
                                    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):  August 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
     August 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:  Aug 26, 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 August 25, 2005.



Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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					18
										9. Prepayment Detail Report					21

										10. Realized Loss Report					31
										11. Realized Loss Detail Report					34
				Servicer(s)
										12. Triggers and Adj. Cert. Report					35
				Long Beach Mortgage Corp.
										13. Additional Certificate Report					36



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


										Total Number of Pages					36


				Dates						Contacts

				Cut-Off Date:			April 01, 2005			Karlene Benvenuto
				Close Date:			April 05, 2005			Administrator
				First Distribution Date:			May 25, 2005			(714) 247-6284
										Karlene.Benvenuto@db.com

										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			August 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			July 29, 2005
										Main Phone Number:			(714) 247-6000

							August 24, 2005


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






Page 1 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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		956,807,142.16		3,023,776.35		44,653,275.53		47,677,051.88		0.00		0.00		912,153,866.63

I-A2	FLT, STEP	$	116,057,000.00		106,312,108.24		340,553.12		4,961,484.56		5,302,037.68		0.00		0.00		101,350,623.68
II-A1	FLT, STEP	$	437,868,000.00		339,941,950.78		1,036,256.38		39,792,852.99		40,829,109.37		0.00		0.00		300,149,097.79
II-A2	FLT, STEP	$	162,921,000.00		162,921,000.00		510,666.82		0.00		510,666.82		0.00		0.00		162,921,000.00
II-A3	FLT, STEP	$	79,892,000.00		79,892,000.00		258,672.54		0.00		258,672.54		0.00		0.00		79,892,000.00
M-1	MEZ, FLT, S	$	137,500,000.00		137,500,000.00		460,586.81		0.00		460,586.81		0.00		0.00		137,500,000.00
M-2	MEZ, FLT, S	$	128,750,000.00		128,750,000.00		434,602.78		0.00		434,602.78		0.00		0.00		128,750,000.00
M-3	MEZ, FLT, S	$	40,000,000.00		40,000,000.00		136,055.56		0.00		136,055.56		0.00		0.00		40,000,000.00
M-4	MEZ, FLT, S	$	66,250,000.00		66,250,000.00		232,758.33		0.00		232,758.33		0.00		0.00		66,250,000.00
M-5	MEZ, FLT, S	$	43,750,000.00		43,750,000.00		154,838.54		0.00		154,838.54		0.00		0.00		43,750,000.00
M-6	MEZ, FLT, S	$	30,000,000.00		30,000,000.00		108,758.33		0.00		108,758.33		0.00		0.00		30,000,000.00
M-7	MEZ, FLT, S	$	42,501,000.00		42,501,000.00		172,376.97		0.00		172,376.97		0.00		0.00		42,501,000.00
M-8	MEZ, FLT, S	$	27,499,000.00		27,499,000.00		113,899.33		0.00		113,899.33		0.00		0.00		27,499,000.00
M-9	MEZ, FLT, S	$	30,000,000.00		30,000,000.00		138,466.67		0.00		138,466.67		0.00		0.00		30,000,000.00
B-1	SUB	$	32,500,000.00		32,500,000.00		173,793.75		0.00		173,793.75		0.00		0.00		32,500,000.00
B-2	SUB	$	25,001,000.00		25,001,000.00		133,692.85		0.00		133,692.85		0.00		0.00		25,001,000.00
C		$	55,002,632.02		55,000,060.11		5,826,339.33		0.00		5,826,339.33		0.00		0.00		55,000,060.11
P		$	100.00		100.00		1,329,774.52		0.00		1,329,774.52		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		2,304,625,361.29		14,585,868.98		89,407,613.08		103,993,482.06		0.00		0.00		2,215,217,748.21






Page 2 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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	07/25/05		08/24/05		A-Act/360		542514KL7		1,044,511,000.00		916.033572		2.894921		42.750412		45.645332	873.283160
I-A2	07/25/05		08/24/05		A-Act/360		542514KM5		116,057,000.00		916.033572		2.934361		42.750412		45.684773	873.283160
II-A1	07/25/05		08/24/05		A-Act/360		542514KN3		437,868,000.00		776.357146		2.366595		90.878651		93.245246	685.478495
II-A2	07/25/05		08/24/05		A-Act/360		542514KP8		162,921,000.00		1,000.000000		3.134444		0.000000		3.134444	1,000.000000
II-A3	07/25/05		08/24/05		A-Act/360		542514KQ6		79,892,000.00		1,000.000000		3.237778		0.000000		3.237778	1,000.000000
M-1	07/25/05		08/24/05		A-Act/360		542514KR4		137,500,000.00		1,000.000000		3.349722		0.000000		3.349722	1,000.000000
M-2	07/25/05		08/24/05		A-Act/360		542514KS2		128,750,000.00		1,000.000000		3.375556		0.000000		3.375556	1,000.000000
M-3	07/25/05		08/24/05		A-Act/360		542514KT0		40,000,000.00		1,000.000000		3.401389		0.000000		3.401389	1,000.000000
M-4	07/25/05		08/24/05		A-Act/360		542514KU7		66,250,000.00		1,000.000000		3.513333		0.000000		3.513333	1,000.000000
M-5	07/25/05		08/24/05		A-Act/360		542514KV5		43,750,000.00		1,000.000000		3.539167		0.000000		3.539167	1,000.000000
M-6	07/25/05		08/24/05		A-Act/360		542514KW3		30,000,000.00		1,000.000000		3.625278		0.000000		3.625278	1,000.000000
M-7	07/25/05		08/24/05		A-Act/360		542514KX1		42,501,000.00		1,000.000000		4.055833		0.000000		4.055833	1,000.000000
M-8	07/25/05		08/24/05		A-Act/360		542514KY9		27,499,000.00		1,000.000000		4.141944		0.000000		4.141944	1,000.000000
M-9	07/25/05		08/24/05		A-Act/360		542514KZ6		30,000,000.00		1,000.000000		4.615556		0.000000		4.615556	1,000.000000
B-1	07/25/05		08/24/05		A-Act/360		542514LA0		32,500,000.00		1,000.000000		5.347500		0.000000		5.347500	1,000.000000
B-2	07/25/05		08/24/05		A-Act/360		542514LB8		25,001,000.00		1,000.000000		5.347500		0.000000		5.347500	1,000.000000
C	07/01/05		07/30/05		A-30/360				55,002,632.02		999.953240		105.928373		0.000000		105.928373	999.953240
P	07/01/05		07/30/05		A-30/360				100.00		1,000.000000		###############		0.000000		###############	1,000.000000
R	07/01/05		07/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-CX	07/01/05		07/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-PX	07/01/05		07/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 3 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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		13,267,159.42		129,891,188.96		2,465,944.41		132,357,133.37		145,624,292.79		0.00		0.00		912,153,866.63
I-A2	116,057,000.00		1,496,200.58		14,432,381.96		273,994.35		14,706,376.32		16,202,576.90		0.00		0.00		101,350,623.68
II-A1	437,868,000.00		5,018,329.15		135,119,746.52		2,599,155.69		137,718,902.21		142,737,231.36		0.00		0.00		300,149,097.79
II-A2	162,921,000.00		2,131,969.00		0.00		0.00		0.00		2,131,969.00		0.00		0.00		162,921,000.00
II-A3	79,892,000.00		1,083,274.80		0.00		0.00		0.00		1,083,274.80		0.00		0.00		79,892,000.00
M-1	137,500,000.00		1,934,902.45		0.00		0.00		0.00		1,934,902.45		0.00		0.00		137,500,000.00
M-2	128,750,000.00		1,827,007.71		0.00		0.00		0.00		1,827,007.71		0.00		0.00		128,750,000.00
M-3	40,000,000.00		572,347.39		0.00		0.00		0.00		572,347.39		0.00		0.00		40,000,000.00
M-4	66,250,000.00		981,921.87		0.00		0.00		0.00		981,921.87		0.00		0.00		66,250,000.00
M-5	43,750,000.00		653,616.05		0.00		0.00		0.00		653,616.05		0.00		0.00		43,750,000.00
M-6	30,000,000.00		460,027.19		0.00		0.00		0.00		460,027.19		0.00		0.00		30,000,000.00
M-7	42,501,000.00		735,541.96		0.00		0.00		0.00		735,541.96		0.00		0.00		42,501,000.00
M-8	27,499,000.00		486,757.23		0.00		0.00		0.00		486,757.23		0.00		0.00		27,499,000.00
M-9	30,000,000.00		596,110.54		0.00		0.00		0.00		596,110.54		0.00		0.00		30,000,000.00
B-1	32,500,000.00		754,751.69		0.00		0.00		0.00		754,751.69		0.00		0.00		32,500,000.00
B-2	25,001,000.00		580,601.45		0.00		0.00		0.00		580,601.45		0.00		0.00		25,001,000.00
C	55,002,632.02		22,773,420.79		2,516.65		55.26		2,571.91		22,775,992.70		0.00		0.00		55,000,060.11
P	100.00		3,331,578.07		0.00		0.00		0.00		3,331,578.07		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		58,685,517.34		279,445,834.09		5,339,149.71		284,784,983.81		343,470,501.15		0.00		0.00		2,215,217,748.21



