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): ~~August~~September 25, 2003 LONG BEACH SECURITIES CORP (as depositor, Long Beach Mortgage Company, as Master Servicer, and Deutsche Bank National Trust Company, as Trustee). LONG BEACH SECURITIES CORP ASSET BACK CERTS SER 2003-3 (Exact name of Registrant as specified in its Charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-90550-07 33-0917586 (Commission File Number) (I.R.S. Employer Identification No.) 1100 Town and Country Road Orange, California 92868 (Address of principal executive offices) (Zip Code) Registrant's Telephone Number, Including Area Code: (714) 541-5378 Item 5. Other Events Attached hereto is a copy of the Monthly Remittance Statements to the Certificateholders which was derived from the monthly information submitted by the Master Servicer of the Trust to the Trustee. Item 7. Financial Statement and Exhibits Exhibits: (as noted in Item 5 above) Monthly Remittance Statement to the Certificateholders dated as of ~~August~~September 25, 2003. SIGNATURE Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized. Deutsche Bank National Trust Company, not in its individual capacity, but solely as a duly authorized agent of the Registrant pursuant to the Pooling and Servicing Agreement, dated as of June 1,2003. Date: ~~Aug~~Oct 2801, 2003 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT Monthly Remittance Statement to the Certificateholders dated as of ~~August~~September 25, 2003.

	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	August 25, 2003 Distribution
	September 25, 2003 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				2021
			12.	Realized Loss Detail Report				2324
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				2425
				Total Number of Pages				2425
			CONTACTS
				Administrator: Valerie Delgado
				Direct Phone Number: (714)247-6273
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705
				Web Site: https://www.corporatetrust.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000
ISSUANCE INFORMATION
	Seller:		Long Beach Mortgage					Cut-Off Date: June 1, 2003
	Certificate Insurer(s):							Closing Date: June 5, 2003
								First Payment Date: July 25, 2003
	Servicer(s):		Long Beach Mortgage Master Servicer
								Distribution Date: August 25, 2003
								Distribution Date: September 25, 2003
	Underwriter(s):		Deutsche Bank Co-Lead Underwriter					Record Date: ~~August~~September 2224, 2003
			CS First Boston Co-Lead Underwriter					~~July~~August 3129, 2003
						Page 1 of 24					© COPYRIGHT 2003 Deutsche Bank
						Page 1 of 25					© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	REMIC II Series 2003-3
	Certificate Payment Report for August 25, 2003 Distribution
	Certificate Payment Report for September 25, 2003 Distribution
	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
A	FLT	729,000,000.00			~~723~~714,~~125~~346,~~894~~253.6620	~~884~~879,~~222~~638.2704	820,~~779~~735,~~641~~819.4637	921,~~663~~615,~~863~~457.7341	-	-	~~714~~693,~~346~~610,~~253~~433.2083
M-1	MEZ	50,850,000.00			50,850,000.00	81,~~006~~444.8875	-	81,~~006~~444.8875	-	-	50,850,000.00
M-2	MEZ	49,500,000.00			49,500,000.00	~~125~~126,~~743~~170.7500	-	~~125~~126,~~743~~170.7500	-	-	49,500,000.00
M-3	MEZ	31,500,000.00			31,500,000.00	~~124~~125,~~775~~046.0025	-	~~124~~125,~~775~~046.0025	-	-	31,500,000.00
M-4	MEZ	14,850,000.00			14,850,000.00	58,~~822~~950.5038	-	58,~~822~~950.5038	-	-	14,850,000.00
C	SUB	24,300,108.99			24,300,005.64	4,~~295~~244,~~996~~832.4027	-	4,~~295~~244,~~996~~832.4027	-	0.00	24,300,005.64
P	EXE	100.00			100.00	~~104~~142,~~450~~411.5702	-	~~104~~142,~~450~~411.5702	-	-	100.00
R	R	-			-	-	-	-	-	-	-
Total		900,000,208.99			~~894~~885,~~126~~346,~~000~~358.3084	5,~~675~~658,~~017~~492.3771	820,~~779~~735,~~641~~819.4637	1426,~~454~~394,~~658~~312.8308	-	0.00	~~885~~864,~~346~~610,~~358~~539.8447
	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	0708/25/03	0809/24/03		A-Act/360	542514DZ4	729,000,000.00	~~991~~979.~~942242~~898838	1.~~212925~~206637	1228.~~043404~~444197	1329.~~256329~~650833	~~979~~951.~~898838~~454642
M-1	0708/25/03	0809/24/03		A-Act/360	542514EA8	50,850,000.00	1,000.000000	1.~~593056~~601667	-	1.~~593056~~601667	1,000.000000
M-2	0708/25/03	0809/24/03		A-Act/360	542514EB6	49,500,000.00	1,000.000000	2.~~540278~~548889	-	2.~~540278~~548889	1,000.000000
M-3	0708/25/03	0809/24/03		A-Act/360	542514EC4	31,500,000.00	1,000.000000	3.~~961111~~969722	-	3.~~961111~~969722	1,000.000000
M-4	0708/25/03	0809/24/03		A-Act/360	542514ED2	14,850,000.00	1,000.000000	3.~~961111~~969723	-	3.~~961111~~969723	1,000.000000
C				-	LB0303301	24,300,108.99	999.995747	~~176~~174.~~789182~~683672	-	~~176~~174.~~789182~~683672	999.995747
P				-	LB0303302	100.00	1,000.000000	1,~~044~~424,~~505~~110.~~700000~~200000	-	1,~~044~~424,~~505~~110.~~700000~~200000	1,000.000000
R				-	LB0303303	-	-	-	-	-	-
							Page 2 of 24				© COPYRIGHT 2003 Deutsche Bank
							Page 2 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	REMIC II Series 2003-3
	Certificate Payment Report for August 25, 2003 Distribution
