SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 8-K Current Report Pursuant To Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): ~~September~~October 2527, 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 ~~September~~October 2527, 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: Oct 0129, 2003 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT Monthly Remittance Statement to the Certificateholders dated as of ~~September~~October 2527, 2003.

	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	September 25, 2003 Distribution
	October 27, 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				21
			12.	Realized Loss Detail Report				24
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				25
				Total Number of Pages				25
			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: September 25, 2003
								Distribution Date: October 27, 2003
	Underwriter(s):		Deutsche Bank Co-Lead Underwriter					Record Date: ~~September~~October 24, 2003
			CS First Boston Co-Lead Underwriter					~~August~~September 2930, 2003
						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 September 25, 2003 Distribution
	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	FLT	729,000,000.00			~~714~~693,~~346~~610,~~253~~433.2083	~~879~~887,~~638~~821.0436	2015,~~735~~480,~~819~~774.3719	2116,~~615~~368,~~457~~595.4155	-	-	~~693~~678,~~610~~129,~~433~~659.8364
M-1	MEZ	50,850,000.00			50,850,000.00	8184,~~444~~524.7500	-	8184,~~444~~524.7500	-	-	50,850,000.00
M-2	MEZ	49,500,000.00			49,500,000.00	~~126~~130,~~170~~680.00	-	~~126~~130,~~170~~680.00	-	-	49,500,000.00
M-3	MEZ	31,500,000.00			31,500,000.00	~~125~~129,~~046~~360.2500	-	~~125~~129,~~046~~360.2500	-	-	31,500,000.00
M-4	MEZ	14,850,000.00			14,850,000.00	5860,~~950~~984.3800	-	5860,~~950~~984.3800	-	-	14,850,000.00
C	SUB	24,300,108.99			24,300,005.64	4,~~244~~091,~~832~~510.2784	-	4,~~244~~091,~~832~~510.2784	-	0.00	24,300,005.64
P	EXE	100.00			100.00	~~142~~230,~~411~~716.0271	-	~~142~~230,~~411~~716.0271	-	-	100.00
R	R	-			-	-	-	-	-	-	-
Total		900,000,208.99			~~885~~864,~~346~~610,~~358~~539.8447	5,~~658~~615,~~492~~596.7191	2015,~~735~~480,~~819~~774.3719	2621,~~394~~096,~~312~~371.0810	-	0.00	~~864~~849,~~610~~129,~~539~~765.4728
	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	0809/25/03	0910/2426/03		A-Act/360	542514DZ4	729,000,000.00	~~979~~951.~~898838~~454642	1.~~206637~~217862	2821.~~444197~~235630	2922.~~650833~~453492	~~951~~930.~~454642~~219012
M-1	0809/25/03	0910/2426/03		A-Act/360	542514EA8	50,850,000.00	1,000.000000	1.~~601667~~662222	-	1.~~601667~~662222	1,000.000000
M-2	0809/25/03	0910/2426/03		A-Act/360	542514EB6	49,500,000.00	1,000.000000	2.~~548889~~640000	-	2.~~548889~~640000	1,000.000000
M-3	0809/25/03	0910/2426/03		A-Act/360	542514EC4	31,500,000.00	1,000.000000	34.~~969722~~106667	-	34.~~969722~~106667	1,000.000000
M-4	0809/25/03	0910/2426/03		A-Act/360	542514ED2	14,850,000.00	1,000.000000	34.~~969723~~106667	-	34.~~969723~~106667	1,000.000000
C				-	LB0303301	24,300,108.99	999.995747	~~174~~168.~~683672~~374176	-	~~174~~168.~~683672~~374176	999.995747
P				-	LB0303302	100.00	1,000.000000	12,~~424~~307,~~110~~167.~~200000~~100000	-	12,~~424~~307,~~110~~167.~~200000~~100000	1,000.000000
R				-	LB0303303	-	-	-	-	-	-
							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 September 25, 2003 Distribution
	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	729,000,000.00		34,~~423~~310,~~094~~916.6905		3348,~~904~~942,~~423~~734.4859	1,~~485~~927,~~142~~605.7078	3550,~~389~~870,~~566~~340.1837	3855,~~812~~181,~~660~~256.8742	-	-	~~693~~678,~~610~~129,~~433~~659.8364
M-1	50,850,000.00		~~308~~393,~~557~~081.10		-	-	-	~~308~~393,~~557~~081.10	-	-	50,850,000.00
M-2	49,500,000.00		~~469~~600,~~765~~445.31		-	-	-	~~469~~600,~~765~~445.31	-	-	49,500,000.00
M-3	31,500,000.00		~~460~~590,~~641~~001.56		-	-	-	~~460~~590,~~641~~001.56	-	-	31,500,000.00
M-4	14,850,000.00		~~217~~278,~~159~~143.60		-	-	-	~~217~~278,~~159~~143.60	-	-	14,850,000.00
C	24,300,108.99		1115,~~814~~905,~~344~~855.2408		103.35	-	103.35	1115,~~814~~905,~~447~~958.5943	-	0.01	24,300,005.64
P	100.00		~~311~~542,~~301~~018.3607		-	-	-	~~311~~542,~~301~~018.3607	-	-	100.00
R	-		-		-	-	-	-	-	-	-
