UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 8-K Current Report Pursuant To Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): ~~October~~December 2527, 2005 (Date of earliest event reported) Long Beach Securities Corp (as Depositor under the Pooling and Servicing Agreement, dated as January 1, 2005, providing for the issuance of Long Beach Mortgage Loan Trust 2005-1 Asset-Backed Pass- through Certificates, Series 2005-1) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-109318-06 33-0917586 (Commission File Number) (I.R.S. Employer Identification No.) 1100 South Douglas Road Suite 100 Anaheim, California 92806 (Address of principal executive offices) (Zip Code) Registrant's Telephone Number, Including Area Code: (714) 939-5200 (Former address: 1100 Town and Country Road Suite 1600 Orange, California 92868) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act (17 CFR 240.14a-12(b)) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) Item 8.01 Other Events Attached hereto is a copy of the Monthly Remittance Statements to the Certificateholders which was derived from the monthly information submitted by the Master Servicer of the Trust to the Trustee. Item 9.01 Financial Statements and Exhibits (c) Exhibits: Exhibit No. Description 99.1 Monthly Remittance Statement to the Certificateholders dated as of ~~October~~December 2527, 2005. Signatures Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized. Deutsche Bank National Trust Company, in its capacity as Trustee under the Pooling and Servicing Agreement on behalf of Long Beach Securities Corp ,Registrant Date: ~~Oct~~Dec 2829, 2005 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT 99.1 Monthly Remittance Statement to the Certificateholders dated as of ~~October~~December 2527, 2005.

Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
				External Parties					Table of Contents
												Page
				Seller
									1. Certificate Payment Report					2
				Long Beach Mortgage Corp.
									2. Collection Account Report					64
									3. Credit Enhancement Report					86
									4. Collateral Report					97
				Certificate Insurer(s)					5. Delinquency Report					1210
									6. REO Report					1513
									7. Foreclosure Report					1615
									8. Prepayment Report					21
									9. Prepayment Detail Report					24
									10. Realized Loss Report					3739
									11. Realized Loss Detail Report					4042
				Servicer(s)
									12. Triggers and Adj. Cert. Report					4143
				Long Beach Mortgage Corp.
									13. Additional Certificate Report					4244
									14. Other Related Information					4345
				Underwriter(s)
				Greenwich Capital Markets
									Total Number of Pages					4345
				Dates					Contacts
				Cut-Off Date:		January 01, 2005			Karlene Benvenuto
				Close Date:		January 06, 2005			Administrator
				First Distribution Date:		February 25, 2005			(714) 247-6284
									Karlene.Benvenuto@db.com
									Address:
									1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:		~~October~~December 2527, 2005
									Factor Information:			(800) 735-7777
				Record Date:		~~September~~November 30, 2005
									Main Phone Number:			(714) 247-6000
						October 24, 2005
						December 23, 2005
									https://www.tss.db.com/invr
Page 1 of 43
Page 1 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
					Prior											Current
	Class		Original		Principal					Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance	Interest		Principal		Distribution		Loss		Interest		Balance
					(1)	(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)
I-A1	SR,FLT	$	1,912,475,000.00		1,~~509~~348,~~204~~865,~~780~~604.31	45,~~996~~363,~~725~~988.4989		7798,~~314~~054,~~770~~370.1296		82103,~~311~~418,~~495~~359.6185		0.00		0.00		1,~~431~~250,~~890~~811,~~010~~233.1935
II-A1	SR,FLT	$	528,000,000.00		~~276~~188,~~835~~440,~~910~~974.9110	~~885~~725,~~336~~916.6251		3945,~~474~~661,~~893~~342.3058		4046,~~360~~387,~~229~~259.9209		0.00		0.00		~~237~~142,~~361~~779,~~017~~631.6152
II-A2	SR,FLT	$	215,000,000.00		215,000,000.00	~~706~~849,~~633~~250.3300		0.00		~~706~~849,~~633~~250.3300		0.00		0.00		215,000,000.00
II-A3	SR,FLT	$	151,526,000.00		151,526,000.00	~~513~~616,~~883~~037.5937		0.00		~~513~~616,~~883~~037.5937		0.00		0.00		151,526,000.00
M-1	MEZ.FLT	$	159,250,000.00		159,250,000.00	~~555~~664,~~472~~426.8539		0.00		~~555~~664,~~472~~426.8539		0.00		0.00		159,250,000.00
M-2	MEZ.FLT	$	99,750,000.00		99,750,000.00	~~350~~418,~~344~~839.17		0.00		~~350~~418,~~344~~839.17		0.00		0.00		99,750,000.00
M-3	MEZ.FLT	$	61,250,000.00		61,250,000.00	~~217~~259,~~590~~904.6317		0.00		~~217~~259,~~590~~904.6317		0.00		0.00		61,250,000.00
M-4	MEZ.FLT	$	61,250,000.00		61,250,000.00	~~230~~274,~~912~~604.5017		0.00		~~230~~274,~~912~~604.5017		0.00		0.00		61,250,000.00
M-5	MEZ.FLT	$	43,750,000.00		43,750,000.00	~~168~~200,~~461~~034.8172		0.00		~~168~~200,~~461~~034.8172		0.00		0.00		43,750,000.00
M-6	MEZ.FLT	$	42,000,000.00		42,000,000.00	~~165~~195,~~106~~766.67		0.00		~~165~~195,~~106~~766.67		0.00		0.00		42,000,000.00
M-7	MEZ.FLT	$	35,000,000.00		35,000,000.00	~~153~~180,~~095~~250.8300		0.00		~~153~~180,~~095~~250.8300		0.00		0.00		35,000,000.00
M-8	MEZ.FLT	$	35,000,000.00		35,000,000.00	~~155~~183,~~915~~361.2811		0.00		~~155~~183,~~915~~361.2811		0.00		0.00		35,000,000.00
M-9	MEZ.FLT	$	35,000,000.00		35,000,000.00	~~185~~216,~~519~~027.4478		0.00		~~185~~216,~~519~~027.4478		0.00		0.00		35,000,000.00
B-1	SUB.FLT	$	35,000,000.00		35,000,000.00	~~199~~231,~~616~~583.6733		0.00		~~199~~231,~~616~~583.6733		0.00		0.00		35,000,000.00
B-2	SUB.FLT	$	24,500,000.00		24,500,000.00	~~139~~162,~~731~~108.6633		0.00		~~139~~162,~~731~~108.6633		0.00		0.00		24,500,000.00
C	SUB	$	61,251,900.56		61,250,052.51	53,~~528~~420,~~521~~233.4916		0.00		53,~~528~~420,~~521~~233.4916		0168,839.0074		0168,839.0074		61,250,052.51
P	R	$	100.00		100.00	1,~~891~~967,~~403~~713.8195		0.00		1,~~891~~967,~~403~~713.8195		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
Total			3,500,003,000.56		2,596,832,730.92	15,930,045.72		143,715,713.54		159,645,759.26		168,839.74		168,839.74		2,453,117,017.38
R-PX	R	$	0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
Total			3,500,003,000.56		2,845,566,843.73	17,044,271.84		116,789,663.42		133,833,935.26		0.00		0.00		2,728,777,180.31
Page 2 of 43
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
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	0911/2625/05		1012/2426/05		A-Act/360	542514JV7		1,912,475,000.00		~~789~~705.~~136998~~298424		2.~~612701~~804737		4051.~~426552~~270930		4354.~~039253~~075666	~~748~~654.~~710446~~027495
II-A1	0911/2625/05		1012/2426/05		A-Act/360	542514JW5		528,000,000.00		~~524~~356.~~310437~~895784		1.~~676774~~374842		7486.~~763055~~479815		7687.~~439829~~854657	~~449~~270.~~547382~~415969
