
                                    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):  July 25, 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
     July 25, 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:  Jul 27, 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 July 25, 2005.



Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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					28
										11. Realized Loss Detail Report					31
				Servicer(s)
										12. Triggers and Adj. Cert. Report					32
				Long Beach Mortgage Corp.
										13. Additional Certificate Report					33



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


										Total Number of Pages					33


				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:			July 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			June 30, 2005
										Main Phone Number:			(714) 247-6000

							July 22, 2005


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






Page 1 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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		988,692,574.60		2,710,188.71		31,885,432.44		34,595,621.15		0.00		0.00		956,807,142.16

I-A2	FLT, STEP	$	116,057,000.00		109,854,940.85		305,404.79		3,542,832.61		3,848,237.40		0.00		0.00		106,312,108.24
II-A1	FLT, STEP	$	437,868,000.00		379,333,490.43		1,001,468.23		39,391,539.65		40,393,007.88		0.00		0.00		339,941,950.78
II-A2	FLT, STEP	$	162,921,000.00		162,921,000.00		442,795.02		0.00		442,795.02		0.00		0.00		162,921,000.00
II-A3	FLT, STEP	$	79,892,000.00		79,892,000.00		224,591.15		0.00		224,591.15		0.00		0.00		79,892,000.00
M-1	MEZ, FLT, S	$	137,500,000.00		137,500,000.00		400,440.64		0.00		400,440.64		0.00		0.00		137,500,000.00
M-2	MEZ, FLT, S	$	128,750,000.00		128,750,000.00		377,962.22		0.00		377,962.22		0.00		0.00		128,750,000.00
M-3	MEZ, FLT, S	$	40,000,000.00		40,000,000.00		118,358.49		0.00		118,358.49		0.00		0.00		40,000,000.00
M-4	MEZ, FLT, S	$	66,250,000.00		66,250,000.00		202,729.86		0.00		202,729.86		0.00		0.00		66,250,000.00
M-5	MEZ, FLT, S	$	43,750,000.00		43,750,000.00		134,899.04		0.00		134,899.04		0.00		0.00		43,750,000.00
M-6	MEZ, FLT, S	$	30,000,000.00		30,000,000.00		94,835.53		0.00		94,835.53		0.00		0.00		30,000,000.00
M-7	MEZ, FLT, S	$	42,501,000.00		42,501,000.00		150,881.67		0.00		150,881.67		0.00		0.00		42,501,000.00
M-8	MEZ, FLT, S	$	27,499,000.00		27,499,000.00		99,762.28		0.00		99,762.28		0.00		0.00		27,499,000.00
M-9	MEZ, FLT, S	$	30,000,000.00		30,000,000.00		121,668.87		0.00		121,668.87		0.00		0.00		30,000,000.00
B-1	SUB	$	32,500,000.00		32,500,000.00		153,294.05		0.00		153,294.05		0.00		0.00		32,500,000.00
B-2	SUB	$	25,001,000.00		25,001,000.00		117,923.22		0.00		117,923.22		0.00		0.00		25,001,000.00
C		$	55,002,632.02		55,000,060.11		7,029,743.66		0.00		7,029,743.66		0.00		0.00		55,000,060.11
P		$	100.00		100.00		860,550.05		0.00		860,550.05		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		2,379,445,165.99		14,547,497.48		74,819,804.70		89,367,302.18		0.00		0.00		2,304,625,361.29






Page 2 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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	06/27/05		07/24/05		A-Act/360		542514KL7		1,044,511,000.00		946.560232		2.594696		30.526660		33.121356	916.033572
I-A2	06/27/05		07/24/05		A-Act/360		542514KM5		116,057,000.00		946.560232		2.631507		30.526660		33.158167	916.033572
II-A1	06/27/05		07/24/05		A-Act/360		542514KN3		437,868,000.00		866.319280		2.287146		89.962134		92.249280	776.357146
II-A2	06/27/05		07/24/05		A-Act/360		542514KP8		162,921,000.00		1,000.000000		2.717851		0.000000		2.717851	1,000.000000
II-A3	06/27/05		07/24/05		A-Act/360		542514KQ6		79,892,000.00		1,000.000000		2.811184		0.000000		2.811184	1,000.000000
M-1	06/27/05		07/24/05		A-Act/360		542514KR4		137,500,000.00		1,000.000000		2.912296		0.000000		2.912296	1,000.000000
M-2	06/27/05		07/24/05		A-Act/360		542514KS2		128,750,000.00		1,000.000000		2.935629		0.000000		2.935629	1,000.000000
M-3	06/27/05		07/24/05		A-Act/360		542514KT0		40,000,000.00		1,000.000000		2.958962		0.000000		2.958962	1,000.000000
M-4	06/27/05		07/24/05		A-Act/360		542514KU7		66,250,000.00		1,000.000000		3.060073		0.000000		3.060073	1,000.000000
M-5	06/27/05		07/24/05		A-Act/360		542514KV5		43,750,000.00		1,000.000000		3.083407		0.000000		3.083407	1,000.000000
M-6	06/27/05		07/24/05		A-Act/360		542514KW3		30,000,000.00		1,000.000000		3.161184		0.000000		3.161184	1,000.000000
M-7	06/27/05		07/24/05		A-Act/360		542514KX1		42,501,000.00		1,000.000000		3.550073		0.000000		3.550073	1,000.000000
M-8	06/27/05		07/24/05		A-Act/360		542514KY9		27,499,000.00		1,000.000000		3.627851		0.000000		3.627851	1,000.000000
M-9	06/27/05		07/24/05		A-Act/360		542514KZ6		30,000,000.00		1,000.000000		4.055629		0.000000		4.055629	1,000.000000
B-1	06/27/05		07/24/05		A-Act/360		542514LA0		32,500,000.00		1,000.000000		4.716740		0.000000		4.716740	1,000.000000
B-2	06/27/05		07/24/05		A-Act/360		542514LB8		25,001,000.00		1,000.000000		4.716740		0.000000		4.716740	1,000.000000
C	06/01/05		06/30/05		A-30/360				55,002,632.02		999.953240		127.807405		0.000000		127.807405	999.953240
P	06/01/05		06/30/05		A-30/360				100.00		1,000.000000		8,605,500.500000		0.000000		8,605,500.500000	1,000.000000
R	06/01/05		06/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-CX	06/01/05		06/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-PX	06/01/05		06/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 3 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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		10,243,383.07		85,876,660.69		1,827,197.15		87,703,857.84		97,947,240.91		0.00		0.00		956,807,142.16
I-A2	116,057,000.00		1,155,647.46		9,541,869.46		203,022.29		9,744,891.76		10,900,539.22		0.00		0.00		106,312,108.24
II-A1	437,868,000.00		3,982,072.77		95,896,114.39		2,029,934.83		97,926,049.22		101,908,121.99		0.00		0.00		339,941,950.78
II-A2	162,921,000.00		1,621,302.18		0.00		0.00		0.00		1,621,302.18		0.00		0.00		162,921,000.00
II-A3	79,892,000.00		824,602.26		0.00		0.00		0.00		824,602.26		0.00		0.00		79,892,000.00
M-1	137,500,000.00		1,474,315.64		0.00		0.00		0.00		1,474,315.64		0.00		0.00		137,500,000.00
M-2	128,750,000.00		1,392,404.93		0.00		0.00		0.00		1,392,404.93		0.00		0.00		128,750,000.00
M-3	40,000,000.00		436,291.83		0.00		0.00		0.00		436,291.83		0.00		0.00		40,000,000.00
M-4	66,250,000.00		749,163.54		0.00		0.00		0.00		749,163.54		0.00		0.00		66,250,000.00
M-5	43,750,000.00		498,777.51		0.00		0.00		0.00		498,777.51		0.00		0.00		43,750,000.00
M-6	30,000,000.00		351,268.86		0.00		0.00		0.00		351,268.86		0.00		0.00		30,000,000.00
M-7	42,501,000.00		563,164.99		0.00		0.00		0.00		563,164.99		0.00		0.00		42,501,000.00
M-8	27,499,000.00		372,857.90		0.00		0.00		0.00		372,857.90		0.00		0.00		27,499,000.00
M-9	30,000,000.00		457,643.87		0.00		0.00		0.00		457,643.87		0.00		0.00		30,000,000.00
B-1	32,500,000.00		580,957.94		0.00		0.00		0.00		580,957.94		0.00		0.00		32,500,000.00
B-2	25,001,000.00		446,908.60		0.00		0.00		0.00		446,908.60		0.00		0.00		25,001,000.00
C	55,002,632.02		16,947,081.46		2,516.65		55.26		2,571.91		16,949,653.37		0.00		0.00		55,000,060.11
P	100.00		2,001,803.55		0.00		0.00		0.00		2,001,803.55		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		44,099,648.36		191,317,161.19		4,060,209.53		195,377,370.73		239,477,019.09		0.00		0.00		2,304,625,361.29