Page 4 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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	3.67000%		956,807,142.16		3,023,776.35		0.00		0.00		0.00		3,023,776.35		3,023,776.35		0.00
I-A2	3.72000%		106,312,108.24		340,553.12		0.00		0.00		0.00		340,553.12		340,553.12		0.00
II-A1	3.54000%		339,941,950.78		1,036,256.38		0.00		0.00		0.00		1,036,256.38		1,036,256.38		0.00
II-A2	3.64000%		162,921,000.00		510,666.82		0.00		0.00		0.00		510,666.82		510,666.82		0.00
II-A3	3.76000%		79,892,000.00		258,672.54		0.00		0.00		0.00		258,672.54		258,672.54		0.00
M-1	3.89000%		137,500,000.00		460,586.81		0.00		0.00		0.00		460,586.81		460,586.81		0.00
M-2	3.92000%		128,750,000.00		434,602.78		0.00		0.00		0.00		434,602.78		434,602.78		0.00
M-3	3.95000%		40,000,000.00		136,055.56		0.00		0.00		0.00		136,055.56		136,055.56		0.00
M-4	4.08000%		66,250,000.00		232,758.33		0.00		0.00		0.00		232,758.33		232,758.33		0.00
M-5	4.11000%		43,750,000.00		154,838.54		0.00		0.00		0.00		154,838.54		154,838.54		0.00
M-6	4.21000%		30,000,000.00		108,758.33		0.00		0.00		0.00		108,758.33		108,758.33		0.00
M-7	4.71000%		42,501,000.00		172,376.97		0.00		0.00		0.00		172,376.97		172,376.97		0.00
M-8	4.81000%		27,499,000.00		113,899.33		0.00		0.00		0.00		113,899.33		113,899.33		0.00
M-9	5.36000%		30,000,000.00		138,466.67		0.00		0.00		0.00		138,466.67		138,466.67		0.00
B-1	6.21000%		32,500,000.00		173,793.75		0.00		0.00		0.00		173,793.75		173,793.75		0.00
B-2	6.21000%		25,001,000.00		133,692.85		0.00		0.00		0.00		133,692.85		133,692.85		0.00
C	127.11999%		55,000,060.11		0.00		0.00		0.00		0.00		0.00		5,826,339.33		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		1,329,774.52		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			#######		7,429,755.13		0.00		0.00		0.00		7,429,755.13		14,585,868.98		0.00



Page 5 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 25, 2005 Distribution
Collection Account Report
SUMMARY

										Group 2		Group 1		Total
Principal Collections										39,792,852.99		49,614,760.09		89,407,613.08
Principal Withdrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										39,792,852.99		49,614,760.09		89,407,613.08
Interest Collections										4,872,502.62		9,032,207.83		13,904,710.45
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Fees										-218,272.32		-430,343.67		-648,615.99
Interest Other Accounts										553,610.38		776,164.14		1,329,774.52
TOTAL NET INTEREST										5,207,840.68		9,378,028.30		14,585,868.98
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										45,000,693.67		58,992,788.39		103,993,482.06



PRINCIPAL - COLLECTIONS

											Group 2		Group 1		Total
Scheduled Principal Received											433,546.08		845,394.09		1,278,940.17
Curtailments											10,932.56		57,782.30		68,714.86
Prepayments In Full											39,348,374.35		48,711,583.70		88,059,958.05
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											-167,242.49		-257,113.55		-424,356.04
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											167,242.49		257,113.55		424,356.04
TOTAL PRINCIPAL COLLECTED											39,792,852.99		49,614,760.09		89,407,613.08


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 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 25, 2005 Distribution

INTEREST - COLLECTIONS

										Group 2		Group 1		Total
Scheduled Interest										4,999,065.66		9,218,825.79		14,217,891.45
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										-34,759.90		-35,655.25		-70,415.15
Delinquent Interest										-1,895,169.31		-2,893,615.99		-4,788,785.30
Compensating Interest										34,759.90		35,655.25		70,415.15
Civil Relief Act Shortfalls										-0.00		-0.00		-0.00
Interest Advanced										1,768,606.28		2,706,998.03		4,475,604.31
TOTAL INTEREST COLLECTED										4,872,502.62		9,032,207.83		13,904,710.45


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										553,610.38		776,164.14		1,329,774.52
TOTAL INTEREST OTHER ACCOUNTS										553,610.38		776,164.14		1,329,774.52



INTEREST - FEES

										Group 2		Group 1		Total
Current Servicing Fees										217,721.46		429,358.11		647,079.57
Trustee Fees										550.86		985.56		1,536.42
TOTAL INTEREST FEES										218,272.32		430,343.67		648,615.99




Page 7 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 25, 2005 Distribution
Collateral Report


COLLATERAL



											Group 2		Group 1		Total



Loan Count:


Original										2,675		10,260		12,935
Prior										2,418		9,753		12,171
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-99		-249		-348
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										2,319		9,504		11,823
Principal Balance:


Original										924,210,027.65		1,575,792,704.37		2,500,002,732.02
Prior										826,282,797.11		1,478,342,564.18		2,304,625,361.29
Prefunding										0.00		0.00		0.00
Scheduled Principal										-433,546.08		-845,394.09		-1,278,940.17
Partial Prepayments										-10,932.56		-57,782.30		-68,714.86
Full Voluntary Prepayments										-39,348,374.35		-48,711,583.70		-88,059,958.05
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										786,489,944.12		1,428,727,804.09		2,215,217,748.21





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 9 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 25, 2005 Distribution

CHARACTERISTICS

										Group 2		Group 1		Total
Weighted Average Coupon Original										7.27800%		7.48497%		7.40846%
Weighted Average Coupon Prior										7.26205%		7.48422%		7.40339%
Weighted Average Coupon Current										7.26008%		7.48310%		7.40314%
Weighted Average Months to Maturity Original										355		355		355
Weighted Average Months to Maturity Prior										353		353		353
Weighted Average Months to Maturity Current										352		352		352
Weighted Avg Remaining Amortization Term Original										355		355		355
Weighted Avg Remaining Amortization Term Prior										353		353		353
Weighted Avg Remaining Amortization Term Current										352		352		352
Weighted Average Seasoning Original										4.33		3.99		4.12
Weighted Average Seasoning Prior										6.32		5.97		6.10
Weighted Average Seasoning Current										7.31		6.96		7.08









Page 10 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 25, 2005 Distribution

ARM CHARACTERISTICS

										Group 2		Group 1		Total
Weighted Average Margin Original										5.12010%		5.12069%		5.12046%
Weighted Average Margin Prior										5.11812%		5.12169%		5.12035%
Weighted Average Margin Current										5.11588%		5.12105%		5.11914%
Weighted Average Max Rate Original										13.27660%		13.46478%		13.39319%
Weighted Average Max Rate Prior										13.25794%		13.46192%		13.38554%
Weighted Average Max Rate Current										13.24927%		13.45829%		13.38119%
Weighted Average Min Rate Original										7.26792%		7.45433%		7.38341%
Weighted Average Min Rate Prior										7.24915%		7.45161%		7.37581%
Weighted Average Min Rate Current										7.24165%		7.44813%		7.37198%
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										217,721.46		429,358.11		647,079.57
Delinquent Servicing Fees										126,563.04		186,617.96		313,181.00
TOTAL SERVICING FEES										344,284.50		615,976.09		960,260.59


Total Servicing Fees										344,284.50		615,976.09		960,260.59
Compensating Interest										-34,759.90		-35,655.25		-70,415.15
Delinquent Servicing Fees										-126,563.04		-186,617.96		-313,181.00
COLLECTED SERVICING FEES										182,961.56		393,702.88		576,664.44


Total Advanced Interest										1,768,606.28		2,706,998.03		4,475,604.31
Total Advanced Principal										167,242.49		257,113.55		424,356.04
Aggregate Advances with respect to this Distribution										1,935,848.77		2,964,111.58		4,899,960.34





ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										34,759.90		35,655.25		70,415.15
Compensating Interest										-34,759.90		-35,655.25		-70,415.15
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00


Ending Pool Stated Principal Balance										786,489,944.12		1,428,727,804.09		2,215,217,748.21
Weighted Average Net Mortgage Rate														7.594745%




Page 11 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				42,442,485.75		9,458,056.94		3,428,217.41		55,328,760.10
			% Balance				1.92%		0.43%		0.15%		2.50%
			# Loans				231		67		20		318
			% # Loans				1.95%		0.57%		0.17%		2.69%
	FORECLOSURE		Balance		0.00		0.00		3,033,508.37		11,072,605.91		14,106,114.28
			% Balance		0.00%		0.00%		0.14%		0.50%		0.64%
			# Loans		0		0		9		46		55
			% # Loans		0.00%		0.00%		0.08%		0.39%		0.47%
	BANKRUPTCY		Balance		4,555,472.47		530,607.83		289,158.68		896,375.88		6,271,614.86
			% Balance		0.21%		0.02%		0.01%		0.04%		0.28%
			# Loans		28		6		2		3		39
			% # Loans		0.24%		0.05%		0.02%		0.03%		0.33%
	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		4,555,472.47		42,973,093.58		12,780,723.99		15,397,199.20		75,706,489.24
			% Balance		0.21%		1.94%		0.58%		0.70%		3.42%
			# Loans		28		237		78		69		412
			% # Loans		0.24%		2.00%		0.66%		0.58%		3.48%