II-A2	0911/2625/05		1012/2426/05		A-Act/360	542514JX3		215,000,000.00		1,000.000000		3.~~286667~~950000		0.000000		3.~~286667~~950000	1,000.000000
II-A3	0911/2625/05		1012/2426/05		A-Act/360	542514JY1		151,526,000.00		1,000.000000		34.~~391389~~065556		0.000000		34.~~391389~~065556	1,000.000000
M-1	0911/2625/05		1012/2426/05		A-Act/360	542514JZ8		159,250,000.00		1,000.000000		34.~~488056~~172222		0.000000		34.~~488056~~172222	1,000.000000
M-2	0911/2625/05		1012/2426/05		A-Act/360	542514KA1		99,750,000.00		1,000.000000		34.~~512222~~198889		0.000000		34.~~512222~~198889	1,000.000000
M-3	0911/2625/05		1012/2426/05		A-Act/360	542514KB9		61,250,000.00		1,000.000000		34.~~552500~~243333		0.000000		34.~~552500~~243333	1,000.000000
M-4	0911/2625/05		1012/2426/05		A-Act/360	542514KC7		61,250,000.00		1,000.000000		34.~~770000~~483333		0.000000		34.~~770000~~483333	1,000.000000
M-5	0911/2625/05		1012/2426/05		A-Act/360	542514KD5		43,750,000.00		1,000.000000		34.~~850556~~572222		0.000000		34.~~850556~~572222	1,000.000000
M-6	0911/2625/05		1012/2426/05		A-Act/360	542514KE3		42,000,000.00		1,000.000000		34.~~931111~~661111		0.000000		34.~~931111~~661111	1,000.000000
M-7	0911/2625/05		1012/2426/05		A-Act/360	542514KF0		35,000,000.00		1,000.000000		45.~~374167~~150000		0.000000		45.~~374167~~150000	1,000.000000
M-8	0911/2625/05		1012/2426/05		A-Act/360	542514KG8		35,000,000.00		1,000.000000		45.~~454722~~238889		0.000000		45.~~454722~~238889	1,000.000000
M-9	0911/2625/05		1012/2426/05		A-Act/360	542514KH6		35,000,000.00		1,000.000000		56.~~300555~~172222		0.000000		56.~~300555~~172222	1,000.000000
B-1	0911/2625/05		1012/2426/05		A-Act/360	542514KJ2		35,000,000.00		1,000.000000		56.~~703333~~616667		0.000000		56.~~703333~~616667	1,000.000000
B-2	0911/2625/05		1012/2426/05		A-Act/360	542514KK9		24,500,000.00		1,000.000000		56.~~703333~~616667		0.000000		56.~~703333~~616667	1,000.000000
C	0911/25/05		1012/24/05			61,251,900.56		999.969829		9055.~~258775~~838809		0.000000		9055.~~258775~~838809		999.969829
P	0911/25/05		1012/24/05			100.00		1,000.000000		###############		0.000000		###############		1,000.000000
R	0911/25/05		1012/24/05			0.00		0.000000		0.000000		0.000000		0.000000		0.000000
R-CX	09/25/05		10/24/05			0.00		0.000000		0.000000		0.000000		0.000000		0.000000
Page 2 of 45
R-PX	09/25/05		10/24/05			0.00		0.000000		0.000000		0.000000		0.000000		0.000000
Page 3 of 43
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Distribution to Date - REMIC II
																Current
	Original				Unscheduled	Scheduled		Total		Total		Realized		Deferred		Principal
Class	Face Value		Interest		Principal	Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)	(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
I-A1	1,912,475,000.00		4758,~~785~~473,~~705~~242.5170		~~468~~647,~~912~~683,~~784~~973.7679	1113,~~672~~979,~~205~~792.0586		~~480~~661,~~584~~663,~~989~~817.8149		~~528~~720,~~370~~137,~~695~~060.3219		0.00		0.00		1,~~431~~250,~~890~~811,~~010~~233.1935
II-A1	528,000,000.00		1112,~~013~~592,~~176~~949.3668		~~283~~376,~~338~~705,~~775~~463.0749	78,~~300~~514,~~207~~904.3299		~~290~~385,~~638~~220,~~982~~317.3964		~~301~~397,~~652~~813,~~158~~267.7532		0.00		0.00		~~237~~142,~~361~~779,~~017~~631.6152
II-A2	215,000,000.00		57,~~827~~470,~~531~~564.0302		0.00	0.00		0.00		57,~~827~~470,~~531~~564.0302		0.00		0.00		215,000,000.00
II-A3	151,526,000.00		45,~~266~~459,~~856~~292.9995		0.00	0.00		0.00		45,~~266~~459,~~856~~292.9995		0.00		0.00		151,526,000.00
M-1	159,250,000.00		45,~~639~~926,~~362~~024.3089		0.00	0.00		0.00		45,~~639~~926,~~362~~024.3089		0.00		0.00		159,250,000.00
M-2	99,750,000.00		23,~~930~~741,~~246~~415.7009		0.00	0.00		0.00		23,~~930~~741,~~246~~415.7009		0.00		0.00		99,750,000.00
M-3	61,250,000.00		12,~~824~~327,~~114~~559.5679		0.00	0.00		0.00		12,~~824~~327,~~114~~559.5679		0.00		0.00		61,250,000.00
M-4	61,250,000.00		12,~~958~~490,~~252~~637.0691		0.00	0.00		0.00		12,~~958~~490,~~252~~637.0691		0.00		0.00		61,250,000.00
M-5	43,750,000.00		1,~~434~~822,~~237~~169.5945		0.00	0.00		0.00		1,~~434~~822,~~237~~169.5945		0.00		0.00		43,750,000.00
M-6	42,000,000.00		1,~~410~~790,~~934~~699.7635		0.00	0.00		0.00		1,~~410~~790,~~934~~699.7635		0.00		0.00		42,000,000.00
M-7	35,000,000.00		1,~~331~~682,~~917~~075.8382		0.00	0.00		0.00		1,~~331~~682,~~917~~075.8382		0.00		0.00		35,000,000.00
M-8	35,000,000.00		1,~~360~~716,~~306~~589.7574		0.00	0.00		0.00		1,~~360~~716,~~306~~589.7574		0.00		0.00		35,000,000.00
M-9	35,000,000.00		12,~~658~~078,~~390~~985.0756		0.00	0.00		0.00		12,~~658~~078,~~390~~985.0756		0.00		0.00		35,000,000.00
B-1	35,000,000.00		12,~~800~~251,~~334~~555.5100		0.00	0.00		0.00		12,~~800~~251,~~334~~555.5100		0.00		0.00		35,000,000.00
B-2	24,500,000.00		1,~~260~~576,~~234~~088.1650		0.00	0.00		0.00		1,~~260~~576,~~234~~088.1650		0.00		0.00		24,500,000.00
C	61,251,900.56		6875,~~005~~367,~~933~~048.7579		1-165,~~660~~158.7530	~~187~~-1,833.3039		1,848.05		6875,~~007~~368,~~781~~896.8084		0168,839.0074		0168,839.0074		61,250,052.51
P	100.00		1113,~~276~~293,~~243~~176.0125		0.00	0.00		0.00		1113,~~276~~293,~~243~~176.0125		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
Total	3,500,003,000.56		200,060,075.49		1,024,224,278.98	22,492,864.46		1,046,885,983.18		1,246,946,058.67		168,839.74		168,839.74		2,453,117,017.38
R-PX	0.00		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
Total	3,500,003,000.56		169,783,777.94		752,253,220.58	18,972,599.67		771,225,820.25		941,009,598.19		0.00		0.00		2,728,777,180.31
Page 4 of 43
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
Interest Detail - REMIC II
	Pass		Prior Principal			Non-		Prior		Unscheduled				Paid or		Current
	Through		(with Notional)		Accrued	Supported		Unpaid		Interest		Optimal		Deferred		Unpaid
Class	Rate		Balance		Interest	Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)	(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
I-A1	4.~~11000~~47375%		1,~~509~~348,~~204~~865,~~780~~604.31		45,~~996~~363,~~725~~988.4989	0.00		0.00		0.00		45,~~996~~363,~~725~~988.4989		45,~~996~~363,~~725~~988.4989		0.00
II-A1	34.~~97000~~33375%		~~276~~188,~~835~~440,~~910~~974.9110		~~885~~725,~~336~~916.6251	0.00		0.00		0.00		~~885~~725,~~336~~916.6251		~~885~~725,~~336~~916.6251		0.00
II-A2	4.~~08000~~44375%		215,000,000.00		~~706~~849,~~633~~250.3300	0.00		0.00		0.00		~~706~~849,~~633~~250.3300		~~706~~849,~~633~~250.3300		0.00
II-A3	4.~~21000~~57375%		151,526,000.00		~~513~~616,~~883~~037.5937	0.00		0.00		0.00		~~513~~616,~~883~~037.5937		~~513~~616,~~883~~037.5937		0.00
M-1	4.~~33000~~69375%		159,250,000.00		~~555~~664,~~472~~426.8539	0.00		0.00		0.00		~~555~~664,~~472~~426.8539		~~555~~664,~~472~~426.8539		0.00
