
                                    UNITED STATES
                         SECURITIES AND EXCHANGE COMMISSION
                               Washington, D.C.  20549


                                     FORM 8-K


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

           Date of Report (Date of earliest event reported):  June 27, 2005
                          (Date of earliest event reported)

           Long Beach Securities Corp. (as Depositor under the Pooling
        and Servicing Agreement, dated as April 1, 2005, providing for the
          issuance of Long Beach Mortgage Loan Trust 2005-2, Asset-Backed
                       Pass- through Certificates, Series 2005-2)
                 (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-109318-07                          33-0917586
          (Commission File Number)        (I.R.S. Employer Identification No.)


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


          Registrant's Telephone Number, Including Area Code:  (714) 939-5200


(Former address:   1100 Town and Country Road Suite 1600
                   Orange, California 92868)

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

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

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

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

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


     Item 8.01  Other Events

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


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     June 27, 2005.

                                    Signatures

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



                                  Deutsche Bank National Trust Company,
                                  in its capacity as Trustee under the
                                  Pooling and Servicing Agreement on
                                  behalf of Long Beach Securities Corp.,
                                  Registrant


          Date:  Jun 30, 2005               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          99.1 Monthly Remittance Statement to the Certificateholders
          dated as of June 27, 2005.



Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller
										1. Certificate Payment Report					2
				Long Beach Mortgage Corp.
										2. Collection Account Report					6

										3. Credit Enhancement Report					8
										4. Collateral Report					9
				Certificate Insurer(s)						5. Delinquency Report					12

										6. REO Report					15

										7. Foreclosure Report					16
										8. Prepayment Report					17
										9. Prepayment Detail Report					20

										10. Realized Loss Report					26
										11. Realized Loss Detail Report					29
				Servicer(s)
										12. Triggers and Adj. Cert. Report					30
				Long Beach Mortgage Corp.
										13. Additional Certificate Report					31



				Underwriter(s)
				Goldman Sachs & Co.
				Wamu Capital Corp


										Total Number of Pages					31


				Dates						Contacts

				Cut-Off Date:			April 01, 2005			Valerie Delgado
				Close Date:			April 05, 2005			Administrator
				First Distribution Date:			May 25, 2005			(714) 247-6273
										valerie.m.delgado@db.com

										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			June 27, 2005
										Factor Information:			(800) 735-7777
				Record Date:			May 31, 2005
										Main Phone Number:			(714) 247-6000

							June 24, 2005


										https://www.tss.db.com/invr






Page 1 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal

Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance


					(1)		(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)

I-A1	FLT, STEP	$	1,044,511,000.00		1,013,225,924.92		3,065,008.42		24,533,350.32		27,598,358.74		0.00		0.00		988,692,574.60

I-A2	FLT, STEP	$	116,057,000.00		112,580,873.89		345,717.10		2,725,933.04		3,071,650.14		0.00		0.00		109,854,940.85
II-A1	FLT, STEP	$	437,868,000.00		408,337,953.94		1,186,562.04		29,004,463.51		30,191,025.55		0.00		0.00		379,333,490.43
II-A2	FLT, STEP	$	162,921,000.00		162,921,000.00		488,355.70		0.00		488,355.70		0.00		0.00		162,921,000.00
II-A3	FLT, STEP	$	79,892,000.00		79,892,000.00		248,264.39		0.00		248,264.39		0.00		0.00		79,892,000.00
M-1	MEZ, FLT, S	$	137,500,000.00		137,500,000.00		443,666.67		0.00		443,666.67		0.00		0.00		137,500,000.00
M-2	MEZ, FLT, S	$	128,750,000.00		128,750,000.00		418,973.96		0.00		418,973.96		0.00		0.00		128,750,000.00
M-3	MEZ, FLT, S	$	40,000,000.00		40,000,000.00		131,266.67		0.00		131,266.67		0.00		0.00		40,000,000.00
M-4	MEZ, FLT, S	$	66,250,000.00		66,250,000.00		225,305.21		0.00		225,305.21		0.00		0.00		66,250,000.00
M-5	MEZ, FLT, S	$	43,750,000.00		43,750,000.00		149,989.58		0.00		149,989.58		0.00		0.00		43,750,000.00
M-6	MEZ, FLT, S	$	30,000,000.00		30,000,000.00		105,600.00		0.00		105,600.00		0.00		0.00		30,000,000.00
M-7	MEZ, FLT, S	$	42,501,000.00		42,501,000.00		169,083.15		0.00		169,083.15		0.00		0.00		42,501,000.00
M-8	MEZ, FLT, S	$	27,499,000.00		27,499,000.00		111,920.93		0.00		111,920.93		0.00		0.00		27,499,000.00
M-9	MEZ, FLT, S	$	30,000,000.00		30,000,000.00		137,225.00		0.00		137,225.00		0.00		0.00		30,000,000.00
B-1	SUB	$	32,500,000.00		32,500,000.00		173,983.33		0.00		173,983.33		0.00		0.00		32,500,000.00
B-2	SUB	$	25,001,000.00		25,001,000.00		133,838.69		0.00		133,838.69		0.00		0.00		25,001,000.00
C		$	55,002,632.02		55,000,060.11		6,485,163.35		0.00		6,485,163.35		0.00		0.00		55,000,060.11
P		$	100.00		100.00		561,264.99		0.00		561,264.99		0.00		0.00		100.00
R	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-CX	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-PX	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			2,500,002,732.02		2,435,708,912.86		14,581,189.18		56,263,746.87		70,844,936.05		0.00		0.00		2,379,445,165.99






Page 2 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution

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)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
I-A1	05/25/05		06/26/05		A-Act/360		542514KL7		1,044,511,000.00		970.048113		2.934396		23.487881		26.422277	946.560232
I-A2	05/25/05		06/26/05		A-Act/360		542514KM5		116,057,000.00		970.048113		2.978856		23.487881		26.466737	946.560232
II-A1	05/25/05		06/26/05		A-Act/360		542514KN3		437,868,000.00		932.559479		2.709862		66.240199		68.950062	866.319280
II-A2	05/25/05		06/26/05		A-Act/360		542514KP8		162,921,000.00		1,000.000000		2.997500		0.000000		2.997500	1,000.000000
II-A3	05/25/05		06/26/05		A-Act/360		542514KQ6		79,892,000.00		1,000.000000		3.107500		0.000000		3.107500	1,000.000000
M-1	05/25/05		06/26/05		A-Act/360		542514KR4		137,500,000.00		1,000.000000		3.226667		0.000000		3.226667	1,000.000000
M-2	05/25/05		06/26/05		A-Act/360		542514KS2		128,750,000.00		1,000.000000		3.254167		0.000000		3.254167	1,000.000000
M-3	05/25/05		06/26/05		A-Act/360		542514KT0		40,000,000.00		1,000.000000		3.281667		0.000000		3.281667	1,000.000000
M-4	05/25/05		06/26/05		A-Act/360		542514KU7		66,250,000.00		1,000.000000		3.400833		0.000000		3.400833	1,000.000000
M-5	05/25/05		06/26/05		A-Act/360		542514KV5		43,750,000.00		1,000.000000		3.428333		0.000000		3.428333	1,000.000000
M-6	05/25/05		06/26/05		A-Act/360		542514KW3		30,000,000.00		1,000.000000		3.520000		0.000000		3.520000	1,000.000000
M-7	05/25/05		06/26/05		A-Act/360		542514KX1		42,501,000.00		1,000.000000		3.978333		0.000000		3.978333	1,000.000000
M-8	05/25/05		06/26/05		A-Act/360		542514KY9		27,499,000.00		1,000.000000		4.070000		0.000000		4.070000	1,000.000000
M-9	05/25/05		06/26/05		A-Act/360		542514KZ6		30,000,000.00		1,000.000000		4.574167		0.000000		4.574167	1,000.000000
B-1	05/25/05		06/26/05		A-Act/360		542514LA0		32,500,000.00		1,000.000000		5.353333		0.000000		5.353333	1,000.000000
B-2	05/25/05		06/26/05		A-Act/360		542514LB8		25,001,000.00		1,000.000000		5.353333		0.000000		5.353333	1,000.000000
C	05/01/05		05/30/05		A-30/360				55,002,632.02		999.953240		117.906419		0.000000		117.906419	999.953240
P	05/01/05		05/30/05		A-30/360				100.00		1,000.000000		5,612,649.900000		0.000000		5,612,649.900000	1,000.000000
R	05/01/05		05/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-CX	05/01/05		05/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-PX	05/01/05		05/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 3 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution

Distribution to Date - REMIC II
																	Current


	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal

Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
I-A1	1,044,511,000.00		7,533,194.36		54,554,366.37		1,264,059.03		55,818,425.40		63,351,619.76		0.00		0.00		988,692,574.60
I-A2	116,057,000.00		850,242.67		6,061,607.87		140,451.27		6,202,059.15		7,052,301.82		0.00		0.00		109,854,940.85
II-A1	437,868,000.00		2,980,604.54		57,200,280.46		1,334,229.11		58,534,509.57		61,515,114.11		0.00		0.00		379,333,490.43
II-A2	162,921,000.00		1,178,507.16		0.00		0.00		0.00		1,178,507.16		0.00		0.00		162,921,000.00
II-A3	79,892,000.00		600,011.11		0.00		0.00		0.00		600,011.11		0.00		0.00		79,892,000.00
M-1	137,500,000.00		1,073,875.00		0.00		0.00		0.00		1,073,875.00		0.00		0.00		137,500,000.00
M-2	128,750,000.00		1,014,442.71		0.00		0.00		0.00		1,014,442.71		0.00		0.00		128,750,000.00
M-3	40,000,000.00		317,933.34		0.00		0.00		0.00		317,933.34		0.00		0.00		40,000,000.00
M-4	66,250,000.00		546,433.68		0.00		0.00		0.00		546,433.68		0.00		0.00		66,250,000.00
M-5	43,750,000.00		363,878.47		0.00		0.00		0.00		363,878.47		0.00		0.00		43,750,000.00
M-6	30,000,000.00		256,433.33		0.00		0.00		0.00		256,433.33		0.00		0.00		30,000,000.00
M-7	42,501,000.00		412,283.32		0.00		0.00		0.00		412,283.32		0.00		0.00		42,501,000.00
M-8	27,499,000.00		273,095.62		0.00		0.00		0.00		273,095.62		0.00		0.00		27,499,000.00
M-9	30,000,000.00		335,975.00		0.00		0.00		0.00		335,975.00		0.00		0.00		30,000,000.00
B-1	32,500,000.00		427,663.89		0.00		0.00		0.00		427,663.89		0.00		0.00		32,500,000.00
B-2	25,001,000.00		328,985.38		0.00		0.00		0.00		328,985.38		0.00		0.00		25,001,000.00
C	55,002,632.02		9,917,337.80		2,516.65		55.26		2,571.91		9,919,909.71		0.00		0.00		55,000,060.11
P	100.00		1,141,253.50		0.00		0.00		0.00		1,141,253.50		0.00		0.00		100.00
R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-CX	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-PX	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total	2,500,002,732.02		29,552,150.88		117,818,771.35		2,738,794.67		120,557,566.03		150,109,716.91		0.00		0.00		2,379,445,165.99



Page 4 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution

Interest Detail - REMIC II
	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		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
I-A1	3.30000%		1,013,225,924.92		3,065,008.42		0.00		0.00		0.00		3,065,008.42		3,065,008.42		0.00
I-A2	3.35000%		112,580,873.89		345,717.10		0.00		0.00		0.00		345,717.10		345,717.10		0.00
II-A1	3.17000%		408,337,953.94		1,186,562.04		0.00		0.00		0.00		1,186,562.04		1,186,562.04		0.00
II-A2	3.27000%		162,921,000.00		488,355.70		0.00		0.00		0.00		488,355.70		488,355.70		0.00
II-A3	3.39000%		79,892,000.00		248,264.39		0.00		0.00		0.00		248,264.39		248,264.39		0.00
M-1	3.52000%		137,500,000.00		443,666.67		0.00		0.00		0.00		443,666.67		443,666.67		0.00
M-2	3.55000%		128,750,000.00		418,973.96		0.00		0.00		0.00		418,973.96		418,973.96		0.00
M-3	3.58000%		40,000,000.00		131,266.67		0.00		0.00		0.00		131,266.67		131,266.67		0.00
M-4	3.71000%		66,250,000.00		225,305.21		0.00		0.00		0.00		225,305.21		225,305.21		0.00
M-5	3.74000%		43,750,000.00		149,989.58		0.00		0.00		0.00		149,989.58		149,989.58		0.00
M-6	3.84000%		30,000,000.00		105,600.00		0.00		0.00		0.00		105,600.00		105,600.00		0.00
M-7	4.34000%		42,501,000.00		169,083.15		0.00		0.00		0.00		169,083.15		169,083.15		0.00
M-8	4.44000%		27,499,000.00		111,920.93		0.00		0.00		0.00		111,920.93		111,920.93		0.00
M-9	4.99000%		30,000,000.00		137,225.00		0.00		0.00		0.00		137,225.00		137,225.00		0.00
B-1	5.84000%		32,500,000.00		173,983.33		0.00		0.00		0.00		173,983.33		173,983.33		0.00
B-2	5.84000%		25,001,000.00		133,838.69		0.00		0.00		0.00		133,838.69		133,838.69		0.00
C	141.49432%		55,000,060.11		0.00		0.00		0.00		0.00		0.00		6,485,163.35		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		561,264.99		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-CX	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-PX	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			#######		7,534,760.84		0.00		0.00		0.00		7,534,760.84		14,581,189.18		0.00



Page 5 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution
Collection Account Report
SUMMARY

										Group 2		Group 1		Total
Principal Collections										29,004,463.51		27,259,283.36		56,263,746.87
Principal Withdrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										29,004,463.51		27,259,283.36		56,263,746.87
Interest Collections										5,304,398.52		9,446,795.79		14,751,194.31
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Fees										-254,221.16		-477,048.96		-731,270.12
Interest Other Accounts										236,302.04		324,962.95		561,264.99
TOTAL NET INTEREST										5,286,479.40		9,294,709.78		14,581,189.18
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										34,290,942.91		36,553,993.14		70,844,936.05



PRINCIPAL - COLLECTIONS

											Group 2		Group 1		Total
Scheduled Principal Received											475,646.66		881,842.08		1,357,488.74
Curtailments											26,541.51		52,768.59		79,310.10
Prepayments In Full											28,502,275.34		26,324,672.69		54,826,948.03
Repurchased/Substitutions											0.00		0.00		0.00
Liquidations											0.00		0.00		0.00
Insurance Principal											0.00		0.00		0.00
Other Additional Principal											0.00		0.00		0.00
Delinquent Principal											-161,633.54		-224,350.50		-385,984.04
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											161,633.54		224,350.50		385,984.04
TOTAL PRINCIPAL COLLECTED											29,004,463.51		27,259,283.36		56,263,746.87


