
                                      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):  December 27, 2004
                          (Date of earliest event reported)

           Long Beach Securities Corp (as Depositor under the Pooling
        and Servicing Agreement, dated as May 1, 2004, providing for the
          issuance of Long Beach Mortgage Loan Trust 2004-2 Asset-Backed
                    Pass-Through Certificates, Series 2004-2)
                 (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

                 333-90550-10                          33-0917586
          (Commission File Number)        (I.R.S. Employer Identification No.)


               1400 South Douglass Road Suite 100
               Anaheim, California                        92806
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (714) 541-5378


(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any
of the following provisions (see General Instruction A.2. below):

[  ] Written communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425)

[  ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act
(17 CFR 240.14a-12(b))

[  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act (17 CFR 240.14d-2(b))

[  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act (17 CFR 240.13e-4(c))


     Item 8.01  Other Events

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     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:  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 December 27, 2004.


	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates


	December 27, 2004 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				14
			8.	Foreclosure Report				15
			9.	Prepayment Report				16
			10.	Prepayment Detail Report				19
			11.	Realized Loss Report				24
			12.	Realized Loss Detail Report				27
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				28




				Total Number of Pages				28



			CONTACTS

				Administrator: Nicholas Gisler
				Direct Phone Number: (714)247-6268
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705

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



ISSUANCE INFORMATION

	Seller:		Long Beach Securities					Cut-Off Date: May 1, 2004
	Certificate Insurer(s):							Closing Date: May 4, 2004
								First Payment Date: June 25, 2004
	Servicer(s):		Long Beach Mortgage Corp. Master Servicer


								Distribution Date: December 27, 2004
	Underwriter(s):		Deutsche Bank Securities					Record Date: December 24, 2004
			UBS Investment Bank Underwriter					November 30, 2004
			Goldman, Sachs & Co.
			Washington Mutual




						Page 1 of 28					© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	REMIC II Upper Tier Remic
	Certificate Payment Report for December 27, 2004 Distribution


	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

A-1	FLT, STEP	955,180,000.00			821,457,755.66	1,697,679.36	36,112,516.77	37,810,196.13	-	-	785,345,238.89
A-2	FLT, STEP	169,140,000.00			124,095,636.90	243,641.10	13,126,897.25	13,370,538.35	-	-	110,968,739.65
A-3	FLT, STEP	75,250,000.00			75,250,000.00	156,164.65	-	156,164.65	-	-	75,250,000.00
A-4	FLT, STEP	55,990,000.00			55,990,000.00	129,212.48	-	129,212.48	-	-	55,990,000.00
M-1	MEZ, FLT, S	87,350,000.00			87,350,000.00	203,840.93	-	203,840.93	-	-	87,350,000.00
M-2	MEZ, FLT, S	45,570,000.00			45,570,000.00	127,925.12	-	127,925.12	-	-	45,570,000.00
M-3	MEZ, FLT, S	22,790,000.00			22,790,000.00	65,350.33	-	65,350.33	-	-	22,790,000.00
M-4	MEZ, FLT, S	22,790,000.00			22,790,000.00	70,256.51	-	70,256.51	-	-	22,790,000.00
M-5	MEZ, FLT, S	18,990,000.00			18,990,000.00	68,353.45	-	68,353.45	-	-	18,990,000.00
M-6	MEZ, FLT, S	15,190,000.00			15,190,000.00	57,945.63	-	57,945.63	-	-	15,190,000.00
M-7	MEZ, FLT, S	18,990,000.00			18,990,000.00	92,882.20	-	92,882.20	-	-	18,990,000.00
B	SUB, STEP,	15,190,000.00			15,190,000.00	74,295.98	-	74,295.98	-	-	15,190,000.00
C	SUB	16,719,152.43			16,710,531.76	3,945,038.22	0.00	3,945,038.22	-	-	16,710,531.76
P	EXE	100.00			100.00	879,830.95	-	879,830.95	-	-	100.00
R	R	-			-	-	-	-	-	-	-


Total		1,519,139,252.43			1,340,364,024.32	7,812,416.91	49,239,414.02	57,051,830.93	-	-	1,291,124,610.30


	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	11/26/04	12/26/04		A-Act/360	542514FT6	955,180,000.00	860.003094	1.777340	37.807028	39.584367	822.196067
A-2	11/26/04	12/26/04		A-Act/360	542514FU3	169,140,000.00	733.685922	1.440470	77.609656	79.050126	656.076266
A-3	11/26/04	12/26/04		A-Act/360	542514FV1	75,250,000.00	1,000.000000	2.075278	-	2.075278	1,000.000000
A-4	11/26/04	12/26/04		A-Act/360	542514FW9	55,990,000.00	1,000.000000	2.307778	-	2.307778	1,000.000000
M-1	11/26/04	12/26/04		A-Act/360	542514FX7	87,350,000.00	1,000.000000	2.333611	-	2.333611	1,000.000000
M-2	11/26/04	12/26/04		A-Act/360	542514FY5	45,570,000.00	1,000.000000	2.807222	-	2.807222	1,000.000000
M-3	11/26/04	12/26/04		A-Act/360	542514FZ2	22,790,000.00	1,000.000000	2.867500	-	2.867500	1,000.000000
M-4	11/26/04	12/26/04		A-Act/360	542514GA6	22,790,000.00	1,000.000000	3.082778	-	3.082778	1,000.000000
M-5	11/26/04	12/26/04		A-Act/360	542514GB4	18,990,000.00	1,000.000000	3.599444	-	3.599444	1,000.000000
M-6	11/26/04	12/26/04		A-Act/360	542514GC2	15,190,000.00	1,000.000000	3.814722	-	3.814722	1,000.000000
M-7	11/26/04	12/26/04		A-Act/360	542514GD0	18,990,000.00	1,000.000000	4.891111	-	4.891111	1,000.000000
B	11/26/04	12/26/04		A-Act/360	542514GE8	15,190,000.00	1,000.000000	4.891111	-	4.891111	1,000.000000
C	11/26/04	12/26/04		A-30/360		16,719,152.43	81,168.860789	235.959223	0.000000	235.959223	999.484384
P	11/26/04	12/26/04		A-Act/360		100.00	1,000.000000	8,798,309.500000	-	8,798,309.500000	1,000.000000
R	11/26/04	12/26/04		-		-	-	-	-	-	-


							Page 2 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates
	REMIC II Upper Tier Remic
	Certificate Payment Report for December 27, 2004 Distribution


	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

A-1	955,180,000.00		10,619,891.12		162,775,621.96	7,059,139.15	169,834,761.11	180,454,652.23	-	-	785,345,238.89
A-2	169,140,000.00		1,653,872.37		55,818,265.13	2,352,995.22	58,171,260.35	59,825,132.72	-	-	110,968,739.65
A-3	75,250,000.00		898,286.42		-	-	-	898,286.42	-	-	75,250,000.00
A-4	55,990,000.00		767,895.07		-	-	-	767,895.07	-	-	55,990,000.00
M-1	87,350,000.00		1,215,244.74		-	-	-	1,215,244.74	-	-	87,350,000.00
M-2	45,570,000.00		798,987.67		-	-	-	798,987.67	-	-	45,570,000.00
M-3	22,790,000.00		410,083.89		-	-	-	410,083.89	-	-	22,790,000.00
M-4	22,790,000.00		447,592.43		-	-	-	447,592.43	-	-	22,790,000.00
M-5	18,990,000.00		447,971.46		-	-	-	447,971.46	-	-	18,990,000.00
M-6	15,190,000.00		383,330.19		-	-	-	383,330.19	-	-	15,190,000.00
M-7	18,990,000.00		635,497.71		-	-	-	635,497.71	-	-	18,990,000.00
B	15,190,000.00		508,331.23		-	-	-	508,331.23	-	-	15,190,000.00
C	16,719,152.43		33,598,157.17		7,746.02	874.65	8,620.67	33,606,777.84	-	-	16,710,531.76
P	100.00		2,855,361.67		-	-	-	2,855,361.67	-	-	100.00
R	-		-		-	-	-	-	-	-	-