Total	900,000,208.99		1722,~~004~~620,~~863~~460.8677		3348,~~904~~942,~~526~~837.8394	1,~~485~~927,~~142~~605.7078	3550,~~389~~870,~~669~~443.5372	5273,~~394~~490,~~533~~904.3949	-	0.01	~~864~~849,~~610~~129,~~539~~765.4728
	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.~~43000~~44000%	~~714~~693,~~346~~610,~~253~~433.2083			~~879~~887,~~638~~821.0436	-	-	-	~~879~~887,~~638~~821.0436	~~879~~887,~~638~~821.0436	-
M-1	1.~~86000~~87000%	50,850,000.00			8184,~~444~~524.7500	-	-	-	8184,~~444~~524.7500	8184,~~444~~524.7500	-
M-2	2.~~96000~~97000%	49,500,000.00			~~126~~130,~~170~~680.00	-	-	-	~~126~~130,~~170~~680.00	~~126~~130,~~170~~680.00	-
M-3	4.~~61000~~62000%	31,500,000.00			~~125~~129,~~046~~360.2500	-	-	-	~~125~~129,~~046~~360.2500	~~125~~129,~~046~~360.2500	-
M-4	4.~~61000~~62000%	14,850,000.00			5860,~~950~~984.3800	-	-	-	5860,~~950~~984.3800	5860,~~950~~984.3800	-
C		24,300,005.64			4,~~244~~091,~~832~~510.2784	-	-	-	4,~~244~~091,~~832~~510.2784	4,~~244~~091,~~832~~510.2784	-
P		100.00			~~142~~230,~~411~~716.0271	-	-	-	~~142~~230,~~411~~716.0271	~~142~~230,~~411~~716.0271	-
R		-			-	-	-	-	-	-	-
Total		~~885~~864,~~346~~610,~~358~~539.8447			5,~~658~~615,~~492~~596.7191	-	-	-	5,~~658~~615,~~492~~596.7191	5,~~658~~615,~~492~~596.7191	-
							Page 3 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Collection Account Report for September 25, 2003 Distribution
	Collection Account Report for October 27, 2003 Distribution
	Collection Account Report
SUMMARY						GROUP II	GROUP I	TOTAL
	Principal Collections					107,~~644~~392,~~350~~887.0634	108,~~091~~087,~~469~~886.3185	2015,~~735~~480,~~819~~774.3719
	TOTAL NET PRINCIPAL					107,~~644~~392,~~350~~887.0634	108,~~091~~087,~~469~~886.3185	2015,~~735~~480,~~819~~774.3719
	Interest Collections					2,~~878~~809,~~305~~783.8546	2,~~894~~810,~~156~~675.8996	5,~~772~~620,~~462~~459.7442
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					2187,~~960~~009.00	~~120~~143,~~451~~707.0271	~~142~~230,~~411~~716.0271
	Interest Fees					(~~156~~147,~~849~~121.9949)	(9988,~~531~~457.0573)	(~~256~~235,~~381~~579.0421)
	TOTAL NET INTEREST					2,~~743~~749,~~415~~670.8697	2,~~915~~865,~~076~~925.8694	5,~~658~~615,~~492~~596.7292
	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION					1310,~~387~~142,~~765~~558.9231	1310,~~006~~953,~~546~~812.1779	2621,~~394~~096,~~312~~371.0911
PRINCIPAL - COLLECTIONS						GROUP II	GROUP I	TOTAL
	Scheduled Principal					~~427~~425,~~862~~022.9730	~~233~~231,~~977~~163.9359	~~661~~656,~~840~~185.9089
	Prepayments In Full					76,~~587~~936,~~645~~468.7905	7,~~043~~781,~~696~~071.6165	14,~~631~~717,~~342~~539.4070
	Curtailments					2931,~~669~~396.5199	8475,~~841~~651.5861	~~114~~107,~~511~~048.0960
	Liquidations					0.00	0.00	0.00
	Insurance Principal					0.00	0.00	0.00
	Repurchased Principal Amounts					~~2,599,171~~0.7900	~~2,728,953~~0.1900	~~5,328,124~~0.9800
	Other Principal					0.00	0.00	0.00
	Total Realized Loss Of Principal					0.00	0.00	0.00
	Delinquent Principal					(96108,~~896~~521.6455)	(8293,~~219~~140.4905)	(~~179~~201,~~116~~661.1360)
	Advanced Principal					96108,~~896~~521.6455	8293,~~219~~140.4905	~~179~~201,~~116~~661.1360
	TOTAL PRINCIPAL COLLECTED					107,~~644~~392,~~350~~887.0634	108,~~091~~087,~~469~~886.3185	2015,~~735~~480,~~819~~774.3719
				Page 4 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Collection Account Report for September 25, 2003 Distribution
	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					2,~~911~~865,~~218~~201.4272	2,~~935~~881,~~897~~554.2402	5,~~847~~746,~~115~~755.6674
	Liquidation Interest					0.00	0.00	0.00
	Repurchased Interest					~~17,837~~0.8300	~~22,288~~0.0800	~~40,125~~0.9100
	Insurance Interest					0.00	0.00	0.00
	Other Interest					0.00	0.00	0.00
	Relief Act Interest Shortfalls					~~(605~~0.~~53)~~00	0.00	~~(605~~0.~~53)~~00
	Prepayment Interest Shortfalls					(2722,~~169~~106.9008)	(2725,~~555~~335.5835)	(5447,~~725~~441.4843)
	Compensating Interest					2722,~~169~~106.9008	2725,~~555~~335.5835	5447,~~725~~441.4843
	Delinquent Interest					(~~761~~839,~~634~~693.8583)	(1,~~221~~344,~~366~~590.4882)	(12,~~983~~184,~~001~~284.3365)
	Interest Advanced					~~711~~784,~~489~~275.9857	1,~~157~~273,~~338~~712.0576	12,~~868~~057,~~828~~988.0333
