UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 8-K Current Report Pursuant To Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): ~~August~~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 ~~August~~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: ~~Aug~~Oct 2628, 2005 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT 99.1 Monthly Remittance Statement to the Certificateholders dated as of ~~August~~October 25, 2005.

Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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					1819
										9. Prepayment Detail Report					2122
										10. Realized Loss Report					3133
										11. Realized Loss Detail Report					3436
				Servicer(s)
										12. Triggers and Adj. Cert. Report					3537
				Long Beach Mortgage Corp.
										13. Additional Certificate Report					3638
				Underwriter(s)
				Goldman Sachs & Co.
				Wamu Capital Corp
										Total Number of Pages					3638
				Dates						Contacts
				Cut-Off Date:			April 01, 2005			Karlene Benvenuto
				Close Date:			April 05, 2005			Administrator
				First Distribution Date:			May 25, 2005			(714) 247-6284
										Karlene.Benvenuto@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			~~August~~October 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			~~July~~September 2930, 2005
										Main Phone Number:			(714) 247-6000
							August 24, 2005
							October 24, 2005
										https://www.tss.db.com/invr
Page 1 of 36
Page 1 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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		~~956~~862,~~807~~009,~~142~~356.1623		32,~~023~~805,~~776~~361.3556		4448,~~653~~449,~~275~~125.5354		4751,~~677~~254,~~051~~487.8810		0.00		0.00		~~912~~813,~~153~~560,~~866~~230.6369
I-A2	FLT, STEP	$	116,057,000.00		~~106~~95,~~312~~779,~~108~~000.2474		~~340~~315,~~553~~565.1220		45,~~961~~383,~~484~~246.5648		5,~~302~~698,~~037~~811.68		0.00		0.00		~~101~~90,~~350~~395,~~623~~754.6826
II-A1	FLT, STEP	$	437,868,000.00		~~339~~260,~~941~~824,~~950~~399.7814		1821,~~036,256~~524.3841		39,~~792~~245,~~852~~703.9919		40,~~829~~067,~~109~~227.3760		0.00		0.00		~~300~~221,~~149~~578,~~097~~695.7995
II-A2	FLT, STEP	$	162,921,000.00		162,921,000.00		~~510~~526,~~666~~280.8209		0.00		~~510~~526,~~666~~280.8209		0.00		0.00		162,921,000.00
II-A3	FLT, STEP	$	79,892,000.00		79,892,000.00		~~258~~265,~~672~~796.5425		0.00		~~258~~265,~~672~~796.5425		0.00		0.00		79,892,000.00
M-1	MEZ, FLT, S	$	137,500,000.00		137,500,000.00		~~460~~471,~~586~~854.8117		0.00		~~460~~471,~~586~~854.8117		0.00		0.00		137,500,000.00
M-2	MEZ, FLT, S	$	128,750,000.00		128,750,000.00		~~434~~444,~~602~~938.7854		0.00		~~434~~444,~~602~~938.7854		0.00		0.00		128,750,000.00
M-3	MEZ, FLT, S	$	40,000,000.00		40,000,000.00		~~136~~139,~~055~~200.5600		0.00		~~136~~139,~~055~~200.5600		0.00		0.00		40,000,000.00
M-4	MEZ, FLT, S	$	66,250,000.00		66,250,000.00		~~232~~237,~~758~~487.3385		0.00		~~232~~237,~~758~~487.3385		0.00		0.00		66,250,000.00
M-5	MEZ, FLT, S	$	43,750,000.00		43,750,000.00		~~154~~157,~~838~~888.5489		0.00		~~154~~157,~~838~~888.5489		0.00		0.00		43,750,000.00
M-6	MEZ, FLT, S	$	30,000,000.00		30,000,000.00		~~108~~110,~~758~~683.33		0.00		~~108~~110,~~758~~683.33		0.00		0.00		30,000,000.00
M-7	MEZ, FLT, S	$	42,501,000.00		42,501,000.00		~~172~~173,~~376~~923.9754		0.00		~~172~~173,~~376~~923.9754		0.00		0.00		42,501,000.00
M-8	MEZ, FLT, S	$	27,499,000.00		27,499,000.00		~~113~~114,~~899~~747.3322		0.00		~~113~~114,~~899~~747.3322		0.00		0.00		27,499,000.00
M-9	MEZ, FLT, S	$	30,000,000.00		30,000,000.00		138,~~466~~475.6700		0.00		138,~~466~~475.6700		0.00		0.00		30,000,000.00
B-1	SUB	$	32,500,000.00		32,500,000.00		~~173~~172,~~793~~268.7506		0.00		~~173~~172,~~793~~268.7506		0.00		0.00		32,500,000.00
B-2	SUB	$	25,001,000.00		25,001,000.00		~~133~~132,~~692~~519.8519		0.00		~~133~~132,~~692~~519.8519		0.00		0.00		25,001,000.00
C		$	55,002,632.02		55,000,060.11		5,~~826~~171,~~339~~963.3377		0.00		5,~~826~~171,~~339~~963.3377		0.00		0.00		55,000,060.11
P		$	100.00		100.00		1,~~329~~539,~~774~~368.5293		0.00		1,~~329~~539,~~774~~368.5293		0.00		0.00		100.00
R	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-CX	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-PX	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			2,500,002,732.02		2,~~304~~120,~~625~~176,~~361~~916.2922		1413,~~585~~739,~~868~~846.9800		8993,~~407~~078,~~613~~075.0821		~~103~~106,~~993~~817,~~482~~921.0621		0.00		0.00		2,~~215~~027,~~217~~098,~~748~~841.2101
Page 2 of 36
Page 2 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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	0709/2526/05		0810/24/05		A-Act/360		542514KL7		1,044,511,000.00		~~916~~825.~~033572~~275518		2.~~894921~~685813		4246.~~750412~~384505		4549.~~645332~~070318	~~873~~778.~~283160~~891013
I-A2	0709/2526/05		0810/24/05		A-Act/360		542514KM5		116,057,000.00		~~916~~825.~~033572~~275518		2.~~934361~~719054		4246.~~750412~~384505		4549.~~684773~~103558	~~873~~778.~~283160~~891013
II-A1	0709/2526/05		0810/24/05		A-Act/360		542514KN3		437,868,000.00		~~776~~595.~~357146~~669012		21.~~366595~~876192		9089.~~878651~~629074		9391.~~245246~~505266	~~685~~506.~~478495~~039939
II-A2	0709/2526/05		0810/24/05		A-Act/360		542514KP8		162,921,000.00		1,000.000000		3.~~134444~~230278		0.000000		3.~~134444~~230278	1,000.000000
II-A3	0709/2526/05		0810/24/05		A-Act/360		542514KQ6		79,892,000.00		1,000.000000		3.~~237778~~326945		0.000000		3.~~237778~~326945	1,000.000000
M-1	0709/2526/05		0810/24/05		A-Act/360		542514KR4		137,500,000.00		1,000.000000		3.~~349722~~431667		0.000000		3.~~349722~~431667	1,000.000000
M-2	0709/2526/05		0810/24/05		A-Act/360		542514KS2		128,750,000.00		1,000.000000		3.~~375556~~455833		0.000000		3.~~375556~~455833	1,000.000000
M-3	0709/2526/05		0810/24/05		A-Act/360		542514KT0		40,000,000.00		1,000.000000		3.~~401389~~480000		0.000000		3.~~401389~~480000	1,000.000000
M-4	0709/2526/05		0810/24/05		A-Act/360		542514KU7		66,250,000.00		1,000.000000		3.~~513333~~584722		0.000000		3.~~513333~~584722	1,000.000000
M-5	0709/2526/05		0810/24/05		A-Act/360		542514KV5		43,750,000.00		1,000.000000		3.~~539167~~608889		0.000000		3.~~539167~~608889	1,000.000000
M-6	0709/2526/05		0810/24/05		A-Act/360		542514KW3		30,000,000.00		1,000.000000		3.~~625278~~689444		0.000000		3.~~625278~~689444	1,000.000000
M-7	0709/2526/05		0810/24/05		A-Act/360		542514KX1		42,501,000.00		1,000.000000		4.~~055833~~092222		0.000000		4.~~055833~~092222	1,000.000000
M-8	0709/2526/05		0810/24/05		A-Act/360		542514KY9		27,499,000.00		1,000.000000		4.~~141944~~172778		0.000000		4.~~141944~~172778	1,000.000000
M-9	0709/2526/05		0810/24/05		A-Act/360		542514KZ6		30,000,000.00		1,000.000000		4.~~615556~~615833		0.000000		4.~~615556~~615833	1,000.000000
B-1	0709/2526/05		0810/24/05		A-Act/360		542514LA0		32,500,000.00		1,000.000000		5.~~347500~~300556		0.000000		5.~~347500~~300556	1,000.000000
B-2	0709/2526/05		0810/24/05		A-Act/360		542514LB8		25,001,000.00		1,000.000000		5.~~347500~~300556		0.000000		5.~~347500~~300556	1,000.000000
C	0709/01/05		0709/30/05		A-30/360				55,002,632.02		999.953240		~~105~~94.~~928373~~031205		0.000000		~~105~~94.~~928373~~031205	999.953240
P	0709/01/05		0709/30/05		A-30/360				100.00		1,000.000000		###############		0.000000		###############	1,000.000000
R	0709/01/05		0709/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-CX	0709/01/05		0709/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-PX	0709/01/05		0709/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 3 of 36
Page 3 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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		1319,~~267~~195,~~159~~127.4272		~~129~~227,~~891~~216,~~188~~997.9647		23,~~465~~733,~~944~~771.4184		~~132~~230,~~357~~950,~~133~~769.3731		250,145,~~624,292~~897.7903		0.00		0.00		~~912~~813,~~153~~560,~~866~~230.6369
I-A2	116,057,000.00		12,~~496~~163,~~200~~227.5822		1425,~~432~~246,381.9639		~~273~~414,~~994~~864.3533		1425,~~706~~661,~~376~~245.3274		1627,~~202~~824,~~576~~472.9096		0.00		0.00		~~101~~90,~~350~~395,~~623~~754.6826
II-A1	437,868,000.00		56,~~018~~832,~~329~~680.1508		~~135~~212,~~119~~679,~~746~~953.5255		23,~~599~~609,~~155~~350.6950		~~137~~216,~~718~~289,~~902~~304.2105		~~142~~223,~~737~~121,~~231~~984.3613		0.00		0.00		~~300~~221,~~149~~578,~~097~~695.7995
II-A2	162,921,000.00		23,~~131~~211,~~969~~637.0042		0.00		0.00		0.00		23,~~131~~211,~~969~~637.0042		0.00		0.00		162,921,000.00
II-A3	79,892,000.00		1,~~083~~628,~~274~~959.8036		0.00		0.00		0.00		1,~~083~~628,~~274~~959.8036		0.00		0.00		79,892,000.00
M-1	137,500,000.00		12,~~934~~904,~~902~~353.4584		0.00		0.00		0.00		12,~~934~~904,~~902~~353.4584		0.00		0.00		137,500,000.00
M-2	128,750,000.00		12,~~827~~741,~~007~~311.7153		0.00		0.00		0.00		12,~~827~~741,~~007~~311.7153		0.00		0.00		128,750,000.00
M-3	40,000,000.00		~~572~~858,~~347~~436.3928		0.00		0.00		0.00		~~572~~858,~~347~~436.3928		0.00		0.00		40,000,000.00
M-4	66,250,000.00		~~981~~1,~~921~~470,350.8700		0.00		0.00		0.00		~~981~~1,~~921~~470,350.8700		0.00		0.00		66,250,000.00
M-5	43,750,000.00		~~653~~978,~~616~~386.0588		0.00		0.00		0.00		~~653~~978,~~616~~386.0588		0.00		0.00		43,750,000.00
M-6	30,000,000.00		~~460~~687,~~027~~810.1952		0.00		0.00		0.00		~~460~~687,~~027~~810.1952		0.00		0.00		30,000,000.00
M-7	42,501,000.00		~~735~~1,~~541~~094,250.9640		0.00		0.00		0.00		~~735~~1,~~541~~094,250.9640		0.00		0.00		42,501,000.00
M-8	27,499,000.00		~~486~~723,~~757~~508.2335		0.00		0.00		0.00		~~486~~723,~~757~~508.2335		0.00		0.00		27,499,000.00
M-9	30,000,000.00		~~596~~882,~~110~~352.5421		0.00		0.00		0.00		~~596~~882,~~110~~352.5421		0.00		0.00		30,000,000.00
B-1	32,500,000.00		~~754~~1,~~751~~111,655.6986		0.00		0.00		0.00		~~754~~1,~~751~~111,655.6986		0.00		0.00		32,500,000.00
B-2	25,001,000.00		~~580~~855,~~601~~154.4510		0.00		0.00		0.00		~~580~~855,~~601~~154.4510		0.00		0.00		25,001,000.00
C	55,002,632.02		2232,~~773~~958,~~420~~894.7983		2,516.65		55.26		2,571.91		2232,~~775~~961,~~992~~466.7074		0.00		0.00		55,000,060.11
P	100.00		36,~~331~~399,~~578~~560.0749		0.00		0.00		0.00		36,~~331~~399,~~578~~560.0749		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		5886,~~685~~697,~~517~~657.3409		~~279~~465,~~445~~145,~~834~~849.0906		57,~~339~~758,~~149~~041.7193		~~284~~472,~~784~~903,~~983~~891.8101		~~343~~559,~~470~~601,~~501~~548.1510		0.00		0.00		2,~~215~~027,~~217~~098,~~748~~841.2101
Page 4 of 36
Page 4 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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	34.~~67000~~04000%		~~956~~862,~~807~~009,~~142~~356.1623		32,~~023~~805,~~776~~361.3556		0.00		0.00		0.00		32,~~023~~805,~~776~~361.3556		32,~~023~~805,~~776~~361.3556		0.00
I-A2	34.~~72000~~09000%		~~106~~95,~~312~~779,~~108~~000.2474		~~340~~315,~~553~~565.1220		0.00		0.00		0.00		~~340~~315,~~553~~565.1220		~~340~~315,~~553~~565.1220		0.00
II-A1	3.~~54000~~91000%		~~339~~260,~~941~~824,~~950~~399.7814		1821,~~036,256~~524.3841		0.00		0.00		0.00		1821,~~036,256~~524.3841		1821,~~036,256~~524.3841		0.00
II-A2	34.~~64000~~01000%		162,921,000.00		~~510~~526,~~666~~280.8209		0.00		0.00		0.00		~~510~~526,~~666~~280.8209		~~510~~526,~~666~~280.8209		0.00
II-A3	34.~~76000~~13000%		79,892,000.00		~~258~~265,~~672~~796.5425		0.00		0.00		0.00		~~258~~265,~~672~~796.5425		~~258~~265,~~672~~796.5425		0.00
M-1	34.~~89000~~26000%		137,500,000.00		~~460~~471,~~586~~854.8117		0.00		0.00		0.00		~~460~~471,~~586~~854.8117		~~460~~471,~~586~~854.8117		0.00
M-2	34.~~92000~~29000%		128,750,000.00		~~434~~444,~~602~~938.7854		0.00		0.00		0.00		~~434~~444,~~602~~938.7854		~~434~~444,~~602~~938.7854		0.00
M-3	34.~~95000~~32000%		40,000,000.00		~~136~~139,~~055~~200.5600		0.00		0.00		0.00		~~136~~139,~~055~~200.5600		~~136~~139,~~055~~200.5600		0.00
M-4	4.~~08000~~45000%		66,250,000.00		~~232~~237,~~758~~487.3385		0.00		0.00		0.00		~~232~~237,~~758~~487.3385		~~232~~237,~~758~~487.3385		0.00
M-5	4.~~11000~~48000%		43,750,000.00		~~154~~157,~~838~~888.5489		0.00		0.00		0.00		~~154~~157,~~838~~888.5489		~~154~~157,~~838~~888.5489		0.00
M-6	4.~~21000~~58000%		30,000,000.00		~~108~~110,~~758~~683.33		0.00		0.00		0.00		~~108~~110,~~758~~683.33		~~108~~110,~~758~~683.33		0.00
M-7	45.~~71000~~08000%		42,501,000.00		~~172~~173,~~376~~923.9754		0.00		0.00		0.00		~~172~~173,~~376~~923.9754		~~172~~173,~~376~~923.9754		0.00
M-8	45.~~81000~~18000%		27,499,000.00		~~113~~114,~~899~~747.3322		0.00		0.00		0.00		~~113~~114,~~899~~747.3322		~~113~~114,~~899~~747.3322		0.00
M-9	5.~~36000~~73000%		30,000,000.00		138,~~466~~475.6700		0.00		0.00		0.00		138,~~466~~475.6700		138,~~466~~475.6700		0.00
B-1	6.~~21000~~58000%		32,500,000.00		~~173~~172,~~793~~268.7506		0.00		0.00		0.00		~~173~~172,~~793~~268.7506		~~173~~172,~~793~~268.7506		0.00
