

                           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):  October 27, 2003


                            LONG BEACH SECURITIES CORP
           (as depositor, Long Beach Mortgage Company, as Master Servicer,
                Federal National Mortgage Association, Guarantor (with
       respect to the Class A-1 Certificates and the Class S-1 Certificates)
             and Deutsche Bank National Trust Company, as Trustee).

            LONG BEACH SECURITIES CORP ASSET BACKED CERT SERIES 2003-1
            (Exact name of Registrant as specified in its Charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-90550-04                          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
     October 27, 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 February 1,2003.


          Date:  Oct 29, 2003               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President

                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of October 27, 2003.


	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates


	October 27, 2003 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				8
			4.	Credit Enhancement Report				11
			5.	Collateral Report				12
			6.	Delinquency Report				15
			7.	REO Report				18
			8.	Foreclosure Report				19
			9.	Prepayment Report				20
			10.	Prepayment Detail Report				23
			11.	Realized Loss Report				28
			12.	Realized Loss Detail Report				31
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				32




				Total Number of Pages				32



			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:							Cut-Off Date: February 1, 2003
	Certificate Insurer(s):							Closing Date: February 6, 2003
								First Payment Date: March 25, 2003
	Servicer(s):		Washington Mutual Master Servicer


								Distribution Date: October 27, 2003
	Underwriter(s):		Deutsche Banc Alex Brown Co-Lead Underwriter					Record Date: October 24, 2003
			Lehman Brothers					September 30, 2003






						Page 1 of 32					© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	REMIC III Series 2003-1
	Certificate Payment Report for October 27, 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-1	FLT	1,044,000,000.00			940,723,759.57	1,053,610.61	28,230,037.42	29,283,648.03	-	-	912,493,722.15
A-2	FLT	644,000,000.00			554,254,199.60	748,859.01	17,126,677.99	17,875,537.00	-	-	537,127,521.61
S-1	IO	240,000,000.00			216,000,000.00	720,000.00	-	720,000.00	-	-	216,000,000.00
S-2	IO	160,000,000.00			144,000,000.00	480,000.00	-	480,000.00	-	-	144,000,000.00
M-1	MEZ	52,000,000.00			52,000,000.00	94,293.33	-	94,293.33	-	-	52,000,000.00
M-2	MEZ	101,000,000.00			101,000,000.00	284,595.56	-	284,595.56	-	-	101,000,000.00
M-3	MEZ	80,000,000.00			80,000,000.00	364,088.89	-	364,088.89	-	-	80,000,000.00
M-4	MEZ	40,000,000.00			40,000,000.00	164,266.67	-	164,266.67	-	-	40,000,000.00
LT3-C		39,000,069.33			39,000,003.30	7,026,564.83	-	7,026,564.83	-	-	39,000,003.30
LT3-P		100.00			100.00	639,151.10	-	639,151.10	-	-	100.00
R-M4X		-			-	-	-	-	-	-	-


Total		2,400,000,169.33			2,166,978,062.47	11,575,430.00	45,356,715.41	56,932,145.41	-	-	2,121,621,347.06


	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	09/25/03	10/26/03		A-Act/360	542514DN1	1,044,000,000.00	901.076398	1.009206	27.040266	28.049471	874.036132
A-2	09/25/03	10/26/03		A-Act/360	542514DG6	644,000,000.00	860.643167	1.162825	26.594220	27.757045	834.048947
S-1				A-30/360	542514DP6	240,000,000.00	900.000000	3.000000	-	3.000000	900.000000
S-2				A-30/360	542514DH4	160,000,000.00	900.000000	3.000000	-	3.000000	900.000000
M-1	09/25/03	10/26/03		A-Act/360	542514DJ0	52,000,000.00	1,000.000000	1.813333	-	1.813333	1,000.000000
M-2	09/25/03	10/26/03		A-Act/360	542514DK7	101,000,000.00	1,000.000000	2.817778	-	2.817778	1,000.000000
M-3	09/25/03	10/26/03		A-Act/360	542514DL5	80,000,000.00	1,000.000000	4.551111	-	4.551111	1,000.000000
M-4	09/25/03	10/26/03		A-Act/360	542514DM3	40,000,000.00	1,000.000000	4.106667	-	4.106667	1,000.000000
LT3-C				A-30/360		39,000,069.33	999.998307	180.168009	-	180.168009	999.998307
LT3-P				-		100.00	1,000.000000	6,391,511.000000	-	6,391,511.000000	1,000.000000
R-M4X				-		-	-	-	-	-	-


							Page 2 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	REMIC III Series 2003-1
	Certificate Payment Report for October 27, 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-1	1,044,000,000.00		10,000,423.24		124,390,322.28	7,115,955.57	131,506,277.85	141,506,701.09	-	-	912,493,722.15
A-2	644,000,000.00		7,235,311.44		101,154,089.95	5,718,388.44	106,872,478.39	114,107,789.83	-	-	537,127,521.61
S-1	240,000,000.00		6,540,000.00		-	-	-	6,540,000.00	-	-	216,000,000.00
S-2	160,000,000.00		4,360,000.02		-	-	-	4,360,000.02	-	-	144,000,000.00
M-1	52,000,000.00		810,788.34		-	-	-	810,788.34	-	-	52,000,000.00
M-2	101,000,000.00		2,408,583.48		-	-	-	2,408,583.48	-	-	101,000,000.00
M-3	80,000,000.00		3,035,612.06		-	-	-	3,035,612.06	-	-	80,000,000.00
M-4	40,000,000.00		1,377,616.68		-	-	-	1,377,616.68	-	-	40,000,000.00
LT3-C	39,000,069.33		57,900,064.34		66.03	-	66.03	57,900,130.37	-	-	39,000,003.30
LT3-P	100.00		2,933,108.98		-	-	-	2,933,108.98	-	-	100.00
R-M4X	-		-		-	-	-	-	-	-	-


Total	2,400,000,169.33		96,601,508.58		225,544,478.26	12,834,344.01	238,378,822.27	334,980,330.85	-	-	2,121,621,347.06


	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	1.26000%	940,723,759.57			1,053,610.61	-	-	-	1,053,610.61	1,053,610.61	-
A-2	1.52000%	554,254,199.60			748,859.01	-	-	-	748,859.01	748,859.01	-
S-1	4.00000%	216,000,000.00			720,000.00	-	-	-	720,000.00	720,000.00	-
S-2	4.00000%	144,000,000.00			480,000.00	-	-	-	480,000.00	480,000.00	-
M-1	2.04000%	52,000,000.00			94,293.33	-	-	-	94,293.33	94,293.33	-
M-2	3.17000%	101,000,000.00			284,595.56	-	-	-	284,595.56	284,595.56	-
M-3	5.12000%	80,000,000.00			364,088.89	-	-	-	364,088.89	364,088.89	-
M-4	4.62000%	40,000,000.00			164,266.67	-	-	-	164,266.67	164,266.67	-
LT3-C		39,000,003.30			7,026,564.83	-	-	-	7,026,564.83	7,026,564.83	-
LT3-P		100.00			639,151.10	-	-	-	639,151.10	639,151.10	-
R-M4X		-			-	-	-	-	-	-	-


Total		2,166,978,062.47			11,575,430.00	-	-	-	############	11,575,430.00	-


							Page 3 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	REMIC IV Series 2003-1
	Certificate Payment Report for October 27, 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)

C	SUB	39,000,069.33			39,000,003.30	7,026,564.83	-	7,026,564.83	-	-	39,000,003.30
R-CX		-			-	-	-	-	-	-	-


Total		39,000,069.33			39,000,003.30	7,026,564.83	-	7,026,564.83	-	-	39,000,003.30


	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)

C				A-30/360		39,000,069.33	999.998307	180.168009	-	180.168009	999.998307
R-CX				-		-	-	-	-	-	-


							Page 4 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	REMIC IV Series 2003-1
	Certificate Payment Report for October 27, 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)

C	39,000,069.33		57,900,064.33		-	66.03	66.03	57,900,130.36	-	-	39,000,003.30
R-CX	-		-		-	-	-	-	-	-	-


Total	39,000,069.33		57,900,064.33		-	66.03	66.03	57,900,130.36	-	-	39,000,003.30


