
                                    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):  October 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
     October 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:  Oct 28, 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 October 25, 2005.



Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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					19
										9. Prepayment Detail Report					22

										10. Realized Loss Report					33
										11. Realized Loss Detail Report					36
				Servicer(s)
										12. Triggers and Adj. Cert. Report					37
				Long Beach Mortgage Corp.
										13. Additional Certificate Report					38



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


										Total Number of Pages					38


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

							October 24, 2005


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






Page 1 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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		862,009,356.23		2,805,361.56		48,449,125.54		51,254,487.10		0.00		0.00		813,560,230.69

I-A2	FLT, STEP	$	116,057,000.00		95,779,000.74		315,565.20		5,383,246.48		5,698,811.68		0.00		0.00		90,395,754.26
II-A1	FLT, STEP	$	437,868,000.00		260,824,399.14		821,524.41		39,245,703.19		40,067,227.60		0.00		0.00		221,578,695.95
II-A2	FLT, STEP	$	162,921,000.00		162,921,000.00		526,280.09		0.00		526,280.09		0.00		0.00		162,921,000.00
II-A3	FLT, STEP	$	79,892,000.00		79,892,000.00		265,796.25		0.00		265,796.25		0.00		0.00		79,892,000.00
M-1	MEZ, FLT, S	$	137,500,000.00		137,500,000.00		471,854.17		0.00		471,854.17		0.00		0.00		137,500,000.00
M-2	MEZ, FLT, S	$	128,750,000.00		128,750,000.00		444,938.54		0.00		444,938.54		0.00		0.00		128,750,000.00
M-3	MEZ, FLT, S	$	40,000,000.00		40,000,000.00		139,200.00		0.00		139,200.00		0.00		0.00		40,000,000.00
M-4	MEZ, FLT, S	$	66,250,000.00		66,250,000.00		237,487.85		0.00		237,487.85		0.00		0.00		66,250,000.00
M-5	MEZ, FLT, S	$	43,750,000.00		43,750,000.00		157,888.89		0.00		157,888.89		0.00		0.00		43,750,000.00
M-6	MEZ, FLT, S	$	30,000,000.00		30,000,000.00		110,683.33		0.00		110,683.33		0.00		0.00		30,000,000.00
M-7	MEZ, FLT, S	$	42,501,000.00		42,501,000.00		173,923.54		0.00		173,923.54		0.00		0.00		42,501,000.00
M-8	MEZ, FLT, S	$	27,499,000.00		27,499,000.00		114,747.22		0.00		114,747.22		0.00		0.00		27,499,000.00
M-9	MEZ, FLT, S	$	30,000,000.00		30,000,000.00		138,475.00		0.00		138,475.00		0.00		0.00		30,000,000.00
B-1	SUB	$	32,500,000.00		32,500,000.00		172,268.06		0.00		172,268.06		0.00		0.00		32,500,000.00
B-2	SUB	$	25,001,000.00		25,001,000.00		132,519.19		0.00		132,519.19		0.00		0.00		25,001,000.00
C		$	55,002,632.02		55,000,060.11		5,171,963.77		0.00		5,171,963.77		0.00		0.00		55,000,060.11
P		$	100.00		100.00		1,539,368.93		0.00		1,539,368.93		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		2,120,176,916.22		13,739,846.00		93,078,075.21		106,817,921.21		0.00		0.00		2,027,098,841.01






Page 2 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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	09/26/05		10/24/05		A-Act/360		542514KL7		1,044,511,000.00		825.275518		2.685813		46.384505		49.070318	778.891013
I-A2	09/26/05		10/24/05		A-Act/360		542514KM5		116,057,000.00		825.275518		2.719054		46.384505		49.103558	778.891013
II-A1	09/26/05		10/24/05		A-Act/360		542514KN3		437,868,000.00		595.669012		1.876192		89.629074		91.505266	506.039939
II-A2	09/26/05		10/24/05		A-Act/360		542514KP8		162,921,000.00		1,000.000000		3.230278		0.000000		3.230278	1,000.000000
II-A3	09/26/05		10/24/05		A-Act/360		542514KQ6		79,892,000.00		1,000.000000		3.326945		0.000000		3.326945	1,000.000000
M-1	09/26/05		10/24/05		A-Act/360		542514KR4		137,500,000.00		1,000.000000		3.431667		0.000000		3.431667	1,000.000000
M-2	09/26/05		10/24/05		A-Act/360		542514KS2		128,750,000.00		1,000.000000		3.455833		0.000000		3.455833	1,000.000000
M-3	09/26/05		10/24/05		A-Act/360		542514KT0		40,000,000.00		1,000.000000		3.480000		0.000000		3.480000	1,000.000000
M-4	09/26/05		10/24/05		A-Act/360		542514KU7		66,250,000.00		1,000.000000		3.584722		0.000000		3.584722	1,000.000000
M-5	09/26/05		10/24/05		A-Act/360		542514KV5		43,750,000.00		1,000.000000		3.608889		0.000000		3.608889	1,000.000000
M-6	09/26/05		10/24/05		A-Act/360		542514KW3		30,000,000.00		1,000.000000		3.689444		0.000000		3.689444	1,000.000000
M-7	09/26/05		10/24/05		A-Act/360		542514KX1		42,501,000.00		1,000.000000		4.092222		0.000000		4.092222	1,000.000000
M-8	09/26/05		10/24/05		A-Act/360		542514KY9		27,499,000.00		1,000.000000		4.172778		0.000000		4.172778	1,000.000000
M-9	09/26/05		10/24/05		A-Act/360		542514KZ6		30,000,000.00		1,000.000000		4.615833		0.000000		4.615833	1,000.000000
B-1	09/26/05		10/24/05		A-Act/360		542514LA0		32,500,000.00		1,000.000000		5.300556		0.000000		5.300556	1,000.000000
B-2	09/26/05		10/24/05		A-Act/360		542514LB8		25,001,000.00		1,000.000000		5.300556		0.000000		5.300556	1,000.000000
C	09/01/05		09/30/05		A-30/360				55,002,632.02		999.953240		94.031205		0.000000		94.031205	999.953240
P	09/01/05		09/30/05		A-30/360				100.00		1,000.000000		###############		0.000000		###############	1,000.000000
R	09/01/05		09/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-CX	09/01/05		09/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-PX	09/01/05		09/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 3 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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		19,195,127.72		227,216,997.47		3,733,771.84		230,950,769.31		250,145,897.03		0.00		0.00		813,560,230.69
I-A2	116,057,000.00		2,163,227.22		25,246,381.39		414,864.33		25,661,245.74		27,824,472.96		0.00		0.00		90,395,754.26
II-A1	437,868,000.00		6,832,680.08		212,679,953.55		3,609,350.50		216,289,304.05		223,121,984.13		0.00		0.00		221,578,695.95
II-A2	162,921,000.00		3,211,637.42		0.00		0.00		0.00		3,211,637.42		0.00		0.00		162,921,000.00
II-A3	79,892,000.00		1,628,959.36		0.00		0.00		0.00		1,628,959.36		0.00		0.00		79,892,000.00
M-1	137,500,000.00		2,904,353.84		0.00		0.00		0.00		2,904,353.84		0.00		0.00		137,500,000.00
M-2	128,750,000.00		2,741,311.53		0.00		0.00		0.00		2,741,311.53		0.00		0.00		128,750,000.00
M-3	40,000,000.00		858,436.28		0.00		0.00		0.00		858,436.28		0.00		0.00		40,000,000.00
M-4	66,250,000.00		1,470,350.00		0.00		0.00		0.00		1,470,350.00		0.00		0.00		66,250,000.00
M-5	43,750,000.00		978,386.88		0.00		0.00		0.00		978,386.88		0.00		0.00		43,750,000.00
M-6	30,000,000.00		687,810.52		0.00		0.00		0.00		687,810.52		0.00		0.00		30,000,000.00
M-7	42,501,000.00		1,094,250.40		0.00		0.00		0.00		1,094,250.40		0.00		0.00		42,501,000.00
M-8	27,499,000.00		723,508.35		0.00		0.00		0.00		723,508.35		0.00		0.00		27,499,000.00
M-9	30,000,000.00		882,352.21		0.00		0.00		0.00		882,352.21		0.00		0.00		30,000,000.00
B-1	32,500,000.00		1,111,655.86		0.00		0.00		0.00		1,111,655.86		0.00		0.00		32,500,000.00
B-2	25,001,000.00		855,154.10		0.00		0.00		0.00		855,154.10		0.00		0.00		25,001,000.00
C	55,002,632.02		32,958,894.83		2,516.65		55.26		2,571.91		32,961,466.74		0.00		0.00		55,000,060.11
P	100.00		6,399,560.49		0.00		0.00		0.00		6,399,560.49		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		86,697,657.09		465,145,849.06		7,758,041.93		472,903,891.01		559,601,548.10		0.00		0.00		2,027,098,841.01



Page 4 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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	4.04000%		862,009,356.23		2,805,361.56		0.00		0.00		0.00		2,805,361.56		2,805,361.56		0.00
I-A2	4.09000%		95,779,000.74		315,565.20		0.00		0.00		0.00		315,565.20		315,565.20		0.00
II-A1	3.91000%		260,824,399.14		821,524.41		0.00		0.00		0.00		821,524.41		821,524.41		0.00
II-A2	4.01000%		162,921,000.00		526,280.09		0.00		0.00		0.00		526,280.09		526,280.09		0.00
II-A3	4.13000%		79,892,000.00		265,796.25		0.00		0.00		0.00		265,796.25		265,796.25		0.00
M-1	4.26000%		137,500,000.00		471,854.17		0.00		0.00		0.00		471,854.17		471,854.17		0.00
M-2	4.29000%		128,750,000.00		444,938.54		0.00		0.00		0.00		444,938.54		444,938.54		0.00
M-3	4.32000%		40,000,000.00		139,200.00		0.00		0.00		0.00		139,200.00		139,200.00		0.00
M-4	4.45000%		66,250,000.00		237,487.85		0.00		0.00		0.00		237,487.85		237,487.85		0.00
M-5	4.48000%		43,750,000.00		157,888.89		0.00		0.00		0.00		157,888.89		157,888.89		0.00
M-6	4.58000%		30,000,000.00		110,683.33		0.00		0.00		0.00		110,683.33		110,683.33		0.00
M-7	5.08000%		42,501,000.00		173,923.54		0.00		0.00		0.00		173,923.54		173,923.54		0.00
M-8	5.18000%		27,499,000.00		114,747.22		0.00		0.00		0.00		114,747.22		114,747.22		0.00
M-9	5.73000%		30,000,000.00		138,475.00		0.00		0.00		0.00		138,475.00		138,475.00		0.00
B-1	6.58000%		32,500,000.00		172,268.06		0.00		0.00		0.00		172,268.06		172,268.06		0.00
B-2	6.58000%		25,001,000.00		132,519.19		0.00		0.00		0.00		132,519.19		132,519.19		0.00
C	112.84272%		55,000,060.11		0.00		383.22		0.00		0.00		-383.22		5,171,963.77		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		1,539,368.93		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			#######		7,028,513.30		383.22		0.00		0.00		7,028,130.08		13,739,846.00		0.00



Page 5 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 25, 2005 Distribution
Collection Account Report
SUMMARY

										Group 2		Group 1		Total
Principal Collections										39,245,703.19		53,832,372.02		93,078,075.21
Principal Withdrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										39,245,703.19		53,832,372.02		93,078,075.21
Interest Collections										4,388,430.01		8,373,259.69		12,761,689.70
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Fees										-185,227.07		-375,985.56		-561,212.63
Interest Other Accounts										675,364.64		864,004.29		1,539,368.93
TOTAL NET INTEREST										4,878,567.58		8,861,278.42		13,739,846.00
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										44,124,270.77		62,693,650.44		106,817,921.21