Total	1,519,139,252.43		55,240,503.14		218,601,633.11	9,413,009.02	228,014,642.13	283,255,145.27	-	-	1,291,124,610.30


	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	2.40000%	821,457,755.66			1,697,679.36	-	-	-	1,697,679.36	1,697,679.36	-
A-2	2.28000%	124,095,636.90			243,641.10	-	-	-	243,641.10	243,641.10	-
A-3	2.41000%	75,250,000.00			156,164.65	-	-	-	156,164.65	156,164.65	-
A-4	2.68000%	55,990,000.00			129,212.48	-	-	-	129,212.48	129,212.48	-
M-1	2.71000%	87,350,000.00			203,840.93	-	-	-	203,840.93	203,840.93	-
M-2	3.26000%	45,570,000.00			127,925.12	-	-	-	127,925.12	127,925.12	-
M-3	3.33000%	22,790,000.00			65,350.33	-	-	-	65,350.33	65,350.33	-
M-4	3.58000%	22,790,000.00			70,256.51	-	-	-	70,256.51	70,256.51	-
M-5	4.18000%	18,990,000.00			68,353.45	-	-	-	68,353.45	68,353.45	-
M-6	4.43000%	15,190,000.00			57,945.63	-	-	-	57,945.63	57,945.63	-
M-7	5.68000%	18,990,000.00			92,882.20	-	-	-	92,882.20	92,882.20	-
B	5.68000%	15,190,000.00			74,295.98	-	-	-	74,295.98	74,295.98	-
C	3.53237%	1,357,074,556.10			3,945,038.22	-	-	-	3,945,038.22	3,945,038.22	-
P		100.00			879,830.95	-	-	-	879,830.95	879,830.95	-
R		-			-	-	-	-	-	-	-


Total		2,680,728,048.66			7,812,416.91	-	-	-	7,812,416.91	7,812,416.91	-


							Page 3 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Collection Account Report for December 27, 2004 Distribution


	Collection Account Report


SUMMARY						GROUP 2	GROUP 1	TOTAL

	Principal Collections					13,126,897.25	36,112,516.77	49,239,414.02
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					13,126,897.25	36,112,516.77	49,239,414.02

	Interest Collections					1,607,316.79	5,400,091.00	7,007,407.79
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					244,869.22	634,961.73	879,830.95
	Interest Fees					(16,702.88)	(58,118.95)	(74,821.83)
	Guarantor Fee							0.00
	TOTAL NET INTEREST					1,835,483.13	5,976,933.78	7,812,416.91

	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION					14,962,380.38	42,089,450.55	57,051,830.93


PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Principal Received					298,696.51	964,011.70	1,262,708.21
	Prepayments In Full					12,811,288.04	35,084,934.18	47,896,222.22
	Curtailments					16,912.70	63,570.89	80,483.59
	Liquidations					0.00	0.00	0.00
	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	0.00	0.00
	Delinquent Principal					(273,396.99)	(856,215.98)	(1,129,612.97)
	Advanced Principal					273,396.99	856,215.98	1,129,612.97

	TOTAL PRINCIPAL COLLECTED					13,126,897.25	36,112,516.77	49,239,414.02


				Page 4 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Collection Account Report for December 27, 2004 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL



	TOTAL OTHER ACCOUNTS PRINCIPAL					0.00	0.00	0.00


INTEREST - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Interest					1,723,793.81	5,769,294.36	7,493,088.17
	Liquidation Interest					0.00	0.00	0.00
	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					(160.31)	(348.97)	(509.28)
	Prepayment Interest Shortfalls					(37,849.89)	(118,267.91)	(156,117.80)
	Compensating Interest					37,849.89	118,267.91	156,117.80
	Delinquent Interest					(1,514,375.90)	(5,018,565.14)	(6,532,941.04)
	Interest Advanced					1,398,059.19	4,649,710.75	6,047,769.94

	TOTAL INTEREST COLLECTED					1,607,316.79	5,400,091.00	7,007,407.79


				Page 5 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	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					244,869.22	634,961.73	879,830.95



	TOTAL INTEREST OTHER ACCOUNTS					244,869.22	634,961.73	879,830.95


INTEREST - FEES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					16,344.69	56,969.23	73,313.92
	Current Trustee Fees					358.19	1,149.72	1,507.91

	California Tax Fee							0.00


	TOTAL INTEREST OTHER FEES					16,702.88	58,118.95	74,821.83


				Page 6 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Credit Enhancement Report for December 27, 2004 Distribution


	Credit Enhancement Report


ACCOUNTS						GROUP 2	GROUP 1	TOTAL


	RESERVE FUND BALANCE							1,004.45


INSURANCE						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL

	Overcollateralized Amount - Prior Period							16,710,531.78
	Current Period Losses							(0.00)
	Overcollateralized Amount - After Current Losses							16,710,531.78

	Overcollateralization Increase Amount							0.00
	Overcollateralization Reduction Amount							0.00
	Overcollateralized Amount - Ending							16,710,531.78

	OC Deficiency Amount - Ending							0.00
	Required Overcollateralized Amount							16,710,531.78


				Page 7 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Collateral Report for December 27, 2004 Distribution


	Collateral Report


COLLATERAL						GROUP 2	GROUP 1	TOTAL
	Loan Count:
	*Original*					823	7371	8194
	Prior					726	6,698	7,424
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(30)	(201)	(231)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					696	6,497	7,193

	*Principal Balance:*
	Original					363,439,508.57	1,155,699,743.86	1,519,139,252.43
	Prior					318,387,357.07	1,021,976,667.27	1,340,364,024.34
	Prefunding					-	-	-
	Scheduled Principal					(298,696.51)	(964,011.70)	(1,262,708.21)
	Partial and Full Voluntary Prepayments					(12,828,200.74)	(35,148,505.07)	(47,976,705.81)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					305,260,459.82	985,864,150.50	1,291,124,610.32

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 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Collateral Report for December 27, 2004 Distribution


	Collateral Report


CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Coupon Original					6.498676%	6.795480%	6.724473%
	Weighted Average Coupon Prior					6.498420%	6.781056%	6.713651%
	Weighted Average Coupon Current					6.496968%	6.774277%	6.708406%
	Weighted Average Months to Maturity Original					355	353	353
	Weighted Average Months to Maturity Prior					349	348	348
	Weighted Average Months to Maturity Current					348	347	347
	Weighted Avg Remaining Amortization Term Original					354	353	353
	Weighted Avg Remaining Amortization Term Prior					349	347	348
	Weighted Avg Remaining Amortization Term Current					348	346	346
	Weighted Average Seasoning Original					3.88	3.66	3.71
	Weighted Average Seasoning Prior					8.79	8.56	8.62
	Weighted Average Seasoning Current					9.79	9.55	9.61

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 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Collateral Report for December 27, 2004 Distribution