	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)

C		39,000,003.30			7,026,564.83	-	-	-	7,026,564.83	7,026,564.83	-
R-CX		-			-	-	-	-	-	-	-


Total		39,000,003.30			7,026,564.83	-	-	-	7,026,564.83	7,026,564.83	-


							Page 5 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	REMIC V Series 2003-1
	Certificate Payment Report for October 27, 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)

P	EXE	100.00			100.00	639,151.10	-	639,151.10	-	-	100.00
R-PX		-			-	-	-	-	-	-	-


Total		100.00			100.00	639,151.10	-	639,151.10	-	-	100.00


	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)

P				-		100.00	1,000.000000	6,391,511.000000	-	6,391,511.000000	1,000.000000
R-PX				-		-	-	-	-	-	-


							Page 6 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	REMIC V Series 2003-1
	Certificate Payment Report for October 27, 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)

P	100.00		2,933,108.98		-	-	-	2,933,108.98	-	-	100.00
R-PX	-		-		-	-	-	-	-	-	-


Total	100.00		2,933,108.98		-	-	-	2,933,108.98	-	-	100.00


	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)

P		100.00			639,151.10	-	-	-	639,151.10	639,151.10	-
R-PX		-			-	-	-	-	-	-	-


Total		100.00			639,151.10	-	-	-	639,151.10	639,151.10	-


							Page 7 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Collection Account Report for October 27, 2003 Distribution


	Collection Account Report


SUMMARY						GROUP II	GROUP I	TOTAL

	Principal Collections					17,114,149.96	28,209,387.36	45,323,537.32

	TOTAL NET PRINCIPAL					17,114,149.96	28,209,387.36	45,323,537.32

	Interest Collections					4,569,932.20	7,130,536.91	11,700,469.11
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					224,111.93	415,039.17	639,151.10
	Interest Fees					(209,207.69)	(304,392.72)	(513,600.41)
	Fannie Mae Guaranty Fee						217,411.71	217,411.71
	TOTAL NET INTEREST					4,584,836.44	7,023,771.65	11,608,608.09

	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION					21,698,986.40	35,233,159.01	56,932,145.41


PRINCIPAL - COLLECTIONS						GROUP II	GROUP I	TOTAL

	Scheduled Principal					680,337.00	856,810.81	1,537,147.81
	Prepayments In Full					16,229,614.46	26,839,816.11	43,069,430.57
	Curtailments					197,220.27	512,760.44	709,980.71
	Liquidations					40,156.32	0.00	40,156.32
	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					(33,178.09)	0.00	(33,178.09)
	Delinquent Principal					(180,915.03)	(247,067.57)	(427,982.60)
	Advanced Principal					180,915.03	247,067.57	427,982.60

	TOTAL PRINCIPAL COLLECTED					17,114,149.96	28,209,387.36	45,323,537.32


				Page 8 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Collection Account Report for October 27, 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					4,657,692.43	7,286,437.15	11,944,129.58
	Liquidation Interest					393.20	0.00	393.20
	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					(1,111.91)	(2,410.75)	(3,522.66)
	Prepayment Interest Shortfalls					(61,408.61)	(90,883.63)	(152,292.24)
	Compensating Interest					61,408.61	90,883.63	152,292.24
	Delinquent Interest					(1,430,051.14)	(2,697,730.18)	(4,127,781.32)
	Interest Advanced					1,343,009.62	2,544,240.69	3,887,250.31

	TOTAL INTEREST COLLECTED					4,569,932.20	7,130,536.91	11,700,469.11


				Page 9 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Collection Account Report for October 27, 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					224,111.93	415,039.17	639,151.10



	TOTAL INTEREST OTHER ACCOUNTS					224,111.93	415,039.17	639,151.10


INTEREST - FEES						GROUP II	GROUP I	TOTAL

	Current Servicing Fees					208,615.81	303,478.78	512,094.59

	Trustee Fee					591.88	913.94	1,505.82
	TOTAL INTEREST OTHER FEES					209,207.69	304,392.72	513,600.41


				Page 10 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Credit Enhancement Report for October 27, 2003 Distribution


	Credit Enhancement Report


ACCOUNTS						GROUP II	GROUP I	TOTAL


	RESERVE FUND BALANCE							1,006.42


INSURANCE						GROUP II	GROUP I	TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES						GROUP II	GROUP I	TOTAL

	Overcollateralized Amount - Prior Period							39,000,003.30
	Current Period Losses							(33,178.09)
	Overcollateralized Amount - After Current Losses							38,966,825.21

	Overcollateralization Increase Amount							33,178.09
	Overcollateralization Reduction Amount							0.00
	Overcollateralized Amount - Ending							39,000,003.30

	OC Deficiency Amount - Ending							(0.00)
	Required Overcollateralized Amount							39,000,003.30


				Page 11 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Collateral Report for October 27, 2003 Distribution


	Collateral Report


COLLATERAL						GROUP II	GROUP I	TOTAL
	Loan Count:
	*Original*					4316	8066	12382
	Prior					3,970	7,487	11,457
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(81)	(156)	(237)
	Repurchases					-	-	-
	Liquidations					(1)	-	(1)
	Current					3,888	7,331	11,219

	*Principal Balance:*
	Original					800,000,068.53	1,200,000,100.80	2,000,000,169.33
	Prior					710,254,228.66	1,096,723,833.81	1,806,978,062.47
	Prefunding					-	-	-
	Scheduled Principal					(680,337.00)	(856,810.81)	(1,537,147.81)
	Partial and Full Voluntary Prepayments					(16,426,834.73)	(27,352,576.55)	(43,779,411.28)
	Repurchases					-	-	-
	Liquidations					(40,156.32)	-	(40,156.32)
	Current					693,106,900.61	1,068,514,446.45	1,761,621,347.06

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 12 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Collateral Report for October 27, 2003 Distribution


	Collateral Report


CHARACTERISTICS						GROUP II	GROUP I	TOTAL

	Weighted Average Coupon Original					7.864954%	7.996644%	7.943968%
	Weighted Average Coupon Prior					7.866883%	7.973469%	7.931498%
	Weighted Average Coupon Current					7.870003%	7.972586%	7.932264%
	Weighted Average Months to Maturity Original					334	354	346
	Weighted Average Months to Maturity Prior					327	348	340
	Weighted Average Months to Maturity Current					326	347	339
	Weighted Avg Remaining Amortization Term Original					-	-	-
	Weighted Avg Remaining Amortization Term Prior					327	347	339
	Weighted Avg Remaining Amortization Term Current					326	346	338
	Weighted Average Seasoning Original					3.12	3.04	3.07
	Weighted Average Seasoning Prior					9.12	9.05	9.08
	Weighted Average Seasoning Current					10.12	10.05	10.08

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 13 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Collateral Report for October 27, 2003 Distribution


	Collateral Report


ARM CHARACTERISTICS						GROUP II	GROUP I	TOTAL

	Weighted Average Margin Original					3.182%	4.302%
	Weighted Average Margin Prior					3.193%	4.327%
	Weighted Average Margin Current					3.186%	4.185%
	Weighted Average Max Rate Original					11.604%	13.172%
	Weighted Average Max Rate Prior					8.234%	11.112%
	Weighted Average Max Rate Current					8.208%	10.769%
	Weighted Average Min Rate Original					4.552%	6.441%
	Weighted Average Min Rate Prior					4.531%	6.413%
	Weighted Average Min Rate Current					4.517%	6.212%
	Weighted Average Cap Up Original
	Weighted Average Cap Up Prior					0.617%	0.732%
	Weighted Average Cap Up Current					0.615%	0.733%
	Weighted Average Cap Down Original
	Weighted Average Cap Down Prior					0.617%	0.732%
	Weighted Average Cap Down Current					0.615%	0.733%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES						GROUP II	GROUP I	TOTAL

	Current Servicing Fees					208,615.81	303,478.78	512,094.59
	Delinquent Servicing Fees					87,041.52	153,489.49	240,531.01
	TOTAL SERVICING FEES					295,657.33	456,968.27	752,625.60


