SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D.C.  20549


                                        FORM 8-K


                     Current Report Pursuant To Section 13 or 15(d) of
                            the Securities Exchange Act of 1934

           Date of Report (Date of earliest event reported):  August 25, 2003


                            LONG BEACH SECURITIES CORP
           (as depositor, Long Beach Mortgage Company, as Master Servicer,
              and Deutsche Bank National Trust Company, as Trustee).

                  LONG BEACH SECURITIES CORP CERTS SERIES 2003-4
            (Exact name of Registrant as specified in its Charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-90550-08                          33-0917586
          (Commission File Number)        (I.R.S. Employer Identification No.)


               1100 Town and Country Road
               Orange, California                        92868
          (Address of principal executive offices)     (Zip Code)


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


     Item 5.  Other Events

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


     Item 7.  Financial Statement and Exhibits

     Exhibits:  (as noted in Item 5 above)

     Monthly Remittance Statement to the Certificateholders dated as of
     August 25, 2003.




                                     SIGNATURE


               Pursuant to the requirements of the Securities Exchange Act of
          1934, the Registrant has duly caused this report to be signed on its
          behalf by the undersigned, hereunto duly authorized.


                                  Deutsche Bank National Trust Company,
                                  not in its individual capacity, but solely
                                  as a duly authorized agent of the Registrant
                                  pursuant to the Pooling and Servicing
                                  Agreement, dated as of July 1,2003.


          Date:  Aug 28, 2003     By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President



                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of August 25, 2003.






			