	TOTAL INTEREST COLLECTED					2,~~878~~809,~~305~~783.8546	2,~~894~~810,~~156~~675.8996	5,~~772~~620,~~462~~459.7442
				Page 5 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Collection Account Report for September 25, 2003 Distribution
	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					2187,~~960~~009.00	~~120~~143,~~451~~707.0271	~~142~~230,~~411~~716.0271
	TOTAL INTEREST OTHER ACCOUNTS					2187,~~960~~009.00	~~120~~143,~~451~~707.0271	~~142~~230,~~411~~716.0271
INTEREST - FEES						GROUP II	GROUP I	TOTAL
	Current Servicing Fees					~~155~~146,~~922~~214.6914	9887,~~798~~743.3393	~~254~~233,~~721~~958.0207
	Trustee Fee					~~927~~907.3035	~~732~~713.7280	1,~~660~~621.0214
	TOTAL INTEREST OTHER FEES					~~156~~147,~~849~~121.9949	9988,~~531~~457.0573	~~256~~235,~~381~~579.0421
				Page 6 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Credit Enhancement Report for September 25, 2003 Distribution
	Credit Enhancement Report for October 27, 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 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Collateral Report for September 25, 2003 Distribution
	Collateral Report for October 27, 2003 Distribution
	Collateral Report
COLLATERAL						GROUP II	GROUP I	TOTAL
	Loan Count:
	Original					1114	3074	4188
	Prior					1,~~100~~077	32,~~032~~971	4,~~132~~048
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(1716)	(3546)	(5262)
	Repurchases					~~(6)~~-	~~(26)~~-	~~(32)~~-
	Liquidations					-	-	-
	Current					1,~~077~~061	2,~~971~~925	43,~~048~~986
	Principal Balance:
	Original					501,760,016.62	398,240,192.37	900,000,208.99
	Prior					~~494~~483,~~562~~917,~~118~~767.0195	~~390~~380,~~784~~692,~~240~~771.8352	~~885~~864,~~346~~610,~~358~~539.8447
	Prefunding					-	-	-
	Scheduled Principal					(~~427~~425,~~862~~022.9730)	(~~233~~231,~~977~~163.9359)	(~~661~~656,~~840~~185.9089)
	Partial and Full Voluntary Prepayments					(76,~~617~~967,~~315~~865.3004)	(7,~~128~~856,~~538~~723.1926)	(14,~~745~~824,~~853~~588.4930)
	Repurchases					~~(2,599,171.79)~~-	~~(2,728,953.19)~~-	~~(5,328,124.98)~~-
	Liquidations					-	-	-
	Current					~~483~~476,~~917~~524,~~767~~880.9561	~~380~~372,~~692~~604,~~771~~884.5267	~~864~~849,~~610~~129,~~539~~765.4728
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 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Collateral Report for September 25, 2003 Distribution
	Collateral Report for October 27, 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.~~104303~~107029%	9.~~078723~~083842%	7.~~978467~~979578%
	Weighted Average Coupon Current					7.~~107029~~105013%	9.~~083842~~083085%	7.~~979578~~975969%
	Weighted Average Months to Maturity Original					354	355	354
	Weighted Average Months to Maturity Prior					~~353~~352	~~354~~353	~~353~~352
	Weighted Average Months to Maturity Current					~~352~~351	~~353~~352	~~352~~351
	Weighted Avg Remaining Amortization Term Original					354	354	354
	Weighted Avg Remaining Amortization Term Prior					~~353~~352	~~353~~352	~~353~~352
	Weighted Avg Remaining Amortization Term Current					~~352~~351	~~352~~351	~~352~~351
	Weighted Average Seasoning Original					3.15	3.09	3.13
	Weighted Average Seasoning Prior					45.15	45.09	45.12
	Weighted Average Seasoning Current					56.1516	56.09	56.1213
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 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Collateral Report for September 25, 2003 Distribution
	Collateral Report for October 27, 2003 Distribution
	Collateral Report
ARM CHARACTERISTICS						GROUP II	GROUP I	TOTAL
	Weighted Average Margin Original					3.902%	4.669%
	Weighted Average Margin Prior					3.893%	4.~~671~~670%
	Weighted Average Margin Current					3.~~893~~895%	4.~~670~~661%
	Weighted Average Max Rate Original					10.832%	13.074%
	Weighted Average Max Rate Prior					10.~~816~~820%	13.~~081~~080%
	Weighted Average Max Rate Current					10.~~820~~819%	13.~~080~~071%
	Weighted Average Min Rate Original					5.467%	7.471%
	Weighted Average Min Rate Prior					5.~~455~~460%	7.~~474~~470%
	Weighted Average Min Rate Current					5.~~460~~459%	7.~~470~~456%
	Weighted Average Cap Up Original					0.760%	0.805%
	Weighted Average Cap Up Prior					0.~~758~~759%	0.~~805~~804%
	Weighted Average Cap Up Current					0.759%	0.~~804~~803%