	Compensating Interest					(61,408.61)	(90,883.63)	(152,292.24)
	Delinquent Servicing Fees					(87,041.52)	(153,489.49)	(240,531.01)
	COLLECTED SERVICING FEES					147,207.20	212,595.15	359,802.35
	Total Advances					1,523,924.65	2,791,308.26	4,315,232.91

	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 14 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Delinquency Report for October 27, 2003 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			31,548,411.92	10,400,526.50	18,770,522.64	60,719,461.06
		% Balance			1.79%	0.59%	1.07%	3.45%
		# Loans			213	88	130	431
		% # Loans			1.90%	0.78%	1.16%	3.84%
FORECLOSURE		Balance		-	-	139,144.09	12,957,467.26	13,096,611.35
		% Balance		0.00%	0.00%	0.01%	0.74%	0.74%
		# Loans		-	-	1	86	87
		% # Loans		0.00%	0.00%	0.01%	0.77%	0.78%
BANKRUPTCY		Balance		9,072,824.04	729,426.67	567,141.74	4,494,691.70	14,864,084.15
		% Balance		0.52%	0.04%	0.03%	0.26%	0.84%
		# Loans		64	10	8	33	115
		% # Loans		0.57%	0.09%	0.07%	0.29%	1.03%
REO		Balance		-	-	-	810,492.02	810,492.02
		% Balance		0.00%	0.00%	0.00%	0.05%	0.05%
		# Loans		-	-	-	6	6
		% # Loans		0.00%	0.00%	0.00%	0.05%	0.05%

TOTAL		Balance		9,072,824.04	32,277,838.59	11,106,812.33	37,033,173.62	89,490,648.58
		% Balance		0.52%	1.83%	0.63%	2.10%	5.08%
		# Loans		64	223	97	255	639
		% # Loans		0.57%	1.99%	0.86%	2.27%	5.70%
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 15 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Delinquency Report for October 27, 2003 Distribution


	Delinquency Report - Group I Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			20,098,310.33	8,451,714.44	11,906,440.50	40,456,465.27
		% Balance			1.88%	0.79%	1.11%	3.79%
		# Loans			173	67	93	333
		% # Loans			2.36%	0.91%	1.27%	4.54%
FORECLOSURE		Balance		-	-	139,144.09	7,079,962.44	7,219,106.53
		% Balance		0.00%	0.00%	0.01%	0.66%	0.68%
		# Loans		-	-	1	62	63
		% # Loans		0.00%	0.00%	0.01%	0.85%	0.86%
BANKRUPTCY		Balance		5,458,224.84	554,854.07	491,657.96	2,278,181.24	8,782,918.11
		% Balance		0.51%	0.05%	0.05%	0.21%	0.82%
		# Loans		42	7	6	24	79
		% # Loans		0.57%	0.10%	0.08%	0.33%	1.08%
REO		Balance		-	-	-	237,755.74	237,755.74
		% Balance		0.00%	0.00%	0.00%	0.02%	0.02%
		# Loans		-	-	-	2	2
		% # Loans		0.00%	0.00%	0.00%	0.03%	0.03%

TOTAL		Balance		5,458,224.84	20,653,164.40	9,082,516.49	21,502,339.92	56,696,245.65
		% Balance		0.51%	1.93%	0.85%	2.01%	5.31%
		# Loans		42	180	74	181	477
		% # Loans		0.57%	2.46%	1.01%	2.47%	6.51%
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 16 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Delinquency Report for October 27, 2003 Distribution


	Delinquency Report - Group II Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			11,450,101.59	1,948,812.06	6,864,082.14	20,262,995.79
		% Balance			1.65%	0.28%	0.99%	2.92%
		# Loans			40	21	37	98
		% # Loans			1.03%	0.54%	0.95%	2.52%
FORECLOSURE		Balance		-	-	-	5,877,504.82	5,877,504.82
		% Balance		0.00%	0.00%	0.00%	0.85%	0.85%
		# Loans		-	-	-	24	24
		% # Loans		0.00%	0.00%	0.00%	0.62%	0.62%
BANKRUPTCY		Balance		3,614,599.20	174,572.60	75,483.78	2,216,510.46	6,081,166.04
		% Balance		0.52%	0.03%	0.01%	0.32%	0.88%
		# Loans		22	3	2	9	36
		% # Loans		0.57%	0.08%	0.05%	0.23%	0.93%
REO		Balance		-	-	-	572,736.28	572,736.28
		% Balance		0.00%	0.00%	0.00%	0.08%	0.08%
		# Loans		-	-	-	4	4
		% # Loans		0.00%	0.00%	0.00%	0.10%	0.10%

TOTAL		Balance		3,614,599.20	11,624,674.19	2,024,295.84	15,530,833.70	32,794,402.93
		% Balance		0.52%	1.68%	0.29%	2.24%	4.73%
		# Loans		22	43	23	74	162
		% # Loans		0.57%	1.11%	0.59%	1.90%	4.17%
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 17 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	REO Report for October 27, 2003 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 4				Loan Group 1 = Group I Group; REO Book Value = Not Available
Total Original Principal Balance = 576,500.00				Loan Group 2 = Group II Group; REO Book Value = Not Available
Total Current Balance = 572,736.28
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

73586851 2		18,000.00	17,802.70	Jan-01-03	11.750%	UT - 20.00%	240	Nov-11-02
73628794 2		91,000.00	90,267.74	Apr-01-03	0.000%	TX - 20.00%	240	Dec-03-02
74062407 2		76,000.00	75,153.40	Apr-01-03	10.750%	TX - 20.00%	240	Dec-30-02
74144353 2		391,500.00	389,512.44	Feb-01-03	8.990%	CO - 90.00%	360	Dec-12-02


				Page 18 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Foreclosure Report for October 27, 2003 Distribution


	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 34				Loan Group 1 = Group I Group
Total Original Principal Balance = 4,331,962.00				Loan Group 2 = Group II Group
Total Current Balance = 4,307,028.92


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

73545733 1		51,000.00	50,681.77	Mar-01-03	9.000%	TN - 85.00%	360	Oct-24-02
73551574 1		144,000.00	142,583.71	Jan-01-03	6.700%	TX - 80.00%	360	Oct-28-02
73557373 1		200,000.00	198,808.21	Mar-01-03	9.750%	IL - 57.14%	360	Oct-28-02
73566614 1		252,000.00	249,274.70	Mar-01-03	6.200%	CA - 90.00%	360	Oct-31-02
73592933 1		45,200.00	45,055.47	Mar-01-03	11.700%	TX - 80.00%	360	Nov-18-02
73596983 1		69,520.00	69,318.60	Mar-01-03	12.150%	NE - 80.00%	360	Nov-19-02
73601023 1		76,720.00	76,466.73	Mar-01-03	11.550%	TX - 80.00%	360	Nov-21-02
73604746 1		113,900.00	113,397.68	Mar-01-03	10.200%	IL - 85.00%	360	Nov-22-02
73614232 1		194,925.00	193,920.98	Mar-01-03	9.450%	UT - 79.92%	360	Nov-22-02
73614497 1		40,950.00	40,836.38	Feb-01-03	12.350%	CA - 65.00%	360	Nov-27-02
73614885 1		165,750.00	165,214.50	Mar-01-03	11.650%	WA - 65.00%	360	Nov-27-02
73615965 1		180,000.00	178,779.90	Mar-01-03	8.100%	CO - 90.00%	360	Nov-27-02
73621583 1		150,450.00	149,787.30	Mar-01-03	10.200%	IL - 85.00%	360	Nov-27-02
73622797 1		126,000.00	125,250.83	Mar-01-03	8.750%	IL - 67.74%	360	Nov-22-02
73622839 1		99,750.00	99,246.67	Mar-01-03	9.550%	UT - 75.00%	360	Nov-21-02
73627606 1		46,750.00	46,608.49	Mar-01-03	11.950%	IN - 85.00%	360	Dec-03-02
73633182 1		110,050.00	109,637.99	Mar-01-03	10.450%	MN - 59.65%	360	Dec-05-02
73637373 1		44,000.00	43,855.04	Mar-01-03	11.050%	LA - 73.33%	360	Dec-13-02
73637985 1		63,750.00	63,461.61	Mar-01-03	9.550%	NC - 85.00%	360	Dec-06-02
73638892 1		236,000.00	234,864.25	Mar-01-03	9.250%	CA - 80.00%	360	Dec-19-02
73639601 1		79,900.00	79,556.93	Mar-01-03	9.800%	NC - 85.00%	360	Dec-09-02
73641417 1		64,600.00	64,222.50	Mar-01-03	10.500%	WA - 80.00%	360	Dec-31-02
73641722 1		44,000.00	43,871.30	Feb-01-03	11.600%	OH - 80.00%	360	Dec-13-02
73652943 1		188,000.00	186,621.14	Mar-01-03	7.150%	UT - 80.00%	360	Dec-04-02
73662009 1		54,400.00	54,212.94	Mar-01-03	10.850%	OH - 80.00%	360	Dec-06-02
73664880 1		240,167.00	238,456.25	Mar-01-03	7.300%	SC - 85.00%	360	Dec-26-02
74057217 1		168,300.00	167,365.48	Mar-01-03	8.550%	CA - 85.00%	360	Jan-10-03
74063140 1		129,000.00	128,457.65	Mar-01-03	9.900%	TN - 75.00%	360	Dec-19-02
74064320 1		55,920.00	55,689.77	Feb-01-03	10.000%	AL - 80.00%	360	Dec-10-02
74064437 1		77,000.00	76,633.19	Mar-01-03	9.300%	NC - 68.75%	360	Dec-11-02
74067042 1		58,400.00	57,975.74	Feb-01-03	7.200%	AL - 80.00%	360	Dec-24-02
74159062 1		79,560.00	79,369.24	Mar-01-03	11.950%	MO - 85.00%	360	Jan-07-03
73652968 2		47,000.00	46,492.36	Mar-01-03	10.990%	UT - 20.00%	240	Dec-04-02
73683740 2		635,000.00	631,053.62	Mar-01-03	7.990%	AZ - 84.67%	360	Dec-13-02