Page 12 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 25, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				24,333,179.08		5,986,201.25		1,759,058.50		32,078,438.83
			% Balance				1.70%		0.42%		0.12%		2.25%
			# Loans				179		51		15		245
			% # Loans				1.88%		0.54%		0.16%		2.58%
	FORECLOSURE		Balance		0.00		0.00		1,031,478.17		3,602,802.78		4,634,280.95
			% Balance		0.00%		0.00%		0.07%		0.25%		0.32%
			# Loans		0		0		6		29		35
			% # Loans		0.00%		0.00%		0.06%		0.31%		0.37%
	BANKRUPTCY		Balance		3,278,823.73		530,607.83		289,158.68		189,045.40		4,287,635.64
			% Balance		0.23%		0.04%		0.02%		0.01%		0.30%
			# Loans		24		6		2		2		34
			% # Loans		0.25%		0.06%		0.02%		0.02%		0.36%
	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		3,278,823.73		24,863,786.91		7,306,838.10		5,550,906.68		41,000,355.42
			% Balance		0.23%		1.74%		0.51%		0.39%		2.87%
			# Loans		24		185		59		46		314
			% # Loans		0.25%		1.95%		0.62%		0.48%		3.30%










Page 13 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 25, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				18,109,306.67		3,471,855.69		1,669,158.91		23,250,321.27
			% Balance				2.30%		0.44%		0.21%		2.96%
			# Loans				52		16		5		73
			% # Loans				2.24%		0.69%		0.22%		3.15%
	FORECLOSURE		Balance		0.00		0.00		2,002,030.20		7,469,803.13		9,471,833.33
			% Balance		0.00%		0.00%		0.25%		0.95%		1.20%
			# Loans		0		0		3		17		20
			% # Loans		0.00%		0.00%		0.13%		0.73%		0.86%
	BANKRUPTCY		Balance		1,276,648.74		0.00		0.00		707,330.48		1,983,979.22
			% Balance		0.16%		0.00%		0.00%		0.09%		0.25%
			# Loans		4		0		0		1		5
			% # Loans		0.17%		0.00%		0.00%		0.04%		0.22%
	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		1,276,648.74		18,109,306.67		5,473,885.89		9,846,292.52		34,706,133.82
			% Balance		0.16%		2.30%		0.70%		1.25%		4.41%
			# Loans		4		52		19		23		98
			% # Loans		0.17%		2.24%		0.82%		0.99%		4.23%









Page 14 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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
666005152 1
			176,000.00		174,268.95		01-Mar-2005		6.700%		GA - 80.00%		360		01-Oct-2004

666208475 1			176,000.00		174,720.40		01-Mar-2005		7.250%		CA - 78.92%		360		01-Dec-2004
666419718 1			81,000.00		80,689.63		01-Feb-2005		9.100%		OH - 90.00%		360		01-Feb-2005
666456744 1			49,500.00		49,329.06		01-Apr-2005		9.600%		AR - 90.00%		360		01-Feb-2005
666497219 1			198,000.00		197,031.22		01-Mar-2005		8.500%		IL - 90.00%		360		01-Feb-2005
666503206 1			124,200.00		123,724.14		01-Apr-2005		9.100%		NC - 90.00%		360		01-Feb-2005
666503982 1			119,700.00		119,241.43		01-Mar-2005		9.100%		NC - 90.00%		360		01-Feb-2005
666505805 1			108,000.00		107,511.46		01-Mar-2005		7.500%		NY - 80.00%		360		01-Mar-2005
666510219 1			252,000.00		252,000.00		01-Apr-2005		7.250%		CA - 80.00%		360		01-Feb-2005
666538400 1			230,000.00		229,127.42		01-Apr-2005		9.150%		IL - 100.00%		360		01-Feb-2005
666588843 1			54,000.00		53,799.41		01-Mar-2005		9.250%		MO - 90.00%		360		01-Feb-2005
666617105 1			60,000.00		59,795.42		01-Mar-2005		8.900%		MI - 80.00%		360		01-Mar-2005
666638754 1			84,500.00		84,294.03		01-Feb-2005		10.500%		PA - 65.00%		360		01-Mar-2005
666661475 1			58,500.00		58,320.17		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		260,034.32		01-Mar-2005		8.500%		CA - 90.00%		360		01-Mar-2005
666761754 1			144,668.00		144,013.67		01-Mar-2005		7.500%		TX - 80.00%		360		01-Mar-2005
666770763 1			131,750.00		131,332.18		01-Mar-2005		9.250%		GA - 85.00%		360		01-Mar-2005
666780671 1			49,500.00		49,354.07		01-Mar-2005		9.600%		IN - 90.00%		360		01-Mar-2005
666781695 1			45,000.00		44,828.67		01-Mar-2005		9.600%		IN - 90.00%		360		01-Mar-2005
666781992 1			45,000.00		44,867.30		01-Mar-2005		9.600%		IN - 90.00%		360		01-Mar-2005
666782941 1			248,000.00		246,774.39		01-Mar-2005		7.050%		FL - 80.00%		360		01-Mar-2005
666797097 1			234,745.00		234,147.95		01-Mar-2005		10.300%		DE - 94.85%		360		01-Mar-2005
666799218 1			156,000.00		156,000.00		01-Mar-2005		5.800%		CO - 80.00%		360		01-Feb-2005
666808613 1			124,000.00		123,565.49		01-Apr-2005		7.850%		FL - 80.00%		360		01-Apr-2005
666818547 1			110,500.00		110,119.42		01-Mar-2005		8.850%		MI - 85.00%		360		01-Mar-2005
666827043 1			139,500.00		139,031.68		01-Mar-2005		8.975%		NE - 90.00%		360		01-Mar-2005
666868187 1			81,900.00		81,620.76		01-Mar-2005		8.900%		NE - 90.00%		360		01-Mar-2005
666868674 1			130,500.00		130,031.71		01-Mar-2005		8.650%		NE - 90.00%		360		01-Mar-2005
666875315 1			94,500.00		94,177.84		01-Mar-2005		8.900%		NE - 90.00%		360		01-Mar-2005
666877295 1			254,600.00		253,732.06		01-Apr-2005		8.900%		FL - 95.00%		360		01-Mar-2005
666887955 1			233,600.00		232,659.44		01-Mar-2005		7.150%		IL - 80.00%		360		01-Apr-2005
666889928 1			84,000.00		83,652.65		01-Mar-2005		7.950%		NC - 80.00%		360		01-Mar-2005
666895578 1			137,600.00		137,122.64		01-Mar-2005		7.900%		IL - 80.00%		360		01-Apr-2005
666908595 1			72,000.00		71,761.97		01-Mar-2005		9.050%		IA - 80.00%		360		01-Mar-2005
665910238 2			238,500.00		236,950.08		01-Mar-2005		8.800%		IL - 90.00%		360		01-Oct-2004
666155056 2			207,000.00		205,766.43		01-Feb-2005		8.200%		MN - 100.00%		360		01-Dec-2004
666274303 2			540,000.00		536,850.09		01-Feb-2005		7.700%		TN - 90.00%		360		01-Jan-2005
666292503 2			297,000.00		295,384.24		01-Mar-2005		8.050%		NJ - 90.00%		360		01-Jan-2005
666350038 2			113,400.00		112,872.58		01-Mar-2005		9.200%		NC - 90.00%		360		01-Jan-2005
666370226 2			156,750.00		155,871.29		01-Mar-2005		7.900%		IL - 95.00%		360		01-Jan-2005
666409008 2			850,000.00		844,634.66		01-Apr-2005		7.300%		CO - 74.56%		360		01-Jan-2005
666516604 2			600,000.00		596,214.33		01-Feb-2005		6.600%		IL - 76.43%		360		01-Feb-2005
666619648 2			920,000.00		917,344.01		01-Mar-2005		9.700%		CA - 75.41%		360		01-Mar-2005
666645148 2			562,500.00		559,827.11		01-Apr-2005		7.250%		NJ - 90.00%		360		01-Mar-2005
666689120 2			450,000.00		448,120.52		01-Mar-2005		7.900%		NY - 90.00%		360		01-Mar-2005
666705306 2			600,000.00		597,568.43		01-Apr-2005		8.050%		NY - 94.49%		360		01-Mar-2005
666756390 2			579,150.00		576,779.19		01-Mar-2005		8.000%		IN - 90.00%		360		01-Mar-2005
666762356 2			536,000.00		533,402.51		01-Mar-2005		7.150%		IL - 80.00%		360		01-Mar-2005


Page 16 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 25, 2005 Distribution

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
666791744 2
			387,600.00		386,527.06		01-Feb-2005		9.900%		CO - 95.00%		360		01-Mar-2005

666799788 2			473,600.00		471,457.89		01-Mar-2005		7.500%		IL - 80.00%		360		01-Mar-2005
666799911 2			502,400.00		499,767.87		01-Mar-2005		6.750%		IL - 80.00%		360		01-Mar-2005
666825773 2			520,000.00		517,328.02		01-Mar-2005		6.850%		IL - 80.00%		360		01-Mar-2005
666836937 2			464,000.00		462,081.41		01-Mar-2005		7.950%		CA - 80.00%		360		01-Mar-2005
666838743 2			520,000.00		517,085.61		01-Mar-2005		6.400%		IL - 80.00%		360		01-Mar-2005


TOTAL			14,169,263.00		14,106,114.28


Page 17 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS


											Group 2		Group 1		Total




Current


Number of Paid in Full Loans										99		249		348
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										99		249		348
Curtailments Amount										10,932.56		57,782.30		68,714.86
Paid in Full Balance										39,348,374.35		48,711,583.70		88,059,958.05
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										39,359,306.91		48,769,366.00		88,128,672.91

Cumulative


Number of Paid in Full Loans										356		756		1,112
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										356		756		1,112
Paid in Full Balance										135,784,381.17		143,258,821.00		279,043,202.17
Repurchased Loans Balance										0.00		0.00		0.00
Curtailments Amount										80,671.02		321,960.92		402,631.94
Total Prepayment Amount										135,865,052.19		143,580,781.92		279,445,834.11