	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	August 25, 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				24
			12.	Realized Loss Detail Report				27
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				28
				Total Number of Pages				28
			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 Securities					Cut-Off Date: July 1, 2003
	Certificate Insurer(s):							Closing Date: July 10, 2003
								First Payment Date: August 25, 2003
	Servicer(s):		Long Beach Mortgage Corp. Master Servicer
								Distribution Date: August 25, 2003
	Underwriter(s):		Greenwich Capital Markets Co-Lead Underwriter					Record Date: August 22, 2003
			Morgan Stanley Co-Lead Underwriter					July 31, 2003
						Page 1 of 28					© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	REMIC II Series 2003-4
	Certificate Payment Report for August 25, 2003 Distribution
	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
AV-1	FLT	1,291,390,000.00			1,291,390,000.00	2,343,155.41	6,436,594.47	8,779,749.88	-	-	1,284,953,405.53
AV-2	FLT	122,610,000.00			122,610,000.00	184,868.63	4,058,833.24	4,243,701.87	-	-	118,551,166.76
AV-3	FLT	417,500,000.00			417,500,000.00	773,534.72	-	773,534.72	-	-	417,500,000.00
M-1	MEZ	126,500,000.00			126,500,000.00	289,333.61	-	289,333.61	-	-	126,500,000.00
M-2	MEZ	93,500,000.00			93,500,000.00	341,690.56	-	341,690.56	-	-	93,500,000.00
M-3	MEZ	27,500,000.00			27,500,000.00	114,552.78	-	114,552.78	-	-	27,500,000.00
M-4A	MEZ	22,500,000.00			22,500,000.00	125,350.00	-	125,350.00	-	-	22,500,000.00
M-4F	MEZ	5,000,000.00			5,000,000.00	23,937.50	-	23,937.50	-	-	5,000,000.00
M-5A	MEZ	17,000,000.00			17,000,000.00	111,000.56	-	111,000.56	-	-	17,000,000.00
M-5F	MEZ	5,000,000.00			5,000,000.00	27,083.33	-	27,083.33	-	-	5,000,000.00
M-6	MEZ	33,000,000.00			33,000,000.00	215,471.67	-	215,471.67	-	-	33,000,000.00
LT-C	SUB	38,500,205.17			38,500,205.17	7,875,653.61	199.83	7,875,853.44	-	-	38,500,005.34
LT-P	EXE	100.00			100.00	47,238.98	-	47,238.98	-	-	100.00
R-2	R	-			-	-	-	-	-	-	-
Total		2,200,000,305.17			2,200,000,305.17	12,472,871.36	10,495,627.54	22,968,498.90	-	-	2,189,504,677.63
	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)
AV-1	07/10/03	08/24/03		A-Act/360	542514EE0	1,291,390,000.00	1,000.000000	1.814444	4.984238	6.798682	995.015762
AV-2	07/10/03	08/24/03		A-Act/360	542514EF7	122,610,000.00	1,000.000000	1.507778	33.103607	34.611385	966.896393
AV-3	07/10/03	08/24/03		A-Act/360	542514EG5	417,500,000.00	1,000.000000	1.852778	-	1.852778	1,000.000000
M-1	07/10/03	08/24/03		A-Act/360	542514EH3	126,500,000.00	1,000.000000	2.287222	-	2.287222	1,000.000000
M-2	07/10/03	08/24/03		A-Act/360	542514EJ9	93,500,000.00	1,000.000000	3.654444	-	3.654444	1,000.000000
M-3	07/10/03	08/24/03		A-Act/360	542514EK6	27,500,000.00	1,000.000000	4.165556	-	4.165556	1,000.000000
M-4A	07/10/03	08/24/03		A-Act/360	542514EL4	22,500,000.00	1,000.000000	5.571111	-	5.571111	1,000.000000
M-4F				F-30/360	542514EM2	5,000,000.00	1,000.000000	4.787500	-	4.787500	1,000.000000
M-5A	07/10/03	08/24/03		A-Act/360	542514EN0	17,000,000.00	1,000.000000	6.529445	-	6.529445	1,000.000000
M-5F				F-30/360	542514EP5	5,000,000.00	1,000.000000	5.416666	-	5.416666	1,000.000000
M-6	07/10/03	08/24/03		A-Act/360	542514EQ3	33,000,000.00	1,000.000000	6.529445	-	6.529445	1,000.000000
LT-C	07/10/03	08/24/03		A-30/360		38,500,205.17	1,000.000000	204.561341	0.005190	204.566532	999.994810
LT-P				-		100.00	1,000.000000	472,389.800000	-	472,389.800000	1,000.000000
R-2				-	LB0304103	-	-	-	-	-	-
							Page 2 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	REMIC II Series 2003-4
	Certificate Payment Report for August 25, 2003 Distribution
	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
AV-1	1,291,390,000.00		2,343,155.41		5,087,876.33	1,348,718.14	6,436,594.47	8,779,749.88	-	-	1,284,953,405.53
AV-2	122,610,000.00		184,868.63		3,495,125.56	563,707.68	4,058,833.24	4,243,701.87	-	-	118,551,166.76
