 360	Nov-18-03
74685850 2			307,500.00	304,421.22	Aug-05-04	7.075%	CA - 75.00%	Paid Off - 360	Jul-10-03
75234583 1			156,000.00	154,595.64	Nov-19-04	6.650%	CA - 80.00%	Paid Off - 360	Dec-31-03
74687146 2			560,000.00	554,389.87	Aug-12-04	7.500%	CT - 54.63%	Paid Off - 360	Jun-26-03
75235580 1			176,000.00	174,093.61	Nov-01-04	6.500%	CA - 80.00%	Paid Off - 360	Nov-14-03
74696428 2			126,900.00	125,874.61	Aug-31-04	8.585%	VA - 90.00%	Paid Off - 360	Jun-26-03
75236083 1			52,000.00	51,528.30	Nov-03-04	7.125%	FL - 80.00%	Paid Off - 360	Nov-21-03
74712142 2			312,000.00	308,670.78	Aug-20-04	7.250%	CA - 80.00%	Paid Off - 360	Jun-19-03
75236349 1			134,500.00	133,318.67	Nov-22-04	7.325%	LA - 62.56%	Paid Off - 360	Nov-19-03
74715863 2			432,000.00	426,654.60	Aug-25-04	6.400%	CA - 80.00%	Paid Off - 360	Jun-30-03
75237214 1			131,750.00	130,826.11	Nov-12-04	8.425%	CO - 85.00%	Paid Off - 360	Nov-13-03
74719220 2			548,000.00	541,830.41	Aug-25-04	6.910%	CA - 80.00%	Paid Off - 360	Jul-02-03
75238311 1			141,000.00	139,489.32	Nov-15-04	6.250%	CA - 60.13%	Paid Off - 360	Nov-17-03
74721614 2			196,000.00	193,458.09	Aug-25-04	6.150%	CA - 80.00%	Paid Off - 360	Jun-27-03
75239160 1			170,000.00	168,846.30	Nov-18-04	8.600%	CA - 85.00%	Paid Off - 360	Nov-28-03
74723966 2			650,000.00	640,272.61	Aug-31-04	5.375%	CA - 69.15%	Paid Off - 360	Jun-30-03
75239327 1			153,000.00	151,912.23	Nov-10-04	8.375%	CA - 74.63%	Paid Off - 360	Nov-25-03
74730151 2			213,600.00	210,611.90	Aug-25-04	5.375%	CA - 80.00%	Paid Off - 360	Jul-15-03
75239483 1			236,000.00	233,922.70	Nov-05-04	7.275%	CA - 80.00%	Paid Off - 360	Nov-13-03
74731381 2			89,100.00	88,514.93	Aug-16-04	9.250%	NC - 90.00%	Paid Off - 360	Jul-28-03
75239699 1			248,000.00	245,651.30	Nov-23-04	6.900%	CA - 80.00%	Paid Off - 360	Nov-17-03
74749060 2			251,750.00	249,117.81	Aug-25-04	6.850%	CA - 95.00%	Paid Off - 360	Jul-11-03
75240150 1			24,200.00	24,042.44	Nov-09-04	9.200%	OH - 44.00%	Paid Off - 360	Nov-18-03
74754656 2			420,000.00	415,204.10	Aug-04-04	5.910%	CA - 80.00%	Paid Off - 360	Aug-15-03
75241299 1			88,800.00	86,916.86	Nov-24-04	7.500%	GA - 80.00%	Paid Off - 360	Nov-14-03
74755034 2			121,500.00	120,827.62	Aug-25-04	10.425%	CO - 75.00%	Paid Off - 360	Jul-02-03
75241752 1			78,750.00	77,937.62	Nov-17-04	6.450%	IL - 75.00%	Paid Off - 360	Nov-10-03
74757873 2			405,000.00	401,181.60	Aug-19-04	7.650%	TX - 75.00%	Paid Off - 360	Jul-22-03
75242180 1			347,500.00	344,393.82	Nov-03-04	7.200%	CA - 78.98%	Paid Off - 360	Nov-28-03
74760679 2			540,000.00	534,133.90	Aug-11-04	6.650%	WA - 90.00%	Paid Off - 360	Jul-23-03
75242362 1			80,000.00	79,255.76	Nov-16-04	6.990%	IL - 69.57%	Paid Off - 360	Nov-28-03
74761198 2			885,000.00	874,196.22	Aug-31-04	6.200%	TX - 73.14%	Paid Off - 360	Jul-31-03
75243683 1			94,000.00	93,152.16	Nov-26-04	7.150%	WA - 80.00%	Paid Off - 360	Nov-18-03
74767013 2			427,000.00	422,405.53	Aug-31-04	6.700%	CA - 84.89%	Paid Off - 360	Jul-09-03
75243873 1			255,000.00	252,136.68	Nov-16-04	6.000%	CA - 76.12%	Paid Off - 360	Nov-25-03
					Page 30 of 39				© COPYRIGHT 2004 Deutsche Bank
					Page 30 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report 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
74768045 2			107,250.00	106,210.75	Aug-24-04	7.525%	FL - 65.00%	Paid Off - 360	Jul-30-03
75246199 1			266,000.00	263,845.66	Nov-12-04	7.700%	GA - 95.00%	Paid Off - 360	Nov-18-03
74769118 2			436,000.00	429,974.62	Aug-03-04	5.500%	CA - 80.00%	Paid Off - 360	Jul-31-03
75246512 1			157,500.00	151,929.73	Nov-15-04	7.125%	MO - 75.00%	Paid Off - 180	Nov-26-03
74775867 2			101,600.00	100,582.54	Aug-23-04	7.075%	CA - 80.00%	Paid Off - 360	Jul-21-03
75246595 1			150,750.00	145,418.39	Nov-15-04	7.125%	MO - 75.00%	Paid Off - 180	Nov-26-03
74778200 2			750,000.00	741,456.81	Aug-02-04	6.400%	MA - 62.50%	Paid Off - 360	Jul-23-03
75246702 1			143,250.00	138,183.67	Nov-15-04	7.125%	MO - 75.00%	Paid Off - 180	Nov-26-03
74782129 2			535,600.00	529,264.50	Aug-31-04	6.200%	CA - 80.00%	Paid Off - 360	Jul-23-03
75249821 1			36,000.00	35,811.42	Nov-12-04	9.850%	NC - 80.00%	Paid Off - 360	Nov-21-03
74785478 2			540,000.00	533,306.65	Aug-13-04	5.950%	CA - 80.00%	Paid Off - 360	Jul-29-03
75250126 1			78,750.00	78,086.64	Nov-12-04	7.500%	TX - 75.00%	Paid Off - 360	Nov-13-03
74786096 2			581,000.00	574,350.41	Aug-24-04	6.375%	CA - 74.97%	Paid Off - 360	Jul-29-03
75250878 1			134,290.00	133,142.03	Nov-02-04	7.425%	CA - 70.68%	Paid Off - 360	Nov-24-03
74788035 2			225,000.00	222,500.76	Aug-02-04	6.625%	IL - 90.00%	Paid Off - 360	Jul-16-03
75251033 1			184,720.00	182,485.16	Nov-18-04	5.600%	OR - 80.00%	Paid Off - 360	Nov-17-03
74789397 2			502,500.00	499,304.18	Aug-16-04	9.350%	TX - 70.78%	Paid Off - 360	Jul-16-03
75251587 1			300,000.00	297,485.20	Nov-30-04	7.525%	CA - 80.00%	Paid Off - 360	Dec-02-03
74792441 2			88,800.00	88,457.94	Aug-23-04	11.300%	SC - 80.00%	Paid Off - 360	Aug-15-03
75252643 1			185,300.00	184,093.30	Nov-30-04	8.300%	VA - 85.00%	Paid Off - 360	Dec-16-03
74793092 2			216,000.00	213,195.09	Aug-04-04	5.875%	CA - 80.00%	Paid Off - 360	Jul-29-03
75255703 1			150,400.00	148,580.98	Nov-18-04	5.600%	CA - 80.00%	Paid Off - 360	Dec-03-03
74796111 2			152,000.00	150,395.43	Aug-05-04	6.800%	TX - 80.00%	Paid Off - 360	Jul-15-03
75258442 1			152,250.00	150,880.57	Nov-18-04	7.250%	CA - 75.00%	Paid Off - 360	Nov-26-03
74803123 2			392,000.00	387,297.35	Aug-18-04	6.125%	CA - 80.00%	Paid Off - 360	Jul-24-03
75260281 1			220,880.00	219,282.87	Nov-29-04	7.775%	MD - 80.00%	Paid Off - 360	Dec-10-03
74804550 2			341,600.00	337,482.79	Aug-09-04	6.100%	CA - 80.00%	Paid Off - 360	Jul-24-03
75261701 1			272,000.00	269,157.81	Nov-01-04	6.475%	CA - 80.00%	Paid Off - 360	Nov-24-03
74811357 2			199,500.00	196,980.76	Aug-02-04	5.850%	CA - 70.00%	Paid Off - 360	Jul-28-03
75262014 1			211,200.00	209,162.13	Nov-12-04	6.800%	CA - 80.00%	Paid Off - 360	Dec-03-03
74813270 2			187,200.00	185,410.98	Aug-20-04	6.850%	CA - 80.00%	Paid Off - 360	Aug-02-03
75262972 1			183,750.00	177,287.53	Nov-02-04	6.000%	CA - 75.00%	Paid Off - 180	Dec-11-03
74814930 2			202,400.00	199,808.26	Aug-17-04	5.775%	WA - 80.00%	Paid Off - 360	Jul-23-03
75264457 1			201,600.00	199,732.43	Nov-18-04	6.500%	MA - 80.00%	Paid Off - 360	Dec-10-03
74815879 2			492,000.00	486,705.38	Aug-11-04	6.700%	CA - 84.83%	Paid Off - 360	Jul-17-03
75266569 1			55,200.00	54,592.52	Nov-02-04	6.500%	CA - 80.00%	Paid Off - 360	Nov-26-03
74815937 2			208,000.00	205,177.19	Aug-31-04	5.750%	CA - 80.00%	Paid Off - 360	Jul-30-03
75267633 1			255,000.00	251,907.36	Nov-12-04	5.750%	CA - 75.00%	Paid Off - 360	Dec-05-03
74816182 2			392,000.00	387,319.37	Aug-09-04	6.150%	CA - 80.00%	Paid Off - 360	Jul-29-03
75268383 1			118,000.00	117,354.67	Nov-05-04	9.160%	CA - 78.15%	Paid Off - 360	Dec-16-03