B-2	6.~~21000~~58000%		25,001,000.00		~~133~~132,~~692~~519.8519		0.00		0.00		0.00		~~133~~132,~~692~~519.8519		~~133~~132,~~692~~519.8519		0.00
C	~~127~~112.~~11999~~84272%		55,000,060.11		0.00		0383.0022		0.00		0.00		0-383.0022		5,~~826~~171,~~339~~963.3377		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		1,~~329~~539,~~774~~368.5293		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-CX	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-PX	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			#######		7,~~429~~028,~~755~~513.1330		0383.0022		0.00		0.00		7,~~429~~028,~~755~~130.1308		1413,~~585~~739,~~868~~846.9800		0.00
Page 5 of 36
Page 5 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
October 25, 2005 Distribution
Collection Account Report
SUMMARY
										Group 2		Group 1		Total
Principal Collections										39,~~792~~245,~~852~~703.9919		4953,~~614~~832,~~760~~372.0902		8993,~~407~~078,~~613~~075.0821
Principal Withdrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										39,~~792~~245,~~852~~703.9919		4953,~~614~~832,~~760~~372.0902		8993,~~407~~078,~~613~~075.0821
Interest Collections										4,~~872~~388,~~502~~430.6201		98,~~032~~373,~~207~~259.8369		1312,~~904~~761,~~710~~689.4570
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Fees										-~~218~~185,~~272~~227.3207		-~~430~~375,~~343~~985.6756		-~~648~~561,~~615~~212.9963
Interest Other Accounts										~~553~~675,~~610~~364.3864		~~776~~864,~~164~~004.1429		1,~~329~~539,~~774~~368.5293
TOTAL NET INTEREST										54,~~207~~878,~~840~~567.6858		98,~~378~~861,~~028~~278.3042		1413,~~585~~739,~~868~~846.9800
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										4544,~~000~~124,~~693~~270.6777		5862,~~992~~693,~~788~~650.3944		~~103~~106,~~993~~817,~~482~~921.0621
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											~~433~~391,~~546~~626.0834		~~845~~794,~~394~~004.0903		1,~~278~~185,~~940~~630.1737
Curtailments											1057,~~932~~126.5640		5752,~~782~~308.3045		68109,~~714~~434.8685
Prepayments In Full											3938,~~348~~796,~~374~~950.3545		4852,~~711~~986,~~583~~059.7054		8891,~~059~~783,~~958~~009.0599
Repurchased/Substitutions											0.00		0.00		0.00
Liquidations											0.00		0.00		0.00
Insurance Principal											0.00		0.00		0.00
Other Additional Principal											0.00		0.00		0.00
Delinquent Principal											-~~167~~170,~~242~~265.49		-~~257~~282,~~113~~567.5589		-~~424~~452,~~356~~833.0438
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											~~167~~170,~~242~~265.49		~~257~~282,~~113~~567.5589		~~424~~452,~~356~~833.0438
TOTAL PRINCIPAL COLLECTED											39,~~792~~245,~~852~~703.9919		4953,~~614~~832,~~760~~372.0902		8993,~~407~~078,~~613~~075.0821
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS										0.00		0.00		0.00
Page 6 of 36
Page 6 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
October 25, 2005 Distribution
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										4,~~999~~515,~~065~~019.6691		98,~~218~~570,~~825~~660.7989		1413,~~217~~085,~~891~~680.4580
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										-3432,~~759~~513.9002		-3542,~~655~~357.2597		-7074,~~415~~870.1599
Delinquent Interest										-1,~~895~~884,~~169~~977.3112		-23,~~893~~052,~~615~~823.9904		-4,~~788~~937,~~785~~800.3016
Compensating Interest										3432,~~759~~513.9002		3542,~~655~~357.2597		7074,~~415~~870.1599
Civil Relief Act Shortfalls										-0.00		-0383.0022		-0383.0022
Interest Advanced										1,~~768~~758,~~606~~387.2823		2,~~706~~855,~~998~~805.0306		4,~~475~~614,~~604~~192.3129
TOTAL INTEREST COLLECTED										4,~~872~~388,~~502~~430.6201		98,~~032~~373,~~207~~259.8369		1312,~~904~~761,~~710~~689.4570
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
TOTAL INTEREST WITHDRAWALS										0.00		0.00		0.00
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Prepayment Charges										~~553~~675,~~610~~364.3864		~~776~~864,~~164~~004.1429		1,~~329~~539,~~774~~368.5293
TOTAL INTEREST OTHER ACCOUNTS										~~553~~675,~~610~~364.3864		~~776~~864,~~164~~004.1429		1,~~329~~539,~~774~~368.5293
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										~~217~~184,~~721~~728.4696		~~429~~375,~~358~~070.1122		~~647~~559,~~079~~799.5718
Trustee Fees										~~550~~498.8611		~~985~~915.5634		1,~~536~~413.4245
TOTAL INTEREST FEES										~~218~~185,~~272~~227.3207		~~430~~375,~~343~~985.6756		~~648~~561,~~615~~212.9963
Page 7 of 36
Page 7 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
October 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
										Group 2		Group 1		Total
Ending Excess Reserve Fund Account Balance														1,000.00
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 36
Page 8 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
October 25, 2005 Distribution
Collateral Report
COLLATERAL
											Group 2		Group 1		Total
Loan Count:
Original										2,675		10,260		12,935
Prior										2,~~418~~226		9,~~753~~221		1211,~~171~~447
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-9996		-~~249~~283		-~~348~~379
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										2,~~319~~130		98,~~504~~938		11,~~823~~068
Principal Balance:
Original										924,210,027.65		1,575,792,704.37		2,500,002,732.02
Prior										~~826~~747,~~282~~165,~~797~~245.1147		1,~~478~~373,~~342~~011,~~564~~670.1875		2,~~304~~120,~~625~~176,~~361~~916.2922
Prefunding										0.00		0.00		0.00
Scheduled Principal										-~~433~~391,~~546~~626.0834		-~~845~~794,~~394~~004.0903		-1,~~278~~185,~~940~~630.1737
Partial Prepayments										-1057,~~932~~126.5640		-5752,~~782~~308.3045		-68109,~~714~~434.8685
Full Voluntary Prepayments										-3938,~~348~~796,~~374~~950.3545		-4852,~~711~~986,~~583~~059.7054		-8891,~~059~~783,~~958~~009.0599
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										~~786~~707,~~489~~919,~~944~~542.1228		1,~~428~~319,~~727~~179,~~804~~298.0973		2,~~215~~027,~~217~~098,~~748~~841.2101
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 9 of 36
Page 9 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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.~~26205~~25573%		7.~~48422~~48585%		7.~~40339~~40415%
Weighted Average Coupon Current										7.~~26008~~25144%		7.~~48310~~49068%		7.~~40314~~40637%
Weighted Average Months to Maturity Original										355		355		355
Weighted Average Months to Maturity Prior										~~353~~351		~~353~~351		~~353~~351
Weighted Average Months to Maturity Current										~~352~~350		~~352~~350		~~352~~350
Weighted Avg Remaining Amortization Term Original										355		355		355
Weighted Avg Remaining Amortization Term Prior										~~353~~351		~~353~~351		~~353~~351
Weighted Avg Remaining Amortization Term Current										~~352~~350		~~352~~350		~~352~~350
Weighted Average Seasoning Original										4.33		3.99		4.12
Weighted Average Seasoning Prior										68.3231		57.9795		68.1008
Weighted Average Seasoning Current										79.3133		68.9694		79.0807
Page 10 of 36
Page 10 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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.~~11812~~11720%		5.~~12169~~11922%		5.~~12035~~11848%
Weighted Average Margin Current										5.~~11588~~12077%		5.~~12105~~11539%		5.~~11914~~11735%
Weighted Average Max Rate Original										13.27660%		13.46478%		13.39319%
Weighted Average Max Rate Prior										13.~~25794~~24426%		13.~~46192~~45871%		13.~~38554~~38029%
Weighted Average Max Rate Current										13.~~24927~~23717%		13.~~45829~~46118%		13.~~38119~~37983%
Weighted Average Min Rate Original										7.26792%		7.45433%		7.38341%
Weighted Average Min Rate Prior										7.~~24915~~23780%		7.~~45161~~44874%		7.~~37581~~37160%
Weighted Average Min Rate Current										7.~~24165~~23093%		7.~~44813~~45100%		7.~~37198~~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										~~217~~184,~~721~~728.4696		~~429~~375,~~358~~070.1122		~~647~~559,~~079~~799.5718
Delinquent Servicing Fees										126,~~563~~589.0489		~~186~~197,~~617~~017.9698		~~313~~323,~~181~~607.0087
TOTAL SERVICING FEES										~~344~~311,~~284~~318.5086		~~615~~572,~~976~~088.0921		~~960~~883,~~260~~407.5907
Total Servicing Fees										~~344~~311,~~284~~318.5086		~~615~~572,~~976~~088.0921		~~960~~883,~~260~~407.5907
Compensating Interest										-3432,~~759~~513.9002		-3542,~~655~~357.2597		-7074,~~415~~870.1599
Delinquent Servicing Fees										-126,~~563~~589.0489		-~~186~~197,~~617~~017.9698		-~~313~~323,~~181~~607.0087
COLLECTED SERVICING FEES										~~182~~152,~~961~~215.5694		~~393~~332,~~702~~712.8827		~~576~~484,~~664~~928.4421
Total Advanced Interest										1,~~768~~758,~~606~~387.2823		2,~~706~~855,~~998~~805.0306		4,~~475~~614,~~604~~192.3129
Total Advanced Principal										~~167~~170,~~242~~265.49		~~257~~282,~~113~~567.5589		~~424~~452,~~356~~833.0438
Aggregate Advances with respect to this Distribution										1,~~935~~928,~~848~~652.7772		23,~~964~~138,~~111~~372.5895		45,~~899~~067,~~960~~025.3466
ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										3432,~~759~~513.9002		3542,~~655~~357.2597		7074,~~415~~870.1599
Compensating Interest										-3432,~~759~~513.9002		-3542,~~655~~357.2597		-7074,~~415~~870.1599
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00
Ending Pool Stated Principal Balance										~~786~~707,~~489~~919,~~944~~542.1228		1,~~428~~319,~~727~~179,~~804~~298.0973		2,~~215~~027,~~217~~098,~~748~~841.2101
Weighted Average Net Mortgage Rate														7.~~594745~~776839%
Page 11 of 36
Page 11 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
October 25, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				4256,~~442~~383,~~485~~470.7527		917,~~458~~347,~~056~~390.9428		314,~~428~~985,~~217~~118.4151		5588,~~328~~715,~~760~~979.1006
			% Balance				12.9278%		0.4386%		0.1574%		24.5038%
			# Loans				~~231~~291		67106		2070		~~318~~467
			% # Loans				12.9563%		0.5796%		0.1763%		24.6922%
	FORECLOSURE		Balance		0254,267.0078		0.00		32,~~033~~400,~~508~~246.3720		1125,~~072~~212,~~605~~073.9188		1427,~~106~~866,~~114~~587.2886
			% Balance		0.0001%		0.00%		0.1412%		01.5024%		01.6437%
			# Loans		01		0		916		46125		55142
			% # Loans		0.0001%		0.00%		0.0814%		01.3913%		01.4728%
	BANKRUPTCY		Balance		4,~~555~~201,~~472~~488.4760		~~530~~1,~~607~~408,417.8312		~~289~~1,~~158~~720,067.6857		~~896~~2,~~375~~543,351.8811		69,~~271~~873,~~614~~324.8640
			% Balance		0.21%		0.0207%		0.0108%		0.0413%		0.2849%
			# Loans		28		612		212		320		3972
			% # Loans		0.2425%		0.0511%		0.0211%		0.0318%		0.3365%
	REO		Balance		0.00		0.00		0.00		01,287,258.0006		01,287,258.0006
			% Balance		0.00%		0.00%		0.00%		0.0006%		0.0006%
			# Loans		0		0		0		08		08
			% # Loans		0.00%		0.00%		0.00%		0.0007%		0.0007%
	TOTAL		Balance		4,~~555~~455,~~472~~756.4738		4257,~~973~~791,~~093~~887.5839		1221,~~780~~467,~~723~~704.9905		1544,~~397~~027,~~199~~801.2056		75127,~~706~~743,~~489~~149.2438
			% Balance		0.2122%		12.9485%		01.5806%		02.7017%		36.4230%
			# Loans		2829		~~237~~303		78134		69223		~~412~~689
			% # Loans		0.2426%		2.0074%		01.6621%		02.5801%		36.4823%
Page 12 of 36
Page 12 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
October 25, 2005 Distribution
	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				2432,~~333~~521,~~179~~387.0847		511,~~986~~113,~~201~~325.2570		17,~~759~~152,~~058~~809.5087		3250,~~078~~787,~~438~~523.8304
			% Balance				12.7047%		0.4284%		0.1254%		23.2585%
			# Loans				~~179~~222		5188		1550		~~245~~360
			% # Loans				12.8848%		0.5498%		0.1656%		24.5803%
	FORECLOSURE		Balance		0254,267.0078		0.00		12,~~031~~006,~~478~~905.1740		312,~~602~~107,~~802~~213.7832		414,~~634~~368,~~280~~386.9550
			% Balance		0.0002%		0.00%		0.0715%		0.2592%		01.3209%
			# Loans		01		0		615		2992		35108
			% # Loans		0.0001%		0.00%		0.0617%		01.3103%		01.3721%
	BANKRUPTCY		Balance		3,~~278~~445,~~823~~369.7391		~~530~~1,~~607~~089,541.8336		~~289~~909,~~158~~982.6809		~~189~~2,~~045~~235,518.4045		47,~~287~~680,~~635~~411.6481
			% Balance		0.2326%		0.0408%		0.0207%		0.0117%		0.3058%
			# Loans		24		68		28		217		3457
			% # Loans		0.2527%		0.0609%		0.0209%		0.0219%		0.3664%
	REO		Balance		0.00		0.00		0.00		0490,043.0091		0490,043.0091
			% Balance		0.00%		0.00%		0.00%		0.0004%		0.0004%
			# Loans		0		0		0		05		05
			% # Loans		0.00%		0.00%		0.00%		0.0006%		0.0006%
	TOTAL		Balance		3,~~278~~699,~~823~~637.7369		2433,~~863~~610,~~786~~928.9183		714,~~306~~030,~~838~~213.1019		521,~~550~~985,~~906~~585.6855		4173,~~000~~326,~~355~~365.4226
			% Balance		0.2328%		12.7455%		01.5106%		01.3967%		25.8756%
			# Loans		2425		~~185~~230		59111		46164		~~314~~530