				Page 19 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Prepayment Report for October 27, 2003 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS						GROUP II	GROUP I	TOTAL

	*Current*
	Number of Paid in Full Loans					81	156	237
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					81	156	237

	Paid in Full Balance					16,229,614.46	26,839,816.11	43,069,430.57
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					197,220.27	512,760.44	709,980.71
	Total Prepayment Amount					16,426,834.73	27,352,576.55	43,779,411.28

	*Cumulative*
	Number of Paid in Full Loans					421	716	1,137
	Number of Repurchased Loans					6	19	25
	Total Number of Loans Prepaid in Full					427	735	1,162

	Paid in Full Balance					98,716,021.63	121,095,885.44	219,811,907.07
	Repurchased Loans Balance					1,421,361.29	2,034,879.33	3,456,240.62
	Curtailments Amount					997,732.71	1,239,554.38	2,237,287.09
	Total Prepayment Amount					101,135,115.63	124,370,319.15	225,505,434.78

SPACE INTENTIONALLY LEFT BLANK


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


				Page 20 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Prepayment Report for October 27, 2003 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES						GROUP II	GROUP I	TOTAL

	SMM					2.32%	2.50%	2.42%
	3 Months Avg SMM					2.59%	2.25%	2.38%
	12 Months Avg SMM
	Avg SMM Since Cut-off					1.68%	1.36%	1.49%

	CPR					24.50%	26.16%	25.51%
	3 Months Avg CPR					27.05%	23.86%	25.13%
	12 Months Avg CPR
	Avg CPR Since Cut-off					18.44%	15.20%	16.50%

	PSA					1210.44%	1301.73%	1265.90%
	3 Months Avg PSA Approximation					1483.66%	1317.95%	1384.59%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					1392.97%	1161.19%	1254.92%



	Group I
	Group II


CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 21 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Prepayment Report for October 27, 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 22 of 32				© COPYRIGHT 2003 Deutsche Bank


	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for October 27, 2003 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 237						Loan Group 1 = Group I Group
Total Original Principal Balance = 43,441,339.80						Loan Group 2 = Group II Group
Total Prepayment Amount = 43,069,430.57


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

44493567 1			36,800.00	35,543.81	Sep-05-03	12.150%	TX - 80.00%	Paid Off - 180	Apr-22-02
44599124 1			69,600.00	68,908.26	Sep-09-03	9.950%	OH - 80.00%	Paid Off - 360	Jun-26-02
44648822 1			262,000.00	258,478.29	Sep-09-03	9.850%	FL - 80.00%	Paid Off - 360	Jul-31-02
44688356 1			233,200.00	230,283.91	Sep-26-03	6.750%	CA - 80.00%	Paid Off - 360	Jul-01-02
44690220 1			296,800.00	293,842.60	Sep-29-03	7.100%	CA - 80.00%	Paid Off - 360	Aug-29-02
44761476 1			166,500.00	164,931.70	Sep-23-03	6.900%	CA - 89.52%	Paid Off - 360	Oct-15-02
44767275 1			165,750.00	164,068.86	Sep-16-03	6.350%	CA - 65.00%	Paid Off - 360	Oct-17-02
44767820 1			268,000.00	265,271.17	Sep-08-03	6.000%	CA - 80.00%	Paid Off - 360	Oct-18-02
44768166 1			171,200.00	169,867.16	Sep-10-03	7.400%	CA - 80.00%	Paid Off - 360	Oct-18-02
44768182 1			169,600.00	168,188.49	Sep-02-03	7.100%	CA - 80.00%	Paid Off - 360	Oct-18-02
44770030 1			105,200.00	104,663.70	Sep-25-03	9.500%	IL - 81.55%	Paid Off - 360	Oct-21-02
73539181 1			139,500.00	138,525.69	Sep-11-03	7.950%	OR - 90.00%	Paid Off - 360	Oct-21-02
73543811 1			176,000.00	174,258.53	Sep-26-03	6.200%	CA - 80.00%	Paid Off - 360	Oct-23-02
73545402 1			392,000.00	387,046.00	Sep-18-03	6.050%	CA - 80.00%	Paid Off - 360	Oct-23-02
73545931 1			256,500.00	254,578.08	Sep-29-03	7.900%	CA - 90.00%	Paid Off - 360	Oct-24-02
73546061 1			162,000.00	160,978.64	Sep-23-03	8.500%	CA - 54.00%	Paid Off - 360	Oct-24-02
73546889 1			97,750.00	97,437.56	Sep-29-03	11.700%	OR - 85.00%	Paid Off - 360	Oct-24-02
73548141 1			42,750.00	42,544.48	Sep-30-03	11.450%	IN - 75.00%	Paid Off - 360	Oct-25-02
73550709 1			216,000.00	214,943.66	Sep-03-03	9.700%	CA - 80.00%	Paid Off - 360	Oct-28-02
73551103 1			233,600.00	231,446.50	Sep-08-03	6.550%	CO - 80.00%	Paid Off - 360	Oct-28-02
73551301 1			148,000.00	146,964.67	Sep-30-03	7.950%	CA - 80.00%	Paid Off - 360	Oct-28-02
73553547 1			135,000.00	134,385.67	Sep-29-03	10.050%	CO - 67.50%	Paid Off - 360	Oct-28-02
73554099 1			67,500.00	67,042.42	Sep-25-03	8.100%	NC - 67.50%	Paid Off - 360	Oct-29-02
73555302 1			110,000.00	109,192.68	Sep-03-03	7.700%	CA - 61.11%	Paid Off - 360	Oct-29-02
73556292 1			200,700.00	198,840.68	Sep-25-03	6.500%	CA - 90.00%	Paid Off - 360	Oct-29-02
73556409 1			150,400.00	148,708.45	Sep-17-03	7.350%	CA - 80.00%	Paid Off - 360	Oct-29-02
73557043 1			79,900.00	79,395.11	Sep-09-03	8.450%	TX - 95.00%	Paid Off - 360	Oct-29-02
73557944 1			128,000.00	126,920.71	Sep-26-03	6.990%	NV - 83.66%	Paid Off - 360	Oct-30-02
73559536 1			319,500.00	278,875.75	Sep-04-03	7.100%	CA - 90.00%	Paid Off - 360	Oct-30-02
73559973 1			52,000.00	51,563.52	Sep-24-03	7.300%	TX - 80.00%	Paid Off - 360	Oct-30-02
73562464 1			258,000.00	255,467.12	Sep-02-03	7.950%	CO - 92.14%	Paid Off - 360	Oct-31-02
73563025 1			112,500.00	111,961.10	Sep-29-03	9.800%	IL - 90.00%	Paid Off - 360	Oct-31-02
73563793 1			194,400.00	192,529.42	Sep-22-03	6.300%	CA - 80.00%	Paid Off - 360	Oct-31-02
73565905 1			252,000.00	250,406.46	Sep-25-03	8.450%	CA - 80.00%	Paid Off - 360	Oct-31-02
73566564 1			101,500.00	100,949.90	Sep-15-03	10.550%	OR - 70.00%	Paid Off - 360	Oct-31-02
73567133 1			177,300.00	175,734.20	Sep-17-03	6.750%	CA - 90.00%	Paid Off - 360	Oct-31-02
73567158 1			276,000.00	273,394.07	Sep-23-03	6.400%	CA - 70.77%	Paid Off - 360	Oct-31-02
73570491 1			162,400.00	160,909.89	Sep-10-03	6.550%	CO - 80.00%	Paid Off - 360	Oct-31-02
73571804 1			208,000.00	206,205.82	Sep-25-03	6.875%	MA - 80.00%	Paid Off - 360	Nov-01-02
73571994 1			296,000.00	293,190.63	Sep-08-03	6.375%	CO - 80.00%	Paid Off - 360	Nov-01-02
73572604 1			161,000.00	159,564.82	Sep-18-03	6.850%	CA - 61.45%	Paid Off - 360	Oct-21-02
73574394 1			184,000.00	183,206.47	Sep-24-03	10.300%	CT - 69.96%	Paid Off - 360	Nov-05-02
73574402 1			120,000.00	119,128.34	Sep-04-03	7.200%	FL - 80.00%	Paid Off - 360	Nov-05-02
73574824 1			30,100.00	30,008.84	Sep-23-03	11.950%	OH - 39.09%	Paid Off - 360	Nov-05-02