74820648 2			343,200.00	339,507.16	Aug-20-04	6.700%	CA - 80.00%	Paid Off - 360	Aug-07-03
75268987 1			270,000.00	267,216.25	Nov-04-04	6.625%	CO - 80.00%	Paid Off - 360	Nov-14-03
74826108 2			312,000.00	308,735.43	Aug-10-04	6.375%	CA - 80.00%	Paid Off - 360	Sep-09-03
75269837 1			106,400.00	105,437.51	Nov-09-04	6.625%	AR - 95.00%	Paid Off - 360	Dec-18-03
74827148 2			375,200.00	370,549.29	Aug-02-04	5.950%	CA - 80.00%	Paid Off - 360	Jul-30-03
75269902 1			177,300.00	174,106.16	Nov-05-04	8.250%	AK - 90.00%	Paid Off - 360	Dec-10-03
74832114 2			100,000.00	98,552.66	Aug-26-04	6.250%	FL - 80.00%	Paid Off - 360	Jul-25-03
75270587 1			162,400.00	161,019.46	Nov-19-04	6.950%	CA - 70.00%	Paid Off - 360	Dec-18-03
74832577 2			420,000.00	415,587.60	Aug-17-04	6.825%	RI - 80.00%	Paid Off - 360	Aug-01-03
75270801 1			216,000.00	213,207.53	Nov-23-04	6.575%	CA - 58.70%	Paid Off - 360	Dec-12-03
74832825 2			360,000.00	355,961.91	Aug-12-04	6.900%	CA - 90.00%	Paid Off - 360	Jul-23-03
75274415 1			184,000.00	182,291.66	Nov-09-04	7.000%	CA - 80.00%	Paid Off - 360	Dec-04-03
74834557 2			499,000.00	495,985.83	Aug-12-04	9.600%	TX - 75.61%	Paid Off - 360	Jul-29-03
75274589 1			104,000.00	102,008.62	Nov-04-04	9.175%	OR - 80.00%	Paid Off - 360	Dec-09-03
74834946 2			397,600.00	392,754.26	Aug-13-04	6.150%	CA - 80.00%	Paid Off - 360	Aug-04-03
75275420 1			148,237.60	146,854.55	Nov-30-04	6.975%	WA - 80.00%	Paid Off - 360	Dec-01-03
74836479 2			360,000.00	355,749.90	Aug-12-04	6.500%	CA - 80.00%	Paid Off - 360	Aug-05-03
75275602 1			146,400.00	144,937.45	Nov-22-04	6.625%	CA - 80.00%	Paid Off - 360	Dec-03-03
74839259 2			444,000.00	438,445.02	Aug-11-04	5.900%	CA - 84.57%	Paid Off - 360	Aug-05-03
75275776 1			198,000.00	196,005.52	Nov-01-04	6.575%	CA - 79.20%	Paid Off - 360	Nov-25-03
74839317 2			414,000.00	410,643.18	Aug-06-04	8.150%	CA - 90.00%	Paid Off - 360	Jul-31-03
75276097 1			294,000.00	292,663.61	Nov-15-04	11.200%	CA - 60.00%	Paid Off - 360	Dec-01-03
74840836 2			460,000.00	453,294.12	Aug-24-04	5.200%	CA - 80.00%	Paid Off - 360	Jul-30-03
75278341 1			232,000.00	229,846.65	Nov-02-04	6.490%	CA - 80.00%	Paid Off - 360	Dec-26-03
74842824 2			188,000.00	186,896.97	Aug-20-04	9.300%	NJ - 78.33%	Paid Off - 360	Sep-03-03
75279927 1			180,000.00	178,195.41	Nov-19-04	6.600%	CA - 80.00%	Paid Off - 360	Dec-12-03
74846858 2			565,000.00	560,236.00	Aug-03-04	6.990%	CA - 82.48%	Paid Off - 360	Sep-15-03
75283465 1			50,400.00	50,126.60	Nov-24-04	9.200%	ND - 90.00%	Paid Off - 360	Dec-24-03
74847054 2			408,000.00	405,773.18	Aug-31-04	9.650%	CA - 85.00%	Paid Off - 360	Aug-08-03
75284323 1			170,000.00	168,343.89	Nov-18-04	6.750%	IL - 72.03%	Paid Off - 360	Nov-26-03
74850025 2			451,250.00	446,811.73	Aug-18-04	6.700%	CT - 95.00%	Paid Off - 360	Aug-05-03
75284711 1			74,800.00	74,336.84	Nov-30-04	8.550%	IL - 80.00%	Paid Off - 360	Dec-02-03
74853540 2			360,000.00	354,189.30	Aug-16-04	7.760%	CO - 45.00%	Paid Off - 360	Aug-13-03
75285163 1			265,500.00	263,482.72	Nov-23-04	8.175%	CA - 90.00%	Paid Off - 360	Dec-03-03
74856352 2			396,181.00	393,157.37	Aug-06-04	8.000%	NV - 70.00%	Paid Off - 360	Aug-08-03
75285767 1			196,000.00	194,399.59	Nov-23-04	7.900%	IL - 80.00%	Paid Off - 360	Nov-24-03
74860255 2			188,000.00	186,176.69	Aug-11-04	7.750%	OR - 80.00%	Paid Off - 360	Aug-07-03
75288837 1			281,600.00	277,971.45	Nov-03-04	6.200%	CA - 80.00%	Paid Off - 360	Dec-09-03
74870494 2			202,500.00	200,843.71	Aug-31-04	7.650%	FL - 88.04%	Paid Off - 360	Aug-11-03
75290114 1			64,000.00	63,284.01	Nov-16-04	6.375%	CA - 80.00%	Paid Off - 360	Nov-26-03
74871344 2			725,471.00	719,419.60	Aug-19-04	7.550%	IL - 80.00%	Paid Off - 360	Aug-04-03
75292540 1			76,000.00	75,375.28	Nov-03-04	7.625%	FL - 80.00%	Paid Off - 360	Dec-02-03
74873662 2			213,750.00	212,085.95	Aug-31-04	7.900%	CA - 75.00%	Paid Off - 360	Aug-15-03
75294579 1			280,000.00	277,343.70	Nov-02-04	6.375%	CA - 80.00%	Paid Off - 360	Dec-05-03
74874215 2			276,000.00	273,043.13	Aug-26-04	6.250%	CA - 80.00%	Paid Off - 360	Aug-15-03
75295477 1			72,400.00	71,947.09	Nov-29-04	8.500%	MI - 80.00%	Paid Off - 360	Dec-03-03
74876236 2			352,000.00	348,326.11	Aug-27-04	6.500%	CA - 80.00%	Paid Off - 360	Aug-12-03
75297101 1			234,000.00	232,135.05	Nov-08-04	7.280%	CA - 90.00%	Paid Off - 360	Dec-30-03
74876574 2			170,000.00	168,568.05	Aug-31-04	7.500%	UT - 85.00%	Paid Off - 360	Aug-11-03
75298612 1			193,500.00	191,839.74	Nov-01-04	6.900%	CA - 88.36%	Paid Off - 360	Dec-24-03
74881640 2			348,000.00	344,781.47	Aug-12-04	7.025%	MD - 84.88%	Paid Off - 360	Aug-22-03
75300475 1			205,600.00	203,456.94	Nov-02-04	5.875%	FL - 80.00%	Paid Off - 360	Dec-16-03
74883976 2			237,000.00	234,338.79	Aug-06-04	6.000%	CA - 56.43%	Paid Off - 360	Aug-13-03
75301911 1			201,500.00	200,418.58	Nov-04-04	10.950%	CA - 65.00%	Paid Off - 360	Dec-08-03
74884172 2			372,000.00	367,724.28	Aug-12-04	5.875%	CA - 80.00%	Paid Off - 360	Aug-22-03
75302281 1			124,200.00	123,326.81	Nov-12-04	7.925%	IL - 90.00%	Paid Off - 360	Dec-16-03
74884339 2			442,000.00	436,678.07	Aug-04-04	5.625%	MT - 85.00%	Paid Off - 360	Aug-20-03
75304022 1			158,400.00	144,830.91	Nov-02-04	5.500%	CA - 80.00%	Paid Off - 180	Dec-31-03
74886979 2			281,350.00	276,976.69	Aug-26-04	5.875%	CA - 85.00%	Paid Off - 360	Aug-08-03
75306324 1			304,000.00	301,159.60	Nov-30-04	6.455%	CA - 80.00%	Paid Off - 360	Dec-10-03
74888314 2			210,970.80	208,645.91	Aug-12-04	6.100%	WA - 79.94%	Paid Off - 360	Aug-13-03
75307264 1			172,800.00	170,684.33	Nov-08-04	5.000%	WA - 80.00%	Paid Off - 360	Dec-08-03
74889403 2			386,400.00	382,451.71	Aug-12-04	6.500%	MA - 80.00%	Paid Off - 360	Aug-21-03
75307447 1			292,500.00	290,477.35	Nov-03-04	8.000%	CA - 90.00%	Paid Off - 360	Dec-08-03
					Page 31 of 39				© COPYRIGHT 2004 Deutsche Bank
					Page 31 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report 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
74890088 2			420,000.00	415,383.50	Aug-02-04	6.150%	CA - 80.00%	Paid Off - 360	Aug-14-03
75309989 1			122,000.00	120,719.98	Nov-12-04	6.500%	CA - 73.94%	Paid Off - 360	Dec-15-03
74892563 2			133,650.00	132,524.07	Aug-04-04	7.500%	CA - 90.00%	Paid Off - 360	Aug-26-03
75310805 1			265,000.00	262,497.86	Nov-02-04	6.400%	CA - 84.40%	Paid Off - 360	Dec-30-03
74895939 2			400,000.00	396,597.37	Aug-23-04	7.450%	NC - 80.00%	Paid Off - 360	Aug-11-03
75310896 1			220,500.00	219,056.91	Nov-02-04	8.275%	CO - 90.00%	Paid Off - 360	Dec-19-03
74896234 2			168,000.00	166,502.04	Aug-04-04	6.700%	WI - 80.00%	Paid Off - 360	Sep-24-03
75311423 1			281,600.00	279,192.17	Nov-24-04	6.925%	CA - 80.00%	Paid Off - 360	Dec-24-03
74901398 2			150,000.00	148,941.92	Aug-02-04	7.900%	NY - 41.67%	Paid Off - 360	Sep-22-03