AV-3	417,500,000.00		773,534.72		-	-	-	773,534.72	-	-	417,500,000.00
M-1	126,500,000.00		289,333.61		-	-	-	289,333.61	-	-	126,500,000.00
M-2	93,500,000.00		341,690.56		-	-	-	341,690.56	-	-	93,500,000.00
M-3	27,500,000.00		114,552.78		-	-	-	114,552.78	-	-	27,500,000.00
M-4A	22,500,000.00		125,350.00		-	-	-	125,350.00	-	-	22,500,000.00
M-4F	5,000,000.00		23,937.50		-	-	-	23,937.50	-	-	5,000,000.00
M-5A	17,000,000.00		111,000.56		-	-	-	111,000.56	-	-	17,000,000.00
M-5F	5,000,000.00		27,083.33		-	-	-	27,083.33	-	-	5,000,000.00
M-6	33,000,000.00		215,471.67		-	-	-	215,471.67	-	-	33,000,000.00
LT-C	38,500,205.17		7,875,653.61		163.42	36.41	199.83	7,875,853.44	-	-	38,500,005.34
LT-P	100.00		47,238.98		-	-	-	47,238.98	-	-	100.00
R-2	-		-		-	-	-	-	-	-	-
Total	2,200,000,305.17		12,472,871.36		8,583,165.31	1,912,462.23	10,495,627.54	22,968,498.90	-	-	2,189,504,677.63
	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)
AV-1	1.42000%	1,291,390,000.00			2,343,155.41	-	-	-	2,343,155.41	2,343,155.41	-
AV-2	1.18000%	122,610,000.00			184,868.63	-	-	-	184,868.63	184,868.63	-
AV-3	1.45000%	417,500,000.00			773,534.72	-	-	-	773,534.72	773,534.72	-
M-1	1.79000%	126,500,000.00			289,333.61	-	-	-	289,333.61	289,333.61	-
M-2	2.86000%	93,500,000.00			341,690.56	-	-	-	341,690.56	341,690.56	-
M-3	3.26000%	27,500,000.00			114,552.78	-	-	-	114,552.78	114,552.78	-
M-4A	4.36000%	22,500,000.00			125,350.00	-	-	-	125,350.00	125,350.00	-
M-4F	5.74500%	5,000,000.00			23,937.50	-	-	-	23,937.50	23,937.50	-
M-5A	5.11000%	17,000,000.00			111,000.56	-	-	-	111,000.56	111,000.56	-
M-5F	6.50000%	5,000,000.00			27,083.33	-	-	-	27,083.33	27,083.33	-
M-6	5.11000%	33,000,000.00			215,471.67	-	-	-	215,471.67	215,471.67	-
LT-C		38,500,205.17			7,875,653.61	-	-	-	7,875,653.61	7,875,653.61	-
LT-P		100.00			47,238.98	-	-	-	47,238.98	47,238.98	-
R-2		-			-	-	-	-	-	-	-
Total		2,200,000,305.17			12,472,871.36	-	-	-	############	12,472,871.36	-
							Page 3 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	REMIC CX Series 2003-4
	Certificate Payment Report for August 25, 2003 Distribution
	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
C	SUB	38,500,205.17			38,500,205.17	7,875,653.61	199.83	7,875,853.44	-	-	38,500,005.34
R-CX	R	-			-	-	-	-	-	-	-
Total		38,500,205.17			38,500,205.17	7,875,653.61	199.83	7,875,853.44	-	-	38,500,005.34
	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	LB0304101	38,500,205.17	1,000.000000	204.561341	0.005190	204.566532	999.994810
R-CX	07/10/03	08/24/03		-	LB0304104	-	-	-	-	-	-
							Page 4 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	REMIC CX Series 2003-4
	Certificate Payment Report for August 25, 2003 Distribution
	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
C	38,500,205.17		7,875,653.61		163.42	36.41	199.83	7,875,853.44	-	-	38,500,005.34
R-CX	-		-		-	-	-	-	-	-	-
Total	38,500,205.17		7,875,653.61		163.42	36.41	199.83	7,875,853.44	-	-	38,500,005.34
	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		38,500,205.17			7,875,653.61	-	-	-	7,875,653.61	7,875,653.61	-
R-CX		-			-	-	-	-	-	-	-
Total		38,500,205.17			7,875,653.61	-	-	-	7,875,653.61	7,875,653.61	-
							Page 5 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	REMIC PX Series 2003-4
	Certificate Payment Report for August 25, 2003 Distribution
	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
P	EXE	100.00			100.00	47,238.98	-	47,238.98	-	-	100.00
R-PX	R	-			-	-	-	-	-	-	-
Total		100.00			100.00	47,238.98	-	47,238.98	-	-	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				-	LB0304102	100.00	1,000.000000	472,389.800000	-	472,389.800000	1,000.000000
R-PX				-	LB0304105	-	-	-	-	-	-
							Page 6 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	REMIC PX Series 2003-4
	Certificate Payment Report for August 25, 2003 Distribution
	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
P	100.00		47,238.98		-	-	-	47,238.98	-	-	100.00