M-2	4.~~36000~~72375%		99,750,000.00		~~350~~418,~~344~~839.17	0.00		0.00		0.00		~~350~~418,~~344~~839.17		~~350~~418,~~344~~839.17		0.00
M-3	4.~~41000~~77375%		61,250,000.00		~~217~~259,~~590~~904.6317	0.00		0.00		0.00		~~217~~259,~~590~~904.6317		~~217~~259,~~590~~904.6317		0.00
M-4	45.~~68000~~04375%		61,250,000.00		~~230~~274,~~912~~604.5017	0.00		0.00		0.00		~~230~~274,~~912~~604.5017		~~230~~274,~~912~~604.5017		0.00
M-5	45.~~78000~~14375%		43,750,000.00		~~168~~200,~~461~~034.8172	0.00		0.00		0.00		~~168~~200,~~461~~034.8172		~~168~~200,~~461~~034.8172		0.00
M-6	45.~~88000~~24375%		42,000,000.00		~~165~~195,~~106~~766.67	0.00		0.00		0.00		~~165~~195,~~106~~766.67		~~165~~195,~~106~~766.67		0.00
M-7	5.~~43000~~79375%		35,000,000.00		~~153~~180,~~095~~250.8300	0.00		0.00		0.00		~~153~~180,~~095~~250.8300		~~153~~180,~~095~~250.8300		0.00
M-8	5.~~53000~~89375%		35,000,000.00		~~155~~183,~~915~~361.2811	0.00		0.00		0.00		~~155~~183,~~915~~361.2811		~~155~~183,~~915~~361.2811		0.00
M-9	6.~~58000~~11536%		35,000,000.00		~~185~~190,~~519~~255.4479	0.00		0.00		0.00		~~185~~190,~~519~~255.4479		~~185~~216,~~519~~027.4478		0.00
B-1	6.~~74623~~11536%		35,000,000.00		190,~~206~~255.2279	0.00		0.00		0.00		190,~~206~~255.2279		~~199~~231,~~616~~583.6733		0.00
B-2	6.~~74623~~11536%		24,500,000.00		133,~~144~~179.3505	0.00		0.00		0.00		133,~~144~~179.3505		~~139~~162,~~731~~108.6633		0.00
C	~~108~~70.~~31380~~31647%		61,250,052.51		53,~~529~~589,~~664~~686.8726	~~1,143~~613.3836		0.00		0.00		53,~~528~~589,~~521~~072.4990		53,~~528~~589,~~521~~072.4990		0.00
P	0.00000%		100.00		0.00	0.00		0.00		0.00		0.00		1,~~891~~967,~~403~~713.8195		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
Total			2,596,832,730.92		14,035,756.06	613.36		0.00		0.00		14,035,142.70		16,098,885.46		0.00
R-PX	0.00000%		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
Page 3 of 45
Total			2,845,566,843.73		15,138,013.65	1,143.38		0.00		0.00		15,136,870.27		17,044,271.84		0.00
Page 5 of 43
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Collection Account Report
SUMMARY
									Group 2		Group 1		Total
Principal Collections									3945,~~365~~607,~~458~~698.3283		7797,~~100~~939,~~432~~174.8697		~~116~~143,~~465~~546,~~891~~873.1880
Principal Withrawals									0.00		0.00		0.00
Principal Other Accounts									0.00		0.00		0.00
TOTAL NET PRINCIPAL									3945,~~365~~607,~~458~~698.3283		7797,~~100~~939,~~432~~174.8697		~~116~~143,~~465~~546,~~891~~873.1880
Interest Collections									4,~~750~~273,~~101~~235.0019		1110,~~488~~549,~~940~~664.3752		1614,~~239~~822,~~041~~899.3771
Interest Withdrawals									-0.00		-0.00		-0.00
Interest Other Accounts									0.00		0.00		1,~~891~~967,~~403~~713.8195
Interest Fees									-~~225~~205,~~964~~707.9378		-~~536~~486,~~436~~020.1544		-~~762~~691,~~401~~728.0920
TOTAL NET INTEREST									4,~~524~~067,~~136~~527.0742		10,~~952~~063,~~504~~644.2208		1716,~~368~~098,~~044~~885.0946
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION									4349,~~889~~675,~~594~~226.3925		88108,~~052~~002,~~937~~819.0805		~~133~~159,~~833~~645,~~935~~759.2726
PRINCIPAL - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Principal Received										~~514~~466,~~963~~023.7971		1,~~364~~251,~~916~~961.0908		1,~~879~~717,~~879~~984.8879
Prepayments In Full										3844,~~821~~729,~~731~~094.5379		7595,~~225~~215,~~196~~818.8419		~~114~~139,~~046~~944,~~928~~912.3798
Curtailments										2840,~~763~~580.0033		9040,~~061~~734.1071		~~118~~81,~~824~~315.1004
Liquidations										0.00		~~744~~662,~~031~~430.0748		~~744~~662,~~031~~430.0748
Insurance Principal										0.00		0.00		0.00
Repurchased Principal Amounts										0372,000.00		0937,070.0025		01,309,070.0025
Other Principal										0.00		0.00		0.00
Total Realized Loss Of Principal										-0.00		-~~323~~168,~~772~~839.2474		-~~323~~168,~~772~~839.2474
Delinquent Principal										-~~200~~181,~~092~~255.8158		-~~475~~457,~~081~~071.2395		-~~675~~638,~~174~~327.0453
Advanced Principal										~~200~~181,~~092~~255.8158		~~475~~457,~~081~~071.2395		~~675~~638,~~174~~327.0453
TOTAL PRINCIPAL COLLECTED										3945,~~365~~607,~~458~~698.3283		7797,~~100~~939,~~432~~174.8697		~~116~~143,~~465~~546,~~891~~873.1880
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
									Group 2		Group 1		Total
TOTAL OTHER ACCOUNTS PRINCIPAL									0.00		0.00		0.00
Page 6 of 43
Page 4 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
INTEREST - COLLECTIONS
									Group 2		Group 1		Total
Scheduled Interest									4,~~884~~389,~~593~~323.6953		1110,~~775~~815,~~475~~099.6891		1615,~~660~~204,~~069~~423.3744
Liquidation Interest									0.00		53,~~008~~702.7292		53,~~008~~702.7292
Repurchased Interest									01,922.00		05,659.0086		07,581.0086
Insurance Interest									0.00		0.00		0.00
Other Interest									0.00		0.00		0.00
Relief Act Interest Shortfalls									-0.00		-~~1,143~~613.3836		-~~1,143~~613.3836
Prepayment Interest Shortfalls									-88139,~~991~~624.7300		-~~214~~294,~~135~~232.9257		-~~303~~433,~~127~~856.6557
Compensating Interest									88139,~~991~~624.7400		~~214~~294,~~135~~232.9257		~~303~~433,~~127~~856.6557
Delinquent Interest									-1,~~887~~657,~~084~~406.7472		-4,~~275~~048,~~531~~740.6791		-65,~~162~~706,~~616~~147.4163
Interest Advanced									1,~~752~~539,~~592~~396.0538		3,~~985~~774,~~131~~556.0309		5,~~737~~313,~~723~~952.0847
TOTAL INTEREST COLLECTED									4,~~750~~273,~~101~~235.0019		1110,~~488~~549,~~940~~664.3752		1614,~~239~~822,~~041~~899.3771
INTEREST - WITHDRAWALS
									Group 2		Group 1		Total
Nonrecoverable Advances									0.00		0.00		0.00
TOTAL INTEREST WITHDRAWALS									0.00		0.00		0.00
INTEREST - OTHER ACCOUNTS
									Group 2		Group 1		Total
Prepayment Charges													1,~~891~~967,~~403~~713.8195
TOTAL INTEREST OTHER ACCOUNTS									0.00		0.00		1,~~891~~967,~~403~~713.8195
INTEREST - FEES
									Group 2		Group 1		Total
Current Servicing Fees									~~225~~205,~~604~~384.8338		~~535~~485,~~610~~261.6082		~~761~~690,~~215~~646.4319
Current Trustee Fees									~~360~~323.1039		~~825~~758.5662		1,~~185~~082.6601
TOTAL INTEREST OTHER FEES									~~225~~205,~~964~~707.9378		~~536~~486,~~436~~020.1544		~~762~~691,~~401~~728.0920
Page 7 of 43
Page 5 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
SPACE INTENTIONALLY LEFT BLANK
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
									Group 2		Group 1		Total
Overcollateralized Amount - Prior Period													61,250,052.51
Current Period Losses													~~323~~168,~~772~~839.2474
Overcollateralized Amount - After Current Losses													6061,~~926~~081,~~280~~212.2777
Overcollateralization Increase Amount													~~323~~168,~~772~~839.2474
Overcollateralization Reduction Amount													0.00