	Weighted Average Cap Down Original					0.760%	0.805%
	Weighted Average Cap Down Prior					0.~~758~~759%	0.~~805~~804%
	Weighted Average Cap Down Current					0.759%	0.~~804~~803%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES						GROUP II	GROUP I	TOTAL
	Current Servicing Fees					~~155~~146,~~922~~214.6914	9887,~~798~~743.3393	~~254~~233,~~721~~958.0207
	Delinquent Servicing Fees					5055,~~144~~418.8626	6470,~~028~~878.4306	~~114~~126,~~173~~296.2932
	TOTAL SERVICING FEES					~~206~~201,~~067~~632.5540	~~162~~158,~~826~~621.7699	~~368~~360,~~894~~254.3139
	Compensating Interest					(2722,~~169~~106.9008)	(2725,~~555~~335.5835)	(5447,~~725~~441.4843)
	Delinquent Servicing Fees					(5055,~~144~~418.8626)	(6470,~~028~~878.4306)	(~~114~~126,~~173~~296.2932)
	COLLECTED SERVICING FEES					~~128~~124,~~752~~108.7906	7162,~~242~~408.7558	~~199~~186,~~995~~516.5464
	Total Advances					~~808~~892,~~386~~797.6212	1,~~239~~366,~~557~~852.5481	2,~~047~~259,~~944~~649.1693
	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 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Delinquency Report for September 25, 2003 Distribution
	Delinquency Report for October 27, 2003 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			1311,~~657~~623,~~472~~286.2690	36,~~727~~056,~~327~~984.1030	~~641~~2,~~305~~020,776.0184	1819,~~026~~701,~~104~~048.3704
		% Balance			1.5837%	0.4371%	0.0724%	2.0832%
		# Loans			9859	2729	58	~~130~~96
		% # Loans			21.4248%	0.6773%	0.1220%	32.2141%
FORECLOSURE		Balance		-	-	-555,476.14	-	-555,476.14
		% Balance		0.00%	0.00%	0.0007%	0.00%	0.0007%
		# Loans		-	-	-1	-	-1
		% # Loans		0.00%	0.00%	0.0003%	0.00%	0.0003%
BANKRUPTCY		Balance		2,~~306~~635,~~290~~816.6552	-	~~243~~77,~~197~~084.0109	7069,~~023~~993.3400	2,~~619~~782,~~511~~893.0061
		% Balance		0.2731%	0.00%	0.0301%	0.01%	0.3033%
		# Loans		1518	-	21	1	1820
		% # Loans		0.3745%	0.00%	0.0503%	0.0203%	0.4450%
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		2,~~306~~635,~~290~~816.6552	1311,~~657~~623,~~472~~286.2690	36,~~970~~689,~~524~~544.1153	~~711~~2,~~328~~090,769.3584	2023,~~645~~039,~~615~~417.3779
		% Balance		0.2731%	1.5837%	0.4679%	0.0825%	2.3971%
		# Loans		1518	9859	2931	69	~~148~~117
		% # Loans		0.3745%	21.4248%	0.7278%	0.1523%	32.6694%
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 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Delinquency Report for September 25, 2003 Distribution
	Delinquency Report for October 27, 2003 Distribution
	Delinquency Report - Group I Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			105,~~908~~324,~~367~~207.3358	2,~~914~~641,~~172~~708.9238	~~556~~403,~~035~~779.6643	148,~~378~~369,~~575~~695.9139
		% Balance			21.8743%	0.7771%	0.1511%	32.7825%
		# Loans			9043	2423	32	~~117~~68
		% # Loans			31.0347%	0.8179%	0.1007%	32.9432%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		12,~~925~~255,~~533~~212.6997	-	~~243~~77,~~197~~084.0109	-	2,~~168~~332,~~730~~297.7006
		% Balance		0.5161%	0.00%	0.0602%	0.00%	0.5763%
		# Loans		1417	-	21	-	1618
		% # Loans		0.4758%	0.00%	0.0703%	0.00%	0.5462%
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,~~925~~255,~~533~~212.6997	105,~~908~~324,~~367~~207.3358	32,~~157~~718,~~369~~792.9347	~~556~~403,~~035~~779.6643	1610,~~547~~701,~~306~~992.6145
		% Balance		0.5161%	21.8743%	0.8373%	0.1511%	42.3587%
		# Loans		1417	9043	2624	32	~~133~~86
		% # Loans		0.4758%	31.0347%	0.8882%	0.1007%	42.4894%
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 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Delinquency Report for September 25, 2003 Distribution
	Delinquency Report for October 27, 2003 Distribution
	Delinquency Report - Group II Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			26,~~749~~299,~~104~~079.9332	~~813~~3,~~154~~415,275.1892	851,~~269~~616,997.3541	311,~~647~~331,~~528~~352.4665
		% Balance			01.5732%	0.1772%	0.0234%	02.7538%
		# Loans			816	36	26	1328
		% # Loans			01.7451%	0.2857%	0.1957%	12.2164%
FORECLOSURE		Balance		-	-	-555,476.14	-	-555,476.14
		% Balance		0.00%	0.00%	0.0012%	0.00%	0.0012%
		# Loans		-	-	-1	-	-1
		% # Loans		0.00%	0.00%	0.0009%	0.00%	0.0009%
BANKRUPTCY		Balance		380,~~756~~603.9655	-	-	7069,~~023~~993.3400	450,~~780~~596.3055
		% Balance		0.08%	0.00%	0.00%	0.01%	0.09%