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS

										Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS										0.00		0.00		0.00





Page 6 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution

INTEREST - COLLECTIONS

										Group 2		Group 1		Total
Scheduled Interest										5,423,556.65		9,612,870.06		15,036,426.71
Repurchased/Substitution Interest										0.00		0.00		0.00
Liquidation Interest										0.00		0.00		0.00
Insurance Interest										0.00		0.00		0.00
Other Additional Interest										0.00		0.00		0.00
Prepayment Interest Shortfalls										-28,627.00		-17,115.27		-45,742.27
Delinquent Interest										-1,781,250.84		-2,583,577.81		-4,364,828.65
Compensating Interest										28,627.00		17,115.27		45,742.27
Civil Relief Act Shortfalls										-0.00		-0.00		-0.00
Interest Advanced										1,662,092.73		2,417,503.54		4,079,596.27
TOTAL INTEREST COLLECTED										5,304,398.52		9,446,795.79		14,751,194.31


INTEREST - WITHDRAWALS

										Group 2		Group 1		Total
TOTAL INTEREST WITHDRAWALS										0.00		0.00		0.00



INTEREST - OTHER ACCOUNTS

										Group 2		Group 1		Total
Prepayment Charges										236,302.04		324,962.95		561,264.99
TOTAL INTEREST OTHER ACCOUNTS										236,302.04		324,962.95		561,264.99



INTEREST - FEES

										Group 2		Group 1		Total
Current Servicing Fees										253,624.71		476,021.61		729,646.32
Trustee Fees										596.45		1,027.35		1,623.81
TOTAL INTEREST FEES										254,221.16		477,048.96		731,270.12




Page 7 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution
Credit Enhancement Report
ACCOUNTS

										Group 2		Group 1		Total
Ending Excess Reserve Fund Account Balance														1,000.00



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES

										Group 2		Group 1		Total
Overcollateralized Amount - Prior Period														55,000,060.11
Current Period Losses														0.00
Overcollateralized Amount - After Current Losses														55,000,060.11

Overcollateralization Increase Amount														0.00
Overcollateralization Reduction Amount														0.01
Overcollateralization Amount - Ending														55,000,060.11

Overcollateralization Deficiency Amount														0.00
Required Overcollateralized Amount														55,000,060.10




Page 8 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution
Collateral Report


COLLATERAL



											Group 2		Group 1		Total



Loan Count:


Original										2,675		10,260		12,935
Prior										2,592		10,082		12,674
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-79		-144		-223
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										2,513		9,938		12,451
Principal Balance:


Original										924,210,027.65		1,575,792,704.37		2,500,002,732.02
Prior										894,678,800.27		1,541,030,112.59		2,435,708,912.86
Prefunding										0.00		0.00		0.00
Scheduled Principal										-475,646.66		-881,842.08		-1,357,488.74
Partial Prepayments										-26,541.51		-52,768.59		-79,310.10
Full Voluntary Prepayments										-28,502,275.34		-26,324,672.69		-54,826,948.03
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										865,674,336.76		1,513,770,829.23		2,379,445,165.99





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 9 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution

CHARACTERISTICS

										Group 2		Group 1		Total
Weighted Average Coupon Original										7.27800%		7.48497%		7.40846%
Weighted Average Coupon Prior										7.27800%		7.48497%		7.40846%
Weighted Average Coupon Current										7.27442%		7.48554%		7.40799%
Weighted Average Months to Maturity Original										355		355		355
Weighted Average Months to Maturity Prior										355		355		355
Weighted Average Months to Maturity Current										354		354		354
Weighted Avg Remaining Amortization Term Original										355		355		355
Weighted Avg Remaining Amortization Term Prior										355		355		355
Weighted Avg Remaining Amortization Term Current										354		354		354
Weighted Average Seasoning Original										4.33		3.99		4.12
Weighted Average Seasoning Prior										4.33		3.99		4.12
Weighted Average Seasoning Current										5.33		4.98		5.11









Page 10 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution

ARM CHARACTERISTICS

										Group 2		Group 1		Total
Weighted Average Margin Original										5.12010%		5.12069%		5.12046%
Weighted Average Margin Prior										5.12010%		5.12069%		5.12046%
Weighted Average Margin Current										5.12215%		5.12175%		5.12190%
Weighted Average Max Rate Original										13.27660%		13.46478%		13.39319%
Weighted Average Max Rate Prior										13.27660%		13.46478%		13.39319%
Weighted Average Max Rate Current										13.27192%		13.46459%		13.39175%
Weighted Average Min Rate Original										7.26792%		7.45433%		7.38341%
Weighted Average Min Rate Prior										7.26792%		7.45433%		7.38341%
Weighted Average Min Rate Current										7.26328%		7.45431%		7.38210%
Weighted Average Cap Up Original										1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Prior										1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Current										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Original										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Prior										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Current										1.00000%		1.00000%		1.00000%




SERVICING FEES & ADVANCES

											Group 2		Group 1		Total




Current Servicing Fees										253,624.71		476,021.61		729,646.32
Delinquent Servicing Fees										119,158.13		166,074.27		285,232.40
TOTAL SERVICING FEES										372,782.84		642,095.90		1,014,878.74


Total Servicing Fees										372,782.84		642,095.90		1,014,878.74
Compensating Interest										-28,627.00		-17,115.27		-45,742.27
Delinquent Servicing Fees										-119,158.13		-166,074.27		-285,232.40
COLLECTED SERVICING FEES										224,997.71		458,906.36		683,904.07


Total Advanced Interest										1,662,092.73		2,417,503.54		4,079,596.27
Total Advanced Principal										161,633.54		224,350.50		385,984.04
Aggregate Advances with respect to this Distribution										1,823,726.26		2,641,854.04		4,465,580.30





ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										28,627.00		17,115.27		45,742.27
Compensating Interest										-28,627.00		-17,115.27		-45,742.27
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00


Ending Pool Stated Principal Balance										865,674,336.76		1,513,770,829.23		2,379,445,165.99
Weighted Average Net Mortgage Rate														7.183710%




Page 11 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				20,635,360.34		1,849,831.92		0.00		22,485,192.26
			% Balance				0.87%		0.08%		0.00%		0.94%
			# Loans				104		7		0		111
			% # Loans				0.84%		0.06%		0.00%		0.89%
	FORECLOSURE		Balance		0.00		0.00		592,937.73		0.00		592,937.73
			% Balance		0.00%		0.00%		0.02%		0.00%		0.02%
			# Loans		0		0		2		0		2
			% # Loans		0.00%		0.00%		0.02%		0.00%		0.02%
	BANKRUPTCY		Balance		2,313,978.10		810,177.98		0.00		0.00		3,124,156.08
			% Balance		0.10%		0.03%		0.00%		0.00%		0.13%
			# Loans		14		2		0		0		16
			% # Loans		0.11%		0.02%		0.00%		0.00%		0.13%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		2,313,978.10		21,445,538.32		2,442,769.65		0.00		26,202,286.07
			% Balance		0.10%		0.90%		0.10%		0.00%		1.10%
			# Loans		14		106		9		0		129
			% # Loans		0.11%		0.85%		0.07%		0.00%		1.04%