Page 18 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES


											Group 2		Group 1		Total



SMM										4.77%		3.30%		3.83%
3 Months Avg SMM										4.15%		2.43%		3.06%
12 Months Avg SMM										3.90%		2.36%		2.92%
Avg SMM Since Cut-off										3.90%		2.36%		2.92%


CPR										44.34%		33.15%		37.38%
3 Months Avg CPR										39.90%		25.61%		31.12%
12 Months Avg CPR										37.98%		24.95%		29.96%
Avg CPR Since Cut-off										37.98%		24.95%		29.96%


PSA										3,033.32%		2,381.90%		2,638.67%
3 Months Avg PSA Approximation										3,155.76%		2,144.21%		2,552.41%
12 Months Avg PSA Approximation										3,260.27%		2,278.56%		2,674.42%
Avg PSA Since Cut-off Approximation										3,260.27%		2,278.56%		2,674.43%










Page 19 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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 20 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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

74798984 1			149,600.00		146,312.02			11-Aug-2005		6.525%		CA - 80.00%		Paid Off - 360		01-Sep-2003


74879982 1			341,100.00		333,075.57			27-Jul-2005		6.500%		CA - 90.00%		Paid Off - 360		01-Oct-2003

75008243 1			188,500.00		184,806.74			22-Jul-2005		6.625%		CO - 65.00%		Paid Off - 360		01-Nov-2003

665383436 1			300,000.00		295,517.22			08-Aug-2005		5.800%		CA - 80.00%		Paid Off - 360		01-Jun-2004

665429031 2			316,967.00		313,528.10			12-Aug-2005		8.050%		TX - 95.00%		Paid Off - 360		01-Jul-2004

665464426 2			468,000.00		462,219.09			11-Aug-2005		6.990%		CA - 90.00%		Paid Off - 360		01-Jun-2004

665632477 2			322,200.00		317,952.61			20-Jul-2005		7.900%		NJ - 90.00%		Paid Off - 360		01-Aug-2004

665645933 2			90,250.00		89,488.56			21-Jul-2005		7.950%		OH - 95.00%		Paid Off - 360		01-Aug-2004

665762183 1			215,000.00		204,849.46			20-Jul-2005		10.800%		NY - 61.43%		Paid Off - 360		01-Oct-2004

665861340 1			151,000.00		149,271.47			18-Jul-2005		5.900%		FL - 69.59%		Paid Off - 360		01-Sep-2004

665862769 2			131,200.00		130,600.37			25-Jul-2005		9.500%		VA - 74.97%		Paid Off - 360		01-Nov-2004

665863395 2			104,000.00		103,329.43			01-Aug-2005		8.350%		IL - 80.00%		Paid Off - 360		01-Oct-2004

665885927 2			633,750.00		628,259.91			27-Jul-2005		6.850%		CA - 75.00%		Paid Off - 360		01-Oct-2004

665900486 2			100,000.00		99,307.12			29-Jul-2005		7.990%		IL - 80.00%		Paid Off - 360		01-Oct-2004

665903381 1			103,500.00		102,585.99			03-Aug-2005		6.750%		NV - 75.00%		Paid Off - 360		01-Oct-2004

665916896 2			790,000.00		784,603.27			01-Aug-2005		8.250%		CA - 79.80%		Paid Off - 360		01-Oct-2004

665939658 1			93,750.00		92,996.05			05-Aug-2005		7.250%		PA - 75.00%		Paid Off - 360		01-Oct-2004

665956777 2			127,500.00		126,802.22			25-Jul-2005		9.600%		IL - 85.00%		Paid Off - 360		01-Oct-2004

665982179 1			112,500.00		111,432.70			21-Jul-2005		6.375%		GA - 75.00%		Paid Off - 360		01-Oct-2004

666007596 2			479,750.00		475,903.99			11-Aug-2005		7.250%		FL - 95.00%		Paid Off - 360		01-Oct-2004

666066071 1			183,000.00		181,577.36			05-Aug-2005		6.850%		FL - 45.75%		Paid Off - 360		01-Nov-2004

666068846 1			174,399.20		174,399.20			01-Aug-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Dec-2004

666093158 2			440,000.00		439,902.97			12-Aug-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Nov-2004

666109392 2			532,000.00		532,000.00			18-Jul-2005		7.150%		IL - 80.00%		Paid Off - 360		01-Nov-2004

666109558 2			392,000.00		388,994.07			01-Aug-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Nov-2004

666117999 1			200,000.00		198,542.47			04-Aug-2005		7.500%		CA - 80.00%		Paid Off - 360		01-Nov-2004

666156971 2			317,000.00		315,404.62			27-Jul-2005		8.500%		NJ - 100.00%		Paid Off - 360		01-Dec-2004

666169495 2			144,000.00		143,192.79			19-Jul-2005		7.900%		FL - 80.00%		Paid Off - 360		01-Dec-2004

666174131 2			293,075.00		291,464.34			05-Aug-2005		7.500%		NY - 95.00%		Paid Off - 360		01-Jan-2005

666181441 1			165,750.00		165,291.16			11-Aug-2005		9.900%		NJ - 65.00%		Paid Off - 360		01-Feb-2005

666216031 2			60,350.00		60,092.80			08-Aug-2005		9.250%		PA - 85.00%		Paid Off - 360		01-Dec-2004

666220983 1			272,000.00		271,875.00			02-Aug-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666235288 2			369,000.00		367,257.59			20-Jul-2005		8.750%		CA - 90.00%		Paid Off - 360		01-Dec-2004

666238530 2			136,800.00		136,046.77			29-Jul-2005		7.990%		IL - 90.00%		Paid Off - 360		01-Dec-2004

666239934 2			136,000.00		135,344.60			04-Aug-2005		8.650%		CA - 28.94%		Paid Off - 360		01-Dec-2004

666250477 2			408,000.00		408,000.00			19-Jul-2005		6.950%		CA - 85.00%		Paid Off - 360		01-Dec-2004

666253380 1			251,275.00		249,719.74			21-Jul-2005		7.400%		NJ - 94.82%		Paid Off - 360		01-Dec-2004



Page 21 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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

666267141 1			238,400.00		236,895.11			03-Aug-2005		7.300%		VA - 80.00%		Paid Off - 360		01-Dec-2004


666269576 2			555,050.00		555,050.00			18-Jul-2005		8.000%		CA - 85.00%		Paid Off - 360		01-Jan-2005

666269931 2			672,000.00		667,290.99			21-Jul-2005		6.050%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666277686 1			199,500.00		198,524.57			03-Aug-2005		7.900%		CT - 95.00%		Paid Off - 360		01-Jan-2005

666304977 2			178,250.00		177,538.45			03-Aug-2005		8.900%		NY - 62.54%		Paid Off - 360		01-Jan-2005

666306808 1			102,000.00		101,449.28			15-Jul-2005		7.400%		LA - 85.00%		Paid Off - 360		01-Jan-2005

666307913 2			98,040.00		97,586.39			28-Jul-2005		8.850%		IL - 95.00%		Paid Off - 360		01-Dec-2004

666308549 2			144,400.00		143,793.29			01-Aug-2005		8.650%		FL - 95.00%		Paid Off - 360		01-Jan-2005

666323910 1			189,800.00		189,370.81			05-Aug-2005		10.850%		NJ - 65.00%		Paid Off - 360		01-Feb-2005

666327978 1			324,000.00		323,997.43			01-Aug-2005		7.400%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666331277 2			237,405.00		236,170.81			19-Jul-2005		8.900%		IL - 95.00%		Paid Off - 360		01-Jan-2005

666334461 2			360,000.00		360,000.00			21-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666341847 2			369,000.00		367,103.81			21-Jul-2005		7.800%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666346283 1			288,000.00		286,416.53			#######		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666351150 2			251,000.00		251,000.00			15-Jul-2005		8.300%		CA - 80.97%		Paid Off - 360		01-Jan-2005

666355920 1			242,250.00		240,965.19			25-Jul-2005		7.600%		PA - 85.00%		Paid Off - 360		01-Jan-2005

666357199 1			79,200.00		78,913.36			05-Aug-2005		9.375%		FL - 90.00%		Paid Off - 360		01-Jan-2005

666358635 2			428,000.00		428,000.00			03-Aug-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666359682 1			220,500.00		219,228.55			10-Aug-2005		7.450%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666360151 2			318,250.00		316,799.77			08-Aug-2005		8.250%		FL - 95.00%		Paid Off - 360		01-Jan-2005

666360367 1			278,100.00		277,511.24			05-Aug-2005		6.900%		NV - 90.00%		Paid Off - 360		01-Jan-2005

666361068 1			251,750.00		250,322.37			11-Aug-2005		7.150%		NJ - 95.00%		Paid Off - 360		01-Jan-2005

666361423 1			240,000.00		238,716.93			11-Aug-2005		7.450%		NY - 80.00%		Paid Off - 360		01-Jan-2005

666362686 2			240,000.00		238,872.77			11-Aug-2005		8.100%		IL - 80.00%		Paid Off - 360		01-Jan-2005

666362801 2			105,680.00		105,680.00			28-Jul-2005		8.250%		WA - 80.00%		Paid Off - 360		01-Jan-2005

666363767 1			57,600.00		57,384.68			22-Jul-2005		8.450%		FL - 90.00%		Paid Off - 360		01-Feb-2005