R-PX	-		-		-	-	-	-	-	-	-
Total	100.00		47,238.98		-	-	-	47,238.98	-	-	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			47,238.98	-	-	-	47,238.98	47,238.98	-
R-PX		-			-	-	-	-	-	-	-
Total		100.00			47,238.98	-	-	-	47,238.98	47,238.98	-
							Page 7 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Collection Account Report for August 25, 2003 Distribution
	Collection Account Report
SUMMARY						GROUP II	GROUP I	TOTAL
	Principal Collections					4,058,910.52	6,436,717.02	10,495,627.54
	TOTAL NET PRINCIPAL					4,058,910.52	6,436,717.02	10,495,627.54
	Interest Collections					3,594,127.90	9,464,763.38	13,058,891.28
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					18,645.60	28,593.38	47,238.98
	Interest Fees					(65,396.35)	(567,862.56)	(633,258.90)
	TOTAL NET INTEREST					3,547,377.15	8,925,494.20	12,472,871.36
	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION					7,606,287.67	15,362,211.22	22,968,498.90
PRINCIPAL - COLLECTIONS						GROUP II	GROUP I	TOTAL
	Scheduled Principal					563,718.41	1,348,743.82	1,912,462.23
	Prepayments In Full					3,485,460.02	5,049,261.78	8,534,721.80
	Curtailments					9,732.09	38,711.42	48,443.51
	Liquidations					0.00	0.00	0.00
	Insurance Principal					0.00	0.00	0.00
	Repurchased Principal Amounts					0.00	0.00	0.00
	Other Principal					0.00	0.00	0.00
	Total Realized Loss Of Principal					0.00	0.00	0.00
	Delinquent Principal					(422,910.50)	(135,644.97)	(558,555.47)
	Advanced Principal					422,910.50	135,644.97	558,555.47
	TOTAL PRINCIPAL COLLECTED					4,058,910.52	6,436,717.02	10,495,627.54
				Page 8 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Collection Account Report for August 25, 2003 Distribution
	Collection Account Report
PRINCIPAL - WITHDRAWALS						GROUP II	GROUP I	TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS						GROUP II	GROUP I	TOTAL
SPACE INTENTIONALLY LEFT BLANK
INTEREST - COLLECTIONS						GROUP II	GROUP I	TOTAL
	Scheduled Interest					3,799,585.15	9,544,861.30	13,344,446.45
	Liquidation Interest					0.00	0.00	0.00
	Repurchased Interest					0.00	0.00	0.00
	Insurance Interest					0.00	0.00	0.00
	Other Interest					0.00	0.00	0.00
	Relief Act Interest Shortfalls					0.00	(478.94)	(478.94)
	Prepayment Interest Shortfalls					(5,790.20)	(10,339.32)	(16,129.52)
	Compensating Interest					5,790.20	10,339.32	16,129.52
	Delinquent Interest					(2,919,791.21)	(1,316,404.69)	(4,236,195.90)
	Interest Advanced					2,714,333.96	1,236,785.71	3,951,119.67
	TOTAL INTEREST COLLECTED					3,594,127.90	9,464,763.38	13,058,891.28
				Page 9 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Collection Account Report for August 25, 2003 Distribution
	Collection Account Report
INTEREST - WITHDRAWALS						GROUP II	GROUP I	TOTAL
	Extraordinary Trust Fund Expenses					0.00	0.00	0.00
	TOTAL INTEREST WITHDRAWALS					0.00	0.00	0.00
INTEREST - OTHER ACCOUNTS						GROUP II	GROUP I	TOTAL
	Prepayment Charges					18,645.60	28,593.38	47,238.98
	TOTAL INTEREST OTHER ACCOUNTS					18,645.60	28,593.38	47,238.98
INTEREST - FEES						GROUP II	GROUP I	TOTAL
	Current Servicing Fees					64,904.29	566,686.28	631,590.57
	Trustee Fee					492.06	1,176.28	1,668.33
	TOTAL INTEREST OTHER FEES					65,396.35	567,862.56	633,258.90
				Page 10 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Credit Enhancement Report for August 25, 2003 Distribution
	Credit Enhancement Report
ACCOUNTS						GROUP II	GROUP I	TOTAL
SPACE INTENTIONALLY LEFT BLANK
INSURANCE						GROUP II	GROUP I	TOTAL
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES						GROUP II	GROUP I	TOTAL
	Overcollateralized Amount - Prior Period							38,500,205.17
	Current Period Losses							0.00
	Overcollateralized Amount - After Current Losses							38,500,205.17
	Overcollateralization Increase Amount							0.00
	Overcollateralization Reduction Amount							199.83
	Overcollateralized Amount - Ending							38,500,005.34