75313643 1			188,000.00	186,399.58	Nov-16-04	8.900%	CA - 80.00%	Paid Off - 360	Dec-23-03
74909524 2			464,000.00	459,258.85	Aug-24-04	6.500%	CA - 80.00%	Paid Off - 360	Aug-21-03
75313775 1			132,300.00	131,234.20	Nov-22-04	7.225%	FL - 90.00%	Paid Off - 360	Dec-29-03
74910159 2			336,000.00	332,649.40	Aug-09-04	6.650%	CA - 80.00%	Paid Off - 360	Aug-29-03
75314054 1			194,400.00	193,290.26	Nov-10-04	8.950%	FL - 80.00%	Paid Off - 360	Dec-11-03
74910845 2			455,200.00	452,574.76	Aug-06-04	8.900%	NJ - 80.00%	Paid Off - 360	Sep-11-03
75315796 1			264,000.00	261,467.08	Nov-01-04	6.775%	CA - 80.00%	Paid Off - 360	Dec-11-03
74913294 2			259,250.00	257,320.04	Aug-27-04	8.125%	CA - 85.00%	Paid Off - 360	Aug-22-03
75316109 1			292,000.00	289,375.38	Nov-17-04	7.025%	CA - 69.52%	Paid Off - 360	Dec-05-03
74914078 2			508,000.00	502,557.54	Aug-11-04	6.250%	CA - 80.00%	Paid Off - 360	Aug-29-03
75317248 1			43,000.00	42,798.19	Nov-09-04	9.900%	NC - 58.11%	Paid Off - 360	Dec-23-03
74917790 2			248,000.00	245,392.76	Aug-02-04	6.350%	CA - 80.00%	Paid Off - 360	Aug-25-03
75318691 1			301,600.00	298,652.96	Nov-03-04	6.475%	NJ - 80.00%	Paid Off - 360	Dec-11-03
74919010 2			128,960.00	127,652.35	Aug-31-04	6.575%	CA - 80.00%	Paid Off - 360	Aug-29-03
75319442 1			323,000.00	319,553.93	Nov-08-04	5.750%	NY - 85.00%	Paid Off - 360	Dec-11-03
74920273 2			338,000.00	335,467.81	Aug-16-04	8.110%	CA - 74.29%	Paid Off - 360	Aug-26-03
75320523 1			144,640.00	143,451.91	Nov-23-04	7.125%	AK - 80.00%	Paid Off - 360	Dec-10-03
74921313 2			412,000.00	407,830.02	Aug-17-04	6.550%	CA - 80.00%	Paid Off - 360	Aug-25-03
75321265 1			149,000.00	147,927.70	Nov-02-04	8.075%	DE - 84.66%	Paid Off - 360	Dec-29-03
74923269 2			220,000.00	217,463.41	Aug-16-04	6.025%	CA - 89.07%	Paid Off - 360	Aug-26-03
75322511 1			67,500.00	67,051.47	Nov-03-04	8.200%	OK - 90.00%	Paid Off - 360	Dec-19-03
74924036 2			548,000.00	541,553.41	Aug-27-04	5.750%	CA - 80.00%	Paid Off - 360	Aug-20-03
75324939 1			200,000.00	197,954.01	Nov-18-04	5.975%	CA - 42.55%	Paid Off - 360	Dec-30-03
74924226 2			420,000.00	415,542.62	Aug-18-04	6.300%	CA - 80.00%	Paid Off - 360	Aug-21-03
75324988 1			159,000.00	157,798.12	Nov-24-04	7.550%	CA - 82.81%	Paid Off - 360	Dec-11-03
74926155 2			410,901.00	406,638.15	Aug-03-04	5.900%	CA - 80.00%	Paid Off - 360	Sep-19-03
75328047 1			142,400.00	141,344.58	Nov-24-04	7.650%	IL - 80.00%	Paid Off - 360	Dec-19-03
74926197 2			230,400.00	227,800.88	Aug-27-04	5.975%	CA - 80.00%	Paid Off - 360	Aug-27-03
75330043 1			279,748.00	277,144.50	Nov-24-04	6.675%	NY - 80.00%	Paid Off - 360	Dec-17-03
74926569 2			260,000.00	257,380.90	Aug-09-04	6.575%	WI - 80.00%	Paid Off - 360	Aug-27-03
75330720 1			161,600.00	160,245.73	Nov-30-04	7.100%	IL - 80.00%	Paid Off - 360	Dec-22-03
74928953 2			419,200.00	414,484.24	Aug-26-04	5.990%	CA - 80.00%	Paid Off - 360	Aug-26-03
75333021 1			142,500.00	141,265.50	Nov-12-04	6.850%	CA - 95.00%	Paid Off - 360	Dec-19-03
74934399 2			270,400.00	267,358.12	Aug-31-04	5.990%	CA - 80.00%	Paid Off - 360	Aug-29-03
75333039 1			151,984.00	150,543.48	Nov-12-04	6.600%	CA - 80.00%	Paid Off - 360	Dec-15-03
74934480 2			103,700.00	102,770.88	Aug-23-04	6.675%	MO - 85.00%	Paid Off - 360	Sep-29-03
75335570 1			296,000.00	293,062.71	Nov-01-04	6.350%	CA - 80.00%	Paid Off - 360	Dec-18-03
74935818 2			245,480.00	243,422.25	Aug-02-04	7.525%	GA - 80.00%	Paid Off - 360	Aug-26-03
75336149 1			52,800.00	52,431.23	Nov-29-04	7.950%	NM - 80.00%	Paid Off - 360	Dec-29-03
74945403 2			55,000.00	54,368.99	Aug-16-04	6.250%	CA - 55.00%	Paid Off - 360	Sep-09-03
75336933 1			164,000.00	162,329.04	Nov-22-04	6.750%	NY - 69.79%	Paid Off - 360	Dec-23-03
74945437 2			160,000.00	158,545.78	Aug-16-04	6.600%	CA - 80.00%	Paid Off - 360	Sep-29-03
75338962 1			224,000.00	221,665.29	Nov-02-04	5.875%	CA - 80.00%	Paid Off - 360	Dec-16-03
74950338 2			465,000.00	461,314.57	Aug-20-04	6.750%	CA - 77.50%	Paid Off - 360	Oct-21-03
75339499 1			296,000.00	293,729.19	Nov-17-04	7.475%	IL - 80.00%	Paid Off - 360	Dec-22-03
74950890 2			269,600.00	267,097.31	Aug-30-04	6.675%	OR - 80.00%	Paid Off - 360	Sep-12-03
75339994 1			147,600.00	146,241.08	Nov-18-04	6.625%	CA - 80.00%	Paid Off - 360	Dec-31-03
74952532 2			304,000.00	301,221.14	Aug-30-04	6.000%	NJ - 80.00%	Paid Off - 360	Oct-09-03
75342527 1			137,600.00	135,982.63	Nov-03-04	6.600%	CA - 80.00%	Paid Off - 360	Dec-19-03
74953274 2			223,920.00	221,587.71	Aug-26-04	6.400%	CA - 80.00%	Paid Off - 360	Sep-02-03
75343061 1			312,460.00	310,295.14	Nov-30-04	7.990%	CA - 84.45%	Paid Off - 360	Dec-29-03
74954553 2			344,000.00	340,411.04	Aug-05-04	6.550%	CA - 80.00%	Paid Off - 360	Sep-04-03
75344002 1			130,000.00	129,305.69	Nov-23-04	9.275%	IL - 50.00%	Paid Off - 360	Dec-24-03
74959008 2			74,750.00	74,341.64	Aug-31-04	9.650%	TX - 65.00%	Paid Off - 360	Aug-29-03
75344481 1			147,691.00	145,923.31	Nov-23-04	5.125%	WA - 80.00%	Paid Off - 360	Dec-31-03
74959875 2			760,000.00	753,407.48	Aug-25-04	7.350%	CA - 80.00%	Paid Off - 360	Aug-25-03
75344622 1			70,000.00	69,756.00	Nov-17-04	11.300%	MI - 70.00%	Paid Off - 360	Dec-31-03
74965740 2			428,000.00	423,559.76	Aug-06-04	5.900%	CA - 80.00%	Paid Off - 360	Sep-17-03
75346171 1			118,300.00	116,965.54	Nov-01-04	8.275%	VA - 65.00%	Paid Off - 360	Dec-30-03
74966359 2			206,400.00	204,136.10	Aug-02-04	6.125%	CA - 80.00%	Paid Off - 360	Aug-27-03
75347153 1			283,800.00	282,681.48	Nov-15-04	10.725%	CA - 64.50%	Paid Off - 360	Dec-30-03
74973959 2			56,000.00	55,689.79	Aug-09-04	9.600%	MO - 80.00%	Paid Off - 360	Sep-22-03
75349472 1			229,500.00	227,009.26	Nov-10-04	5.990%	CA - 85.00%	Paid Off - 360	Dec-30-03
74978768 2			782,000.00	775,282.47	Aug-23-04	7.400%	CA - 74.48%	Paid Off - 360	Aug-29-03
75351759 1			135,000.00	133,999.38	Nov-12-04	7.650%	LA - 90.00%	Paid Off - 360	Dec-18-03
74984378 2			396,000.00	391,967.81	Aug-17-04	6.000%	CO - 80.00%	Paid Off - 360	Sep-19-03
75352302 1			89,000.00	88,270.26	Nov-17-04	7.850%	NM - 84.76%	Paid Off - 360	Dec-22-03
74991720 2			208,000.00	205,831.99	Aug-04-04	5.875%	CA - 80.00%	Paid Off - 360	Sep-19-03
75354456 1			114,400.00	113,580.88	Nov-01-04	7.825%	IL - 80.00%	Paid Off - 360	Dec-31-03
75000000 2			400,000.00	395,927.20	Aug-05-04	6.000%	CA - 79.21%	Paid Off - 360	Sep-17-03
75355420 1			193,600.00	191,722.19	Nov-30-04	6.700%	CA - 80.00%	Paid Off - 360	Dec-18-03
75000844 2			192,000.00	190,927.58	Aug-03-04	9.550%	CA - 80.00%	Paid Off - 360	Sep-24-03
75355974 1			124,000.00	123,390.41	Nov-26-04	9.675%	CO - 80.00%	Paid Off - 360	Dec-30-03
75001073 2			341,760.00	337,958.36	Aug-04-04	6.050%	CA - 80.00%	Paid Off - 360	Sep-02-03
75358366 1			192,000.00	190,221.36	Nov-09-04	6.500%	CA - 80.00%	Paid Off - 360	Dec-09-03
75011486 2			182,700.00	181,461.61	Aug-16-04	8.100%	CA - 90.00%	Paid Off - 360	Oct-03-03