			% # Loans		0.2528%		12.9557%		01.6224%		01.4883%		35.3093%
Page 13 of 36
Page 13 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
October 25, 2005 Distribution
	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				1823,~~109~~862,~~306~~082.6780		36,~~471~~234,~~855~~064.6958		17,~~669~~832,~~158~~308.9164		2337,~~250~~928,~~321~~456.2702
			% Balance				23.3037%		0.4488%		01.2111%		25.9636%
			# Loans				5269		1618		520		73107
			% # Loans				23.24%		0.6985%		0.2294%		35.1502%
	FORECLOSURE		Balance		0.00		0.00		2393,~~002,030~~340.2080		713,~~469~~104,~~803~~860.1356		913,~~471~~498,~~833~~201.3336
			% Balance		0.00%		0.00%		0.2506%		01.9585%		1.2091%
			# Loans		0		0		31		1733		2034
			% # Loans		0.00%		0.00%		0.1305%		01.7355%		01.8660%
	BANKRUPTCY		Balance		1756,~~276,648~~118.7469		0318,875.0076		0810,085.0048		~~707~~307,~~330~~832.4866		12,~~983~~192,~~979~~912.2259
			% Balance		0.1611%		0.0005%		0.0011%		0.0904%		0.2531%
			# Loans		4		04		04		13		515
			% # Loans		0.1719%		0.0019%		0.0019%		0.0414%		0.2270%
	REO		Balance		0.00		0.00		0.00		0797,214.0015		0797,214.0015
			% Balance		0.00%		0.00%		0.00%		0.0011%		0.0011%
			# Loans		0		0		0		03		03
			% # Loans		0.00%		0.00%		0.00%		0.0014%		0.0014%
	TOTAL		Balance		1756,~~276,648~~118.7469		1824,~~109~~180,~~306~~958.6756		57,~~473~~437,~~885~~490.8986		922,~~846~~042,~~292~~216.5201		3454,~~706~~416,~~133~~784.8212
			% Balance		0.1611%		23.3042%		01.7005%		13.2511%		47.4169%
			# Loans		4		5273		1923		2359		98159
			% # Loans		0.1719%		23.2443%		01.8208%		02.9977%		47.2346%
Page 14 of 36
Page 14 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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
TOTAL
666588843 1
Page 15 of 36
			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
August 25, 2005 Distribution
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		~~174~~173,~~268~~942.9566		01-Mar-2005		6.700%		GA - 80.00%		360		01-Oct-2004
666208475 1			176,000.00		174,~~720~~429.4045		01-Mar-2005		7.250%		CA - 78.92%		360		01-Dec-2004
666419718 1			81,000.00		80,689.63		01-Feb-2005		9.100%		OH - 90.00%		360		01-Feb-2005
666223847 1			368,000.00		364,947.77		01-May-2005		7.075%		NY - 80.00%		360		01-Jan-2005
666456744 1			49,500.00		49,329.06		01-Apr-2005		9.600%		AR - 90.00%		360		01-Feb-2005
666314455 1			146,500.00		146,026.71		01-Apr-2005		11.650%		NJ - 63.70%		360		01-Jan-2005
666497219 1			198,000.00		197,031.22		01-Mar-2005		8.500%		IL - 90.00%		360		01-Feb-2005
666320387 1			70,550.00		70,256.43		01-May-2005		9.950%		TX - 85.00%		360		01-Feb-2005
666503206 1			124,200.00		123,724.14		01-Apr-2005		9.100%		NC - 90.00%		360		01-Feb-2005
666371679 1			108,000.00		107,414.28		01-Jun-2005		9.200%		WV - 90.00%		360		01-Jan-2005
666503982 1			119,700.00		119,241.43		01-Mar-2005		9.100%		NC - 90.00%		360		01-Feb-2005
666380373 1			162,900.00		161,376.58		01-Jun-2005		6.650%		OK - 87.08%		360		01-Jan-2005
666505805 1			108,000.00		107,511.46		01-Mar-2005		7.500%		NY - 80.00%		360		01-Mar-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
666538400 1			230,000.00		229,127.42		01-Apr-2005		9.150%		IL - 100.00%		360		01-Feb-2005
666511514 1			50,400.00		50,139.38		01-Apr-2005		8.900%		NH - 90.00%		360		01-Feb-2005
666588843 1			54,000.00		53,799.41		01-Mar-2005		9.250%		MO - 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
666617105 1			60,000.00		59,795.42		01-Mar-2005		8.900%		MI - 80.00%		360		01-Mar-2005
666517768 1			300,000.00		297,690.19		01-May-2005		6.900%		WA - 80.00%		360		01-Feb-2005
666638754 1			84,500.00		84,294.03		01-Feb-2005		10.500%		PA - 65.00%		360		01-Mar-2005
666525696 1			62,400.00		62,063.89		01-May-2005		8.100%		MI - 80.00%		360		01-Mar-2005
666661475 1			58,500.00		58,320.17		01-Mar-2005		9.400%		LA - 90.00%		360		01-Mar-2005
666532825 1			272,000.00		270,458.70		01-May-2005		8.450%		NJ - 85.00%		360		01-Feb-2005
666687108 1			101,600.00		101,600.00		01-Mar-2005		7.350%		CO - 80.00%		360		01-Feb-2005
666535653 1			48,800.00		48,599.06		01-Apr-2005		10.000%		PA - 80.00%		360		01-Feb-2005
666734108 1			261,000.00		260,034.32		01-Mar-2005		8.500%		CA - 90.00%		360		01-Mar-2005
666538400 1			230,000.00		228,869.62		01-Apr-2005		9.150%		IL - 100.00%		360		01-Feb-2005
666761754 1			144,668.00		144,013.67		01-Mar-2005		7.500%		TX - 80.00%		360		01-Mar-2005
666541388 1			112,500.00		111,822.85		01-Apr-2005		8.150%		GA - 90.00%		360		01-Feb-2005
666770763 1			131,750.00		131,332.18		01-Mar-2005		9.250%		GA - 85.00%		360		01-Mar-2005
666566641 1			87,200.00		86,625.82		01-Apr-2005		7.700%		TX - 80.00%		360		01-Feb-2005
666780671 1			49,500.00		49,354.07		01-Mar-2005		9.600%		IN - 90.00%		360		01-Mar-2005
666580691 1			62,100.00		61,714.82		01-Jun-2005		8.000%		IL - 90.00%		360		01-Feb-2005
666781695 1			45,000.00		44,828.67		01-Mar-2005		9.600%		IN - 90.00%		360		01-Mar-2005
666584826 1			173,600.00		173,600.00		01-May-2005		7.500%		CO - 79.63%		360		01-Feb-2005
666781992 1			45,000.00		44,867.30		01-Mar-2005		9.600%		IN - 90.00%		360		01-Mar-2005
666601349 1			67,950.00		67,724.82		01-Apr-2005		10.450%		TX - 90.00%		360		01-Mar-2005
666782941 1			248,000.00		246,774.39		01-Mar-2005		7.050%		FL - 80.00%		360		01-Mar-2005
666618277 1			204,000.00		202,602.82		01-May-2005		7.500%		IL - 80.00%		360		01-Feb-2005
666797097 1			234,745.00		234,147.95		01-Mar-2005		10.300%		DE - 94.85%		360		01-Mar-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
666808613 1			124,000.00		123,565.49		01-Apr-2005		7.850%		FL - 80.00%		360		01-Apr-2005
666800362 1			63,900.00		62,202.31		01-Apr-2005		9.950%		TX - 90.00%		180		01-Mar-2005
666818547 1			110,500.00		110,119.42		01-Mar-2005		8.850%		MI - 85.00%		360		01-Mar-2005
666800776 1			416,000.00		413,322.18		01-Jun-2005		7.200%		IL - 80.00%		360		01-Mar-2005
666827043 1			139,500.00		139,031.68		01-Mar-2005		8.975%		NE - 90.00%		360		01-Mar-2005
666808613 1			124,000.00		123,387.67		01-Apr-2005		7.850%		FL - 80.00%		360		01-Apr-2005
666868187 1			81,900.00		81,620.76		01-Mar-2005		8.900%		NE - 90.00%		360		01-Mar-2005
666818547 1			110,500.00		109,988.78		01-Mar-2005		8.850%		MI - 85.00%		360		01-Mar-2005
666868674 1			130,500.00		130,031.71		01-Mar-2005		8.650%		NE - 90.00%		360		01-Mar-2005
666818554 1			87,975.00		87,567.94		01-Mar-2005		8.850%		MI - 85.00%		360		01-Mar-2005
666875315 1			94,500.00		94,177.84		01-Mar-2005		8.900%		NE - 90.00%		360		01-Mar-2005
666822424 1			128,000.00		127,344.43		01-Apr-2005		8.350%		SC - 80.00%		360		01-Mar-2005
666877295 1			254,600.00		253,732.06		01-Apr-2005		8.900%		FL - 95.00%		360		01-Mar-2005
666835681 1			51,000.00		50,778.11		01-Jun-2005		9.150%		MI - 85.00%		360		01-Mar-2005
666887955 1			233,600.00		232,659.44		01-Mar-2005		7.150%		IL - 80.00%		360		01-Apr-2005
666835996 1			51,000.00		50,778.11		01-Jun-2005		9.150%		MI - 85.00%		360		01-Mar-2005
666889928 1			84,000.00		83,652.65		01-Mar-2005		7.950%		NC - 80.00%		360		01-Mar-2005
666836275 1			45,000.00		44,804.23		01-Jun-2005		9.150%		MI - 90.00%		360		01-Mar-2005
666895578 1			137,600.00		137,122.64		01-Mar-2005		7.900%		IL - 80.00%		360		01-Apr-2005
666848957 1			227,200.00		225,765.66		01-May-2005		7.400%		UT - 80.00%		360		01-Mar-2005
666908595 1			72,000.00		71,761.97		01-Mar-2005		9.050%		IA - 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
665910238 2			238,500.00		236,950.08		01-Mar-2005		8.800%		IL - 90.00%		360		01-Oct-2004
666877352 1			152,000.00		150,976.17		01-May-2005		7.700%		IL - 80.00%		360		01-Mar-2005
666155056 2			207,000.00		205,766.43		01-Feb-2005		8.200%		MN - 100.00%		360		01-Dec-2004
666887955 1			233,600.00		232,275.32		01-Mar-2005		7.150%		IL - 80.00%		360		01-Apr-2005
666274303 2			540,000.00		536,850.09		01-Feb-2005		7.700%		TN - 90.00%		360		01-Jan-2005
Page 17 of 38
666292503 2			297,000.00		295,384.24		01-Mar-2005		8.050%		NJ - 90.00%		360		01-Jan-2005
666350038 2			113,400.00		112,872.58		01-Mar-2005		9.200%		NC - 90.00%		360		01-Jan-2005
666370226 2			156,750.00		155,871.29		01-Mar-2005		7.900%		IL - 95.00%		360		01-Jan-2005
666409008 2			850,000.00		844,634.66		01-Apr-2005		7.300%		CO - 74.56%		360		01-Jan-2005
666516604 2			600,000.00		596,214.33		01-Feb-2005		6.600%		IL - 76.43%		360		01-Feb-2005
666619648 2			920,000.00		917,344.01		01-Mar-2005		9.700%		CA - 75.41%		360		01-Mar-2005
666645148 2			562,500.00		559,827.11		01-Apr-2005		7.250%		NJ - 90.00%		360		01-Mar-2005
666689120 2			450,000.00		448,120.52		01-Mar-2005		7.900%		NY - 90.00%		360		01-Mar-2005
666705306 2			600,000.00		597,568.43		01-Apr-2005		8.050%		NY - 94.49%		360		01-Mar-2005
666756390 2			579,150.00		576,779.19		01-Mar-2005		8.000%		IN - 90.00%		360		01-Mar-2005
666762356 2			536,000.00		533,402.51		01-Mar-2005		7.150%		IL - 80.00%		360		01-Mar-2005
Page 16 of 36
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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
666791744 2
666889928 1
			387,600.00		386,527.06		01-Feb-2005		9.900%		CO - 95.00%		360		01-Mar-2005
			84,000.00		83,533.78		01-Mar-2005		7.950%		NC - 80.00%		360		01-Mar-2005
666799788 2			473,600.00		471,457.89		01-Mar-2005		7.500%		IL - 80.00%		360		01-Mar-2005
666893813 1			40,000.00		39,876.88		01-Apr-2005		10.150%		GA - 100.00%		360		01-Apr-2005
666799911 2			502,400.00		499,767.87		01-Mar-2005		6.750%		IL - 80.00%		360		01-Mar-2005
666895578 1			137,600.00		136,927.26		01-Mar-2005		7.900%		IL - 80.00%		360		01-Apr-2005
666825773 2			520,000.00		517,328.02		01-Mar-2005		6.850%		IL - 80.00%		360		01-Mar-2005
666908595 1			72,000.00		71,680.21		01-Mar-2005		9.050%		IA - 80.00%		360		01-Mar-2005
666836937 2			464,000.00		462,081.41		01-Mar-2005		7.950%		CA - 80.00%		360		01-Mar-2005
666946942 1			288,000.00		286,534.73		01-Apr-2005		7.700%		NY - 80.00%		360		01-Apr-2005
666838743 2			520,000.00		517,085.61		01-Mar-2005		6.400%		IL - 80.00%		360		01-Mar-2005
667003974 1			119,700.00		119,148.96		01-May-2005		8.200%		GA - 90.00%		360		01-Apr-2005
TOTAL			14,169,263.00		14,106,114.28
667048946 1			256,000.00		254,267.78		01-Sep-2005		7.100%		GA - 80.00%		360		01-Apr-2005
Page 17 of 36
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
August 25, 2005 Distribution
October 25, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
											Group 2		Group 1		Total
Current
Number of Paid in Full Loans										9996		~~249~~283		~~348~~379
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										9996		~~249~~283		~~348~~379
Curtailments Amount										1057,~~932~~126.5640		5752,~~782~~308.3045		68109,~~714~~434.8685
Paid in Full Balance										3938,~~348~~796,~~374~~950.3545		4852,~~711~~986,~~583~~059.7054		8891,~~059~~783,~~958~~009.0599
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										3938,~~359~~854,~~306~~076.9185		4853,~~769~~038,~~366~~367.0099		8891,~~128~~892,~~672~~444.9184
Cumulative
Number of Paid in Full Loans										~~356~~545		~~756~~1,322		1,~~112~~867
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										~~356~~545		~~756~~1,322		1,~~112~~867
Paid in Full Balance										~~135~~213,~~784~~337,~~381~~719.1718		~~143~~251,~~258~~081,~~821~~208.0046		~~279~~464,~~043~~418,~~202~~927.1764
Repurchased Loans Balance										0.00		0.00		0.00
Curtailments Amount										80292,~~671~~819.0252		~~321~~434,~~960~~101.92		~~402~~726,~~631~~921.9444
Total Prepayment Amount										~~135~~213,~~865~~630,~~052~~538.1970		~~143~~251,~~580~~515,~~781~~310.9238		~~279~~465,~~445~~145,~~834~~849.1108
Page 18 of 36
Page 19 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
October 25, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
											Group 2		Group 1		Total
SMM										45.7720%		3.3087%		34.8334%
3 Months Avg SMM										4.1597%		23.4367%		34.0613%
12 Months Avg SMM										34.9030%		2.3686%		23.9238%
Avg SMM Since Cut-off										34.9030%		2.3686%		23.9238%
CPR										4447.3433%		3337.1569%		3741.3826%
3 Months Avg CPR										3945.9078%		2536.6116%		3139.1274%
12 Months Avg CPR										3740.9896%		2429.9543%		2933.9681%
Avg CPR Since Cut-off										3740.9896%		2429.9543%		2933.9681%
PSA										32,~~033~~537.3293%		2,~~381~~108.9083%		2,~~638~~273.6798%
3 Months Avg PSA Approximation										32,~~155~~752.7652%		2,~~144~~274.2159%		2,~~552~~460.4110%
12 Months Avg PSA Approximation										3,~~260~~001.2731%		2,~~278~~276.5654%		2,~~674~~564.4244%
Avg PSA Since Cut-off Approximation										3,~~260~~001.2731%		2,~~278~~276.5654%		2,~~674~~564.4344%
Page 19 of 36
Page 20 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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 20 of 36
Page 21 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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
74798984 1			149,600.00		146,312.02			11-Aug-2005		6.525%		CA - 80.00%		Paid Off - 360		01-Sep-2003