					Page 23 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for October 27, 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

73574832 1			120,760.00	119,703.73	Sep-29-03	6.800%	NC - 78.42%	Paid Off - 360	Nov-05-02
73578130 1			47,000.00	46,731.27	Sep-03-03	9.750%	CA - 79.95%	Paid Off - 360	Nov-07-02
73579948 1			212,000.00	210,071.26	Sep-26-03	6.625%	CA - 80.00%	Paid Off - 360	Nov-08-02
73583007 1			198,000.00	197,095.12	Sep-11-03	9.500%	CA - 90.00%	Paid Off - 360	Nov-12-02
73584344 1			288,750.00	287,815.55	Sep-25-03	11.500%	CO - 75.00%	Paid Off - 360	Nov-12-02
73585655 1			205,700.00	204,318.70	Sep-03-03	7.600%	CA - 85.00%	Paid Off - 360	Nov-13-02
73585911 1			225,250.00	224,147.10	Sep-29-03	10.200%	IL - 85.00%	Paid Off - 360	Nov-13-02
73587628 1			167,960.00	166,843.14	Sep-15-03	7.650%	CA - 80.00%	Paid Off - 360	Nov-14-02
73589897 1			234,000.00	232,109.43	Sep-29-03	6.650%	NY - 90.00%	Paid Off - 360	Nov-15-02
73590093 1			80,000.00	79,555.77	Sep-26-03	8.550%	TX - 61.54%	Paid Off - 360	Nov-15-02
73590234 1			316,000.00	313,341.30	Sep-10-03	6.600%	CA - 79.00%	Paid Off - 360	Nov-15-02
73590424 1			207,000.00	205,850.50	Sep-16-03	8.550%	NY - 90.00%	Paid Off - 360	Nov-15-02
73591042 1			60,000.00	59,336.92	Sep-23-03	6.190%	WA - 80.00%	Paid Off - 360	Nov-15-02
73591711 1			116,000.00	115,400.14	Sep-29-03	8.900%	IN - 89.92%	Paid Off - 360	Nov-15-02
73592669 1			308,000.00	305,343.13	Sep-09-03	6.990%	IL - 80.00%	Paid Off - 360	Nov-18-02
73593998 1			166,200.00	165,158.82	Sep-17-03	7.950%	UT - 94.97%	Paid Off - 360	Nov-18-02
73594533 1			160,500.00	159,599.67	Sep-02-03	8.500%	WA - 84.92%	Paid Off - 360	Nov-18-02
73594582 1			312,000.00	309,200.36	Sep-23-03	6.100%	CA - 80.00%	Paid Off - 360	Nov-18-02
73595746 1			180,900.00	180,086.46	Sep-18-03	9.800%	CA - 90.00%	Paid Off - 360	Nov-19-02
73596108 1			318,000.00	315,340.42	Sep-05-03	6.625%	CA - 79.80%	Paid Off - 360	Nov-19-02
73597569 1			98,000.00	97,533.20	Sep-29-03	9.300%	TX - 80.00%	Paid Off - 360	Nov-19-02
73598484 1			240,000.00	238,640.03	Sep-18-03	8.450%	CA - 60.00%	Paid Off - 360	Nov-20-02
73598807 1			235,000.00	232,939.75	Sep-02-03	6.650%	CO - 71.21%	Paid Off - 360	Nov-20-02
73599003 1			120,000.00	118,748.55	Sep-22-03	7.000%	OR - 74.07%	Paid Off - 360	Nov-20-02
73599169 1			182,000.00	181,058.85	Sep-04-03	8.900%	CA - 70.00%	Paid Off - 360	Nov-20-02
73600876 1			41,250.00	41,109.87	Sep-30-03	11.400%	IA - 63.46%	Paid Off - 360	Nov-21-02
73602682 1			37,600.00	37,384.63	Sep-03-03	8.450%	MI - 80.00%	Paid Off - 360	Nov-21-02
73603359 1			199,750.00	195,551.36	Sep-29-03	11.200%	MI - 85.00%	Paid Off - 180	Nov-22-02
73603581 1			32,964.00	32,769.50	Sep-22-03	8.250%	TX - 80.00%	Paid Off - 360	Nov-22-02
73603631 1			32,964.00	32,769.50	Sep-12-03	8.250%	TX - 80.00%	Paid Off - 360	Nov-22-02
73603995 1			238,500.00	237,241.22	Sep-11-03	8.800%	CA - 90.00%	Paid Off - 360	Nov-22-02
73607079 1			300,700.00	298,092.70	Sep-30-03	6.500%	CA - 84.70%	Paid Off - 360	Nov-25-02
73607392 1			95,000.00	93,866.10	Sep-30-03	6.990%	NC - 82.61%	Paid Off - 360	Nov-25-02
73608283 1			273,276.00	270,995.73	Sep-30-03	6.500%	CA - 80.00%	Paid Off - 360	Nov-25-02
73608713 1			124,950.00	124,520.40	Sep-25-03	10.850%	MI - 85.00%	Paid Off - 360	Nov-25-02
73608754 1			147,000.00	145,911.22	Sep-23-03	7.100%	CO - 75.00%	Paid Off - 360	Nov-25-02
73609471 1			100,000.00	99,421.81	Sep-16-03	8.350%	AZ - 80.00%	Paid Off - 360	Nov-26-02
73609638 1			119,000.00	118,328.65	Sep-03-03	9.675%	CA - 70.00%	Paid Off - 360	Nov-26-02
73610743 1			95,500.00	95,208.29	Sep-08-03	11.400%	MN - 56.51%	Paid Off - 360	Nov-26-02
73611808 1			231,000.00	229,073.35	Sep-04-03	6.650%	CO - 87.17%	Paid Off - 360	Nov-26-02
73612145 1			140,000.00	138,922.00	Sep-23-03	6.900%	IL - 81.87%	Paid Off - 360	Nov-26-02
73612368 1			94,500.00	94,157.07	Sep-26-03	10.600%	CA - 70.00%	Paid Off - 360	Nov-26-02
73613333 1			221,000.00	219,770.77	Sep-02-03	8.550%	CA - 85.00%	Paid Off - 360	Nov-26-02
73615205 1			110,500.00	110,173.28	Sep-24-03	11.550%	OH - 85.00%	Paid Off - 360	Nov-27-02
73615775 1			245,000.00	244,139.48	Sep-12-03	10.750%	CA - 70.00%	Paid Off - 360	Nov-27-02
73615791 1			60,000.00	58,270.53	Sep-30-03	7.100%	CA - 30.00%	Paid Off - 180	Nov-27-02
73617805 1			128,000.00	127,450.41	Sep-22-03	9.800%	IL - 71.11%	Paid Off - 360	Nov-27-02
73618126 1			75,000.00	74,600.07	Sep-18-03	8.750%	CO - 65.22%	Paid Off - 360	Nov-27-02
73618159 1			212,500.00	211,615.89	Sep-25-03	9.950%	NJ - 85.00%	Paid Off - 360	Nov-27-02
73618340 1			224,000.00	221,952.40	Sep-08-03	6.000%	CA - 80.00%	Paid Off - 360	Nov-27-02
73618993 1			35,750.00	35,657.20	Sep-19-03	12.150%	MI - 65.00%	Paid Off - 360	Nov-27-02
73619371 1			100,800.00	99,841.55	Sep-22-03	7.150%	MI - 90.00%	Paid Off - 360	Nov-27-02