75358952 1			169,600.00	167,921.13	Nov-16-04	6.150%	FL - 80.00%	Paid Off - 360	Dec-29-03
75015958 2			600,000.00	594,032.50	Aug-23-04	6.125%	CA - 80.00%	Paid Off - 360	Sep-19-03
75361550 1			216,878.00	214,595.90	Nov-04-04	6.225%	WA - 80.00%	Paid Off - 360	Dec-31-03
75017020 2			125,000.00	124,611.89	Aug-03-04	11.325%	NJ - 62.50%	Paid Off - 360	Oct-28-03
75363127 1			92,000.00	91,399.05	Nov-04-04	8.300%	IL - 80.00%	Paid Off - 360	Dec-22-03
75017806 2			360,000.00	357,119.26	Aug-24-04	6.700%	MA - 88.67%	Paid Off - 360	Oct-20-03
75363408 1			264,000.00	260,919.87	Nov-01-04	6.750%	TX - 80.00%	Paid Off - 360	Dec-19-03
75018184 2			828,000.00	821,819.82	Aug-02-04	7.500%	MD - 75.00%	Paid Off - 360	Oct-21-03
75369322 1			205,000.00	203,241.16	Nov-24-04	6.900%	CA - 80.00%	Paid Off - 360	Dec-19-03
75019026 2			176,000.00	175,249.68	Aug-09-04	9.250%	VA - 80.00%	Paid Off - 360	Nov-24-03
75373092 1			332,400.00	328,511.56	Nov-16-04	7.350%	CA - 74.03%	Paid Off - 360	Dec-31-03
75020933 2			166,500.00	165,371.40	Aug-04-04	8.100%	GA - 90.00%	Paid Off - 360	Sep-19-03
75374173 1			152,000.00	150,990.10	Nov-02-04	8.200%	TX - 80.00%	Paid Off - 360	Dec-24-03
75022681 2			131,750.00	130,328.39	Aug-03-04	5.875%	CA - 85.00%	Paid Off - 360	Sep-24-03
75376814 1			200,000.00	197,778.39	Nov-01-04	6.800%	CA - 80.00%	Paid Off - 360	Dec-31-03
75028035 2			164,000.00	162,685.27	Aug-24-04	7.250%	CA - 80.00%	Paid Off - 360	Sep-26-03
75377689 1			172,620.00	171,177.48	Nov-24-04	7.200%	CO - 90.00%	Paid Off - 360	Dec-24-03
75035568 2			371,920.00	368,168.44	Aug-27-04	6.050%	CA - 80.00%	Paid Off - 360	Sep-19-03
75382044 1			210,000.00	207,811.14	Nov-30-04	5.875%	CA - 68.85%	Paid Off - 360	Dec-31-03
					Page 32 of 39				© COPYRIGHT 2004 Deutsche Bank
					Page 32 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report 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
75035782 2			560,000.00	554,297.98	Aug-04-04	6.000%	CA - 80.00%	Paid Off - 360	Oct-03-03
75385849 1			300,000.00	297,765.54	Nov-30-04	7.625%	OK - 80.00%	Paid Off - 360	Dec-31-03
75035865 2			124,400.00	123,274.76	Aug-24-04	6.625%	CA - 80.00%	Paid Off - 360	Oct-02-03
74516931 2			842,000.00	809,834.97	Nov-30-04	7.500%	MI - 60.14%	Paid Off - 240	Jun-24-03
75040220 2			258,400.00	255,731.75	Aug-17-04	5.925%	WA - 80.00%	Paid Off - 360	Sep-29-03
74570276 2			76,400.00	75,358.21	Nov-15-04	7.400%	MI - 80.00%	Paid Off - 360	May-12-03
75043489 2			387,000.00	383,782.17	Aug-25-04	6.500%	CA - 75.00%	Paid Off - 360	Oct-14-03
74594722 2			499,999.00	495,127.34	Nov-26-04	8.850%	CA - 78.49%	Paid Off - 360	Jun-30-03
75051490 2			344,250.00	341,060.91	Aug-31-04	6.500%	AZ - 75.00%	Paid Off - 360	Oct-06-03
74663097 2			800,000.00	790,961.70	Nov-30-04	7.650%	OR - 80.00%	Paid Off - 360	Jul-25-03
75051599 2			415,000.00	412,378.57	Aug-05-04	8.250%	CA - 66.94%	Paid Off - 360	Oct-28-03
74683905 2			422,850.00	415,716.95	Nov-09-04	5.990%	CA - 79.99%	Paid Off - 360	Aug-08-03
75052423 2			70,000.00	69,226.20	Aug-03-04	6.950%	WI - 60.61%	Paid Off - 360	Oct-14-03
74691627 2			93,500.00	92,505.07	Nov-10-04	8.300%	MN - 85.00%	Paid Off - 360	Jul-01-03
75072272 2			599,200.00	593,840.04	Aug-26-04	6.350%	CA - 80.00%	Paid Off - 360	Oct-07-03
74699661 2			334,000.00	329,466.09	Nov-09-04	7.050%	CA - 80.00%	Paid Off - 360	Jun-27-03
75077313 2			340,000.00	336,728.34	Aug-04-04	6.300%	CA - 80.00%	Paid Off - 360	Oct-08-03
74712530 2			232,000.00	227,982.00	Nov-05-04	5.750%	CA - 80.00%	Paid Off - 360	Jun-30-03
75081505 2			127,800.00	127,115.06	Aug-10-04	8.725%	GA - 90.00%	Paid Off - 360	Oct-21-03
74713504 2			235,000.00	230,577.29	Nov-30-04	5.375%	CA - 79.13%	Paid Off - 360	Jul-03-03
75093351 2			391,600.00	388,210.12	Aug-19-04	6.550%	CA - 80.00%	Paid Off - 360	Oct-15-03
74724584 2			345,600.00	340,346.91	Nov-09-04	6.600%	CA - 80.00%	Paid Off - 360	Jun-30-03
75096115 2			585,500.00	582,217.85	Aug-31-04	7.900%	CA - 64.70%	Paid Off - 360	Nov-13-03
74733197 2			675,750.00	628,958.47	Nov-17-04	7.900%	NV - 85.00%	Paid Off - 360	Jul-08-03
75097592 2			290,000.00	286,994.92	Aug-04-04	5.325%	CA - 80.00%	Paid Off - 360	Oct-15-03
74734070 2			359,920.00	355,140.34	Nov-17-04	6.450%	CA - 80.00%	Paid Off - 360	Aug-15-03
75101352 2			384,000.00	380,745.63	Aug-06-04	6.400%	CA - 80.00%	Paid Off - 360	Nov-06-03
74738451 2			348,000.00	341,738.82	Nov-15-04	5.650%	CA - 80.00%	Paid Off - 360	Jun-30-03
75112730 2			432,000.00	428,043.75	Aug-11-04	5.990%	CA - 90.00%	Paid Off - 360	Oct-27-03
74741380 2			212,000.00	199,985.40	Nov-02-04	5.250%	NY - 80.00%	Paid Off - 180	Jul-14-03
75114413 2			192,000.00	189,145.51	Aug-31-04	6.600%	CA - 66.90%	Paid Off - 360	Nov-05-03
74744707 2			437,500.00	429,922.83	Nov-17-04	5.750%	CO - 62.50%	Paid Off - 360	Jul-07-03
75114751 2			440,000.00	436,800.76	Aug-03-04	7.500%	CA - 80.00%	Paid Off - 360	Oct-21-03
74750167 2			342,000.00	338,537.59	Nov-12-04	8.550%	CA - 90.00%	Paid Off - 360	Jul-10-03
75125609 2			258,800.00	256,738.45	Aug-19-04	6.725%	CA - 80.00%	Paid Off - 360	Oct-24-03
74754847 2			852,000.00	837,772.66	Nov-09-04	6.950%	PA - 75.00%	Paid Off - 360	Jul-30-03
75126300 2			355,000.00	352,189.97	Aug-20-04	8.250%	CA - 71.00%	Paid Off - 360	Nov-04-03
74755067 2			361,250.00	356,176.08	Nov-29-04	7.675%	OR - 85.00%	Paid Off - 360	Jul-24-03
75129338 2			364,000.00	361,531.44	Aug-10-04	7.550%	CA - 80.00%	Paid Off - 360	Oct-28-03
74757584 2			356,000.00	350,219.85	Nov-10-04	6.100%	CA - 80.00%	Paid Off - 360	Jul-09-03
75130518 2			228,000.00	226,058.50	Aug-02-04	6.375%	CA - 80.00%	Paid Off - 360	Oct-30-03
74763921 2			400,000.00	394,258.24	Nov-15-04	6.400%	CA - 87.91%	Paid Off - 360	Jul-11-03
75133462 2			220,000.00	218,188.19	Aug-09-04	6.550%	CA - 80.00%	Paid Off - 360	Oct-06-03
74766528 2			207,200.00	204,252.09	Nov-22-04	6.475%	CA - 80.00%	Paid Off - 360	Jul-15-03
75133488 2			293,250.00	291,736.83	Aug-30-04	8.900%	VA - 85.00%	Paid Off - 360	Oct-29-03
74769043 2			488,000.00	480,835.85	Nov-05-04	6.375%	CA - 80.00%	Paid Off - 360	Jul-28-03
75138792 2			356,000.00	352,637.00	Aug-31-04	6.000%	IL - 80.00%	Paid Off - 360	Oct-24-03
74770306 2			687,500.00	678,566.99	Nov-02-04	6.550%	FL - 63.07%	Paid Off - 360	Aug-15-03
75173344 2			460,000.00	455,384.57	Aug-17-04	5.500%	CA - 80.00%	Paid Off - 360	Nov-03-03
74770660 2			336,000.00	331,485.57	Nov-23-04	6.750%	CA - 80.00%	Paid Off - 360	Jul-28-03
75181990 2			352,000.00	348,959.60	Aug-17-04	6.300%	CA - 80.00%	Paid Off - 360	Nov-04-03
74776451 2			312,000.00	305,213.92	Nov-10-04	5.375%	IN - 80.00%	Paid Off - 360	Jul-22-03
75188292 2			490,000.00	486,102.90	Aug-10-04	6.100%	CA - 83.05%	Paid Off - 360	Nov-13-03
74778861 2			103,550.00	102,205.02	Nov-03-04	6.950%	OH - 95.00%	Paid Off - 360	Jul-18-03
75192427 2			136,000.00	134,963.46	Aug-23-04	6.325%	OR - 80.00%	Paid Off - 360	Nov-26-03