Page 12 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				10,156,539.57		631,552.25		0.00		10,788,091.82
			% Balance				0.67%		0.04%		0.00%		0.71%
			# Loans				76		4		0		80
			% # Loans				0.76%		0.04%		0.00%		0.80%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		1,596,533.48		102,029.04		0.00		0.00		1,698,562.52
			% Balance		0.11%		0.01%		0.00%		0.00%		0.11%
			# Loans		12		1		0		0		13
			% # Loans		0.12%		0.01%		0.00%		0.00%		0.13%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		1,596,533.48		10,258,568.61		631,552.25		0.00		12,486,654.34
			% Balance		0.11%		0.68%		0.04%		0.00%		0.82%
			# Loans		12		77		4		0		93
			% # Loans		0.12%		0.77%		0.04%		0.00%		0.94%










Page 13 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				10,478,820.77		1,218,279.67		0.00		11,697,100.44
			% Balance				1.21%		0.14%		0.00%		1.35%
			# Loans				28		3		0		31
			% # Loans				1.11%		0.12%		0.00%		1.23%
	FORECLOSURE		Balance		0.00		0.00		592,937.73		0.00		592,937.73
			% Balance		0.00%		0.00%		0.07%		0.00%		0.07%
			# Loans		0		0		2		0		2
			% # Loans		0.00%		0.00%		0.08%		0.00%		0.08%
	BANKRUPTCY		Balance		717,444.62		708,148.94		0.00		0.00		1,425,593.56
			% Balance		0.08%		0.08%		0.00%		0.00%		0.16%
			# Loans		2		1		0		0		3
			% # Loans		0.08%		0.04%		0.00%		0.00%		0.12%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		717,444.62		11,186,969.71		1,811,217.40		0.00		13,715,631.73
			% Balance		0.08%		1.29%		0.21%		0.00%		1.58%
			# Loans		2		29		5		0		36
			% # Loans		0.08%		1.15%		0.20%		0.00%		1.43%









Page 14 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL



Page 15 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
666155056 2
			207,000.00		206,047.13		01-Feb-2005		8.200%		MN - 100.00%		360		01-Dec-2004

666791744 2			387,600.00		386,890.60		01-Feb-2005		9.900%		CO - 95.00%		360		01-Mar-2005


TOTAL			594,600.00		592,937.73



Page 16 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS


											Group 2		Group 1		Total




Current


Number of Paid in Full Loans										79		144		223
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										79		144		223
Curtailments Amount										26,541.51		52,768.59		79,310.10
Paid in Full Balance										28,502,275.34		#######		54,826,948.03
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										28,528,816.85		26,377,441.28		54,906,258.13

Cumulative


Number of Paid in Full Loans										162		322		484
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										162		322		484
Paid in Full Balance										57,526,984.78		60,041,950.31		117,568,935.09
Repurchased Loans Balance										0.00		0.00		0.00
Curtailments Amount										42,677.03		207,159.24		249,836.27
Total Prepayment Amount										57,569,661.81		60,249,109.55		117,818,771.36










Page 17 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES


											Group 2		Group 1		Total



SMM										3.19%		1.71%		2.26%
3 Months Avg SMM										3.17%		1.93%		2.39%
12 Months Avg SMM										3.17%		1.93%		2.39%
Avg SMM Since Cut-off										3.17%		1.93%		2.39%


CPR										32.23%		18.72%		23.95%
3 Months Avg CPR										32.04%		20.87%		25.17%
12 Months Avg CPR										32.04%		20.87%		25.17%
Avg CPR Since Cut-off										32.04%		20.87%		25.17%


PSA										3,021.75%		1,878.31%		2,342.81%
3 Months Avg PSA Approximation										3,314.28%		2,325.70%		2,727.23%
12 Months Avg PSA Approximation										3,314.28%		2,325.70%		2,727.23%
Avg PSA Since Cut-off Approximation										3,314.28%		2,325.70%		2,727.23%










Page 18 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution






PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(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) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.













Page 19 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

74730912 2			169,000.00		167,207.11			02-Jun-2005		10.500%		NY - 65.00%		Paid Off - 360		01-Sep-2003


74945783 1			124,900.00		122,501.69			27-May-2005		6.675%		CA - 62.48%		Paid Off - 360		01-Nov-2003

74948019 1			220,500.00		216,889.46			18-May-2005		7.300%		CA - 90.00%		Paid Off - 360		01-Oct-2003

75523415 1			220,500.00		216,895.65			19-May-2005		7.150%		RI - 90.00%		Paid Off - 360		01-May-2004

665514915 1			280,000.00		280,000.00			10-Jun-2005		5.500%		CA - 80.00%		Paid Off - 360		01-Jul-2004

665605184 1			211,250.00		208,996.20			18-May-2005		5.750%		NJ - 63.63%		Paid Off - 360		01-Aug-2004

665646162 1			203,000.00		201,136.80			25-May-2005		6.550%		OR - 67.67%		Paid Off - 360		01-Aug-2004

665665907 2			472,500.00		472,500.00			23-May-2005		6.500%		CA - 88.32%		Paid Off - 360		01-Sep-2004

665693032 2			388,500.00		388,500.00			01-Jun-2005		7.800%		IL - 82.66%		Paid Off - 360		01-Aug-2004

665706081 2			153,000.00		152,195.46			20-May-2005		9.350%		NJ - 85.00%		Paid Off - 360		01-Aug-2004

665867735 1			232,000.00		230,480.65			18-May-2005		7.400%		IL - 80.00%		Paid Off - 360		01-Oct-2004

665880399 2			110,250.00		109,817.61			07-Jun-2005		9.650%		IL - 75.00%		Paid Off - 360		01-Oct-2004

665946182 2			166,500.00		165,768.19			16-May-2005		9.100%		MD - 90.00%		Paid Off - 360		01-Oct-2004

665990057 2			256,017.00		254,873.72			24-May-2005		8.350%		IL - 95.00%		Paid Off - 360		01-Nov-2004

665995114 1			224,000.00		222,426.40			01-Jun-2005		6.750%		FL - 80.00%		Paid Off - 360		01-Oct-2004

666031984 2			88,000.00		87,622.61			03-Jun-2005		8.550%		NJ - 92.63%		Paid Off - 360		01-Nov-2004

666045299 1			30,000.00		29,533.80			17-May-2005		11.200%		AR - 40.76%		Paid Off - 180		01-Nov-2004

666085246 2			109,500.00		108,861.27			14-Jun-2005		7.700%		VA - 84.88%		Paid Off - 360		01-Oct-2004

666102330 1			150,000.00		150,000.00			10-Jun-2005		6.650%		CA - 70.76%		Paid Off - 360		01-Nov-2004

666191903 2			27,000.00		26,913.45			13-Jun-2005		9.200%		MI - 90.00%		Paid Off - 360		01-Dec-2004

666226600 2			54,450.00		53,899.64			01-Jun-2005		9.700%		SC - 90.00%		Paid Off - 360		01-Dec-2004

666231287 2			20,250.00		20,189.50			16-May-2005		8.650%		MI - 90.00%		Paid Off - 360		01-Jan-2005

666231618 2			20,250.00		20,189.50			02-Jun-2005		8.650%		MI - 90.00%		Paid Off - 360		01-Jan-2005