		# Loans		1	-	-	1	2
		% # Loans		0.09%	0.00%	0.00%	0.09%	0.19%
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,~~756~~603.9655	26,~~749~~299,~~104~~079.9332	~~813~~3,~~154~~970,752.1806	~~155~~1,~~292~~686,990.6941	412,~~098~~337,~~308~~425.7634
		% Balance		0.08%	01.5732%	0.1783%	0.0335%	02.8559%
		# Loans		1	816	37	37	1531
		% # Loans		0.09%	01.7451%	0.2866%	0.2866%	12.3992%
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 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	REO Report for September 25, 2003 Distribution
	REO Report for October 27, 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 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Foreclosure Report for September 25, 2003 Distribution
	Foreclosure Report for October 27, 2003 Distribution
	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 0				Loan Group 1 = Group I Group
Total Loan Count = 1				Loan Group 1 = Group I Group
Total Original Principal Balance = 000.00				Loan Group 2 = Group II Group
Total Original Principal Balance = 558,000.00				Loan Group 2 = Group II Group
Total Current Balance = 000.00
Total Current Balance = 555,476.14
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
74353558 2		558,000.00	555,476.14	Jun-01-03	7.500%	FL - 89.28%	360	Mar-14-03
				Page 15 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Prepayment Report for September 25, 2003 Distribution
	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					1716	3546	5262
	Number of Repurchased Loans					6-	26-	32-
	Total Number of Loans Prepaid in Full					2316	6146	8462
	Paid in Full Balance					76,~~587~~936,~~645~~468.7905	7,~~043~~781,~~696~~071.6165	14,~~631~~717,~~342~~539.4070
	Repurchased Loans Balance					~~2,599,171.79~~-	~~2,728,953.19~~-	~~5,328,124.98~~-
	Curtailments Amount					2931,~~669~~396.5199	8475,~~841~~651.5861	~~114~~107,~~511~~048.0960
	Total Prepayment Amount					106,~~216~~967,~~487~~865.0904	97,~~857~~856,~~491~~723.3826	2014,~~073~~824,~~978~~588.4730
	Cumulative
	Number of Paid in Full Loans					3147	77123	~~108~~170
	Number of Repurchased Loans					6	26	32
	Total Number of Loans Prepaid in Full					3753	~~103~~149	~~140~~202
	Paid in Full Balance					1320,~~832~~769,~~751~~219.2530	1421,~~000~~781,~~564~~635.0873	2742,~~833~~550,~~315~~855.3303
	Repurchased Loans Balance					2,599,171.79	2,728,953.19	5,328,124.98
	Curtailments Amount					~~115~~146,~~438~~835.7069	~~106~~182,~~416~~067.2182	~~221~~328,~~854~~903.9151
	Total Prepayment Amount					1623,~~547~~515,~~361~~226.7478	1624,~~835~~692,~~933~~656.4874	3348,~~383~~207,~~295~~883.2252
SPACE INTENTIONALLY LEFT BLANK
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 16 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Prepayment Report for September 25, 2003 Distribution
	Prepayment Report for October 27, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES						GROUP II	GROUP I	TOTAL
	SMM					21.0744%	2.5207%	21.2772%
	3 Months Avg SMM					1.1139%	1.4394%	1.2563%
	12 Months Avg SMM
	Avg SMM Since Cut-off					1.1120%	1.4359%	1.2537%
	CPR					2215.1799%	2622.4215%	2418.0775%
	3 Months Avg CPR					1215.5846%	1520.8995%	1417.0692%
	12 Months Avg CPR
	Avg CPR Since Cut-off					1213.5844%	1517.8950%	1415.0626%
	PSA					~~2151~~1298.6966%	~~2595~~1817.7549%	~~2348~~1530.9417%
	3 Months Avg PSA Approximation					~~1514~~1499.2679%	~~1942~~2057.1323%	~~1703~~1748.4625%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					~~1514~~1444.2634%	~~1942~~1905.1375%	~~1703~~1648.4676%
	Group I
	Group II
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 17 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Prepayment Report for September 25, 2003 Distribution
	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 18 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 25, 2003 Distribution
	Prepayment Detail Report for October 27, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 84						Loan Group 1 = Group I Group
Total Loan Count = 62						Loan Group 1 = Group I Group
Total Original Principal Balance = 20,018,798.40						Loan Group 2 = Group II Group
Total Original Principal Balance = 14,770,475.00						Loan Group 2 = Group II Group
Total Prepayment Amount = 19,959,467.38
Total Prepayment Amount = 14,717,539.70