74740820 1			241,400.00		235,771.07			20-Sep-2005		6.450%		VA - 85.00%		Paid Off - 360		01-Oct-2003
74879982 1			341,100.00		333,075.57			27-Jul-2005		6.500%		CA - 90.00%		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
75008243 1			188,500.00		184,806.74			22-Jul-2005		6.625%		CO - 65.00%		Paid Off - 360		01-Nov-2003
74947466 1			180,000.00		176,546.33			19-Sep-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Nov-2003
665383436 1			300,000.00		295,517.22			08-Aug-2005		5.800%		CA - 80.00%		Paid Off - 360		01-Jun-2004
74999798 1			225,600.00		220,954.52			30-Sep-2005		6.875%		CA - 80.00%		Paid Off - 360		01-Nov-2003
665429031 2			316,967.00		313,528.10			12-Aug-2005		8.050%		TX - 95.00%		Paid Off - 360		01-Jul-2004
75004663 1			205,000.00		198,670.71			29-Sep-2005		6.750%		WA - 73.21%		Paid Off - 360		01-Nov-2003
665464426 2			468,000.00		462,219.09			11-Aug-2005		6.990%		CA - 90.00%		Paid Off - 360		01-Jun-2004
75517797 1			180,000.00		176,984.92			16-Sep-2005		6.850%		CA - 74.07%		Paid Off - 360		01-Apr-2004
665632477 2			322,200.00		317,952.61			20-Jul-2005		7.900%		NJ - 90.00%		Paid Off - 360		01-Aug-2004
665445185 1			181,450.00		179,103.30			20-Sep-2005		6.950%		NM - 95.00%		Paid Off - 360		01-Jul-2004
665645933 2			90,250.00		89,488.56			21-Jul-2005		7.950%		OH - 95.00%		Paid Off - 360		01-Aug-2004
665508750 2			900,000.00		882,843.91			21-Sep-2005		4.850%		TX - 75.00%		Paid Off - 360		01-Jul-2004
665762183 1			215,000.00		204,849.46			20-Jul-2005		10.800%		NY - 61.43%		Paid Off - 360		01-Oct-2004
665513073 2			464,000.00		463,998.31			15-Sep-2005		5.650%		CA - 80.00%		Paid Off - 360		01-Jul-2004
665861340 1			151,000.00		149,271.47			18-Jul-2005		5.900%		FL - 69.59%		Paid Off - 360		01-Sep-2004
665577987 1			135,000.00		133,178.15			03-Oct-2005		6.725%		CA - 61.36%		Paid Off - 360		01-Jul-2004
665862769 2			131,200.00		130,600.37			25-Jul-2005		9.500%		VA - 74.97%		Paid Off - 360		01-Nov-2004
665665097 2			137,600.00		136,430.33			27-Sep-2005		8.750%		TX - 80.00%		Paid Off - 360		01-Aug-2004
665863395 2			104,000.00		103,329.43			01-Aug-2005		8.350%		IL - 80.00%		Paid Off - 360		01-Oct-2004
665725347 1			84,787.00		84,083.43			26-Sep-2005		8.250%		AR - 85.00%		Paid Off - 360		01-Oct-2004
665885927 2			633,750.00		628,259.91			27-Jul-2005		6.850%		CA - 75.00%		Paid Off - 360		01-Oct-2004
665765319 2			178,400.00		176,906.65			11-Oct-2005		7.990%		IL - 80.00%		Paid Off - 360		01-Oct-2004
665900486 2			100,000.00		99,307.12			29-Jul-2005		7.990%		IL - 80.00%		Paid Off - 360		01-Oct-2004
665802716 1			69,000.00		68,517.77			12-Oct-2005		9.300%		AR - 75.00%		Paid Off - 360		01-Sep-2004
665903381 1			103,500.00		102,585.99			03-Aug-2005		6.750%		NV - 75.00%		Paid Off - 360		01-Oct-2004
665844635 2			175,750.00		174,226.98			05-Oct-2005		8.050%		IL - 95.00%		Paid Off - 360		01-Oct-2004
665916896 2			790,000.00		784,603.27			01-Aug-2005		8.250%		CA - 79.80%		Paid Off - 360		01-Oct-2004
665904363 2			51,360.00		50,985.90			05-Oct-2005		10.450%		TX - 65.01%		Paid Off - 360		01-Nov-2004
665939658 1			93,750.00		92,996.05			05-Aug-2005		7.250%		PA - 75.00%		Paid Off - 360		01-Oct-2004
665908364 2			600,000.00		595,643.39			03-Oct-2005		8.700%		CA - 84.51%		Paid Off - 360		01-Oct-2004
665956777 2			127,500.00		126,802.22			25-Jul-2005		9.600%		IL - 85.00%		Paid Off - 360		01-Oct-2004
665935144 2			138,600.00		137,643.32			29-Sep-2005		8.950%		AR - 80.00%		Paid Off - 360		01-Oct-2004
665982179 1			112,500.00		111,432.70			21-Jul-2005		6.375%		GA - 75.00%		Paid Off - 360		01-Oct-2004
665938874 2			170,000.00		167,909.10			29-Sep-2005		7.900%		IL - 72.34%		Paid Off - 360		01-Oct-2004
666007596 2			479,750.00		475,903.99			11-Aug-2005		7.250%		FL - 95.00%		Paid Off - 360		01-Oct-2004
665975983 2			360,000.00		356,447.44			19-Sep-2005		7.150%		FL - 80.00%		Paid Off - 360		01-Oct-2004
666066071 1			183,000.00		181,577.36			05-Aug-2005		6.850%		FL - 45.75%		Paid Off - 360		01-Nov-2004
665979811 2			668,000.00		659,757.82			13-Oct-2005		5.975%		NV - 80.00%		Paid Off - 360		01-Oct-2004
666068846 1			174,399.20		174,399.20			01-Aug-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Dec-2004
665982260 2			134,800.00		133,957.18			28-Sep-2005		9.800%		MD - 80.00%		Paid Off - 360		01-Oct-2004
666093158 2			440,000.00		439,902.97			12-Aug-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Nov-2004
666043617 1			250,000.00		249,909.37			19-Sep-2005		7.250%		CA - 70.42%		Paid Off - 360		01-Nov-2004
666109392 2			532,000.00		532,000.00			18-Jul-2005		7.150%		IL - 80.00%		Paid Off - 360		01-Nov-2004
666090865 1			280,000.00		279,994.00			21-Sep-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Nov-2004
666109558 2			392,000.00		388,994.07			01-Aug-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Nov-2004
666094081 2			218,500.00		216,881.43			14-Oct-2005		8.150%		NJ - 95.00%		Paid Off - 360		01-Nov-2004
666117999 1			200,000.00		198,542.47			04-Aug-2005		7.500%		CA - 80.00%		Paid Off - 360		01-Nov-2004
666135116 1			180,500.00		178,887.31			06-Oct-2005		7.200%		IL - 95.00%		Paid Off - 360		01-Nov-2004
666156971 2			317,000.00		315,404.62			27-Jul-2005		8.500%		NJ - 100.00%		Paid Off - 360		01-Dec-2004
666136122 1			108,900.00		108,297.07			28-Sep-2005		9.100%		TX - 90.00%		Paid Off - 360		01-Dec-2004
666169495 2			144,000.00		143,192.79			19-Jul-2005		7.900%		FL - 80.00%		Paid Off - 360		01-Dec-2004
666158266 1			279,000.00		279,000.00			13-Oct-2005		7.400%		CA - 90.00%		Paid Off - 360		01-Dec-2004
666174131 2			293,075.00		291,464.34			05-Aug-2005		7.500%		NY - 95.00%		Paid Off - 360		01-Jan-2005
666171657 2			330,000.00		327,848.74			21-Sep-2005		7.750%		CA - 89.43%		Paid Off - 360		01-Jan-2005
666181441 1			165,750.00		165,291.16			11-Aug-2005		9.900%		NJ - 65.00%		Paid Off - 360		01-Feb-2005
666181318 1			62,400.00		62,155.27			27-Sep-2005		9.650%		PA - 65.00%		Paid Off - 360		01-Feb-2005
666216031 2			60,350.00		60,092.80			08-Aug-2005		9.250%		PA - 85.00%		Paid Off - 360		01-Dec-2004
666186770 2			133,950.00		132,721.32			22-Sep-2005		9.250%		IL - 95.00%		Paid Off - 360		01-Dec-2004
666220983 1			272,000.00		271,875.00			02-Aug-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666207493 1			351,200.00		351,200.00			07-Oct-2005		5.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666235288 2			369,000.00		367,257.59			20-Jul-2005		8.750%		CA - 90.00%		Paid Off - 360		01-Dec-2004
666215736 1			174,000.00		173,699.49			30-Sep-2005		6.350%		MD - 77.33%		Paid Off - 360		01-Jan-2005
666238530 2			136,800.00		136,046.77			29-Jul-2005		7.990%		IL - 90.00%		Paid Off - 360		01-Dec-2004
666220777 1			189,000.00		187,499.59			11-Oct-2005		7.300%		IL - 90.00%		Paid Off - 360		01-Dec-2004
666239934 2			136,000.00		135,344.60			04-Aug-2005		8.650%		CA - 28.94%		Paid Off - 360		01-Dec-2004
666228127 1			296,000.00		296,000.00			26-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666250477 2			408,000.00		408,000.00			19-Jul-2005		6.950%		CA - 85.00%		Paid Off - 360		01-Dec-2004
666232236 1			67,200.00		66,942.95			22-Sep-2005		10.350%		MI - 80.00%		Paid Off - 360		01-Jan-2005
666253380 1			251,275.00		249,719.74			21-Jul-2005		7.400%		NJ - 94.82%		Paid Off - 360		01-Dec-2004
666241104 2			211,500.00		210,148.34			03-Oct-2005		7.850%		IL - 90.00%		Paid Off - 360		01-Jan-2005
Page 21 of 36
Page 22 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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
666267141 1			238,400.00		236,895.11			03-Aug-2005		7.300%		VA - 80.00%		Paid Off - 360		01-Dec-2004
666245881 1			192,000.00		192,000.00			03-Oct-2005		6.550%		NV - 79.67%		Paid Off - 360		01-Dec-2004
666269576 2			555,050.00		555,050.00			18-Jul-2005		8.000%		CA - 85.00%		Paid Off - 360		01-Jan-2005
666262340 1			100,000.00		99,294.58			28-Sep-2005		7.350%		MD - 72.99%		Paid Off - 360		01-Jan-2005
666269931 2			672,000.00		667,290.99			21-Jul-2005		6.050%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666270095 2			45,000.00		44,658.01			21-Sep-2005		8.500%		IN - 90.00%		Paid Off - 360		01-Jan-2005
666277686 1			199,500.00		198,524.57			03-Aug-2005		7.900%		CT - 95.00%		Paid Off - 360		01-Jan-2005
666275706 1			130,000.00		130,000.00			21-Sep-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666304977 2			178,250.00		177,538.45			03-Aug-2005		8.900%		NY - 62.54%		Paid Off - 360		01-Jan-2005
666286760 1			142,050.00		141,086.60			03-Oct-2005		7.550%		GA - 75.00%		Paid Off - 360		01-Jan-2005
666306808 1			102,000.00		101,449.28			15-Jul-2005		7.400%		LA - 85.00%		Paid Off - 360		01-Jan-2005
666287115 1			154,800.00		154,799.89			16-Sep-2005		7.550%		FL - 90.00%		Paid Off - 360		01-Jan-2005
666307913 2			98,040.00		97,586.39			28-Jul-2005		8.850%		IL - 95.00%		Paid Off - 360		01-Dec-2004
666290812 2			226,000.00		224,924.79			06-Oct-2005		9.400%		CA - 59.47%		Paid Off - 360		01-Jan-2005
666308549 2			144,400.00		143,793.29			01-Aug-2005		8.650%		FL - 95.00%		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
666323910 1			189,800.00		189,370.81			05-Aug-2005		10.850%		NJ - 65.00%		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
666327978 1			324,000.00		323,997.43			01-Aug-2005		7.400%		CA - 90.00%		Paid Off - 360		01-Jan-2005
666298336 2			295,000.00		293,443.09			21-Sep-2005		8.800%		NJ - 100.00%		Paid Off - 360		01-Jan-2005
666331277 2			237,405.00		236,170.81			19-Jul-2005		8.900%		IL - 95.00%		Paid Off - 360		01-Jan-2005
666302039 2			33,900.00		33,728.66			19-Sep-2005		9.950%		NC - 100.00%		Paid Off - 360		01-Jan-2005
666334461 2			360,000.00		360,000.00			21-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666302948 2			44,000.00		43,685.99			13-Oct-2005		7.500%		NC - 80.00%		Paid Off - 360		01-Jan-2005
666341847 2			369,000.00		367,103.81			21-Jul-2005		7.800%		CA - 90.00%		Paid Off - 360		01-Jan-2005
666303508 2			540,000.00		540,000.00			23-Sep-2005		7.400%		CA - 90.00%		Paid Off - 360		01-Feb-2005
666346283 1			288,000.00		286,416.53			#######		6.500%		CA - 80.00%		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
666351150 2			251,000.00		251,000.00			15-Jul-2005		8.300%		CA - 80.97%		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
666355920 1			242,250.00		240,965.19			25-Jul-2005		7.600%		PA - 85.00%		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
666357199 1			79,200.00		78,913.36			05-Aug-2005		9.375%		FL - 90.00%		Paid Off - 360		01-Jan-2005
666321229 1			446,500.00		443,531.13			26-Sep-2005		7.650%		NJ - 95.00%		Paid Off - 360		01-Jan-2005
666358635 2			428,000.00		428,000.00			03-Aug-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666323118 1			153,000.00		152,263.65			04-Oct-2005		9.250%		MD - 85.00%		Paid Off - 360		01-Jan-2005
666359682 1			220,500.00		219,228.55			10-Aug-2005		7.450%		CA - 90.00%		Paid Off - 360		01-Jan-2005
666323761 2			124,631.00		123,944.82			15-Sep-2005		9.150%		MN - 100.00%		Paid Off - 360		01-Dec-2004
666360151 2			318,250.00		316,799.77			08-Aug-2005		8.250%		FL - 95.00%		Paid Off - 360		01-Jan-2005
666330691 2			73,800.00		73,213.23			20-Sep-2005		9.050%		OH - 90.00%		Paid Off - 360		01-Jan-2005
666360367 1			278,100.00		277,511.24			05-Aug-2005		6.900%		NV - 90.00%		Paid Off - 360		01-Jan-2005
666331905 1			315,000.00		314,999.98			06-Oct-2005		7.150%		CA - 70.00%		Paid Off - 360		01-Jan-2005
666361068 1			251,750.00		250,322.37			11-Aug-2005		7.150%		NJ - 95.00%		Paid Off - 360		01-Jan-2005
666338520 1			188,100.00		186,853.22			05-Oct-2005		7.050%		FL - 90.00%		Paid Off - 360		01-Feb-2005
666361423 1			240,000.00		238,716.93			11-Aug-2005		7.450%		NY - 80.00%		Paid Off - 360		01-Jan-2005
666339304 1			148,500.00		146,867.33			12-Oct-2005		6.990%		GA - 90.00%		Paid Off - 360		01-Jan-2005
666362686 2			240,000.00		238,872.77			11-Aug-2005		8.100%		IL - 80.00%		Paid Off - 360		01-Jan-2005
666341482 1			138,000.00		136,987.85			26-Sep-2005		7.150%		FL - 66.99%		Paid Off - 360		01-Jan-2005
666362801 2			105,680.00		105,680.00			28-Jul-2005		8.250%		WA - 80.00%		Paid Off - 360		01-Jan-2005
666342365 1			136,500.00		136,500.00			07-Oct-2005		7.175%		CA - 70.73%		Paid Off - 360		01-Jan-2005
666363767 1			57,600.00		57,384.68			22-Jul-2005		8.450%		FL - 90.00%		Paid Off - 360		01-Feb-2005
666343058 1			156,000.00		156,000.00			27-Sep-2005		6.000%		NV - 80.00%		Paid Off - 360		01-Jan-2005
666364088 1			210,400.00		210,396.74			01-Aug-2005		5.600%		IL - 80.00%		Paid Off - 360		01-Feb-2005
666343546 1			245,700.00		243,880.26			22-Sep-2005		7.100%		CA - 90.00%		Paid Off - 360		01-Jan-2005
666364393 1			200,000.00		198,894.98			02-Aug-2005		7.300%		IL - 80.00%		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
666366885 1			112,000.00		111,407.06			21-Jul-2005		7.500%		MI - 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
666367453 1			52,360.00		52,179.62			10-Aug-2005		8.850%		MI - 90.00%		Paid Off - 360		01-Feb-2005