	Certificate Payment Report for September 25, 2003 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	729,000,000.00		23,~~543~~423,~~456~~094.6569		1333,~~649~~904,~~378~~423.9148	1,~~004~~485,~~367~~142.8970	1435,~~653~~389,~~746~~566.8018	1738,~~197~~812,~~203~~660.4587	-	-	~~714~~693,~~346~~610,~~253~~433.2083
M-1	50,850,000.00		~~227~~308,~~112~~557.3510		-	-	-	~~227~~308,~~112~~557.3510	-	-	50,850,000.00
M-2	49,500,000.00		~~343~~469,~~595~~765.31		-	-	-	~~343~~469,~~595~~765.31	-	-	49,500,000.00
M-3	31,500,000.00		~~335~~460,~~595~~641.3156		-	-	-	~~335~~460,~~595~~641.3156	-	-	31,500,000.00
M-4	14,850,000.00		~~158~~217,~~209~~159.2260		-	-	-	~~158~~217,~~209~~159.2260	-	-	14,850,000.00
C	24,300,108.99		711,~~569~~814,~~511~~344.9724		103.35	-	103.35	711,~~569~~814,~~615~~447.3259	-	0.0001	24,300,005.64
P	100.00		~~168~~311,~~890~~301.3436		-	-	-	~~168~~311,~~890~~301.3436	-	-	100.00
R	-		-		-	-	-	-	-	-	-
Total	900,000,208.99		1117,~~346~~004,~~371~~863.1586		1333,~~649~~904,~~482~~526.2683	1,~~004~~485,~~367~~142.8970	1435,~~653~~389,~~850~~669.1553	2652,~~000~~394,~~221~~533.3039	-	0.0001	~~885~~864,~~346~~610,~~358~~539.8447
	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.~~42000~~43000%	~~723~~714,~~125~~346,~~894~~253.6620			~~884~~879,~~222~~638.2704	-	-	-	~~884~~879,~~222~~638.2704	~~884~~879,~~222~~638.2704	-
M-1	1.~~85000~~86000%	50,850,000.00			81,~~006~~444.8875	-	-	-	81,~~006~~444.8875	81,~~006~~444.8875	-
M-2	2.~~95000~~96000%	49,500,000.00			~~125~~126,~~743~~170.7500	-	-	-	~~125~~126,~~743~~170.7500	~~125~~126,~~743~~170.7500	-
M-3	4.~~60000~~61000%	31,500,000.00			~~124~~125,~~775~~046.0025	-	-	-	~~124~~125,~~775~~046.0025	~~124~~125,~~775~~046.0025	-
M-4	4.~~60000~~61000%	14,850,000.00			58,~~822~~950.5038	-	-	-	58,~~822~~950.5038	58,~~822~~950.5038	-
C		24,300,005.64			4,~~295~~244,~~996~~832.4027	-	-	-	4,~~295~~244,~~996~~832.4027	4,~~295~~244,~~996~~832.4027	-
P		100.00			~~104~~142,~~450~~411.5702	-	-	-	~~104~~142,~~450~~411.5702	~~104~~142,~~450~~411.5702	-
R		-			-	-	-	-	-	-	-
Total		~~894~~885,~~126~~346,~~000~~358.3084			5,~~675~~658,~~017~~492.3771	-	-	-	5,~~675~~658,~~017~~492.3771	5,~~675~~658,~~017~~492.3771	-
							Page 3 of 24				© COPYRIGHT 2003 Deutsche Bank
							Page 3 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Collection Account Report for August 25, 2003 Distribution
	Collection Account Report for September 25, 2003 Distribution
	Collection Account Report
SUMMARY						GROUP II	GROUP I	TOTAL
	Principal Collections					310,~~694~~644,~~326~~350.7206	510,~~085~~091,~~314~~469.7431	820,~~779~~735,~~641~~819.4637
	TOTAL NET PRINCIPAL					310,~~694~~644,~~326~~350.7206	510,~~085~~091,~~314~~469.7431	820,~~779~~735,~~641~~819.4637
	Interest Collections					2,~~905~~878,~~791~~305.7185	2,~~936~~894,~~166~~156.2789	5,~~841~~772,~~957~~462.9874
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					5021,~~793~~960.00	53120,~~657~~451.5702	~~104~~142,~~450~~411.5702
	Interest Fees					(~~164~~156,~~528~~849.8199)	(~~106~~99,~~862~~531.3705)	(~~271~~256,~~391~~381.1804)
	TOTAL NET INTEREST					2,~~792~~743,~~055~~415.9086	2,~~882~~915,~~961~~076.4786	5,~~675~~658,~~017~~492.3772
	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION					613,~~486~~387,~~382~~765.6292	713,~~968~~006,~~276~~546.2117	1426,~~454~~394,~~658~~312.8309
PRINCIPAL - COLLECTIONS						GROUP II	GROUP I	TOTAL
	Scheduled Principal					~~433~~427,~~332~~862.1797	~~238~~233,~~003~~977.5493	~~671~~661,~~335~~840.7190
	Prepayments In Full					37,~~177~~587,~~483~~645.6879	47,~~830~~043,~~997~~696.7161	814,~~008~~631,~~481~~342.3940
	Curtailments					8329,~~510~~669.8751	1684,~~313~~841.4958	99114,~~824~~511.3609
	Liquidations					0.00	0.00	0.00
	Insurance Principal					0.00	0.00	0.00
	Repurchased Principal Amounts					02,599,171.0079	02,728,953.0019	05,328,124.0098
	Other Principal					0.00	0.00	0.00
	Total Realized Loss Of Principal					0.00	0.00	0.00
	Delinquent Principal					(8196,~~858~~896.6564)	(7482,~~512~~219.4349)	(~~156~~179,~~371~~116.0813)
	Advanced Principal					8196,~~858~~896.6564	7482,~~512~~219.4349	~~156~~179,~~371~~116.0813
	TOTAL PRINCIPAL COLLECTED					310,~~694~~644,~~326~~350.7206	510,~~085~~091,~~314~~469.7431	820,~~779~~735,~~641~~819.4637
				Page 4 of 24				© COPYRIGHT 2003 Deutsche Bank
				Page 4 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Collection Account Report for August 25, 2003 Distribution
	Collection Account Report for September 25, 2003 Distribution
	Collection Account Report
PRINCIPAL - WITHDRAWALS						GROUP II	GROUP I	TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS						GROUP II	GROUP I	TOTAL
SPACE INTENTIONALLY LEFT BLANK
INTEREST - COLLECTIONS						GROUP II	GROUP I	TOTAL
	Scheduled Interest					2,~~949~~911,~~803~~218.9842	2,~~994~~935,~~991~~897.8124	5,~~944~~847,~~795~~115.7966
	Liquidation Interest					0.00	0.00	0.00
	Repurchased Interest					017,837.0083	022,288.0008	040,125.0091
	Insurance Interest					0.00	0.00	0.00
	Other Interest					0.00	0.00	0.00
	Relief Act Interest Shortfalls					0(605.0053)	0.00	0(605.0053)