	Collateral Report


ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Margin Original					4.418%	3.988%
	Weighted Average Margin Prior					4.399%	3.956%
	Weighted Average Margin Current					4.383%	3.936%
	Weighted Average Max Rate Original					10.858%	9.886%
	Weighted Average Max Rate Prior					10.776%	9.786%
	Weighted Average Max Rate Current					10.730%	9.734%
	Weighted Average Min Rate Original					5.635%	5.224%
	Weighted Average Min Rate Prior					5.587%	5.163%
	Weighted Average Min Rate Current					5.562%	5.132%
	Weighted Average Cap Up Original					0.931%	0.832%
	Weighted Average Cap Up Prior					0.921%	0.826%
	Weighted Average Cap Up Current					0.917%	0.823%
	Weighted Average Cap Down Original					0.931%	0.832%
	Weighted Average Cap Down Prior					0.921%	0.826%
	Weighted Average Cap Down Current					0.917%	0.823%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					16,344.69	56,969.23	73,313.92
	Delinquent Servicing Fees					116,316.71	368,854.38	485,171.09
	TOTAL SERVICING FEES					132,661.40	425,823.61	558,485.01


	Compensating Interest					(37,849.89)	(118,267.91)	(156,117.80)
	Delinquent Servicing Fees					(116,316.71)	(368,854.38)	(485,171.09)
	COLLECTED SERVICING FEES					(21,505.20)	(61,298.68)	(82,803.88)
	Aggregate Advances with respect to this Distribution					1,671,456.18	5,505,926.73	7,177,382.91
	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 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Delinquency Report for December 27, 2004 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			23,288,867.99	7,819,226.16	8,670,203.02	39,778,297.17
		% Balance			1.80%	0.61%	0.67%	3.08%
		# Loans			145	51	48	244
		% # Loans			2.02%	0.71%	0.67%	3.39%
FORECLOSURE		Balance		175,640.27	-	1,091,351.79	9,275,903.44	10,542,895.50
		% Balance		0.01%	0.00%	0.08%	0.72%	0.82%
		# Loans		1	-	5	46	52
		% # Loans		0.01%	0.00%	0.07%	0.64%	0.72%
BANKRUPTCY		Balance		3,573,582.68	657,093.21	596,979.67	2,120,394.42	6,948,049.98
		% Balance		0.28%	0.05%	0.05%	0.16%	0.54%
		# Loans		26	4	8	9	47
		% # Loans		0.36%	0.06%	0.11%	0.13%	0.65%
REO		Balance		-	-	-	225,782.95	225,782.95
		% Balance		0.00%	0.00%	0.00%	0.02%	0.02%
		# Loans		-	-	-	3	3
		% # Loans		0.00%	0.00%	0.00%	0.04%	0.04%

TOTAL		Balance		3,749,222.95	23,945,961.20	9,507,557.62	20,292,283.83	57,495,025.60
		% Balance		0.29%	1.85%	0.74%	1.57%	4.45%
		# Loans		27	149	64	106	346
		% # Loans		0.38%	2.07%	0.89%	1.47%	4.81%
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 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Delinquency Report for December 27, 2004 Distribution


	Delinquency Report - Group 1 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			17,840,338.43	5,898,266.60	6,760,191.23	30,498,796.26
		% Balance			1.81%	0.60%	0.69%	3.09%
		# Loans			132	46	44	222
		% # Loans			2.03%	0.71%	0.68%	3.42%
FORECLOSURE		Balance		175,640.27	-	340,145.13	5,768,947.24	6,284,732.64
		% Balance		0.02%	0.00%	0.03%	0.59%	0.64%
		# Loans		1	-	3	38	42
		% # Loans		0.02%	0.00%	0.05%	0.58%	0.65%
BANKRUPTCY		Balance		3,148,749.61	657,093.21	596,979.67	1,015,058.43	5,417,880.92
		% Balance		0.32%	0.07%	0.06%	0.10%	0.55%
		# Loans		25	4	8	7	44
		% # Loans		0.38%	0.06%	0.12%	0.11%	0.68%
REO		Balance		-	-	-	225,782.95	225,782.95
		% Balance		0.00%	0.00%	0.00%	0.02%	0.02%
		# Loans		-	-	-	3	3
		% # Loans		0.00%	0.00%	0.00%	0.05%	0.05%

TOTAL		Balance		3,324,389.88	18,497,431.64	6,835,391.40	13,769,979.85	42,427,192.77
		% Balance		0.34%	1.88%	0.69%	1.40%	4.30%
		# Loans		26	136	57	92	311
		% # Loans		0.40%	2.09%	0.88%	1.42%	4.79%
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 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Delinquency Report for December 27, 2004 Distribution


	Delinquency Report - Group 2 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			5,448,529.56	1,920,959.56	1,910,011.79	9,279,500.91
		% Balance			1.78%	0.63%	0.63%	3.04%
		# Loans			13	5	4	22
		% # Loans			1.87%	0.72%	0.57%	3.16%
FORECLOSURE		Balance		-	-	751,206.66	3,506,956.20	4,258,162.86
		% Balance		0.00%	0.00%	0.25%	1.15%	1.39%
		# Loans		-	-	2	8	10
		% # Loans		0.00%	0.00%	0.29%	1.15%	1.44%
BANKRUPTCY		Balance		424,833.07	-	-	1,105,335.99	1,530,169.06
		% Balance		0.14%	0.00%	0.00%	0.36%	0.50%
		# Loans		1	-	-	2	3
		% # Loans		0.14%	0.00%	0.00%	0.29%	0.43%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		424,833.07	5,448,529.56	2,672,166.22	6,522,303.98	15,067,832.83
		% Balance		0.14%	1.78%	0.88%	2.14%	4.94%
		# Loans		1	13	7	14	35
		% # Loans		0.14%	1.87%	1.01%	2.01%	5.03%
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 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	REO Report for December 27, 2004 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 2				Loan Group 1 = Group 1; REO Book Value = Not Available
Total Original Principal Balance = 186,100.00				Loan Group 2 = Group 2; REO Book Value = Not Available
Total Current Balance = 184,639.75
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

6206398 1		133,600.00	132,403.04	May-01-04	6.675%	GA - 80.00%	360	Jan-27-04
6221859 1		52,500.00	52,236.71	Apr-01-04	9.050%	MO - 70.00%	360	Feb-27-04


				Page 14 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Foreclosure Report for December 27, 2004 Distribution


	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 17				Loan Group 1 = Group 1
Total Original Principal Balance = 3,044,850.00				Loan Group 2 = Group 2
Total Current Balance = 3,019,447.89


Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date

6168520 1		38,675.00	38,445.75	Jul-01-04	9.250%	IN - 85.00%	360	Jan-02-04
6170443 1		55,575.00	55,330.11	Aug-01-04	10.200%	MI - 65.00%	360	Jan-14-04
6191985 1		120,000.00	118,989.13	Jun-01-04	7.500%	CA - 54.80%	360	Jan-06-04
6209473 1		84,750.00	84,348.26	Jun-01-04	9.850%	TX - 75.00%	360	Jan-15-04
6209632 1		127,000.00	126,239.33	Jun-01-04	8.175%	NJ - 89.44%	360	Feb-03-04
6210674 1		117,000.00	116,396.62	Jun-01-04	9.575%	WV - 65.00%	360	Feb-03-04
6211684 1		165,750.00	164,754.32	Jun-01-04	8.700%	WA - 85.00%	360	Jan-30-04
6217097 1		42,400.00	42,079.80	Aug-01-04	7.000%	OH - 80.00%	360	Mar-01-04
6217180 1		204,000.00	202,135.28	Jun-01-04	6.000%	CA - 80.00%	360	Feb-19-04
6217351 1		195,000.00	193,917.19	Jun-01-04	8.550%	NJ - 75.00%	360	Feb-24-04
6217389 1		306,000.00	303,574.72	Jul-01-04	6.750%	CO - 90.00%	360	Feb-13-04
6219885 1		114,000.00	112,991.71	Jun-01-04	6.175%	OH - 95.00%	360	Feb-27-04
6220304 1		108,000.00	107,472.16	May-01-04	9.175%	MI - 80.00%	360	Feb-26-04
6224348 1		244,800.00	242,735.22	Aug-01-04	6.425%	UT - 80.00%	360	Feb-27-04
5942941 2		363,200.00	358,831.63	Jun-01-04	6.550%	CA - 80.00%	360	Nov-03-03
6138499 2		367,500.00	363,546.81	Aug-01-04	6.250%	CA - 75.00%	360	Dec-12-03
6150049 2		391,200.00	387,659.85	Aug-01-04	6.700%	NY - 80.00%	360	Jan-08-04