666364088 1			210,400.00		210,396.74			01-Aug-2005		5.600%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666364393 1			200,000.00		198,894.98			02-Aug-2005		7.300%		IL - 80.00%		Paid Off - 360		01-Jan-2005

666366885 1			112,000.00		111,407.06			21-Jul-2005		7.500%		MI - 80.00%		Paid Off - 360		01-Jan-2005

666367453 1			52,360.00		52,179.62			10-Aug-2005		8.850%		MI - 90.00%		Paid Off - 360		01-Feb-2005

666368444 1			215,100.00		215,100.00			03-Aug-2005		7.650%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666368774 2			85,600.00		85,164.46			25-Jul-2005		7.700%		AZ - 80.00%		Paid Off - 360		01-Jan-2005

666368923 1			123,750.00		123,716.84			26-Jul-2005		6.350%		MD - 75.00%		Paid Off - 360		01-Feb-2005

666369194 1			225,000.00		225,000.00			05-Aug-2005		5.700%		CA - 78.95%		Paid Off - 360		01-Feb-2005

666369210 2			270,000.00		268,997.18			28-Jul-2005		9.250%		OH - 100.00%		Paid Off - 360		01-Jan-2005

666372602 2			1,000,000.00		994,439.29			01-Aug-2005		7.250%		CA - 78.43%		Paid Off - 360		01-Jan-2005

666374848 2			181,050.00		180,224.99			10-Aug-2005		8.250%		NJ - 85.00%		Paid Off - 360		01-Jan-2005

666377940 1			180,800.00		179,794.65			01-Aug-2005		7.250%		WA - 41.09%		Paid Off - 360		01-Jan-2005



Page 22 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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

666386073 2			244,000.00		243,014.36			18-Jul-2005		8.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005


666387022 2			428,000.00		428,000.00			21-Jul-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666388566 1			216,000.00		214,963.48			10-Aug-2005		7.200%		NY - 80.00%		Paid Off - 360		01-Feb-2005

666389424 2			389,608.00		389,608.00			19-Jul-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666390026 1			268,000.00		268,000.00			12-Aug-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666392097 1			66,600.00		66,413.66			08-Aug-2005		9.850%		MI - 90.00%		Paid Off - 360		01-Feb-2005

666394168 1			125,000.00		124,532.78			02-Aug-2005		8.450%		MD - 83.33%		Paid Off - 360		01-Feb-2005

666395025 1			121,000.00		120,463.40			18-Jul-2005		7.600%		CA - 44.00%		Paid Off - 360		01-Feb-2005

666396585 1			357,000.00		356,997.38			01-Aug-2005		7.050%		CA - 84.00%		Paid Off - 360		01-Jan-2005

666397179 1			230,400.00		228,900.20			10-Aug-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666398490 1			124,000.00		123,275.88			03-Aug-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666399761 1			303,915.00		301,844.99			12-Aug-2005		6.200%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666403779 1			160,800.00		160,800.00			01-Aug-2005		6.150%		AZ - 80.00%		Paid Off - 360		01-Jan-2005

666404520 2			216,000.00		215,189.43			11-Aug-2005		9.200%		GA - 90.00%		Paid Off - 360		01-Jan-2005

666404926 2			295,000.00		293,669.22			20-Jul-2005		8.300%		DC - 100.00%		Paid Off - 360		01-Jan-2005

666405584 1			97,600.00		96,990.80			02-Aug-2005		6.700%		UT - 80.00%		Paid Off - 360		01-Jan-2005

666408356 1			66,400.00		66,189.14			04-Aug-2005		10.000%		OR - 80.00%		Paid Off - 360		01-Jan-2005

666408372 1			116,200.00		115,772.82			04-Aug-2005		9.300%		MD - 72.17%		Paid Off - 360		01-Jan-2005

666412960 2			139,500.00		138,851.36			27-Jul-2005		8.150%		GA - 90.00%		Paid Off - 360		01-Jan-2005

666413604 1			229,600.00		228,232.96			11-Aug-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666415054 1			81,000.00		80,663.11			12-Aug-2005		8.700%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666415112 1			260,000.00		260,000.00			29-Jul-2005		6.400%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666417910 1			279,200.00		277,820.21			28-Jul-2005		7.050%		NY - 80.00%		Paid Off - 360		01-Feb-2005

666420302 1			254,400.00		254,400.00			27-Jul-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666422092 1			70,000.00		68,951.33			29-Jul-2005		11.600%		TX - 53.85%		Paid Off - 180		01-Jan-2005

666422431 1			198,300.00		198,300.00			01-Aug-2005		6.000%		FL - 72.90%		Paid Off - 360		01-Jan-2005

666423942 1			238,792.00		238,792.00			12-Aug-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666425582 1			340,000.00		340,000.00			15-Jul-2005		6.400%		CA - 85.00%		Paid Off - 360		01-Jan-2005

666425996 1			148,000.00		147,110.25			11-Aug-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666426325 2			94,400.00		93,914.88			04-Aug-2005		7.650%		FL - 80.00%		Paid Off - 360		01-Jan-2005

666427695 1			144,000.00		143,064.87			26-Jul-2005		6.450%		IL - 80.00%		Paid Off - 360		01-Jan-2005

666428677 1			227,500.00		226,064.59			19-Jul-2005		6.600%		NJ - 59.87%		Paid Off - 360		01-Jan-2005

666429147 1			252,000.00		250,674.23			01-Aug-2005		8.375%		IL - 90.00%		Paid Off - 360		01-Jan-2005

666430020 2			360,000.00		358,927.17			27-Jul-2005		10.300%		TX - 80.00%		Paid Off - 360		01-Jan-2005

666432463 1			244,000.00		242,602.50			21-Jul-2005		7.100%		FL - 80.00%		Paid Off - 360		01-Jan-2005

666434006 1			171,000.00		170,121.32			18-Jul-2005		7.650%		GA - 95.00%		Paid Off - 360		01-Jan-2005

666434261 1			212,000.00		210,700.52			05-Aug-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666435318 1			150,000.00		149,423.03			28-Jul-2005		9.100%		CA - 52.63%		Paid Off - 360		01-Jan-2005



Page 23 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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

666435698 1			112,500.00		112,073.45			09-Aug-2005		9.150%		FL - 90.00%		Paid Off - 360		01-Jan-2005


666436282 2			109,600.00		109,061.48			26-Jul-2005		7.875%		IL - 80.00%		Paid Off - 360		01-Jan-2005

666436878 1			38,970.00		38,847.80			10-Aug-2005		8.400%		OH - 90.00%		Paid Off - 360		01-Mar-2005

666437322 2			237,500.00		236,291.62			09-Aug-2005		7.700%		AZ - 95.00%		Paid Off - 360		01-Jan-2005

666437330 1			28,710.00		28,619.95			10-Aug-2005		8.400%		OH - 90.00%		Paid Off - 360		01-Mar-2005

666437702 1			200,000.00		199,996.67			29-Jul-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666437868 1			201,800.00		201,800.00			28-Jul-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666441936 1			260,000.00		259,890.59			20-Jul-2005		5.900%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666442298 1			173,000.00		172,111.06			29-Jul-2005		6.850%		VA - 67.58%		Paid Off - 360		01-Feb-2005

666443437 1			282,625.00		281,359.24			27-Jul-2005		7.550%		NJ - 95.00%		Paid Off - 360		01-Feb-2005

666443965 1			288,000.00		288,000.00			25-Jul-2005		7.000%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666445242 1			36,000.00		35,755.99			08-Aug-2005		9.150%		PA - 90.00%		Paid Off - 360		01-Jan-2005

666451364 1			395,000.00		390,984.35			29-Jul-2005		5.950%		NJ - 79.00%		Paid Off - 360		01-Feb-2005

666452248 2			450,000.00		447,546.44			27-Jul-2005		7.350%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666453352 2			684,000.00		680,717.65			18-Jul-2005		7.200%		OR - 90.00%		Paid Off - 360		01-Feb-2005

666454434 2			141,600.00		140,980.35			10-Aug-2005		8.450%		FL - 80.00%		Paid Off - 360		01-Jan-2005

666454590 1			200,000.00		199,197.56			21-Jul-2005		8.100%		IL - 8.00%		Paid Off - 360		01-Feb-2005

666456157 1			48,000.00		47,837.88			29-Jul-2005		10.900%		KS - 80.00%		Paid Off - 360		01-Feb-2005

666460365 1			188,000.00		187,447.73			19-Jul-2005		7.600%		MD - 97.92%		Paid Off - 360		01-Apr-2005

666460506 1			190,000.00		188,935.64			12-Aug-2005		7.250%		CA - 95.00%		Paid Off - 360		01-Jan-2005

666463104 2			68,160.00		67,834.22			01-Aug-2005		8.100%		ND - 80.00%		Paid Off - 360		01-Jan-2005

666464797 2			480,000.00		480,000.00			11-Aug-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666465612 2			396,000.00		396,000.00			21-Jul-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666465729 1			324,000.00		321,896.00			18-Jul-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666466958 1			235,000.00		235,000.00			01-Aug-2005		7.000%		IL - 69.12%		Paid Off - 360		01-Feb-2005

666467683 1			54,000.00		53,826.68			01-Aug-2005		9.950%		MI - 90.00%		Paid Off - 360		01-Jan-2005

666467741 2			400,000.00		398,731.20			19-Jul-2005		9.250%		ID - 74.77%		Paid Off - 360		01-Feb-2005