Page 4 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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	3.52438%		988,692,574.60		2,710,188.71		0.00		0.00		0.00		2,710,188.71		2,710,188.71		0.00
I-A2	3.57438%		109,854,940.85		305,404.79		0.00		0.00		0.00		305,404.79		305,404.79		0.00
II-A1	3.39438%		379,333,490.43		1,001,468.23		0.00		0.00		0.00		1,001,468.23		1,001,468.23		0.00
II-A2	3.49438%		162,921,000.00		442,795.02		0.00		0.00		0.00		442,795.02		442,795.02		0.00
II-A3	3.61438%		79,892,000.00		224,591.15		0.00		0.00		0.00		224,591.15		224,591.15		0.00
M-1	3.74438%		137,500,000.00		400,440.64		0.00		0.00		0.00		400,440.64		400,440.64		0.00
M-2	3.77438%		128,750,000.00		377,962.22		0.00		0.00		0.00		377,962.22		377,962.22		0.00
M-3	3.80438%		40,000,000.00		118,358.49		0.00		0.00		0.00		118,358.49		118,358.49		0.00
M-4	3.93438%		66,250,000.00		202,729.86		0.00		0.00		0.00		202,729.86		202,729.86		0.00
M-5	3.96438%		43,750,000.00		134,899.04		0.00		0.00		0.00		134,899.04		134,899.04		0.00
M-6	4.06438%		30,000,000.00		94,835.53		0.00		0.00		0.00		94,835.53		94,835.53		0.00
M-7	4.56438%		42,501,000.00		150,881.67		0.00		0.00		0.00		150,881.67		150,881.67		0.00
M-8	4.66438%		27,499,000.00		99,762.28		0.00		0.00		0.00		99,762.28		99,762.28		0.00
M-9	5.21438%		30,000,000.00		121,668.87		0.00		0.00		0.00		121,668.87		121,668.87		0.00
B-1	6.06438%		32,500,000.00		153,294.05		0.00		0.00		0.00		153,294.05		153,294.05		0.00
B-2	6.06438%		25,001,000.00		117,923.22		0.00		0.00		0.00		117,923.22		117,923.22		0.00
C	153.37606%		55,000,060.11		0.00		0.00		0.00		0.00		0.00		7,029,743.66		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		860,550.05		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			#######		6,657,203.77		0.00		0.00		0.00		6,657,203.77		14,547,497.48		0.00



Page 5 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 2005 Distribution
Collection Account Report
SUMMARY

										Group 2		Group 1		Total
Principal Collections										39,391,539.65		35,428,265.05		74,819,804.70
Principal Withdrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										39,391,539.65		35,428,265.05		74,819,804.70
Interest Collections										5,123,565.04		9,279,609.91		14,403,174.95
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Fees										-246,032.10		-470,195.42		-716,227.52
Interest Other Accounts										465,399.72		395,150.33		860,550.05
TOTAL NET INTEREST										5,342,932.66		9,204,564.82		14,547,497.48
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										44,734,472.31		44,632,829.87		89,367,302.18



PRINCIPAL - COLLECTIONS

											Group 2		Group 1		Total
Scheduled Principal Received											455,456.18		865,958.68		1,321,414.86
Curtailments											27,061.43		57,019.38		84,080.81
Prepayments In Full											38,909,022.04		34,505,286.99		73,414,309.03
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											-152,772.21		-219,844.15		-372,616.36
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											152,772.21		219,844.15		372,616.36
TOTAL PRINCIPAL COLLECTED											39,391,539.65		35,428,265.05		74,819,804.70


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 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 2005 Distribution

INTEREST - COLLECTIONS

										Group 2		Group 1		Total
Scheduled Interest										5,238,807.70		9,441,161.52		14,679,969.22
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										-7,464.00		-6,789.95		-14,253.95
Delinquent Interest										-1,718,385.06		-2,523,319.50		-4,241,704.56
Compensating Interest										7,464.00		6,789.95		14,253.95
Civil Relief Act Shortfalls										-0.00		-0.00		-0.00
Interest Advanced										1,603,142.41		2,361,767.90		3,964,910.31
TOTAL INTEREST COLLECTED										5,123,565.04		9,279,609.91		14,403,174.95


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										465,399.72		395,150.33		860,550.05
TOTAL INTEREST OTHER ACCOUNTS										465,399.72		395,150.33		860,550.05



INTEREST - FEES

										Group 2		Group 1		Total
Current Servicing Fees										245,454.98		469,186.24		714,641.22
Trustee Fees										577.12		1,009.18		1,586.30
TOTAL INTEREST FEES										246,032.10		470,195.42		716,227.52




Page 7 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 2005 Distribution
Collateral Report


COLLATERAL



											Group 2		Group 1		Total



Loan Count:


Original										2,675		10,260		12,935
Prior										2,513		9,938		12,451
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-95		-185		-280
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										2,418		9,753		12,171
Principal Balance:


Original										924,210,027.65		1,575,792,704.37		2,500,002,732.02
Prior										865,674,336.76		1,513,770,829.23		2,379,445,165.99
Prefunding										0.00		0.00		0.00
Scheduled Principal										-455,456.18		-865,958.68		-1,321,414.86
Partial Prepayments										-27,061.43		-57,019.38		-84,080.81
Full Voluntary Prepayments										-38,909,022.04		-34,505,286.99		-73,414,309.03
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										826,282,797.11		1,478,342,564.18		2,304,625,361.29





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 9 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 2005 Distribution