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
44445369 1			61,200.00	60,742.13	Aug-06-03	10.150%	IL - 85.00%	Paid Off - 360	Mar-19-02
74253709 1			112,000.00	111,715.14	Sep-30-03	10.300%	FL - 80.00%	Paid Off - 360	Feb-13-03
73597189 1			158,100.00	157,553.45	Aug-25-03	10.250%	IL - 85.00%	Paid Off - 360	Nov-19-02
74254616 1			93,000.00	92,813.28	Sep-12-03	11.400%	IL - 60.00%	Paid Off - 360	Feb-24-03
74147455 1			222,240.00	221,004.19	Aug-05-03	7.250%	CA - 80.00%	Paid Off - 360	Dec-19-02
74275140 1			211,500.00	210,323.88	Sep-08-03	7.250%	CA - 90.00%	Paid Off - 360	Feb-11-03
74202607 1			72,000.00	71,309.20	Aug-19-03	9.100%	MI - 90.00%	Paid Off - 360	Jan-23-03
74313248 1			157,500.00	157,093.91	Sep-08-03	9.350%	TX - 68.48%	Paid Off - 360	Mar-18-03
74279027 1			304,800.00	304,069.70	Aug-28-03	9.700%	NJ - 80.00%	Paid Off - 360	Feb-28-03
74314188 1			188,000.00	187,061.79	Sep-16-03	7.000%	WI - 53.71%	Paid Off - 360	Feb-27-03
74281445 1			82,100.00	81,948.76	Aug-21-03	10.950%	UT - 50.06%	Paid Off - 360	Feb-28-03
74326067 1			271,200.00	270,609.15	Sep-25-03	10.150%	MA - 80.00%	Paid Off - 360	Mar-13-03
74306275 1			216,000.00	215,359.15	Aug-21-03	7.550%	CA - 90.00%	Paid Off - 360	Mar-25-03
74327644 1			253,600.00	253,037.17	Sep-04-03	11.300%	CA - 80.00%	Paid Off - 360	Mar-04-03
74316308 1			218,000.00	217,122.24	Aug-19-03	7.150%	CA - 87.20%	Paid Off - 360	Feb-27-03
74328824 1			63,700.00	63,590.41	Sep-19-03	11.250%	MI - 65.00%	Paid Off - 360	Mar-05-03
74322066 1			200,175.00	199,695.36	Aug-04-03	9.700%	CA - 85.00%	Paid Off - 360	Mar-05-03
74332396 1			242,250.00	241,588.83	Sep-19-03	9.100%	CA - 85.00%	Paid Off - 360	Mar-18-03
74329772 1			185,000.00	184,213.93	Aug-26-03	6.875%	CA - 77.08%	Paid Off - 360	Feb-28-03
74334921 1			104,000.00	103,696.37	Sep-03-03	8.750%	CA - 80.00%	Paid Off - 360	Mar-18-03
74330010 1			182,750.00	182,263.86	Aug-21-03	9.200%	CA - 85.00%	Paid Off - 360	Mar-06-03
74335571 1			71,400.00	70,645.69	Sep-18-03	9.200%	IN - 85.00%	Paid Off - 360	Apr-21-03
74337056 1			173,700.00	173,219.49	Aug-22-03	7.900%	CA - 90.00%	Paid Off - 360	Apr-01-03
74340183 1			178,200.00	177,579.91	Sep-17-03	8.800%	MD - 90.00%	Paid Off - 360	Mar-11-03
74342130 1			103,000.00	101,390.88	Aug-26-03	7.250%	CA - 52.55%	Paid Off - 180	Feb-27-03
74341173 1			130,000.00	129,737.09	Sep-04-03	10.500%	NJ - 72.22%	Paid Off - 360	Mar-18-03
74346107 1			117,000.00	116,660.02	Aug-13-03	8.800%	MI - 90.00%	Paid Off - 360	Mar-21-03
74344714 1			232,500.00	231,919.06	Sep-15-03	9.500%	WA - 75.00%	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
74345752 1			90,000.00	89,843.50	Sep-30-03	11.200%	AL - 75.00%	Paid Off - 360	Mar-11-03
74355512 1			129,500.00	129,218.42	Aug-22-03	7.800%	CA - 70.00%	Paid Off - 360	Apr-16-03
74345844 1			182,300.00	181,935.30	Sep-18-03	10.550%	CA - 61.80%	Paid Off - 360	Mar-31-03
74358086 1			258,750.00	258,065.90	Aug-21-03	9.750%	CO - 90.00%	Paid Off - 360	Feb-28-03
74354481 1			225,200.00	224,660.38	Sep-25-03	9.700%	CA - 84.98%	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
74357500 1			155,125.00	154,534.51	Sep-10-03	7.700%	CA - 85.00%	Paid Off - 360	Apr-04-03
74367822 1			300,000.00	299,323.75	Aug-28-03	9.200%	CA - 69.77%	Paid Off - 360	Mar-21-03
74362096 1			66,300.00	66,215.62	Sep-25-03	12.618%	TX - 65.00%	Paid Off - 360	Mar-28-03
74374885 1			224,500.00	224,024.11	Aug-14-03	9.200%	CA - 83.15%	Paid Off - 360	Mar-19-03
74367566 1			89,250.00	89,105.83	Sep-29-03	11.550%	OH - 85.00%	Paid Off - 360	Mar-25-03
74377334 1			212,500.00	212,114.43	Aug-21-03	9.950%	CA - 85.00%	Paid Off - 360	Mar-11-03
74370719 1			228,000.00	227,334.46	Sep-25-03	8.750%	CA - 80.00%	Paid Off - 360	Mar-26-03
74377664 1			254,700.00	253,921.43	Aug-26-03	7.400%	CA - 90.00%	Paid Off - 360	Mar-18-03
74373135 1			182,000.00	181,643.63	Sep-03-03	10.650%	NJ - 84.65%	Paid Off - 360	Mar-17-03
74380395 1			280,000.00	279,256.16	Aug-13-03	8.100%	NY - 67.47%	Paid Off - 360	Mar-26-03
74382276 1			140,000.00	139,754.76	Sep-30-03	11.990%	CA - 70.00%	Paid Off - 360	Mar-14-03
74391947 1			260,000.00	259,431.42	Aug-12-03	9.050%	NY - 89.66%	Paid Off - 360	Mar-26-03
74396706 1			142,200.00	141,809.79	Sep-30-03	9.050%	IL - 90.00%	Paid Off - 360	Mar-24-03
74397050 1			320,000.00	319,454.98	Aug-07-03	8.850%	AL - 80.00%	Paid Off - 360	Apr-08-03