Overcollateralization Amount - Ending													61,250,052.51
Overcollateralization Deficiency Amount													0168,839.0074
Required Overcollateralized Amount													61,250,052.51
Page 8 of 43
Page 6 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Collateral Report
COLLATERAL
										Group 2		Group 1		Total
Loan Count:
Original									2,378		14,858		17,236
Prior									1,~~838~~646		1211,~~718~~868		1413,~~556~~514
Prefunding									0		0		0
Scheduled Paid Offs									-0		-0		-0
Full Voluntary Prepayments									-8997		-~~402~~503		-~~491~~600
Repurchases									-01		-05		-06
Liquidations									-0		-45		-45
Current									1,~~749~~548		1211,~~312~~355		1412,~~061~~903
Principal Balance:
Original									1,115,370,528.99		2,384,632,471.57		3,500,003,000.56
Prior									~~864~~776,~~234~~147,~~037~~339.5890		1,~~981~~820,~~332~~685,~~806~~391.1502		2,~~845~~596,~~566~~832,~~843~~730.7392
Prefunding									0.00		0.00		0.00
Scheduled Principal									-~~514~~466,~~963~~023.7971		-1,~~364~~251,~~916~~961.0908		-1,~~879~~717,~~879~~984.8879
Partial Prepayments									-2840,~~763~~580.0033		-9040,~~061~~734.1071		-~~118~~81,~~824~~315.1004
Full Voluntary Prepayments									-3844,~~821~~729,~~731~~094.5379		-7595,~~225~~215,~~196~~818.8419		-~~114~~139,~~046~~944,~~928~~912.3798
Repurchases									-0372,000.00		-0937,070.0025		-01,309,070.0025
Liquidations									-0.00		-~~744~~662,~~031~~430.0748		-~~744~~662,~~031~~430.0748
Current									~~824~~730,~~868~~539,~~579~~641.2607		1,~~903~~722,~~908~~577,~~601~~376.0531		2,~~728~~453,~~777~~117,~~180~~017.3138
PREFUNDING
									Group 2		Group 1		Total
Repurchase Loan Count									0		0		0
Repurchase Loan Balance									0.00		0.00		0.00
Substitution Loan Count									0		0		0
Substitution Loan Balance									0.00		0.00		0.00
Page 9 of 43
Page 7 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
CHARACTERISTICS
									Group 2		Group 1		Total
Weighted Average Coupon Original									6.84832%		7.14542%		7.05074%
Weighted Average Coupon Prior									6.~~79188~~78435%		7.~~13626~~13280%		7.~~03040~~02747%
Weighted Average Coupon Current									6.~~78232~~78930%		7.~~13488~~13432%		7.~~02781~~03120%
Weighted Average Months to Maturity Original									356		355		356
Weighted Average Months to Maturity Prior									~~349~~347		~~348~~346		~~348~~346
Weighted Average Months to Maturity Current									~~348~~346		~~347~~345		~~347~~345
Weighted Avg Remaining Amortization Term Original									356		355		356
Weighted Avg Remaining Amortization Term Prior									~~349~~347		~~348~~346		~~348~~346
Weighted Avg Remaining Amortization Term Current									~~348~~346		~~347~~345		~~347~~345
Weighted Average Seasoning Original									3.27		3.32		3.31
Weighted Average Seasoning Prior									1012.2524		1012.2927		1012.2826
Weighted Average Seasoning Current									1113.2523		1113.2927		1113.2726
Page 10 of 43
Page 8 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
ARM CHARACTERISTICS
									Group 2		Group 1		Total
Weighted Average Margin Original									5.09977%		5.08859%		5.09228%
Weighted Average Margin Prior									5.~~10529~~10316%		5.~~08460~~08152%		5.~~09119~~08829%
Weighted Average Margin Current									5.~~10490~~10191%		5.~~08304~~08029%		5.~~08991~~08698%
Weighted Average Max Rate Original									12.84962%		13.11521%		13.02763%
Weighted Average Max Rate Prior									12.~~78443~~77399%		13.~~09800~~09173%		12.~~99820~~99229%
Weighted Average Max Rate Current									12.~~77471~~77611%		13.~~09496~~09103%		12.~~99423~~99359%
Weighted Average Min Rate Original									6.84574%		7.11061%		7.02327%
Weighted Average Min Rate Prior									6.~~78049~~76960%		7.~~09392~~08841%		6.~~99416~~98863%
Weighted Average Min Rate Current									6.~~77053~~77144%		7.~~09107~~08765%		6.~~99024~~98981%
Weighted Average Cap Up Original									1.06104%		1.07139%		1.06798%
Weighted Average Cap Up Prior									1.~~06282~~06606%		1.~~07323~~07451%		1.~~06992~~07186%
Weighted Average Cap Up Current									1.~~06484~~06925%		1.~~07406~~07561%		1.~~07116~~07364%
Weighted Average Cap Down Original									1.06104%		1.07139%		1.06798%
Weighted Average Cap Down Prior									1.~~06282~~06606%		1.~~07323~~07451%		1.~~06992~~07186%
Weighted Average Cap Down Current									1.~~06484~~06925%		1.~~07406~~07561%		1.~~07116~~07364%
SERVICING FEES & ADVANCES
										Group 2		Group 1		Total
Current Servicing Fees									~~225~~205,~~604~~384.8338		~~535~~485,~~610~~261.6082		~~761~~690,~~215~~646.4319
Delinquent Servicing Fees									~~134~~118,~~492~~010.6935		~~289~~273,~~920~~357.7410		~~424~~391,~~413~~367.4345
TOTAL SERVICING FEES									~~360~~323,~~097~~394.5273		~~825~~758,~~531~~573.3707		1,~~185~~081,~~628~~967.8980
Compensating Interest									-88139,~~991~~624.7400		-~~214~~294,~~135~~232.9257		-~~303~~433,~~127~~856.6557
Delinquent Servicing Fees									-~~134~~118,~~492~~010.6935		-~~289~~273,~~920~~357.7410		-~~424~~391,~~413~~367.4345
COLLECTED SERVICING FEES									~~261~~174,~~280~~156.3765		~~321~~190,~~474~~983.7140		~~458~~256,~~087~~743.8178
Aggregate Advances with respect to this Distribution									1,~~877~~646,~~095~~915.7143		43,~~114~~860,~~772~~807.9073		5,~~991~~507,~~868~~723.6115
ADDITIONAL COLLATERAL INFORMATION
									Group 2		Group 1		Total
Net Prepayment Interest Shortfall									0.00		0.00		0.00
Libor For Current Period													34.~~8300~~193750%
Libor For Next Period													04.~~0000~~378750%
Page 11 of 43
Page 9 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			6076,~~127~~005,~~975~~063.4919		2227,~~400~~273,~~296~~483.7029		1514,~~773~~437,~~787~~908.4026		98117,~~302~~716,~~059~~454.5974
			% Balance			23.2010%		01.8211%		0.5859%		34.6080%
			# Loans			~~345~~445		~~124~~153		9499		~~563~~697
			% # Loans			23.45%		01.8819%		0.6777%		45.0040%
	FORECLOSURE		Balance		0.00	0.00		3528,~~648,472~~306.1128		4051,~~085~~289,~~149~~185.1891		4351,~~733~~817,~~621~~492.2919
			% Balance		0.00%	0.00%		0.1302%		12.4709%		12.6011%
			# Loans		0	0		182		~~195~~273		~~213~~275
			% # Loans		0.00%	0.00%		0.1302%		12.3912%		12.5113%
	BANKRUPTCY		Balance		1015,~~074~~243,~~423~~006.5149	23,~~420~~705,~~471~~511.7941		13,~~801~~193,~~098~~433.7539		712,~~062~~714,~~000~~180.6654		2134,~~357~~856,~~994~~131.7183
			% Balance		0.3762%	0.0915%		0.0713%		0.2652%		01.7842%
			# Loans		6188	23		1423		3769		~~135~~203
			% # Loans		0.4368%	0.1618%		0.1018%		0.2653%		01.9657%
	REO		Balance		0.00	0.00		0.00		713,~~417~~578,~~610~~556.1373		713,~~417~~578,~~610~~556.1373
			% Balance		0.00%	0.00%		0.00%		0.2755%		0.2755%
			# Loans		0	0		0		3666		3666
			% # Loans		0.00%	0.00%		0.00%		0.2651%		0.2651%
	TOTAL		Balance		1015,~~074~~243,~~423~~006.5149	6279,~~548~~710,~~447~~574.2860		2730,~~849~~995,~~867~~222.5696		7092,~~338~~019,~~547~~831.3744		~~170~~217,~~811~~968,~~285~~635.7249