					Page 24 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for October 27, 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

73620395 1			159,150.00	157,723.39	Sep-03-03	6.500%	MD - 79.98%	Paid Off - 360	Nov-27-02
73620973 1			288,000.00	285,650.74	Sep-18-03	6.600%	CA - 80.00%	Paid Off - 360	Nov-27-02
73621138 1			154,700.00	154,056.34	Sep-30-03	9.950%	CA - 85.00%	Paid Off - 360	Nov-27-02
73622714 1			76,500.00	76,087.92	Sep-22-03	8.700%	WA - 90.00%	Paid Off - 360	Nov-19-02
73623209 1			180,000.00	179,185.93	Sep-16-03	9.550%	CA - 90.00%	Paid Off - 360	Nov-29-02
73623316 1			208,000.00	206,303.27	Sep-05-03	6.750%	WA - 78.49%	Paid Off - 360	Nov-29-02
73625774 1			275,000.00	272,882.57	Sep-18-03	6.900%	CO - 89.29%	Paid Off - 360	Nov-29-02
73626400 1			191,000.00	190,258.78	Sep-25-03	9.700%	MA - 84.89%	Paid Off - 360	Dec-02-02
73628653 1			240,000.00	238,916.31	Sep-19-03	9.950%	CA - 57.14%	Paid Off - 360	Dec-03-02
73629263 1			214,625.00	213,987.49	Sep-03-03	11.700%	NC - 85.00%	Paid Off - 360	Dec-03-02
73629438 1			165,750.00	164,990.84	Sep-22-03	10.200%	CO - 84.78%	Paid Off - 360	Dec-03-02
73630428 1			288,000.00	285,650.74	Sep-02-03	6.600%	CA - 80.00%	Paid Off - 360	Dec-04-02
73631012 1			130,000.00	128,969.67	Sep-02-03	6.750%	CA - 56.52%	Paid Off - 360	Dec-04-02
73631335 1			132,100.00	131,710.87	Sep-05-03	11.000%	MI - 78.63%	Paid Off - 360	Dec-04-02
73631947 1			318,500.00	317,289.60	Sep-04-03	9.800%	NJ - 70.00%	Paid Off - 360	Dec-05-02
73634412 1			270,000.00	268,658.53	Sep-10-03	8.500%	NY - 90.00%	Paid Off - 360	Dec-19-02
73635658 1			128,000.00	127,545.58	Sep-16-03	10.700%	FL - 80.00%	Paid Off - 360	Dec-09-02
73638975 1			70,000.00	69,703.84	Sep-04-03	9.300%	IL - 30.84%	Paid Off - 360	Dec-11-02
73639023 1			299,000.00	296,972.29	Sep-03-03	7.550%	CA - 94.92%	Paid Off - 360	Dec-06-02
73640666 1			137,000.00	136,428.19	Sep-26-03	9.350%	CO - 88.39%	Paid Off - 360	Dec-11-02
73640708 1			308,200.00	306,034.89	Sep-25-03	6.750%	CA - 89.88%	Paid Off - 360	Dec-17-02
73641532 1			300,000.00	297,942.78	Sep-04-03	6.875%	CA - 80.00%	Paid Off - 360	Dec-24-02
73641755 1			238,000.00	236,651.41	Sep-18-03	8.450%	CA - 56.67%	Paid Off - 360	Dec-06-02
73642415 1			256,000.00	255,195.77	Sep-05-03	10.700%	NY - 80.00%	Paid Off - 360	Dec-11-02
73645970 1			163,340.00	162,046.94	Sep-23-03	6.125%	CO - 80.00%	Paid Off - 360	Dec-06-02
73646150 1			176,000.00	174,792.30	Sep-15-03	6.875%	TN - 80.00%	Paid Off - 360	Dec-18-02
73651069 1			112,950.00	112,400.07	Sep-19-03	8.600%	CA - 84.93%	Paid Off - 360	Dec-13-02
73657694 1			152,000.00	149,661.79	Sep-19-03	8.000%	NY - 78.76%	Paid Off - 360	Dec-23-02
73662603 1			152,000.00	151,086.58	Sep-17-03	7.550%	CA - 80.00%	Paid Off - 360	Dec-16-02
73663890 1			228,000.00	226,643.34	Sep-15-03	7.600%	CA - 95.00%	Paid Off - 360	Dec-11-02
73666224 1			243,160.00	241,532.51	Sep-11-03	7.000%	CA - 80.00%	Paid Off - 360	Dec-09-02
73672396 1			98,000.00	97,657.62	Sep-24-03	10.200%	NJ - 70.00%	Paid Off - 360	Dec-10-02
73675217 1			112,500.00	111,709.63	Sep-29-03	6.750%	OH - 90.00%	Paid Off - 360	Dec-13-02
73677304 1			67,200.00	66,579.83	Sep-10-03	7.100%	NC - 80.00%	Paid Off - 360	Dec-16-02
73677619 1			121,600.00	120,918.32	Sep-11-03	7.900%	OR - 80.00%	Paid Off - 360	Dec-16-02
73677999 1			200,000.00	198,746.00	Sep-15-03	7.500%	CA - 72.20%	Paid Off - 360	Dec-24-02
73678682 1			273,320.00	272,470.44	Sep-26-03	10.750%	FL - 74.27%	Paid Off - 360	Dec-17-02
73680654 1			202,350.00	201,281.78	Sep-17-03	8.200%	CA - 95.00%	Paid Off - 360	Dec-12-02
73688574 1			284,000.00	282,004.89	Sep-08-03	6.750%	MA - 80.00%	Paid Off - 360	Dec-26-02
73688699 1			47,900.00	47,786.39	Sep-17-03	12.000%	PA - 79.97%	Paid Off - 360	Dec-18-02
74019290 1			300,000.00	297,751.12	Sep-03-03	6.700%	CO - 80.00%	Paid Off - 360	Dec-17-02
74049826 1			238,000.00	236,407.07	Sep-15-03	7.000%	NY - 66.11%	Paid Off - 360	Dec-26-02
74059171 1			157,500.00	157,040.94	Sep-22-03	11.050%	NY - 70.00%	Paid Off - 360	Dec-20-02
74064221 1			208,000.00	206,729.44	Sep-19-03	7.550%	FL - 80.00%	Paid Off - 360	Dec-11-02
74064536 1			124,600.00	124,320.39	Sep-16-03	12.250%	RI - 70.00%	Paid Off - 360	Dec-30-02
74065822 1			160,000.00	158,760.52	Sep-08-03	6.500%	CA - 61.54%	Paid Off - 360	Dec-16-02
74066879 1			113,900.00	113,419.65	Sep-02-03	9.300%	MD - 84.37%	Paid Off - 360	Dec-17-02
74138520 1			189,000.00	187,464.69	Sep-19-03	6.000%	CA - 73.54%	Paid Off - 360	Dec-23-02
74140005 1			153,000.00	152,071.48	Sep-19-03	7.500%	CA - 90.00%	Paid Off - 360	Dec-16-02
74140385 1			92,000.00	91,750.89	Sep-19-03	11.450%	MO - 80.00%	Paid Off - 360	Dec-23-02
74142241 1			50,000.00	49,454.14	Sep-17-03	9.950%	PA - 64.10%	Paid Off - 240	Dec-26-02
74148123 1			135,000.00	134,557.43	Sep-12-03	10.500%	CA - 67.50%	Paid Off - 360	Dec-30-02