PRINCIPAL - COLLECTIONS

											Group 2		Group 1		Total
Scheduled Principal Received											391,626.34		794,004.03		1,185,630.37
Curtailments											57,126.40		52,308.45		109,434.85
Prepayments In Full											38,796,950.45		52,986,059.54		91,783,009.99
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											-170,265.49		-282,567.89		-452,833.38
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											170,265.49		282,567.89		452,833.38
TOTAL PRINCIPAL COLLECTED											39,245,703.19		53,832,372.02		93,078,075.21


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 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 25, 2005 Distribution

INTEREST - COLLECTIONS

										Group 2		Group 1		Total
Scheduled Interest										4,515,019.91		8,570,660.89		13,085,680.80
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										-32,513.02		-42,357.97		-74,870.99
Delinquent Interest										-1,884,977.12		-3,052,823.04		-4,937,800.16
Compensating Interest										32,513.02		42,357.97		74,870.99
Civil Relief Act Shortfalls										-0.00		-383.22		-383.22
Interest Advanced										1,758,387.23		2,855,805.06		4,614,192.29
TOTAL INTEREST COLLECTED										4,388,430.01		8,373,259.69		12,761,689.70


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										675,364.64		864,004.29		1,539,368.93
TOTAL INTEREST OTHER ACCOUNTS										675,364.64		864,004.29		1,539,368.93



INTEREST - FEES

										Group 2		Group 1		Total
Current Servicing Fees										184,728.96		375,070.22		559,799.18
Trustee Fees										498.11		915.34		1,413.45
TOTAL INTEREST FEES										185,227.07		375,985.56		561,212.63




Page 7 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS

										Group 2		Group 1		Total
Ending 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 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 25, 2005 Distribution
Collateral Report


COLLATERAL



											Group 2		Group 1		Total



Loan Count:


Original										2,675		10,260		12,935
Prior										2,226		9,221		11,447
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-96		-283		-379
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										2,130		8,938		11,068
Principal Balance:


Original										924,210,027.65		1,575,792,704.37		2,500,002,732.02
Prior										747,165,245.47		1,373,011,670.75		2,120,176,916.22
Prefunding										0.00		0.00		0.00
Scheduled Principal										-391,626.34		-794,004.03		-1,185,630.37
Partial Prepayments										-57,126.40		-52,308.45		-109,434.85
Full Voluntary Prepayments										-38,796,950.45		-52,986,059.54		-91,783,009.99
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										707,919,542.28		1,319,179,298.73		2,027,098,841.01





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 9 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 25, 2005 Distribution

CHARACTERISTICS

										Group 2		Group 1		Total
Weighted Average Coupon Original										7.27800%		7.48497%		7.40846%
Weighted Average Coupon Prior										7.25573%		7.48585%		7.40415%
Weighted Average Coupon Current										7.25144%		7.49068%		7.40637%
Weighted Average Months to Maturity Original										355		355		355
Weighted Average Months to Maturity Prior										351		351		351
Weighted Average Months to Maturity Current										350		350		350
Weighted Avg Remaining Amortization Term Original										355		355		355
Weighted Avg Remaining Amortization Term Prior										351		351		351
Weighted Avg Remaining Amortization Term Current										350		350		350
Weighted Average Seasoning Original										4.33		3.99		4.12
Weighted Average Seasoning Prior										8.31		7.95		8.08
Weighted Average Seasoning Current										9.33		8.94		9.07









Page 10 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 25, 2005 Distribution

ARM CHARACTERISTICS

										Group 2		Group 1		Total
Weighted Average Margin Original										5.12010%		5.12069%		5.12046%
Weighted Average Margin Prior										5.11720%		5.11922%		5.11848%
Weighted Average Margin Current										5.12077%		5.11539%		5.11735%
Weighted Average Max Rate Original										13.27660%		13.46478%		13.39319%
Weighted Average Max Rate Prior										13.24426%		13.45871%		13.38029%
Weighted Average Max Rate Current										13.23717%		13.46118%		13.37983%
Weighted Average Min Rate Original										7.26792%		7.45433%		7.38341%
Weighted Average Min Rate Prior										7.23780%		7.44874%		7.37160%
Weighted Average Min Rate Current										7.23093%		7.45100%		7.37109%
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										184,728.96		375,070.22		559,799.18
Delinquent Servicing Fees										126,589.89		197,017.98		323,607.87
TOTAL SERVICING FEES										311,318.86		572,088.21		883,407.07


Total Servicing Fees										311,318.86		572,088.21		883,407.07
Compensating Interest										-32,513.02		-42,357.97		-74,870.99
Delinquent Servicing Fees										-126,589.89		-197,017.98		-323,607.87
COLLECTED SERVICING FEES										152,215.94		332,712.27		484,928.21


Total Advanced Interest										1,758,387.23		2,855,805.06		4,614,192.29
Total Advanced Principal										170,265.49		282,567.89		452,833.38
Aggregate Advances with respect to this Distribution										1,928,652.72		3,138,372.95		5,067,025.66





ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										32,513.02		42,357.97		74,870.99
Compensating Interest										-32,513.02		-42,357.97		-74,870.99
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00


Ending Pool Stated Principal Balance										707,919,542.28		1,319,179,298.73		2,027,098,841.01
Weighted Average Net Mortgage Rate														7.776839%




Page 11 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				56,383,470.27		17,347,390.28		14,985,118.51		88,715,979.06
			% Balance				2.78%		0.86%		0.74%		4.38%
			# Loans				291		106		70		467
			% # Loans				2.63%		0.96%		0.63%		4.22%
	FORECLOSURE		Balance		254,267.78		0.00		2,400,246.20		25,212,073.88		27,866,587.86
			% Balance		0.01%		0.00%		0.12%		1.24%		1.37%
			# Loans		1		0		16		125		142
			% # Loans		0.01%		0.00%		0.14%		1.13%		1.28%
	BANKRUPTCY		Balance		4,201,488.60		1,408,417.12		1,720,067.57		2,543,351.11		9,873,324.40
			% Balance		0.21%		0.07%		0.08%		0.13%		0.49%
			# Loans		28		12		12		20		72
			% # Loans		0.25%		0.11%		0.11%		0.18%		0.65%
	REO		Balance		0.00		0.00		0.00		1,287,258.06		1,287,258.06
			% Balance		0.00%		0.00%		0.00%		0.06%		0.06%
			# Loans		0		0		0		8		8
			% # Loans		0.00%		0.00%		0.00%		0.07%		0.07%
	TOTAL		Balance		4,455,756.38		57,791,887.39		21,467,704.05		44,027,801.56		127,743,149.38
			% Balance		0.22%		2.85%		1.06%		2.17%		6.30%
			# Loans		29		303		134		223		689
			% # Loans		0.26%		2.74%		1.21%		2.01%		6.23%









Page 12 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 25, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				32,521,387.47		11,113,325.70		7,152,809.87		50,787,523.04
			% Balance				2.47%		0.84%		0.54%		3.85%
			# Loans				222		88		50		360
			% # Loans				2.48%		0.98%		0.56%		4.03%
	FORECLOSURE		Balance		254,267.78		0.00		2,006,905.40		12,107,213.32		14,368,386.50
			% Balance		0.02%		0.00%		0.15%		0.92%		1.09%
			# Loans		1		0		15		92		108
			% # Loans		0.01%		0.00%		0.17%		1.03%		1.21%
	BANKRUPTCY		Balance		3,445,369.91		1,089,541.36		909,982.09		2,235,518.45		7,680,411.81
			% Balance		0.26%		0.08%		0.07%		0.17%		0.58%
			# Loans		24		8		8		17		57
			% # Loans		0.27%		0.09%		0.09%		0.19%		0.64%
	REO		Balance		0.00		0.00		0.00		490,043.91		490,043.91
			% Balance		0.00%		0.00%		0.00%		0.04%		0.04%
			# Loans		0		0		0		5		5
			% # Loans		0.00%		0.00%		0.00%		0.06%		0.06%
	TOTAL		Balance		3,699,637.69		33,610,928.83		14,030,213.19		21,985,585.55		73,326,365.26
			% Balance		0.28%		2.55%		1.06%		1.67%		5.56%
			# Loans		25		230		111		164		530
			% # Loans		0.28%		2.57%		1.24%		1.83%		5.93%










Page 13 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 25, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				23,862,082.80		6,234,064.58		7,832,308.64		37,928,456.02
			% Balance				3.37%		0.88%		1.11%		5.36%
			# Loans				69		18		20		107
			% # Loans				3.24%		0.85%		0.94%		5.02%
	FORECLOSURE		Balance		0.00		0.00		393,340.80		13,104,860.56		13,498,201.36
			% Balance		0.00%		0.00%		0.06%		1.85%		1.91%
			# Loans		0		0		1		33		34
			% # Loans		0.00%		0.00%		0.05%		1.55%		1.60%
	BANKRUPTCY		Balance		756,118.69		318,875.76		810,085.48		307,832.66		2,192,912.59
			% Balance		0.11%		0.05%		0.11%		0.04%		0.31%
			# Loans		4		4		4		3		15
			% # Loans		0.19%		0.19%		0.19%		0.14%		0.70%
	REO		Balance		0.00		0.00		0.00		797,214.15		797,214.15
			% Balance		0.00%		0.00%		0.00%		0.11%		0.11%
			# Loans		0		0		0		3		3
			% # Loans		0.00%		0.00%		0.00%		0.14%		0.14%
	TOTAL		Balance		756,118.69		24,180,958.56		7,437,490.86		22,042,216.01		54,416,784.12
			% Balance		0.11%		3.42%		1.05%		3.11%		7.69%
			# Loans		4		73		23		59		159
			% # Loans		0.19%		3.43%		1.08%		2.77%		7.46%









Page 14 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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
666588843 1
			54,000.00		53,740.09		01-Mar-2005		9.250%		MO - 90.00%		360		01-Feb-2005

666617105 1			60,000.00		59,725.18		01-Mar-2005		8.900%		MI - 80.00%		360		01-Mar-2005
666687108 1			101,600.00		101,600.00		01-Mar-2005		7.350%		CO - 80.00%		360		01-Feb-2005
666761754 1			144,668.00		143,790.07		01-Mar-2005		7.500%		TX - 80.00%		360		01-Mar-2005
666770763 1			131,750.00		131,188.57		01-Mar-2005		9.250%		GA - 85.00%		360		01-Mar-2005
666155056 2			207,000.00		205,481.88		01-Feb-2005		8.200%		MN - 100.00%		360		01-Dec-2004
666274303 2			540,000.00		536,037.11		01-Feb-2005		7.700%		TN - 90.00%		360		01-Jan-2005
666303045 2			56,025.00		55,695.16		01-Apr-2005		8.800%		OH - 90.00%		360		01-Jan-2005


TOTAL			1,295,043.00		1,287,258.06


Page 15 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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		173,942.66		01-Mar-2005		6.700%		GA - 80.00%		360		01-Oct-2004