CHARACTERISTICS

										Group 2		Group 1		Total
Weighted Average Coupon Original										7.27800%		7.48497%		7.40846%
Weighted Average Coupon Prior										7.27442%		7.48554%		7.40799%
Weighted Average Coupon Current										7.26205%		7.48422%		7.40339%
Weighted Average Months to Maturity Original										355		355		355
Weighted Average Months to Maturity Prior										354		354		354
Weighted Average Months to Maturity Current										353		353		353
Weighted Avg Remaining Amortization Term Original										355		355		355
Weighted Avg Remaining Amortization Term Prior										354		354		354
Weighted Avg Remaining Amortization Term Current										353		353		353
Weighted Average Seasoning Original										4.33		3.99		4.12
Weighted Average Seasoning Prior										5.33		4.98		5.11
Weighted Average Seasoning Current										6.32		5.97		6.10









Page 10 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 2005 Distribution

ARM CHARACTERISTICS

										Group 2		Group 1		Total
Weighted Average Margin Original										5.12010%		5.12069%		5.12046%
Weighted Average Margin Prior										5.12215%		5.12175%		5.12190%
Weighted Average Margin Current										5.11812%		5.12169%		5.12035%
Weighted Average Max Rate Original										13.27660%		13.46478%		13.39319%
Weighted Average Max Rate Prior										13.27192%		13.46459%		13.39175%
Weighted Average Max Rate Current										13.25794%		13.46192%		13.38554%
Weighted Average Min Rate Original										7.26792%		7.45433%		7.38341%
Weighted Average Min Rate Prior										7.26328%		7.45431%		7.38210%
Weighted Average Min Rate Current										7.24915%		7.45161%		7.37581%
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										245,454.98		469,186.24		714,641.22
Delinquent Servicing Fees										115,242.66		161,551.61		276,794.27
TOTAL SERVICING FEES										360,697.64		630,737.87		991,435.51


Total Servicing Fees										360,697.64		630,737.87		991,435.51
Compensating Interest										-7,464.00		-6,789.95		-14,253.95
Delinquent Servicing Fees										-115,242.66		-161,551.61		-276,794.27
COLLECTED SERVICING FEES										237,990.99		462,396.31		700,387.30


Total Advanced Interest										1,603,142.41		2,361,767.90		3,964,910.31
Total Advanced Principal										152,772.21		219,844.15		372,616.36
Aggregate Advances with respect to this Distribution										1,755,914.61		2,581,612.05		4,337,526.66





ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										7,464.00		6,789.95		14,253.95
Compensating Interest										-7,464.00		-6,789.95		-14,253.95
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00


Ending Pool Stated Principal Balance										826,282,797.11		1,478,342,564.18		2,304,625,361.29
Weighted Average Net Mortgage Rate														7.336583%




Page 11 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				28,705,183.75		8,279,427.39		952,939.36		37,937,550.50
			% Balance				1.25%		0.36%		0.04%		1.65%
			# Loans				152		47		5		204
			% # Loans				1.25%		0.39%		0.04%		1.68%
	FORECLOSURE		Balance		0.00		0.00		4,366,784.89		1,189,380.92		5,556,165.81
			% Balance		0.00%		0.00%		0.19%		0.05%		0.24%
			# Loans		0		0		16		3		19
			% # Loans		0.00%		0.00%		0.13%		0.02%		0.16%
	BANKRUPTCY		Balance		3,229,425.31		130,918.99		939,422.46		0.00		4,299,766.76
			% Balance		0.14%		0.01%		0.04%		0.00%		0.19%
			# Loans		24		1		3		0		28
			% # Loans		0.20%		0.01%		0.02%		0.00%		0.23%
	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		3,229,425.31		28,836,102.74		13,585,634.74		2,142,320.28		47,793,483.07
			% Balance		0.14%		1.25%		0.59%		0.09%		2.07%
			# Loans		24		153		66		8		251
			% # Loans		0.20%		1.26%		0.54%		0.07%		2.06%









Page 12 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				14,570,157.53		4,563,623.35		332,426.57		19,466,207.45
			% Balance				0.99%		0.31%		0.02%		1.32%
			# Loans				106		38		3		147
			% # Loans				1.09%		0.39%		0.03%		1.51%
	FORECLOSURE		Balance		0.00		0.00		1,287,401.44		0.00		1,287,401.44
			% Balance		0.00%		0.00%		0.09%		0.00%		0.09%
			# Loans		0		0		10		0		10
			% # Loans		0.00%		0.00%		0.10%		0.00%		0.10%
	BANKRUPTCY		Balance		2,512,473.73		130,918.99		231,681.24		0.00		2,875,073.96
			% Balance		0.17%		0.01%		0.02%		0.00%		0.19%
			# Loans		22		1		2		0		25
			% # Loans		0.23%		0.01%		0.02%		0.00%		0.26%
	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		2,512,473.73		14,701,076.52		6,082,706.03		332,426.57		23,628,682.85
			% Balance		0.17%		0.99%		0.41%		0.02%		1.60%
			# Loans		22		107		50		3		182
			% # Loans		0.23%		1.10%		0.51%		0.03%		1.87%










Page 13 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				14,135,026.22		3,715,804.04		620,512.79		18,471,343.05
			% Balance				1.71%		0.45%		0.08%		2.24%
			# Loans				46		9		2		57
			% # Loans				1.90%		0.37%		0.08%		2.36%
	FORECLOSURE		Balance		0.00		0.00		3,079,383.45		1,189,380.92		4,268,764.37
			% Balance		0.00%		0.00%		0.37%		0.14%		0.52%
			# Loans		0		0		6		3		9
			% # Loans		0.00%		0.00%		0.25%		0.12%		0.37%
	BANKRUPTCY		Balance		716,951.58		0.00		707,741.22		0.00		1,424,692.80
			% Balance		0.09%		0.00%		0.09%		0.00%		0.17%
			# Loans		2		0		1		0		3
			% # Loans		0.08%		0.00%		0.04%		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		716,951.58		14,135,026.22		7,502,928.71		1,809,893.71		24,164,800.22
			% Balance		0.09%		1.71%		0.91%		0.22%		2.92%
			# Loans		2		46		16		5		69
			% # Loans		0.08%		1.90%		0.66%		0.21%		2.85%









Page 14 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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
666497219 1
			198,000.00		197,156.29		01-Mar-2005		7.800%		IL - 90.00%		360		01-Feb-2005