666235643 1			164,900.00		164,304.54			16-May-2005		7.700%		IL - 85.00%		Paid Off - 360		01-Jan-2005

666252325 2			290,700.00		289,618.51			07-Jun-2005		7.550%		NJ - 90.00%		Paid Off - 360		01-Jan-2005

666258389 1			204,250.00		203,469.98			03-Jun-2005		8.350%		WA - 95.00%		Paid Off - 360		01-Dec-2004

666263470 1			163,400.00		162,934.20			08-Jun-2005		7.750%		TN - 82.11%		Paid Off - 360		01-Feb-2005

666266085 2			749,999.00		747,344.54			25-May-2005		7.800%		CA - 94.94%		Paid Off - 360		01-Jan-2005

666271077 1			96,800.00		96,600.00			17-May-2005		5.900%		FL - 80.00%		Paid Off - 360		01-Jan-2005

666283064 2			103,700.00		103,409.49			01-Jun-2005		8.950%		NJ - 85.00%		Paid Off - 360		01-Jan-2005

666290119 2			552,500.00		550,714.06			16-May-2005		8.250%		CA - 85.00%		Paid Off - 360		01-Jan-2005

666296199 2			423,000.00		421,426.30			27-May-2005		7.550%		AZ - 90.00%		Paid Off - 360		01-Jan-2005

666297197 1			348,000.00		346,598.80			13-Jun-2005		7.150%		IL - 80.00%		Paid Off - 360		01-Jan-2005

666298153 1			117,140.00		116,712.77			10-Jun-2005		7.650%		MD - 80.00%		Paid Off - 360		01-Jan-2005

666298260 2			88,560.00		88,264.22			09-Jun-2005		9.000%		FL - 90.00%		Paid Off - 360		01-Dec-2004

666300363 1			152,000.00		151,999.59			02-Jun-2005		6.250%		HI - 80.00%		Paid Off - 360		01-Jan-2005

666311998 2			118,655.00		118,254.98			23-May-2005		8.050%		FL - 95.00%		Paid Off - 360		01-Jan-2005




Page 20 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

666315916 1			175,920.00		175,201.19			19-May-2005		7.075%		FL - 79.97%		Paid Off - 360		01-Jan-2005


666322094 1			250,000.00		248,804.52			02-Jun-2005		7.000%		CA - 62.50%		Paid Off - 360		01-Jan-2005

666322151 2			211,000.00		210,345.10			25-May-2005		8.450%		IL - 89.79%		Paid Off - 360		01-Jan-2005

666322250 2			189,000.00		188,408.57			17-May-2005		8.575%		IL - 90.00%		Paid Off - 360		01-Jan-2005

666322417 1			46,300.00		46,244.39			23-May-2005		11.850%		CT - 27.24%		Paid Off - 360		01-Feb-2005

666322995 2			156,000.00		155,439.97			23-May-2005		8.200%		NJ - 94.55%		Paid Off - 360		01-Jan-2005

666326772 2			567,000.00		564,590.83			16-May-2005		7.500%		CA - 70.00%		Paid Off - 360		01-Jan-2005

666334388 1			157,941.00		157,273.17			18-May-2005		6.900%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666335542 1			130,000.00		129,231.97			08-Jun-2005		11.500%		CA - 65.00%		Paid Off - 360		01-Feb-2005

666342753 1			51,570.00		51,426.63			07-Jun-2005		9.600%		UT - 90.00%		Paid Off - 360		01-Jan-2005

666353255 2			220,500.00		219,772.65			01-Jun-2005		8.150%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666367214 1			206,400.00		205,703.07			09-Jun-2005		7.450%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666369319 1			166,500.00		165,811.52			20-May-2005		7.950%		HI - 90.00%		Paid Off - 360		01-Dec-2004

666370598 1			252,000.00		252,000.00			13-Jun-2005		5.700%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666371141 2			518,500.00		516,970.92			31-May-2005		8.700%		MD - 85.00%		Paid Off - 360		01-Jan-2005

666371448 2			153,000.00		152,644.00			23-May-2005		8.750%		CT - 85.00%		Paid Off - 360		01-Feb-2005

666372271 1			150,000.00		149,458.34			31-May-2005		7.700%		CA - 62.50%		Paid Off - 360		01-Jan-2005

666377635 1			177,600.00		177,600.00			06-Jun-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666381306 1			156,750.00		156,307.62			16-May-2005		7.800%		DC - 79.17%		Paid Off - 360		01-Feb-2005

666383567 2			317,300.00		316,215.46			19-May-2005		7.975%		CA - 95.00%		Paid Off - 360		01-Jan-2005

666386248 1			86,400.00		86,125.26			17-May-2005		7.200%		MO - 90.00%		Paid Off - 360		01-Feb-2005

666389242 1			132,000.00		131,619.93			20-May-2005		7.700%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666391743 1			276,500.00		275,353.48			26-May-2005		7.000%		CA - 70.00%		Paid Off - 360		01-Jan-2005

666393178 1			80,000.00		79,888.03			07-Jun-2005		11.150%		TX - 80.00%		Paid Off - 360		01-Feb-2005

666393442 2			94,350.00		94,003.52			16-May-2005		8.350%		IL - 85.00%		Paid Off - 360		01-Jan-2005

666395322 1			226,000.00		225,446.98			13-Jun-2005		9.600%		MI - 100.00%		Paid Off - 360		01-Jan-2005

666401492 1			29,000.00		28,929.03			07-Jun-2005		9.600%		MO - 59.18%		Paid Off - 360		01-Jan-2005

666401799 2			128,250.00		127,873.67			13-Jun-2005		8.725%		NJ - 95.00%		Paid Off - 360		01-Jan-2005

666402771 2			96,000.00		96,000.00			23-May-2005		8.250%		WA - 80.00%		Paid Off - 360		01-Jan-2005

666403118 2			295,750.00		294,886.70			03-Jun-2005		8.750%		CA - 65.00%		Paid Off - 360		01-Jan-2005

666403159 2			499,999.00		499,999.00			02-Jun-2005		6.850%		CA - 79.37%		Paid Off - 360		01-Jan-2005

666406129 1			281,700.00		280,880.71			02-Jun-2005		7.650%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666406293 1			251,500.00		251,500.00			18-May-2005		6.700%		CA - 82.46%		Paid Off - 360		01-Jan-2005

666408323 1			211,800.00		211,800.00			02-Jun-2005		6.950%		FL - 80.00%		Paid Off - 360		01-Jan-2005

666408612 2			113,600.00		113,275.14			16-May-2005		8.850%		CT - 75.73%		Paid Off - 360		01-Jan-2005

666408752 2			373,600.00		371,973.50			31-May-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666414586 2			180,000.00		179,356.54			25-May-2005		7.750%		VA - 50.70%		Paid Off - 360		01-Jan-2005

666418462 1			113,400.00		113,098.73			03-Jun-2005		8.100%		NC - 90.00%		Paid Off - 360		01-Feb-2005




Page 21 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

666423546 2			495,000.00		493,194.76			27-May-2005		7.650%		NY - 90.00%		Paid Off - 360		01-Jan-2005


666426051 1			156,510.00		155,787.93			23-May-2005		6.450%		FL - 90.00%		Paid Off - 360		01-Jan-2005

666426259 1			113,050.00		112,749.25			18-May-2005		9.200%		OH - 95.00%		Paid Off - 360		01-Jan-2005