666208475 1			176,000.00		174,429.45		01-Mar-2005		7.250%		CA - 78.92%		360		01-Dec-2004
666223847 1			368,000.00		364,947.77		01-May-2005		7.075%		NY - 80.00%		360		01-Jan-2005
666314455 1			146,500.00		146,026.71		01-Apr-2005		11.650%		NJ - 63.70%		360		01-Jan-2005
666320387 1			70,550.00		70,256.43		01-May-2005		9.950%		TX - 85.00%		360		01-Feb-2005
666371679 1			108,000.00		107,414.28		01-Jun-2005		9.200%		WV - 90.00%		360		01-Jan-2005
666380373 1			162,900.00		161,376.58		01-Jun-2005		6.650%		OK - 87.08%		360		01-Jan-2005
666412283 1			27,000.00		26,885.83		01-Apr-2005		10.300%		MO - 100.00%		360		01-Feb-2005
666418165 1			174,400.00		173,013.43		01-Jun-2005		7.350%		CA - 80.00%		360		01-Jan-2005
666429402 1			297,000.00		294,904.98		01-May-2005		7.900%		NJ - 90.00%		360		01-Jan-2005
666430988 1			79,200.00		79,200.00		01-Apr-2005		8.600%		OH - 90.00%		360		01-Feb-2005
666431564 1			54,000.00		53,674.91		01-May-2005		8.150%		MI - 90.00%		360		01-Feb-2005
666450580 1			53,520.00		53,232.66		01-Mar-2005		9.250%		PA - 80.00%		360		01-Jan-2005
666456744 1			49,500.00		49,278.44		01-Apr-2005		9.600%		AR - 90.00%		360		01-Feb-2005
666467972 1			104,900.00		104,418.08		01-Apr-2005		10.000%		MI - 100.00%		360		01-Jan-2005
666470174 1			131,920.00		130,518.44		01-May-2005		6.450%		GA - 80.00%		360		01-Feb-2005
666489844 1			391,200.00		388,394.85		01-May-2005		6.650%		NY - 80.00%		360		01-Mar-2005
666497219 1			198,000.00		196,778.43		01-Mar-2005		8.500%		IL - 90.00%		360		01-Feb-2005
666497227 1			105,300.00		104,512.53		01-Apr-2005		7.950%		UT - 90.00%		360		01-Jan-2005
666503206 1			124,200.00		123,583.49		01-Apr-2005		9.100%		NC - 90.00%		360		01-Feb-2005
666503982 1			119,700.00		119,105.90		01-Mar-2005		9.100%		NC - 90.00%		360		01-Feb-2005
666505805 1			108,000.00		107,344.52		01-Mar-2005		7.500%		NY - 80.00%		360		01-Mar-2005
666506977 1			145,350.00		144,594.55		01-Apr-2005		8.875%		NH - 95.00%		360		01-Feb-2005
666510219 1			252,000.00		252,000.00		01-Apr-2005		7.250%		CA - 80.00%		360		01-Feb-2005
666511514 1			50,400.00		50,139.38		01-Apr-2005		8.900%		NH - 90.00%		360		01-Feb-2005
666514583 1			153,200.00		152,007.30		01-Jun-2005		7.400%		WI - 80.00%		360		01-Jan-2005
666517768 1			300,000.00		297,690.19		01-May-2005		6.900%		WA - 80.00%		360		01-Feb-2005
666525696 1			62,400.00		62,063.89		01-May-2005		8.100%		MI - 80.00%		360		01-Mar-2005
666532825 1			272,000.00		270,458.70		01-May-2005		8.450%		NJ - 85.00%		360		01-Feb-2005
666535653 1			48,800.00		48,599.06		01-Apr-2005		10.000%		PA - 80.00%		360		01-Feb-2005
666538400 1			230,000.00		228,869.62		01-Apr-2005		9.150%		IL - 100.00%		360		01-Feb-2005
666541388 1			112,500.00		111,822.85		01-Apr-2005		8.150%		GA - 90.00%		360		01-Feb-2005
666566641 1			87,200.00		86,625.82		01-Apr-2005		7.700%		TX - 80.00%		360		01-Feb-2005
666580691 1			62,100.00		61,714.82		01-Jun-2005		8.000%		IL - 90.00%		360		01-Feb-2005
666584826 1			173,600.00		173,600.00		01-May-2005		7.500%		CO - 79.63%		360		01-Feb-2005
666601349 1			67,950.00		67,724.82		01-Apr-2005		10.450%		TX - 90.00%		360		01-Mar-2005
666618277 1			204,000.00		202,602.82		01-May-2005		7.500%		IL - 80.00%		360		01-Feb-2005
666629787 1			112,500.00		111,940.04		01-Apr-2005		8.500%		GA - 90.00%		360		01-Mar-2005
666632708 1			63,000.00		62,747.74		01-Mar-2005		9.550%		IL - 90.00%		360		01-Mar-2005
666638754 1			84,500.00		84,222.94		01-Feb-2005		10.500%		PA - 65.00%		360		01-Mar-2005
666640339 1			256,000.00		254,303.17		01-May-2005		7.050%		FL - 80.00%		360		01-Mar-2005
666644273 1			128,000.00		126,929.68		01-Mar-2005		7.650%		UT - 80.00%		360		01-Mar-2005
666647623 1			104,000.00		103,159.80		01-Apr-2005		6.650%		IL - 80.00%		360		01-Feb-2005
666654751 1			134,030.00		133,430.11		01-Apr-2005		9.600%		TX - 95.00%		360		01-Feb-2005
666661475 1			58,500.00		58,258.33		01-Mar-2005		9.400%		LA - 90.00%		360		01-Mar-2005
666661962 1			204,000.00		202,664.61		01-Apr-2005		8.150%		CO - 85.00%		360		01-Feb-2005
666663380 1			58,500.00		58,279.97		01-May-2005		9.850%		OH - 90.00%		360		01-Mar-2005
666674692 1			168,000.00		166,970.39		01-Feb-2005		7.450%		LA - 80.00%		360		01-Mar-2005
666678784 1			73,600.00		73,121.57		01-May-2005		7.150%		TX - 80.00%		360		01-Mar-2005


Page 16 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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
666683487 1
			76,500.00		76,161.85		01-Jun-2005		9.350%		OH - 85.00%		360		01-Mar-2005

666683537 1			132,300.00		131,706.44		01-May-2005		9.000%		OH - 90.00%		360		01-Mar-2005
666684865 1			48,600.00		48,413.37		01-Mar-2005		9.750%		OH - 90.00%		360		01-Mar-2005
666684949 1			54,000.00		53,792.58		01-Mar-2005		9.750%		OH - 90.00%		360		01-Mar-2005
666696471 1			107,748.00		107,038.63		01-Apr-2005		7.700%		TX - 80.00%		360		01-Feb-2005
666700448 1			130,500.00		128,771.00		01-May-2005		7.950%		IL - 90.00%		360		01-Mar-2005
666700638 1			79,200.00		78,794.31		01-Apr-2005		8.350%		WA - 90.00%		360		01-Mar-2005
666701503 1			80,100.00		79,689.72		01-Apr-2005		8.350%		WA - 90.00%		360		01-Mar-2005
666707633 1			146,700.00		145,933.36		01-Jun-2005		8.250%		IL - 90.00%		360		01-Mar-2005
666713797 1			88,350.00		87,869.32		01-May-2005		8.050%		TN - 95.00%		360		01-Mar-2005
666715578 1			224,000.00		222,870.02		01-Apr-2005		8.425%		CT - 80.00%		360		01-Mar-2005
666721501 1			52,200.00		51,997.37		01-May-2005		9.700%		MO - 90.00%		360		01-Mar-2005
666729348 1			124,000.00		123,335.46		01-Mar-2005		8.125%		TX - 80.00%		360		01-Mar-2005
666734108 1			261,000.00		259,703.23		01-Mar-2005		8.500%		CA - 90.00%		360		01-Mar-2005
666736988 1			274,000.00		272,166.12		01-May-2005		7.000%		CA - 80.00%		360		01-Mar-2005
666741541 1			75,000.00		74,558.12		01-May-2005		7.650%		GA - 60.00%		360		01-Mar-2005
666742184 1			121,600.00		120,904.57		01-Apr-2005		7.800%		CO - 80.00%		360		01-Mar-2005
666755889 1			54,900.00		54,607.21		01-Jun-2005		8.150%		IL - 90.00%		360		01-Mar-2005
666755962 1			63,000.00		62,664.07		01-Jun-2005		8.150%		IL - 90.00%		360		01-Mar-2005
666759519 1			80,655.00		80,211.80		01-Mar-2005		8.000%		OH - 95.00%		360		01-Mar-2005
666759964 1			69,550.00		69,360.02		01-Apr-2005		11.350%		AR - 65.00%		360		01-Mar-2005
666760129 1			67,500.00		67,206.30		01-Apr-2005		9.150%		MO - 75.00%		360		01-Mar-2005
666768890 1			184,000.00		182,838.04		01-Apr-2005		7.300%		CA - 80.00%		360		01-Mar-2005
666774112 1			66,600.00		66,357.26		01-May-2005		10.000%		MI - 90.00%		360		01-Mar-2005
666774443 1			55,800.00		55,525.52		01-May-2005		8.550%		OH - 90.00%		360		01-Mar-2005
666778436 1			58,500.00		58,212.28		01-May-2005		8.550%		OH - 90.00%		360		01-Mar-2005
666778949 1			58,500.00		58,212.28		01-May-2005		8.550%		OH - 90.00%		360		01-Mar-2005
666779806 1			36,900.00		36,753.71		01-Apr-2005		9.600%		IN - 90.00%		360		01-Mar-2005
666780671 1			49,500.00		49,303.85		01-Mar-2005		9.600%		IN - 90.00%		360		01-Mar-2005
666781695 1			45,000.00		44,782.38		01-Mar-2005		9.600%		IN - 90.00%		360		01-Mar-2005
666781992 1			45,000.00		44,821.64		01-Mar-2005		9.600%		IN - 90.00%		360		01-Mar-2005
666782941 1			248,000.00		246,356.18		01-Mar-2005		7.050%		FL - 80.00%		360		01-Mar-2005
666784863 1			109,250.00		108,539.87		01-Mar-2005		7.150%		IL - 95.00%		360		01-Mar-2005
666792718 1			61,500.00		61,245.92		01-Apr-2005		9.400%		TN - 100.00%		360		01-Mar-2005
666795935 1			225,900.00		225,068.07		01-Jun-2005		9.950%		FL - 90.00%		360		01-Mar-2005
666797097 1			234,745.00		233,942.03		01-Mar-2005		10.300%		DE - 94.85%		360		01-Mar-2005
666798186 1			343,200.00		341,033.65		01-Apr-2005		7.300%		TX - 80.00%		360		01-Mar-2005
666799218 1			156,000.00		156,000.00		01-Mar-2005		5.800%		CO - 80.00%		360		01-Feb-2005
666800362 1			63,900.00		62,202.31		01-Apr-2005		9.950%		TX - 90.00%		180		01-Mar-2005
666800776 1			416,000.00		413,322.18		01-Jun-2005		7.200%		IL - 80.00%		360		01-Mar-2005
666808613 1			124,000.00		123,387.67		01-Apr-2005		7.850%		FL - 80.00%		360		01-Apr-2005
666818547 1			110,500.00		109,988.78		01-Mar-2005		8.850%		MI - 85.00%		360		01-Mar-2005
666818554 1			87,975.00		87,567.94		01-Mar-2005		8.850%		MI - 85.00%		360		01-Mar-2005
666822424 1			128,000.00		127,344.43		01-Apr-2005		8.350%		SC - 80.00%		360		01-Mar-2005
666835681 1			51,000.00		50,778.11		01-Jun-2005		9.150%		MI - 85.00%		360		01-Mar-2005
666835996 1			51,000.00		50,778.11		01-Jun-2005		9.150%		MI - 85.00%		360		01-Mar-2005
666836275 1			45,000.00		44,804.23		01-Jun-2005		9.150%		MI - 90.00%		360		01-Mar-2005
666848957 1			227,200.00		225,765.66		01-May-2005		7.400%		UT - 80.00%		360		01-Mar-2005
666877295 1			254,600.00		253,434.10		01-Apr-2005		8.900%		FL - 95.00%		360		01-Mar-2005
666877352 1			152,000.00		150,976.17		01-May-2005		7.700%		IL - 80.00%		360		01-Mar-2005
666887955 1			233,600.00		232,275.32		01-Mar-2005		7.150%		IL - 80.00%		360		01-Apr-2005