666467824 1			306,400.00		304,610.82			02-Aug-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666468632 2			150,450.00		150,450.00			01-Aug-2005		8.650%		MD - 84.05%		Paid Off - 360		01-Jan-2005

666470521 2			416,000.00		416,000.00			28-Jul-2005		5.250%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666475173 1			89,250.00		88,830.07			02-Aug-2005		7.300%		GA - 75.00%		Paid Off - 360		01-Feb-2005

666475876 1			127,600.00		126,963.19			29-Jul-2005		7.000%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666475900 1			252,000.00		250,730.60			20-Jul-2005		7.750%		NV - 90.00%		Paid Off - 360		01-Jan-2005

666476205 1			44,000.00		43,882.00			27-Jul-2005		10.050%		AL - 100.00%		Paid Off - 360		01-Feb-2005

666476650 1			180,000.00		178,974.71			05-Aug-2005		7.450%		GA - 90.00%		Paid Off - 360		01-Jan-2005

666482310 1			92,000.00		91,446.89			15-Jul-2005		6.850%		IL - 79.31%		Paid Off - 360		01-Jan-2005

666483029 1			122,400.00		122,400.00			04-Aug-2005		7.200%		UT - 80.00%		Paid Off - 360		01-Jan-2005

666483896 2			439,500.00		439,500.00			27-Jul-2005		6.550%		CA - 79.91%		Paid Off - 360		01-Jan-2005



Page 24 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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

666485693 1			122,550.00		122,026.74			03-Aug-2005		6.850%		IL - 55.71%		Paid Off - 360		01-Mar-2005


666486154 2			505,750.00		502,811.68			01-Aug-2005		7.550%		IL - 85.00%		Paid Off - 360		01-Feb-2005

666486311 1			196,416.00		193,884.45			01-Aug-2005		7.750%		CA - 90.00%		Paid Off - 360		#######

666486584 1			490,500.00		490,500.00			03-Aug-2005		7.000%		HI - 90.00%		Paid Off - 360		01-Feb-2005

666486634 1			141,000.00		140,368.51			28-Jul-2005		8.500%		IL - 94.00%		Paid Off - 360		01-Feb-2005

666489299 1			295,000.00		293,724.59			03-Aug-2005		8.450%		NJ - 83.33%		Paid Off - 360		01-Feb-2005

666491626 1		FCL	304,000.00		304,000.00			09-Aug-2005		7.350%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666497458 1			320,000.00		320,000.00			22-Jul-2005		5.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666498209 1			202,400.00		202,302.04			02-Aug-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666498241 2			512,000.00		510,474.71			12-Aug-2005		9.550%		CA - 100.00%		Paid Off - 360		01-Feb-2005

666498977 1			252,000.00		252,000.00			08-Aug-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666500053 1			155,000.00		154,588.66			25-Jul-2005		10.100%		CA - 59.62%		Paid Off - 360		01-Feb-2005

666508825 1			95,200.00		94,729.52			25-Jul-2005		7.050%		FL - 80.00%		Paid Off - 360		01-Feb-2005

666509724 1			214,000.00		212,854.11			20-Jul-2005		7.450%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666510078 2			477,000.00		474,573.13			19-Jul-2005		7.700%		FL - 90.00%		Paid Off - 360		01-Jan-2005

666510565 1			198,000.00		197,085.95			04-Aug-2005		8.400%		IL - 90.00%		Paid Off - 360		01-Feb-2005

666512652 1			220,500.00		219,535.08			22-Jul-2005		8.450%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666514096 1			216,000.00		216,000.00			27-Jul-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666515051 1			292,800.00		292,798.66			29-Jul-2005		5.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666515358 2			394,400.00		392,373.43			20-Jul-2005		6.850%		VA - 80.00%		Paid Off - 360		01-Feb-2005

666515655 1			328,000.00		327,999.50			02-Aug-2005		6.700%		CA - 79.81%		Paid Off - 360		01-Feb-2005

666517230 1			256,500.00		255,293.09			20-Jul-2005		7.300%		IL - 95.00%		Paid Off - 360		01-Feb-2005

666517875 1			169,600.00		169,009.81			19-Jul-2005		8.800%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666519632 1			209,600.00		209,600.00			02-Aug-2005		6.400%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666520317 1			278,955.00		277,718.08			29-Jul-2005		7.600%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666523428 1			130,055.00		129,617.27			27-Jul-2005		8.050%		FL - 95.00%		Paid Off - 360		01-Mar-2005

666523840 1			160,000.00		160,000.00			05-Aug-2005		7.200%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666524822 1			202,500.00		202,499.50			11-Aug-2005		7.500%		CA - 75.00%		Paid Off - 360		01-Feb-2005

666532189 1			232,000.00		230,910.55			08-Aug-2005		7.550%		MA - 68.24%		Paid Off - 360		01-Feb-2005

666539390 2			585,000.00		583,146.96			02-Aug-2005		8.350%		DC - 100.00%		Paid Off - 360		01-Mar-2005

666539796 1			124,000.00		123,309.33			27-Jul-2005		8.350%		NJ - 80.00%		Paid Off - 360		01-Feb-2005

666543491 1			294,500.00		293,443.20			25-Jul-2005		8.650%		WA - 95.00%		Paid Off - 360		01-Feb-2005

666543582 2			999,500.00		994,109.52			03-Aug-2005		7.600%		NJ - 77.78%		Paid Off - 360		01-Feb-2005

666543954 2			454,500.00		454,500.00			29-Jul-2005		6.500%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666544937 2			387,000.00		386,831.98			03-Aug-2005		8.250%		VA - 90.00%		Paid Off - 360		01-Feb-2005

666546726 2			482,800.00		482,800.00			25-Jul-2005		5.850%		NC - 85.00%		Paid Off - 360		01-Feb-2005

666546767 1			191,920.00		190,962.22			19-Jul-2005		7.000%		MD - 80.00%		Paid Off - 360		01-Feb-2005

666547625 1			225,000.00		225,000.00			10-Aug-2005		7.200%		CA - 75.00%		Paid Off - 360		01-Jan-2005



Page 25 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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

666548136 2			384,720.00		382,434.66			26-Jul-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005


666548433 1			303,000.00		301,443.03			25-Jul-2005		6.850%		FL - 89.38%		Paid Off - 360		01-Feb-2005

666549365 1			63,000.00		62,823.76			26-Jul-2005		9.850%		FL - 90.00%		Paid Off - 360		01-Feb-2005

666549902 1			148,500.00		148,500.00			18-Jul-2005		7.950%		CO - 90.00%		Paid Off - 360		01-Feb-2005

666550991 1			143,100.00		142,525.89			26-Jul-2005		8.100%		MA - 90.00%		Paid Off - 360		01-Feb-2005

666551049 2			405,000.00		405,000.00			19-Jul-2005		6.500%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666551171 1			318,750.00		317,606.23			27-Jul-2005		8.650%		IL - 85.00%		Paid Off - 360		01-Feb-2005

666551213 1			223,000.00		222,182.62			28-Jul-2005		7.625%		NJ - 56.46%		Paid Off - 360		01-Mar-2005

666552559 1			224,000.00		224,000.00			29-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666556022 1			192,000.00		191,190.00			09-Aug-2005		7.850%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666556840 1			144,000.00		143,274.37			10-Aug-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666557541 2			508,500.00		505,861.63			09-Aug-2005		6.800%		NY - 90.00%		Paid Off - 360		01-Feb-2005

666559968 1			124,000.00		123,482.10			11-Aug-2005		7.900%		OR - 80.00%		Paid Off - 360		01-Feb-2005

666566989 2			420,000.00		418,314.89			01-Aug-2005		8.100%		CA - 83.17%		Paid Off - 360		01-Feb-2005

666568860 1			112,500.00		112,143.25			29-Jul-2005		9.250%		MI - 90.00%		Paid Off - 360		01-Feb-2005

666569132 1			300,000.00		298,560.40			29-Jul-2005		7.200%		WA - 80.00%		Paid Off - 360		01-Feb-2005

666571757 1			116,600.00		116,332.12			05-Aug-2005		9.900%		DC - 55.00%		Paid Off - 360		01-Mar-2005

666572805 1			194,643.86		194,512.80			08-Aug-2005		5.950%		CT - 84.63%		Paid Off - 360		01-Feb-2005

666574017 1			293,400.00		291,983.75			22-Jul-2005		7.650%		WA - 90.00%		Paid Off - 360		01-Feb-2005

666574819 1			289,000.00		289,000.00			29-Jul-2005		7.150%		CA - 85.00%		Paid Off - 360		01-Feb-2005

666576566 1			276,250.00		276,250.00			26-Jul-2005		6.540%		CA - 85.00%		Paid Off - 360		01-Jan-2005

666582457 1			120,000.00		119,481.99			29-Jul-2005		7.750%		CA - 78.69%		Paid Off - 360		01-Feb-2005

666584065 1			355,500.00		353,980.84			05-Aug-2005		7.800%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666584628 1			212,400.00		212,320.68			04-Aug-2005		8.050%		WA - 90.00%		Paid Off - 360		01-Feb-2005

666588462 1			148,500.00		148,500.00			27-Jul-2005		7.450%		IL - 90.00%		Paid Off - 360		01-Feb-2005

666591227 1			357,000.00		356,999.98			29-Jul-2005		6.750%		CA - 89.25%		Paid Off - 360		01-Feb-2005

666593413 1			263,625.00		262,263.06			29-Jul-2005		7.250%		CA - 95.00%		Paid Off - 360		01-Feb-2005