				Page 15 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL

	*Current*
	Number of Paid in Full Loans					30	201	231
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					30	201	231

	Paid in Full Balance					12,811,288.04	35,084,934.18	47,896,222.22
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					16,912.70	63,570.89	80,483.59
	Total Prepayment Amount					12,828,200.74	35,148,505.07	47,976,705.81

	*Cumulative*
	Number of Paid in Full Loans					125	868	993
	Number of Repurchased Loans					1	6	7
	Total Number of Loans Prepaid in Full					126	874	1,000

	Paid in Full Balance					54,983,871.15	161,479,813.30	216,463,684.45
	Repurchased Loans Balance					365,405.75	678,774.16	1,044,179.91
	Curtailments Amount					117,726.06	519,308.01	637,034.07
	Total Prepayment Amount					55,467,002.96	162,677,895.47	218,144,898.43

SPACE INTENTIONALLY LEFT BLANK


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


				Page 16 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL

	SMM					4.03%	3.44%	3.58%
	3 Months Avg SMM					3.37%	3.03%	3.11%
	12 Months Avg SMM
	Avg SMM Since Cut-off					2.35%	2.15%	2.20%

	CPR					38.98%	34.32%	35.46%
	3 Months Avg CPR					33.70%	30.87%	31.55%
	12 Months Avg CPR
	Avg CPR Since Cut-off					24.83%	23.00%	23.44%

	PSA					1990.22%	1796.67%	1845.07%
	3 Months Avg PSA Approximation					1914.61%	1802.12%	1830.01%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					1814.11%	1741.21%	1759.28%



	Group 1
	Group 2


CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 17 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Prepayment Report for December 27, 2004 Distribution


	Prepayment Report - Voluntary Prepayments

	Group 1
	Group 2

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


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


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

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

				Page 18 of 28				© COPYRIGHT 2004 Deutsche Bank


	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for December 27, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 231						Loan Group 1 = Group 1
Total Original Principal Balance = 48,277,356.00						Loan Group 2 = Group 2
Total Prepayment Amount = 47,896,222.22


Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

5519137 1			84,000.00	83,199.17	Nov-12-04	8.850%	CA - 80.00%	Paid Off - 360	Jul-01-03
5586227 1			127,200.00	125,874.65	Nov-15-04	9.675%	FL - 80.00%	Paid Off - 360	Jul-24-03
5599394 1			225,000.00	222,433.66	Nov-02-04	7.425%	CA - 90.00%	Paid Off - 360	Aug-13-03
5604699 1			191,200.00	188,420.11	Nov-03-04	6.875%	CA - 80.00%	Paid Off - 360	Jul-30-03
5609797 1			76,000.00	75,394.68	Nov-23-04	9.400%	OH - 54.29%	Paid Off - 360	Jul-16-03
5627153 1			180,000.00	177,491.37	Nov-12-04	6.650%	CA - 80.00%	Paid Off - 360	Jul-17-03
5659479 1			266,000.00	261,751.33	Nov-04-04	6.990%	CA - 82.61%	Paid Off - 360	Aug-19-03
5680467 1			131,920.00	130,225.35	Nov-30-04	6.625%	CA - 80.00%	Paid Off - 360	Aug-19-03
5693296 1			126,000.00	124,382.73	Nov-24-04	6.990%	CA - 64.62%	Paid Off - 360	Jul-31-03
5699061 1			246,400.00	243,034.95	Nov-09-04	6.425%	CA - 80.00%	Paid Off - 360	Aug-19-03
5737655 1			176,000.00	173,199.83	Nov-18-04	6.450%	CA - 80.00%	Paid Off - 360	Aug-19-03
5741871 1			189,528.00	187,284.26	Nov-23-04	7.195%	CO - 80.00%	Paid Off - 360	Aug-19-03
5808936 1			205,700.00	203,996.02	Nov-24-04	8.125%	MA - 85.00%	Paid Off - 360	Nov-05-03
5819933 1			60,000.00	59,572.07	Nov-26-04	9.200%	TX - 80.00%	Paid Off - 360	Sep-17-03
5843362 1			108,750.00	108,020.59	Nov-09-04	9.500%	IL - 75.00%	Paid Off - 360	Sep-15-03
5848866 1			113,360.00	112,154.97	Nov-30-04	7.375%	CO - 80.00%	Paid Off - 360	Sep-16-03
5873856 1			137,000.00	135,730.90	Nov-16-04	7.475%	OR - 60.89%	Paid Off - 360	Oct-06-03
5892849 1			79,000.00	76,511.45	Nov-01-04	9.650%	TX - 79.80%	Paid Off - 180	Oct-24-03
5939509 1			142,500.00	141,153.43	Nov-02-04	7.850%	CA - 75.00%	Paid Off - 360	Oct-31-03
6001937 1			107,100.00	106,449.61	Nov-30-04	9.575%	PA - 85.00%	Paid Off - 360	Oct-29-03
6004972 1			114,400.00	113,756.59	Nov-18-04	10.275%	FL - 65.00%	Paid Off - 360	Oct-31-03
6015143 1			101,700.00	101,087.80	Nov-01-04	9.175%	NC - 90.00%	Paid Off - 360	Nov-12-03
6037113 1			151,300.00	150,474.15	Oct-29-04	9.650%	UT - 85.00%	Paid Off - 360	Nov-24-03
6075345 1			135,150.00	134,297.18	Nov-30-04	9.125%	WA - 85.00%	Paid Off - 360	Nov-26-03
6108997 1			135,600.00	134,539.13	Nov-02-04	7.375%	CA - 80.00%	Paid Off - 360	Dec-11-03
6138077 1			245,000.00	242,596.31	Nov-30-04	6.375%	CA - 66.22%	Paid Off - 360	Jan-06-04
6139661 1			162,900.00	161,668.55	Nov-22-04	7.550%	WA - 90.00%	Paid Off - 360	Jan-02-04
6144182 1			124,000.00	121,438.89	Nov-23-04	6.975%	WA - 80.00%	Paid Off - 360	Jan-06-04
6151575 1			148,000.00	144,849.62	Nov-24-04	6.500%	MD - 80.00%	Paid Off - 240	Jan-07-04
6153985 1			182,400.00	180,672.11	Nov-10-04	6.900%	CA - 80.00%	Paid Off - 360	Dec-05-03
6155451 1			299,200.00	296,857.34	Nov-23-04	6.825%	CA - 77.51%	Paid Off - 360	Jan-27-04
6162903 1			188,500.00	186,992.12	Nov-01-04	10.200%	NJ - 65.00%	Paid Off - 360	Jan-15-04
6163471 1			119,200.00	118,222.96	Nov-15-04	6.575%	CA - 80.00%	Paid Off - 360	Feb-03-04
6167365 1			296,900.00	294,431.37	Nov-02-04	6.500%	CA - 90.00%	Paid Off - 360	Jan-15-04
6169775 1			87,000.00	86,545.06	Nov-10-04	8.400%	MI - 79.09%	Paid Off - 360	Feb-17-04
6174817 1			116,000.00	115,101.37	Nov-22-04	7.425%	CA - 80.00%	Paid Off - 360	Jan-09-04
6177216 1			203,492.00	201,305.13	Nov-03-04	5.900%	CA - 80.00%	Paid Off - 360	Dec-12-03
6181481 1			125,600.00	124,530.41	Nov-19-04	6.375%	CA - 80.00%	Paid Off - 360	Jan-09-04
6182596 1			190,000.00	188,842.11	Nov-03-04	7.600%	NY - 74.51%	Paid Off - 360	Feb-04-04
6185730 1			215,000.00	212,988.07	Nov-01-04	5.875%	WA - 76.79%	Paid Off - 360	Feb-06-04
6186860 1			130,500.00	129,478.99	Nov-23-04	7.375%	CA - 90.00%	Paid Off - 360	Jan-12-04
6187165 1			135,000.00	134,340.15	Nov-02-04	9.175%	MA - 56.72%	Paid Off - 360	Jan-12-04
6189369 1			135,000.00	133,923.17	Nov-02-04	7.650%	CA - 90.00%	Paid Off - 360	Jan-30-04
6191746 1			160,000.00	158,474.90	Nov-10-04	6.350%	CA - 80.00%	Paid Off - 360	Jan-07-04