666661475 1			58,500.00		58,350.73		01-Mar-2005		9.400%		LA - 90.00%		360		01-Mar-2005
666687108 1			101,600.00		101,600.00		01-Mar-2005		7.350%		CO - 80.00%		360		01-Feb-2005
666734108 1			261,000.00		260,198.12		01-Mar-2005		8.500%		CA - 90.00%		360		01-Mar-2005
666818547 1			110,500.00		110,184.02		01-Mar-2005		8.850%		MI - 85.00%		360		01-Mar-2005
666827043 1			139,500.00		139,111.19		01-Mar-2005		8.975%		NE - 90.00%		360		01-Mar-2005
666868187 1			81,900.00		81,668.16		01-Mar-2005		8.900%		NE - 90.00%		360		01-Mar-2005
666868674 1			130,500.00		130,111.17		01-Mar-2005		8.650%		NE - 90.00%		360		01-Mar-2005
666895578 1			137,600.00		137,219.37		01-Mar-2005		7.900%		IL - 80.00%		360		01-Apr-2005
666908595 1			72,000.00		71,802.39		01-Mar-2005		9.050%		IA - 80.00%		360		01-Mar-2005
666155056 2			207,000.00		205,907.26		01-Feb-2005		8.200%		MN - 100.00%		360		01-Dec-2004
666370226 2			156,750.00		155,983.67		01-Mar-2005		7.900%		IL - 95.00%		360		01-Jan-2005
666516604 2			600,000.00		596,764.08		01-Feb-2005		6.600%		IL - 76.43%		360		01-Feb-2005
666619648 2			920,000.00		917,795.63		01-Mar-2005		9.700%		CA - 75.41%		360		01-Mar-2005
666689120 2			450,000.00		448,438.93		01-Mar-2005		7.900%		NY - 90.00%		360		01-Mar-2005
666756390 2			579,150.00		577,180.92		01-Mar-2005		8.000%		IN - 90.00%		360		01-Mar-2005
666791744 2			387,600.00		386,709.58		01-Feb-2005		9.900%		CO - 95.00%		360		01-Mar-2005
666836937 2			464,000.00		462,406.48		01-Mar-2005		7.950%		CA - 80.00%		360		01-Mar-2005
666838743 2			520,000.00		517,577.82		01-Mar-2005		6.400%		IL - 80.00%		360		01-Mar-2005


TOTAL			5,575,600.00		5,556,165.81


Page 16 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS


											Group 2		Group 1		Total




Current


Number of Paid in Full Loans										95		185		280
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										95		185		280
Curtailments Amount										27,061.43		57,019.38		84,080.81
Paid in Full Balance										38,909,022.04		34,505,286.99		73,414,309.03
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										38,936,083.47		34,562,306.37		73,498,389.84

Cumulative


Number of Paid in Full Loans										257		507		764
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										257		507		764
Paid in Full Balance										96,436,006.82		94,547,237.30		190,983,244.12
Repurchased Loans Balance										0.00		0.00		0.00
Curtailments Amount										69,738.46		264,178.62		333,917.08
Total Prepayment Amount										96,505,745.28		94,811,415.92		191,317,161.20










Page 17 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES


											Group 2		Group 1		Total



SMM										4.50%		2.28%		3.09%
3 Months Avg SMM										3.61%		2.05%		2.62%
12 Months Avg SMM										3.61%		2.05%		2.62%
Avg SMM Since Cut-off										3.61%		2.05%		2.62%


CPR										42.45%		24.22%		31.39%
3 Months Avg CPR										35.70%		22.00%		27.30%
12 Months Avg CPR										35.70%		22.00%		27.30%
Avg CPR Since Cut-off										35.70%		22.00%		27.30%


PSA										3,356.57%		2,028.46%		2,574.33%
3 Months Avg PSA Approximation										3,349.22%		2,208.58%		2,672.30%
12 Months Avg PSA Approximation										3,349.22%		2,208.58%		2,672.30%
Avg PSA Since Cut-off Approximation										3,349.22%		2,208.58%		2,672.30%










Page 18 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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

74756651 1			400,000.00		392,611.66				7.200%		NY - 80.00%		Paid Off - 360		01-Sep-2003


74766825 1			260,000.00		253,456.60				5.525%		IL - 80.00%		Paid Off - 360		01-Oct-2003

74795840 1			138,000.00		135,093.35				6.500%		OH - 79.77%		Paid Off - 360		01-Sep-2003

74805458 1			201,600.00		188,175.83				5.500%		CA - 80.00%		Paid Off - 360		01-Sep-2003

74912890 1			123,000.00		120,567.88				6.750%		CA - 76.88%		Paid Off - 360		01-Oct-2003

75478784 2			616,000.00		606,294.54				5.900%		CA - 80.00%		Paid Off - 360		01-Apr-2004

665361614 2			193,000.00		191,455.46				9.250%		NJ - 78.78%		Paid Off - 360		01-Aug-2004

665362893 1			181,500.00		179,302.20				6.075%		CA - 61.95%		Paid Off - 360		01-Jul-2004

665535928 2			459,000.00		459,000.00				7.500%		CA - 90.00%		Paid Off - 360		01-Jul-2004

665541264 2			99,000.00		98,147.98				7.850%		IL - 90.00%		Paid Off - 360		01-Jul-2004

665541983 1			144,000.00		142,666.00				7.475%		IL - 80.00%		Paid Off - 360		01-Jul-2004

665543518 1			198,000.00		198,000.00				7.100%		CA - 90.00%		Paid Off - 360		01-Aug-2004

665553046 2			747,000.00		739,652.89				6.700%		AL - 74.70%		Paid Off - 360		01-Aug-2004

665607966 1			148,500.00		147,159.04				7.350%		IL - 90.00%		Paid Off - 360		01-Aug-2004

665611190 2			195,226.00		193,613.38				7.600%		NC - 100.00%		Paid Off - 360		01-Aug-2004

665680245 2			47,200.00		46,861.91				8.350%		IN - 80.00%		Paid Off - 360		01-Aug-2004

665694964 1			224,000.00		221,602.16				7.250%		NY - 78.60%		Paid Off - 360		01-Oct-2004

665745204 2			420,000.00		415,284.06				6.000%		CA - 80.00%		Paid Off - 360		01-Aug-2004

665881447 1			169,000.00		167,562.43				7.450%		NJ - 73.48%		Paid Off - 360		01-Sep-2004

665962379 2			212,500.00		211,160.31				8.600%		IL - 85.00%		Paid Off - 360		01-Oct-2004

666004072 1			42,000.00		40,877.01				7.990%		IL - 22.70%		Paid Off - 180		01-Oct-2004

666013313 1			150,000.00		149,505.87				11.050%		CA - 45.73%		Paid Off - 360		01-Oct-2004

666057252 2			109,500.00		108,921.92				8.200%		CO - 91.25%		Paid Off - 360		01-Nov-2004

666059639 1			313,600.00		311,445.18				7.100%		CA - 78.60%		Paid Off - 360		01-Nov-2004

666090725 2			179,000.00		177,980.38				8.100%		IL - 100.00%		Paid Off - 360		01-Nov-2004

666103601 2			76,500.00		76,171.91				8.550%		FL - 85.00%		Paid Off - 360		01-Dec-2004

666142252 2			331,500.00		330,093.91				10.800%		CA - 65.00%		Paid Off - 360		01-Nov-2004

666169289 1			221,992.00		221,992.00				7.000%		FL - 80.00%		Paid Off - 360		01-Jan-2005

666188610 2			81,000.00		80,705.31				9.350%		AL - 90.00%		Paid Off - 360		01-Dec-2004

666194519 2			56,500.00		56,500.00				8.050%		IN - 84.96%		Paid Off - 360		01-Dec-2004

666201694 2			35,100.00		34,974.03				8.650%		PA - 90.00%		Paid Off - 360		01-Jan-2005

666215306 2			266,500.00		265,413.70				8.800%		PA - 100.00%		Paid Off - 360		01-Dec-2004

666216254 2			848,000.00		843,096.36				7.050%		NJ - 80.00%		Paid Off - 360		01-Dec-2004