	Prepayment Interest Shortfalls					(527,~~929~~169.6590)	(1327,~~884~~555.4058)	(1954,~~814~~725.0548)
	Compensating Interest					527,~~929~~169.6590	1327,~~884~~555.4058	1954,~~814~~725.0548
	Delinquent Interest					(~~676~~761,~~778~~634.9885)	(1,~~122~~221,~~275~~366.4948)	(1,~~799~~983,~~054~~001.4733)
	Interest Advanced					~~632~~711,~~766~~489.7198	1,~~063~~157,~~449~~338.9505	1,~~696~~868,~~216~~828.6603
	TOTAL INTEREST COLLECTED					2,~~905~~878,~~791~~305.7185	2,~~936~~894,~~166~~156.2789	5,~~841~~772,~~957~~462.9874
				Page 5 of 24				© COPYRIGHT 2003 Deutsche Bank
				Page 5 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Collection Account Report for August 25, 2003 Distribution
	Collection Account Report for September 25, 2003 Distribution
	Collection Account Report
INTEREST - WITHDRAWALS						GROUP II	GROUP I	TOTAL
	Extraordinary Trust Fund Expenses					0.00	0.00	0.00
	TOTAL INTEREST WITHDRAWALS					0.00	0.00	0.00
INTEREST - OTHER ACCOUNTS						GROUP II	GROUP I	TOTAL
	Prepayment Charges					5021,~~793~~960.00	53120,~~657~~451.5702	~~104~~142,~~450~~411.5702
	TOTAL INTEREST OTHER ACCOUNTS					5021,~~793~~960.00	53120,~~657~~451.5702	~~104~~142,~~450~~411.5702
INTEREST - FEES						GROUP II	GROUP I	TOTAL
	Current Servicing Fees					~~163~~155,~~594~~922.5869	~~106~~98,~~120~~798.1133	~~269~~254,~~714~~721.6902
	Trustee Fee					~~934~~927.2330	~~742~~732.2672	1,~~676~~660.4902
	TOTAL INTEREST OTHER FEES					~~164~~156,~~528~~849.8199	~~106~~99,~~862~~531.3705	~~271~~256,~~391~~381.1804
				Page 6 of 24				© COPYRIGHT 2003 Deutsche Bank
				Page 6 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Credit Enhancement Report for August 25, 2003 Distribution
	Credit Enhancement Report for September 25, 2003 Distribution
	Credit Enhancement Report
ACCOUNTS						GROUP II	GROUP I	TOTAL
SPACE INTENTIONALLY LEFT BLANK
INSURANCE						GROUP II	GROUP I	TOTAL
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES						GROUP II	GROUP I	TOTAL
	Overcollateralized Amount - Prior Period							24,300,005.64
	Current Period Losses							0.00
	Overcollateralized Amount - After Current Losses							24,300,005.64
	Overcollateralization Increase Amount							0.00
	Overcollateralization Reduction Amount							0.00
	Overcollateralized Amount - Ending							24,300,005.64
	OC Deficiency Amount - Ending							0.00
	Required Overcollateralized Amount							24,300,005.64
				Page 7 of 24				© COPYRIGHT 2003 Deutsche Bank
				Page 7 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Collateral Report for August 25, 2003 Distribution
	Collateral Report for September 25, 2003 Distribution
	Collateral Report
COLLATERAL						GROUP II	GROUP I	TOTAL
	Loan Count:
	Original					1114	3074	4188
	Prior					1,~~107~~100	3,~~061~~032	4,~~168~~132
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(717)	(2935)	(3652)
	Repurchases					-(6)	-(26)	-(32)
	Liquidations					-	-	-
	Current					1,~~100~~077	32,~~032~~971	4,~~132~~048
	Principal Balance:
	Original					501,760,016.62	398,240,192.37	900,000,208.99
	Prior					~~498~~494,~~256~~562,~~444~~118.7301	~~395~~390,~~869~~784,~~555~~240.5783	~~894~~885,~~126~~346,~~000~~358.3084
	Prefunding					-	-	-
	Scheduled Principal					(~~433~~427,~~332~~862.1797)	(~~238~~233,~~003~~977.5493)	(~~671~~661,~~335~~840.7190)
	Partial and Full Voluntary Prepayments					(37,~~260~~617,~~994~~315.5530)	(47,~~847~~128,~~311~~538.2019)	(814,~~108~~745,~~305~~853.7549)
	Repurchases					-(2,599,171.79)	-(2,728,953.19)	-(5,328,124.98)
	Liquidations					-	-	-
	Current					~~494~~483,~~562~~917,~~118~~767.0195	~~390~~380,~~784~~692,~~240~~771.8352	~~885~~864,~~346~~610,~~358~~539.8447
PREFUNDING						GROUP II	GROUP I	TOTAL
SPACE INTENTIONALLY LEFT BLANK
	Group I
	Group II
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)
				Page 8 of 24				© COPYRIGHT 2003 Deutsche Bank
				Page 8 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Collateral Report for August 25, 2003 Distribution
	Collateral Report for September 25, 2003 Distribution
	Collateral Report
CHARACTERISTICS						GROUP II	GROUP I	TOTAL
	Weighted Average Coupon Original					7.107031%	9.075673%	7.978134%
	Weighted Average Coupon Prior					7.~~107031~~104303%	9.~~075673~~078723%	7.~~978134~~978467%
	Weighted Average Coupon Current					7.~~104303~~107029%	9.~~078723~~083842%	7.~~978467~~979578%
	Weighted Average Months to Maturity Original					354	355	354
	Weighted Average Months to Maturity Prior					~~354~~353	~~355~~354	~~354~~353
	Weighted Average Months to Maturity Current					~~353~~352	~~354~~353	~~353~~352
	Weighted Avg Remaining Amortization Term Original					354	354	354
	Weighted Avg Remaining Amortization Term Prior					~~354~~353	~~354~~353	~~354~~353
	Weighted Avg Remaining Amortization Term Current					~~353~~352	~~353~~352	~~353~~352
	Weighted Average Seasoning Original					3.15	3.09	3.13
	Weighted Average Seasoning Prior					34.15	34.09	34.1312
	Weighted Average Seasoning Current					45.15	45.09	45.12
Note: Original information refers to deal issue.
	Group I
	Group II
WAC by Groups					Total WAC
WARAT by Groups					Total WARAT
Note: Dates correspond to distribution dates.