666595335 1			344,000.00		342,108.69			19-Jul-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666595558 2			450,000.00		450,000.00			21-Jul-2005		8.350%		NJ - 89.11%		Paid Off - 360		01-Feb-2005

666598917 1			131,200.00		130,635.37			28-Jul-2005		7.750%		WA - 80.00%		Paid Off - 360		01-Feb-2005

666599261 1			272,000.00		271,788.12			10-Aug-2005		6.550%		MD - 80.00%		Paid Off - 360		01-Feb-2005

666602370 1			272,000.00		272,000.00			09-Aug-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666603204 1			215,200.00		215,200.00			27-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666603527 1			253,600.00		252,346.73			01-Aug-2005		7.050%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666604640 1			173,850.00		173,094.26			22-Jul-2005		7.700%		CA - 95.00%		Paid Off - 360		01-Feb-2005

666606363 1			258,400.00		257,220.84			02-Aug-2005		6.900%		MD - 80.00%		Paid Off - 360		01-Mar-2005

666608872 2			387,000.00		385,250.69			26-Jul-2005		7.950%		CA - 93.25%		Paid Off - 360		01-Feb-2005

666610035 1			195,500.00		194,561.85			29-Jul-2005		7.200%		IL - 85.00%		Paid Off - 360		01-Feb-2005



Page 26 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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

666611280 1			174,500.00		173,941.63			12-Aug-2005		8.300%		NJ - 89.49%		Paid Off - 360		01-Mar-2005


666613856 1			213,750.00		212,812.89			05-Aug-2005		7.850%		WA - 95.00%		Paid Off - 360		01-Feb-2005

666615372 1			131,600.00		131,207.96			19-Jul-2005		9.550%		GA - 80.00%		Paid Off - 360		01-Feb-2005

666617154 2			540,000.00		537,170.89			28-Jul-2005		6.750%		MI - 80.00%		Paid Off - 360		01-Feb-2005

666620570 2			600,000.00		597,855.06			11-Aug-2005		7.750%		CA - 92.74%		Paid Off - 360		01-Mar-2005

666621628 1			150,100.00		149,533.25			02-Aug-2005		8.400%		MO - 95.00%		Paid Off - 360		01-Feb-2005

666623178 2			617,400.00		615,010.23			04-Aug-2005		7.350%		MA - 90.00%		Paid Off - 360		01-Mar-2005

666625256 1			348,000.00		346,141.17			19-Jul-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666625421 2			374,332.00		372,605.00			25-Jul-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666625934 1			217,600.00		216,630.35			01-Aug-2005		7.575%		FL - 80.00%		Paid Off - 360		01-Feb-2005

666629456 1			212,000.00		212,000.00			15-Jul-2005		6.750%		NC - 80.00%		Paid Off - 360		01-Feb-2005

666636345 1			255,000.00		254,944.35			22-Jul-2005		6.300%		CA - 72.42%		Paid Off - 360		01-Feb-2005

666639356 2			464,000.00		461,706.95			04-Aug-2005		7.050%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666639802 1			240,000.00		238,987.56			10-Aug-2005		7.850%		CO - 51.06%		Paid Off - 360		01-Feb-2005

666640636 1			172,800.00		172,800.00			15-Jul-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666645155 1			340,000.00		340,000.00			28-Jul-2005		5.700%		CA - 75.56%		Paid Off - 360		01-Feb-2005

666645411 1			186,800.00		186,742.56			29-Jul-2005		6.150%		WA - 80.00%		Paid Off - 360		01-Feb-2005

666645973 1			211,500.00		210,749.04			10-Aug-2005		8.150%		WI - 90.00%		Paid Off - 360		01-Mar-2005

666646559 1			216,500.00		216,417.53			11-Aug-2005		6.700%		CA - 84.90%		Paid Off - 360		01-Feb-2005

666650791 1			157,500.00		157,049.62			10-Aug-2005		8.850%		NJ - 87.50%		Paid Off - 360		01-Mar-2005

666660683 1			323,000.00		322,959.50			04-Aug-2005		6.650%		CA - 89.97%		Paid Off - 360		01-Feb-2005

666661582 1			157,500.00		156,698.52			09-Aug-2005		6.900%		FL - 90.00%		Paid Off - 360		01-Feb-2005

666662143 1			325,500.00		324,186.90			29-Jul-2005		8.075%		CA - 53.32%		Paid Off - 360		01-Feb-2005

666663703 1			81,600.00		81,298.05			01-Aug-2005		8.500%		AL - 80.00%		Paid Off - 360		01-Feb-2005

666665831 1			156,000.00		155,619.77			28-Jul-2005		10.500%		CA - 65.00%		Paid Off - 360		01-Feb-2005

666666896 1			265,000.00		265,000.00			03-Aug-2005		6.700%		CA - 67.43%		Paid Off - 360		01-Feb-2005

666667910 2			574,200.00		574,200.00			02-Aug-2005		6.650%		AZ - 90.00%		Paid Off - 360		01-Feb-2005

666670781 1			198,000.00		197,346.83			22-Jul-2005		8.150%		CA - 90.00%		Paid Off - 360		01-Mar-2005

666671698 1			292,000.00		292,000.00			01-Aug-2005		6.550%		MA - 80.00%		Paid Off - 360		01-Feb-2005

666673793 1			386,750.00		386,250.00			09-Aug-2005		7.300%		CA - 85.00%		Paid Off - 360		01-Feb-2005

666674809 1			288,000.00		287,087.75			22-Jul-2005		8.350%		CA - 90.00%		Paid Off - 360		01-Mar-2005

666676697 1			182,400.00		181,765.25			28-Jul-2005		8.800%		NV - 95.00%		Paid Off - 360		01-Feb-2005

666681069 2			476,000.00		473,847.04			26-Jul-2005		7.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666681911 1			69,000.00		68,772.40			02-Aug-2005		8.150%		OH - 75.00%		Paid Off - 360		01-Mar-2005

666684188 1			90,000.00		89,663.58			27-Jul-2005		8.450%		SC - 100.00%		Paid Off - 360		01-Feb-2005

666685045 1			38,700.00		38,608.20			08-Aug-2005		9.750%		OH - 90.00%		Paid Off - 360		01-Mar-2005

666689948 1			297,000.00		296,124.10			28-Jul-2005		8.700%		NJ - 90.00%		Paid Off - 360		01-Mar-2005

666690151 2			747,000.00		743,244.44			26-Jul-2005		6.000%		NJ - 64.96%		Paid Off - 360		01-Mar-2005



Page 27 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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

666692611 1			136,000.00		135,630.66			29-Jul-2005		9.100%		CA - 85.00%		Paid Off - 360		01-Mar-2005


666692751 2			380,000.00		378,759.14			08-Aug-2005		8.200%		DC - 95.00%		Paid Off - 360		01-Mar-2005

666696075 1			236,550.00		235,334.50			04-Aug-2005		6.850%		CA - 95.00%		Paid Off - 360		01-Feb-2005

666698949 1			355,500.00		354,216.41			29-Jul-2005		7.700%		CA - 90.00%		Paid Off - 360		01-Mar-2005

666699525 1			161,025.00		160,401.60			27-Jul-2005		8.350%		GA - 95.00%		Paid Off - 360		01-Feb-2005

666700703 2			697,000.00		693,130.88			15-Jul-2005		6.450%		CA - 85.00%		Paid Off - 360		01-Feb-2005

666710512 1			348,000.00		346,780.61			21-Jul-2005		7.850%		IL - 80.00%		Paid Off - 360		01-Mar-2005

666710611 1			75,000.00		74,172.93			29-Jul-2005		9.750%		DC - 60.00%		Paid Off - 360		01-Mar-2005

666710769 1			180,000.00		179,238.89			10-Aug-2005		6.900%		VA - 80.00%		Paid Off - 360		01-Mar-2005

666710926 1			233,750.00		233,031.85			01-Aug-2005		8.500%		NJ - 85.00%		Paid Off - 360		01-Mar-2005

666712682 1			299,700.00		298,422.95			05-Aug-2005		7.800%		VA - 90.00%		Paid Off - 360		01-Feb-2005

666715909 1			89,000.00		88,684.99			21-Jul-2005		7.800%		PA - 94.68%		Paid Off - 360		01-Mar-2005

666717210 1			118,800.00		118,438.74			01-Aug-2005		8.550%		NY - 90.00%		Paid Off - 360		01-Mar-2005

666719646 1			331,000.00		330,340.98			02-Aug-2005		9.500%		CA - 63.05%		Paid Off - 360		01-Apr-2005

666720628 1			55,000.00		54,834.43			03-Aug-2005		8.600%		MI - 50.93%		Paid Off - 360		01-Mar-2005

666723093 1			100,750.00		100,602.94			19-Jul-2005		12.000%		CA - 65.00%		Paid Off - 360		01-Mar-2005

666726567 2			517,500.00		515,496.89			28-Jul-2005		7.350%		CA - 90.00%		Paid Off - 360		01-Mar-2005

666731807 1			241,200.00		240,443.69			10-Aug-2005		8.400%		VA - 90.00%		Paid Off - 360		01-Mar-2005

666735352 1			255,000.00		254,045.78			28-Jul-2005		8.050%		IL - 85.00%		Paid Off - 360		01-Mar-2005

666736178 1			220,000.00		219,086.65			29-Jul-2005		7.450%		NJ - 80.00%		Paid Off - 360		01-Mar-2005