	OC Deficiency Amount - Ending							0.00
	Required Overcollateralized Amount							38,500,005.34
				Page 11 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Collateral Report for August 25, 2003 Distribution
	Collateral Report
COLLATERAL						GROUP II	GROUP I	TOTAL
	Loan Count:
	Original					1560	10145	11705
	Prior					-	-	-
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(8)	(27)	(35)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					1,552	10,118	11,670
	Principal Balance:
	Original					648,867,687.05	1,551,132,618.12	2,200,000,305.17
	Prior					-	-	-
	Prefunding					-	-	-
	Scheduled Principal					(563,718.41)	(1,348,743.82)	(1,912,462.23)
	Partial and Full Voluntary Prepayments					(3,495,192.11)	(5,087,973.20)	(8,583,165.31)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					644,808,776.53	1,544,695,901.10	2,189,504,677.63
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 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Collateral Report for August 25, 2003 Distribution
	Collateral Report
CHARACTERISTICS						GROUP II	GROUP I	TOTAL
	Weighted Average Coupon Original					7.026860%	7.384174%	7.278788%
	Weighted Average Coupon Prior
	Weighted Average Coupon Current					7.026860%	7.384174%	7.278788%
	Weighted Average Months to Maturity Original					355	352	353
	Weighted Average Months to Maturity Prior					-	-	-
	Weighted Average Months to Maturity Current					355	352	353
	Weighted Avg Remaining Amortization Term Original					355	352	353
	Weighted Avg Remaining Amortization Term Prior					-	-	-
	Weighted Avg Remaining Amortization Term Current					355	352	353
	Weighted Average Seasoning Original					2.04	2.07	2.06
	Weighted Average Seasoning Prior					-	-	-
	Weighted Average Seasoning Current					2.04	2.07	2.06
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 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Collateral Report for August 25, 2003 Distribution
	Collateral Report
ARM CHARACTERISTICS						GROUP II	GROUP I	TOTAL
	Weighted Average Margin Original					3.908%	3.577%
	Weighted Average Margin Prior
	Weighted Average Margin Current					3.908%	3.577%
	Weighted Average Max Rate Original					9.996%	9.255%
	Weighted Average Max Rate Prior
	Weighted Average Max Rate Current					9.996%	9.255%
	Weighted Average Min Rate Original					5.412%	5.157%
	Weighted Average Min Rate Prior
	Weighted Average Min Rate Current					5.412%	5.157%
	Weighted Average Cap Up Original					0.764%	0.682%
	Weighted Average Cap Up Prior
	Weighted Average Cap Up Current					0.764%	0.682%
	Weighted Average Cap Down Original					0.764%	0.682%
	Weighted Average Cap Down Prior
	Weighted Average Cap Down Current					0.764%	0.682%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES						GROUP II	GROUP I	TOTAL
	Current Servicing Fees					64,904.29	566,686.28	631,590.57
	Delinquent Servicing Fees					205,457.25	79,618.98	285,076.23
	TOTAL SERVICING FEES					270,361.54	646,305.26	916,666.80
	Compensating Interest					(5,790.20)	(10,339.32)	(16,129.52)
	Delinquent Servicing Fees					(205,457.25)	(79,618.98)	(285,076.23)
	COLLECTED SERVICING FEES					59,114.09	556,346.96	615,461.05
	Total Advances					3,137,244.46	1,372,430.68	4,509,675.14
	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 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Delinquency Report for August 25, 2003 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			1,895,089.09	-	-	1,895,089.09
		% Balance			0.09%	0.00%	0.00%	0.09%
		# Loans			13	-	-	13
		% # Loans			0.11%	0.00%	0.00%	0.11%
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		1,298,021.80	-	-	-	1,298,021.80
		% Balance		0.06%	0.00%	0.00%	0.00%	0.06%
		# Loans		8	-	-	-	8
		% # Loans		0.07%	0.00%	0.00%	0.00%	0.07%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		1,298,021.80	1,895,089.09	-	-	3,193,110.89
		% Balance		0.06%	0.09%	0.00%	0.00%	0.15%
		# Loans		8	13	-	-	21