666428610 1			169,984.00		169,370.22			02-Jun-2005		7.700%		TX - 80.00%		Paid Off - 360		01-Jan-2005

666433107 2			125,600.00		125,141.94			24-May-2005		7.650%		FL - 80.00%		Paid Off - 360		01-Jan-2005

666433214 2			212,000.00		211,249.66			03-Jun-2005		7.800%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666434899 2			261,250.00		260,414.01			06-Jun-2005		8.300%		AZ - 95.00%		Paid Off - 360		01-Jan-2005

666436670 1			38,970.00		38,897.19			18-May-2005		8.400%		OH - 90.00%		Paid Off - 360		01-Mar-2005

666447438 1			159,920.00		159,203.27			09-Jun-2005		6.600%		MD - 80.00%		Paid Off - 360		01-Jan-2005

666450341 1			185,900.00		185,656.24			24-May-2005		11.450%		PA - 65.00%		Paid Off - 360		01-Feb-2005

666451026 2			404,400.00		404,400.00			01-Jun-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666452313 2			499,999.00		498,312.53			18-May-2005		6.900%		NY - 69.44%		Paid Off - 360		01-Feb-2005

666459276 1			90,800.00		90,376.18			03-Jun-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666460043 1			280,000.00		279,185.65			02-Jun-2005		7.650%		PA - 94.92%		Paid Off - 360		01-Feb-2005

666461686 2			92,000.00		91,484.66			23-May-2005		8.500%		MI - 80.00%		Paid Off - 360		01-Jan-2005

666462486 1			265,500.00		264,735.55			24-May-2005		7.700%		IL - 90.00%		Paid Off - 360		01-Feb-2005

666463435 1			123,165.00		122,741.98			27-May-2005		7.950%		GA - 85.00%		Paid Off - 360		01-Jan-2005

666464045 2			412,800.00		412,800.00			01-Jun-2005		7.400%		FL - 80.00%		Paid Off - 360		01-Jan-2005

666465216 1			255,840.00		255,840.00			25-May-2005		5.600%		FL - 78.00%		Paid Off - 360		01-Jan-2005

666467873 1			390,000.00		389,015.25			13-Jun-2005		9.450%		CA - 55.71%		Paid Off - 360		01-Jan-2005

666467998 1			90,000.00		89,781.81			08-Jun-2005		8.550%		NC - 66.67%		Paid Off - 360		01-Feb-2005

666472865 2			384,000.00		384,000.00			31-May-2005		6.900%		TN - 80.00%		Paid Off - 360		01-Jan-2005

666473012 2			408,000.00		406,707.64			19-May-2005		8.350%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666474432 1			297,000.00		295,878.52			03-Jun-2005		7.900%		IL - 90.00%		Paid Off - 360		01-Feb-2005

666478052 1			244,800.00		244,116.01			10-Jun-2005		7.850%		NJ - 90.00%		Paid Off - 360		01-Feb-2005

666478565 1			347,650.00		347,650.00			10-Jun-2005		7.050%		IL - 85.00%		Paid Off - 360		01-Jan-2005

666481478 2			87,500.00		87,177.68			03-Jun-2005		7.600%		CA - 50.00%		Paid Off - 360		01-Jan-2005

666485214 1			175,200.00		174,609.05			13-Jun-2005		6.900%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666486592 2			400,000.00		398,325.10			08-Jun-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666488945 1			275,500.00		274,495.64			16-May-2005		6.500%		CA - 95.00%		Paid Off - 360		01-Feb-2005

666491188 1			337,500.00		336,575.78			26-May-2005		7.950%		MA - 90.00%		Paid Off - 360		01-Feb-2005

666496708 1			172,000.00		172,000.00			03-Jun-2005		6.500%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666498696 1			83,300.00		83,119.22			14-Jun-2005		7.750%		OH - 85.00%		Paid Off - 360		01-Mar-2005

666508270 1			225,000.00		224,102.96			08-Jun-2005		7.200%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666512835 1			347,500.00		346,416.56			10-Jun-2005		7.300%		CA - 87.98%		Paid Off - 360		01-Feb-2005

666514948 2			464,000.00		462,602.67			02-Jun-2005		7.475%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666522354 1			150,060.00		150,060.00			08-Jun-2005		6.950%		WA - 80.00%		Paid Off - 360		01-Feb-2005

666523923 1			188,000.00		187,173.56			26-May-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Jan-2005




Page 22 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

666535471 1			121,000.00		121,000.00			31-May-2005		7.500%		WA - 69.14%		Paid Off - 360		01-Feb-2005


666539473 1			331,000.00		331,000.00			10-Jun-2005		6.550%		CA - 75.19%		Paid Off - 360		01-Feb-2005

666546361 1			230,000.00		229,405.00			01-Jun-2005		8.500%		FL - 60.53%		Paid Off - 360		01-Feb-2005

666546874 1			397,800.00		397,799.99			01-Jun-2005		6.250%		IL - 90.00%		Paid Off - 360		01-Feb-2005

666552443 1			35,500.00		35,402.76			08-Jun-2005		7.950%		MI - 89.87%		Paid Off - 360		01-Feb-2005

666553201 2			462,400.00		462,400.00			20-May-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666553771 1			204,000.00		203,430.04			01-Jun-2005		7.850%		MD - 55.14%		Paid Off - 360		01-Feb-2005

666555008 1			195,000.00		194,479.91			26-May-2005		8.100%		WI - 100.00%		Paid Off - 360		01-Feb-2005

666563549 1			105,000.00		104,681.34			31-May-2005		7.450%		GA - 75.00%		Paid Off - 360		01-Feb-2005

666568175 2			405,000.00		405,000.00			07-Jun-2005		6.300%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666569074 1			352,640.00		351,706.02			13-Jun-2005		6.650%		IL - 80.00%		Paid Off - 360		01-Mar-2005

666571369 1			162,000.00		161,623.07			31-May-2005		8.750%		PA - 94.19%		Paid Off - 360		01-Feb-2005

666575766 2			480,000.00		478,590.03			03-Jun-2005		7.600%		IL - 60.00%		Paid Off - 360		01-Feb-2005

666576152 1			133,000.00		132,632.07			13-Jun-2005		7.900%		IL - 95.00%		Paid Off - 360		01-Feb-2005

666578406 1			121,500.00		121,358.82			03-Jun-2005		12.000%		PA - 64.97%		Paid Off - 360		01-Feb-2005

666579073 1			161,500.00		161,020.84			01-Jun-2005		7.550%		OH - 85.00%		Paid Off - 360		01-Feb-2005

666585948 2			513,000.00		511,609.30			13-Jun-2005		8.000%		UT - 90.00%		Paid Off - 360		01-Feb-2005

666586250 1			184,000.00		184,000.00			31-May-2005		6.950%		CO - 80.00%		Paid Off - 360		01-Feb-2005

666589643 1			230,375.00		229,799.13			16-May-2005		8.400%		FL - 95.00%		Paid Off - 360		01-Feb-2005

666589833 1			180,500.00		179,885.21			02-Jun-2005		6.850%		MD - 95.00%		Paid Off - 360		01-Feb-2005

666593702 2			384,000.00		382,586.54			10-Jun-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666597885 1			125,600.00		125,180.47			26-May-2005		6.950%		FL - 80.00%		Paid Off - 360		01-Feb-2005

666599840 1			157,500.00		157,037.34			31-May-2005		7.600%		IL - 90.00%		Paid Off - 360		01-Feb-2005