				Page 9 of 24				© COPYRIGHT 2003 Deutsche Bank
				Page 9 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Collateral Report for August 25, 2003 Distribution
	Collateral Report for September 25, 2003 Distribution
	Collateral Report
ARM CHARACTERISTICS						GROUP II	GROUP I	TOTAL
	Weighted Average Margin Original					3.902%	4.669%
	Weighted Average Margin Prior					3.~~902~~893%	4.~~669~~671%
	Weighted Average Margin Current					3.893%	4.~~671~~670%
	Weighted Average Max Rate Original					10.832%	13.074%
	Weighted Average Max Rate Prior					10.~~832~~816%	13.~~074~~081%
	Weighted Average Max Rate Current					10.~~816~~820%	13.~~081~~080%
	Weighted Average Min Rate Original					5.467%	7.471%
	Weighted Average Min Rate Prior					5.~~467~~455%	7.~~471~~474%
	Weighted Average Min Rate Current					5.~~455~~460%	7.~~474~~470%
	Weighted Average Cap Up Original					0.760%	0.805%
	Weighted Average Cap Up Prior					0.~~760~~758%	0.805%
	Weighted Average Cap Up Current					0.~~758~~759%	0.~~805~~804%
	Weighted Average Cap Down Original					0.760%	0.805%
	Weighted Average Cap Down Prior					0.~~760~~758%	0.805%
	Weighted Average Cap Down Current					0.~~758~~759%	0.~~805~~804%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES						GROUP II	GROUP I	TOTAL
	Current Servicing Fees					~~163~~155,~~594~~922.5869	~~106~~98,~~120~~798.1133	~~269~~254,~~714~~721.6902
	Delinquent Servicing Fees					4450,~~012~~144.2786	5864,~~825~~028.5443	~~102~~114,~~837~~173.8129
	TOTAL SERVICING FEES					~~207~~206,~~606~~067.8555	~~164~~162,~~945~~826.6576	~~372~~368,~~552~~894.5031
	Compensating Interest					(527,~~929~~169.6590)	(1327,~~884~~555.4058)	(1954,~~814~~725.0548)
	Delinquent Servicing Fees					(4450,~~012~~144.2786)	(5864,~~825~~028.5443)	(~~102~~114,~~837~~173.8129)
	COLLECTED SERVICING FEES					~~157~~128,~~664~~752.9379	9271,~~235~~242.7175	~~249~~199,~~900~~995.6454
	Total Advances					~~714~~808,~~625~~386.3662	1,~~137~~239,~~962~~557.3854	12,~~852~~047,~~587~~944.7416
	Current Nonrecoverable Advances					0.00	0.00	0.00
ADDITIONAL COLLATERAL INFORMATION						GROUP II	GROUP I	TOTAL
	Net Prepayment Interest Shortfall					0.00	0.00	0.00
				Page 10 of 24				© COPYRIGHT 2003 Deutsche Bank
				Page 10 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Delinquency Report for August 25, 2003 Distribution
	Delinquency Report for September 25, 2003 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			1013,~~971~~657,~~029~~472.7726	23,~~097~~727,~~423~~327.8110	-641,305.01	1318,~~068~~026,~~453~~104.5837
		% Balance			1.2458%	0.2443%	0.0007%	12.4808%
		# Loans			8298	1227	-5	94130
		% # Loans			12.9842%	0.2967%	0.0012%	23.2721%
FORECLOSURE		Balance		-	-	~~2,066,262.61~~-	-	~~2,066,262.61~~-
		% Balance		0.00%	0.00%	0.2300%	0.00%	0.2300%
		# Loans		-	-	12-	-	12-
		% # Loans		0.00%	0.00%	0.2900%	0.00%	0.2900%
BANKRUPTCY		Balance		12,~~416~~306,~~025~~290.0865	~~243,301.77~~-	~~531~~243,~~707~~197.8801	-70,023.34	2,~~191~~619,~~034~~511.7300
		% Balance		0.1627%	0.0300%	0.0603%	0.0001%	0.2530%
		# Loans		915	2-	12	-1	1218
		% # Loans		0.2237%	0.0500%	0.0205%	0.0002%	0.2944%
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		12,~~416~~306,~~025~~290.0865	1113,~~214~~657,~~331~~472.5426	43,~~695~~970,~~394~~524.3011	-711,328.35	1720,~~325~~645,~~750~~615.9237
		% Balance		0.1627%	1.2758%	0.5346%	0.0008%	12.9639%
		# Loans		915	8498	2529	-6	~~118~~148
		% # Loans		0.2237%	2.0342%	0.6172%	0.0015%	23.8666%
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 24				© COPYRIGHT 2003 Deutsche Bank
				Page 11 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Delinquency Report for August 25, 2003 Distribution
	Delinquency Report for September 25, 2003 Distribution
	Delinquency Report - Group I Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			810,~~156~~908,~~883~~367.6233	~~696~~2,~~967~~914,172.0992	-556,035.66	814,~~853~~378,~~850~~575.7191
		% Balance			2.0987%	0.1877%	0.0015%	23.2778%
		# Loans			7390	624	-3	79117
		% # Loans			23.4103%	0.2081%	0.0010%	23.6194%
FORECLOSURE		Balance		-	-	~~1,213,897.00~~-	-	~~1,213,897.00~~-
		% Balance		0.00%	0.00%	0.3100%	0.00%	0.3100%
		# Loans		-	-	10-	-	10-
		% # Loans		0.00%	0.00%	0.3300%	0.00%	0.3300%
BANKRUPTCY		Balance		1,~~035~~925,~~116~~533.0669	~~243,301.77~~-	-243,197.01	-	12,~~278~~168,~~417~~730.8370
		% Balance		0.2651%	0.0600%	0.0006%	0.00%	0.3357%
		# Loans		814	2-	-2	-	1016
		% # Loans		0.2647%	0.0700%	0.0007%	0.00%	0.3354%
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		1,~~035~~925,~~116~~533.0669	810,~~400~~908,~~185~~367.3933	13,~~910~~157,~~864~~369.0993	-556,035.66	1116,~~346~~547,~~165~~306.5461
		% Balance		0.2651%	2.1587%	0.4983%	0.0015%	24.9035%
		# Loans		814	7590	1626	-3	99133
		% # Loans		0.2647%	23.4703%	0.5388%	0.0010%	34.2748%
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 24				© COPYRIGHT 2003 Deutsche Bank
				Page 12 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Delinquency Report for August 25, 2003 Distribution
	Delinquency Report for September 25, 2003 Distribution
	Delinquency Report - Group II Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			2,~~814~~749,~~146~~104.1593	1813,~~400,456~~154.7218	-85,269.35	43,~~214~~647,~~602~~528.8746
		% Balance			0.57%	0.2817%	0.0002%	0.8575%
		# Loans			98	63	-2	1513
		% # Loans			0.8274%	0.5528%	0.0019%	1.3621%
FORECLOSURE		Balance		-	-	~~852,365.61~~-	-	~~852,365.61~~-
		% Balance		0.00%	0.00%	0.1700%	0.00%	0.1700%
		# Loans		-	-	2-	-	2-
		% # Loans		0.00%	0.00%	0.1800%	0.00%	0.1800%
BANKRUPTCY		Balance		380,~~909~~756.0296	-	~~531,707.88~~-	-70,023.34	~~912~~450,~~616~~780.9030