Page 17 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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
666889928 1
			84,000.00		83,533.78		01-Mar-2005		7.950%		NC - 80.00%		360		01-Mar-2005

666893813 1			40,000.00		39,876.88		01-Apr-2005		10.150%		GA - 100.00%		360		01-Apr-2005
666895578 1			137,600.00		136,927.26		01-Mar-2005		7.900%		IL - 80.00%		360		01-Apr-2005
666908595 1			72,000.00		71,680.21		01-Mar-2005		9.050%		IA - 80.00%		360		01-Mar-2005
666946942 1			288,000.00		286,534.73		01-Apr-2005		7.700%		NY - 80.00%		360		01-Apr-2005
667003974 1			119,700.00		119,148.96		01-May-2005		8.200%		GA - 90.00%		360		01-Apr-2005
667048946 1			256,000.00		254,267.78		01-Sep-2005		7.100%		GA - 80.00%		360		01-Apr-2005
667140198 1			228,000.00		227,261.80		01-Jun-2005		9.150%		OH - 95.00%		360		01-May-2005
665800744 2			96,000.00		95,029.83		01-Mar-2005		7.850%		TX - 80.00%		360		01-Sep-2004
665862892 2			130,500.00		129,329.92		01-Apr-2005		8.100%		GA - 90.00%		360		01-Oct-2004
665910238 2			238,500.00		236,654.64		01-Mar-2005		8.800%		IL - 90.00%		360		01-Oct-2004
666200225 2			396,000.00		393,340.80		01-Jun-2005		7.600%		CA - 90.00%		360		01-Feb-2005
666292503 2			297,000.00		294,966.62		01-Mar-2005		8.050%		NJ - 90.00%		360		01-Jan-2005
666350038 2			113,400.00		112,745.19		01-Mar-2005		9.200%		NC - 90.00%		360		01-Jan-2005
666354824 2			290,250.00		290,250.00		01-May-2005		7.800%		CO - 90.00%		360		01-Jan-2005
666359781 2			87,200.00		86,540.79		01-Apr-2005		7.550%		TX - 80.00%		360		01-Jan-2005
666359997 2			246,400.00		244,555.68		01-May-2005		7.600%		NY - 80.00%		360		01-Jan-2005
666393889 2			1,000,000.00		992,665.28		01-Mar-2005		7.150%		MO - 66.67%		360		01-Feb-2005
666409008 2			850,000.00		843,252.15		01-Apr-2005		7.300%		CO - 74.56%		360		01-Jan-2005
666427810 2			400,000.00		396,931.44		01-Apr-2005		7.475%		NY - 80.00%		360		01-Jan-2005
666431218 2			90,000.00		89,402.03		01-Apr-2005		8.200%		OH - 90.00%		360		01-Jan-2005
666475694 2			72,000.00		71,571.84		01-May-2005		8.750%		OH - 90.00%		360		01-Jan-2005
666490255 2			211,500.00		210,383.79		01-Apr-2005		8.800%		GA - 90.00%		360		01-Feb-2005
666516604 2			600,000.00		595,105.75		01-Feb-2005		6.600%		IL - 76.43%		360		01-Feb-2005
666525886 2			117,000.00		116,382.42		01-May-2005		8.800%		IL - 90.00%		360		01-Feb-2005
666558820 2			464,000.00		460,629.71		01-Apr-2005		7.200%		TX - 80.00%		360		01-Feb-2005
666572201 2			664,000.00		657,580.27		01-Apr-2005		5.700%		CA - 80.00%		360		01-Feb-2005
666632732 2			51,500.00		51,293.78		01-Mar-2005		9.550%		IL - 88.79%		360		01-Mar-2005
666645148 2			562,500.00		558,914.46		01-Apr-2005		7.250%		NJ - 90.00%		360		01-Mar-2005
666656491 2			472,000.00		471,950.00		01-May-2005		5.650%		CA - 80.00%		360		01-Feb-2005
666673264 2			603,500.00		599,653.12		01-May-2005		7.250%		MD - 85.00%		360		01-Mar-2005
666689120 2			450,000.00		447,477.41		01-Mar-2005		7.900%		NY - 90.00%		360		01-Mar-2005
666705306 2			600,000.00		596,735.99		01-Apr-2005		8.050%		NY - 94.49%		360		01-Mar-2005
666740006 2			500,000.00		496,685.90		01-May-2005		7.050%		NY - 80.00%		360		01-Mar-2005
666756390 2			579,150.00		575,967.68		01-Mar-2005		8.000%		IN - 90.00%		360		01-Mar-2005
666762356 2			536,000.00		#######		01-Mar-2005		7.150%		IL - 80.00%		360		01-Mar-2005
666791744 2			387,600.00		386,157.50		01-May-2005		9.900%		CO - 95.00%		360		01-Mar-2005
666799788 2			473,600.00		470,725.87		01-Mar-2005		7.500%		IL - 80.00%		360		01-Mar-2005
666799911 2			502,400.00		498,870.62		01-Mar-2005		6.750%		IL - 80.00%		360		01-Mar-2005
666825773 2			520,000.00		516,416.89		01-Mar-2005		6.850%		IL - 80.00%		360		01-Mar-2005
666836937 2			464,000.00		461,424.80		01-Mar-2005		7.950%		CA - 80.00%		360		01-Mar-2005
666838743 2			520,000.00		516,093.29		01-Mar-2005		6.400%		IL - 80.00%		360		01-Mar-2005


TOTAL			28,037,793.00		27,866,587.86


Page 18 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS


											Group 2		Group 1		Total




Current


Number of Paid in Full Loans										96		283		379
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										96		283		379
Curtailments Amount										57,126.40		52,308.45		109,434.85
Paid in Full Balance										38,796,950.45		52,986,059.54		91,783,009.99
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										38,854,076.85		53,038,367.99		91,892,444.84

Cumulative


Number of Paid in Full Loans										545		1,322		1,867
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										545		1,322		1,867
Paid in Full Balance										213,337,719.18		251,081,208.46		464,418,927.64
Repurchased Loans Balance										0.00		0.00		0.00
Curtailments Amount										292,819.52		434,101.92		726,921.44
Total Prepayment Amount										213,630,538.70		251,515,310.38		465,145,849.08










Page 19 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES


											Group 2		Group 1		Total



SMM										5.20%		3.87%		4.34%
3 Months Avg SMM										4.97%		3.67%		4.13%
12 Months Avg SMM										4.30%		2.86%		3.38%
Avg SMM Since Cut-off										4.30%		2.86%		3.38%


CPR										47.33%		37.69%		41.26%
3 Months Avg CPR										45.78%		36.16%		39.74%
12 Months Avg CPR										40.96%		29.43%		33.81%
Avg CPR Since Cut-off										40.96%		29.43%		33.81%


PSA										2,537.93%		2,108.83%		2,273.98%
3 Months Avg PSA Approximation										2,752.52%		2,274.59%		2,460.10%
12 Months Avg PSA Approximation										3,001.31%		2,276.54%		2,564.44%
Avg PSA Since Cut-off Approximation										3,001.31%		2,276.54%		2,564.44%










Page 20 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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 21 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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

74740820 1			241,400.00		235,771.07			20-Sep-2005		6.450%		VA - 85.00%		Paid Off - 360		01-Oct-2003


74868720 1			315,000.00		307,552.74			26-Sep-2005		7.375%		CA - 70.00%		Paid Off - 360		01-Oct-2003

74947466 1			180,000.00		176,546.33			19-Sep-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Nov-2003

74999798 1			225,600.00		220,954.52			30-Sep-2005		6.875%		CA - 80.00%		Paid Off - 360		01-Nov-2003

75004663 1			205,000.00		198,670.71			29-Sep-2005		6.750%		WA - 73.21%		Paid Off - 360		01-Nov-2003

75517797 1			180,000.00		176,984.92			16-Sep-2005		6.850%		CA - 74.07%		Paid Off - 360		01-Apr-2004

665445185 1			181,450.00		179,103.30			20-Sep-2005		6.950%		NM - 95.00%		Paid Off - 360		01-Jul-2004

665508750 2			900,000.00		882,843.91			21-Sep-2005		4.850%		TX - 75.00%		Paid Off - 360		01-Jul-2004

665513073 2			464,000.00		463,998.31			15-Sep-2005		5.650%		CA - 80.00%		Paid Off - 360		01-Jul-2004

665577987 1			135,000.00		133,178.15			03-Oct-2005		6.725%		CA - 61.36%		Paid Off - 360		01-Jul-2004

665665097 2			137,600.00		136,430.33			27-Sep-2005		8.750%		TX - 80.00%		Paid Off - 360		01-Aug-2004

665725347 1			84,787.00		84,083.43			26-Sep-2005		8.250%		AR - 85.00%		Paid Off - 360		01-Oct-2004

665765319 2			178,400.00		176,906.65			11-Oct-2005		7.990%		IL - 80.00%		Paid Off - 360		01-Oct-2004

665802716 1			69,000.00		68,517.77			12-Oct-2005		9.300%		AR - 75.00%		Paid Off - 360		01-Sep-2004

665844635 2			175,750.00		174,226.98			05-Oct-2005		8.050%		IL - 95.00%		Paid Off - 360		01-Oct-2004

665904363 2			51,360.00		50,985.90			05-Oct-2005		10.450%		TX - 65.01%		Paid Off - 360		01-Nov-2004

665908364 2			600,000.00		595,643.39			03-Oct-2005		8.700%		CA - 84.51%		Paid Off - 360		01-Oct-2004

665935144 2			138,600.00		137,643.32			29-Sep-2005		8.950%		AR - 80.00%		Paid Off - 360		01-Oct-2004

665938874 2			170,000.00		167,909.10			29-Sep-2005		7.900%		IL - 72.34%		Paid Off - 360		01-Oct-2004

665975983 2			360,000.00		356,447.44			19-Sep-2005		7.150%		FL - 80.00%		Paid Off - 360		01-Oct-2004

665979811 2			668,000.00		659,757.82			13-Oct-2005		5.975%		NV - 80.00%		Paid Off - 360		01-Oct-2004

665982260 2			134,800.00		133,957.18			28-Sep-2005		9.800%		MD - 80.00%		Paid Off - 360		01-Oct-2004

666043617 1			250,000.00		249,909.37			19-Sep-2005		7.250%		CA - 70.42%		Paid Off - 360		01-Nov-2004

666090865 1			280,000.00		279,994.00			21-Sep-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Nov-2004

666094081 2			218,500.00		216,881.43			14-Oct-2005		8.150%		NJ - 95.00%		Paid Off - 360		01-Nov-2004

666135116 1			180,500.00		178,887.31			06-Oct-2005		7.200%		IL - 95.00%		Paid Off - 360		01-Nov-2004

666136122 1			108,900.00		108,297.07			28-Sep-2005		9.100%		TX - 90.00%		Paid Off - 360		01-Dec-2004

666158266 1			279,000.00		279,000.00			13-Oct-2005		7.400%		CA - 90.00%		Paid Off - 360		01-Dec-2004