					Page 19 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	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

6192652 1			312,000.00	308,983.50	Nov-05-04	6.275%	CA - 80.00%	Paid Off - 360	Jan-02-04
6193452 1			110,000.00	109,379.09	Nov-03-04	8.475%	CA - 80.88%	Paid Off - 360	Jan-30-04
6197230 1			187,525.00	186,711.51	Nov-03-04	9.750%	IL - 65.00%	Paid Off - 360	Jan-14-04
6199376 1			168,800.00	167,048.83	Nov-05-04	5.900%	CA - 80.00%	Paid Off - 360	Jan-07-04
6205678 1			139,000.00	137,969.65	Nov-01-04	7.650%	CA - 86.34%	Paid Off - 360	Jan-05-04
6206080 1			85,000.00	84,560.40	Nov-01-04	8.900%	MA - 32.08%	Paid Off - 360	Jan-22-04
6206144 1			225,150.00	223,014.02	Nov-26-04	6.375%	CO - 95.00%	Paid Off - 360	Dec-31-03
6206401 1			125,440.00	124,209.53	Nov-24-04	6.200%	CA - 80.00%	Paid Off - 360	Jan-09-04
6206471 1			163,926.00	162,550.22	Nov-23-04	6.500%	CA - 80.00%	Paid Off - 360	Jan-16-04
6207058 1			96,320.00	95,615.67	Nov-29-04	8.000%	MI - 80.27%	Paid Off - 360	Jan-09-04
6207062 1			299,700.00	297,837.44	Nov-16-04	7.990%	GA - 90.00%	Paid Off - 360	Jan-20-04
6207080 1			116,080.00	115,091.54	Nov-08-04	6.375%	GA - 80.00%	Paid Off - 360	Jan-08-04
6207304 1			305,000.00	301,651.40	Nov-12-04	6.250%	CA - 80.26%	Paid Off - 360	Jan-20-04
6207445 1			36,000.00	35,810.18	Nov-23-04	8.850%	OK - 80.00%	Paid Off - 360	Jan-22-04
6207665 1			279,000.00	276,339.99	Nov-15-04	5.775%	CA - 90.00%	Paid Off - 360	Jan-13-04
6207787 1			248,000.00	245,334.32	Nov-18-04	5.125%	CA - 80.00%	Paid Off - 360	Jan-26-04
6207848 1			225,000.00	223,341.60	Nov-24-04	7.125%	NJ - 86.54%	Paid Off - 360	Jan-09-04
6208068 1			193,600.00	192,020.73	Nov-16-04	6.600%	IL - 80.00%	Paid Off - 360	Jan-21-04
6208089 1			136,500.00	135,654.96	Nov-01-04	8.400%	CA - 75.00%	Paid Off - 360	Jan-20-04
6208097 1			296,000.00	294,565.87	Nov-04-04	9.500%	CA - 80.00%	Paid Off - 360	Jan-23-04
6208264 1			75,200.00	74,775.51	Nov-29-04	8.500%	OH - 80.00%	Paid Off - 360	Jan-05-04
6208335 1			325,600.00	322,866.79	Nov-04-04	6.450%	CA - 80.00%	Paid Off - 360	Jan-16-04
6208393 1			148,000.00	146,588.95	Nov-03-04	5.775%	CA - 80.00%	Paid Off - 360	Jan-26-04
6208473 1			192,000.00	191,064.00	Nov-15-04	9.650%	NJ - 80.00%	Paid Off - 360	Jan-15-04
6208726 1			236,000.00	233,434.13	Nov-30-04	5.470%	CA - 80.00%	Paid Off - 360	Jan-29-04
6209008 1			64,000.00	63,500.77	Nov-10-04	6.850%	CA - 80.00%	Paid Off - 360	Jan-22-04
6209264 1			179,600.00	178,134.90	Nov-22-04	6.600%	CA - 80.00%	Paid Off - 360	Jan-14-04
6209269 1			126,560.00	125,279.35	Nov-16-04	6.175%	GA - 80.00%	Paid Off - 360	Jan-09-04
6209308 1			252,000.00	249,711.07	Nov-01-04	6.250%	CA - 80.00%	Paid Off - 360	Jan-12-04
6209404 1			160,000.00	158,678.11	Nov-01-04	5.900%	CA - 80.00%	Paid Off - 360	Feb-13-04
6209439 1			174,000.00	172,551.81	Nov-12-04	6.500%	CA - 80.00%	Paid Off - 360	Jan-16-04
6209551 1			135,600.00	134,415.25	Nov-15-04	6.475%	CA - 80.00%	Paid Off - 360	Jan-23-04
6209560 1			142,320.00	140,650.33	Nov-15-04	6.375%	CA - 80.00%	Paid Off - 360	Jan-21-04
6209604 1			84,000.00	83,463.11	Nov-17-04	7.850%	OH - 80.00%	Paid Off - 360	Jan-14-04
6209916 1			126,900.00	125,844.82	Nov-26-04	6.500%	IL - 90.00%	Paid Off - 360	Jan-13-04
6210044 1			119,000.00	118,061.31	Nov-03-04	6.775%	CA - 79.87%	Paid Off - 360	Jan-28-04
6210143 1			72,000.00	71,133.80	Nov-02-04	4.500%	CO - 80.00%	Paid Off - 360	Jan-30-04
6210196 1			204,000.00	202,376.14	Nov-09-04	6.750%	CA - 80.00%	Paid Off - 360	Feb-03-04
6210296 1			230,000.00	227,994.48	Nov-19-04	6.250%	GA - 70.77%	Paid Off - 360	Jan-15-04
6210331 1			252,000.00	251,059.20	Nov-04-04	9.225%	NJ - 80.00%	Paid Off - 360	Mar-10-04
6210457 1			228,000.00	225,937.01	Nov-08-04	6.525%	CA - 80.00%	Paid Off - 360	Jan-22-04
6210673 1			168,000.00	166,628.58	Nov-04-04	6.990%	CA - 64.12%	Paid Off - 360	Jan-16-04
6210728 1			219,200.00	216,798.26	Nov-19-04	5.075%	CA - 80.00%	Paid Off - 360	Jan-30-04
6210831 1			148,500.00	147,467.82	Nov-26-04	7.425%	LA - 90.00%	Paid Off - 360	Jan-20-04
6210861 1			123,500.00	122,746.80	Nov-17-04	7.475%	OK - 65.00%	Paid Off - 360	Feb-25-04
6211046 1			197,000.00	195,361.96	Nov-18-04	6.500%	NJ - 63.55%	Paid Off - 360	Jan-23-04
6211248 1			148,000.00	146,508.13	Nov-09-04	5.475%	CA - 80.00%	Paid Off - 360	Jan-28-04
6211492 1			299,200.00	297,113.25	Nov-19-04	6.075%	CA - 80.00%	Paid Off - 360	Mar-09-04
6211743 1			96,000.00	95,241.64	Nov-30-04	7.050%	CA - 80.00%	Paid Off - 360	Jan-28-04
6211834 1			279,000.00	277,433.24	Nov-16-04	8.625%	NE - 90.00%	Paid Off - 360	Jan-23-04
6212125 1			160,000.00	158,733.98	Nov-15-04	6.150%	CA - 74.42%	Paid Off - 360	Feb-18-04
6212143 1			108,000.00	107,455.61	Nov-24-04	9.025%	NC - 80.00%	Paid Off - 360	Jan-21-04