		% Balance		0.08%	0.00%	0.1100%	0.0001%	0.1809%
		# Loans		1	-	1-	-1	2
		% # Loans		0.09%	0.00%	0.0900%	0.0009%	0.1819%
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		380,~~909~~756.0296	2,~~814~~749,~~146~~104.1593	2813,~~784,530~~154.2118	-155,292.69	54,~~979~~098,~~585~~308.3876
		% Balance		0.08%	0.57%	0.5617%	0.0003%	10.2185%
		# Loans		1	98	93	-3	1915
		% # Loans		0.09%	0.8274%	0.8228%	0.0028%	1.7339%
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 24				© COPYRIGHT 2003 Deutsche Bank
				Page 13 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	REO Report for August 25, 2003 Distribution
	REO Report for September 25, 2003 Distribution
	REO Report - Mortgage Loans that Become REO During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 0				Loan Group 1 = Group I Group; REO Book Value = 000.00
Total Original Principal Balance = 000.00				Loan Group 2 = Group II Group; REO Book Value = 000.00
Total Current Balance = 000.00
REO Book Value = 000.00
REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK
				Page 14 of 24				© COPYRIGHT 2003 Deutsche Bank
				Page 14 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Foreclosure Report for August 25, 2003 Distribution
	Foreclosure Report for September 25, 2003 Distribution
	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 12				Loan Group 1 = Group I Group
Total Loan Count = 0				Loan Group 1 = Group I Group
Total Original Principal Balance = 2,071,400.00				Loan Group 2 = Group II Group
Total Original Principal Balance = 000.00				Loan Group 2 = Group II Group
Total Current Balance = 2,066,262.61
Total Current Balance = 000.00
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
74261603 1		92,000.00	91,896.60	Apr-01-03	12.150%	MI - 80.00%	360	Mar-12-03
SPACE INTENTIONALLY LEFT BLANK
74298126 1		132,600.00	132,312.99	Apr-01-03	9.100%	OH - 85.00%	360	Mar-10-03
				Page 15 of 25				© COPYRIGHT 2003 Deutsche Bank
74334947 1		78,200.00	78,116.83	Apr-01-03	12.400%	KY - 85.00%	360	Mar-07-03
74340696 1		45,600.00	45,522.50	Apr-01-03	10.250%	IL - 60.00%	360	Mar-28-03
74349358 1		44,000.00	43,939.05	Apr-01-03	11.200%	OH - 80.00%	360	Mar-12-03
74355215 1		97,500.00	97,293.32	Apr-01-03	9.200%	IL - 65.00%	360	Mar-19-03
74374190 1		45,000.00	44,941.60	Apr-01-03	11.500%	SC - 75.00%	360	Mar-25-03
74379686 1		229,500.00	229,145.92	Apr-01-03	10.700%	CA - 85.00%	360	Mar-31-03
74401415 1		232,000.00	231,240.09	Apr-01-03	7.050%	IL - 80.00%	360	Mar-14-03
74417338 1		220,000.00	219,488.10	Apr-01-03	8.750%	CO - 80.00%	360	Mar-31-03
74386988 2		455,000.00	453,741.42	Apr-01-03	7.900%	CA - 81.98%	360	Mar-21-03
74415894 2		400,000.00	398,624.19	Apr-01-03	6.800%	IL - 80.00%	360	Mar-28-03
				Page 15 of 24				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Prepayment Report for August 25, 2003 Distribution
	Prepayment Report for September 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS						GROUP II	GROUP I	TOTAL
	Current
	Number of Paid in Full Loans					717	2935	3652
	Number of Repurchased Loans					-6	-26	-32
	Total Number of Loans Prepaid in Full					723	2961	3684
	Paid in Full Balance					37,~~177~~587,~~483~~645.6879	47,~~830~~043,~~997~~696.7161	814,~~008~~631,~~481~~342.3940
	Repurchased Loans Balance					-2,599,171.79	-2,728,953.19	-5,328,124.98
	Curtailments Amount					8329,~~510~~669.8751	1684,~~313~~841.4958	99114,~~824~~511.3609
	Total Prepayment Amount					310,~~260~~216,~~994~~487.5509	49,~~847~~857,~~311~~491.2038	820,~~108~~073,~~305~~978.7547
	Cumulative
	Number of Paid in Full Loans					1431	4277	56108
	Number of Repurchased Loans					-6	-26	-32
	Total Number of Loans Prepaid in Full					1437	42103	56140
	Paid in Full Balance					613,~~245~~832,~~105~~751.4625	614,~~956~~000,~~867~~564.4708	1327,~~201~~833,~~972~~315.9333
	Repurchased Loans Balance					-2,599,171.79	-2,728,953.19	-5,328,124.98
	Curtailments Amount					85115,~~769~~438.1970	21106,~~574~~416.6321	~~107~~221,~~343~~854.8291
	Total Prepayment Amount					616,~~330~~547,~~874~~361.6574	616,~~978~~835,~~442~~933.1048	1333,~~309~~383,~~316~~295.7522
SPACE INTENTIONALLY LEFT BLANK
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 16 of 24				© COPYRIGHT 2003 Deutsche Bank
				Page 16 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Prepayment Report for August 25, 2003 Distribution
	Prepayment Report for September 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES						GROUP II	GROUP I	TOTAL
	SMM					02.6607%	12.2352%	02.9127%
	3 Months Avg SMM					1.11%	1.43%	1.25%
	12 Months Avg SMM
	Avg SMM Since Cut-off					01.6311%	01.8843%	01.7425%
	CPR					722.5817%	1326.7542%	1024.3607%
	3 Months Avg CPR					12.58%	15.89%	14.06%
	12 Months Avg CPR
	Avg CPR Since Cut-off					712.3458%	1015.0789%	814.5606%
	PSA					~~913~~2151.1969%	~~1681~~2595.2275%	~~1256~~2348.2294%
	3 Months Avg PSA Approximation					1514.26%	1942.13%	1703.46%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					~~1005~~1514.2026%	~~1402~~1942.2813%	~~1180~~1703.4446%
	Group I
	Group II
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 17 of 24				© COPYRIGHT 2003 Deutsche Bank
				Page 17 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Prepayment Report for August 25, 2003 Distribution
	Prepayment Report for September 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
	Group I
	Group II
CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off
PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) .......(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)
Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.