74787003 2			479,200.00	470,543.02	Nov-15-04	5.150%	CA - 80.00%	Paid Off - 360	Jul-15-03
75205740 2			268,000.00	266,444.41	Aug-02-04	7.725%	NJ - 77.68%	Paid Off - 360	Nov-28-03
74788142 2			671,500.00	662,192.79	Nov-01-04	6.650%	NJ - 85.00%	Paid Off - 360	Jul-28-03
75212332 2			140,000.00	139,167.05	Aug-13-04	7.600%	CA - 50.00%	Paid Off - 360	Nov-21-03
74788712 2			392,000.00	387,440.01	Nov-04-04	7.500%	CA - 70.00%	Paid Off - 360	Jul-28-03
75216465 2			482,500.00	480,243.80	Aug-06-04	8.990%	CA - 84.95%	Paid Off - 360	Nov-13-03
74790866 2			380,000.00	375,871.53	Nov-16-04	7.850%	CA - 80.85%	Paid Off - 360	Aug-06-03
75226936 2			146,400.00	145,313.35	Aug-11-04	7.125%	CA - 80.00%	Paid Off - 360	Nov-19-03
74793514 2			109,798.00	108,371.10	Nov-19-04	6.925%	WA - 80.00%	Paid Off - 360	Jul-30-03
75228148 2			394,200.00	391,376.87	Aug-09-04	6.650%	CA - 90.00%	Paid Off - 360	Nov-19-03
74795253 2			360,000.00	352,819.82	Nov-01-04	6.000%	CA - 80.00%	Paid Off - 360	Jul-25-03
75234823 2			364,000.00	361,212.62	Aug-30-04	6.300%	CA - 80.00%	Paid Off - 360	Nov-25-03
74798091 2			560,000.00	527,135.02	Nov-30-04	5.250%	OH - 80.00%	Paid Off - 180	Jul-29-03
75236729 2			304,000.00	301,791.24	Aug-03-04	6.575%	CA - 80.00%	Paid Off - 360	Nov-21-03
74798638 2			104,000.00	102,488.34	Nov-19-04	6.525%	CO - 80.00%	Paid Off - 360	Jul-25-03
75245860 2			151,600.00	151,035.41	Aug-16-04	9.900%	CA - 80.00%	Paid Off - 360	Dec-08-03
74801358 2			165,600.00	163,621.11	Nov-17-04	7.650%	FL - 80.00%	Paid Off - 360	Jul-31-03
75254417 2			475,000.00	471,250.16	Aug-23-04	6.400%	CA - 68.94%	Paid Off - 360	Dec-04-03
74804188 2			140,000.00	138,006.64	Nov-08-04	6.525%	CA - 80.00%	Paid Off - 360	Jul-30-03
75257451 2			231,200.00	229,317.29	Aug-03-04	5.975%	CA - 80.00%	Paid Off - 360	Nov-24-03
74804592 2			293,600.00	289,080.03	Nov-24-04	6.025%	CA - 80.00%	Paid Off - 360	Jul-21-03
75270926 2			300,000.00	297,280.52	Aug-20-04	7.275%	CA - 80.00%	Paid Off - 360	Nov-24-03
74805656 2			416,000.00	409,605.49	Nov-23-04	5.650%	MN - 52.00%	Paid Off - 360	Aug-15-03
75271825 2			118,750.00	118,153.49	Aug-13-04	8.450%	KY - 95.00%	Paid Off - 360	Nov-26-03
74810292 2			368,000.00	362,976.61	Nov-17-04	5.875%	CA - 80.00%	Paid Off - 360	Sep-25-03
75273169 2			211,500.00	210,171.50	Aug-31-04	7.325%	FL - 90.00%	Paid Off - 360	Nov-19-03
74815135 2			585,000.00	575,740.23	Nov-10-04	5.875%	CA - 76.97%	Paid Off - 360	Jul-31-03
75280180 2			135,000.00	134,231.07	Aug-03-04	7.900%	MI - 90.00%	Paid Off - 360	Nov-26-03
74818055 2			409,500.00	404,513.13	Nov-01-04	7.300%	CA - 90.00%	Paid Off - 360	Jul-26-03
75281741 2			227,000.00	225,560.84	Aug-09-04	6.575%	CA - 79.93%	Paid Off - 360	Dec-08-03
74821950 2			93,100.00	91,356.71	Nov-30-04	6.950%	CA - 95.00%	Paid Off - 360	Aug-27-03
75284125 2			134,400.00	133,344.86	Aug-31-04	6.625%	WI - 80.00%	Paid Off - 360	Nov-26-03
74822461 2			190,000.00	187,969.89	Nov-18-04	8.400%	CA - 76.00%	Paid Off - 360	Jul-30-03
75286278 2			88,000.00	87,567.71	Aug-24-04	7.900%	NC - 75.86%	Paid Off - 360	Dec-17-03
74823303 2			189,000.00	187,232.10	Nov-12-04	7.850%	OH - 90.00%	Paid Off - 360	Sep-22-03
75286575 2			135,000.00	134,476.12	Aug-02-04	9.675%	NJ - 52.94%	Paid Off - 360	Dec-15-03
74826017 2			70,400.00	69,635.13	Nov-03-04	7.850%	TX - 80.00%	Paid Off - 360	Jul-24-03
75289470 2			347,650.00	345,300.41	Aug-20-04	6.950%	CA - 85.00%	Paid Off - 360	Nov-25-03
74826488 2			340,000.00	334,980.41	Nov-05-04	6.250%	CA - 80.00%	Paid Off - 360	Jul-31-03
75293761 2			220,000.00	217,996.62	Aug-31-04	5.375%	CA - 80.00%	Paid Off - 360	Nov-26-03
74829318 2			376,000.00	371,183.29	Nov-22-04	7.000%	AL - 80.00%	Paid Off - 360	Jul-30-03
75295337 2			360,000.00	357,652.35	Aug-11-04	6.750%	CA - 79.47%	Paid Off - 360	Dec-18-03
74830381 2			420,000.00	414,083.54	Nov-03-04	6.500%	TN - 75.00%	Paid Off - 360	Jul-31-03
75299552 2			220,000.00	116,433.84	Aug-05-04	5.875%	CA - 80.00%	Paid Off - 360	Dec-12-03
74831017 2			209,600.00	206,312.81	Nov-17-04	5.925%	WA - 80.00%	Paid Off - 360	Jul-31-03
75308783 2			170,000.00	168,794.13	Aug-23-04	6.700%	CA - 80.00%	Paid Off - 360	Dec-03-03
74838616 2			342,400.00	337,249.75	Nov-05-04	6.150%	CA - 80.00%	Paid Off - 360	Jul-30-03
75309971 2			600,000.00	596,760.60	Aug-02-04	7.400%	CA - 80.00%	Paid Off - 360	Dec-22-03
74839010 2			395,200.00	389,001.01	Nov-18-04	6.150%	CA - 80.00%	Paid Off - 360	Jul-31-03
					Page 33 of 39				© COPYRIGHT 2004 Deutsche Bank
					Page 33 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 27, 2004 Distribution
	Prepayment Detail Report 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
75315754 2			118,750.00	118,175.25	Aug-20-04	7.950%	CA - 95.00%	Paid Off - 360	Dec-31-03
74839242 2			356,000.00	350,838.62	Nov-04-04	6.550%	CA - 80.00%	Paid Off - 360	Jul-30-03
75316042 2			385,000.00	382,751.85	Aug-30-04	7.000%	NM - 75.49%	Paid Off - 360	Dec-10-03
74840174 2			400,000.00	394,701.92	Nov-16-04	6.990%	TX - 60.79%	Paid Off - 360	Jul-30-03
75321067 2			408,000.00	405,400.86	Aug-16-04	6.550%	CA - 80.00%	Paid Off - 360	Dec-23-03
74845041 2			192,000.00	190,663.66	Nov-04-04	9.700%	SC - 80.00%	Paid Off - 360	Aug-08-03
75323030 2			168,000.00	167,186.83	Aug-04-04	7.950%	CA - 80.00%	Paid Off - 360	Dec-16-03
74845744 2			357,000.00	353,688.38	Nov-30-04	9.600%	CA - 85.00%	Paid Off - 360	Aug-20-03
75340687 2			380,000.00	377,578.60	Aug-26-04	6.550%	CA - 80.00%	Paid Off - 360	Dec-22-03
74851742 2			783,200.00	775,362.28	Nov-02-04	7.900%	CA - 80.00%	Paid Off - 360	Aug-22-03
75340737 2			90,000.00	89,474.41	Aug-05-04	7.000%	FL - 78.26%	Paid Off - 360	Dec-31-03
74856642 2			360,000.00	354,864.23	Nov-30-04	6.050%	CA - 80.00%	Paid Off - 360	Aug-14-03
75342055 2			154,400.00	153,598.71	Aug-30-04	7.600%	CA - 80.00%	Paid Off - 360	Dec-30-03
74857517 2			875,000.00	859,726.04	Nov-22-04	5.340%	TX - 67.31%	Paid Off - 360	Jul-31-03
75345322 2			400,000.00	397,301.37	Aug-03-04	6.250%	CA - 89.89%	Paid Off - 360	Dec-19-03
74862160 2			440,000.00	433,515.73	Nov-16-04	5.875%	CA - 80.00%	Paid Off - 360	Aug-14-03
75346940 2			242,400.00	240,553.94	Aug-06-04	6.500%	CA - 80.00%	Paid Off - 360	Dec-22-03
74865932 2			352,000.00	347,796.80	Nov-10-04	7.150%	CO - 74.11%	Paid Off - 360	Aug-06-03
75353318 2			650,000.00	645,614.76	Aug-03-04	6.250%	CA - 68.42%	Paid Off - 360	Dec-22-03
74867102 2			343,200.00	339,108.64	Nov-23-04	7.000%	CA - 80.00%	Paid Off - 360	Aug-15-03
75364067 2			584,000.00	581,423.59	Aug-10-04	8.410%	CA - 80.00%	Paid Off - 360	Dec-31-03
74870106 2			187,500.00	184,526.19	Nov-04-04	6.650%	CA - 83.33%	Paid Off - 360	Aug-15-03
75367532 2			601,250.00	597,193.63	Aug-20-04	6.250%	CA - 65.00%	Paid Off - 360	Dec-22-03
74870882 2			427,500.00	421,008.51	Nov-17-04	5.750%	MN - 90.00%	Paid Off - 360	Aug-29-03