666171657 2			330,000.00		327,848.74			21-Sep-2005		7.750%		CA - 89.43%		Paid Off - 360		01-Jan-2005

666181318 1			62,400.00		62,155.27			27-Sep-2005		9.650%		PA - 65.00%		Paid Off - 360		01-Feb-2005

666186770 2			133,950.00		132,721.32			22-Sep-2005		9.250%		IL - 95.00%		Paid Off - 360		01-Dec-2004

666207493 1			351,200.00		351,200.00			07-Oct-2005		5.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666215736 1			174,000.00		173,699.49			30-Sep-2005		6.350%		MD - 77.33%		Paid Off - 360		01-Jan-2005

666220777 1			189,000.00		187,499.59			11-Oct-2005		7.300%		IL - 90.00%		Paid Off - 360		01-Dec-2004

666228127 1			296,000.00		296,000.00			26-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666232236 1			67,200.00		66,942.95			22-Sep-2005		10.350%		MI - 80.00%		Paid Off - 360		01-Jan-2005

666241104 2			211,500.00		210,148.34			03-Oct-2005		7.850%		IL - 90.00%		Paid Off - 360		01-Jan-2005



Page 22 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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

666245881 1			192,000.00		192,000.00			03-Oct-2005		6.550%		NV - 79.67%		Paid Off - 360		01-Dec-2004


666262340 1			100,000.00		99,294.58			28-Sep-2005		7.350%		MD - 72.99%		Paid Off - 360		01-Jan-2005

666270095 2			45,000.00		44,658.01			21-Sep-2005		8.500%		IN - 90.00%		Paid Off - 360		01-Jan-2005

666275706 1			130,000.00		130,000.00			21-Sep-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666286760 1			142,050.00		141,086.60			03-Oct-2005		7.550%		GA - 75.00%		Paid Off - 360		01-Jan-2005

666287115 1			154,800.00		154,799.89			16-Sep-2005		7.550%		FL - 90.00%		Paid Off - 360		01-Jan-2005

666290812 2			226,000.00		224,924.79			06-Oct-2005		9.400%		CA - 59.47%		Paid Off - 360		01-Jan-2005

666292362 2			540,000.00		536,169.78			28-Sep-2005		6.700%		NY - 86.12%		Paid Off - 360		01-Feb-2005

666296561 1			198,500.00		198,424.46			14-Oct-2005		6.100%		WA - 80.00%		Paid Off - 360		01-Dec-2004

666298336 2			295,000.00		293,443.09			21-Sep-2005		8.800%		NJ - 100.00%		Paid Off - 360		01-Jan-2005

666302039 2			33,900.00		33,728.66			19-Sep-2005		9.950%		NC - 100.00%		Paid Off - 360		01-Jan-2005

666302948 2			44,000.00		43,685.99			13-Oct-2005		7.500%		NC - 80.00%		Paid Off - 360		01-Jan-2005

666303508 2			540,000.00		540,000.00			23-Sep-2005		7.400%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666307145 2			825,000.00		817,668.95			14-Oct-2005		6.150%		CA - 75.00%		Paid Off - 360		01-Jan-2005

666311873 1			42,750.00		42,533.40			20-Sep-2005		9.000%		OH - 90.00%		Paid Off - 360		01-Jan-2005

666315312 1			100,605.00		100,107.81			14-Oct-2005		9.650%		TX - 95.00%		Paid Off - 360		01-Dec-2004

666321229 1			446,500.00		443,531.13			26-Sep-2005		7.650%		NJ - 95.00%		Paid Off - 360		01-Jan-2005

666323118 1			153,000.00		152,263.65			04-Oct-2005		9.250%		MD - 85.00%		Paid Off - 360		01-Jan-2005

666323761 2			124,631.00		123,944.82			15-Sep-2005		9.150%		MN - 100.00%		Paid Off - 360		01-Dec-2004

666330691 2			73,800.00		73,213.23			20-Sep-2005		9.050%		OH - 90.00%		Paid Off - 360		01-Jan-2005

666331905 1			315,000.00		314,999.98			06-Oct-2005		7.150%		CA - 70.00%		Paid Off - 360		01-Jan-2005

666338520 1			188,100.00		186,853.22			05-Oct-2005		7.050%		FL - 90.00%		Paid Off - 360		01-Feb-2005

666339304 1			148,500.00		146,867.33			12-Oct-2005		6.990%		GA - 90.00%		Paid Off - 360		01-Jan-2005

666341482 1			138,000.00		136,987.85			26-Sep-2005		7.150%		FL - 66.99%		Paid Off - 360		01-Jan-2005

666342365 1			136,500.00		136,500.00			07-Oct-2005		7.175%		CA - 70.73%		Paid Off - 360		01-Jan-2005

666343058 1			156,000.00		156,000.00			27-Sep-2005		6.000%		NV - 80.00%		Paid Off - 360		01-Jan-2005

666343546 1			245,700.00		243,880.26			22-Sep-2005		7.100%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666343819 1			132,000.00		132,000.00			14-Oct-2005		6.500%		FL - 80.00%		Paid Off - 360		01-Jan-2005

666347158 1			317,000.00		315,203.82			28-Sep-2005		8.450%		CA - 55.13%		Paid Off - 360		01-Jan-2005

666358692 1			250,000.00		247,861.05			27-Sep-2005		6.350%		CA - 89.29%		Paid Off - 360		01-Jan-2005

666358999 1			123,600.00		122,657.49			29-Sep-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666360193 2			150,000.00		149,203.16			20-Sep-2005		8.850%		CA - 66.67%		Paid Off - 360		01-Jan-2005

666362017 1			246,400.00		244,717.48			11-Oct-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666364666 1			186,300.00		185,085.54			22-Sep-2005		7.750%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666366315 2			164,000.00		162,831.38			11-Oct-2005		7.700%		IL - 80.00%		Paid Off - 360		01-Jan-2005

666367545 2			43,350.00		42,790.51			05-Oct-2005		8.150%		AZ - 85.00%		Paid Off - 360		01-Jan-2005

666370689 1			146,000.00		145,257.15			30-Sep-2005		7.700%		DE - 64.89%		Paid Off - 360		01-Mar-2005

666373121 2			103,500.00		102,986.25			28-Sep-2005		9.100%		DC - 90.00%		Paid Off - 360		01-Jan-2005



Page 23 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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

666375258 2			432,000.00		428,641.56			07-Oct-2005		6.850%		NY - 80.00%		Paid Off - 360		01-Jan-2005


666380167 1			122,400.00		121,470.94			07-Oct-2005		6.950%		FL - 90.00%		Paid Off - 360		01-Feb-2005

666380472 1			228,000.00		226,083.90			19-Sep-2005		7.450%		CA - 95.00%		Paid Off - 360		01-Feb-2005

666382106 2			373,600.00		372,900.00			04-Oct-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666384631 1			85,500.00		84,949.67			30-Sep-2005		7.200%		MO - 90.00%		Paid Off - 360		01-Feb-2005

666385257 1			172,900.00		172,237.58			04-Oct-2005		9.100%		MD - 95.00%		Paid Off - 360		01-Mar-2005

666386214 1			101,278.00		100,617.78			14-Oct-2005		7.750%		SC - 80.00%		Paid Off - 360		01-Jan-2005

666387006 1			182,000.00		181,033.75			06-Oct-2005		8.775%		CA - 68.68%		Paid Off - 360		01-Jan-2005

666390331 1			94,500.00		93,891.74			30-Sep-2005		7.200%		MO - 90.00%		Paid Off - 360		01-Feb-2005

666393541 1			117,000.00		114,779.79			19-Sep-2005		6.950%		NY - 30.79%		Paid Off - 360		01-Mar-2005

666393897 1			76,000.00		75,715.40			28-Sep-2005		10.450%		NC - 95.00%		Paid Off - 360		01-Jan-2005

666395496 2			548,250.00		546,897.83			30-Sep-2005		6.150%		GA - 85.00%		Paid Off - 360		01-Jan-2005

666396387 2			143,000.00		142,082.44			19-Sep-2005		7.850%		CA - 35.66%		Paid Off - 360		01-Jan-2005

666399852 1			328,000.00		327,958.57			12-Oct-2005		7.250%		CA - 89.86%		Paid Off - 360		01-Jan-2005

666400890 2			405,000.00		404,895.26			12-Oct-2005		7.700%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666402649 1			224,100.00		222,880.56			20-Sep-2005		8.650%		OR - 90.00%		Paid Off - 360		01-Jan-2005

666405436 1			274,500.00		274,500.00			26-Sep-2005		6.750%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666410600 1			151,200.00		151,200.00			05-Oct-2005		7.250%		FL - 80.00%		Paid Off - 360		01-Jan-2005

666413745 1			351,000.00		348,718.40			07-Oct-2005		7.150%		MD - 90.00%		Paid Off - 360		01-Feb-2005

666414628 1			325,600.00		325,504.26			29-Sep-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666415195 1			86,400.00		84,889.56			22-Sep-2005		8.000%		FL - 90.00%		Paid Off - 360		01-Jan-2005

666419890 2			62,050.00		61,757.37			22-Sep-2005		9.350%		CA - 85.00%		Paid Off - 360		01-Jan-2005

666420393 1			251,750.00		250,657.81			14-Oct-2005		9.750%		IL - 95.00%		Paid Off - 360		01-Jan-2005

666424395 1			322,050.00		319,497.60			04-Oct-2005		6.750%		MN - 95.00%		Paid Off - 360		01-Jan-2005

666424643 1			367,000.00		367,000.00			14-Oct-2005		5.250%		CA - 63.28%		Paid Off - 360		01-Jan-2005

666426093 2			438,400.00		438,400.00			29-Sep-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666429337 2			480,000.00		479,990.00			05-Oct-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666429436 1			333,000.00		330,533.39			22-Sep-2005		7.100%		OR - 90.00%		Paid Off - 360		01-Jan-2005

666429717 2			394,400.00		394,399.98			03-Oct-2005		5.500%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666431804 1			126,000.00		125,323.72			22-Sep-2005		8.250%		FL - 90.00%		Paid Off - 360		01-Feb-2005

666434212 1			205,600.00		205,534.72			05-Oct-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666434220 2			211,500.00		210,313.55			29-Sep-2005		8.500%		GA - 90.00%		Paid Off - 360		01-Jan-2005

666441779 1			380,800.00		378,428.45			11-Oct-2005		7.400%		NY - 85.00%		Paid Off - 360		01-Feb-2005

666441985 1			284,000.00		284,000.00			12-Oct-2005		6.100%		NJ - 80.00%		Paid Off - 360		01-Feb-2005

666447537 1			100,000.00		99,266.49			27-Sep-2005		7.150%		IL - 80.00%		Paid Off - 360		01-Jan-2005

666448014 1			298,400.00		298,400.00			30-Sep-2005		5.700%		MD - 80.00%		Paid Off - 360		01-Jan-2005

666448519 1			256,500.00		256,500.00			11-Oct-2005		6.550%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666451851 2			375,000.00		372,390.93			27-Sep-2005		6.800%		NY - 47.17%		Paid Off - 360		01-Feb-2005



Page 24 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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

666452289 2			85,500.00		85,048.71			27-Sep-2005		8.800%		IL - 90.00%		Paid Off - 360		01-Jan-2005


666452941 1			213,000.00		211,329.16			23-Sep-2005		7.100%		NY - 89.12%		Paid Off - 360		01-Jan-2005

666457882 1			111,600.00		110,968.08			07-Oct-2005		7.850%		GA - 90.00%		Paid Off - 360		01-Feb-2005

666458922 1			258,000.00		256,427.12			05-Oct-2005		8.100%		MD - 94.85%		Paid Off - 360		01-Jan-2005