74398744 1			170,000.00	169,538.00	Sep-17-03	8.800%	IL - 65.13%	Paid Off - 360	Apr-16-03
74399585 1			150,450.00	150,243.92	Aug-04-03	11.250%	CA - 85.00%	Paid Off - 360	Mar-27-03
74399742 1			191,000.00	190,531.70	Sep-08-03	9.800%	CA - 88.84%	Paid Off - 360	Mar-31-03
74401589 1			320,000.00	319,132.50	Aug-13-03	8.000%	CA - 80.00%	Paid Off - 360	Mar-25-03
74404120 1			247,000.00	246,105.32	Sep-24-03	8.350%	CA - 89.82%	Paid Off - 360	Mar-24-03
74407644 1			316,000.00	315,498.74	Aug-05-03	9.200%	OR - 63.20%	Paid Off - 360	Apr-09-03
74404609 1			94,000.00	93,870.89	Sep-30-03	12.275%	TX - 64.99%	Paid Off - 360	Mar-20-03
74410127 1			159,600.00	159,268.66	Aug-15-03	9.300%	MO - 70.00%	Paid Off - 360	Mar-31-03
74405473 1			54,000.00	53,812.65	Sep-10-03	7.900%	FL - 90.00%	Paid Off - 360	Mar-28-03
74414616 1			276,300.00	275,340.37	Aug-08-03	6.750%	CA - 90.00%	Paid Off - 360	Apr-04-03
74411299 1			234,000.00	233,058.16	Sep-11-03	9.300%	IL - 90.00%	Paid Off - 360	Mar-28-03
74439654 1			248,000.00	247,637.47	Aug-14-03	10.950%	CA - 79.74%	Paid Off - 360	Apr-02-03
74416850 1			45,600.00	45,410.90	Sep-26-03	7.000%	TN - 80.00%	Paid Off - 360	Mar-31-03
74440660 1			59,500.00	59,433.86	Aug-06-03	12.200%	LA - 85.00%	Paid Off - 360	Apr-01-03
74417627 1			112,500.00	112,188.06	Sep-12-03	9.000%	OH - 75.00%	Paid Off - 360	Mar-26-03
74453465 1			274,500.00	273,920.85	Aug-25-03	7.800%	CA - 90.00%	Paid Off - 360	Apr-15-03
74421454 1			70,200.00	70,043.74	Sep-30-03	10.050%	WI - 90.00%	Paid Off - 360	Apr-01-03
74456526 1			60,500.00	60,391.51	Aug-05-03	8.600%	MI - 55.00%	Paid Off - 360	Apr-14-03
74424409 1			46,000.00	45,894.33	Sep-09-03	9.900%	AL - 65.71%	Paid Off - 360	Mar-28-03
74484460 1			140,000.00	139,763.99	Aug-28-03	8.900%	CO - 73.68%	Paid Off - 360	Apr-22-03
74429051 1			118,150.00	117,949.24	Sep-29-03	10.250%	FL - 85.00%	Paid Off - 360	Apr-14-03
74240862 2			621,000.00	618,185.78	Aug-25-03	6.600%	CA - 77.63%	Paid Off - 360	Feb-10-03
74436981 1			200,000.00	199,379.23	Sep-09-03	8.450%	CA - 80.00%	Paid Off - 360	Apr-02-03
74329749 2			400,000.00	398,373.55	Aug-01-03	7.100%	CA - 80.00%	Paid Off - 360	Feb-27-03
74444944 1			108,750.00	108,513.98	Sep-30-03	10.750%	MD - 75.00%	Paid Off - 360	Apr-14-03
74346487 2			343,920.00	342,474.42	Aug-18-03	7.100%	CA - 80.00%	Paid Off - 360	Feb-27-03
74447343 1			322,700.00	321,260.60	Sep-25-03	6.625%	CA - 80.68%	Paid Off - 360	Apr-08-03
74347527 2			404,000.00	402,341.08	Aug-14-03	7.050%	CA - 80.00%	Paid Off - 360	Mar-05-03
74451196 1			229,500.00	229,084.38	Sep-25-03	9.950%	CA - 85.00%	Paid Off - 360	Apr-16-03
74348442 2			500,000.00	498,775.45	Aug-15-03	8.500%	CA - 68.49%	Paid Off - 360	Mar-11-03
74455346 1			264,800.00	264,190.21	Sep-19-03	8.800%	CO - 80.00%	Paid Off - 360	Apr-18-03
74349291 2			770,000.00	766,582.09	Aug-05-03	6.650%	CA - 70.00%	Paid Off - 360	Mar-12-03
74459074 1			400,000.00	398,740.47	Sep-19-03	7.250%	CA - 66.67%	Paid Off - 360	Apr-15-03
74351263 2			550,000.00	548,309.49	Aug-04-03	5.875%	MO - 70.97%	Paid Off - 360	Apr-15-03
74464371 1			193,500.00	192,859.94	Sep-26-03	7.000%	CA - 90.00%	Paid Off - 360	Apr-08-03
74360033 2			340,000.00	338,666.15	Aug-27-03	6.250%	CA - 77.27%	Paid Off - 360	Mar-12-03
74477142 1			162,000.00	161,423.51	Sep-03-03	6.625%	NV - 75.00%	Paid Off - 360	Apr-15-03
74361882 2			344,000.00	342,884.32	Aug-13-03	7.100%	IL - 80.00%	Paid Off - 360	Mar-12-03
74485764 1			318,250.00	317,286.80	Sep-19-03	7.450%	CA - 95.00%	Paid Off - 360	Apr-16-03
					Page 19 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for September 25, 2003 Distribution
	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
74367517 2			328,000.00	326,745.78	Aug-18-03	7.350%	CA - 80.00%	Paid Off - 360	Mar-24-03
74494626 1			150,500.00	150,170.87	Sep-11-03	9.050%	WA - 73.42%	Paid Off - 360	Apr-21-03
74384421 2			464,000.00	462,372.74	Aug-25-03	6.700%	CO - 80.00%	Paid Off - 360	Mar-07-03
74505793 1			265,000.00	261,509.21	Sep-19-03	6.600%	IL - 69.74%	Paid Off - 180	Apr-22-03
74398215 2			391,000.00	389,504.36	Aug-15-03	6.250%	CA - 85.00%	Paid Off - 360	Mar-28-03
74183682 2			550,000.00	547,160.95	Sep-26-03	6.900%	CA - 64.71%	Paid Off - 360	Feb-27-03
74405978 2			428,000.00	426,513.52	Aug-19-03	6.750%	CA - 87.89%	Paid Off - 360	Mar-17-03