					Page 25 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for October 27, 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

74152745 1			222,400.00	220,696.96	Sep-29-03	6.300%	CA - 80.00%	Paid Off - 360	Dec-26-02
74155326 1			280,250.00	278,104.74	Sep-02-03	7.100%	WA - 95.00%	Paid Off - 360	Dec-27-02
74172099 1			53,606.40	53,246.87	Sep-19-03	6.990%	IL - 80.00%	Paid Off - 360	Dec-20-02
74176280 1			119,250.00	118,485.50	Sep-02-03	7.550%	CA - 90.00%	Paid Off - 360	Dec-26-02
74180795 1			198,000.00	197,255.34	Sep-15-03	9.850%	CO - 90.00%	Paid Off - 360	Dec-30-02
74180852 1			205,600.00	204,113.31	Sep-16-03	6.600%	CO - 80.00%	Paid Off - 360	Dec-27-02
74186669 1			200,000.00	198,581.38	Sep-03-03	6.700%	TX - 80.00%	Paid Off - 360	Dec-27-02
74204470 1			108,800.00	108,370.10	Sep-04-03	8.950%	IL - 85.00%	Paid Off - 360	Jan-08-03
44572113 2			331,500.00	329,045.53	Sep-25-03	9.400%	NY - 85.00%	Paid Off - 360	Jun-12-02
44738284 2			42,000.00	41,315.17	Sep-02-03	9.750%	CA - 20.00%	Paid Off - 240	Sep-30-02
44739647 2			45,000.00	44,381.69	Sep-25-03	10.750%	CA - 18.91%	Paid Off - 240	Sep-30-02
44739977 2			480,000.00	474,473.79	Sep-04-03	6.250%	CA - 80.00%	Paid Off - 360	Sep-30-02
44757219 2			35,980.00	35,472.29	Sep-09-03	9.750%	CA - 20.00%	Paid Off - 240	Oct-10-02
44765303 2			387,000.00	384,695.89	Sep-18-03	8.750%	CA - 90.00%	Paid Off - 360	Oct-17-02
44766848 2			53,247.00	52,464.66	Sep-03-03	9.750%	CA - 20.00%	Paid Off - 240	Oct-17-02
44767838 2			50,250.00	49,540.98	Sep-08-03	9.750%	CA - 15.00%	Paid Off - 240	Oct-18-02
44768190 2			42,400.00	41,867.79	Sep-02-03	11.250%	CA - 20.00%	Paid Off - 240	Oct-18-02
44768208 2			42,800.00	42,316.43	Sep-10-03	11.990%	CA - 20.00%	Paid Off - 240	Oct-18-02
73543829 2			44,000.00	42,427.37	Sep-26-03	9.750%	CA - 20.00%	Paid Off - 240	Oct-23-02
73545410 2			98,000.00	96,781.55	Sep-22-03	10.750%	CA - 20.00%	Paid Off - 240	Oct-23-02
73551111 2			58,400.00	57,673.87	Sep-08-03	10.750%	CO - 20.00%	Paid Off - 240	Oct-28-02
73551319 2			37,000.00	36,151.08	Sep-30-03	10.990%	CA - 20.00%	Paid Off - 180	Oct-28-02
73552911 2			40,000.00	39,533.55	Sep-03-03	11.250%	CA - 20.00%	Paid Off - 240	Oct-28-02
73558462 2			334,800.00	333,110.78	Sep-02-03	9.550%	NY - 90.00%	Paid Off - 360	Oct-30-02
73559999 2			13,000.00	12,659.72	Sep-24-03	9.500%	TX - 20.00%	Paid Off - 180	Oct-30-02
73561631 2			376,000.00	372,266.08	Sep-09-03	6.300%	MN - 80.00%	Paid Off - 360	Oct-30-02
73563819 2			48,600.00	47,995.68	Sep-19-03	10.750%	CA - 20.00%	Paid Off - 240	Oct-31-02
73563827 2			620,000.00	614,050.04	Sep-02-03	6.350%	CA - 51.88%	Paid Off - 360	Oct-31-02
73564098 2			97,600.00	97,188.16	Sep-18-03	11.150%	SC - 80.00%	Paid Off - 360	Oct-31-02
73565459 2			372,000.00	368,477.49	Sep-19-03	6.450%	CA - 88.57%	Paid Off - 360	Oct-31-02
73572000 2			54,000.00	53,238.06	Sep-08-03	9.750%	CO - 14.60%	Paid Off - 240	Nov-01-02
73574410 2			30,000.00	29,311.38	Sep-04-03	9.750%	FL - 20.00%	Paid Off - 180	Nov-05-02
73580193 2			31,800.00	31,351.28	Sep-26-03	9.750%	CA - 12.00%	Paid Off - 240	Nov-08-02
73583114 2			704,000.00	700,396.68	Sep-12-03	8.950%	CA - 80.00%	Paid Off - 360	Nov-12-02
73585317 2			357,000.00	354,431.28	Sep-24-03	7.300%	CA - 85.00%	Paid Off - 360	Nov-13-02
73585598 2			576,000.00	570,977.41	Sep-24-03	6.250%	CA - 80.00%	Paid Off - 360	Nov-13-02
73586380 2			95,000.00	94,099.16	Sep-25-03	11.990%	CA - 20.00%	Paid Off - 240	Nov-13-02
73588592 2			95,540.00	94,331.65	Sep-12-03	9.750%	OR - 17.00%	Paid Off - 240	Nov-14-02
73591059 2			15,000.00	14,676.77	Sep-23-03	9.750%	WA - 20.00%	Paid Off - 240	Nov-15-02
73591224 2			520,000.00	515,810.98	Sep-26-03	7.250%	CA - 80.00%	Paid Off - 360	Nov-15-02
73592677 2			77,000.00	76,026.44	Sep-09-03	10.750%	IL - 20.00%	Paid Off - 240	Nov-18-02
73593881 2			76,000.00	75,150.65	Sep-10-03	10.750%	CA - 20.00%	Paid Off - 240	Nov-18-02
73593931 2			368,000.00	364,629.84	Sep-03-03	5.990%	CA - 80.00%	Paid Off - 360	Nov-18-02
73593949 2			92,000.00	90,024.12	Sep-04-03	10.500%	CA - 20.00%	Paid Off - 180	Nov-18-02
73594616 2			78,000.00	77,185.40	Sep-23-03	11.250%	CA - 20.00%	Paid Off - 240	Nov-18-02
73596728 2			335,750.00	333,406.01	Sep-26-03	7.600%	CA - 85.00%	Paid Off - 360	Nov-19-02
73598088 2			748,500.00	744,493.94	Sep-03-03	8.750%	CA - 75.00%	Paid Off - 360	Nov-20-02
73600421 2			95,000.00	93,798.46	Sep-10-03	9.750%	CA - 20.00%	Paid Off - 240	Nov-20-02
73600942 2			576,000.00	572,947.68	Sep-12-03	8.950%	CA - 90.00%	Paid Off - 360	Nov-21-02
73608291 2			68,319.00	67,454.95	Sep-30-03	9.750%	CA - 20.00%	Paid Off - 240	Nov-25-02
73610248 2			356,000.00	352,865.68	Sep-08-03	6.250%	AZ - 80.00%	Paid Off - 360	Nov-26-02
73612806 2			69,000.00	68,254.68	Sep-15-03	10.990%	WA - 20.00%	Paid Off - 240	Nov-26-02

					Page 26 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for October 27, 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