		% # Loans		0.07%	0.11%	0.00%	0.00%	0.18%
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 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Delinquency Report for August 25, 2003 Distribution
	Delinquency Report - Group I Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			1,355,149.09	-	-	1,355,149.09
		% Balance			0.09%	0.00%	0.00%	0.09%
		# Loans			12	-	-	12
		% # Loans			0.12%	0.00%	0.00%	0.12%
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		1,298,021.80	-	-	-	1,298,021.80
		% Balance		0.08%	0.00%	0.00%	0.00%	0.08%
		# Loans		8	-	-	-	8
		% # Loans		0.08%	0.00%	0.00%	0.00%	0.08%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		1,298,021.80	1,355,149.09	-	-	2,653,170.89
		% Balance		0.08%	0.09%	0.00%	0.00%	0.17%
		# Loans		8	12	-	-	20
		% # Loans		0.08%	0.12%	0.00%	0.00%	0.20%
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 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Delinquency Report for August 25, 2003 Distribution
	Delinquency Report - Group II Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			539,940.00	-	-	539,940.00
		% Balance			0.08%	0.00%	0.00%	0.08%
		# Loans			1	-	-	1
		% # Loans			0.06%	0.00%	0.00%	0.06%
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		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
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		-	539,940.00	-	-	539,940.00
		% Balance		0.00%	0.08%	0.00%	0.00%	0.08%
		# Loans		-	1	-	-	1
		% # Loans		0.00%	0.06%	0.00%	0.00%	0.06%
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 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	REO Report for August 25, 2003 Distribution
	REO Report - Mortgage Loans that Become REO During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 0				Loan Group 1 = Group I Group; REO Book Value = 000.00
Total Original Principal Balance = 000.00				Loan Group 2 = Group II Group; REO Book Value = 000.00
Total Current Balance = 000.00
REO Book Value = 000.00
REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK
				Page 18 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Foreclosure Report for August 25, 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 Original Principal Balance = 000.00				Loan Group 2 = Group II Group
Total Current Balance = 000.00
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK
				Page 19 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Prepayment Report for August 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS						GROUP II	GROUP I	TOTAL
	Current
	Number of Paid in Full Loans					8	27	35
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					8	27	35
	Paid in Full Balance					3,485,460.02	5,049,261.78	8,534,721.80
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					9,732.09	38,711.42	48,443.51
	Total Prepayment Amount					3,495,192.11	5,087,973.20	8,583,165.31
	Cumulative
	Number of Paid in Full Loans					8	27	35
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					8	27	35
	Paid in Full Balance					3,485,460.02	5,049,261.78	8,534,721.80
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					9,732.09	38,711.42	48,443.51
	Total Prepayment Amount					3,495,192.11	5,087,973.20	8,583,165.31
SPACE INTENTIONALLY LEFT BLANK
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 20 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Prepayment Report for August 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES						GROUP II	GROUP I	TOTAL
	SMM					0.54%	0.33%	0.39%
	3 Months Avg SMM
	12 Months Avg SMM
	Avg SMM Since Cut-off					0.54%	0.33%	0.39%
	CPR					6.28%	3.87%	4.59%
	3 Months Avg CPR
	12 Months Avg CPR
	Avg CPR Since Cut-off					6.28%	3.87%	4.59%
	PSA					1539.79%	936.79%	1114.50%
	3 Months Avg PSA Approximation
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					1539.79%	936.79%	1114.50%
	Group I
	Group II