666241211 2			621,500.00		621,500.00				8.250%		TX - 64.21%		Paid Off - 360		01-Feb-2005

666250113 2			450,000.00		447,591.24				7.450%		NJ - 82.27%		Paid Off - 360		01-Dec-2004

666263017 2			155,700.00		155,100.07				8.300%		NJ - 90.00%		Paid Off - 360		01-Jan-2005

666264510 1			240,000.00		238,825.47				7.100%		CA - 80.00%		Paid Off - 360		01-Jan-2005



Page 20 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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

666276654 2			44,650.00		44,479.66				8.350%		FL - 95.00%		Paid Off - 360		01-Jan-2005


666293055 1			200,000.00		199,311.15				8.850%		IL - 94.34%		Paid Off - 360		01-Jan-2005

666293907 2			207,200.00		206,360.29				8.050%		VA - 80.00%		Paid Off - 360		01-Jan-2005

666298997 1			287,500.00		287,500.00				5.950%		CA - 89.84%		Paid Off - 360		01-Jan-2005

666306998 2			459,000.00		458,999.99				6.250%		CA - 77.14%		Paid Off - 360		01-Jan-2005

666310495 2			71,155.00		70,880.81				8.300%		IL - 95.00%		Paid Off - 360		01-Jan-2005

666331673 2			128,250.00		127,777.88				8.525%		PA - 95.00%		Paid Off - 360		01-Jan-2005

666332408 1			309,600.00		309,412.99				6.500%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666340179 2			513,000.00		509,487.23				6.600%		IL - 78.32%		Paid Off - 360		01-Jan-2005

666346812 2			382,500.00		377,519.94				6.950%		NJ - 85.00%		Paid Off - 360		01-Jan-2005

666348594 1			156,491.20		156,491.20				5.850%		CO - 80.00%		Paid Off - 360		01-Jan-2005

666348610 2			51,000.00		50,820.70				8.750%		IL - 85.00%		Paid Off - 360		01-Jan-2005

666361118 2			375,700.00		375,700.00				7.200%		CA - 85.00%		Paid Off - 360		01-Jan-2005

666362066 1			136,800.00		136,097.10				6.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666366760 1			182,445.00		181,939.99				9.900%		NH - 68.73%		Paid Off - 360		01-Jan-2005

666369996 1			212,000.00		212,000.00				6.150%		GA - 80.00%		Paid Off - 360		01-Jan-2005

666370267 1			155,000.00		154,456.05				7.850%		GA - 100.00%		Paid Off - 360		01-Feb-2005

666370580 2			273,600.00		273,600.00				8.100%		GA - 90.00%		Paid Off - 360		01-Jan-2005

666372982 1			249,000.00		247,563.81				6.250%		CA - 62.25%		Paid Off - 360		01-Jan-2005

666373915 1			240,000.00		238,778.73				6.900%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666378872 1			161,600.00		161,600.00				6.250%		MD - 80.00%		Paid Off - 360		01-Jan-2005

666379763 1			317,200.00		316,031.60				7.600%		MA - 80.00%		Paid Off - 360		01-Feb-2005

666380894 1			40,800.00		40,698.41				10.400%		TX - 85.00%		Paid Off - 360		01-Jan-2005

666381587 2			412,573.00		412,573.00				5.850%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666383831 2			499,990.00		497,255.17				6.850%		NJ - 38.46%		Paid Off - 360		01-Jan-2005

666388129 2			476,000.00		476,000.00				5.500%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666388467 2			700,000.00		696,607.72				7.150%		CT - 80.00%		Paid Off - 360		01-Jan-2005

666388830 2			467,500.00		467,500.00				6.500%		CA - 85.00%		Paid Off - 360		01-Jan-2005

666389283 1			199,750.00		198,743.02				6.950%		UT - 85.00%		Paid Off - 360		01-Feb-2005

666393095 1			169,000.00		168,630.03				11.000%		CA - 65.00%		Paid Off - 360		01-Jan-2005

666395959 2			243,000.00		243,000.00				8.000%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666397211 2			400,000.00		400,000.00				6.500%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666398888 2			990,000.00		985,731.60				6.800%		AR - 64.04%		Paid Off - 360		01-Feb-2005

666399795 2			175,500.00		174,837.32				8.400%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666410006 2			1,000,000.00		995,781.43				7.850%		CA - 78.43%		Paid Off - 360		01-Jan-2005

666411905 2			714,000.00		711,248.78				8.300%		NJ - 77.19%		Paid Off - 360		01-Jan-2005

666413828 1			165,000.00		164,654.09				11.200%		MN - 64.45%		Paid Off - 360		01-Jan-2005

666416102 1			328,000.00		326,195.64				6.500%		MD - 80.00%		Paid Off - 360		01-Jan-2005



Page 21 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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

666416771 1			172,000.00		171,174.60				7.200%		CA - 80.00%		Paid Off - 360		01-Jan-2005


666417464 2			413,100.00		411,555.95				8.450%		CA - 85.00%		Paid Off - 360		01-Jan-2005

666417779 1			336,000.00		336,000.00				6.250%		CA - 70.00%		Paid Off - 360		01-Jan-2005

666419973 1			56,000.00		55,857.53				10.300%		NC - 80.00%		Paid Off - 360		01-Jan-2005

666420179 2			444,000.00		441,740.67				6.900%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666422548 2			450,000.00		448,469.99				8.000%		NY - 90.00%		Paid Off - 360		01-Feb-2005

666423868 2			280,250.00		279,136.88				8.150%		CA - 95.00%		Paid Off - 360		01-Jan-2005

666426887 1			161,000.00		160,452.56				8.000%		NJ - 53.67%		Paid Off - 360		01-Feb-2005

666429600 2			153,000.00		152,439.63				8.550%		NJ - 90.00%		Paid Off - 360		01-Jan-2005

666430160 2			323,000.00		321,553.43				7.550%		NJ - 95.00%		Paid Off - 360		01-Jan-2005

666430848 1			112,800.00		112,337.25				7.990%		IL - 80.00%		Paid Off - 360		01-Jan-2005

666435441 2			760,000.00		757,467.59				8.100%		CA - 72.38%		Paid Off - 360		01-Feb-2005

666443932 2			182,700.00		181,929.22				7.850%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666446026 1			128,000.00		#######				6.950%		AZ - 80.00%		Paid Off - 360		01-Feb-2005

666447230 1			139,500.00		139,121.32				10.000%		GA - 90.00%		Paid Off - 360		01-Jan-2005

666447495 1			299,700.00		297,782.04				5.700%		MD - 80.00%		Paid Off - 360		01-Jan-2005

666448865 1			266,000.00		264,841.94				6.750%		NJ - 95.00%		Paid Off - 360		01-Feb-2005

666449608 1			139,348.00		138,736.17				7.650%		FL - 80.00%		Paid Off - 360		01-Jan-2005

666450697 1			151,200.00		151,198.67				7.000%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666451174 2			132,000.00		131,352.13				7.550%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666451406 2			96,000.00		95,633.79				8.350%		UT - 80.00%		Paid Off - 360		01-Jan-2005

666452495 2			388,000.00		388,000.00				6.000%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666453097 1			191,188.00		190,279.49				7.250%		FL - 80.00%		Paid Off - 360		01-Jan-2005