666458971 1			80,480.00		80,092.70			20-Sep-2005		9.250%		PA - 80.00%		Paid Off - 360		01-Jan-2005

666461223 1			96,000.00		95,725.84			03-Oct-2005		10.500%		OR - 63.16%		Paid Off - 360		01-Mar-2005

666461314 2			135,150.00		134,277.65			30-Sep-2005		7.800%		CO - 85.00%		Paid Off - 360		01-Jan-2005

666461322 2			135,150.00		134,277.65			30-Sep-2005		7.800%		CO - 85.00%		Paid Off - 360		01-Jan-2005

666461934 1			100,620.00		99,871.79			21-Sep-2005		7.550%		TX - 80.00%		Paid Off - 360		01-Jan-2005

666462924 1			211,500.00		209,999.85			21-Sep-2005		6.700%		IL - 90.00%		Paid Off - 360		01-Feb-2005

666462932 1			202,300.00		202,299.00			20-Sep-2005		6.950%		CA - 85.00%		Paid Off - 360		01-Jan-2005

666464839 1			216,000.00		214,791.06			06-Oct-2005		8.050%		MI - 90.00%		Paid Off - 360		01-Feb-2005

666465075 1			251,200.00		251,140.28			16-Sep-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666465158 1			158,400.00		158,400.00			04-Oct-2005		5.900%		WA - 80.00%		Paid Off - 360		01-Feb-2005

666466198 1			102,000.00		101,914.45			07-Oct-2005		7.650%		AZ - 80.00%		Paid Off - 360		01-Jan-2005

666468079 1			208,250.00		208,250.00			20-Sep-2005		5.550%		MD - 85.00%		Paid Off - 360		01-Feb-2005

666468145 2			61,200.00		60,856.68			11-Oct-2005		8.500%		MI - 90.00%		Paid Off - 360		01-Jan-2005

666468780 2			697,000.00		693,207.44			30-Sep-2005		8.650%		CA - 85.00%		Paid Off - 360		01-Jan-2005

666470042 2			385,000.00		382,506.82			06-Oct-2005		7.850%		CA - 100.00%		Paid Off - 360		01-Feb-2005

666471164 1			174,400.00		174,395.67			28-Sep-2005		5.750%		FL - 80.00%		Paid Off - 360		01-Jan-2005

666471834 1			109,650.00		109,009.37			12-Oct-2005		7.700%		MI - 85.00%		Paid Off - 360		01-Feb-2005

666472840 1			211,200.00		209,665.95			03-Oct-2005		7.200%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666476585 1			109,250.00		108,795.59			26-Sep-2005		8.700%		VA - 95.00%		Paid Off - 360		01-Mar-2005

666477088 1			63,500.00		63,184.82			03-Oct-2005		8.850%		AR - 100.00%		Paid Off - 360		01-Feb-2005

666477823 1			348,000.00		346,171.44			21-Sep-2005		8.250%		NJ - 94.05%		Paid Off - 360		01-Feb-2005

666478805 1			104,400.00		103,939.91			11-Oct-2005		9.675%		TN - 90.00%		Paid Off - 360		01-Jan-2005

666479902 1			286,400.00		284,084.63			03-Oct-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666482948 2			392,000.00		389,334.96			04-Oct-2005		7.150%		NY - 80.00%		Paid Off - 360		01-Feb-2005

666484571 1			220,500.00		218,989.84			23-Sep-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666485198 1			183,600.00		182,389.69			05-Oct-2005		7.350%		MO - 90.00%		Paid Off - 360		01-Feb-2005

666486709 1			220,000.00		219,931.45			21-Sep-2005		6.850%		RI - 80.00%		Paid Off - 360		01-Feb-2005

666489836 1			205,000.00		203,650.75			22-Sep-2005		7.850%		MI - 100.00%		Paid Off - 360		01-Feb-2005

666493192 2			523,250.00		520,345.91			27-Sep-2005		7.950%		FL - 65.00%		Paid Off - 360		01-Feb-2005

666493754 1			122,400.00		121,531.82			29-Sep-2005		6.700%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666493846 1			255,000.00		253,467.68			19-Sep-2005		7.550%		CO - 85.00%		Paid Off - 360		01-Feb-2005

666500491 2			672,000.00		666,518.40			19-Sep-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666510912 1			148,000.00		146,974.87			13-Oct-2005		7.150%		NJ - 80.00%		Paid Off - 360		01-Feb-2005

666511399 1			224,000.00		224,000.00			06-Oct-2005		7.200%		CO - 80.00%		Paid Off - 360		01-Feb-2005



Page 25 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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

666512074 1			55,200.00		54,858.37			07-Oct-2005		7.400%		MI - 80.00%		Paid Off - 360		01-Feb-2005


666513163 1			141,550.00		140,867.78			04-Oct-2005		8.650%		AZ - 95.00%		Paid Off - 360		01-Feb-2005

666513619 1			208,000.00		206,580.55			29-Sep-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666514179 1			188,000.00		186,640.49			19-Sep-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666514914 1			184,300.00		183,325.25			06-Oct-2005		8.200%		NC - 95.00%		Paid Off - 360		01-Feb-2005

666515119 1			249,600.00		247,846.56			16-Sep-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666516927 1			192,950.00		191,620.48			14-Oct-2005		6.850%		MI - 85.00%		Paid Off - 360		01-Feb-2005

666521059 1			95,600.00		94,972.50			27-Sep-2005		7.100%		IL - 71.88%		Paid Off - 360		01-Feb-2005

666521463 1			268,000.00		266,247.19			19-Sep-2005		7.150%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666522776 2			591,200.00		585,995.91			20-Sep-2005		6.200%		FL - 80.00%		Paid Off - 360		01-Jan-2005

666523899 1			220,500.00		218,929.42			29-Sep-2005		7.300%		VA - 90.00%		Paid Off - 360		01-Jan-2005

666526595 1			194,000.00		192,738.94			03-Oct-2005		7.150%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666527924 1			70,880.00		70,462.60			14-Oct-2005		8.050%		MI - 80.00%		Paid Off - 360		01-Feb-2005

666529987 1			76,000.00		75,592.72			22-Sep-2005		8.125%		FL - 80.00%		Paid Off - 360		01-Feb-2005

666530522 1			246,400.00		246,327.93			28-Sep-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666530530 1			272,000.00		272,000.00			04-Oct-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666530803 1			148,500.00		147,675.81			22-Sep-2005		7.950%		NV - 90.00%		Paid Off - 360		01-Feb-2005

666531470 1			260,000.00		258,065.16			03-Oct-2005		6.450%		FL - 80.00%		Paid Off - 360		01-Feb-2005

666533203 1			300,730.00		298,697.55			13-Oct-2005		6.950%		IL - 85.00%		Paid Off - 360		01-Feb-2005

666537873 1			89,600.00		89,113.96			22-Sep-2005		7.800%		FL - 80.00%		Paid Off - 360		01-Mar-2005

666539549 1			124,000.00		124,000.00			16-Sep-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666539978 1			144,000.00		143,270.79			04-Oct-2005		8.500%		GA - 90.00%		Paid Off - 360		01-Feb-2005

666540786 1		FCL	310,250.00		308,733.22			13-Oct-2005		7.900%		NJ - 85.00%		Paid Off - 360		01-Mar-2005

666543640 1			238,500.00		237,080.92			15-Sep-2005		7.600%		VA - 90.00%		Paid Off - 360		01-Feb-2005

666548896 1			216,000.00		214,525.96			14-Oct-2005		6.900%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666550322 2			435,000.00		435,000.00			12-Oct-2005		6.200%		CA - 81.31%		Paid Off - 360		01-Feb-2005

666551197 1			403,750.00		401,125.58			04-Oct-2005		7.150%		NY - 85.00%		Paid Off - 360		01-Feb-2005

666554134 1			268,800.00		268,790.00			20-Sep-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666555941 1			96,800.00		96,082.66			03-Oct-2005		8.200%		IA - 80.00%		Paid Off - 360		01-Feb-2005

666556006 1			117,832.00		117,544.21			14-Oct-2005		6.550%		AZ - 80.00%		Paid Off - 360		01-Feb-2005

666557905 1			337,584.00		335,302.51			13-Oct-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666562046 2			412,000.00		411,993.96			16-Sep-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666562137 1			168,000.00		168,000.00			29-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666568324 1			346,500.00		344,896.91			14-Oct-2005		8.850%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666568449 1			301,600.00		301,600.00			22-Sep-2005		6.150%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666570478 1			196,200.00		195,111.04			23-Sep-2005		7.950%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666571013 1			144,789.00		144,789.00			23-Sep-2005		6.750%		CO - 80.00%		Paid Off - 360		01-Feb-2005

666571419 1			141,482.00		140,775.63			30-Sep-2005		8.150%		IL - 85.00%		Paid Off - 360		01-Mar-2005



Page 26 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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

666579099 1			48,000.00		47,815.62			29-Sep-2005		9.750%		IN - 76.19%		Paid Off - 360		01-Feb-2005


666586235 1			142,600.00		142,056.43			11-Oct-2005		9.250%		IL - 46.00%		Paid Off - 360		01-Mar-2005

666587662 1			336,000.00		336,000.00			14-Oct-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666588439 1			233,600.00		232,036.51			29-Sep-2005		7.000%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666588595 2			420,000.00		418,900.00			11-Oct-2005		5.650%		VA - 73.17%		Paid Off - 360		01-Feb-2005

666590419 1			204,000.00		202,828.08			19-Sep-2005		7.875%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666590872 1			40,000.00		39,854.45			19-Sep-2005		9.350%		RI - 15.39%		Paid Off - 360		01-Mar-2005

666591771 1			320,000.00		317,854.07			04-Oct-2005		6.990%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666592217 1			130,500.00		129,775.71			06-Oct-2005		7.950%		NJ - 90.00%		Paid Off - 360		01-Feb-2005

666593538 2			386,400.00		386,274.42			30-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666594015 1			229,500.00		229,499.99			19-Sep-2005		7.900%		UT - 85.00%		Paid Off - 360		01-Feb-2005

666595079 1			327,600.00		327,600.00			30-Sep-2005		6.900%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666597398 1			210,000.00		208,767.04			03-Oct-2005		7.200%		CA - 70.00%		Paid Off - 360		01-Mar-2005

666598545 1			76,000.00		75,271.17			29-Sep-2005		11.600%		FL - 64.96%		Paid Off - 360		01-Feb-2005

666604723 1			124,000.00		123,119.82			30-Sep-2005		6.700%		AZ - 80.00%		Paid Off - 360		01-Feb-2005

666605696 1			244,000.00		244,000.00			30-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666606025 1			157,500.00		156,562.86			13-Oct-2005		7.600%		IL - 90.00%		Paid Off - 360		01-Feb-2005

666606108 1			204,000.00		203,195.87			06-Oct-2005		9.625%		FL - 75.00%		Paid Off - 360		01-Feb-2005

666606652 1			356,000.00		353,570.57			30-Sep-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666606959 1			123,300.00		122,738.09			28-Sep-2005		8.250%		CA - 89.35%		Paid Off - 360		01-Mar-2005

666608997 1			104,000.00		103,498.76			15-Sep-2005		8.650%		TX - 80.00%		Paid Off - 360		01-Feb-2005

666611454 1			240,000.00		238,514.56			12-Oct-2005		7.400%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666613674 1			96,000.00		95,528.31			04-Oct-2005		7.875%		MI - 77.73%		Paid Off - 360		01-Mar-2005