				Page 18 of 24				© COPYRIGHT 2003 Deutsche Bank
				Page 18 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for August 25, 2003 Distribution
	Prepayment Detail Report for September 25, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 36						Loan Group 1 = Group I Group
Total Loan Count = 84						Loan Group 1 = Group I Group
Total Original Principal Balance = 8,044,510.00						Loan Group 2 = Group II Group
Total Original Principal Balance = 20,018,798.40						Loan Group 2 = Group II Group
Total Prepayment Amount = 8,008,481.39
Total Prepayment Amount = 19,959,467.38
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
74151556 1			116,000.00	115,524.19	Jul-29-03	7.990%	CA - 80.00%	Paid Off - 360	Dec-30-02
44445369 1			61,200.00	60,742.13	Aug-06-03	10.150%	IL - 85.00%	Paid Off - 360	Mar-19-02
74164781 1			160,000.00	159,281.46	Jul-29-03	7.050%	WA - 80.00%	Paid Off - 360	Jan-23-03
73597189 1			158,100.00	157,553.45	Aug-25-03	10.250%	IL - 85.00%	Paid Off - 360	Nov-19-02
74227992 1			186,750.00	185,845.00	Jul-24-03	7.150%	CA - 75.00%	Paid Off - 360	Jan-16-03
74147455 1			222,240.00	221,004.19	Aug-05-03	7.250%	CA - 80.00%	Paid Off - 360	Dec-19-02
74244989 1			121,500.00	121,214.93	Jul-25-03	9.800%	NE - 90.00%	Paid Off - 360	Jan-23-03
74202607 1			72,000.00	71,309.20	Aug-19-03	9.100%	MI - 90.00%	Paid Off - 360	Jan-23-03
74301813 1			72,250.00	72,157.34	Jul-22-03	10.200%	VA - 85.00%	Paid Off - 360	Mar-13-03
74279027 1			304,800.00	304,069.70	Aug-28-03	9.700%	NJ - 80.00%	Paid Off - 360	Feb-28-03
74303249 1			289,800.00	289,234.98	Jul-07-03	9.600%	CA - 90.00%	Paid Off - 360	Mar-05-03
74281445 1			82,100.00	81,948.76	Aug-21-03	10.950%	UT - 50.06%	Paid Off - 360	Feb-28-03
74309386 1			30,000.00	14,218.58	Jul-10-03	9.750%	TX - 75.00%	Paid Off - 120	Feb-27-03
74306275 1			216,000.00	215,359.15	Aug-21-03	7.550%	CA - 90.00%	Paid Off - 360	Mar-25-03
74323197 1			257,000.00	256,174.62	Jul-23-03	7.150%	AL - 88.62%	Paid Off - 360	Feb-28-03
74316308 1			218,000.00	217,122.24	Aug-19-03	7.150%	CA - 87.20%	Paid Off - 360	Feb-27-03
74327057 1			73,000.00	72,906.36	Jul-14-03	10.200%	OK - 63.87%	Paid Off - 360	Mar-17-03
74322066 1			200,175.00	199,695.36	Aug-04-03	9.700%	CA - 85.00%	Paid Off - 360	Mar-05-03
74328436 1			301,000.00	300,435.96	Jul-15-03	10.050%	CA - 70.00%	Paid Off - 360	Mar-07-03
74329772 1			185,000.00	184,213.93	Aug-26-03	6.875%	CA - 77.08%	Paid Off - 360	Feb-28-03
74329244 1			288,000.00	287,056.70	Jul-08-03	7.050%	CA - 90.00%	Paid Off - 360	Feb-28-03
74330010 1			182,750.00	182,263.86	Aug-21-03	9.200%	CA - 85.00%	Paid Off - 360	Mar-06-03
74340845 1			47,550.00	47,508.77	Jul-29-03	12.240%	NM - 62.57%	Paid Off - 360	Mar-27-03
74337056 1			173,700.00	173,219.49	Aug-22-03	7.900%	CA - 90.00%	Paid Off - 360	Apr-01-03
74341231 1			146,250.00	145,870.11	Jul-14-03	6.750%	CA - 75.00%	Paid Off - 360	Mar-10-03
74342130 1			103,000.00	101,390.88	Aug-26-03	7.250%	CA - 52.55%	Paid Off - 180	Feb-27-03
74343880 1			275,000.00	274,631.21	Jul-16-03	9.990%	CA - 53.82%	Paid Off - 360	Mar-27-03
74346107 1			117,000.00	116,660.02	Aug-13-03	8.800%	MI - 90.00%	Paid Off - 360	Mar-21-03
74345133 1			319,200.00	318,526.55	Jul-14-03	7.800%	TX - 80.00%	Paid Off - 360	Mar-12-03
74346149 1			242,250.00	241,599.86	Aug-15-03	8.050%	CA - 85.00%	Paid Off - 360	Mar-18-03
74346347 1			315,350.00	314,689.86	Jul-29-03	10.210%	CA - 85.00%	Paid Off - 360	Feb-28-03
74355512 1			129,500.00	129,218.42	Aug-22-03	7.800%	CA - 70.00%	Paid Off - 360	Apr-16-03
74353608 1			113,200.00	113,005.58	Jul-01-03	10.200%	NC - 84.95%	Paid Off - 360	Mar-07-03
74358086 1			258,750.00	258,065.90	Aug-21-03	9.750%	CO - 90.00%	Paid Off - 360	Feb-28-03
74362013 1			148,000.00	147,658.38	Jul-11-03	7.350%	TX - 45.54%	Paid Off - 360	Mar-31-03
74365529 1			280,500.00	280,101.92	Aug-14-03	11.450%	CA - 85.00%	Paid Off - 360	Mar-20-03
74362195 1			194,750.00	194,351.33	Jul-30-03	7.950%	NV - 95.00%	Paid Off - 360	Mar-10-03
74367822 1			300,000.00	299,323.75	Aug-28-03	9.200%	CA - 69.77%	Paid Off - 360	Mar-21-03
74372897 1			51,750.00	51,662.12	Jul-21-03	9.300%	MO - 75.00%	Paid Off - 360	Mar-07-03
74374885 1			224,500.00	224,024.11	Aug-14-03	9.200%	CA - 83.15%	Paid Off - 360	Mar-19-03
74385261 1			162,000.00	161,712.45	Jul-15-03	8.650%	NY - 64.80%	Paid Off - 360	Mar-07-03
74377334 1			212,500.00	212,114.43	Aug-21-03	9.950%	CA - 85.00%	Paid Off - 360	Mar-11-03
74394859 1			90,560.00	90,350.95	Jul-16-03	7.350%	WA - 80.00%	Paid Off - 360	Mar-27-03
74377664 1			254,700.00	253,921.43	Aug-26-03	7.400%	CA - 90.00%	Paid Off - 360	Mar-18-03
74397399 1			99,450.00	99,345.32	Jul-21-03	10.800%	CA - 85.00%	Paid Off - 360	Apr-16-03
74380395 1			280,000.00	279,256.16	Aug-13-03	8.100%	NY - 67.47%	Paid Off - 360	Mar-26-03
74399460 1			68,250.00	68,141.93	Jul-31-03	9.200%	FL - 65.00%	Paid Off - 360	Mar-28-03
74391947 1			260,000.00	259,431.42	Aug-12-03	9.050%	NY - 89.66%	Paid Off - 360	Mar-26-03
74416843 1			160,000.00	159,831.71	Jul-28-03	9.200%	CA - 80.00%	Paid Off - 360	Apr-17-03
74397050 1			320,000.00	319,454.98	Aug-07-03	8.850%	AL - 80.00%	Paid Off - 360	Apr-08-03
74423344 1			150,000.00	149,795.56	Jul-17-03	10.000%	CO - 75.00%	Paid Off - 360	Mar-31-03
74399585 1			150,450.00	150,243.92	Aug-04-03	11.250%	CA - 85.00%	Paid Off - 360	Mar-27-03
74435421 1			252,000.00	251,588.22	Jul-29-03	9.050%	CA - 90.00%	Paid Off - 360	Mar-21-03
74401589 1			320,000.00	319,132.50	Aug-13-03	8.000%	CA - 80.00%	Paid Off - 360	Mar-25-03