			% Balance		0.3762%	23.2925%		1.0226%		23.5875%		68.2689%
			# Loans		6188	~~368~~468		~~156~~178		~~362~~507		~~947~~1,241
			% # Loans		0.4368%	23.6263%		1.1138%		23.5793%		69.7362%
Page 12 of 43
Page 10 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
	GROUP 1
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			4459,~~628~~145,~~050~~082.5513		1618,~~433~~654,~~713~~298.0099		1211,~~277~~179,~~060~~803.1544		7388,~~338~~979,~~823~~184.7056
			% Balance			23.3443%		01.8608%		0.6465%		35.8517%
			# Loans			~~314~~413		~~111~~134		8692		~~511~~639
			% # Loans			23.5564%		01.9018%		0.7081%		45.1563%
	FORECLOSURE		Balance		0.00	0.00		1528,~~747,444~~306.6728		2533,~~916~~967,~~919~~652.6624		2734,~~664~~495,~~364~~958.3352
			% Balance		0.00%	0.00%		0.0903%		1.3697%		12.4500%
			# Loans		0	0		152		~~166~~237		~~181~~239
			% # Loans		0.00%	0.00%		0.1202%		12.3509%		12.4710%
	BANKRUPTCY		Balance		812,~~548~~179,~~921~~825.4405	23,~~074~~313,~~874~~551.1996		12,~~801~~226,~~098~~972.7521		48,~~308~~527,~~452~~238.7562		1626,~~733~~247,~~347~~587.1384
			% Balance		0.4571%	0.1119%		0.0913%		0.2350%		01.8852%
			# Loans		5882	22		1421		3160		~~125~~185
			% # Loans		0.4772%	0.1819%		0.1118%		0.2553%		1.0263%
	REO		Balance		0.00	0.00		0.00		48,~~530~~403,~~838~~344.7828		48,~~530~~403,~~838~~344.7828
			% Balance		0.00%	0.00%		0.00%		0.2449%		0.2449%
			# Loans		0	0		0		3056		3056
			% # Loans		0.00%	0.00%		0.00%		0.2449%		0.2449%
	TOTAL		Balance		812,~~548~~179,~~921~~825.4405	4662,~~702~~458,~~924~~634.7409		1921,~~982~~409,~~256~~577.4248		4762,~~033~~078,~~271~~038.3458		~~122~~158,~~267~~126,~~373~~075.9420
			% Balance		0.4571%	23.4563%		1.0524%		23.4760%		69.4218%
			# Loans		5882	~~336~~435		~~140~~157		~~313~~445		~~847~~1,119
			% # Loans		0.4772%	23.7383%		1.1438%		23.5492%		69.8885%
Page 13 of 43
Page 11 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
	GROUP 2
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			1516,~~499~~859,~~924~~981.9406		58,~~966~~619,~~583~~184.7030		3,~~496~~258,~~727~~104.2582		2428,~~963~~737,~~235~~270.8918
			% Balance			12.8831%		01.7218%		0.4245%		3.0393%
			# Loans			3132		1319		87		5258
			% # Loans			12.7707%		01.7423%		0.4645%		23.9775%
	FORECLOSURE		Balance		0.00	0.00		~~1,901,027~~0.4400		1417,~~168~~321,~~229~~533.5267		1617,~~069~~321,~~256~~533.9667
			% Balance		0.00%	0.00%		0.2300%		12.7237%		12.9537%
			# Loans		0	0		30		2936		3236
			% # Loans		0.00%	0.00%		0.1700%		12.6633%		12.8333%
	BANKRUPTCY		Balance		13,~~525~~063,~~502~~181.0744	~~345~~391,~~597~~959.6045		0966,461.0018		24,~~753~~186,~~547~~941.9192		48,~~624~~608,~~647~~543.5899
			% Balance		0.1842%	0.0405%		0.0013%		0.3357%		01.5618%
			# Loans		36	1		02		69		1018
			% # Loans		0.1739%	0.06%		0.0013%		0.3458%		01.5716%
	REO		Balance		0.00	0.00		0.00		25,~~886~~175,~~771~~212.3545		25,~~886~~175,~~771~~212.3545
			% Balance		0.00%	0.00%		0.00%		0.3571%		0.3571%
			# Loans		0	0		0		610		610
			% # Loans		0.00%	0.00%		0.00%		0.3465%		0.3465%
	TOTAL		Balance		13,~~525~~063,~~502~~181.0744	1517,~~845~~251,~~522~~940.5451		79,~~867~~585,~~611~~645.1448		2329,~~305~~941,~~276~~792.0386		4859,~~543~~842,~~911~~560.7829
			% Balance		0.1842%	12.9236%		01.9531%		24.8310%		58.8919%
			# Loans		36	3233		1621		4962		~~100~~122
			% # Loans		0.1739%	12.8313%		01.9136%		24.8001%		57.7288%
Page 14 of 43
Page 12 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
REO Report
Loan Number			Original		Stated			Current		State &
													First
&			Principal		Principal	Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance	Date		Rate		Origination		Term		Date
6299271 1
6288888 1
			188,000.00		185,996.45	01-Jan-2005		6.750%		GA - 80.00%		360		01-Nov-2004
			148,500.00		146,729.64	01-Jan-2005		7.000%		GA - 90.00%		360		01-Nov-2004
6299324 1			48,000.00		47,~~727~~679.5851	01-Feb-2005		9.900%		TX - 80.00%		360		01-Nov-2004
6302080 1			247,500.00		245,104.52	01-Feb-2005		7.250%		GA - 90.00%		360		01-Nov-2004
6302731 1			136,800.00		134,963.49	01-Feb-2005		6.375%		GA - 80.00%		360		01-Nov-2004
6302958 1			46,400.00		45,974.35	01-Mar-2005		7.950%		TN - 80.00%		360		01-Oct-2004
6302853 1			164,000.00		161,798.37	01-Feb-2005		6.375%		GA - 80.00%		360		01-Nov-2004
6305521 1			224,000.00		221,312.78	01-Apr-2005		6.125%		GA - 80.00%		360		01-Nov-2004
6302958 1			46,400.00		45,905.56	01-Mar-2005		7.950%		TN - 80.00%		360		01-Oct-2004
6306763 1			46,400.00		46,182.06	01-Jan-2005		10.500%		TX - 80.00%		360		01-Dec-2004
6302991 1			89,500.00		88,672.47	01-Feb-2005		8.300%		AR - 100.00%		360		01-Nov-2004
6307620 1			160,000.00		158,211.63	01-Apr-2005		6.500%		GA - 66.67%		360		01-Nov-2004
6304300 1			112,000.00		112,000.00	01-Apr-2005		6.700%		CO - 79.43%		360		01-Nov-2004
6309916 1			112,000.00		110,987.49	01-Jan-2005		7.600%		CO - 80.00%		360		01-Nov-2004
6304588 1			199,600.00		196,725.95	01-Mar-2005		6.000%		CO - 80.00%		360		01-Nov-2004
6314543 1			44,000.00		43,687.80	01-Jan-2005		8.750%		TN - 80.00%		360		01-Dec-2004
6305247 1			184,000.00		181,323.83	01-Mar-2005		7.050%		TX - 80.00%		360		01-Nov-2004
6316073 1			83,700.00		83,144.87	01-Feb-2005		8.700%		NE - 90.00%		360		01-Dec-2004
6305378 1			246,400.00		244,747.98	01-May-2005		9.900%		CO - 70.00%		360		01-Nov-2004
6318224 1			270,000.00		267,665.21	01-Jan-2005		7.650%		GA - 90.00%		360		01-Dec-2004
6305521 1			224,000.00		220,848.74	01-Apr-2005		6.125%		GA - 80.00%		360		01-Nov-2004
6318275 1			252,000.00		249,832.19	01-Jan-2005		7.650%		GA - 90.00%		360		01-Dec-2004
6306496 1			60,000.00		60,000.00	01-Mar-2005		7.600%		CO - 75.00%		360		01-Nov-2004
6319677 1			117,000.00		116,339.25	01-Mar-2005		7.700%		GA - 90.00%		360		01-Jan-2005
6306509 1			52,500.00		52,500.00	01-Mar-2005		7.950%		CO - 70.00%		360		01-Nov-2004
6320431 1			118,800.00		117,728.64	01-Apr-2005		7.150%		GA - 69.07%		360		01-Dec-2004
6306763 1			46,400.00		46,141.18	01-Jan-2005		10.500%		TX - 80.00%		360		01-Dec-2004
6321946 1			223,920.00		221,923.45	01-Jan-2005		6.700%		NH - 80.00%		360		01-Jan-2005
6308072 1			256,000.00		256,000.00	01-Feb-2005		6.600%		CO - 80.00%		360		01-Nov-2004
6323730 1			94,000.00		93,238.64	01-Feb-2005		7.700%		GA - 80.00%		360		01-Dec-2004
6311956 1			57,200.00		56,612.76	01-Apr-2005		7.375%		TX - 80.00%		360		01-Dec-2004
6323827 1			124,000.00		122,671.54	01-Jan-2005		6.250%		GA - 80.00%		360		01-Dec-2004
6312423 1			200,800.00		200,800.00	01-Apr-2005		6.350%		GA - 80.00%		360		01-Dec-2004
6323931 1			288,000.00		285,402.66	01-Mar-2005		7.150%		GA - 80.00%		360		01-Dec-2004
6315537 1			159,200.00		157,373.81	01-Jan-2005		7.200%		CO - 80.00%		360		01-Nov-2004
6325215 1			105,600.00		104,786.02	01-Feb-2005		7.950%		AL - 80.00%		360		01-Dec-2004