666614771 1			88,000.00		87,405.21			06-Oct-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666617790 2			720,000.00		714,893.03			03-Oct-2005		6.700%		AZ - 80.00%		Paid Off - 360		01-Feb-2005

666619176 1			130,000.00		130,000.00			23-Sep-2005		6.700%		CA - 62.80%		Paid Off - 360		01-Feb-2005

666619325 1			152,800.00		151,835.53			22-Sep-2005		7.300%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666621446 2			436,000.00		436,000.00			13-Oct-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005

666622527 1			207,920.00		206,459.32			03-Oct-2005		6.750%		VA - 80.00%		Paid Off - 360		01-Feb-2005

666622634 1			259,920.00		258,146.28			20-Sep-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666623293 2			441,000.00		440,999.54			29-Sep-2005		7.750%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666623871 1			74,200.00		73,788.20			26-Sep-2005		7.950%		FL - 70.00%		Paid Off - 360		01-Feb-2005

666624242 1			332,000.00		331,075.02			20-Sep-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666624408 1			317,600.00		314,158.71			16-Sep-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666625488 1			181,600.00		180,360.72			23-Sep-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666626569 1			126,000.00		125,944.70			14-Oct-2005		7.500%		AK - 90.00%		Paid Off - 360		01-Feb-2005

666630249 1			242,800.00		241,174.97			06-Oct-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666631262 1			140,000.00		139,550.68			15-Sep-2005		9.950%		MN - 55.56%		Paid Off - 360		01-Mar-2005



Page 27 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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

666632369 1			232,800.00		232,799.99			11-Oct-2005		6.500%		FL - 80.00%		Paid Off - 360		01-Feb-2005


666632682 1			72,000.00		71,756.52			26-Sep-2005		9.700%		OH - 100.00%		Paid Off - 360		01-Mar-2005

666636444 2			520,356.00		515,844.48			13-Oct-2005		7.200%		VA - 80.00%		Paid Off - 360		01-Feb-2005

666637665 1			82,240.00		81,670.90			28-Sep-2005		6.850%		GA - 61.84%		Paid Off - 360		01-Feb-2005

666637921 1			224,000.00		224,000.00			05-Oct-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666639901 1			110,500.00		110,176.83			06-Oct-2005		10.400%		FL - 85.00%		Paid Off - 360		01-Mar-2005

666640685 2			900,000.00		894,077.40			04-Oct-2005		7.225%		CA - 75.00%		Paid Off - 360		01-Feb-2005

666641261 1			276,450.00		274,472.22			29-Sep-2005		7.625%		IL - 95.00%		Paid Off - 360		01-Feb-2005

666642947 1			216,000.00		214,525.96			28-Sep-2005		6.900%		MA - 80.00%		Paid Off - 360		01-Feb-2005

666645809 2			586,500.00		583,090.35			28-Sep-2005		8.300%		IL - 85.00%		Paid Off - 360		01-Mar-2005

666646468 1			127,200.00		127,200.00			07-Oct-2005		7.100%		WA - 80.00%		Paid Off - 360		01-Feb-2005

666647334 1			306,000.00		304,489.07			04-Oct-2005		7.850%		CA - 79.48%		Paid Off - 360		01-Mar-2005

666651286 1			236,800.00		236,800.00			20-Sep-2005		6.200%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666651898 1			245,100.00		242,631.68			15-Sep-2005		7.950%		CA - 95.00%		Paid Off - 360		01-Feb-2005

666652276 1			115,000.00		114,386.79			11-Oct-2005		8.150%		MI - 82.14%		Paid Off - 360		01-Feb-2005

666654942 1			101,600.00		100,919.98			14-Oct-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666655287 1			54,000.00		53,795.47			30-Sep-2005		9.450%		IN - 90.00%		Paid Off - 360		01-Mar-2005

666656483 1			160,650.00		160,071.61			05-Oct-2005		9.400%		MI - 85.00%		Paid Off - 360		01-Mar-2005

666658596 2			699,000.00		695,151.10			20-Sep-2005		7.300%		MA - 58.25%		Paid Off - 360		01-Mar-2005

666658893 1			109,600.00		108,978.45			30-Sep-2005		7.150%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666660162 1			291,650.00		290,521.08			21-Sep-2005		9.050%		OR - 95.00%		Paid Off - 360		01-Mar-2005

666664339 1			244,000.00		242,416.46			03-Oct-2005		7.450%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666664743 1			114,000.00		113,407.92			12-Oct-2005		7.600%		VA - 95.00%		Paid Off - 360		01-Mar-2005

666667415 2			379,200.00		376,405.04			04-Oct-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666672704 1			290,000.00		290,000.00			11-Oct-2005		5.650%		CA - 79.45%		Paid Off - 360		01-Feb-2005

666673454 1			114,000.00		114,000.00			07-Oct-2005		6.700%		WA - 80.00%		Paid Off - 360		01-Feb-2005

666673694 2			459,000.00		456,159.09			30-Sep-2005		7.400%		CA - 85.00%		Paid Off - 360		01-Feb-2005

666675434 1			222,400.00		220,837.66			05-Oct-2005		6.750%		IL - 80.00%		Paid Off - 360		01-Feb-2005

666677323 2			393,000.00		393,000.00			06-Oct-2005		7.350%		CA - 89.93%		Paid Off - 360		01-Feb-2005

666678768 1			157,500.00		156,883.98			19-Sep-2005		9.000%		NJ - 70.00%		Paid Off - 360		01-Mar-2005

666679949 2			442,400.00		439,467.68			15-Sep-2005		7.050%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666682687 1			228,960.00		227,653.47			27-Sep-2005		7.300%		NY - 80.00%		Paid Off - 360		01-Mar-2005

666687389 1			224,000.00		223,799.55			26-Sep-2005		5.375%		CO - 80.00%		Paid Off - 360		01-Feb-2005

666690045 1			61,600.00		61,346.42			13-Oct-2005		8.750%		FL - 80.00%		Paid Off - 360		01-Mar-2005

666691126 1			425,000.00		425,000.00			05-Oct-2005		7.050%		MA - 74.82%		Paid Off - 360		01-Feb-2005

666699228 1			285,000.00		283,335.84			28-Sep-2005		7.000%		MI - 95.00%		Paid Off - 360		01-Mar-2005

666699509 1			144,000.00		143,036.17			26-Sep-2005		7.000%		MD - 80.00%		Paid Off - 360		01-Feb-2005

666702113 1			244,662.00		243,276.74			13-Oct-2005		7.850%		CA - 70.92%		Paid Off - 360		01-Feb-2005



Page 28 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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

666702394 1			260,000.00		258,637.10			15-Sep-2005		7.550%		IL - 80.00%		Paid Off - 360		01-Mar-2005


666702600 1			129,520.00		128,880.41			12-Oct-2005		7.850%		IL - 80.00%		Paid Off - 360		01-Mar-2005

666703434 1			130,000.00		129,392.47			06-Oct-2005		8.125%		ME - 80.00%		Paid Off - 360		01-Mar-2005

666703590 2			960,000.00		954,921.55			15-Sep-2005		6.700%		NJ - 80.00%		Paid Off - 360		01-Apr-2005

666706130 1			110,400.00		109,986.97			27-Sep-2005		9.350%		CT - 80.00%		Paid Off - 360		01-Mar-2005

666706338 2			370,800.00		368,169.92			11-Oct-2005		6.700%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666706585 2			736,000.00		729,964.37			19-Sep-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666707716 1			139,500.00		138,830.18			07-Oct-2005		7.990%		MO - 90.00%		Paid Off - 360		01-Mar-2005

666710959 1			132,000.00		131,328.42			29-Sep-2005		7.700%		IL - 80.00%		Paid Off - 360		01-Mar-2005

666711734 1			279,000.00		277,709.27			05-Oct-2005		8.850%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666713524 1			359,144.00		356,811.77			04-Oct-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666714001 1			121,200.00		120,571.03			03-Oct-2005		7.600%		WI - 80.00%		Paid Off - 360		01-Mar-2005

666715032 1			233,000.00		231,872.25			04-Oct-2005		7.950%		CA - 89.96%		Paid Off - 360		01-Mar-2005

666716931 2			552,000.00		549,454.04			04-Oct-2005		8.250%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666717632 1			243,200.00		241,737.89			21-Sep-2005		6.850%		CA - 95.00%		Paid Off - 360		01-Mar-2005

666718796 1			225,900.00		224,631.50			11-Oct-2005		7.200%		CA - 90.00%		Paid Off - 360		01-Mar-2005

666721477 1			150,000.00		149,016.56			16-Sep-2005		6.400%		DC - 58.59%		Paid Off - 360		01-Mar-2005

666721733 1			104,000.00		103,486.44			22-Sep-2005		7.850%		IL - 80.00%		Paid Off - 360		01-Mar-2005

666722541 2			445,500.00		443,506.64			06-Oct-2005		8.700%		NC - 90.00%		Paid Off - 360		01-Mar-2005

666723655 1			148,000.00		147,261.86			15-Sep-2005		7.800%		IL - 80.00%		Paid Off - 360		01-Mar-2005

666724521 1			149,600.00		148,883.07			30-Sep-2005		8.000%		DC - 80.00%		Paid Off - 360		01-Mar-2005

666729405 1			65,000.00		64,711.78			29-Sep-2005		7.600%		NJ - 59.09%		Paid Off - 360		01-Apr-2005

666734850 1			202,000.00		200,951.69			07-Oct-2005		7.600%		FL - 80.00%		Paid Off - 360		01-Mar-2005

666735378 1			56,720.00		56,476.78			30-Sep-2005		8.550%		TX - 80.00%		Paid Off - 360		01-Mar-2005

666737713 1			460,000.00		457,772.06			04-Oct-2005		8.625%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666738174 1			224,000.00		223,030.23			28-Sep-2005		9.100%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666741079 2			603,500.00		599,505.35			19-Sep-2005		6.350%		IL - 85.00%		Paid Off - 360		01-Mar-2005

666742325 1			200,000.00		199,311.04			12-Oct-2005		9.700%		CO - 100.00%		Paid Off - 360		01-Mar-2005

666748579 2			#######		474,668.01			21-Sep-2005		7.900%		CA - 90.00%		Paid Off - 360		01-Mar-2005

666749791 1			196,000.00		194,821.63			05-Oct-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666752480 1			199,500.00		198,481.83			22-Sep-2005		8.550%		VA - 95.00%		Paid Off - 360		01-Mar-2005

666753165 1			103,500.00		102,941.55			29-Sep-2005		8.200%		PA - 90.00%		Paid Off - 360		01-Mar-2005

666753892 1			140,000.00		139,435.40			20-Sep-2005		8.850%		MI - 80.00%		Paid Off - 360		01-Mar-2005

666755632 2			388,075.00		385,696.26			21-Sep-2005		6.750%		IL - 94.88%		Paid Off - 360		01-Mar-2005

666756432 1			246,500.00		243,682.03			21-Sep-2005		9.225%		MD - 85.00%		Paid Off - 360		01-Mar-2005

666759618 1			106,200.00		105,711.13			15-Sep-2005		8.200%		NV - 90.00%		Paid Off - 360		01-Mar-2005

666762810 1			172,800.00		171,504.78			30-Sep-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666767413 1			184,500.00		183,522.25			03-Oct-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Mar-2005



Page 29 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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

666767587 1			51,750.00		51,594.93			05-Oct-2005		10.275%		IN - 90.00%		Paid Off - 360		01-Mar-2005


666767686 1			233,600.00		232,351.22			11-Oct-2005		7.450%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666769187 2			640,000.00		636,151.97			21-Sep-2005		6.850%		SC - 71.11%		Paid Off - 360		01-Mar-2005