666601109 1			261,250.00		260,583.54			23-May-2005		8.300%		CA - 95.00%		Paid Off - 360		01-Feb-2005

666605779 1			53,100.00		52,931.13			14-Jun-2005		7.200%		PA - 90.00%		Paid Off - 360		01-Feb-2005

666612452 1			174,250.00		174,250.00			02-Jun-2005		6.750%		FL - 85.00%		Paid Off - 360		01-Feb-2005

666613070 1			115,000.00		114,668.90			13-Jun-2005		7.700%		NE - 87.12%		Paid Off - 360		01-Feb-2005

666618319 1			252,000.00		252,000.00			17-May-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666618491 2			572,000.00		570,144.87			16-May-2005		7.100%		CO - 80.00%		Paid Off - 360		01-Feb-2005

666618798 2			555,900.00		555,900.00			27-May-2005		8.050%		CA - 85.00%		Paid Off - 360		01-Feb-2005

666618806 2			675,000.00		673,510.22			27-May-2005		7.575%		FL - 39.71%		Paid Off - 360		01-Mar-2005

666619101 2			517,520.00		515,705.06			20-May-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666624028 1			200,000.00		200,000.00			01-Jun-2005		6.300%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666624465 1			301,500.00		301,395.61			02-Jun-2005		6.925%		NV - 90.00%		Paid Off - 360		01-Feb-2005

666629936 1			184,000.00		183,277.88			01-Jun-2005		6.900%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666631387 1			233,100.00		232,641.77			09-Jun-2005		8.150%		NJ - 90.00%		Paid Off - 360		01-Mar-2005

666633177 1			134,910.00		134,647.46			13-Jun-2005		8.200%		FL - 90.00%		Paid Off - 360		01-Mar-2005

666636063 1			175,200.00		174,803.55			24-May-2005		7.450%		MA - 80.00%		Paid Off - 360		01-Mar-2005




Page 23 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

666636691 2			544,500.00		542,663.43			16-May-2005		6.900%		CA - 90.00%		Paid Off - 360		01-Feb-2005


666636964 2			658,750.00		656,548.85			01-Jun-2005		6.950%		CA - 85.00%		Paid Off - 360		01-Feb-2005

666640255 2			510,000.00		508,825.56			24-May-2005		8.800%		IL - 85.00%		Paid Off - 360		01-Feb-2005

666644430 1			283,500.00		283,500.00			14-Jun-2005		7.050%		MD - 90.00%		Paid Off - 360		01-Feb-2005

666647813 2			596,700.00		594,802.49			25-May-2005		7.200%		FL - 90.00%		Paid Off - 360		01-Feb-2005

666660899 1			67,500.00		67,372.32			10-Jun-2005		8.350%		OH - 90.00%		Paid Off - 360		01-Mar-2005

666661228 1			301,500.00		300,671.36			24-May-2005		7.950%		IL - 90.00%		Paid Off - 360		01-Feb-2005

666661830 2			499,999.00		498,684.07			20-May-2005		8.150%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666662101 1			380,000.00		379,050.82			25-May-2005		6.950%		IL - 95.00%		Paid Off - 360		01-Mar-2005

666662929 2			460,000.00		459,170.90			09-Jun-2005		8.575%		NJ - 86.79%		Paid Off - 360		01-Mar-2005

666667316 2			540,000.00		538,664.35			13-Jun-2005		7.000%		CA - 87.52%		Paid Off - 360		01-Mar-2005

666676085 1			135,920.00		135,483.50			26-May-2005		7.150%		FL - 80.00%		Paid Off - 360		01-Feb-2005

666676747 1			280,000.00		279,135.62			02-Jun-2005		7.350%		CA - 78.87%		Paid Off - 360		01-Feb-2005

666681416 1			169,000.00		168,799.17			19-May-2005		10.600%		MD - 64.14%		Paid Off - 360		01-Mar-2005

666682026 1			106,250.00		106,083.46			10-Jun-2005		9.250%		MI - 85.00%		Paid Off - 360		01-Mar-2005

666687298 1			123,500.00		123,280.81			14-Jun-2005		8.650%		NC - 95.00%		Paid Off - 360		01-Mar-2005

666690607 1			200,000.00		199,435.53			20-May-2005		7.800%		CA - 40.00%		Paid Off - 360		01-Feb-2005

666694559 1			185,000.00		184,633.27			08-Jun-2005		8.250%		MD - 100.00%		Paid Off - 360		01-Mar-2005

666695283 1			200,000.00		199,689.80			08-Jun-2005		9.300%		NJ - 80.00%		Paid Off - 360		01-Mar-2005

666696026 1			228,000.00		228,000.00			03-Jun-2005		6.050%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666710462 1			240,500.00		240,201.28			07-Jun-2005		10.350%		CA - 65.00%		Paid Off - 360		01-Mar-2005

666713326 1			56,250.00		56,110.79			06-Jun-2005		8.450%		SC - 90.00%		Paid Off - 360		01-Feb-2005

666716261 1			49,770.00		49,699.02			07-Jun-2005		9.700%		LA - 90.00%		Paid Off - 360		01-Mar-2005

666722913 1			255,200.00		254,457.82			01-Jun-2005		7.650%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666733431 1			125,000.00		124,717.15			09-Jun-2005		7.450%		CA - 43.86%		Paid Off - 360		01-Mar-2005

666740733 1			112,000.00		111,728.36			14-Jun-2005		7.100%		IL - 80.00%		Paid Off - 360		01-Mar-2005

666742747 1			224,800.00		224,286.24			10-Jun-2005		7.400%		MD - 79.97%		Paid Off - 360		01-Mar-2005

666743034 1			284,000.00		283,316.16			14-Jun-2005		7.600%		MA - 80.00%		Paid Off - 360		01-Mar-2005

666743695 1			276,750.00		276,051.89			07-Jun-2005		6.900%		MI - 90.00%		Paid Off - 360		01-Mar-2005

666747217 1			283,500.00		282,942.69			20-May-2005		8.150%		MA - 90.00%		Paid Off - 360		01-Mar-2005

666747597 2			394,250.00		393,482.85			03-Jun-2005		8.200%		WI - 95.00%		Paid Off - 360		01-Mar-2005

666749502 1			169,650.00		169,313.11			31-May-2005		8.100%		WA - 90.00%		Paid Off - 360		01-Mar-2005

666750971 2			598,240.00		596,560.83			14-Jun-2005		6.350%		MD - 80.00%		Paid Off - 360		01-Mar-2005

666756739 2			637,500.00		636,368.53			03-Jun-2005		8.650%		FL - 75.00%		Paid Off - 360		01-Mar-2005

666758040 2			360,000.00		359,347.79			19-May-2005		8.550%		CA - 90.00%		Paid Off - 360		01-Mar-2005

666758693 1			243,000.00		242,619.12			08-Jun-2005		9.250%		NJ - 90.00%		Paid Off - 360		01-Mar-2005

666760517 1			153,000.00		152,806.19			19-May-2005		8.300%		IN - 90.00%		Paid Off - 360		01-Apr-2005

666774104 1			352,219.00		351,483.32			07-Jun-2005		7.850%		CA - 90.00%		Paid Off - 360		01-Mar-2005




Page 24 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

666775820 2			850,000.00		848,695.38			31-May-2005		9.350%		CA - 70.72%		Paid Off - 360		01-Mar-2005