75371732 2			448,000.00	444,591.62	Aug-11-04	5.875%	CA - 80.00%	Paid Off - 360	Dec-23-03
74873704 2			444,407.20	438,708.85	Nov-15-04	6.375%	CA - 80.00%	Paid Off - 360	Oct-17-03
					Page 34 of 39				© COPYRIGHT 2004 Deutsche Bank
74878117 2			129,600.00	127,707.98	Nov-18-04	6.075%	CA - 80.00%	Paid Off - 360	Aug-08-03
74884347 2			180,000.00	177,563.76	Nov-10-04	6.875%	CA - 80.00%	Paid Off - 360	Aug-21-03
74888991 2			144,000.00	143,192.62	Nov-18-04	10.375%	PA - 90.00%	Paid Off - 360	Sep-15-03
74889577 2			138,550.00	137,754.91	Nov-12-04	10.625%	FL - 85.00%	Paid Off - 360	Aug-29-03
74890351 2			624,000.00	616,193.55	Nov-04-04	6.750%	AZ - 80.00%	Paid Off - 360	Aug-15-03
74893686 2			120,000.00	118,391.78	Nov-30-04	6.400%	CA - 80.00%	Paid Off - 360	Aug-20-03
74907619 2			364,500.00	359,654.46	Nov-26-04	6.450%	IL - 90.00%	Paid Off - 360	Aug-19-03
74909045 2			433,400.00	427,876.49	Nov-16-04	6.650%	CA - 79.52%	Paid Off - 360	Aug-27-03
74910241 2			405,000.00	399,075.93	Nov-05-04	5.500%	CA - 75.00%	Paid Off - 360	Sep-17-03
74912338 2			217,750.00	215,010.88	Nov-04-04	6.325%	IL - 65.00%	Paid Off - 360	Sep-23-03
74916487 2			348,000.00	343,969.30	Nov-30-04	7.150%	CA - 80.00%	Paid Off - 360	Aug-29-03
74917477 2			168,725.00	167,287.19	Nov-02-04	9.700%	UT - 85.00%	Paid Off - 360	Aug-05-03
74918392 2			781,200.00	768,829.62	Nov-08-04	8.350%	OR - 90.00%	Paid Off - 360	Aug-14-03
74919283 2			910,000.00	896,149.48	Nov-01-04	5.700%	IL - 70.00%	Paid Off - 360	Aug-20-03
74924424 2			342,000.00	338,677.29	Nov-04-04	8.050%	CA - 90.00%	Paid Off - 360	Aug-29-03
74926841 2			443,440.00	437,680.47	Nov-09-04	6.550%	CA - 80.00%	Paid Off - 360	Aug-29-03
74927567 2			388,000.00	383,377.42	Nov-17-04	6.600%	CA - 80.00%	Paid Off - 360	Sep-10-03
74933946 2			93,700.00	92,884.11	Nov-22-04	8.600%	CA - 74.96%	Paid Off - 360	Aug-26-03
74935339 2			284,000.00	280,511.20	Nov-02-04	6.850%	CA - 80.00%	Paid Off - 360	Aug-12-03
74940628 2			441,000.00	438,072.40	Nov-15-04	9.550%	VA - 74.87%	Paid Off - 360	Sep-16-03
74941956 2			380,000.00	374,970.31	Nov-12-04	6.450%	CO - 80.00%	Paid Off - 360	Aug-28-03
74942764 2			167,200.00	164,986.88	Nov-24-04	6.450%	CA - 80.00%	Paid Off - 360	Sep-04-03
74945411 2			379,200.00	373,593.38	Nov-30-04	5.990%	CA - 80.00%	Paid Off - 360	Sep-02-03
74945551 2			244,000.00	240,966.49	Nov-30-04	6.375%	CA - 80.00%	Paid Off - 360	Sep-11-03
74947722 2			596,000.00	589,852.14	Nov-24-04	7.350%	CA - 80.00%	Paid Off - 360	Sep-19-03
74949793 2			624,000.00	615,424.33	Nov-30-04	6.250%	FL - 80.00%	Paid Off - 360	Aug-29-03
74951062 2			437,000.00	430,522.71	Nov-17-04	5.875%	CA - 78.74%	Paid Off - 360	Aug-29-03
74957119 2			466,400.00	459,807.79	Nov-23-04	5.750%	CA - 80.00%	Paid Off - 360	Sep-25-03
74959495 2			984,000.00	974,929.02	Nov-02-04	7.500%	CA - 79.68%	Paid Off - 360	Oct-14-03
74961079 2			360,000.00	355,396.48	Nov-18-04	6.650%	CA - 80.00%	Paid Off - 360	Aug-28-03
74962564 2			424,900.00	420,707.00	Nov-04-04	7.150%	VA - 84.98%	Paid Off - 360	Oct-31-03
74964149 2			148,000.00	146,232.21	Nov-01-04	6.990%	WA - 80.00%	Paid Off - 360	Aug-29-03
74964644 2			313,000.00	308,896.26	Nov-08-04	6.575%	CA - 82.37%	Paid Off - 360	Sep-08-03
74967076 2			472,500.00	466,191.04	Nov-16-04	6.950%	CA - 90.00%	Paid Off - 360	Aug-27-03
74967340 2			550,000.00	542,788.69	Nov-30-04	6.500%	TX - 73.33%	Paid Off - 360	Aug-29-03
74972027 2			496,000.00	488,924.12	Nov-12-04	6.050%	CA - 80.00%	Paid Off - 360	Aug-27-03
74974890 2			472,500.00	465,147.28	Nov-30-04	7.275%	TX - 90.00%	Paid Off - 360	Sep-04-03
74978115 2			360,000.00	355,198.71	Nov-30-04	6.000%	CA - 80.00%	Paid Off - 360	Sep-09-03
74985391 2			277,600.00	273,994.44	Nov-03-04	6.550%	CA - 80.00%	Paid Off - 360	Sep-03-03
					Page 34 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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
74987637 2			434,975.60	429,368.77	Nov-23-04	5.990%	CA - 85.00%	Paid Off - 360	Oct-15-03
74988239 2			160,200.00	158,581.06	Nov-22-04	7.250%	CA - 90.00%	Paid Off - 360	Nov-06-03
75000554 2			413,855.00	386,964.16	Nov-08-04	6.625%	TX - 63.67%	Paid Off - 360	Sep-15-03
75000604 2			196,000.00	194,072.99	Nov-10-04	7.990%	CA - 80.00%	Paid Off - 360	Aug-25-03
75001388 2			648,000.00	638,163.35	Nov-03-04	5.450%	CA - 80.00%	Paid Off - 360	Sep-16-03
75001966 2			99,025.00	98,413.51	Nov-04-04	9.900%	LA - 85.00%	Paid Off - 360	Sep-22-03
75002709 2			400,000.00	395,050.53	Nov-08-04	6.400%	CA - 80.00%	Paid Off - 360	Sep-23-03
75004747 2			144,000.00	142,034.24	Nov-24-04	5.875%	OR - 80.00%	Paid Off - 360	Sep-19-03
75005553 2			370,400.00	365,945.01	Nov-24-04	6.550%	CA - 80.00%	Paid Off - 360	Sep-12-03
75006148 2			468,000.00	462,317.63	Nov-24-04	6.500%	CA - 80.00%	Paid Off - 360	Sep-09-03
75006882 2			313,600.00	309,774.16	Nov-04-04	6.475%	CA - 80.00%	Paid Off - 360	Sep-10-03
75008136 2			536,000.00	529,024.63	Nov-08-04	6.250%	CA - 80.00%	Paid Off - 360	Sep-30-03
75010033 2			140,000.00	138,533.60	Nov-30-04	7.275%	CA - 80.00%	Paid Off - 360	Sep-18-03
75011056 2			336,720.00	333,144.70	Nov-18-04	7.250%	CA - 80.00%	Paid Off - 360	Sep-22-03
75011700 2			552,000.00	545,097.66	Nov-24-04	6.350%	CA - 80.00%	Paid Off - 360	Sep-18-03
75018572 2			382,000.00	377,491.94	Nov-12-04	6.650%	CA - 89.88%	Paid Off - 360	Sep-04-03
75024661 2			267,750.00	265,215.67	Nov-08-04	7.875%	CA - 85.00%	Paid Off - 360	Oct-14-03
75025239 2			385,332.00	382,617.52	Nov-24-04	8.850%	NJ - 90.00%	Paid Off - 360	Oct-20-03
75026021 2			664,000.00	656,600.70	Nov-19-04	6.950%	TX - 80.00%	Paid Off - 360	Sep-17-03
75029876 2			264,000.00	261,095.41	Nov-09-04	7.025%	CA - 80.00%	Paid Off - 360	Sep-26-03
75033944 2			430,678.00	426,088.04	Nov-02-04	6.750%	CA - 80.00%	Paid Off - 360	Oct-09-03
75034231 2			182,700.00	180,922.52	Nov-18-04	7.650%	CA - 90.00%	Paid Off - 360	Sep-26-03
75036376 2			285,000.00	281,152.60	Nov-18-04	5.990%	CA - 79.83%	Paid Off - 360	Sep-16-03
75039719 2			296,000.00	292,568.75	Nov-08-04	6.750%	CA - 80.00%	Paid Off - 360	Sep-30-03
75040345 2			372,000.00	367,640.89	Nov-24-04	6.250%	CA - 80.00%	Paid Off - 360	Oct-21-03
75040915 2			291,550.00	288,133.54	Nov-19-04	6.250%	CA - 85.00%	Paid Off - 360	Nov-04-03
75043737 2			260,000.00	257,421.81	Nov-09-04	7.750%	CA - 63.26%	Paid Off - 360	Oct-21-03
75045914 2			440,000.00	435,025.75	Nov-04-04	6.875%	CA - 80.00%	Paid Off - 360	Sep-22-03
75046474 2			440,000.00	434,391.98	Nov-03-04	5.800%	CA - 80.00%	Paid Off - 360	Oct-17-03
75046763 2			123,868.88	122,609.53	Nov-10-04	7.000%	CA - 80.00%	Paid Off - 360	Oct-16-03
75048017 2			424,000.00	418,345.03	Nov-01-04	6.000%	CA - 80.00%	Paid Off - 360	Oct-03-03
75050021 2			106,400.00	105,266.02	Nov-19-04	6.750%	UT - 80.00%	Paid Off - 360	Sep-12-03