666769989 1			137,600.00		136,913.69			27-Sep-2005		7.800%		FL - 80.00%		Paid Off - 360		01-Mar-2005

666771332 2			378,000.00		378,000.00			28-Sep-2005		6.750%		CA - 90.00%		Paid Off - 360		01-Mar-2005

666771761 2			680,000.00		675,872.05			23-Sep-2005		6.800%		CA - 85.00%		Paid Off - 360		01-Mar-2005

666772348 2			372,600.00		370,992.81			30-Sep-2005		8.650%		UT - 90.00%		Paid Off - 360		01-Mar-2005

666776364 1			119,920.00		119,370.72			03-Oct-2005		8.225%		FL - 80.00%		Paid Off - 360		01-Mar-2005

666778980 1			152,938.00		152,223.84			12-Oct-2005		7.850%		FL - 100.00%		Paid Off - 360		01-Apr-2005

666779160 1			140,000.00		140,000.00			03-Oct-2005		7.300%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666783485 1			122,750.00		122,184.97			27-Sep-2005		8.200%		NV - 89.99%		Paid Off - 360		01-Mar-2005

666783618 1			116,900.00		116,361.88			03-Oct-2005		8.200%		NV - 89.99%		Paid Off - 360		01-Mar-2005

666783949 1			246,400.00		245,121.26			04-Oct-2005		7.600%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666784038 2			960,000.00		955,017.90			23-Sep-2005		7.600%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666784061 1			172,000.00		171,151.94			19-Sep-2005		8.350%		FL - 80.00%		Paid Off - 360		01-Mar-2005

666785332 1			107,200.00		107,200.00			11-Oct-2005		7.700%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666785472 1			128,250.00		127,659.62			16-Sep-2005		8.200%		NV - 90.00%		Paid Off - 360		01-Mar-2005

666789052 1			223,250.00		222,091.42			22-Sep-2005		7.600%		FL - 95.00%		Paid Off - 360		01-Mar-2005

666791256 1			252,000.00		250,828.27			26-Sep-2005		8.150%		MA - 80.00%		Paid Off - 360		01-Mar-2005

666796768 1			119,920.00		118,873.53			11-Oct-2005		7.150%		FL - 80.00%		Paid Off - 360		01-Mar-2005

666797428 2			477,850.00		476,063.94			03-Oct-2005		8.450%		DC - 95.00%		Paid Off - 360		01-Apr-2005

666801329 1			275,000.00		273,096.50			22-Sep-2005		6.900%		CA - 57.90%		Paid Off - 360		01-Mar-2005

666804992 1			150,000.00		148,662.03			21-Sep-2005		8.450%		OH - 100.00%		Paid Off - 360		01-Mar-2005

666806146 1			187,200.00		186,189.35			07-Oct-2005		7.400%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666808720 1			246,500.00		245,442.83			29-Sep-2005		8.550%		CA - 85.00%		Paid Off - 360		01-Mar-2005

666808852 1			81,000.00		80,711.40			22-Sep-2005		9.450%		WI - 90.00%		Paid Off - 360		01-Mar-2005

666811757 1			204,000.00		202,773.55			27-Sep-2005		6.850%		VA - 80.00%		Paid Off - 360		01-Mar-2005

666813464 1			103,500.00		103,064.37			20-Sep-2005		8.950%		FL - 90.00%		Paid Off - 360		01-Mar-2005

666818307 2			400,000.00		399,999.28			16-Sep-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666822127 1			166,500.00		165,685.95			15-Sep-2005		7.900%		CA - 90.00%		Paid Off - 360		01-Mar-2005

666822861 1			41,800.00		41,658.58			28-Sep-2005		9.700%		PA - 95.00%		Paid Off - 360		01-Mar-2005

666825583 1			90,000.00		89,509.32			19-Sep-2005		7.350%		FL - 90.00%		Paid Off - 360		01-Mar-2005

666827134 1			133,900.00		133,184.70			12-Oct-2005		7.700%		CA - 65.00%		Paid Off - 360		01-Mar-2005

666830187 2			769,500.00		766,266.91			07-Oct-2005		8.650%		CA - 90.00%		Paid Off - 360		01-Mar-2005

666832191 1			127,500.00		127,040.97			15-Sep-2005		9.400%		MD - 59.03%		Paid Off - 360		01-Mar-2005

666833967 2			361,720.00		359,628.33			29-Sep-2005		7.050%		MD - 80.00%		Paid Off - 360		01-Mar-2005

666837059 1			89,500.00		88,737.86			11-Oct-2005		6.750%		FL - 47.63%		Paid Off - 360		01-Mar-2005

666838305 1			216,000.00		214,842.92			22-Sep-2005		7.800%		IL - 90.00%		Paid Off - 360		01-Mar-2005



Page 30 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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

666840699 1			189,125.00		188,143.52			27-Sep-2005		7.600%		MO - 85.00%		Paid Off - 360		01-Mar-2005


666841119 1			50,000.00		49,813.09			26-Sep-2005		8.450%		AZ - 31.25%		Paid Off - 360		01-Apr-2005

666846605 1			349,900.00		348,488.76			26-Sep-2005		8.850%		FL - 100.00%		Paid Off - 360		01-Mar-2005

666850037 1			207,920.00		206,255.16			07-Oct-2005		7.650%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666852744 1			92,880.00		92,531.45			15-Sep-2005		9.200%		AR - 90.00%		Paid Off - 360		01-Mar-2005

666856810 2			639,000.00		636,799.14			28-Sep-2005		8.850%		CA - 90.00%		Paid Off - 360		01-Apr-2005

666859129 2			455,200.00		452,766.52			21-Sep-2005		7.450%		CO - 74.62%		Paid Off - 360		01-Mar-2005

666863725 1			267,050.00		265,939.41			29-Sep-2005		8.700%		PA - 80.00%		Paid Off - 360		01-Mar-2005

666870753 1			251,200.00		245,742.47			21-Sep-2005		7.400%		CA - 80.00%		Paid Off - 180		01-Mar-2005

666870761 2			441,000.00		438,945.30			12-Oct-2005		7.350%		CA - 90.00%		Paid Off - 360		01-Apr-2005

666872759 1			267,600.00		267,519.05			19-Sep-2005		6.050%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666873955 2			430,400.00		428,394.67			19-Sep-2005		7.350%		CA - 80.00%		Paid Off - 360		01-Apr-2005

666873989 1			64,800.00		64,635.16			26-Sep-2005		10.300%		WI - 90.00%		Paid Off - 360		01-Apr-2005

666875463 1			266,000.00		265,083.85			06-Oct-2005		8.850%		NJ - 95.00%		Paid Off - 360		01-Apr-2005

666878483 1			347,794.00		346,033.35			14-Oct-2005		7.725%		IL - 80.00%		Paid Off - 360		01-Mar-2005

666886783 1			306,000.00		305,134.95			28-Sep-2005		9.800%		VA - 90.00%		Paid Off - 360		01-Apr-2005

666889282 1			210,000.00		209,090.32			15-Sep-2005		8.500%		NJ - 84.00%		Paid Off - 360		01-Mar-2005

666890645 1			308,800.00		307,278.08			11-Oct-2005		7.100%		CA - 80.00%		Paid Off - 360		01-Apr-2005

666892419 2			396,000.00		393,984.86			11-Oct-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Apr-2005

666892815 2			452,800.00		450,812.07			23-Sep-2005		7.650%		CA - 80.00%		Paid Off - 360		01-Apr-2005

666900279 1			184,000.00		183,326.10			21-Sep-2005		8.550%		NV - 80.00%		Paid Off - 360		01-Apr-2005

666907902 1			198,000.00		197,221.45			14-Oct-2005		8.200%		NJ - 90.00%		Paid Off - 360		01-Apr-2005

666911045 1			36,000.00		35,854.06			28-Sep-2005		8.050%		OH - 90.00%		Paid Off - 360		01-Apr-2005

666917786 1			130,000.00		129,953.24			07-Oct-2005		6.950%		CA - 63.42%		Paid Off - 360		01-Apr-2005

666977269 1			106,400.00		105,965.69			21-Sep-2005		9.050%		MI - 80.00%		Paid Off - 360		01-Apr-2005

666994264 1			57,600.00		57,145.47			23-Sep-2005		8.700%		IL - 90.00%		Paid Off - 360		01-Apr-2005

667001150 2			388,000.00		386,262.36			20-Sep-2005		7.550%		VA - 80.00%		Paid Off - 360		01-Apr-2005

667027452 2			452,200.00		450,273.23			29-Sep-2005		7.800%		RI - 95.00%		Paid Off - 360		01-Apr-2005

667035497 1			150,000.00		149,321.54			19-Sep-2005		7.500%		FL - 75.00%		Paid Off - 360		01-Apr-2005

667046254 1			134,400.00		133,791.74			03-Oct-2005		6.550%		FL - 80.00%		Paid Off - 360		01-May-2005

667071872 2			380,658.00		380,658.00			06-Oct-2005		6.150%		WA - 80.00%		Paid Off - 360		01-Apr-2005

667098271 2			347,840.00		346,250.59			21-Sep-2005		6.500%		UT - 80.00%		Paid Off - 360		01-May-2005

667101471 1			267,750.00		266,628.84			29-Sep-2005		6.950%		NJ - 85.00%		Paid Off - 360		01-May-2005

667105407 1			283,500.00		282,277.67			11-Oct-2005		6.800%		NY - 90.00%		Paid Off - 360		01-May-2005

667130231 2			660,000.00		657,871.11			04-Oct-2005		8.325%		CA - 72.53%		Paid Off - 360		01-May-2005

667161244 2			444,000.00		444,000.00			07-Oct-2005		6.350%		FL - 80.00%		Paid Off - 360		01-May-2005

667194229 1			202,500.00		201,768.86			19-Sep-2005		7.700%		CO - 90.00%		Paid Off - 360		01-May-2005

667199228 2			692,000.00		690,159.35			30-Sep-2005		9.200%		CA - 80.00%		Paid Off - 360		01-May-2005



Page 31 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 25, 2005 Distribution


TOTAL			92,258,990.00		91,783,009.99

Page 32 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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 33 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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 34 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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 35 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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 36 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 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)								65,749,773.39
						Beginning Stated Principal Balance								2,120,176,916.22
						Delinquency Percentage								3.101100%

						Offered Subordinate and C Class Certificate Balances								658,751,060.11
						Beginning Stated Principal Balance								2,120,176,916.22
						Senior Enhancement Percentage								31.070600%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION

										Group 2		Group 1		Total
Current LIBOR Rate														3.830000%
Next LIBOR Rate														4.037500%







Page 37 of 38
Long Beach Mortgage Loan Trust 2005-2

Mortgage Pass-Through Certificates

2005-2

October 25, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

													Next PTR		CarryOver Amts Paid
CLASS

			I-A1										4.248%		0.00

			I-A2										4.298%		0.00

			II-A1										4.118%		0.00

			II-A2										4.218%		0.00

			II-A3										4.338%		0.00

			M-1										4.468%		0.00

			M-2										4.498%		0.00

			M-3										4.528%		0.00

			M-4										4.658%		0.00

			M-5										4.688%		0.00

			M-6										4.788%		0.00

			M-7										5.288%		0.00

			M-8										5.388%		0.00

			M-9										5.938%		0.00

			B-1										6.788%		0.00

			B-2										6.788%		0.00

			C										0.000%		0.00

			P										0.000%		0.00

			R										0.000%		0.00

			R-CX										0.000%		0.00

			R-PX										0.000%		0.00







Page 38 of 38

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