6315868 1			134,000.00		133,006.30	01-Mar-2005		8.650%		TN - 80.00%		360		01-Dec-2004
6326590 1			52,200.00		51,972.44	01-Feb-2005		10.250%		TX - 90.00%		360		01-Jan-2005
6316073 1			83,700.00		83,039.11	01-Feb-2005		8.700%		NE - 90.00%		360		01-Dec-2004
6328564 1			140,400.00		139,440.21	01-Jan-2005		8.550%		MI - 90.00%		360		01-Dec-2004
6316312 1			315,200.00		311,686.20	01-Apr-2005		7.150%		CA - 80.00%		360		01-Dec-2004
6329298 1			268,000.00		265,872.33	01-Jan-2005		7.300%		CO - 80.00%		360		01-Jan-2005
6317637 1			210,000.00		207,929.76	01-Jun-2005		8.400%		GA - 75.00%		360		01-Dec-2004
6330838 1			270,000.00		267,918.75	01-Feb-2005		7.950%		MI - 90.00%		360		01-Dec-2004
6317653 1			35,000.00		34,749.86	01-Mar-2005		9.200%		MO - 63.64%		360		01-Dec-2004
6331753 1			140,000.00		138,797.99	01-Feb-2005		7.400%		CO - 80.00%		360		01-Dec-2004
6318077 1			99,000.00		97,886.21	01-Apr-2005		6.900%		MI - 90.00%		360		01-Dec-2004
6331803 1			72,000.00		71,496.89	01-Jan-2005		7.950%		TN - 80.00%		360		01-Jan-2005
6318224 1			270,000.00		267,245.23	01-Jan-2005		7.650%		GA - 90.00%		360		01-Dec-2004
6335638 1			51,200.00		50,824.22	01-Jan-2005		7.700%		MI - 80.00%		360		01-Jan-2005
6318963 1			139,500.00		138,295.41	01-Mar-2005		8.500%		GA - 90.00%		360		01-Dec-2004
6338634 1			151,200.00		150,388.33	01-Jan-2005		9.250%		TX - 80.00%		360		01-Jan-2005
6320431 1			118,800.00		117,526.22	01-Apr-2005		7.150%		GA - 69.07%		360		01-Dec-2004
6346750 1			275,000.00		273,457.39	01-Apr-2005		8.500%		GA - 100.00%		360		01-Feb-2005
6321988 1			279,920.00		277,103.87	01-Jun-2005		7.050%		TX - 80.00%		360		01-Jan-2005
6347879 1			67,200.00		66,735.25	01-Apr-2005		7.450%		MD - 80.00%		360		01-Feb-2005
6323056 1			28,800.00		28,590.31	01-Apr-2005		9.100%		AR - 90.00%		360		01-Dec-2004
6352685 1			288,000.00		286,017.85	01-Mar-2005		7.475%		TX - 80.00%		360		01-Feb-2005
6323730 1			94,000.00		93,094.36	#######		7.700%		GA - 80.00%		360		01-Dec-2004
6305241 2			360,000.00		355,481.89	01-Mar-2005		5.950%		TX - 80.00%		360		01-Nov-2004
6323827 1			124,000.00		122,421.74	01-Jan-2005		6.250%		GA - 80.00%		360		01-Dec-2004
6325369 2			543,200.00		538,887.73	01-Jan-2005		7.300%		TX - 80.00%		360		01-Jan-2005
6323931 1			288,000.00		284,911.91	01-Mar-2005		7.150%		GA - 80.00%		360		01-Dec-2004
6326757 2			584,250.00		579,833.57	01-Jan-2005		7.550%		GA - 95.00%		360		01-Jan-2005
6326590 1			52,200.00		51,924.56	01-Feb-2005		10.250%		TX - 90.00%		360		01-Jan-2005
6329589 2			588,000.00		583,146.66	01-Jan-2005		7.100%		CO - 80.00%		360		01-Jan-2005
6328564 1			140,400.00		139,257.50	01-Jan-2005		8.550%		MI - 90.00%		360		01-Dec-2004
6333352 2			416,000.00		412,413.64	01-Jan-2005		6.875%		TX - 80.00%		360		01-Jan-2005
6328860 1			258,000.00		254,867.36	01-Mar-2005		6.500%		CA - 80.00%		360		01-Dec-2004
6334126 2			420,000.00		417,007.86	01-Jan-2005		7.850%		CO - 80.00%		360		01-Jan-2005
6329298 1			268,000.00		265,431.09	01-Jan-2005		7.300%		CO - 80.00%		360		01-Jan-2005
TOTAL			7,479,970.00		7,417,610.13
6329620 1			240,000.00		237,059.76	01-Apr-2005		6.600%		GA - 80.00%		360		01-Dec-2004
Page 15 of 43
6330838 1			270,000.00		267,523.83	01-Feb-2005		7.950%		MI - 90.00%		360		01-Dec-2004
6331753 1			140,000.00		138,570.45	01-Feb-2005		7.400%		CO - 80.00%		360		01-Dec-2004
6331773 1			177,600.00		175,896.75	01-Mar-2005		7.300%		CO - 80.00%		360		01-Jan-2005
6331803 1			72,000.00		71,392.26	01-Jan-2005		7.950%		TN - 80.00%		360		01-Jan-2005
6331902 1			183,350.00		181,949.81	01-Feb-2005		8.450%		AR - 95.00%		360		01-Jan-2005
6334186 1			112,100.00		111,394.37	01-May-2005		9.400%		GA - 95.00%		360		01-Jan-2005
6335638 1			51,200.00		50,746.13	01-Jan-2005		7.700%		MI - 80.00%		360		01-Jan-2005
6336014 1			76,000.00		75,557.18	01-Feb-2005		9.775%		TX - 95.00%		360		01-Jan-2005
6338578 1			243,000.00		240,970.05	01-May-2005		8.000%		GA - 90.00%		360		01-Jan-2005
6338634 1			151,200.00		150,218.38	01-Jan-2005		9.250%		TX - 80.00%		360		01-Jan-2005
6338994 1			52,000.00		51,462.05	01-Apr-2005		7.750%		MD - 80.00%		360		01-Jan-2005
6342481 1			131,750.00		130,649.34	01-Mar-2005		8.000%		GA - 85.00%		360		01-Jan-2005
Page 13 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 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
6346750 1
			275,000.00		273,101.07	01-Apr-2005		8.500%		GA - 100.00%		360		01-Feb-2005
6347879 1			67,200.00		66,628.40	01-Apr-2005		7.450%		MD - 80.00%		360		01-Feb-2005
6348550 1			59,850.00		59,424.13	01-May-2005		8.800%		MI - 95.00%		360		01-Jan-2005
6352109 1			275,200.00		272,858.70	01-Apr-2005		7.450%		MA - 80.00%		360		01-Feb-2005
6352685 1			288,000.00		285,562.12	01-Mar-2005		7.475%		TX - 80.00%		360		01-Feb-2005
6360446 1			168,000.00		166,556.85	01-Apr-2005		7.400%		GA - 80.00%		360		01-Feb-2005
6360559 1			76,500.00		76,032.36	01-Feb-2005		9.100%		TX - 90.00%		360		01-Feb-2005
6304603 2			464,000.00		456,875.06	01-Mar-2005		5.650%		TX - 80.00%		360		01-Nov-2004
6305241 2			360,000.00		354,711.54	01-Mar-2005		5.950%		TX - 80.00%		360		01-Nov-2004
6316809 2			599,200.00		599,200.00	01-Feb-2005		6.750%		CA - 80.00%		360		01-Dec-2004
6325369 2			543,200.00		537,993.44	01-Jan-2005		7.300%		TX - 80.00%		360		01-Jan-2005
6326757 2			584,250.00		578,916.55	01-Jan-2005		7.550%		GA - 95.00%		360		01-Jan-2005
6329589 2			588,000.00		582,141.16	01-Jan-2005		7.100%		CO - 80.00%		360		01-Jan-2005
6331699 2			712,000.00		705,005.05	01-Mar-2005		7.600%		CA - 94.93%		360		01-Dec-2004
6333352 2			416,000.00		411,671.46	01-Jan-2005		6.875%		TX - 80.00%		360		01-Jan-2005
6334126 2			420,000.00		416,385.67	01-Jan-2005		7.850%		CO - 80.00%		360		01-Jan-2005
6355280 2			537,600.00		532,312.52	01-Jun-2005		6.700%		TX - 80.00%		360		01-Feb-2005
TOTAL			13,704,020.00		13,578,556.73
Page 14 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
December 27, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated			Current		State &
													First
&			Principal		Principal	Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance	Date		Rate		Origination		Term		Date
6247802 1
			186,400.00		186,363.03	01-Apr-2005		5.950%		NC - 80.00%		360		01-Jul-2004
6258292 1			200,000.00		198,328.97	01-Feb-2005		9.500%		OR - 80.00%		360		01-Jul-2004
6250044 1			148,750.00		146,592.24	01-Jun-2005		7.350%		MI - 85.00%		360		01-Jul-2004
6274548 1			117,600.00		116,565.67	01-Jan-2005		8.550%		WI - 70.00%		360		01-Sep-2004
6276292 1			86,400.00		85,387.17	01-Apr-2005		8.200%		TX - 90.00%		360		01-Aug-2004
6286742 1			86,250.00		85,589.37	01-Apr-2005		8.850%		IL - 75.00%		360		01-Oct-2004
6285717 1			104,000.00		103,228.12	01-Jun-2005		10.600%		VA - 65.00%		360		01-Oct-2004
6288888 1			148,500.00		146,991.46	01-Jan-2005		7.000%		GA - 90.00%		360		01-Nov-2004