666454988 1			70,695.00		70,520.16				9.550%		KY - 90.00%		Paid Off - 360		01-Feb-2005

666457015 2			143,600.00		142,823.13				7.650%		MA - 80.00%		Paid Off - 360		01-Jan-2005

666460084 2			448,000.00		445,697.99				6.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666461371 2			1,000,000.00		995,199.17				7.200%		TX - 80.00%		Paid Off - 360		01-Jan-2005

666464508 1			164,900.00		164,527.16				10.850%		CA - 63.42%		Paid Off - 360		01-Jan-2005

666467949 1			243,920.00		242,957.04				7.250%		NJ - 80.00%		Paid Off - 360		01-Feb-2005

666469507 2			213,750.00		212,838.81				7.800%		FL - 95.00%		Paid Off - 360		01-Jan-2005

666469739 1			176,000.00		176,000.00				6.600%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666470224 2			49,500.00		49,295.33				7.950%		MO - 75.00%		Paid Off - 360		01-Jan-2005

666477401 1			296,000.00		296,000.00				7.100%		CA - 77.90%		Paid Off - 360		01-Feb-2005

666479480 1			306,800.00		305,313.22				7.150%		WI - 80.00%		Paid Off - 360		01-Jan-2005

666486642 1			86,250.00		85,962.58				8.100%		NC - 84.98%		Paid Off - 360		01-Feb-2005

666488911 2			573,007.00		573,007.00				5.750%		MD - 80.00%		Paid Off - 360		01-Feb-2005

666489158 2			728,435.00		725,559.21				7.250%		CA - 64.41%		Paid Off - 360		01-Feb-2005

666489240 1			272,000.00		270,904.81				7.150%		MD - 80.00%		Paid Off - 360		01-Feb-2005



Page 22 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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

666489380 2			435,200.00		433,341.80				6.850%		VA - 80.00%		Paid Off - 360		01-Feb-2005


666492046 1			100,000.00		99,470.99				6.700%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666492178 1			186,200.00		185,398.64				7.750%		FL - 70.00%		Paid Off - 360		01-Jan-2005

666494802 1			162,000.00		161,437.99				7.900%		WI - 90.00%		Paid Off - 360		01-Feb-2005

666496120 1			144,000.00		143,274.37				6.950%		FL - 80.00%		Paid Off - 360		01-Jan-2005

666500756 1			171,950.00		171,478.17				9.050%		AK - 95.00%		Paid Off - 360		01-Feb-2005

666503826 1			346,750.00		345,447.10				7.500%		CA - 95.00%		Paid Off - 360		01-Feb-2005

666504394 1			103,000.00		102,663.64				8.200%		OR - 72.54%		Paid Off - 360		01-Feb-2005

666504576 2			698,250.00		695,374.27				7.975%		AZ - 95.00%		Paid Off - 360		01-Jan-2005

666506365 1			112,000.00		112,000.00				6.500%		FL - 80.00%		Paid Off - 360		01-Feb-2005

666507512 1			176,400.00		175,682.77				7.100%		GA - 90.00%		Paid Off - 360		01-Feb-2005

666509492 1			160,000.00		159,335.76				7.450%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666509716 1			80,750.00		80,552.42				9.600%		WI - 85.00%		Paid Off - 360		01-Feb-2005

666512645 1			190,000.00		189,404.28				8.400%		MA - 94.53%		Paid Off - 360		01-Feb-2005

666513833 2			416,000.00		416,000.00				6.200%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666520226 1			200,000.00		199,999.67				5.950%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666521117 1			62,320.00		62,093.60				7.700%		IN - 80.00%		Paid Off - 360		01-Feb-2005

666524939 1			178,200.00		177,623.97				8.250%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666529458 1			236,000.00		235,040.37				7.100%		FL - 80.00%		Paid Off - 360		01-Feb-2005

666529730 1			233,000.00		231,935.34				6.500%		CA - 79.52%		Paid Off - 360		01-Feb-2005

666530969 2			369,000.00		368,999.99				6.250%		FL - 60.00%		Paid Off - 360		01-Feb-2005

666531058 2			52,200.00		52,048.25				8.850%		IL - 90.00%		Paid Off - 360		01-Feb-2005

666536172 2			376,000.00		374,410.12				6.900%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666536180 1			319,500.00		318,453.10				8.275%		MA - 90.00%		Paid Off - 360		01-Feb-2005

666538657 1			175,500.00		174,917.18				8.150%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666539374 2			392,400.00		389,874.06				8.000%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666541123 1			216,000.00		215,180.33				7.450%		FL - 80.00%		Paid Off - 360		01-Feb-2005

666545215 1			63,900.00		63,704.13				8.625%		WA - 90.00%		Paid Off - 360		01-Feb-2005

666545421 1			75,000.00		74,723.72				7.600%		CA - 47.47%		Paid Off - 360		01-Feb-2005

666547963 1			104,000.00		103,638.81				6.750%		WI - 80.00%		Paid Off - 360		01-Mar-2005

666548698 1			272,000.00		272,000.00				5.900%		CA - 82.42%		Paid Off - 360		01-Feb-2005

666551262 1			213,000.00		212,404.85				7.850%		IL - 83.53%		Paid Off - 360		01-Mar-2005

666551361 1			225,000.00		224,234.96				8.000%		IL - 90.00%		Paid Off - 360		01-Feb-2005

666551494 1			174,600.00		173,839.42				7.600%		CT - 90.00%		Paid Off - 360		01-Feb-2005

666551965 1			180,000.00		179,486.85				7.750%		IL - 90.00%		Paid Off - 360		01-Mar-2005

666555313 1			264,000.00		264,000.00				6.450%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666557145 1			59,900.00		59,785.17				10.750%		NC - 100.00%		Paid Off - 360		01-Feb-2005

666557970 2			410,400.00		410,400.00				6.800%		CA - 80.00%		Paid Off - 360		01-Feb-2005



Page 23 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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

666559042 2			749,999.00		749,999.00				6.450%		CA - 60.24%		Paid Off - 360		01-Feb-2005


666559810 1			211,500.00		209,075.24				6.950%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666560628 1			130,000.00		129,709.75				8.950%		NJ - 86.67%		Paid Off - 360		01-Mar-2005

666560834 1			211,500.00		210,673.22				7.300%		VA - 90.00%		Paid Off - 360		01-Feb-2005

666561055 1			342,000.00		340,676.23				7.350%		MD - 95.00%		Paid Off - 360		01-Feb-2005

666563937 1			65,000.00		64,804.34				8.600%		PA - 31.25%		Paid Off - 360		01-Feb-2005

666565049 1			274,221.00		274,221.00				7.350%		FL - 90.00%		Paid Off - 360		01-Feb-2005

666566708 1			246,905.00		246,063.81				7.990%		IL - 95.00%		Paid Off - 360		01-Feb-2005

666576012 2			549,000.00		548,400.00				6.950%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666577002 1			200,000.00		199,299.21				7.850%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666577523 1			172,000.00		171,272.73				6.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666578059 1			187,200.00		187,200.00				6.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666581384 1			240,000.00		239,157.71				7.000%		MA - 75.00%		Paid Off - 360		01-Mar-2005