74249392 2			169,000.00	168,579.24	Sep-02-03	10.400%	IL - 78.61%	Paid Off - 360	Feb-26-03
74415837 2			324,000.00	322,907.14	Aug-22-03	6.900%	CA - 90.00%	Paid Off - 360	Apr-07-03
74326471 2			400,000.00	398,136.33	Sep-02-03	7.350%	CA - 88.89%	Paid Off - 360	Feb-28-03
74438748 2			633,000.00	630,076.59	Aug-05-03	5.250%	MO - 79.03%	Paid Off - 360	Apr-15-03
74331000 2			387,900.00	386,708.27	Sep-15-03	8.500%	CA - 90.00%	Paid Off - 360	Mar-19-03
74478199 2			422,500.00	421,940.55	Aug-01-03	10.050%	WA - 65.00%	Paid Off - 360	Apr-16-03
74340639 2			464,000.00	461,724.09	Sep-19-03	6.750%	CA - 80.00%	Paid Off - 360	Mar-11-03
74496860 2			352,000.00	350,992.78	Aug-18-03	6.250%	CA - 80.00%	Paid Off - 360	Apr-15-03
74349564 2			397,500.00	395,417.45	Sep-19-03	6.750%	CA - 75.00%	Paid Off - 360	Feb-28-03
74261603 1			92,000.00	91,896.60	Aug-28-03	12.150%	MI - 80.00%	Repur/Subs - 360	Mar-12-03
74383589 2			424,000.00	422,117.18	Sep-18-03	6.675%	CA - 80.00%	Paid Off - 360	Mar-11-03
74285594 1			44,800.00	44,726.28	Aug-28-03	10.400%	TX - 80.00%	Repur/Subs - 360	Mar-18-03
74394065 2			418,000.00	416,090.00	Sep-10-03	6.500%	NV - 89.89%	Paid Off - 360	Mar-27-03
74298126 1			132,600.00	132,312.99	Aug-28-03	9.100%	OH - 85.00%	Repur/Subs - 360	Mar-10-03
74412008 2			500,000.00	497,364.68	Sep-22-03	5.750%	CA - 78.13%	Paid Off - 360	Apr-07-03
74321076 1			112,500.00	112,308.84	Aug-28-03	10.250%	OR - 75.00%	Repur/Subs - 360	Mar-21-03
74414335 2			375,000.00	373,981.63	Sep-02-03	9.100%	CA - 53.57%	Paid Off - 360	Mar-31-03
74334947 1			78,200.00	78,116.83	Aug-28-03	12.400%	KY - 85.00%	Repur/Subs - 360	Mar-07-03
74423096 2			400,000.00	398,825.03	Sep-22-03	7.600%	CA - 80.00%	Paid Off - 360	Apr-15-03
74340696 1			45,600.00	45,522.50	Aug-28-03	10.250%	IL - 60.00%	Repur/Subs - 360	Mar-28-03
74436361 2			325,000.00	324,229.41	Sep-26-03	9.750%	CA - 73.53%	Paid Off - 360	Mar-31-03
74344698 1			148,500.00	148,198.46	Aug-28-03	7.990%	GA - 90.00%	Repur/Subs - 360	Apr-07-03
74440157 2			700,400.00	697,321.00	Sep-19-03	6.700%	CA - 80.00%	Paid Off - 360	Mar-31-03
74349358 1			44,000.00	43,939.05	Aug-28-03	11.200%	OH - 80.00%	Repur/Subs - 360	Mar-12-03
74442997 2			344,000.00	342,943.12	Sep-23-03	8.500%	CA - 80.00%	Paid Off - 360	Apr-14-03
74355215 1			97,500.00	97,293.32	Aug-28-03	9.200%	IL - 65.00%	Repur/Subs - 360	Mar-19-03
74458811 2			560,000.00	558,144.11	Sep-18-03	6.990%	IL - 80.00%	Paid Off - 360	Apr-21-03
74374190 1			45,000.00	44,941.60	Aug-28-03	11.500%	SC - 75.00%	Repur/Subs - 360	Mar-25-03
74470501 2			549,000.00	547,725.56	Sep-05-03	9.000%	NC - 90.00%	Paid Off - 360	Apr-11-03
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 for October 27, 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 21 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 for October 27, 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 22 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 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 23 of 25				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-3
	Mortgage Pass-Through Certificates
	Realized Loss Detail Report for September 25, 2003 Distribution
	Realized Loss Detail Report for October 27, 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 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 September 25, 2003 Distribution
	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,~~681~~780,~~852~~314.4637
	Beginning Pool Balance							~~885~~864,~~346~~610,~~358~~539.8447
	Delinquency Percentage							01.~~528816~~015522%
	Cumulative Loss Percentage							0.000000%
	Credit Enhancement Percentage							19.~~314476~~777692%
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							1.440000%
	Class M-1 Next Pass-Through Rate							1.870000%
	Class M-2 Next Pass-Through Rate							2.970000%
	Class M-3 Next Pass-Through Rate							4.620000%
	Class M-4 Next Pass-Through Rate							4.620000%
ADDITIONAL INFORMATION						GROUP II	GROUP I	TOTAL
	Libor for Current Period							1.~~110000~~120000%
	Libor Date for Current Period							~~Aug~~Sep-2123-2003
	Libor for Next Period							1.120000%
	Libor Date for Next Period							~~Sep~~Oct-23-2003
	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 25 of 25				© COPYRIGHT 2003 Deutsche Bank

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