6287588 1			191,600.00		189,978.98	01-Apr-2005		9.100%		GA - 80.00%		360		01-Oct-2004
6294412 1			356,000.00		352,418.34	01-Mar-2005		7.050%		NY - 80.00%		360		01-Nov-2004
6291315 1			90,000.00		89,254.85	01-May-2005		8.850%		IL - 90.00%		360		01-Nov-2004
6295907 1			200,000.00		198,081.09	01-Feb-2005		10.950%		PA - 64.52%		360		01-Nov-2004
6294038 1			163,200.00		161,775.90	01-May-2005		8.950%		MI - 85.00%		360		01-Oct-2004
6296944 1			158,400.00		156,732.84	01-Jan-2005		7.250%		OR - 80.00%		360		01-Oct-2004
6294149 1			66,400.00		65,952.00	01-Mar-2005		9.850%		TX - 80.00%		360		01-Nov-2004
6298068 1			218,400.00		216,876.76	01-Mar-2005		8.450%		WA - 80.00%		360		01-Dec-2004
6294941 1			30,000.00		29,082.16	01-Apr-2005		11.750%		TX - 60.00%		180		01-Nov-2004
6298071 1			156,000.00		154,561.89	01-Apr-2005		7.500%		CO - 80.00%		360		01-Nov-2004
6295892 1			104,125.00		103,498.50	01-Jun-2005		10.400%		SC - 85.00%		360		01-Nov-2004
6298671 1			174,947.00		172,803.24	01-Mar-2005		6.450%		WA - 80.00%		360		01-Oct-2004
6295907 1			200,000.00		197,901.05	01-Feb-2005		10.950%		PA - 64.52%		360		01-Nov-2004
6299091 1			32,000.00		31,830.64	01-Feb-2005		9.800%		KS - 80.00%		360		01-Dec-2004
6296194 1			79,000.00		78,152.94	01-Jun-2005		8.150%		FL - 82.29%		360		01-Oct-2004
6299204 1			185,400.00		183,749.51	01-Jun-2005		8.100%		MN - 90.00%		360		01-Oct-2004
6296498 1			102,000.00		100,885.28	01-Mar-2005		7.450%		MO - 85.00%		360		01-Nov-2004
6296944 1			158,400.00		156,464.75	01-Jan-2005		7.250%		OR - 80.00%		360		01-Oct-2004
6297211 1			50,400.00		50,019.97	01-Jul-2005		9.450%		MI - 90.00%		360		01-Nov-2004
6298068 1			218,400.00		216,586.95	01-Mar-2005		8.450%		WA - 80.00%		360		01-Dec-2004
6298345 1			154,336.00		152,592.26	01-Jul-2005		7.650%		NJ - 80.00%		360		01-Oct-2004
6299091 1			32,000.00		31,798.19	01-Feb-2005		9.800%		KS - 80.00%		360		01-Dec-2004
6299204 1			185,400.00		183,482.53	01-Jun-2005		8.100%		MN - 90.00%		360		01-Oct-2004
6299222 1			116,000.00		114,576.89	01-Jun-2005		6.850%		UT - 80.00%		360		01-Nov-2004
6299331 1			202,500.00		202,497.87	01-Mar-2005		8.125%		CO - 90.00%		360		01-Nov-2004
6299394 1			168,000.00		~~166~~165,~~155~~849.4382	01-Apr-2005		6.850%		CA - 80.00%		360		01-Nov-2004
6300220 1			105,355.00		104,~~620~~491.3140	01-May-2005		8.900%		OH - 95.00%		360		01-Nov-2004
6300318 1			36,000.00		35,793.32	01-Mar-2005		9.850%		TX - 80.00%		360		01-Nov-2004
6300601 1			130,050.00		128,543.27	01-Apr-2005		7.150%		GA - 90.00%		360		01-Nov-2004
6301776 1			50,400.00		49,~~999~~929.4038	01-Jun-2005		8.250%		IL - 80.00%		360		01-Nov-2004
6301794 1			55,200.00		54,~~761~~684.2454	01-Jun-2005		8.250%		IL - 80.00%		360		01-Nov-2004
6301811 1			37,600.00		37,~~301~~248.0984	01-Jun-2005		8.250%		IL - 80.00%		360		01-Nov-2004
6301833 1			52,000.00		51,~~586~~514.6742	01-Jun-2005		8.250%		IL - 80.00%		360		01-Nov-2004
6301851 1			64,000.00		63,~~491~~402.2127	01-Jun-2005		8.250%		IL - 80.00%		360		01-Nov-2004
6301863 1			49,600.00		49,~~205~~136.7583	01-Jun-2005		8.250%		IL - 80.00%		360		01-Nov-2004
6301877 1			48,000.00		47,~~618~~551.4778	01-Jun-2005		8.250%		IL - 80.00%		360		01-Nov-2004
6301889 1			59,200.00		58,~~729~~647.4722	01-Jun-2005		8.250%		IL - 80.00%		360		01-Nov-2004
6301914 1			83,250.00		82,~~519~~391.2386	01-Mar-2005		7.750%		IN - 90.00%		360		01-Nov-2004
6301917 1			232,800.00		230,524.85	01-Apr-2005		7.200%		GA - 80.00%		360		01-Nov-2004
6302171 1			163,800.00		162,239.82	01-May-2005		8.150%		UT - 90.00%		360		01-Nov-2004
6302219 1			267,750.00		264,~~948~~470.0086	01-Apr-2005		6.950%		MT - 85.00%		360		01-Nov-2004
6302226 1			48,000.00		47,~~652~~592.1974	01-Apr-2005		8.850%		WA - 80.00%		360		01-Nov-2004
6302731 1			136,800.00		135,234.27	01-Feb-2005		6.375%		GA - 80.00%		360		01-Nov-2004
6302267 1			298,320.00		295,122.62	01-Jul-2005		7.550%		CA - 80.00%		360		01-Nov-2004
6302853 1			164,000.00		162,122.97	01-Feb-2005		6.375%		GA - 80.00%		360		01-Nov-2004
6302529 1			89,000.00		88,690.58	01-Jun-2005		12.950%		WV - 60.14%		360		01-Nov-2004
6302991 1			89,500.00		88,795.63	01-Feb-2005		8.300%		AR - 100.00%		360		01-Nov-2004
6303284 1			59,200.00		58,559.22	01-Mar-2005		7.500%		MI - 80.00%		360		01-Nov-2004
6304300 1			112,000.00		112,000.00	01-Apr-2005		6.700%		CO - 79.43%		360		01-Nov-2004
6303321 1			63,200.00		62,331.50	01-Mar-2005		6.250%		MI - 80.00%		360		01-Nov-2004
6304588 1			199,600.00		197,148.92	01-Mar-2005		6.000%		CO - 80.00%		360		01-Nov-2004
6303353 1			200,000.00		197,719.72	01-Jul-2005		7.400%		GA - 80.00%		360		01-Nov-2004
6304759 1			97,750.00		97,055.10	01-May-2005		8.950%		IL - 85.00%		360		01-Nov-2004
6304205 1			56,000.00		55,690.23	01-May-2005		10.800%		MI - 42.42%		360		01-Nov-2004
6304840 1			41,600.00		41,201.16	01-Feb-2005		7.650%		WI - 80.00%		360		01-Nov-2004
6304402 1			119,678.00		118,479.00	01-May-2005		7.500%		TX - 80.00%		360		01-Dec-2004
6305247 1			184,000.00		181,651.07	01-Mar-2005		7.050%		TX - 80.00%		360		01-Nov-2004
6304840 1			41,600.00		41,135.95	01-Feb-2005		7.650%		WI - 80.00%		360		01-Nov-2004
6305378 1			246,400.00		244,994.90	01-May-2005		9.900%		CO - 70.00%		360		01-Nov-2004
6304910 1			200,800.00		198,451.66	01-Jun-2005		7.100%		CA - 80.00%		360		01-Nov-2004
6305469 1			244,000.00		241,545.21	01-Feb-2005		7.050%		CA - 80.00%		360		01-Nov-2004
6305223 1			47,920.00		47,519.21	01-Apr-2005		8.800%		NC - 80.00%		360		01-Nov-2004
6305561 1			115,000.00		114,245.68	01-Apr-2005		9.200%		OH - 100.00%		360		01-Nov-2004
6305389 1			76,475.00		75,788.83	01-Jun-2005		8.450%		MI - 95.00%		360		01-Nov-2004
6305968 1			87,200.00		86,388.16	01-Mar-2005		7.450%		CO - 80.00%		360		01-Nov-2004
6305446 1			298,000.00		295,601.29	01-Jun-2005		8.990%		CA - 80.00%		360		01-Nov-2004
6306496 1			60,000.00		60,000.00	01-Mar-2005		7.600%		CO - 75.00%		360		01-Nov-2004
6305469 1			244,000.00		241,119.04	01-Feb-2005		7.050%		CA - 80.00%		360		01-Nov-2004
6306509 1			52,500.00		52,500.00	01-Mar-2005		7.950%		CO - 70.00%		360		01-Nov-2004
Page 15 of 45
6306757 1			148,400.00		146,935.51	01-Apr-2005		7.150%		TX - 80.00%		360		01-Nov-2004
6306969 1			101,600.00		101,286.17	01-May-2005		6.650%		IL - 80.00%		360		01-Dec-2004
6307472 1			184,000.00		181,698.02	01-Apr-2005		6.375%		TX - 80.00%		360		01-Dec-2004
6308072 1			256,000.00		256,000.00	01-Feb-2005		6.600%		CO - 80.00%		360		01-Nov-2004
6308754 1			272,500.00		272,500.00	01-Jan-2005		7.850%		NM - 83.51%		360		01-Dec-2004
6309194 1			184,000.00		182,253.43	01-May-2005		7.350%		IL - 80.00%		360		01-Nov-2004
Page 16 of 43
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 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
6309347 1
6305561 1
			176,000.00		174,279.93	01-Apr-2005		7.200%		IL - 80.00%		360		01-Nov-2004
			115,000.00		114,113.10	01-Apr-2005		9.200%		OH - 100.00%		360		01-Nov-2004