					Page 20 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	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

6212604 1			244,000.00	241,902.37	Nov-18-04	6.325%	CA - 80.00%	Paid Off - 360	Jan-27-04
6212637 1			149,600.00	148,529.14	Nov-17-04	7.275%	AK - 80.00%	Paid Off - 360	Jan-22-04
6212813 1			400,000.00	397,135.36	Nov-24-04	6.650%	NY - 76.78%	Paid Off - 360	Feb-11-04
6212852 1			199,520.00	197,972.43	Nov-26-04	6.500%	CA - 80.00%	Paid Off - 360	Feb-27-04
6213011 1			185,000.00	183,832.22	Nov-24-04	7.300%	CA - 88.10%	Paid Off - 360	Feb-12-04
6213091 1			207,630.00	206,031.28	Nov-17-04	6.900%	MO - 90.00%	Paid Off - 360	Jan-27-04
6213150 1			126,000.00	125,364.32	Nov-10-04	8.425%	MI - 90.00%	Paid Off - 360	Feb-09-04
6213402 1			247,500.00	245,862.37	Nov-01-04	7.675%	AK - 90.00%	Paid Off - 360	Feb-04-04
6213433 1			288,000.00	285,698.56	Nov-01-04	6.075%	CA - 80.00%	Paid Off - 360	Feb-09-04
6213436 1			144,000.00	142,758.58	Nov-30-04	6.310%	CA - 80.00%	Paid Off - 360	Jan-30-04
6213441 1			67,500.00	67,073.81	Nov-19-04	7.300%	OH - 90.00%	Paid Off - 360	Feb-06-04
6213507 1			215,000.00	214,161.24	Nov-29-04	9.675%	NJ - 57.33%	Paid Off - 360	Feb-13-04
6213542 1			129,200.00	128,130.85	Nov-10-04	6.525%	NM - 95.00%	Paid Off - 360	Feb-02-04
6213617 1			239,000.00	236,772.98	Nov-23-04	5.250%	CA - 78.11%	Paid Off - 360	Feb-12-04
6213671 1			188,792.00	187,017.07	Nov-18-04	5.850%	CA - 80.00%	Paid Off - 360	Jan-21-04
6213706 1			144,000.00	142,593.01	Nov-02-04	6.080%	CA - 79.12%	Paid Off - 360	Jan-30-04
6213715 1			296,000.00	292,999.72	Nov-10-04	5.625%	CA - 80.00%	Paid Off - 360	Feb-03-04
6213898 1			185,400.00	184,066.38	Nov-01-04	7.250%	CA - 90.00%	Paid Off - 360	Feb-05-04
6213946 1			100,000.00	99,305.87	Nov-17-04	6.100%	CO - 80.00%	Paid Off - 360	Mar-15-04
6213974 1			267,950.00	265,050.05	Nov-02-04	5.550%	CA - 79.99%	Paid Off - 360	Jan-30-04
6214186 1			117,000.00	116,015.21	Nov-12-04	6.975%	WI - 69.77%	Paid Off - 360	Jan-26-04
6214225 1			139,000.00	138,300.88	Nov-04-04	9.075%	CT - 78.98%	Paid Off - 360	Feb-10-04
6214321 1			222,000.00	219,836.54	Nov-29-04	5.750%	CA - 51.03%	Paid Off - 360	Feb-02-04
6214345 1			211,200.00	210,313.87	Nov-30-04	9.325%	MA - 80.00%	Paid Off - 360	Feb-26-04
6214356 1			116,000.00	115,136.60	Nov-03-04	7.075%	OH - 80.00%	Paid Off - 360	Jan-30-04
6214421 1			256,000.00	253,757.13	Nov-30-04	6.225%	CA - 80.00%	Paid Off - 360	Feb-05-04
6214448 1			97,750.00	97,228.06	Nov-12-04	8.200%	OH - 85.00%	Paid Off - 360	Feb-02-04
6214803 1			60,000.00	59,463.41	Nov-01-04	6.250%	CO - 74.07%	Paid Off - 360	Feb-04-04
6215039 1			293,000.00	290,902.70	Nov-23-04	7.275%	NM - 84.93%	Paid Off - 360	Jan-30-04
6215143 1			150,000.00	148,563.19	Nov-04-04	5.750%	FL - 68.18%	Paid Off - 360	Feb-03-04
6215362 1			84,500.00	83,939.92	Nov-10-04	7.050%	OR - 65.00%	Paid Off - 360	Feb-19-04
6215374 1			252,000.00	250,009.37	Nov-05-04	6.175%	CO - 80.00%	Paid Off - 360	Feb-10-04
6215388 1			233,600.00	231,089.14	Nov-18-04	5.125%	CA - 80.00%	Paid Off - 360	Feb-04-04
6215398 1			170,050.00	168,789.21	Nov-02-04	6.700%	CA - 95.00%	Paid Off - 360	Feb-09-04
6215515 1			86,400.00	85,781.21	Nov-04-04	6.650%	OH - 90.00%	Paid Off - 360	Feb-17-04
6215717 1			250,000.00	247,836.54	Nov-16-04	5.650%	CA - 39.37%	Paid Off - 360	Feb-26-04
6215856 1			182,800.00	181,523.11	Nov-05-04	7.400%	NC - 80.00%	Paid Off - 360	Jan-30-04
6215860 1			109,412.00	108,819.01	Nov-17-04	8.675%	TX - 80.00%	Paid Off - 360	Jan-30-04
6215956 1			262,500.00	260,317.40	Nov-01-04	6.500%	CA - 89.90%	Paid Off - 360	Feb-04-04
6216097 1			206,250.00	205,453.71	Nov-01-04	9.725%	CA - 75.00%	Paid Off - 360	Feb-27-04
6216117 1			267,750.00	266,014.18	Nov-16-04	7.575%	CA - 85.00%	Paid Off - 360	Feb-11-04
6216193 1			34,320.00	34,181.08	Nov-08-04	9.500%	FL - 80.00%	Paid Off - 360	Feb-11-04
6216509 1			240,000.00	238,298.39	Nov-26-04	6.725%	CA - 75.00%	Paid Off - 360	Feb-09-04
6216703 1			161,500.00	160,603.64	Nov-01-04	7.950%	WV - 95.00%	Paid Off - 360	Feb-04-04
6216811 1			216,000.00	214,602.78	Nov-03-04	7.175%	CA - 90.00%	Paid Off - 360	Feb-11-04
6216818 1			80,750.00	80,297.28	Nov-09-04	7.900%	GA - 85.00%	Paid Off - 360	Feb-09-04
6216868 1			176,000.00	174,433.91	Nov-15-04	5.500%	CA - 80.00%	Paid Off - 360	Feb-26-04
6216898 1			202,500.00	200,993.06	Nov-15-04	6.450%	CA - 90.00%	Paid Off - 360	Feb-10-04
6217116 1			288,000.00	285,773.58	Nov-12-04	6.250%	CA - 80.00%	Paid Off - 360	Feb-11-04
6217138 1			207,000.00	205,538.80	Nov-29-04	6.725%	CT - 90.00%	Paid Off - 360	Feb-17-04
6217223 1			152,000.00	150,802.44	Nov-24-04	6.150%	CA - 80.00%	Paid Off - 360	Feb-20-04
6217430 1			301,500.00	299,067.91	Nov-24-04	6.025%	CA - 90.00%	Paid Off - 360	Feb-23-04