73619777 2			36,400.00	36,006.87	Sep-25-03	10.990%	CA - 20.00%	Paid Off - 240	Nov-27-02
73620981 2			72,000.00	71,197.95	Sep-19-03	10.750%	CA - 20.00%	Paid Off - 240	Nov-27-02
73621393 2			21,000.00	20,780.62	Sep-04-03	11.250%	CO - 20.00%	Paid Off - 240	Nov-27-02
73624017 2			350,000.00	348,102.48	Sep-16-03	8.800%	CA - 70.00%	Paid Off - 360	Nov-29-02
73624736 2			374,360.00	370,856.78	Sep-11-03	5.875%	CA - 80.00%	Paid Off - 360	Nov-29-02
73630436 2			72,000.00	71,197.80	Sep-02-03	10.750%	CA - 20.00%	Paid Off - 240	Dec-04-02
73638496 2			15,000.00	14,727.17	Sep-17-03	10.990%	CO - 8.33%	Paid Off - 180	Dec-19-02
73638942 2			624,000.00	620,771.78	Sep-24-03	8.300%	MD - 65.00%	Paid Off - 360	Dec-12-02
73643603 2			332,000.00	330,463.99	Sep-25-03	8.850%	CA - 80.00%	Paid Off - 360	Dec-20-02
73644163 2			364,500.00	362,352.61	Sep-23-03	7.650%	CA - 90.00%	Paid Off - 360	Dec-12-02
73645392 2			60,790.00	60,190.81	Sep-11-03	10.750%	CA - 20.00%	Paid Off - 240	Dec-09-02
73653099 2			330,000.00	327,374.07	Sep-30-03	6.125%	CO - 54.55%	Paid Off - 360	Dec-13-02
73654709 2			368,000.00	365,874.55	Sep-02-03	7.750%	VA - 84.60%	Paid Off - 360	Dec-23-02
73658841 2			360,000.00	357,023.79	Sep-23-03	6.100%	OR - 79.65%	Paid Off - 360	Dec-20-02
73659880 2			384,000.00	382,155.91	Sep-16-03	8.700%	MD - 80.00%	Paid Off - 360	Dec-16-02
73663569 2			359,000.00	356,404.12	Sep-08-03	6.600%	CA - 79.96%	Paid Off - 360	Dec-19-02
73670861 2			72,000.00	71,193.83	Sep-12-03	9.750%	CA - 20.00%	Paid Off - 240	Dec-20-02
73684466 2			337,500.00	335,262.90	Sep-04-03	7.050%	CA - 75.00%	Paid Off - 360	Dec-16-02
73686115 2			747,500.00	742,248.32	Sep-03-03	6.750%	AL - 65.00%	Paid Off - 360	Dec-11-02
73686800 2			216,000.00	214,438.10	Sep-23-03	6.600%	CA - 80.00%	Paid Off - 360	Dec-13-02
73686842 2			54,000.00	53,467.70	Sep-24-03	10.750%	CA - 20.00%	Paid Off - 240	Dec-13-02
74019316 2			56,250.00	55,530.21	Sep-03-03	10.990%	CO - 15.00%	Paid Off - 240	Dec-17-02
74054206 2			50,000.00	49,507.73	Sep-15-03	11.250%	CA - 20.00%	Paid Off - 240	Dec-24-02
74056854 2			357,900.00	356,953.64	Sep-05-03	11.500%	RI - 66.65%	Paid Off - 360	Dec-18-02
74063496 2			338,000.00	323,594.45	Sep-05-03	6.375%	CA - 78.97%	Paid Off - 180	Dec-24-02
74064239 2			52,000.00	51,011.65	Sep-16-03	10.500%	FL - 20.00%	Paid Off - 180	Dec-11-02
74065285 2			445,250.00	443,836.21	Sep-29-03	10.650%	MN - 65.00%	Paid Off - 360	Dec-30-02
74065764 2			47,000.00	46,473.74	Sep-05-03	9.750%	CA - 20.00%	Paid Off - 240	Dec-12-02
74139825 2			42,626.80	42,206.66	Sep-15-03	10.750%	AZ - 20.00%	Paid Off - 240	Dec-23-02
74142993 2			69,400.00	68,715.95	Sep-29-03	10.750%	CA - 20.00%	Paid Off - 240	Jan-03-03
74152810 2			55,600.00	55,118.68	Sep-29-03	11.750%	CA - 20.00%	Paid Off - 240	Dec-26-02
74153594 2			44,250.00	43,754.57	Sep-23-03	9.750%	CA - 15.00%	Paid Off - 240	Dec-24-02
74172206 2			13,401.60	13,251.54	Sep-19-03	9.750%	IL - 20.00%	Paid Off - 240	Dec-20-02
74180860 2			51,400.00	50,893.34	Sep-16-03	10.750%	CO - 20.00%	Paid Off - 240	Dec-27-02
74186834 2			50,000.00	49,522.14	Sep-03-03	10.990%	TX - 20.00%	Paid Off - 240	Dec-27-02
74188996 2			29,000.00	28,397.53	Sep-30-03	9.500%	FL - 20.00%	Paid Off - 180	Jan-03-03
74190976 2			50,500.00	50,002.18	Sep-18-03	10.750%	CA - 20.00%	Paid Off - 240	Dec-30-02


					Page 27 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Realized Loss Report for October 27, 2003 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES						GROUP II	GROUP I	TOTAL

	*Current*
	Number of Loans Liquidated					1	-	1
	Collateral Realized Loss/(Gain) Amount					33,178.09	-	33,178.09
	Net Liquidation Proceeds					6,978.23	-	6,978.23

	*Cumulative*
	Number of Loans Liquidated					1	-	1
	Collateral Realized Loss/(Gain) Amount					33,178.09	-	33,178.09
	Net Liquidation Proceeds					6,978.23	-	6,978.23

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


	Cumulative Loss Percentage							0.001659%

	Current Loan Level losses in Current Period							33,178.09
	Current Recoveries or Losses from Prior Periods							0.00
	Current Total Losses							33,178.09


	Group I						3 Months Moving Average
	Group II

Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 28 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Realized Loss Report for October 27, 2003 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS						GROUP II	GROUP I	TOTAL

	MDR					0.01%	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					0.07%	0.00%	0.03%
	3 Months Avg CDR					0.02%	0.00%	0.01%
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.01%	0.00%	0.00%

	SDA					0.34%	0.00%	0.13%
	3 Months Avg SDA Approximation					0.12%	0.00%	0.05%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					0.06%	0.00%	0.03%

	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 29 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Realized Loss Report for October 27, 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 30 of 32				© COPYRIGHT 2003 Deutsche Bank


	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Realized Loss Detail Report for October 27, 2003 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 1						Loan Group 1 = Group I Group
Total Original Principal Balance = 40,600.00						Loan Group 2 = Group II Group
Total Prior Principal Balance = 40,156.32
Total Realized Loss Amount = 33,178.09
Total Net Liquidation Proceeds = 6,978.23
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

73570509 2			40,600.00	40,156.32	33,178.09	11.750%	CO - 20.00%	240	Oct-31-02


					Page 31 of 32				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-1
	Mortgage Pass-Through Certificates

	Triggers, Adj. Rate Cert. and Miscellaneous Report for October 27, 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							48,139,985.95
	Beginning Pool Balance							1,806,978,062.47
	Delinquency Percentage							2.66%
	Cumulative Loss Percentage							0.001659%
	Credit Enhancement Percentage							14.388664%


ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP II	GROUP I	TOTAL

	NET WAC CARRYOVER AMOUNTS
	Class A-1							0.00
	Class A-2							0.00


	Class I-A next Pass-through-Rate							1.260000%
	Class II-A next Pass-through-Rate							1.520000%


ADDITIONAL INFORMATION						GROUP II	GROUP I	TOTAL

	Libor for Current Period							1.120000%
	Libor Date for Current Period							Sep-23-2003

	Libor for Next Period							1.120000%
	Libor Date for Next Period							Oct-23-2003

	Reserve Fund Balance							1,006.42
	Guarantor Deficiency Amount							0.00
	Guarantor Reimbursement Amount							0.00
	Payments Received from the Guarantor							0.00

	Master Servicer Prepayment Charges							0.00



				Page 32 of 32				© COPYRIGHT 2003 Deutsche Bank

LONG BEACH SECURITIES CORP ASSET BACKED CERT SERIES 2003-1 8-K