666358692 1			250,000.00		247,861.05			27-Sep-2005		6.350%		CA - 89.29%		Paid Off - 360		01-Jan-2005
666368444 1			215,100.00		215,100.00			03-Aug-2005		7.650%		CA - 90.00%		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
666368774 2			85,600.00		85,164.46			25-Jul-2005		7.700%		AZ - 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
666368923 1			123,750.00		123,716.84			26-Jul-2005		6.350%		MD - 75.00%		Paid Off - 360		01-Feb-2005
666362017 1			246,400.00		244,717.48			11-Oct-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666369194 1			225,000.00		225,000.00			05-Aug-2005		5.700%		CA - 78.95%		Paid Off - 360		01-Feb-2005
666364666 1			186,300.00		185,085.54			22-Sep-2005		7.750%		CA - 90.00%		Paid Off - 360		01-Jan-2005
666369210 2			270,000.00		268,997.18			28-Jul-2005		9.250%		OH - 100.00%		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
666372602 2			1,000,000.00		994,439.29			01-Aug-2005		7.250%		CA - 78.43%		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
666374848 2			181,050.00		180,224.99			10-Aug-2005		8.250%		NJ - 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
666377940 1			180,800.00		179,794.65			01-Aug-2005		7.250%		WA - 41.09%		Paid Off - 360		01-Jan-2005
666373121 2			103,500.00		102,986.25			28-Sep-2005		9.100%		DC - 90.00%		Paid Off - 360		01-Jan-2005
Page 22 of 36
Page 23 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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
666386073 2			244,000.00		243,014.36			18-Jul-2005		8.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666375258 2			432,000.00		428,641.56			07-Oct-2005		6.850%		NY - 80.00%		Paid Off - 360		01-Jan-2005
666387022 2			428,000.00		428,000.00			21-Jul-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666380167 1			122,400.00		121,470.94			07-Oct-2005		6.950%		FL - 90.00%		Paid Off - 360		01-Feb-2005
666388566 1			216,000.00		214,963.48			10-Aug-2005		7.200%		NY - 80.00%		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
666389424 2			389,608.00		389,608.00			19-Jul-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666382106 2			373,600.00		372,900.00			04-Oct-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666390026 1			268,000.00		268,000.00			12-Aug-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666384631 1			85,500.00		84,949.67			30-Sep-2005		7.200%		MO - 90.00%		Paid Off - 360		01-Feb-2005
666392097 1			66,600.00		66,413.66			08-Aug-2005		9.850%		MI - 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
666394168 1			125,000.00		124,532.78			02-Aug-2005		8.450%		MD - 83.33%		Paid Off - 360		01-Feb-2005
666386214 1			101,278.00		100,617.78			14-Oct-2005		7.750%		SC - 80.00%		Paid Off - 360		01-Jan-2005
666395025 1			121,000.00		120,463.40			18-Jul-2005		7.600%		CA - 44.00%		Paid Off - 360		01-Feb-2005
666387006 1			182,000.00		181,033.75			06-Oct-2005		8.775%		CA - 68.68%		Paid Off - 360		01-Jan-2005
666396585 1			357,000.00		356,997.38			01-Aug-2005		7.050%		CA - 84.00%		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
666397179 1			230,400.00		228,900.20			10-Aug-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666393541 1			117,000.00		114,779.79			19-Sep-2005		6.950%		NY - 30.79%		Paid Off - 360		01-Mar-2005
666398490 1			124,000.00		123,275.88			03-Aug-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666393897 1			76,000.00		75,715.40			28-Sep-2005		10.450%		NC - 95.00%		Paid Off - 360		01-Jan-2005
666399761 1			303,915.00		301,844.99			12-Aug-2005		6.200%		CA - 90.00%		Paid Off - 360		01-Jan-2005
666395496 2			548,250.00		546,897.83			30-Sep-2005		6.150%		GA - 85.00%		Paid Off - 360		01-Jan-2005
666403779 1			160,800.00		160,800.00			01-Aug-2005		6.150%		AZ - 80.00%		Paid Off - 360		01-Jan-2005
666396387 2			143,000.00		142,082.44			19-Sep-2005		7.850%		CA - 35.66%		Paid Off - 360		01-Jan-2005
666404520 2			216,000.00		215,189.43			11-Aug-2005		9.200%		GA - 90.00%		Paid Off - 360		01-Jan-2005
666399852 1			328,000.00		327,958.57			12-Oct-2005		7.250%		CA - 89.86%		Paid Off - 360		01-Jan-2005
666404926 2			295,000.00		293,669.22			20-Jul-2005		8.300%		DC - 100.00%		Paid Off - 360		01-Jan-2005
666400890 2			405,000.00		404,895.26			12-Oct-2005		7.700%		CA - 90.00%		Paid Off - 360		01-Feb-2005
666405584 1			97,600.00		96,990.80			02-Aug-2005		6.700%		UT - 80.00%		Paid Off - 360		01-Jan-2005
666402649 1			224,100.00		222,880.56			20-Sep-2005		8.650%		OR - 90.00%		Paid Off - 360		01-Jan-2005
666408356 1			66,400.00		66,189.14			04-Aug-2005		10.000%		OR - 80.00%		Paid Off - 360		01-Jan-2005
666405436 1			274,500.00		274,500.00			26-Sep-2005		6.750%		CA - 90.00%		Paid Off - 360		01-Jan-2005
666408372 1			116,200.00		115,772.82			04-Aug-2005		9.300%		MD - 72.17%		Paid Off - 360		01-Jan-2005
666410600 1			151,200.00		151,200.00			05-Oct-2005		7.250%		FL - 80.00%		Paid Off - 360		01-Jan-2005
666412960 2			139,500.00		138,851.36			27-Jul-2005		8.150%		GA - 90.00%		Paid Off - 360		01-Jan-2005
666413745 1			351,000.00		348,718.40			07-Oct-2005		7.150%		MD - 90.00%		Paid Off - 360		01-Feb-2005
666413604 1			229,600.00		228,232.96			11-Aug-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666414628 1			325,600.00		325,504.26			29-Sep-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666415054 1			81,000.00		80,663.11			12-Aug-2005		8.700%		CA - 90.00%		Paid Off - 360		01-Jan-2005
666415195 1			86,400.00		84,889.56			22-Sep-2005		8.000%		FL - 90.00%		Paid Off - 360		01-Jan-2005
666415112 1			260,000.00		260,000.00			29-Jul-2005		6.400%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666419890 2			62,050.00		61,757.37			22-Sep-2005		9.350%		CA - 85.00%		Paid Off - 360		01-Jan-2005
666417910 1			279,200.00		277,820.21			28-Jul-2005		7.050%		NY - 80.00%		Paid Off - 360		01-Feb-2005
666420393 1			251,750.00		250,657.81			14-Oct-2005		9.750%		IL - 95.00%		Paid Off - 360		01-Jan-2005
666420302 1			254,400.00		254,400.00			27-Jul-2005		5.850%		CA - 80.00%		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
666422092 1			70,000.00		68,951.33			29-Jul-2005		11.600%		TX - 53.85%		Paid Off - 180		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
666422431 1			198,300.00		198,300.00			01-Aug-2005		6.000%		FL - 72.90%		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
666423942 1			238,792.00		238,792.00			12-Aug-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666429337 2			480,000.00		479,990.00			05-Oct-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666425582 1			340,000.00		340,000.00			15-Jul-2005		6.400%		CA - 85.00%		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
666425996 1			148,000.00		147,110.25			11-Aug-2005		6.850%		CA - 80.00%		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
666426325 2			94,400.00		93,914.88			04-Aug-2005		7.650%		FL - 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
666427695 1			144,000.00		143,064.87			26-Jul-2005		6.450%		IL - 80.00%		Paid Off - 360		01-Jan-2005
666434212 1			205,600.00		205,534.72			05-Oct-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666428677 1			227,500.00		226,064.59			19-Jul-2005		6.600%		NJ - 59.87%		Paid Off - 360		01-Jan-2005
666434220 2			211,500.00		210,313.55			29-Sep-2005		8.500%		GA - 90.00%		Paid Off - 360		01-Jan-2005
666429147 1			252,000.00		250,674.23			01-Aug-2005		8.375%		IL - 90.00%		Paid Off - 360		01-Jan-2005
666441779 1			380,800.00		378,428.45			11-Oct-2005		7.400%		NY - 85.00%		Paid Off - 360		01-Feb-2005
666430020 2			360,000.00		358,927.17			27-Jul-2005		10.300%		TX - 80.00%		Paid Off - 360		01-Jan-2005
666441985 1			284,000.00		284,000.00			12-Oct-2005		6.100%		NJ - 80.00%		Paid Off - 360		01-Feb-2005
666432463 1			244,000.00		242,602.50			21-Jul-2005		7.100%		FL - 80.00%		Paid Off - 360		01-Jan-2005
666447537 1			100,000.00		99,266.49			27-Sep-2005		7.150%		IL - 80.00%		Paid Off - 360		01-Jan-2005
666434006 1			171,000.00		170,121.32			18-Jul-2005		7.650%		GA - 95.00%		Paid Off - 360		01-Jan-2005
666448014 1			298,400.00		298,400.00			30-Sep-2005		5.700%		MD - 80.00%		Paid Off - 360		01-Jan-2005
666434261 1			212,000.00		210,700.52			05-Aug-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666448519 1			256,500.00		256,500.00			11-Oct-2005		6.550%		CA - 90.00%		Paid Off - 360		01-Jan-2005
666435318 1			150,000.00		149,423.03			28-Jul-2005		9.100%		CA - 52.63%		Paid Off - 360		01-Jan-2005
666451851 2			375,000.00		372,390.93			27-Sep-2005		6.800%		NY - 47.17%		Paid Off - 360		01-Feb-2005
Page 23 of 36
Page 24 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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
666435698 1			112,500.00		112,073.45			09-Aug-2005		9.150%		FL - 90.00%		Paid Off - 360		01-Jan-2005
666452289 2			85,500.00		85,048.71			27-Sep-2005		8.800%		IL - 90.00%		Paid Off - 360		01-Jan-2005
666436282 2			109,600.00		109,061.48			26-Jul-2005		7.875%		IL - 80.00%		Paid Off - 360		01-Jan-2005
666452941 1			213,000.00		211,329.16			23-Sep-2005		7.100%		NY - 89.12%		Paid Off - 360		01-Jan-2005
666436878 1			38,970.00		38,847.80			10-Aug-2005		8.400%		OH - 90.00%		Paid Off - 360		01-Mar-2005
666457882 1			111,600.00		110,968.08			07-Oct-2005		7.850%		GA - 90.00%		Paid Off - 360		01-Feb-2005
666437322 2			237,500.00		236,291.62			09-Aug-2005		7.700%		AZ - 95.00%		Paid Off - 360		01-Jan-2005
666458922 1			258,000.00		256,427.12			05-Oct-2005		8.100%		MD - 94.85%		Paid Off - 360		01-Jan-2005
666437330 1			28,710.00		28,619.95			10-Aug-2005		8.400%		OH - 90.00%		Paid Off - 360		01-Mar-2005
666458971 1			80,480.00		80,092.70			20-Sep-2005		9.250%		PA - 80.00%		Paid Off - 360		01-Jan-2005
666437702 1			200,000.00		199,996.67			29-Jul-2005		6.700%		CA - 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
666437868 1			201,800.00		201,800.00			28-Jul-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666461314 2			135,150.00		134,277.65			30-Sep-2005		7.800%		CO - 85.00%		Paid Off - 360		01-Jan-2005
666441936 1			260,000.00		259,890.59			20-Jul-2005		5.900%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666461322 2			135,150.00		134,277.65			30-Sep-2005		7.800%		CO - 85.00%		Paid Off - 360		01-Jan-2005
666442298 1			173,000.00		172,111.06			29-Jul-2005		6.850%		VA - 67.58%		Paid Off - 360		01-Feb-2005
666461934 1			100,620.00		99,871.79			21-Sep-2005		7.550%		TX - 80.00%		Paid Off - 360		01-Jan-2005
666443437 1			282,625.00		281,359.24			27-Jul-2005		7.550%		NJ - 95.00%		Paid Off - 360		01-Feb-2005
666462924 1			211,500.00		209,999.85			21-Sep-2005		6.700%		IL - 90.00%		Paid Off - 360		01-Feb-2005
666443965 1			288,000.00		288,000.00			25-Jul-2005		7.000%		CA - 90.00%		Paid Off - 360		01-Jan-2005
666462932 1			202,300.00		202,299.00			20-Sep-2005		6.950%		CA - 85.00%		Paid Off - 360		01-Jan-2005
666445242 1			36,000.00		35,755.99			08-Aug-2005		9.150%		PA - 90.00%		Paid Off - 360		01-Jan-2005
666464839 1			216,000.00		214,791.06			06-Oct-2005		8.050%		MI - 90.00%		Paid Off - 360		01-Feb-2005
666451364 1			395,000.00		390,984.35			29-Jul-2005		5.950%		NJ - 79.00%		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
666452248 2			450,000.00		447,546.44			27-Jul-2005		7.350%		CA - 90.00%		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
666453352 2			684,000.00		680,717.65			18-Jul-2005		7.200%		OR - 90.00%		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
666454434 2			141,600.00		140,980.35			10-Aug-2005		8.450%		FL - 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
666454590 1			200,000.00		199,197.56			21-Jul-2005		8.100%		IL - 8.00%		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
666456157 1			48,000.00		47,837.88			29-Jul-2005		10.900%		KS - 80.00%		Paid Off - 360		01-Feb-2005
666468780 2			697,000.00		693,207.44			30-Sep-2005		8.650%		CA - 85.00%		Paid Off - 360		01-Jan-2005
666460365 1			188,000.00		187,447.73			19-Jul-2005		7.600%		MD - 97.92%		Paid Off - 360		01-Apr-2005
666470042 2			385,000.00		382,506.82			06-Oct-2005		7.850%		CA - 100.00%		Paid Off - 360		01-Feb-2005
666460506 1			190,000.00		188,935.64			12-Aug-2005		7.250%		CA - 95.00%		Paid Off - 360		01-Jan-2005
666471164 1			174,400.00		174,395.67			28-Sep-2005		5.750%		FL - 80.00%		Paid Off - 360		01-Jan-2005
666463104 2			68,160.00		67,834.22			01-Aug-2005		8.100%		ND - 80.00%		Paid Off - 360		01-Jan-2005
666471834 1			109,650.00		109,009.37			12-Oct-2005		7.700%		MI - 85.00%		Paid Off - 360		01-Feb-2005
666464797 2			480,000.00		480,000.00			11-Aug-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666472840 1			211,200.00		209,665.95			03-Oct-2005		7.200%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666465612 2			396,000.00		396,000.00			21-Jul-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Jan-2005
666476585 1			109,250.00		108,795.59			26-Sep-2005		8.700%		VA - 95.00%		Paid Off - 360		01-Mar-2005