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 21 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Prepayment Report for August 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
	Group I
	Group II
CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off
PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) *.......*(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)
Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.
				Page 22 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for August 25, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 35						Loan Group 1 = Group I Group
Total Original Principal Balance = 8,546,316.00						Loan Group 2 = Group II Group
Total Prepayment Amount = 8,534,721.80
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
73627374 1			129,500.00	128,539.82	Jul-22-03	5.750%	CO - 78.49%	Paid Off - 360	Dec-02-02
73636532 1			130,000.00	129,696.41	Jul-01-03	10.700%	VA - 52.00%	Paid Off - 360	Jan-09-03
74357112 1			239,200.00	238,578.67	Jul-28-03	6.750%	CA - 80.00%	Paid Off - 360	Mar-24-03
74446824 1			229,500.00	229,083.93	Jul-11-03	6.500%	CA - 90.00%	Paid Off - 360	Apr-30-03
74451394 1			255,000.00	254,785.97	Jul-16-03	6.880%	UT - 75.00%	Paid Off - 360	Jun-03-03
74483926 1			255,000.00	254,616.49	Jul-11-03	7.450%	CA - 85.00%	Paid Off - 360	Apr-25-03
74484437 1			137,496.00	137,301.28	Jul-31-03	7.750%	FL - 80.00%	Paid Off - 360	Apr-22-03
74495318 1			214,400.00	213,916.18	Jul-31-03	5.350%	CA - 80.00%	Paid Off - 360	Apr-25-03
74498809 1			164,000.00	163,714.02	Jul-28-03	6.700%	WA - 80.00%	Paid Off - 360	Apr-30-03
74500232 1			111,000.00	110,971.59	Jul-24-03	12.500%	MN - 75.00%	Paid Off - 360	May-19-03
74507955 1			310,500.00	310,090.32	Jul-22-03	8.100%	OR - 90.00%	Paid Off - 360	Apr-28-03
74515289 1			199,500.00	199,193.94	Jul-11-03	7.350%	UT - 95.00%	Paid Off - 360	May-06-03
74526088 1			292,800.00	292,215.56	Jul-28-03	6.000%	WA - 78.08%	Paid Off - 360	Apr-30-03
74530940 1			168,000.00	168,000.00	Jul-31-03	8.400%	CA - 70.00%	Paid Off - 360	Jun-20-03
74539610 1			202,400.00	202,203.27	Jul-15-03	6.125%	CA - 80.00%	Paid Off - 360	May-27-03
74539792 1			96,750.00	96,633.55	Jul-17-03	8.550%	CO - 90.00%	Paid Off - 360	May-01-03
74549429 1			288,000.00	288,000.00	Jul-31-03	6.350%	CA - 76.80%	Paid Off - 360	Jun-30-03
74551219 1			52,000.00	51,964.39	Jul-22-03	7.900%	CA - 80.00%	Paid Off - 360	Jun-02-03
74557398 1			241,000.00	240,742.35	Jul-29-03	5.625%	NY - 66.94%	Paid Off - 360	May-14-03
74558362 1			160,000.00	159,884.77	Jul-01-03	7.650%	CO - 80.00%	Paid Off - 360	May-14-03
74569757 1			117,000.00	117,000.00	Jul-31-03	11.800%	MI - 65.00%	Paid Off - 360	Jun-11-03
74588856 1			260,000.00	259,874.78	Jul-25-03	9.600%	CA - 80.00%	Paid Off - 360	May-23-03
74589136 1			264,000.00	263,730.84	Jul-02-03	5.875%	CO - 77.65%	Paid Off - 360	May-14-03
74616996 1			250,000.00	250,000.00	Jul-28-03	6.125%	IL - 38.17%	Paid Off - 360	Jun-02-03
74628645 1			25,550.00	25,550.00	Jul-18-03	11.550%	MO - 46.46%	Paid Off - 360	Jun-13-03
74628801 1			202,000.00	201,773.65	Jul-23-03	5.375%	CO - 58.55%	Paid Off - 360	May-29-03
74678574 1			61,200.00	61,200.00	Jul-23-03	7.050%	NC - 85.00%	Paid Off - 360	Jun-10-03
74315722 2			468,000.00	465,510.96	Jul-17-03	6.500%	IL - 80.00%	Paid Off - 360	Feb-28-03
74478736 2			350,000.00	349,407.33	Jul-25-03	6.850%	CA - 63.64%	Paid Off - 360	May-02-03
74498593 2			412,000.00	411,197.07	Jul-31-03	6.125%	CA - 80.00%	Paid Off - 360	Apr-30-03
74541863 2			325,000.00	324,438.78	Jul-21-03	6.750%	CA - 61.91%	Paid Off - 360	May-05-03
74568726 2			621,520.00	621,090.10	Jul-15-03	7.850%	TX - 80.00%	Paid Off - 360	May-09-03
74640160 2			382,500.00	382,315.78	Jul-25-03	9.600%	CA - 85.00%	Paid Off - 360	Jun-06-03
74654609 2			563,500.00	563,500.00	Jul-22-03	5.875%	CA - 70.00%	Paid Off - 360	Jun-27-03
74704313 2			368,000.00	368,000.00	Jul-31-03	6.150%	CA - 80.00%	Paid Off - 360	Jun-30-03
					Page 23 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Realized Loss Report for August 25, 2003 Distribution