666736442 1			119,600.00		119,137.07			29-Jul-2005		7.350%		AZ - 80.00%		Paid Off - 360		01-Mar-2005

666738992 2			384,750.00		383,388.25			11-Aug-2005		7.800%		CA - 95.00%		Paid Off - 360		01-Mar-2005

666740600 1			58,400.00		58,233.64			21-Jul-2005		7.850%		OH - 80.00%		Paid Off - 360		01-Apr-2005

666743109 1			82,800.00		82,555.79			09-Aug-2005		8.700%		IL - 90.00%		Paid Off - 360		01-Mar-2005

666751359 2			589,600.00		586,433.58			01-Aug-2005		5.650%		OR - 80.00%		Paid Off - 360		01-Mar-2005

666751979 1			105,000.00		103,199.32			04-Aug-2005		9.700%		OH - 100.00%		Paid Off - 360		01-Mar-2005

666755525 1			128,800.00		128,353.17			26-Jul-2005		7.900%		GA - 80.00%		Paid Off - 360		01-Mar-2005

666756242 2			540,000.00		537,692.71			28-Jul-2005		6.850%		IL - 80.00%		Paid Off - 360		01-Mar-2005

666759030 2			600,000.00		596,896.64			29-Jul-2005		5.850%		HI - 80.00%		Paid Off - 360		01-Mar-2005

666764030 1			243,000.00		241,997.29			26-Jul-2005		7.025%		FL - 90.00%		Paid Off - 360		01-Mar-2005

666783352 1			106,200.00		105,853.19			02-Aug-2005		8.200%		NV - 90.00%		Paid Off - 360		01-Mar-2005

666783931 1			112,500.00		112,132.61			02-Aug-2005		8.200%		NV - 90.00%		Paid Off - 360		01-Mar-2005

666784418 2			780,000.00		776,571.08			20-Jul-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666785910 1			247,500.00		246,641.40			04-Aug-2005		7.900%		CA - 90.00%		Paid Off - 360		01-Mar-2005

666787049 1			165,300.00		164,347.61			27-Jul-2005		7.900%		IL - 95.00%		Paid Off - 360		01-Mar-2005

666791074 1			40,320.00		40,168.51			08-Aug-2005		7.500%		IN - 80.00%		Paid Off - 360		01-Mar-2005

666792411 2			544,000.00		541,514.29			01-Aug-2005		6.500%		MD - 80.00%		Paid Off - 360		01-Mar-2005

666793724 1			103,950.00		103,633.89			21-Jul-2005		8.550%		CA - 50.71%		Paid Off - 360		01-Mar-2005



Page 28 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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

666795190 1			48,750.00		48,593.10			29-Jul-2005		8.600%		AR - 65.00%		Paid Off - 360		01-Mar-2005


666796008 1			88,568.00		88,200.03			11-Aug-2005		6.990%		GA - 80.00%		Paid Off - 360		01-Mar-2005

666796677 1			234,000.00		233,057.83			01-Aug-2005		7.150%		IL - 80.00%		Paid Off - 360		01-Mar-2005

666800404 2			504,000.00		501,629.69			01-Aug-2005		6.350%		NY - 80.00%		Paid Off - 360		01-Mar-2005

666803606 1			336,000.00		334,749.97			08-Aug-2005		7.550%		NJ - 80.00%		Paid Off - 360		01-Mar-2005

666806872 1			306,000.00		305,124.95			19-Jul-2005		8.850%		AK - 90.00%		Paid Off - 360		01-Mar-2005

666806880 1			265,000.00		264,088.56			25-Jul-2005		6.800%		MD - 89.23%		Paid Off - 360		01-Apr-2005

666806906 1			147,250.00		146,506.19			19-Jul-2005		5.975%		FL - 95.00%		Paid Off - 360		01-Mar-2005

666806971 1			180,000.00		179,169.53			02-Aug-2005		6.450%		CA - 90.00%		Paid Off - 360		01-Mar-2005

666807193 1			160,000.00		159,349.44			21-Jul-2005		7.100%		MI - 80.00%		Paid Off - 360		01-Mar-2005

666808605 1			74,480.00		74,275.60			05-Aug-2005		9.050%		IL - 95.00%		Paid Off - 360		01-Mar-2005

666812342 1			58,500.00		58,384.13			26-Jul-2005		9.525%		PA - 65.00%		Paid Off - 360		01-Apr-2005

666814652 1			121,500.00		121,078.51			04-Aug-2005		7.900%		IL - 90.00%		Paid Off - 360		01-Mar-2005

666814710 1			77,400.00		77,204.51			18-Jul-2005		8.350%		GA - 90.00%		Paid Off - 360		01-Apr-2005

666817226 2			493,999.00		491,806.22			15-Jul-2005		6.650%		CA - 90.00%		Paid Off - 360		01-Mar-2005

666818273 2			528,000.00		525,956.28			12-Aug-2005		7.350%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666818372 1			99,000.00		98,666.72			04-Aug-2005		8.050%		IL - 90.00%		Paid Off - 360		01-Mar-2005

666820121 1			193,500.00		192,975.46			15-Jul-2005		8.000%		ME - 78.98%		Paid Off - 360		01-Apr-2005

666825542 1			215,000.00		214,365.92			26-Jul-2005		8.700%		IL - 87.76%		Paid Off - 360		01-Mar-2005

666826268 1			124,290.00		123,804.11			27-Jul-2005		7.300%		IL - 90.00%		Paid Off - 360		01-Mar-2005

666826920 1			144,000.00		143,562.10			03-Aug-2005		8.550%		FL - 90.00%		Paid Off - 360		01-Mar-2005

666827654 1			100,000.00		99,740.82			20-Jul-2005		9.325%		AL - 100.00%		Paid Off - 360		01-Mar-2005

666829106 1			252,000.00		251,151.80			26-Jul-2005		8.050%		MA - 90.00%		Paid Off - 360		01-Mar-2005

666830724 1			285,000.00		284,240.20			22-Jul-2005		8.100%		CA - 95.00%		Paid Off - 360		01-Apr-2005

666831094 1			223,250.00		222,490.96			28-Jul-2005		8.000%		NV - 95.00%		Paid Off - 360		01-Mar-2005

666831151 1			245,700.00		244,789.77			09-Aug-2005		7.900%		CA - 90.00%		Paid Off - 360		01-Mar-2005

666832217 1			256,500.00		255,601.21			18-Jul-2005		7.850%		CA - 90.00%		Paid Off - 360		01-Mar-2005

666832837 1			205,600.00		204,804.16			09-Aug-2005		7.350%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666839311 2			500,000.00		498,510.27			15-Jul-2005		8.650%		CA - 84.03%		Paid Off - 360		01-Mar-2005

666839337 1			330,750.00		329,784.52			15-Jul-2005		8.750%		CA - 90.00%		Paid Off - 360		01-Mar-2005

666840962 1			246,500.00		245,795.11			10-Aug-2005		8.850%		CA - 85.00%		Paid Off - 360		01-Mar-2005

666854252 1			126,000.00		125,688.25			08-Aug-2005		8.450%		CO - 90.00%		Paid Off - 360		01-Apr-2005

666860655 2			488,750.00		486,967.58			22-Jul-2005		7.650%		CA - 85.00%		Paid Off - 360		01-Mar-2005

666863618 1			369,000.00		367,969.00			25-Jul-2005		7.850%		CA - 83.86%		Paid Off - 360		01-Apr-2005

666865746 1			144,200.00		143,805.13			05-Aug-2005		7.950%		FL - 80.00%		Paid Off - 360		01-Apr-2005

666870076 1			183,350.00		182,771.29			18-Jul-2005		7.250%		OH - 95.00%		Paid Off - 360		01-Apr-2005

666880711 1			90,300.00		90,029.43			03-Aug-2005		7.500%		FL - 70.00%		Paid Off - 360		01-Apr-2005

666883509 2			850,000.00		847,080.82			28-Jul-2005		7.950%		CA - 85.00%		Paid Off - 360		01-Mar-2005



Page 29 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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

666889431 1			228,000.00		227,176.76			10-Aug-2005		7.700%		MA - 80.00%		Paid Off - 360		01-Mar-2005


666910575 1			308,000.00		307,113.16			01-Jul-2005		7.700%		CA - 100.00%		Paid Off - 360		01-Apr-2005

666922307 1			152,000.00		151,482.30			29-Jul-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Apr-2005

666977202 1			199,200.00		198,620.70			22-Jul-2005		7.650%		CA - 80.00%		Paid Off - 360		01-Apr-2005

667032585 1			40,120.85		40,075.62			18-Jul-2005		10.800%		OH - 85.00%		Paid Off - 360		01-May-2005

667045512 2			600,000.00		598,500.22			29-Jul-2005		8.400%		CA - 66.67%		Paid Off - 360		01-Apr-2005

667161780 2			337,000.00		336,222.12			01-Aug-2005		7.350%		WA - 89.87%		Paid Off - 360		01-May-2005



TOTAL			88,402,400.91		88,059,958.05



Page 30 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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 31 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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 32 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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 33 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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 34 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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)								28,177,923.19
						Beginning Stated Principal Balance								2,304,625,361.29
						Delinquency Percentage								1.222700%

						Offered Subordinate and C Class Certificate Balances								658,751,060.11
						Beginning Stated Principal Balance								2,304,625,361.29
						Senior Enhancement Percentage								28.583900%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION

										Group 2		Group 1		Total
Current LIBOR Rate														3.460000%
Next LIBOR Rate														0.000000%







Page 35 of 36
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

August 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 36 of 36

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