666465729 1			324,000.00		321,896.00			18-Jul-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666477088 1			63,500.00		63,184.82			03-Oct-2005		8.850%		AR - 100.00%		Paid Off - 360		01-Feb-2005
666466958 1			235,000.00		235,000.00			01-Aug-2005		7.000%		IL - 69.12%		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
666467683 1			54,000.00		53,826.68			01-Aug-2005		9.950%		MI - 90.00%		Paid Off - 360		01-Jan-2005
666478805 1			104,400.00		103,939.91			11-Oct-2005		9.675%		TN - 90.00%		Paid Off - 360		01-Jan-2005
666467741 2			400,000.00		398,731.20			19-Jul-2005		9.250%		ID - 74.77%		Paid Off - 360		01-Feb-2005
666479902 1			286,400.00		284,084.63			03-Oct-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666467824 1			306,400.00		304,610.82			02-Aug-2005		7.000%		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
666468632 2			150,450.00		150,450.00			01-Aug-2005		8.650%		MD - 84.05%		Paid Off - 360		01-Jan-2005
666484571 1			220,500.00		218,989.84			23-Sep-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Jan-2005
666470521 2			416,000.00		416,000.00			28-Jul-2005		5.250%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666485198 1			183,600.00		182,389.69			05-Oct-2005		7.350%		MO - 90.00%		Paid Off - 360		01-Feb-2005
666475173 1			89,250.00		88,830.07			02-Aug-2005		7.300%		GA - 75.00%		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
666475876 1			127,600.00		126,963.19			29-Jul-2005		7.000%		IL - 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
666475900 1			252,000.00		250,730.60			20-Jul-2005		7.750%		NV - 90.00%		Paid Off - 360		01-Jan-2005
666493192 2			523,250.00		520,345.91			27-Sep-2005		7.950%		FL - 65.00%		Paid Off - 360		01-Feb-2005
666476205 1			44,000.00		43,882.00			27-Jul-2005		10.050%		AL - 100.00%		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
666476650 1			180,000.00		178,974.71			05-Aug-2005		7.450%		GA - 90.00%		Paid Off - 360		01-Jan-2005
666493846 1			255,000.00		253,467.68			19-Sep-2005		7.550%		CO - 85.00%		Paid Off - 360		01-Feb-2005
666482310 1			92,000.00		91,446.89			15-Jul-2005		6.850%		IL - 79.31%		Paid Off - 360		01-Jan-2005
666500491 2			672,000.00		666,518.40			19-Sep-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666483029 1			122,400.00		122,400.00			04-Aug-2005		7.200%		UT - 80.00%		Paid Off - 360		01-Jan-2005
666510912 1			148,000.00		146,974.87			13-Oct-2005		7.150%		NJ - 80.00%		Paid Off - 360		01-Feb-2005
666483896 2			439,500.00		439,500.00			27-Jul-2005		6.550%		CA - 79.91%		Paid Off - 360		01-Jan-2005
666511399 1			224,000.00		224,000.00			06-Oct-2005		7.200%		CO - 80.00%		Paid Off - 360		01-Feb-2005
Page 24 of 36
Page 25 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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
666485693 1			122,550.00		122,026.74			03-Aug-2005		6.850%		IL - 55.71%		Paid Off - 360		01-Mar-2005
666512074 1			55,200.00		54,858.37			07-Oct-2005		7.400%		MI - 80.00%		Paid Off - 360		01-Feb-2005
666486154 2			505,750.00		502,811.68			01-Aug-2005		7.550%		IL - 85.00%		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
666486311 1			196,416.00		193,884.45			01-Aug-2005		7.750%		CA - 90.00%		Paid Off - 360		#######
666513619 1			208,000.00		206,580.55			29-Sep-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666486584 1			490,500.00		490,500.00			03-Aug-2005		7.000%		HI - 90.00%		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
666486634 1			141,000.00		140,368.51			28-Jul-2005		8.500%		IL - 94.00%		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
666489299 1			295,000.00		293,724.59			03-Aug-2005		8.450%		NJ - 83.33%		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
666491626 1		FCL	304,000.00		304,000.00			09-Aug-2005		7.350%		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
666497458 1			320,000.00		320,000.00			22-Jul-2005		5.750%		CA - 80.00%		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
666498209 1			202,400.00		202,302.04			02-Aug-2005		6.700%		CA - 80.00%		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
666498241 2			512,000.00		510,474.71			12-Aug-2005		9.550%		CA - 100.00%		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
666498977 1			252,000.00		252,000.00			08-Aug-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666523899 1			220,500.00		218,929.42			29-Sep-2005		7.300%		VA - 90.00%		Paid Off - 360		01-Jan-2005
666500053 1			155,000.00		154,588.66			25-Jul-2005		10.100%		CA - 59.62%		Paid Off - 360		01-Feb-2005
666526595 1			194,000.00		192,738.94			03-Oct-2005		7.150%		IL - 80.00%		Paid Off - 360		01-Feb-2005
666508825 1			95,200.00		94,729.52			25-Jul-2005		7.050%		FL - 80.00%		Paid Off - 360		01-Feb-2005
666527924 1			70,880.00		70,462.60			14-Oct-2005		8.050%		MI - 80.00%		Paid Off - 360		01-Feb-2005
666509724 1			214,000.00		212,854.11			20-Jul-2005		7.450%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666529987 1			76,000.00		75,592.72			22-Sep-2005		8.125%		FL - 80.00%		Paid Off - 360		01-Feb-2005
666510078 2			477,000.00		474,573.13			19-Jul-2005		7.700%		FL - 90.00%		Paid Off - 360		01-Jan-2005
666530522 1			246,400.00		246,327.93			28-Sep-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666510565 1			198,000.00		197,085.95			04-Aug-2005		8.400%		IL - 90.00%		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
666512652 1			220,500.00		219,535.08			22-Jul-2005		8.450%		CA - 90.00%		Paid Off - 360		01-Jan-2005
666530803 1			148,500.00		147,675.81			22-Sep-2005		7.950%		NV - 90.00%		Paid Off - 360		01-Feb-2005
666514096 1			216,000.00		216,000.00			27-Jul-2005		6.000%		CA - 80.00%		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
666515051 1			292,800.00		292,798.66			29-Jul-2005		5.750%		CA - 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
666515358 2			394,400.00		392,373.43			20-Jul-2005		6.850%		VA - 80.00%		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
666515655 1			328,000.00		327,999.50			02-Aug-2005		6.700%		CA - 79.81%		Paid Off - 360		01-Feb-2005
666539549 1			124,000.00		124,000.00			16-Sep-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666517230 1			256,500.00		255,293.09			20-Jul-2005		7.300%		IL - 95.00%		Paid Off - 360		01-Feb-2005
666539978 1			144,000.00		143,270.79			04-Oct-2005		8.500%		GA - 90.00%		Paid Off - 360		01-Feb-2005
666517875 1			169,600.00		169,009.81			19-Jul-2005		8.800%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666540786 1		FCL	310,250.00		308,733.22			13-Oct-2005		7.900%		NJ - 85.00%		Paid Off - 360		01-Mar-2005
666519632 1			209,600.00		209,600.00			02-Aug-2005		6.400%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666543640 1			238,500.00		237,080.92			15-Sep-2005		7.600%		VA - 90.00%		Paid Off - 360		01-Feb-2005
666520317 1			278,955.00		277,718.08			29-Jul-2005		7.600%		CA - 90.00%		Paid Off - 360		01-Feb-2005
666548896 1			216,000.00		214,525.96			14-Oct-2005		6.900%		CA - 90.00%		Paid Off - 360		01-Feb-2005
666523428 1			130,055.00		129,617.27			27-Jul-2005		8.050%		FL - 95.00%		Paid Off - 360		01-Mar-2005
666550322 2			435,000.00		435,000.00			12-Oct-2005		6.200%		CA - 81.31%		Paid Off - 360		01-Feb-2005
666523840 1			160,000.00		160,000.00			05-Aug-2005		7.200%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666551197 1			403,750.00		401,125.58			04-Oct-2005		7.150%		NY - 85.00%		Paid Off - 360		01-Feb-2005
666524822 1			202,500.00		202,499.50			11-Aug-2005		7.500%		CA - 75.00%		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
666532189 1			232,000.00		230,910.55			08-Aug-2005		7.550%		MA - 68.24%		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
666539390 2			585,000.00		583,146.96			02-Aug-2005		8.350%		DC - 100.00%		Paid Off - 360		01-Mar-2005
666556006 1			117,832.00		117,544.21			14-Oct-2005		6.550%		AZ - 80.00%		Paid Off - 360		01-Feb-2005
666539796 1			124,000.00		123,309.33			27-Jul-2005		8.350%		NJ - 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
666543491 1			294,500.00		293,443.20			25-Jul-2005		8.650%		WA - 95.00%		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
666543582 2			999,500.00		994,109.52			03-Aug-2005		7.600%		NJ - 77.78%		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
666543954 2			454,500.00		454,500.00			29-Jul-2005		6.500%		CA - 90.00%		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
666544937 2			387,000.00		386,831.98			03-Aug-2005		8.250%		VA - 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
666546726 2			482,800.00		482,800.00			25-Jul-2005		5.850%		NC - 85.00%		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
666546767 1			191,920.00		190,962.22			19-Jul-2005		7.000%		MD - 80.00%		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
666547625 1			225,000.00		225,000.00			10-Aug-2005		7.200%		CA - 75.00%		Paid Off - 360		01-Jan-2005
666571419 1			141,482.00		140,775.63			30-Sep-2005		8.150%		IL - 85.00%		Paid Off - 360		01-Mar-2005
Page 25 of 36
Page 26 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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
666548136 2			384,720.00		382,434.66			26-Jul-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666579099 1			48,000.00		47,815.62			29-Sep-2005		9.750%		IN - 76.19%		Paid Off - 360		01-Feb-2005
666548433 1			303,000.00		301,443.03			25-Jul-2005		6.850%		FL - 89.38%		Paid Off - 360		01-Feb-2005
666586235 1			142,600.00		142,056.43			11-Oct-2005		9.250%		IL - 46.00%		Paid Off - 360		01-Mar-2005
666549365 1			63,000.00		62,823.76			26-Jul-2005		9.850%		FL - 90.00%		Paid Off - 360		01-Feb-2005
666587662 1			336,000.00		336,000.00			14-Oct-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666549902 1			148,500.00		148,500.00			18-Jul-2005		7.950%		CO - 90.00%		Paid Off - 360		01-Feb-2005
666588439 1			233,600.00		232,036.51			29-Sep-2005		7.000%		IL - 80.00%		Paid Off - 360		01-Feb-2005
666550991 1			143,100.00		142,525.89			26-Jul-2005		8.100%		MA - 90.00%		Paid Off - 360		01-Feb-2005
666588595 2			420,000.00		418,900.00			11-Oct-2005		5.650%		VA - 73.17%		Paid Off - 360		01-Feb-2005
666551049 2			405,000.00		405,000.00			19-Jul-2005		6.500%		CA - 90.00%		Paid Off - 360		01-Jan-2005
666590419 1			204,000.00		202,828.08			19-Sep-2005		7.875%		IL - 80.00%		Paid Off - 360		01-Feb-2005
666551171 1			318,750.00		317,606.23			27-Jul-2005		8.650%		IL - 85.00%		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
666551213 1			223,000.00		222,182.62			28-Jul-2005		7.625%		NJ - 56.46%		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
666552559 1			224,000.00		224,000.00			29-Jul-2005		6.750%		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
666556022 1			192,000.00		191,190.00			09-Aug-2005		7.850%		IL - 80.00%		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
666556840 1			144,000.00		143,274.37			10-Aug-2005		6.950%		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
666557541 2			508,500.00		505,861.63			09-Aug-2005		6.800%		NY - 90.00%		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
666559968 1			124,000.00		123,482.10			11-Aug-2005		7.900%		OR - 80.00%		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
666566989 2			420,000.00		418,314.89			01-Aug-2005		8.100%		CA - 83.17%		Paid Off - 360		01-Feb-2005
666598545 1			76,000.00		75,271.17			29-Sep-2005		11.600%		FL - 64.96%		Paid Off - 360		01-Feb-2005
666568860 1			112,500.00		112,143.25			29-Jul-2005		9.250%		MI - 90.00%		Paid Off - 360		01-Feb-2005
666604723 1			124,000.00		123,119.82			30-Sep-2005		6.700%		AZ - 80.00%		Paid Off - 360		01-Feb-2005
666569132 1			300,000.00		298,560.40			29-Jul-2005		7.200%		WA - 80.00%		Paid Off - 360		01-Feb-2005
666605696 1			244,000.00		244,000.00			30-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666571757 1			116,600.00		116,332.12			05-Aug-2005		9.900%		DC - 55.00%		Paid Off - 360		01-Mar-2005
666606025 1			157,500.00		156,562.86			13-Oct-2005		7.600%		IL - 90.00%		Paid Off - 360		01-Feb-2005
666572805 1			194,643.86		194,512.80			08-Aug-2005		5.950%		CT - 84.63%		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
666574017 1			293,400.00		291,983.75			22-Jul-2005		7.650%		WA - 90.00%		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
666574819 1			289,000.00		289,000.00			29-Jul-2005		7.150%		CA - 85.00%		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
666576566 1			276,250.00		276,250.00			26-Jul-2005		6.540%		CA - 85.00%		Paid Off - 360		01-Jan-2005
666608997 1			104,000.00		103,498.76			15-Sep-2005		8.650%		TX - 80.00%		Paid Off - 360		01-Feb-2005
666582457 1			120,000.00		119,481.99			29-Jul-2005		7.750%		CA - 78.69%		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
666584065 1			355,500.00		353,980.84			05-Aug-2005		7.800%		CA - 90.00%		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
666584628 1			212,400.00		212,320.68			04-Aug-2005		8.050%		WA - 90.00%		Paid Off - 360		01-Feb-2005
666614771 1			88,000.00		87,405.21			06-Oct-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666588462 1			148,500.00		148,500.00			27-Jul-2005		7.450%		IL - 90.00%		Paid Off - 360		01-Feb-2005