74485376 1			88,000.00	87,848.03	Jul-25-03	6.750%	IL - 80.00%	Paid Off - 360	Apr-21-03
74407644 1			316,000.00	315,498.74	Aug-05-03	9.200%	OR - 63.20%	Paid Off - 360	Apr-09-03
74507963 1			280,800.00	280,429.51	Jul-16-03	8.100%	OR - 90.00%	Paid Off - 360	Apr-18-03
74410127 1			159,600.00	159,268.66	Aug-15-03	9.300%	MO - 70.00%	Paid Off - 360	Mar-31-03
59616102 2			110,000.00	109,223.29	Jul-01-03	9.250%	RI - 81.48%	Paid Off - 360	May-13-02
74414616 1			276,300.00	275,340.37	Aug-08-03	6.750%	CA - 90.00%	Paid Off - 360	Apr-04-03
74294620 2			484,000.00	482,578.25	Jul-31-03	7.600%	CA - 80.00%	Paid Off - 360	Feb-28-03
74439654 1			248,000.00	247,637.47	Aug-14-03	10.950%	CA - 79.74%	Paid Off - 360	Apr-02-03
74323130 2			400,000.00	398,317.42	Jul-30-03	5.750%	CA - 80.00%	Paid Off - 360	Feb-26-03
74440660 1			59,500.00	59,433.86	Aug-06-03	12.200%	LA - 85.00%	Paid Off - 360	Apr-01-03
74324260 2			328,100.00	327,087.11	Jul-31-03	7.350%	CA - 85.00%	Paid Off - 360	Mar-05-03
74453465 1			274,500.00	273,920.85	Aug-25-03	7.800%	CA - 90.00%	Paid Off - 360	Apr-15-03
74409764 2			765,000.00	762,768.68	Jul-23-03	6.150%	CA - 66.52%	Paid Off - 360	Mar-03-03
74456526 1			60,500.00	60,391.51	Aug-05-03	8.600%	MI - 55.00%	Paid Off - 360	Apr-14-03
74422148 2			600,000.00	598,363.94	Jul-02-03	6.500%	CA - 46.15%	Paid Off - 360	Mar-31-03
74484460 1			140,000.00	139,763.99	Aug-28-03	8.900%	CO - 73.68%	Paid Off - 360	Apr-22-03
74446238 2			500,000.00	499,144.99	Jul-22-03	6.800%	CO - 68.49%	Paid Off - 360	Apr-08-03
74240862 2			621,000.00	618,185.78	Aug-25-03	6.600%	CA - 77.63%	Paid Off - 360	Feb-10-03
					Page 19 of 24				© COPYRIGHT 2003 Deutsche Bank
74329749 2			400,000.00	398,373.55	Aug-01-03	7.100%	CA - 80.00%	Paid Off - 360	Feb-27-03
74346487 2			343,920.00	342,474.42	Aug-18-03	7.100%	CA - 80.00%	Paid Off - 360	Feb-27-03
74347527 2			404,000.00	402,341.08	Aug-14-03	7.050%	CA - 80.00%	Paid Off - 360	Mar-05-03
74348442 2			500,000.00	498,775.45	Aug-15-03	8.500%	CA - 68.49%	Paid Off - 360	Mar-11-03
74349291 2			770,000.00	766,582.09	Aug-05-03	6.650%	CA - 70.00%	Paid Off - 360	Mar-12-03
74351263 2			550,000.00	548,309.49	Aug-04-03	5.875%	MO - 70.97%	Paid Off - 360	Apr-15-03
74360033 2			340,000.00	338,666.15	Aug-27-03	6.250%	CA - 77.27%	Paid Off - 360	Mar-12-03
74361882 2			344,000.00	342,884.32	Aug-13-03	7.100%	IL - 80.00%	Paid Off - 360	Mar-12-03
					Page 19 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Realized Loss Report for August 25, 2003 Distribution
	Prepayment Detail Report for September 25, 2003 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
74367517 2			328,000.00	326,745.78	Aug-18-03	7.350%	CA - 80.00%	Paid Off - 360	Mar-24-03
74384421 2			464,000.00	462,372.74	Aug-25-03	6.700%	CO - 80.00%	Paid Off - 360	Mar-07-03
74398215 2			391,000.00	389,504.36	Aug-15-03	6.250%	CA - 85.00%	Paid Off - 360	Mar-28-03
74405978 2			428,000.00	426,513.52	Aug-19-03	6.750%	CA - 87.89%	Paid Off - 360	Mar-17-03
74415837 2			324,000.00	322,907.14	Aug-22-03	6.900%	CA - 90.00%	Paid Off - 360	Apr-07-03
74438748 2			633,000.00	630,076.59	Aug-05-03	5.250%	MO - 79.03%	Paid Off - 360	Apr-15-03
74478199 2			422,500.00	421,940.55	Aug-01-03	10.050%	WA - 65.00%	Paid Off - 360	Apr-16-03
74496860 2			352,000.00	350,992.78	Aug-18-03	6.250%	CA - 80.00%	Paid Off - 360	Apr-15-03
74261603 1			92,000.00	91,896.60	Aug-28-03	12.150%	MI - 80.00%	Repur/Subs - 360	Mar-12-03
74285594 1			44,800.00	44,726.28	Aug-28-03	10.400%	TX - 80.00%	Repur/Subs - 360	Mar-18-03
74298126 1			132,600.00	132,312.99	Aug-28-03	9.100%	OH - 85.00%	Repur/Subs - 360	Mar-10-03
74321076 1			112,500.00	112,308.84	Aug-28-03	10.250%	OR - 75.00%	Repur/Subs - 360	Mar-21-03
74334947 1			78,200.00	78,116.83	Aug-28-03	12.400%	KY - 85.00%	Repur/Subs - 360	Mar-07-03
74340696 1			45,600.00	45,522.50	Aug-28-03	10.250%	IL - 60.00%	Repur/Subs - 360	Mar-28-03
74344698 1			148,500.00	148,198.46	Aug-28-03	7.990%	GA - 90.00%	Repur/Subs - 360	Apr-07-03
74349358 1			44,000.00	43,939.05	Aug-28-03	11.200%	OH - 80.00%	Repur/Subs - 360	Mar-12-03
74355215 1			97,500.00	97,293.32	Aug-28-03	9.200%	IL - 65.00%	Repur/Subs - 360	Mar-19-03
74374190 1			45,000.00	44,941.60	Aug-28-03	11.500%	SC - 75.00%	Repur/Subs - 360	Mar-25-03
74379686 1			229,500.00	229,145.92	Aug-28-03	10.700%	CA - 85.00%	Repur/Subs - 360	Mar-31-03
74381898 1			57,669.00	57,560.04	Aug-28-03	9.750%	SC - 85.00%	Repur/Subs - 360	Mar-18-03
74382557 1			78,000.00	77,926.12	Aug-28-03	11.600%	NC - 75.00%	Repur/Subs - 360	Apr-08-03
74391350 1			78,400.00	78,265.34	Aug-28-03	10.200%	NC - 80.00%	Repur/Subs - 360	Apr-09-03
74395666 1			25,000.00	24,973.87	Aug-28-03	11.150%	TX - 48.08%	Repur/Subs - 360	Apr-14-03
74401415 1			232,000.00	231,240.09	Aug-28-03	7.050%	IL - 80.00%	Repur/Subs - 360	Mar-14-03
74417338 1			220,000.00	219,488.10	Aug-28-03	8.750%	CO - 80.00%	Repur/Subs - 360	Mar-31-03
74420969 1			50,400.00	50,356.28	Aug-28-03	12.000%	NC - 70.00%	Repur/Subs - 360	Apr-11-03
74426487 1			63,000.00	62,936.28	Aug-28-03	11.300%	MI - 70.00%	Repur/Subs - 360	Apr-03-03
74450586 1			77,000.00	76,916.87	Aug-28-03	11.000%	NM - 70.00%	Repur/Subs - 360	Apr-18-03
74453622 1			301,500.00	301,037.22	Aug-28-03	9.350%	CA - 90.00%	Repur/Subs - 360	Apr-15-03
74455601 1			41,250.00	41,204.49	Aug-28-03	10.900%	TN - 75.00%	Repur/Subs - 360	Apr-18-03
74478512 1			52,000.00	51,955.39	Aug-28-03	12.050%	WI - 80.00%	Repur/Subs - 360	Apr-15-03