75053033 2			276,000.00	272,995.80	Nov-29-04	6.675%	CA - 80.00%	Paid Off - 360	Oct-09-03
75057752 2			212,000.00	209,081.75	Nov-26-04	6.000%	FL - 80.00%	Paid Off - 360	Oct-10-03
75062521 2			347,200.00	343,093.01	Nov-10-04	6.200%	CA - 80.00%	Paid Off - 360	Oct-14-03
75063339 2			386,400.00	381,481.84	Nov-18-04	6.250%	CA - 80.00%	Paid Off - 360	Oct-06-03
75071159 2			399,112.80	394,979.78	Nov-22-04	6.900%	CA - 80.00%	Paid Off - 360	Oct-09-03
75073023 2			255,000.00	252,471.35	Nov-23-04	7.125%	CO - 85.00%	Paid Off - 360	Oct-14-03
75076224 2			220,000.00	218,702.55	Nov-10-04	9.775%	CA - 80.00%	Paid Off - 360	Nov-20-03
75076539 2			359,184.00	355,006.65	Nov-22-04	6.300%	CA - 80.00%	Paid Off - 360	Oct-29-03
75081224 2			289,000.00	285,932.94	Nov-05-04	6.825%	CA - 85.00%	Paid Off - 360	Oct-16-03
75084731 2			190,800.00	189,705.67	Nov-04-04	9.850%	FL - 90.00%	Paid Off - 360	Oct-22-03
75088153 2			352,000.00	348,102.73	Nov-30-04	6.550%	CA - 80.00%	Paid Off - 360	Oct-15-03
75089649 2			364,000.00	359,571.59	Nov-05-04	6.050%	CA - 80.00%	Paid Off - 360	Oct-09-03
75093013 2			920,000.00	910,381.15	Nov-23-04	6.850%	TX - 80.00%	Paid Off - 360	Oct-29-03
75093955 2			336,000.00	332,349.96	Nov-23-04	6.650%	CA - 80.00%	Paid Off - 360	Oct-15-03
75097303 2			228,000.00	225,107.44	Nov-24-04	5.825%	FL - 80.00%	Paid Off - 360	Oct-09-03
75099093 2			144,000.00	142,501.60	Nov-23-04	6.875%	CA - 80.00%	Paid Off - 360	Oct-22-03
75102111 2			404,000.00	399,364.34	Nov-26-04	6.550%	CA - 80.00%	Paid Off - 360	Oct-22-03
75102681 2			88,000.00	86,868.39	Nov-22-04	6.075%	CA - 80.00%	Paid Off - 360	Oct-21-03
75107615 2			400,000.00	395,116.11	Nov-10-04	6.200%	CA - 59.26%	Paid Off - 360	Oct-27-03
75108035 2			464,000.00	456,351.54	Nov-12-04	5.100%	CA - 80.00%	Paid Off - 360	Oct-14-03
					Page 35 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	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
75112029 2			112,000.00	111,191.89	Nov-24-04	8.825%	CA - 80.00%	Paid Off - 360	Oct-16-03
75112763 2			400,000.00	397,481.95	Nov-16-04	9.400%	CA - 80.00%	Paid Off - 360	Oct-28-03
75117143 2			440,000.00	435,914.84	Nov-04-04	7.000%	UT - 80.00%	Paid Off - 360	Nov-13-03
75121277 2			550,000.00	533,912.99	Nov-04-04	6.990%	CO - 23.40%	Paid Off - 360	Oct-10-03
75125070 2			79,000.00	78,458.39	Nov-26-04	8.550%	MI - 84.95%	Paid Off - 360	Nov-10-03
75125161 2			208,800.00	206,271.57	Nov-16-04	6.075%	CO - 80.00%	Paid Off - 360	Oct-21-03
75126813 2			164,000.00	162,252.19	Nov-24-04	6.750%	CA - 80.00%	Paid Off - 360	Oct-10-03
75133421 2			176,000.00	174,759.97	Nov-05-04	8.400%	CA - 80.00%	Paid Off - 360	Nov-21-03
75134247 2			178,800.00	176,100.91	Nov-19-04	5.500%	CA - 80.00%	Paid Off - 360	Oct-21-03
75139295 2			148,000.00	146,761.09	Nov-26-04	7.990%	CO - 80.00%	Paid Off - 360	Oct-22-03
75140632 2			152,000.00	150,410.72	Nov-01-04	6.850%	CA - 80.00%	Paid Off - 360	Nov-05-03
75142513 2			141,000.00	139,626.45	Nov-15-04	6.750%	NJ - 64.09%	Paid Off - 360	Nov-13-03
75144667 2			92,000.00	90,695.64	Nov-24-04	5.225%	CA - 80.00%	Paid Off - 360	Nov-07-03
75147686 2			460,000.00	455,962.59	Nov-17-04	7.750%	CA - 80.00%	Paid Off - 360	Oct-30-03
75149658 2			519,200.00	513,369.12	Nov-15-04	6.475%	CA - 80.00%	Paid Off - 360	Oct-21-03
75156802 2			365,650.00	362,320.18	Nov-01-04	7.100%	CA - 79.49%	Paid Off - 360	Nov-26-03
75157958 2			190,300.00	187,962.68	Nov-29-04	5.999%	CA - 79.99%	Paid Off - 360	Nov-10-03
75163253 2			260,000.00	257,213.74	Nov-03-04	6.750%	CA - 72.22%	Paid Off - 360	Oct-28-03
75167130 2			119,900.00	118,501.58	Nov-02-04	6.275%	CA - 39.31%	Paid Off - 360	Oct-31-03
75169292 2			255,600.00	253,378.62	Nov-26-04	7.800%	CA - 90.00%	Paid Off - 360	Oct-17-03
75171363 2			195,500.00	194,476.36	Nov-15-04	9.850%	CA - 74.90%	Paid Off - 360	Nov-21-03
75177147 2			148,000.00	146,551.28	Nov-23-04	6.725%	CA - 80.00%	Paid Off - 360	Nov-12-03
75180307 2			114,000.00	113,105.16	Nov-17-04	9.750%	CO - 69.09%	Paid Off - 360	Oct-29-03
75183707 2			240,000.00	237,783.71	Nov-24-04	7.500%	CA - 80.00%	Paid Off - 360	Oct-31-03
75183863 2			440,000.00	435,038.65	Nov-02-04	6.200%	CA - 80.00%	Paid Off - 360	Nov-13-03
75184531 2			164,000.00	162,330.78	Nov-12-04	6.990%	CA - 80.00%	Paid Off - 360	Nov-07-03
75185736 2			297,000.00	292,441.98	Nov-10-04	6.400%	CA - 90.00%	Paid Off - 360	Oct-27-03
75186171 2			41,520.00	41,263.89	Nov-22-04	9.500%	MI - 80.00%	Paid Off - 360	Oct-31-03
75187195 2			252,000.00	249,425.00	Nov-22-04	6.500%	CA - 90.00%	Paid Off - 360	Nov-18-03
75192997 2			212,500.00	211,024.57	Nov-01-04	8.475%	CA - 85.00%	Paid Off - 360	Nov-13-03
75194399 2			452,000.00	447,638.66	Nov-19-04	6.800%	CA - 80.00%	Paid Off - 360	Nov-14-03
75195966 2			91,800.00	90,947.58	Nov-18-04	7.025%	IL - 90.00%	Paid Off - 360	Nov-06-03
75197715 2			156,000.00	154,502.23	Nov-16-04	7.050%	CA - 80.00%	Paid Off - 360	Nov-19-03
75198507 2			162,500.00	160,939.55	Nov-18-04	6.825%	MI - 65.00%	Paid Off - 360	Nov-10-03
75199117 2			89,880.00	89,086.27	Nov-03-04	6.750%	CA - 74.90%	Paid Off - 360	Dec-30-03
75206375 2			422,800.00	418,495.93	Nov-19-04	6.650%	CA - 80.00%	Paid Off - 360	Nov-13-03
75211938 2			343,912.00	339,713.83	Nov-16-04	5.550%	CA - 80.00%	Paid Off - 360	Dec-03-03
75214676 2			400,000.00	396,008.96	Nov-23-04	6.625%	CA - 59.26%	Paid Off - 360	Nov-21-03
75214874 2			436,000.00	431,126.70	Nov-22-04	6.500%	CA - 80.00%	Paid Off - 360	Nov-04-03
75215848 2			352,000.00	348,228.83	Nov-19-04	6.250%	AZ - 80.00%	Paid Off - 360	Dec-02-03
75216960 2			357,520.00	354,136.03	Nov-03-04	6.900%	CA - 80.00%	Paid Off - 360	Dec-01-03
75218875 2			362,000.00	358,735.20	Nov-01-04	7.150%	MA - 80.00%	Paid Off - 360	Nov-12-03
75219220 2			272,000.00	269,113.75	Nov-24-04	6.675%	CA - 80.00%	Paid Off - 360	Nov-25-03
75222273 2			290,400.00	287,474.70	Nov-23-04	6.575%	CA - 80.00%	Paid Off - 360	Nov-14-03
75225029 2			281,600.00	278,597.23	Nov-08-04	6.275%	CA - 80.00%	Paid Off - 360	Nov-07-03
75227934 2			164,000.00	162,268.78	Nov-29-04	6.800%	CA - 80.00%	Paid Off - 360	Oct-27-03
75235481 2			192,000.00	189,625.76	Nov-05-04	5.750%	CA - 80.00%	Paid Off - 360	Nov-14-03
75241034 2			240,000.00	237,458.06	Nov-16-04	6.725%	CA - 80.00%	Paid Off - 360	Nov-28-03
75246165 2			188,000.00	185,742.78	Nov-02-04	6.000%	CA - 80.00%	Paid Off - 360	Nov-19-03
75252833 2			462,300.00	458,537.39	Nov-04-04	7.675%	MN - 69.00%	Paid Off - 360	Nov-26-03
75254227 2			149,600.00	148,064.07	Nov-12-04	6.475%	CA - 80.00%	Paid Off - 360	Nov-20-03
75256867 2			512,000.00	506,472.13	Nov-15-04	5.875%	CA - 80.00%	Paid Off - 360	Dec-24-03
					Page 36 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	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
75260505 2			127,200.00	125,871.59	Nov-16-04	6.725%	ID - 80.00%	Paid Off - 360	Nov-26-03