					Page 21 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	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

6217669 1			150,000.00	149,043.80	Nov-04-04	7.250%	CA - 65.22%	Paid Off - 360	Feb-24-04
6217686 1			274,000.00	271,524.26	Nov-01-04	5.990%	CA - 80.00%	Paid Off - 360	Feb-27-04
6217689 1			80,000.00	79,504.80	Nov-10-04	7.400%	VA - 80.00%	Paid Off - 360	Feb-11-04
6217882 1			98,400.00	97,829.13	Nov-29-04	8.149%	NV - 80.00%	Paid Off - 360	Feb-19-04
6217893 1			184,500.00	183,202.94	Nov-10-04	6.750%	CO - 90.00%	Paid Off - 360	Feb-18-04
6218011 1			124,000.00	123,068.37	Nov-22-04	6.400%	CA - 80.00%	Paid Off - 360	Feb-20-04
6218172 1			251,200.00	249,526.70	Nov-22-04	7.025%	CA - 80.00%	Paid Off - 360	Feb-18-04
6218426 1			145,000.00	143,936.30	Nov-30-04	6.525%	CA - 50.88%	Paid Off - 360	Feb-19-04
6218651 1			130,000.00	129,363.84	Nov-24-04	8.575%	AK - 57.78%	Paid Off - 360	Mar-03-04
6218848 1			199,000.00	197,681.00	Nov-08-04	7.050%	CA - 74.81%	Paid Off - 360	Feb-18-04
6219038 1			161,500.00	160,227.65	Nov-10-04	6.150%	CA - 85.00%	Paid Off - 360	Feb-23-04
6219313 1			157,500.00	156,842.58	Nov-30-04	9.350%	NV - 75.00%	Paid Off - 360	Feb-23-04
6219444 1			106,760.00	105,853.13	Nov-17-04	5.750%	CA - 68.00%	Paid Off - 360	Feb-18-04
6219455 1			140,000.00	138,827.44	Nov-17-04	5.825%	CA - 80.00%	Paid Off - 360	Feb-26-04
6219784 1			71,250.00	70,872.52	Nov-30-04	8.200%	UT - 95.00%	Paid Off - 360	Feb-20-04
6219990 1			180,000.00	178,783.48	Nov-02-04	6.950%	CA - 75.00%	Paid Off - 360	Feb-25-04
6220225 1			131,992.00	130,922.21	Nov-04-04	6.000%	NV - 80.00%	Paid Off - 360	Feb-17-04
6220261 1			196,000.00	194,077.73	Nov-19-04	5.000%	CA - 80.00%	Paid Off - 360	Feb-24-04
6220294 1			285,000.00	282,869.01	Nov-24-04	6.425%	CA - 50.44%	Paid Off - 360	Feb-26-04
6220312 1			136,000.00	134,910.99	Nov-17-04	6.325%	CA - 80.00%	Paid Off - 360	Feb-25-04
6220874 1			271,250.00	268,619.79	Nov-01-04	6.325%	CA - 77.50%	Paid Off - 360	Feb-20-04
6221275 1			330,000.00	327,400.05	Nov-05-04	6.150%	CA - 87.07%	Paid Off - 360	Feb-24-04
6221730 1			120,000.00	119,085.42	Nov-16-04	6.325%	NV - 80.00%	Paid Off - 360	Mar-03-04
6221982 1			90,000.00	89,209.56	Nov-17-04	5.625%	UT - 78.26%	Paid Off - 360	Feb-26-04
6222027 1			216,000.00	214,279.72	Nov-24-04	6.350%	WA - 90.00%	Paid Off - 360	Feb-25-04
6222231 1			144,400.00	143,196.25	Nov-09-04	5.850%	CA - 80.00%	Paid Off - 360	Mar-04-04
6222415 1			242,400.00	242,400.00	Nov-04-04	5.700%	CA - 80.00%	Paid Off - 360	Mar-04-04
6222691 1			272,000.00	270,585.71	Nov-04-04	8.275%	CA - 80.00%	Paid Off - 360	Mar-04-04
6222798 1			252,000.00	249,843.99	Nov-02-04	4.975%	CA - 80.00%	Paid Off - 360	Mar-10-04
6223551 1			289,750.00	289,750.00	Nov-05-04	6.950%	CA - 95.00%	Paid Off - 360	Mar-09-04
6223554 1			88,000.00	87,389.07	Nov-01-04	6.100%	CA - 80.00%	Paid Off - 360	Mar-08-04
6223908 1			69,600.00	69,203.38	Nov-04-04	7.125%	IL - 80.00%	Paid Off - 360	Mar-02-04
6224062 1			198,400.00	196,499.84	Nov-18-04	5.100%	CA - 80.00%	Paid Off - 360	Feb-27-04
6224087 1			75,000.00	74,357.66	Nov-02-04	6.100%	GA - 65.22%	Paid Off - 360	Mar-02-04
6224255 1			93,600.00	93,075.32	Nov-26-04	7.900%	IL - 80.00%	Paid Off - 360	Feb-26-04
6224336 1			200,000.00	199,102.29	Nov-05-04	8.325%	NJ - 71.43%	Paid Off - 360	Mar-08-04
6224356 1			77,750.00	77,520.72	Nov-01-04	10.350%	UT - 64.26%	Paid Off - 360	Mar-11-04
6224403 1			274,240.00	271,788.40	Nov-10-04	5.475%	CA - 80.00%	Paid Off - 360	Feb-26-04
6224743 1			208,000.00	206,712.67	Nov-22-04	6.700%	CA - 80.00%	Paid Off - 360	Mar-09-04
6225012 1			183,920.00	182,814.22	Nov-18-04	6.850%	MD - 80.00%	Paid Off - 360	Mar-03-04
6225588 1			99,000.00	98,358.25	Nov-22-04	6.650%	FL - 90.00%	Paid Off - 360	Mar-10-04
6225836 1			233,800.00	231,983.75	Nov-17-04	5.500%	CO - 70.00%	Paid Off - 360	Mar-08-04
6226000 1			180,000.00	178,725.86	Nov-17-04	6.000%	CA - 80.00%	Paid Off - 360	Mar-05-04
6226040 1			286,450.00	284,073.17	Nov-01-04	5.875%	CA - 85.00%	Paid Off - 360	Mar-03-04
6226172 1			200,000.00	198,809.05	Nov-17-04	6.900%	CA - 80.00%	Paid Off - 360	Mar-19-04
6226406 1			234,000.00	232,421.27	Nov-22-04	6.250%	CA - 67.83%	Paid Off - 360	Mar-12-04
6226771 1			184,000.00	183,226.89	Nov-12-04	8.650%	MD - 79.65%	Paid Off - 360	Mar-19-04
6227405 1			233,000.00	231,403.36	Nov-18-04	6.175%	CA - 73.97%	Paid Off - 360	Mar-09-04
6228117 1			128,800.00	128,036.79	Nov-18-04	6.925%	MD - 80.00%	Paid Off - 360	Mar-25-04
6228690 1			226,100.00	224,673.41	Nov-29-04	6.600%	CA - 95.00%	Paid Off - 360	Mar-18-04
6228866 1			90,400.00	90,277.23	Nov-05-04	6.650%	TX - 80.00%	Paid Off - 360	Mar-18-04
6237025 1			320,000.00	318,974.64	Nov-02-04	9.200%	CA - 80.00%	Paid Off - 360	Apr-22-04

					Page 22 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for December 27, 2004 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution



Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date

6242752 1			106,400.00	105,932.53	Nov-02-04	8.200%	WA - 80.00%	Paid Off - 360	Apr-22-04
5928585 2			400,000.00	395,337.48	Nov-12-04	6.400%	CA - 77.67%	Paid Off - 360	Oct-07-03
5993662 2			634,400.00	628,834.71	Nov-10-04	9.450%	AZ - 80.00%	Paid Off - 360	Oct-28-03
6063317 2			342,400.00	339,435.10	Nov-05-04	6.925%	CA - 80.00%	Paid Off - 360	Dec-30-03
6067664 2			560,000.00	557,403.28	Nov-24-04	10.050%	CA - 83.58%	Paid Off - 360	Dec-30-03
6072011 2			438,750.00	435,750.85	Nov-17-04	8.550%	CA - 75.00%	Paid Off - 360	Dec-02-03
6142269 2			349,600.00	346,236.00	Nov-22-04	6.300%	CA - 80.00%	Paid Off - 360	Jan-06-04
6159727 2			368,000.00	364,558.26	Nov-16-04	6.450%	CT - 80.00%	Paid Off - 360	Dec-11-03
6161004 2			338,000.00	334,850.48	Nov-18-04	5.250%	CA - 77.70%	Paid Off - 360	Feb-25-04
6183172 2			356,000.00	352,776.28	Nov-02-04	6.050%	CA - 80.00%	Paid Off - 360	Jan-07-04
6194641 2			360,000.00	356,977.93	Nov-26-04	6.450%	CA - 80.00%	Paid Off - 360	Jan-14-04
6207892 2			445,500.00	441,465.83	Nov-23-04	6.050%	IL - 90.00%	Paid Off - 360	Jan-30-04
6209240 2			380,000.00	377,074.23	Nov-24-04	6.900%	CA - 80.00%	Paid Off - 360	Jan-13-04
6209339 2			391,000.00	388,614.62	Nov-03-04	7.475%	NY - 85.00%	Paid Off - 360	Mar-01-04
6209538 2			344,500.00	343,196.52	Nov-16-04	10.400%	WA - 65.00%	Paid Off - 360	Jan-12-04
6212048 2			452,000.00	447,547.98	Nov-08-04	5.600%	CA - 80.00%	Paid Off - 360	Jan-30-04
6212259 2			595,530.00	590,830.22	Nov-01-04	6.500%	CA - 90.00%	Paid Off - 360	Feb-18-04
6214583 2			585,000.00	581,364.32	Nov-10-04	7.990%	CA - 66.86%	Paid Off - 360	Feb-04-04
6215083 2			488,000.00	483,744.81	Nov-16-04	6.250%	CA - 80.00%	Paid Off - 360	Jan-30-04
6215191 2			355,000.00	352,320.14	Nov-26-04	6.375%	CA - 74.74%	Paid Off - 360	Feb-19-04
6216321 2			343,920.00	340,685.60	Nov-16-04	5.200%	CA - 80.00%	Paid Off - 360	Feb-12-04
6217665 2			499,999.00	496,934.56	Nov-26-04	7.450%	CA - 94.70%	Paid Off - 360	Feb-19-04
6217796 2			564,800.00	559,774.23	Nov-22-04	5.500%	CA - 80.00%	Paid Off - 360	Feb-27-04
6220252 2			388,800.00	385,279.47	Nov-29-04	5.450%	CA - 80.00%	Paid Off - 360	Mar-05-04
6220643 2			376,000.00	372,746.16	Nov-18-04	5.650%	CA - 80.00%	Paid Off - 360	Feb-26-04
6221825 2			344,000.00	341,614.12	Nov-30-04	6.850%	CA - 80.00%	Paid Off - 360	Feb-27-04
6222676 2			574,000.00	570,150.68	Nov-01-04	6.990%	GA - 82.00%	Paid Off - 360	Feb-27-04
6224134 2			400,000.00	400,000.00	Nov-22-04	6.300%	CA - 80.00%	Paid Off - 360	Mar-12-04
6225106 2			396,000.00	392,443.53	Nov-24-04	5.450%	CA - 80.00%	Paid Off - 360	Mar-05-04
6226831 2			343,200.00	340,949.87	Nov-10-04	6.400%	CA - 80.00%	Paid Off - 360	Mar-05-04
6227192 2			496,000.00	492,390.78	Nov-05-04	5.850%	CA - 80.00%	Paid Off - 360	Mar-10-04


					Page 23 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES						GROUP 2	GROUP 1	TOTAL

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

	*Cumulative*
	Number of Loans Liquidated					1	-	1
	Collateral Realized Loss/(Gain) Amount					7,586.45	-	7,586.45
	Net Liquidation Proceeds					449,148.21	-	449,148.21

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


	Cumulative Loss Percentage							0.000499%

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


	Group 1						3 Months Moving Average
	Group 2

Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 24 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS						GROUP 2	GROUP 1	TOTAL

	MDR					0.00%	0.00%	0.00%
	3 Months Avg MDR					0.05%	0.00%	0.01%
	12 Months Avg MDR
	Avg MDR Since Cut-off					0.02%	0.00%	0.00%

	CDR					0.00%	0.00%	0.00%
	3 Months Avg CDR					0.55%	0.00%	0.13%
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.24%	0.00%	0.06%

	SDA					0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation					3.15%	0.00%	0.77%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					1.74%	0.00%	0.43%

	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 25 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Realized Loss Report for December 27, 2004 Distribution


	Realized Loss Report - Collateral

	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 26 of 28				© COPYRIGHT 2004 Deutsche Bank


	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Realized Loss Detail Report for December 27, 2004 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution

SUMMARY							LOAN GROUP
Total Loan Count Current Losses = 0
Total Loan Count Revisions = 0						Loan Group 1 = Group 1
Total Prior Principal Balance = 0.00						Loan Group 2 = Group 2
Total Current Realized Loss Amount = 0.00
Total Revisions Amount = 0.00
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.

Loan Number			Current	State &		Prior	Realized		Cumulative
&		Loan	Note	LTV at	Original	Principal	Loss/(Gain)	Realized	Realized
Loan Group		Status	Rate	Origination	Term	Balance	Revisions	Loss/(Gain)	Loss/(Gain)
SPACE INTENTIONALLY LEFT BLANK


					Page 27 of 28				© COPYRIGHT 2004 Deutsche Bank
	Long Beach Mortgage Loan Trust 2004-2
	Mortgage Pass-Through Certificates

	Triggers, Adj. Rate Cert. and Miscellaneous Report for 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							29,975,481.72
	Begining Balance							1,340,364,024.34
	Delinquency Percentage							2.24%

	Balance of Mezzanine and C Class							263,570,531.76
	Beginning Balance							1,340,364,024.34
	Credit Enhancement Percentage							19.66%


ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP 2	GROUP 1	TOTAL

	NET WAC CARRYOVER AMOUNTS							0.00
	CLASS A-1							0.00
	CLASS A-2							0.00
	CLASS A-3							0.00
	CLASS A-4							0.00
	CLASS M-1							0.00
	CLASS M-2							0.00
	CLASS M-3							0.00
	CLASS M-4							0.00
	CLASS M-5							0.00
	CLASS M-6							0.00
	CLASS M-7							0.00
	CLASS B							0.00
	CLASS C							0.00
	*CLASS P*							0.00

ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL


	Libor Date Rate for Current Period							2.180000%
	Libor Date for Current Period							Nov-23-04

	Libor Rate for Next Period							2.417500%
	Libor Date for Next Period							Dec-23-04


				Page 28 of 28				© COPYRIGHT 2004 Deutsche Bank

Long Beach Mortgage Loan Trust 2004-2, Asset-Backed Certificates, Series 2004-2 8-K