666581624 1			126,400.00		125,957.08				7.850%		AL - 80.00%		Paid Off - 360		01-Feb-2005

666582101 1			126,400.00		125,957.08				7.850%		AL - 80.00%		Paid Off - 360		01-Feb-2005

666583893 1			266,000.00		265,137.28				7.100%		MD - 95.00%		Paid Off - 360		01-Mar-2005

666585823 1			100,000.00		99,254.97				7.750%		MI - 80.00%		Paid Off - 360		01-Feb-2005

666588850 1			270,000.00		270,000.00				8.200%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666589783 1			252,000.00		252,000.00				6.750%		NJ - 90.00%		Paid Off - 360		01-Feb-2005

666592266 1			255,000.00		254,032.32				7.450%		CO - 85.00%		Paid Off - 360		01-Feb-2005

666594049 2			386,622.00		384,987.25				6.900%		WA - 95.00%		Paid Off - 360		01-Feb-2005

666595392 1			290,000.00		289,187.66				8.950%		CA - 79.45%		Paid Off - 360		01-Feb-2005

666596390 2			380,000.00		378,499.79				7.250%		IL - 95.00%		Paid Off - 360		01-Feb-2005

666597141 1			93,600.00		93,269.12				8.500%		FL - 90.00%		Paid Off - 360		01-Feb-2005

666599782 1			299,250.00		298,284.65				8.400%		CA - 95.00%		Paid Off - 360		01-Feb-2005

666600473 1			124,450.00		124,039.47				8.150%		WI - 95.00%		Paid Off - 360		01-Feb-2005

666604780 1			161,500.00		160,922.64				7.750%		MO - 85.00%		Paid Off - 360		01-Feb-2005

666607841 1			125,600.00		125,218.04				8.550%		ME - 80.00%		Paid Off - 360		01-Feb-2005

666609177 1			153,850.00		153,405.49				8.800%		CA - 85.00%		Paid Off - 360		01-Feb-2005

666610753 1			107,200.00		107,164.89				8.200%		MO - 80.00%		Paid Off - 360		01-Jan-2005

666612817 1			220,000.00		219,314.06				7.300%		VA - 78.57%		Paid Off - 360		01-Mar-2005

666614870 1			92,950.00		92,667.02				8.575%		MI - 65.00%		Paid Off - 360		01-Feb-2005

666621313 2			743,750.00		742,050.23				7.400%		NY - 72.21%		Paid Off - 360		01-Apr-2005

666621719 1			166,000.00		165,605.77				8.650%		MD - 77.39%		Paid Off - 360		01-Mar-2005

666627138 1			215,150.00		214,534.75				8.850%		GA - 90.00%		Paid Off - 360		01-Feb-2005

666627229 1			132,000.00		131,468.49				7.150%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666627807 1			183,600.00		183,041.66				8.550%		FL - 90.00%		Paid Off - 360		01-Feb-2005

666631650 1			68,800.00		68,624.46				8.300%		IL - 80.00%		Paid Off - 360		01-Mar-2005



Page 24 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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

666632245 1			256,000.00		255,177.86				7.150%		IL - 80.00%		Paid Off - 360		01-Mar-2005


666634233 1			247,000.00		246,125.76				7.800%		CA - 95.00%		Paid Off - 360		01-Feb-2005

666637186 1			270,000.00		268,742.31				6.400%		CA - 60.00%		Paid Off - 360		01-Feb-2005

666637483 2			531,000.00		531,000.00				6.100%		CA - 89.24%		Paid Off - 360		01-Feb-2005

666637947 1			193,500.00		192,794.26				7.650%		MN - 90.00%		Paid Off - 360		01-Feb-2005

666639836 1			323,000.00		321,833.70				7.700%		IL - 85.00%		Paid Off - 360		01-Feb-2005

666642046 1			69,600.00		69,385.16				7.350%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666642400 1			49,500.00		49,331.68				8.000%		PA - 90.00%		Paid Off - 360		01-Feb-2005

666642855 1			127,600.00		127,070.87				7.000%		OR - 80.00%		Paid Off - 360		01-Feb-2005

666644380 2			611,100.00		609,038.77				6.900%		MI - 90.00%		Paid Off - 360		01-Mar-2005

666649512 1			182,750.00		182,090.12				7.700%		IL - 85.00%		Paid Off - 360		01-Feb-2005

666651831 1			50,400.00		50,255.14				8.825%		FL - 90.00%		Paid Off - 360		01-Feb-2005

666656582 1			152,000.00		151,429.62				6.350%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666656814 1			405,000.00		403,508.23				7.600%		MA - 90.00%		Paid Off - 360		01-Feb-2005

666657820 1			109,800.00		109,539.64				9.750%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666664057 2			361,250.00		360,400.79				8.700%		FL - 85.00%		Paid Off - 360		01-Mar-2005

666664107 1			190,000.00		189,584.48				9.050%		NJ - 100.00%		Paid Off - 360		01-Mar-2005

666665450 1			287,200.00		286,193.66				7.850%		TX - 80.00%		Paid Off - 360		01-Feb-2005

666674965 1			273,750.00		273,750.00				5.925%		WA - 75.00%		Paid Off - 360		01-Feb-2005

666675079 1			168,150.00		167,614.84				8.350%		AZ - 95.00%		Paid Off - 360		01-Feb-2005

666678669 1			296,000.00		296,000.00				5.650%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666679618 1			160,000.00		159,544.78				8.875%		FL - 94.12%		Paid Off - 360		01-Feb-2005

666680046 1			132,000.00		131,616.10				7.650%		MI - 80.00%		Paid Off - 360		01-Mar-2005

666685730 1			347,000.00		346,000.89				7.700%		MA - 87.85%		Paid Off - 360		01-Mar-2005

666687017 1			315,000.00		314,121.49				9.000%		FL - 90.00%		Paid Off - 360		01-Feb-2005

666688700 1			209,000.00		208,354.81				7.350%		IL - 95.00%		Paid Off - 360		01-Mar-2005

666690995 1			301,500.00		301,500.00				6.300%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666691456 2			540,000.00		537,481.48				6.500%		AL - 90.00%		Paid Off - 360		01-Feb-2005

666693007 1			245,000.00		244,255.68				7.750%		IL - 100.00%		Paid Off - 360		01-Mar-2005

666696976 1			50,640.00		50,482.80				8.450%		TN - 80.00%		Paid Off - 360		01-Feb-2005

666701461 1			133,200.00		132,856.59				9.350%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666706890 1			212,000.00		211,480.79				8.500%		CA - 84.80%		Paid Off - 360		01-Mar-2005

666712740 1			148,500.00		148,091.94				8.450%		AZ - 90.00%		Paid Off - 360		01-Mar-2005

666720420 1			91,500.00		91,246.89				7.900%		IL - 75.00%		Paid Off - 360		01-Mar-2005

666720487 1			213,750.00		213,229.19				8.550%		MN - 95.00%		Paid Off - 360		01-Mar-2005

666720685 1			134,900.00		134,477.03				8.400%		NJ - 89.99%		Paid Off - 360		01-Feb-2005

666723234 1			62,100.00		61,881.45				8.150%		MI - 90.00%		Paid Off - 360		01-Mar-2005