	Realized Loss Report - Collateral
COLLATERAL REALIZED LOSSES						GROUP II	GROUP I	TOTAL
	Current
	Number of Loans Liquidated					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	-	-
	Net Liquidation Proceeds					-	-	-
	Cumulative
	Number of Loans Liquidated					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	-	-
	Net Liquidation Proceeds					-	-	-
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.
	Cumulative Loss Percentage							0.000000%
	Current Loan Level losses in Current Period							0.00
	Current Recoveries or Losses from Prior Periods							0.00
	Current Total Losses							0.00
	Group I						3 Months Moving Average
	Group II
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
				Page 24 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Realized Loss Report for August 25, 2003 Distribution
	Realized Loss Report - Collateral
DEFAULT SPEEDS						GROUP II	GROUP I	TOTAL
	MDR					0.00%	0.00%	0.00%
	3 Months Avg MDR
	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
	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
	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 25 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Realized Loss Report for August 25, 2003 Distribution
	Realized Loss Report - Collateral
	Group I
	Group II
CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off
SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)*0.02,MAX(0.03,MIN(30,WAS)*0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) *.......*(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month:
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)*0.02,MAX(0.03,MIN(30,Avg WASn,m)*0.02-0.0095*(Avg WASn,m-60)))
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
Dates correspond to distribution dates.
				Page 26 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Realized Loss Detail Report for August 25, 2003 Distribution
	Realized Loss Detail Report - Loans Liquidated During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 0						Loan Group 1 = Group I Group
Total Original Principal Balance = 0.00						Loan Group 2 = Group II Group
Total Prior Principal Balance = 0.00
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.
Loan Number			Original	Prior		Current	State &
&		Loan	Principal	Principal	Realized	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Balance	Loss/(Gain)	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK
					Page 27 of 28				© COPYRIGHT 2003 Deutsche Bank
	Long Beach Mortgage Loan Trust 2003-4
	Mortgage Pass-Through Certificates
	Triggers, Adj. Rate Cert. and Miscellaneous Report for August 25, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report
TRIGGER EVENTS						GROUP II	GROUP I	TOTAL
	Trigger Event in effect							No
	Stepdown Date has occurred							No
	Balances 60+ days							0.00
	Beginning Pool Balance							2,200,000,305.17
	Delinquency Percentage							0.00%
	Cumulative Loss Percentage							0.000000%
	Credit Enhancement Percentage							16.750007%
ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP II	GROUP I	TOTAL
	NET WAC CARRYOVER AMOUNTS
	Class AV-1							0.00
	Class AV-2							0.00
	Class AV-3							0.00
	Class M-1							0.00
	Class M-2							0.00
	Class M-3							0.00
	Class M-4A							0.00
	Class M-5A							0.00
	Class M-6							0.00
	Class AV-1 Next Pass-Through Rate							1.420000%
	Class AV-2 Next Pass-Through Rate							1.180000%
	Class AV-3 Next Pass-Through Rate							1.450000%
	Class M-1 Next Pass-Through Rate							1.790000%
	Class M-2 Next Pass-Through Rate							2.860000%
ADDITIONAL INFORMATION						GROUP II	GROUP I	TOTAL
	Libor for Current Period							1.110000%
	Libor Date for Current Period							Jul-08-2003
	Libor for Next Period							1.110000%
	Libor Date for Next Period							Aug-21-2003
	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 28 of 28				© COPYRIGHT 2003 Deutsche Bank