75270702 2			134,400.00	133,207.95	Nov-23-04	6.825%	NV - 80.00%	Paid Off - 360	Dec-30-03
75279083 2			477,000.00	472,125.99	Nov-03-04	6.500%	CA - 90.00%	Paid Off - 360	Dec-03-03
75279968 2			270,000.00	267,723.37	Nov-19-04	6.990%	CA - 77.14%	Paid Off - 360	Dec-29-03
75280198 2			232,000.00	230,019.02	Nov-02-04	6.925%	CA - 80.00%	Paid Off - 360	Dec-11-03
75281915 2			131,250.00	130,483.66	Nov-10-04	9.025%	OR - 75.00%	Paid Off - 360	Dec-31-03
75282392 2			395,900.00	391,868.85	Nov-30-04	6.000%	CA - 74.00%	Paid Off - 360	Dec-12-03
75283770 2			375,093.00	373,058.73	Nov-19-04	9.200%	MD - 85.00%	Paid Off - 360	Dec-16-03
75292458 2			238,500.00	235,947.19	Nov-01-04	6.255%	GA - 90.00%	Paid Off - 360	Dec-03-03
75304535 2			373,500.00	370,137.74	Nov-01-04	6.650%	CA - 90.00%	Paid Off - 360	Dec-10-03
75304808 2			408,000.00	404,074.04	Nov-18-04	6.300%	CA - 80.00%	Paid Off - 360	Dec-09-03
75305375 2			679,000.00	673,270.02	Nov-12-04	7.000%	CA - 79.88%	Paid Off - 360	Dec-31-03
75310672 2			157,250.00	155,771.86	Nov-15-04	6.600%	CA - 85.00%	Paid Off - 360	Dec-18-03
75315341 2			64,960.00	64,501.73	Nov-22-04	7.900%	WI - 80.00%	Paid Off - 360	Dec-05-03
75316760 2			352,000.00	347,960.78	Nov-10-04	6.900%	CA - 80.00%	Paid Off - 360	Dec-08-03
75317016 2			398,900.00	395,377.27	Nov-12-04	6.750%	CA - 75.00%	Paid Off - 360	Dec-26-03
75318808 2			153,600.00	152,282.16	Nov-15-04	6.900%	CA - 80.00%	Paid Off - 360	Dec-09-03
75321182 2			340,000.00	337,079.98	Nov-19-04	6.900%	CA - 80.00%	Paid Off - 360	Dec-05-03
75325340 2			439,200.00	435,747.21	Nov-16-04	7.350%	CA - 90.00%	Paid Off - 360	Dec-26-03
75325357 2			375,600.00	372,186.27	Nov-19-04	6.600%	CA - 80.00%	Paid Off - 360	Dec-31-03
75326959 2			146,400.00	145,412.58	Nov-16-04	8.225%	IL - 80.00%	Paid Off - 360	Dec-05-03
75331025 2			269,600.00	267,251.32	Nov-24-04	6.990%	IL - 80.00%	Paid Off - 360	Dec-29-03
75333104 2			364,693.00	360,005.01	Nov-30-04	6.200%	CA - 80.00%	Paid Off - 360	Dec-09-03
75334482 2			359,920.00	356,861.61	Nov-09-04	6.950%	CO - 80.00%	Paid Off - 360	Dec-22-03
75340042 2			380,000.00	376,123.55	Nov-18-04	5.990%	CA - 80.00%	Paid Off - 360	Dec-30-03
75350165 2			214,000.00	211,921.16	Nov-08-04	6.250%	TX - 80.00%	Paid Off - 360	Dec-31-03
75350256 2			221,250.00	219,239.09	Nov-17-04	6.600%	CA - 75.00%	Paid Off - 360	Dec-30-03
75353383 2			288,000.00	285,430.46	Nov-30-04	6.700%	CA - 80.00%	Paid Off - 360	Dec-16-03
75359406 2			477,000.00	474,105.60	Nov-19-04	8.650%	IL - 90.00%	Paid Off - 360	Dec-30-03
75367292 2			382,284.00	378,427.91	Nov-19-04	6.050%	MD - 80.00%	Paid Off - 360	Dec-26-03
75367698 2			128,000.00	127,214.39	Nov-03-04	8.600%	FL - 80.00%	Paid Off - 360	Dec-29-03
					Page 37 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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					-	-3	-3
	Collateral Realized Loss/(Gain) Amount					-	-119,987.73	-119,987.73
	Net Liquidation Proceeds					-	-290,989.91	-290,989.91
	Cumulative
	Number of Loans Liquidated					-2	16	18
	Collateral Realized Loss/(Gain) Amount					-237,100.13	5153,~~347~~339.7830	5390,~~347~~439.7843
	Net Liquidation Proceeds					-464,311.18	~~167~~753,~~970~~262.1067	~~167~~1,~~970~~217,573.1085
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.
	Cumulative Loss Percentage							0.~~000000~~008558%
	Current Loan Level losses in Current Period							0119,987.0073
	Current Recoveries or Losses from Prior Periods							0.00
	Current Total Losses							0119,987.0073
	Group 1						3 Months Moving Average
	Group 2
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
				Page 35 of 39				© COPYRIGHT 2004 Deutsche Bank
				Page 38 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Realized Loss Report for September 27, 2004 Distribution
	Realized Loss Report for December 27, 2004 Distribution
	Realized Loss Report - Collateral
DEFAULT SPEEDS						GROUP 2	GROUP 1	TOTAL
	MDR					0.00%	0.0002%	0.0001%
	3 Months Avg MDR					0.0002%	0.0001%	0.0001%
	12 Months Avg MDR
	Avg MDR Since Cut-off					0.0001%	0.00%	0.00%
	CDR					0.00%	0.0022%	0.0015%
	3 Months Avg CDR					0.0023%	0.0013%	0.0016%
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.0007%	0.0105%	0.0105%
	SDA					0.00%	0.0081%	0.0053%
	3 Months Avg SDA Approximation					0.0090%	0.0051%	0.0065%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					0.0037%	0.0725%	0.0429%
	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 36 of 39				© COPYRIGHT 2004 Deutsche Bank
				Page 39 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	Mortgage Pass-Through Certificates
	Realized Loss Report for September 27, 2004 Distribution
	Realized Loss Report 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 37 of 39				© COPYRIGHT 2004 Deutsche Bank
				Page 40 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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 Current Losses = 3
Total Loan Count Revisions = 0						Loan Group 1 = Group 1
Total Prior Principal Balance = 0.00						Loan Group 2 = Group 2
Total Prior Principal Balance = 410,977.64						Loan Group 2 = Group 2
Total Current Realized Loss Amount = 0.00
Total Current Realized Loss Amount = 119,987.73
Total Revisions Amount = 0.00
Total Realized Loss Amount = 0.00
Total Realized Loss Amount = 119,987.73
Total Net Liquidation Proceeds = 0.00
Total Net Liquidation Proceeds = 290,989.91
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
74927641 1			7.500%	GA - 75.00%	360	178,793.63		62,052.20
					Page 38 of 39				© COPYRIGHT 2004 Deutsche Bank
74972076 1			6.450%	CO - 80.00%	360	157,882.17		10,863.18
74974916 1			7.875%	GA - 64.66%	360	74,301.84		47,072.35
					Page 41 of 42				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-1
	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							5081,~~616~~633,~~562~~024.9408
	Begining Balance							3,~~881~~358,~~433~~024,~~151~~351.5191
	Delinquency Percentage							12.3043%
	Balance of Mezzanine and C Class							742,500,000.3029
	Beginning Balance							3,~~881~~358,~~433~~024,~~151~~351.5191
	Credit Enhancement Percentage							1922.1311%
ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP 2	GROUP 1	TOTAL
	NET WAC CARRYOVER AMOUNTS							0.00
	CLASS A-1							0.00
	CLASS A-2							0.00
	CLASS A-3							0.00
	CLASS A-4							0.00
	CLASS A-5							0.00
	CLASS M-1							0.00
	CLASS M-2							0.00
	CLASS M-3							0.00
	CLASS M-4							0.00
	CLASS M-5							0.00
	CLASS M-6							0.00
	CLASS M-7							0.00
	CLASS M-8							0.00
	CLASS M-9							0.00
ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL
	Libor Date Rate for Current Period							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 39 of 39				© COPYRIGHT 2004 Deutsche Bank
				Page 42 of 42				© COPYRIGHT 2004 Deutsche Bank

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