666725049 2			399,236.00		397,847.21				7.950%		VA - 85.00%		Paid Off - 360		01-Feb-2005



Page 25 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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

666727292 1			344,112.00		342,951.33				6.900%		IL - 80.00%		Paid Off - 360		01-Mar-2005


666739180 1			263,360.00		262,510.60				7.600%		NY - 80.00%		Paid Off - 360		01-Mar-2005

666748223 2			395,600.00		394,329.53				7.150%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666749163 1			229,500.00		228,770.07				8.700%		AK - 90.00%		Paid Off - 360		01-Mar-2005

666750005 1			205,000.00		204,328.58				7.050%		MD - 87.61%		Paid Off - 360		01-Mar-2005

666750203 1			156,750.00		155,627.37				8.950%		IL - 95.00%		Paid Off - 360		01-Mar-2005

666752993 1			342,000.00		340,901.63				7.150%		MA - 90.00%		Paid Off - 360		01-Mar-2005

666754585 1			52,250.00		52,128.40				8.750%		IA - 95.00%		Paid Off - 360		01-Mar-2005

666759279 1			123,920.00		123,573.75				7.850%		GA - 80.00%		Paid Off - 360		01-Mar-2005

666760871 1			112,800.00		112,523.73				8.500%		MA - 80.00%		Paid Off - 360		01-Mar-2005

666762166 1			260,000.00		259,181.31				7.250%		VA - 80.00%		Paid Off - 360		01-Mar-2005

666769617 1			156,000.00		155,546.32				7.650%		FL - 80.00%		Paid Off - 360		01-Mar-2005

666773577 1			306,000.00		304,937.24				6.750%		CA - 90.00%		Paid Off - 360		01-Mar-2005

666774278 2			749,000.00		746,687.78				7.350%		MI - 74.90%		Paid Off - 360		01-Mar-2005

666774757 1			156,510.00		156,072.69				7.850%		IL - 90.00%		Paid Off - 360		01-Mar-2005

666780341 2			511,200.00		509,621.86				7.350%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666785126 2			728,000.00		726,580.65				9.600%		CT - 80.00%		Paid Off - 360		01-Mar-2005

666790027 1			120,600.00		120,263.02				7.850%		IL - 90.00%		Paid Off - 360		01-Mar-2005

666791389 1			208,250.00		208,250.00				7.400%		IL - 85.00%		Paid Off - 360		01-Feb-2005

666795208 1			350,000.00		348,897.90				7.250%		DC - 60.03%		Paid Off - 360		01-Mar-2005

666797857 2			463,500.00		462,317.36				8.350%		NJ - 90.00%		Paid Off - 360		01-Mar-2005

666803556 1			184,875.00		184,353.25				7.800%		CA - 85.00%		Paid Off - 360		01-Mar-2005

666803945 1			80,000.00		79,912.69				10.950%		MI - 62.50%		Paid Off - 360		01-Apr-2005

666805031 1			172,000.00		171,543.04				8.100%		WI - 78.54%		Paid Off - 360		01-Mar-2005

666808316 2			421,800.00		420,597.59				7.750%		CA - 95.00%		Paid Off - 360		01-Mar-2005

666808589 2			725,000.00		722,662.25				7.250%		CA - 78.38%		Paid Off - 360		01-Mar-2005

666808902 1			100,700.00		100,479.75				9.050%		TN - 95.00%		Paid Off - 360		01-Mar-2005

666817507 1			96,000.00		95,700.69				7.300%		TX - 80.00%		Paid Off - 360		01-Mar-2005

666818760 1			152,750.00		152,574.02				10.700%		MD - 65.00%		Paid Off - 360		01-Apr-2005

666824735 1			149,700.00		149,143.64				6.400%		CA - 60.00%		Paid Off - 360		01-Mar-2005

666835079 1			129,024.00		128,704.74				8.450%		GA - 80.00%		Paid Off - 360		01-Mar-2005

666835640 1			288,800.00		288,070.70				8.350%		OR - 95.00%		Paid Off - 360		01-Mar-2005

666838073 1			72,000.00		71,792.70				7.700%		IL - 80.00%		Paid Off - 360		01-Mar-2005

666839006 2			376,000.00		374,970.38				7.950%		DC - 80.00%		Paid Off - 360		01-Mar-2005

666841655 1			176,000.00		175,620.77				7.700%		AZ - 80.00%		Paid Off - 360		01-Apr-2005

666844295 1			250,000.00		249,355.71				8.250%		CA - 59.52%		Paid Off - 360		01-Mar-2005

666847785 1			292,500.00		292,500.00				7.850%		CA - 90.00%		Paid Off - 360		01-Mar-2005

666853684 2			424,000.00		423,001.71				7.250%		CA - 80.00%		Paid Off - 360		01-Apr-2005



Page 26 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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

666865811 2			541,500.00		540,346.04				7.750%		CA - 95.00%		Paid Off - 360		01-Apr-2005


666867288 2			403,750.00		402,647.57				8.250%		NY - 85.00%		Paid Off - 360		01-Mar-2005

666868617 2			700,000.00		698,404.58				8.850%		CA - 93.33%		Paid Off - 360		01-Mar-2005

666870357 1			37,980.00		37,896.91				9.050%		GA - 90.00%		Paid Off - 360		01-Mar-2005

666876305 1			144,800.00		144,506.55				8.000%		WI - 80.00%		Paid Off - 360		01-Apr-2005

666880547 1			52,750.00		52,633.60				7.600%		MI - 73.26%		Paid Off - 360		01-Apr-2005

666893961 1			133,450.00		133,181.53				9.450%		NC - 85.00%		Paid Off - 360		01-Mar-2005

666908611 1			229,250.00		228,799.36				8.150%		CA - 70.00%		Paid Off - 360		01-Apr-2005

666921622 1			178,500.00		178,136.43				7.975%		IL - 85.00%		Paid Off - 360		01-Apr-2005

667083026 2			392,000.00		392,000.00				7.100%		CA - 80.00%		Paid Off - 360		01-Apr-2005

667109763 2			664,999.00		664,139.27				8.200%		CA - 90.00%		Paid Off - 360		01-May-2005

667111843 2			850,000.00		848,843.88				7.950%		UT - 76.58%		Paid Off - 360		01-May-2005

667129928 2			391,400.00		390,878.32				8.050%		IL - 95.00%		Paid Off - 360		01-May-2005

667135123 2			342,000.00		341,459.46				7.200%		CA - 90.00%		Paid Off - 360		01-May-2005

667196174 1			198,400.00		198,101.62				7.450%		AL - 80.00%		Paid Off - 360		01-May-2005



TOTAL			73,687,438.20		73,414,309.03



Page 27 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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 28 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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 29 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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 30 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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 31 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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)								15,727,955.02
						Beginning Stated Principal Balance								2,379,445,165.99
						Delinquency Percentage								0.661000%

						Offered Subordinate and C Class Certificate Balances								658,751,060.11
						Beginning Stated Principal Balance								2,379,445,165.99
						Senior Enhancement Percentage								27.685100%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION

										Group 2		Group 1		Total
Current LIBOR Rate														3.314380%
Next LIBOR Rate														0.000000%







Page 32 of 33
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

July 25, 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 33 of 33

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