74481185 1			80,000.00	79,787.09	Aug-28-03	6.625%	IL - 80.00%	Repur/Subs - 360	Apr-16-03
74483314 1			247,500.00	247,161.66	Aug-28-03	9.900%	IN - 90.00%	Repur/Subs - 360	Apr-22-03
74511551 1			59,794.40	59,741.96	Aug-28-03	11.950%	NC - 80.00%	Repur/Subs - 360	Apr-14-03
74332008 2			423,000.00	422,257.98	Aug-28-03	10.100%	TX - 90.00%	Repur/Subs - 360	Mar-10-03
74342205 2			533,000.00	531,707.88	Aug-28-03	8.550%	WA - 89.58%	Repur/Subs - 360	Apr-01-03
74386905 2			351,050.00	350,266.24	Aug-28-03	8.950%	CO - 85.00%	Repur/Subs - 360	Apr-01-03
74386988 2			455,000.00	453,741.42	Aug-28-03	7.900%	CA - 81.98%	Repur/Subs - 360	Mar-21-03
74400151 2			444,000.00	442,574.08	Aug-28-03	7.150%	CA - 80.00%	Repur/Subs - 360	Mar-21-03
74415894 2			400,000.00	398,624.19	Aug-28-03	6.800%	IL - 80.00%	Repur/Subs - 360	Mar-28-03
					Page 20 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Realized Loss Report for September 25, 2003 Distribution
	Realized Loss Report - Collateral
COLLATERAL REALIZED LOSSES						GROUP II	GROUP I	TOTAL
	Current
	Number of Loans Liquidated					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	-	-
	Net Liquidation Proceeds					-	-	-
	Cumulative
	Number of Loans Liquidated					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	-	-
	Net Liquidation Proceeds					-	-	-
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.
	Cumulative Loss Percentage							0.000000%
	Current Loan Level losses in Current Period							0.00
	Current Recoveries or Losses from Prior Periods							0.00
	Current Total Losses							0.00
	Group I						3 Months Moving Average
	Group II
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
				Page 20 of 24				© COPYRIGHT 2003 Deutsche Bank
				Page 21 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Realized Loss Report for August 25, 2003 Distribution
	Realized Loss Report for September 25, 2003 Distribution
	Realized Loss Report - Collateral
DEFAULT SPEEDS						GROUP II	GROUP I	TOTAL
	MDR					0.00%	0.00%	0.00%
	3 Months Avg MDR					0.00%	0.00%	0.00%
	12 Months Avg MDR
	Avg MDR Since Cut-off					0.00%	0.00%	0.00%
	CDR					0.00%	0.00%	0.00%
	3 Months Avg CDR					0.00%	0.00%	0.00%
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.00%	0.00%	0.00%
	SDA					0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation					0.00%	0.00%	0.00%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					0.00%	0.00%	0.00%
	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off
	Group I
	Group II
CDR by Groups					Total CDR
SDA by Groups					Total SDA
				Page 21 of 24				© COPYRIGHT 2003 Deutsche Bank
				Page 22 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Realized Loss Report for August 25, 2003 Distribution
	Realized Loss Report for September 25, 2003 Distribution
	Realized Loss Report - Collateral
	Group I
	Group II
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 22 of 24				© COPYRIGHT 2003 Deutsche Bank
				Page 23 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Realized Loss Detail Report for August 25, 2003 Distribution
	Realized Loss Detail Report for September 25, 2003 Distribution
	Realized Loss Detail Report - Loans Liquidated During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 0						Loan Group 1 = Group I Group
Total Original Principal Balance = 0.00						Loan Group 2 = Group II Group
Total Prior Principal Balance = 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			Original	Prior		Current	State &
&		Loan	Principal	Principal	Realized	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Balance	Loss/(Gain)	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK
					Page 23 of 24				© COPYRIGHT 2003 Deutsche Bank
					Page 24 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Triggers, Adj. Rate Cert. and Miscellaneous Report for August 25, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report for September 25, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report
TRIGGER EVENTS						GROUP II	GROUP I	TOTAL
	Trigger Event in effect							No
	Stepdown Date has occurred							No
	Balances 60+ days							4,~~695~~681,~~394~~852.3046
	Beginning Pool Balance							~~894~~885,~~126~~346,~~000~~358.3084
	Delinquency Percentage							0.~~525138~~528816%
	Cumulative Loss Percentage							0.000000%
	Credit Enhancement Percentage							19.~~124822~~314476%
ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP II	GROUP I	TOTAL
	NET WAC CARRYOVER AMOUNTS
	Class A							0.00
	Class M-1							0.00
	Class M-2							0.00
	Class M-3							0.00
	Class M-4							0.00
	Class A Next Pass-Through Rate							1.~~430000~~440000%
	Class M-1 Next Pass-Through Rate							1.~~860000~~870000%
	Class M-2 Next Pass-Through Rate							2.~~960000~~970000%
	Class M-3 Next Pass-Through Rate							4.~~610000~~620000%
	Class M-4 Next Pass-Through Rate							4.~~610000~~620000%
ADDITIONAL INFORMATION						GROUP II	GROUP I	TOTAL
	Libor for Current Period							1.~~100000~~110000%
	Libor Date for Current Period							~~Jul~~Aug-2321-2003
	Libor for Next Period							1.~~110000~~120000%
	Libor Date for Next Period							~~Aug~~Sep-2123-2003
	Reserve Fund Balance							1,000.00
	Guarantor Deficiency Amount							0.00
	Guarantor Reimbursement Amount							0.00
	Payments Received from the Guarantor							0.00
	Master Servicer Prepayment Charges							0.00
				Page 24 of 24				© COPYRIGHT 2003 Deutsche Bank
				Page 25 of 25				© COPYRIGHT 2003 Deutsche Bank

Filing Compare · LONG BEACH SECURITIES CORP ASSET BACK CERTS SER 2003-3