666617790 2			720,000.00		714,893.03			03-Oct-2005		6.700%		AZ - 80.00%		Paid Off - 360		01-Feb-2005
666591227 1			357,000.00		356,999.98			29-Jul-2005		6.750%		CA - 89.25%		Paid Off - 360		01-Feb-2005
666619176 1			130,000.00		130,000.00			23-Sep-2005		6.700%		CA - 62.80%		Paid Off - 360		01-Feb-2005
666593413 1			263,625.00		262,263.06			29-Jul-2005		7.250%		CA - 95.00%		Paid Off - 360		01-Feb-2005
666619325 1			152,800.00		151,835.53			22-Sep-2005		7.300%		IL - 80.00%		Paid Off - 360		01-Feb-2005
666595335 1			344,000.00		342,108.69			19-Jul-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666621446 2			436,000.00		436,000.00			13-Oct-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666595558 2			450,000.00		450,000.00			21-Jul-2005		8.350%		NJ - 89.11%		Paid Off - 360		01-Feb-2005
666622527 1			207,920.00		206,459.32			03-Oct-2005		6.750%		VA - 80.00%		Paid Off - 360		01-Feb-2005
666598917 1			131,200.00		130,635.37			28-Jul-2005		7.750%		WA - 80.00%		Paid Off - 360		01-Feb-2005
666622634 1			259,920.00		258,146.28			20-Sep-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666599261 1			272,000.00		271,788.12			10-Aug-2005		6.550%		MD - 80.00%		Paid Off - 360		01-Feb-2005
666623293 2			441,000.00		440,999.54			29-Sep-2005		7.750%		CA - 90.00%		Paid Off - 360		01-Feb-2005
666602370 1			272,000.00		272,000.00			09-Aug-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666623871 1			74,200.00		73,788.20			26-Sep-2005		7.950%		FL - 70.00%		Paid Off - 360		01-Feb-2005
666603204 1			215,200.00		215,200.00			27-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666624242 1			332,000.00		331,075.02			20-Sep-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666603527 1			253,600.00		252,346.73			01-Aug-2005		7.050%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666624408 1			317,600.00		314,158.71			16-Sep-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666604640 1			173,850.00		173,094.26			22-Jul-2005		7.700%		CA - 95.00%		Paid Off - 360		01-Feb-2005
666625488 1			181,600.00		180,360.72			23-Sep-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666606363 1			258,400.00		257,220.84			02-Aug-2005		6.900%		MD - 80.00%		Paid Off - 360		01-Mar-2005
666626569 1			126,000.00		125,944.70			14-Oct-2005		7.500%		AK - 90.00%		Paid Off - 360		01-Feb-2005
666608872 2			387,000.00		385,250.69			26-Jul-2005		7.950%		CA - 93.25%		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
666610035 1			195,500.00		194,561.85			29-Jul-2005		7.200%		IL - 85.00%		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 26 of 36
Page 27 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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
666611280 1			174,500.00		173,941.63			12-Aug-2005		8.300%		NJ - 89.49%		Paid Off - 360		01-Mar-2005
666632369 1			232,800.00		232,799.99			11-Oct-2005		6.500%		FL - 80.00%		Paid Off - 360		01-Feb-2005
666613856 1			213,750.00		212,812.89			05-Aug-2005		7.850%		WA - 95.00%		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
666615372 1			131,600.00		131,207.96			19-Jul-2005		9.550%		GA - 80.00%		Paid Off - 360		01-Feb-2005
666636444 2			520,356.00		515,844.48			13-Oct-2005		7.200%		VA - 80.00%		Paid Off - 360		01-Feb-2005
666617154 2			540,000.00		537,170.89			28-Jul-2005		6.750%		MI - 80.00%		Paid Off - 360		01-Feb-2005
666637665 1			82,240.00		81,670.90			28-Sep-2005		6.850%		GA - 61.84%		Paid Off - 360		01-Feb-2005
666620570 2			600,000.00		597,855.06			11-Aug-2005		7.750%		CA - 92.74%		Paid Off - 360		01-Mar-2005
666637921 1			224,000.00		224,000.00			05-Oct-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666621628 1			150,100.00		149,533.25			02-Aug-2005		8.400%		MO - 95.00%		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
666623178 2			617,400.00		615,010.23			04-Aug-2005		7.350%		MA - 90.00%		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
666625256 1			348,000.00		346,141.17			19-Jul-2005		6.650%		CA - 80.00%		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
666625421 2			374,332.00		372,605.00			25-Jul-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666642947 1			216,000.00		214,525.96			28-Sep-2005		6.900%		MA - 80.00%		Paid Off - 360		01-Feb-2005
666625934 1			217,600.00		216,630.35			01-Aug-2005		7.575%		FL - 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
666629456 1			212,000.00		212,000.00			15-Jul-2005		6.750%		NC - 80.00%		Paid Off - 360		01-Feb-2005
666646468 1			127,200.00		127,200.00			07-Oct-2005		7.100%		WA - 80.00%		Paid Off - 360		01-Feb-2005
666636345 1			255,000.00		254,944.35			22-Jul-2005		6.300%		CA - 72.42%		Paid Off - 360		01-Feb-2005
666647334 1			306,000.00		304,489.07			04-Oct-2005		7.850%		CA - 79.48%		Paid Off - 360		01-Mar-2005
666639356 2			464,000.00		461,706.95			04-Aug-2005		7.050%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666651286 1			236,800.00		236,800.00			20-Sep-2005		6.200%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666639802 1			240,000.00		238,987.56			10-Aug-2005		7.850%		CO - 51.06%		Paid Off - 360		01-Feb-2005
666651898 1			245,100.00		242,631.68			15-Sep-2005		7.950%		CA - 95.00%		Paid Off - 360		01-Feb-2005
666640636 1			172,800.00		172,800.00			15-Jul-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666652276 1			115,000.00		114,386.79			11-Oct-2005		8.150%		MI - 82.14%		Paid Off - 360		01-Feb-2005
666645155 1			340,000.00		340,000.00			28-Jul-2005		5.700%		CA - 75.56%		Paid Off - 360		01-Feb-2005
666654942 1			101,600.00		100,919.98			14-Oct-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666645411 1			186,800.00		186,742.56			29-Jul-2005		6.150%		WA - 80.00%		Paid Off - 360		01-Feb-2005
666655287 1			54,000.00		53,795.47			30-Sep-2005		9.450%		IN - 90.00%		Paid Off - 360		01-Mar-2005
666645973 1			211,500.00		210,749.04			10-Aug-2005		8.150%		WI - 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
666646559 1			216,500.00		216,417.53			11-Aug-2005		6.700%		CA - 84.90%		Paid Off - 360		01-Feb-2005
666658596 2			699,000.00		695,151.10			20-Sep-2005		7.300%		MA - 58.25%		Paid Off - 360		01-Mar-2005
666650791 1			157,500.00		157,049.62			10-Aug-2005		8.850%		NJ - 87.50%		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
666660683 1			323,000.00		322,959.50			04-Aug-2005		6.650%		CA - 89.97%		Paid Off - 360		01-Feb-2005
666660162 1			291,650.00		290,521.08			21-Sep-2005		9.050%		OR - 95.00%		Paid Off - 360		01-Mar-2005
666661582 1			157,500.00		156,698.52			09-Aug-2005		6.900%		FL - 90.00%		Paid Off - 360		01-Feb-2005
666664339 1			244,000.00		242,416.46			03-Oct-2005		7.450%		IL - 80.00%		Paid Off - 360		01-Feb-2005
666662143 1			325,500.00		324,186.90			29-Jul-2005		8.075%		CA - 53.32%		Paid Off - 360		01-Feb-2005
666664743 1			114,000.00		113,407.92			12-Oct-2005		7.600%		VA - 95.00%		Paid Off - 360		01-Mar-2005
666663703 1			81,600.00		81,298.05			01-Aug-2005		8.500%		AL - 80.00%		Paid Off - 360		01-Feb-2005
666667415 2			379,200.00		376,405.04			04-Oct-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666665831 1			156,000.00		155,619.77			28-Jul-2005		10.500%		CA - 65.00%		Paid Off - 360		01-Feb-2005
666672704 1			290,000.00		290,000.00			11-Oct-2005		5.650%		CA - 79.45%		Paid Off - 360		01-Feb-2005
666666896 1			265,000.00		265,000.00			03-Aug-2005		6.700%		CA - 67.43%		Paid Off - 360		01-Feb-2005
666673454 1			114,000.00		114,000.00			07-Oct-2005		6.700%		WA - 80.00%		Paid Off - 360		01-Feb-2005
666667910 2			574,200.00		574,200.00			02-Aug-2005		6.650%		AZ - 90.00%		Paid Off - 360		01-Feb-2005
666673694 2			459,000.00		456,159.09			30-Sep-2005		7.400%		CA - 85.00%		Paid Off - 360		01-Feb-2005
666670781 1			198,000.00		197,346.83			22-Jul-2005		8.150%		CA - 90.00%		Paid Off - 360		01-Mar-2005
666675434 1			222,400.00		220,837.66			05-Oct-2005		6.750%		IL - 80.00%		Paid Off - 360		01-Feb-2005
666671698 1			292,000.00		292,000.00			01-Aug-2005		6.550%		MA - 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
666673793 1			386,750.00		386,250.00			09-Aug-2005		7.300%		CA - 85.00%		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
666674809 1			288,000.00		287,087.75			22-Jul-2005		8.350%		CA - 90.00%		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
666676697 1			182,400.00		181,765.25			28-Jul-2005		8.800%		NV - 95.00%		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
666681069 2			476,000.00		473,847.04			26-Jul-2005		7.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666687389 1			224,000.00		223,799.55			26-Sep-2005		5.375%		CO - 80.00%		Paid Off - 360		01-Feb-2005
666681911 1			69,000.00		68,772.40			02-Aug-2005		8.150%		OH - 75.00%		Paid Off - 360		01-Mar-2005
666690045 1			61,600.00		61,346.42			13-Oct-2005		8.750%		FL - 80.00%		Paid Off - 360		01-Mar-2005
666684188 1			90,000.00		89,663.58			27-Jul-2005		8.450%		SC - 100.00%		Paid Off - 360		01-Feb-2005
666691126 1			425,000.00		425,000.00			05-Oct-2005		7.050%		MA - 74.82%		Paid Off - 360		01-Feb-2005
666685045 1			38,700.00		38,608.20			08-Aug-2005		9.750%		OH - 90.00%		Paid Off - 360		01-Mar-2005
666699228 1			285,000.00		283,335.84			28-Sep-2005		7.000%		MI - 95.00%		Paid Off - 360		01-Mar-2005
666689948 1			297,000.00		296,124.10			28-Jul-2005		8.700%		NJ - 90.00%		Paid Off - 360		01-Mar-2005
666699509 1			144,000.00		143,036.17			26-Sep-2005		7.000%		MD - 80.00%		Paid Off - 360		01-Feb-2005
666690151 2			747,000.00		743,244.44			26-Jul-2005		6.000%		NJ - 64.96%		Paid Off - 360		01-Mar-2005
666702113 1			244,662.00		243,276.74			13-Oct-2005		7.850%		CA - 70.92%		Paid Off - 360		01-Feb-2005
Page 27 of 36
Page 28 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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
666692611 1			136,000.00		135,630.66			29-Jul-2005		9.100%		CA - 85.00%		Paid Off - 360		01-Mar-2005
666702394 1			260,000.00		258,637.10			15-Sep-2005		7.550%		IL - 80.00%		Paid Off - 360		01-Mar-2005
666692751 2			380,000.00		378,759.14			08-Aug-2005		8.200%		DC - 95.00%		Paid Off - 360		01-Mar-2005
666702600 1			129,520.00		128,880.41			12-Oct-2005		7.850%		IL - 80.00%		Paid Off - 360		01-Mar-2005
666696075 1			236,550.00		235,334.50			04-Aug-2005		6.850%		CA - 95.00%		Paid Off - 360		01-Feb-2005
666703434 1			130,000.00		129,392.47			06-Oct-2005		8.125%		ME - 80.00%		Paid Off - 360		01-Mar-2005
666698949 1			355,500.00		354,216.41			29-Jul-2005		7.700%		CA - 90.00%		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
666699525 1			161,025.00		160,401.60			27-Jul-2005		8.350%		GA - 95.00%		Paid Off - 360		01-Feb-2005
666706130 1			110,400.00		109,986.97			27-Sep-2005		9.350%		CT - 80.00%		Paid Off - 360		01-Mar-2005
666700703 2			697,000.00		693,130.88			15-Jul-2005		6.450%		CA - 85.00%		Paid Off - 360		01-Feb-2005
666706338 2			370,800.00		368,169.92			11-Oct-2005		6.700%		CA - 90.00%		Paid Off - 360		01-Feb-2005
666710512 1			348,000.00		346,780.61			21-Jul-2005		7.850%		IL - 80.00%		Paid Off - 360		01-Mar-2005
666706585 2			736,000.00		729,964.37			19-Sep-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666710611 1			75,000.00		74,172.93			29-Jul-2005		9.750%		DC - 60.00%		Paid Off - 360		01-Mar-2005
666707716 1			139,500.00		138,830.18			07-Oct-2005		7.990%		MO - 90.00%		Paid Off - 360		01-Mar-2005
666710769 1			180,000.00		179,238.89			10-Aug-2005		6.900%		VA - 80.00%		Paid Off - 360		01-Mar-2005
666710959 1			132,000.00		131,328.42			29-Sep-2005		7.700%		IL - 80.00%		Paid Off - 360		01-Mar-2005
666710926 1			233,750.00		233,031.85			01-Aug-2005		8.500%		NJ - 85.00%		Paid Off - 360		01-Mar-2005
666711734 1			279,000.00		277,709.27			05-Oct-2005		8.850%		CA - 90.00%		Paid Off - 360		01-Feb-2005
666712682 1			299,700.00		298,422.95			05-Aug-2005		7.800%		VA - 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
666715909 1			89,000.00		88,684.99			21-Jul-2005		7.800%		PA - 94.68%		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
666717210 1			118,800.00		118,438.74			01-Aug-2005		8.550%		NY - 90.00%		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
666719646 1			331,000.00		330,340.98			02-Aug-2005		9.500%		CA - 63.05%		Paid Off - 360		01-Apr-2005
666716931 2			552,000.00		549,454.04			04-Oct-2005		8.250%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666720628 1			55,000.00		54,834.43			03-Aug-2005		8.600%		MI - 50.93%		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
666723093 1			100,750.00		100,602.94			19-Jul-2005		12.000%		CA - 65.00%		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
666726567 2			517,500.00		515,496.89			28-Jul-2005		7.350%		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
666731807 1			241,200.00		240,443.69			10-Aug-2005		8.400%		VA - 90.00%		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
666735352 1			255,000.00		254,045.78			28-Jul-2005		8.050%		IL - 85.00%		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