666781356 1			185,600.00		185,078.86			07-Jun-2005		6.350%		MD - 80.00%		Paid Off - 360		01-Mar-2005

666784582 2			418,000.00		417,098.84			01-Jun-2005		8.050%		NY - 95.00%		Paid Off - 360		01-Mar-2005

666793385 1			43,200.00		43,162.42			26-May-2005		10.100%		MI - 90.00%		Paid Off - 360		01-Apr-2005

666797675 1			92,000.00		91,824.56			10-Jun-2005		8.300%		MI - 80.00%		Paid Off - 360		01-Mar-2005

666801972 1			40,950.00		40,907.37			23-May-2005		9.250%		OH - 90.00%		Paid Off - 360		01-Apr-2005

666803325 2			#######		515,520.66			14-Jun-2005		6.250%		MD - 82.06%		Paid Off - 360		01-Mar-2005

666814629 1			31,350.00		31,136.36			24-May-2005		10.750%		TX - 95.00%		Paid Off - 180		01-Mar-2005

666816897 1			159,000.00		158,746.19			24-May-2005		7.150%		MO - 88.33%		Paid Off - 360		01-Apr-2005

666818349 1			191,200.00		190,960.25			17-May-2005		8.350%		VA - 80.00%		Paid Off - 360		01-Apr-2005

666820246 1			258,750.00		258,290.76			03-Jun-2005		8.650%		CA - 75.00%		Paid Off - 360		01-Mar-2005

666823414 1			335,200.00		334,541.09			02-Jun-2005		8.150%		MN - 80.00%		Paid Off - 360		01-Mar-2005

666824511 1			122,500.00		122,211.57			14-Jun-2005		7.250%		IL - 82.77%		Paid Off - 360		01-Mar-2005

666825633 1			318,250.00		317,462.82			01-Jun-2005		7.000%		MD - 95.00%		Paid Off - 360		01-Mar-2005

666828280 2			408,000.00		407,374.07			26-May-2005		7.350%		IL - 80.00%		Paid Off - 360		01-Apr-2005

666828637 2			555,750.00		554,577.47			20-May-2005		7.800%		CA - 95.00%		Paid Off - 360		01-Mar-2005

666830567 1			138,035.00		137,795.02			14-Jun-2005		8.750%		SC - 95.00%		Paid Off - 360		01-Mar-2005

666836283 1			112,500.00		112,374.05			24-May-2005		8.900%		CA - 90.00%		Paid Off - 360		01-Apr-2005

666837125 2			562,500.00		561,734.92			16-May-2005		7.950%		MA - 90.00%		Paid Off - 360		01-Apr-2005

666837315 2			400,000.00		399,163.95			06-Jun-2005		7.850%		OR - 89.29%		Paid Off - 360		01-Mar-2005

666842489 1			50,825.00		50,756.97			19-May-2005		10.000%		TN - 95.00%		Paid Off - 360		01-Mar-2005

666843149 2			680,000.00		678,608.06			27-May-2005		7.950%		TX - 80.00%		Paid Off - 360		01-Mar-2005

666846365 1			107,100.00		106,932.12			23-May-2005		9.250%		CT - 90.00%		Paid Off - 360		01-Mar-2005

666856935 1			211,120.00		210,818.01			20-May-2005		7.700%		TX - 80.00%		Paid Off - 360		01-Apr-2005

666862388 1			53,100.00		53,044.71			01-Jun-2005		9.250%		AL - 90.00%		Paid Off - 360		01-Apr-2005

666862891 1			153,600.00		153,277.53			27-May-2005		7.825%		IL - 80.00%		Paid Off - 360		01-Mar-2005

666881453 1			108,000.00		107,821.33			19-May-2005		9.000%		FL - 90.00%		Paid Off - 360		01-Mar-2005

666881602 1			64,000.00		63,938.75			01-Jun-2005		9.650%		IN - 100.00%		Paid Off - 360		01-Apr-2005

666882063 1			127,800.00		127,643.00			03-Jun-2005		8.450%		CO - 90.00%		Paid Off - 360		01-Apr-2005

666883533 2			495,000.00		494,326.73			25-May-2005		7.950%		CA - 90.00%		Paid Off - 360		01-Apr-2005

666904677 1			80,750.00		80,644.52			16-May-2005		8.150%		MI - 85.00%		Paid Off - 360		01-Apr-2005

666908066 1			332,000.00		331,448.73			13-Jun-2005		6.950%		FL - 80.00%		Paid Off - 360		01-Apr-2005

666968367 2			600,000.00		599,473.21			16-May-2005		6.650%		CA - 80.00%		Paid Off - 360		01-May-2005

667039754 1			165,750.00		165,622.13			14-Jun-2005		7.400%		OR - 83.71%		Paid Off - 360		01-May-2005



TOTAL			54,969,422.00		54,826,948.03



Page 25 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



											Group 2		Group 1		Total


Current




Number of Loans Liquidated										0		0		0
Collateral Principal Realized Loss/(Gain) Amount										0.00		0.00		0.00
Collateral Interest Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00

Cumulative




Number of Loans Liquidated										0		0		0
Collateral Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00










Page 26 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution


DEFAULT SPEEDS



											Group 2		Group 1		Total



MDR										0.00%		0.00%		0.00%
3 Months Avg MDR										0.00%		0.00%		0.00%
12 Months Avg MDR										0.00%		0.00%		0.00%
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										0.00%		0.00%		0.00%
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										0.00%		0.00%		0.00%
Avg SDA Since Cut-off Approximation										0.00%		0.00%		0.00%


Loss Severity Approximation for Current Period										0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off										0.00%		0.00%		0.00%












Page 27 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution





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 28 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative

&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized

Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)





TOTAL



Page 29 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS

										Group 2		Group 1		Total
						Does a Trigger Event Exist? (0=No,1=Yes)								0
						Has a Stepdown Date Occurred? (0=No,1=Yes)								0
						Has Sequential Trigger Occurred? (0=No,1=Yes)								0

						60+ Day Delinquency Balance (includes all REO and FC)								2,442,769.65
						Beginning Stated Principal Balance								2,435,708,912.86
						Delinquency Percentage								0.100300%

						Offered Subordinate and C Class Certificate Balances								658,751,060.11
						Beginning Stated Principal Balance								2,435,708,912.86
						Senior Enhancement Percentage								27.045600%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION

										Group 2		Group 1		Total
Current LIBOR Rate														3.090000%
Next LIBOR Rate														0.000000%







Page 30 of 31
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

June 27, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

													Next PTR		CarryOver Amts Paid
CLASS

			I-A1										0.21%		0.00

			I-A2										0.26%		0.00

			II-A1										0.08%		0.00

			II-A2										0.18%		0.00

			II-A3										0.30%		0.00

			M-1										0.43%		0.00

			M-2										0.46%		0.00

			M-3										0.49%		0.00

			M-4										0.62%		0.00

			M-5										0.65%		0.00

			M-6										0.75%		0.00

			M-7										1.25%		0.00

			M-8										1.35%		0.00

			M-9										1.90%		0.00

			B-1										2.75%		0.00

			B-2										2.75%		0.00

			C										0.00%		0.00

			P										0.00%		0.00

			R										0.00%		0.00

			R-CX										0.00%		0.00

			R-PX										0.00%		0.00







Page 31 of 31

Long Beach Mortgage Loan Trust 2005-2 Asset-Backed Certificates, Series 2005-2 8-K