666736178 1			220,000.00		219,086.65			29-Jul-2005		7.450%		NJ - 80.00%		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
666736442 1			119,600.00		119,137.07			29-Jul-2005		7.350%		AZ - 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
666738992 2			384,750.00		383,388.25			11-Aug-2005		7.800%		CA - 95.00%		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
666740600 1			58,400.00		58,233.64			21-Jul-2005		7.850%		OH - 80.00%		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
666743109 1			82,800.00		82,555.79			09-Aug-2005		8.700%		IL - 90.00%		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
666751359 2			589,600.00		586,433.58			01-Aug-2005		5.650%		OR - 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
666751979 1			105,000.00		103,199.32			04-Aug-2005		9.700%		OH - 100.00%		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
666755525 1			128,800.00		128,353.17			26-Jul-2005		7.900%		GA - 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
666756242 2			540,000.00		537,692.71			28-Jul-2005		6.850%		IL - 80.00%		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
666759030 2			600,000.00		596,896.64			29-Jul-2005		5.850%		HI - 80.00%		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
666764030 1			243,000.00		241,997.29			26-Jul-2005		7.025%		FL - 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
666783352 1			106,200.00		105,853.19			02-Aug-2005		8.200%		NV - 90.00%		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
666783931 1			112,500.00		112,132.61			02-Aug-2005		8.200%		NV - 90.00%		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
666784418 2			780,000.00		776,571.08			20-Jul-2005		6.700%		CA - 80.00%		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
666785910 1			247,500.00		246,641.40			04-Aug-2005		7.900%		CA - 90.00%		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
666787049 1			165,300.00		164,347.61			27-Jul-2005		7.900%		IL - 95.00%		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
666791074 1			40,320.00		40,168.51			08-Aug-2005		7.500%		IN - 80.00%		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
666792411 2			544,000.00		541,514.29			01-Aug-2005		6.500%		MD - 80.00%		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
666793724 1			103,950.00		103,633.89			21-Jul-2005		8.550%		CA - 50.71%		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 28 of 36
Page 29 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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
666795190 1			48,750.00		48,593.10			29-Jul-2005		8.600%		AR - 65.00%		Paid Off - 360		01-Mar-2005
666767587 1			51,750.00		51,594.93			05-Oct-2005		10.275%		IN - 90.00%		Paid Off - 360		01-Mar-2005
666796008 1			88,568.00		88,200.03			11-Aug-2005		6.990%		GA - 80.00%		Paid Off - 360		01-Mar-2005
666767686 1			233,600.00		232,351.22			11-Oct-2005		7.450%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666796677 1			234,000.00		233,057.83			01-Aug-2005		7.150%		IL - 80.00%		Paid Off - 360		01-Mar-2005
666769187 2			640,000.00		636,151.97			21-Sep-2005		6.850%		SC - 71.11%		Paid Off - 360		01-Mar-2005
666800404 2			504,000.00		501,629.69			01-Aug-2005		6.350%		NY - 80.00%		Paid Off - 360		01-Mar-2005
666769989 1			137,600.00		136,913.69			27-Sep-2005		7.800%		FL - 80.00%		Paid Off - 360		01-Mar-2005
666803606 1			336,000.00		334,749.97			08-Aug-2005		7.550%		NJ - 80.00%		Paid Off - 360		01-Mar-2005
666771332 2			378,000.00		378,000.00			28-Sep-2005		6.750%		CA - 90.00%		Paid Off - 360		01-Mar-2005
666806872 1			306,000.00		305,124.95			19-Jul-2005		8.850%		AK - 90.00%		Paid Off - 360		01-Mar-2005
666771761 2			680,000.00		675,872.05			23-Sep-2005		6.800%		CA - 85.00%		Paid Off - 360		01-Mar-2005
666806880 1			265,000.00		264,088.56			25-Jul-2005		6.800%		MD - 89.23%		Paid Off - 360		01-Apr-2005
666772348 2			372,600.00		370,992.81			30-Sep-2005		8.650%		UT - 90.00%		Paid Off - 360		01-Mar-2005
666806906 1			147,250.00		146,506.19			19-Jul-2005		5.975%		FL - 95.00%		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
666806971 1			180,000.00		179,169.53			02-Aug-2005		6.450%		CA - 90.00%		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
666807193 1			160,000.00		159,349.44			21-Jul-2005		7.100%		MI - 80.00%		Paid Off - 360		01-Mar-2005
666779160 1			140,000.00		140,000.00			03-Oct-2005		7.300%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666808605 1			74,480.00		74,275.60			05-Aug-2005		9.050%		IL - 95.00%		Paid Off - 360		01-Mar-2005
666783485 1			122,750.00		122,184.97			27-Sep-2005		8.200%		NV - 89.99%		Paid Off - 360		01-Mar-2005
666812342 1			58,500.00		58,384.13			26-Jul-2005		9.525%		PA - 65.00%		Paid Off - 360		01-Apr-2005
666783618 1			116,900.00		116,361.88			03-Oct-2005		8.200%		NV - 89.99%		Paid Off - 360		01-Mar-2005
666814652 1			121,500.00		121,078.51			04-Aug-2005		7.900%		IL - 90.00%		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
666814710 1			77,400.00		77,204.51			18-Jul-2005		8.350%		GA - 90.00%		Paid Off - 360		01-Apr-2005
666784038 2			960,000.00		955,017.90			23-Sep-2005		7.600%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666817226 2			493,999.00		491,806.22			15-Jul-2005		6.650%		CA - 90.00%		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
666818273 2			528,000.00		525,956.28			12-Aug-2005		7.350%		CA - 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
666818372 1			99,000.00		98,666.72			04-Aug-2005		8.050%		IL - 90.00%		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
666820121 1			193,500.00		192,975.46			15-Jul-2005		8.000%		ME - 78.98%		Paid Off - 360		01-Apr-2005
666789052 1			223,250.00		222,091.42			22-Sep-2005		7.600%		FL - 95.00%		Paid Off - 360		01-Mar-2005
666825542 1			215,000.00		214,365.92			26-Jul-2005		8.700%		IL - 87.76%		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
666826268 1			124,290.00		123,804.11			27-Jul-2005		7.300%		IL - 90.00%		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
666826920 1			144,000.00		143,562.10			03-Aug-2005		8.550%		FL - 90.00%		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
666827654 1			100,000.00		99,740.82			20-Jul-2005		9.325%		AL - 100.00%		Paid Off - 360		01-Mar-2005
666801329 1			275,000.00		273,096.50			22-Sep-2005		6.900%		CA - 57.90%		Paid Off - 360		01-Mar-2005
666829106 1			252,000.00		251,151.80			26-Jul-2005		8.050%		MA - 90.00%		Paid Off - 360		01-Mar-2005
666804992 1			150,000.00		148,662.03			21-Sep-2005		8.450%		OH - 100.00%		Paid Off - 360		01-Mar-2005
666830724 1			285,000.00		284,240.20			22-Jul-2005		8.100%		CA - 95.00%		Paid Off - 360		01-Apr-2005
666806146 1			187,200.00		186,189.35			07-Oct-2005		7.400%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666831094 1			223,250.00		222,490.96			28-Jul-2005		8.000%		NV - 95.00%		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
666831151 1			245,700.00		244,789.77			09-Aug-2005		7.900%		CA - 90.00%		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
666832217 1			256,500.00		255,601.21			18-Jul-2005		7.850%		CA - 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
666832837 1			205,600.00		204,804.16			09-Aug-2005		7.350%		CA - 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
666839311 2			500,000.00		498,510.27			15-Jul-2005		8.650%		CA - 84.03%		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
666839337 1			330,750.00		329,784.52			15-Jul-2005		8.750%		CA - 90.00%		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
666840962 1			246,500.00		245,795.11			10-Aug-2005		8.850%		CA - 85.00%		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
666854252 1			126,000.00		125,688.25			08-Aug-2005		8.450%		CO - 90.00%		Paid Off - 360		01-Apr-2005
666825583 1			90,000.00		89,509.32			19-Sep-2005		7.350%		FL - 90.00%		Paid Off - 360		01-Mar-2005
666860655 2			488,750.00		486,967.58			22-Jul-2005		7.650%		CA - 85.00%		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
666863618 1			369,000.00		367,969.00			25-Jul-2005		7.850%		CA - 83.86%		Paid Off - 360		01-Apr-2005
666830187 2			769,500.00		766,266.91			07-Oct-2005		8.650%		CA - 90.00%		Paid Off - 360		01-Mar-2005
666865746 1			144,200.00		143,805.13			05-Aug-2005		7.950%		FL - 80.00%		Paid Off - 360		01-Apr-2005
666832191 1			127,500.00		127,040.97			15-Sep-2005		9.400%		MD - 59.03%		Paid Off - 360		01-Mar-2005
666870076 1			183,350.00		182,771.29			18-Jul-2005		7.250%		OH - 95.00%		Paid Off - 360		01-Apr-2005
666833967 2			361,720.00		359,628.33			29-Sep-2005		7.050%		MD - 80.00%		Paid Off - 360		01-Mar-2005
666880711 1			90,300.00		90,029.43			03-Aug-2005		7.500%		FL - 70.00%		Paid Off - 360		01-Apr-2005
666837059 1			89,500.00		88,737.86			11-Oct-2005		6.750%		FL - 47.63%		Paid Off - 360		01-Mar-2005
666883509 2			850,000.00		847,080.82			28-Jul-2005		7.950%		CA - 85.00%		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 29 of 36
Page 30 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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
666889431 1			228,000.00		227,176.76			10-Aug-2005		7.700%		MA - 80.00%		Paid Off - 360		01-Mar-2005
666840699 1			189,125.00		188,143.52			27-Sep-2005		7.600%		MO - 85.00%		Paid Off - 360		01-Mar-2005
666910575 1			308,000.00		307,113.16			01-Jul-2005		7.700%		CA - 100.00%		Paid Off - 360		01-Apr-2005
666841119 1			50,000.00		49,813.09			26-Sep-2005		8.450%		AZ - 31.25%		Paid Off - 360		01-Apr-2005
666922307 1			152,000.00		151,482.30			29-Jul-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666846605 1			349,900.00		348,488.76			26-Sep-2005		8.850%		FL - 100.00%		Paid Off - 360		01-Mar-2005
666977202 1			199,200.00		198,620.70			22-Jul-2005		7.650%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666850037 1			207,920.00		206,255.16			07-Oct-2005		7.650%		CA - 80.00%		Paid Off - 360		01-Mar-2005
667032585 1			40,120.85		40,075.62			18-Jul-2005		10.800%		OH - 85.00%		Paid Off - 360		01-May-2005
666852744 1			92,880.00		92,531.45			15-Sep-2005		9.200%		AR - 90.00%		Paid Off - 360		01-Mar-2005
667045512 2			600,000.00		598,500.22			29-Jul-2005		8.400%		CA - 66.67%		Paid Off - 360		01-Apr-2005
666856810 2			639,000.00		636,799.14			28-Sep-2005		8.850%		CA - 90.00%		Paid Off - 360		01-Apr-2005
667161780 2			337,000.00		336,222.12			01-Aug-2005		7.350%		WA - 89.87%		Paid Off - 360		01-May-2005
666859129 2			455,200.00		452,766.52			21-Sep-2005		7.450%		CO - 74.62%		Paid Off - 360		01-Mar-2005
TOTAL			88,402,400.91		88,059,958.05
666863725 1			267,050.00		265,939.41			29-Sep-2005		8.700%		PA - 80.00%		Paid Off - 360		01-Mar-2005
Page 30 of 36
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
August 25, 2005 Distribution
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 31 of 36
Page 33 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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 32 of 36
Page 34 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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 33 of 36
Page 35 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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 34 of 36
Page 36 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
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)								2865,~~177~~749,~~923~~773.1939
						Beginning Stated Principal Balance								2,~~304~~120,~~625~~176,~~361~~916.2922
						Delinquency Percentage								13.~~222700~~101100%
						Offered Subordinate and C Class Certificate Balances								658,751,060.11
						Beginning Stated Principal Balance								2,~~304~~120,~~625~~176,~~361~~916.2922
						Senior Enhancement Percentage								2831.~~583900~~070600%
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Current LIBOR Rate														3.~~460000~~830000%
Next LIBOR Rate														04.~~000000~~037500%
Page 35 of 36
Page 37 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
August 25, 2005 Distribution
October 25, 2005 Distribution
Additional Certificate Report
ADDITIONAL CERTIFICATE REPORT
													Next PTR		CarryOver Amts Paid
CLASS
			I-A1										04.21248%		0.00
			I-A2										04.26298%		0.00
			II-A1										04.08118%		0.00
			II-A2										04.18218%		0.00
			II-A3										04.30338%		0.00
			M-1										04.43468%		0.00
			M-2										04.46498%		0.00
			M-3										04.49528%		0.00
			M-4										04.62658%		0.00
			M-5										04.65688%		0.00
			M-6										04.75788%		0.00
			M-7										15.25288%		0.00
			M-8										15.35388%		0.00
			M-9										15.90938%		0.00
			B-1										26.75788%		0.00
			B-2										26.75788%		0.00
			C										0.00000%		0.00
			P										0.00000%		0.00
			R										0.00000%		0.00
			R-CX										0.00000%		0.00
			R-PX										0.00000%		0.00
Page 36 of 36
Page 38 of 38

Filing Compare · Long Beach Mortgage Loan Trust 2005-2 Asset-Backed Certificates, Series 2005-2