6305649 1			69,600.00		68,875.44	01-May-2005		7.700%		TN - 80.00%		360		01-Nov-2004
6305966 1			39,750.00		39,440.28	01-Jun-2005		9.150%		TN - 75.00%		360		01-Nov-2004
6305968 1			87,200.00		86,246.90	01-Mar-2005		7.450%		CO - 80.00%		360		01-Nov-2004
6306624 1			167,200.00		165,372.66	01-Jun-2005		7.450%		OK - 80.00%		360		01-Nov-2004
6306969 1			101,600.00		101,286.17	01-May-2005		6.650%		IL - 80.00%		360		01-Dec-2004
6307512 1			36,080.00		35,806.38	01-Jul-2005		8.900%		ND - 80.00%		360		01-Dec-2004
6307869 1			228,000.00		227,997.43	01-Aug-2005		6.275%		CA - 80.00%		360		01-Nov-2004
6307921 1			184,000.00		182,008.52	01-Jun-2005		7.500%		GA - 80.00%		360		01-Nov-2004
6308400 1			112,000.00		110,460.83	01-May-2005		6.250%		OH - 80.00%		360		01-Nov-2004
6308462 1			109,600.00		108,093.72	01-May-2005		6.250%		OH - 80.00%		360		01-Nov-2004
6308645 1			124,800.00		123,239.45	01-Jun-2005		6.750%		CO - 80.00%		360		01-Nov-2004
6308754 1			272,500.00		272,500.00	01-Jan-2005		7.850%		NM - 83.51%		360		01-Dec-2004
6309194 1			184,000.00		181,949.68	01-May-2005		7.350%		IL - 80.00%		360		01-Nov-2004
6309347 1			176,000.00		173,981.06	01-Apr-2005		7.200%		IL - 80.00%		360		01-Nov-2004
6309728 1			221,000.00		219,661.58	01-Jun-2005		11.050%		NV - 65.00%		360		01-Nov-2004
6309737 1			90,000.00		89,255.59	01-Jun-2005		8.050%		MO - 100.00%		360		01-Jan-2005
6309740 1			160,000.00		157,759.54	01-Jun-2005		6.150%		NC - 79.21%		360		01-Nov-2004
6309813 1			240,000.00		240,000.00	01-May-2005		6.650%		CA - 80.00%		360		01-Nov-2004
6309832 1			216,000.00		216,000.00	01-Jul-2005		6.450%		GA - 80.00%		360		01-Nov-2004
6310157 1			226,000.00		222,894.09	01-Jul-2005		6.250%		IL - 80.00%		360		01-Nov-2004
6310165 1			136,000.00		134,727.87	01-May-2005		7.850%		NJ - 80.00%		360		01-Dec-2004
6310249 1			82,800.00		81,940.97	01-Jul-2005		7.750%		MI - 90.00%		360		01-Nov-2004
6310295 1			208,000.00		205,682.16	01-Jun-2005		7.350%		GA - 80.00%		360		01-Nov-2004
6310321 1			250,400.00		247,636.73	01-Jul-2005		7.400%		IL - 80.00%		360		01-Nov-2004
6310438 1			184,000.00		183,999.14	01-May-2005		7.200%		CO - 80.00%		360		01-Dec-2004
6310486 1			186,593.00		186,593.00	01-Apr-2005		6.000%		CO - 80.00%		360		01-Nov-2004
6310591 1			143,200.00		143,199.97	01-Feb-2005		7.550%		OR - 80.00%		360		01-Nov-2004
6311223 1			115,600.00		114,392.72	01-May-2005		6.875%		WA - 85.00%		360		01-Nov-2004
6310635 1			315,000.00		311,060.99	01-May-2005		6.750%		CA - 90.00%		360		01-Nov-2004
6311306 1			62,800.00		62,585.22	01-Jan-2005		11.850%		TX - 80.00%		360		01-Dec-2004
6311223 1			115,600.00		114,184.05	01-May-2005		6.875%		WA - 85.00%		360		01-Nov-2004
6311509 1			271,920.00		269,~~467~~004.6428	01-Mar-2005		7.150%		NY - 80.00%		360		01-Dec-2004
6311956 1			57,200.00		56,706.17	01-Apr-2005		7.375%		TX - 80.00%		360		01-Dec-2004
6312058 1			134,400.00		132,916.83	01-Mar-2005		7.400%		OR - 80.00%		360		01-Nov-2004
6312058 1			134,400.00		133,136.61	01-Mar-2005		7.400%		OR - 80.00%		360		01-Nov-2004
6312808 1			232,000.00		229,560.00	01-Mar-2005		7.250%		FL - 80.00%		360		01-Dec-2004
6312146 1			48,000.00		47,724.65	01-Mar-2005		9.850%		IN - 80.00%		360		01-Nov-2004
6312896 1			211,364.00		209,119.35	01-May-2005		7.200%		CO - 80.00%		360		01-Dec-2004
6312340 1			41,600.00		41,279.07	01-Mar-2005		8.400%		IN - 80.00%		360		01-Nov-2004
6313581 1			248,000.00		245,587.29	01-Jun-2005		7.650%		CA - 80.00%		360		01-Dec-2004
6312423 1			200,800.00		200,800.00	01-Apr-2005		6.350%		GA - 80.00%		360		01-Dec-2004
6313749 1			36,000.00		35,691.93	01-Jul-2005		8.300%		IN - 90.00%		360		01-Dec-2004
6312808 1			232,000.00		229,947.93	01-Mar-2005		7.250%		FL - 80.00%		360		01-Dec-2004
6313982 1			208,000.00		205,521.94	01-May-2005		6.600%		WA - 80.00%		360		01-Dec-2004
6312896 1			211,364.00		209,476.14	01-May-2005		7.200%		CO - 80.00%		360		01-Dec-2004
6314051 1			172,240.00		170,148.72	01-May-2005		6.500%		WA - 80.00%		360		01-Dec-2004
6313686 1			327,250.00		325,036.90	01-Apr-2005		9.050%		GA - 85.00%		360		01-Nov-2004
6314143 1			423,000.00		419,213.08	01-Jun-2005		7.650%		NY - 90.00%		360		01-Jan-2005
6313777 1			119,200.00		118,090.33	01-Mar-2005		7.450%		CA - 80.00%		360		01-Nov-2004
6314184 1			202,500.00		201,289.35	01-Apr-2005		9.650%		PA - 90.00%		360		01-Jan-2005
6313982 1			208,000.00		205,914.78	01-May-2005		6.600%		WA - 80.00%		360		01-Dec-2004
6314189 1			72,000.00		71,433.31	01-Apr-2005		9.100%		MI - 80.00%		360		01-Nov-2004
6314184 1			202,500.00		201,499.29	01-Apr-2005		9.650%		PA - 90.00%		360		01-Jan-2005
6314290 1			138,060.00		138,059.89	01-Jul-2005		8.900%		NC - 90.00%		360		01-Dec-2004
6314719 1			257,325.00		255,026.61	01-Apr-2005		7.200%		VA - 80.00%		360		01-Dec-2004
6314338 1			156,000.00		155,157.78	01-Jul-2005		10.550%		OH - 61.18%		360		01-Dec-2004
6315035 1			44,000.00		43,677.22	01-Feb-2005		8.200%		PA - 80.00%		360		01-Dec-2004
6314395 1			256,000.00		256,000.00	01-Mar-2005		7.800%		CA - 80.00%		360		01-Nov-2004
6315107 1			152,000.00		150,519.24	01-Apr-2005		6.750%		CA - 80.00%		360		01-Dec-2004
6314719 1			257,325.00		254,592.23	01-Jun-2005		7.200%		VA - 80.00%		360		01-Dec-2004
6315334 1			88,150.00		87,509.88	01-Feb-2005		8.250%		SC - 89.49%		360		01-Dec-2004
6314808 1			98,400.00		97,583.07	01-Jun-2005		8.450%		IL - 80.00%		360		01-Dec-2004
6315469 1			243,200.00		240,807.99	01-Feb-2005		6.700%		CA - 80.00%		360		01-Dec-2004
6315035 1			44,000.00		43,615.89	#######		8.200%		PA - 80.00%		360		01-Dec-2004
6315537 1			159,200.00		157,644.15	01-Jan-2005		7.200%		CO - 80.00%		360		01-Nov-2004
6315107 1			152,000.00		150,240.06	01-Apr-2005		6.750%		CA - 80.00%		360		01-Dec-2004
6315868 1			134,000.00		133,176.21	01-Mar-2005		8.650%		TN - 80.00%		360		01-Dec-2004
6315334 1			88,150.00		87,388.22	01-Feb-2005		8.250%		SC - 89.49%		360		01-Dec-2004
6316062 1			145,600.00		144,397.31	01-Jan-2005		7.600%		IL - 80.00%		360		01-Dec-2004
6315412 1			117,000.00		115,874.43	01-May-2005		8.100%		MI - 90.00%		360		01-Nov-2004
6316289 1			243,000.00		241,162.99	01-Feb-2005		8.500%		PA - 90.00%		360		01-Nov-2004
6315919 1			130,400.00		128,940.30	01-Jul-2005		7.350%		TX - 80.00%		360		01-Dec-2004
6316312 1			315,200.00		312,224.90	01-Apr-2005		7.150%		CA - 80.00%		360		01-Dec-2004
Page 16 of 45
6316577 1			232,000.00		229,394.97	01-Mar-2005		6.000%		NY - 80.00%		360		01-Dec-2004
6316719 1			221,000.00		219,458.62	01-Mar-2005		8.450%		NV - 85.00%		360		01-Dec-2004
6316959 1			175,200.00		174,061.39	01-Mar-2005		8.800%		MO - 80.00%		360		01-Dec-2004
6317250 1			81,600.00		80,905.86	01-Mar-2005		7.450%		NE - 80.00%		360		01-Dec-2004
6317637 1			210,000.00		208,215.46	01-Jun-2005		8.400%		GA - 75.00%		360		01-Dec-2004
6317645 1			211,850.00		210,082.82	01-Apr-2005		7.550%		IL - 95.00%		360		01-Dec-2004
6317653 1			35,000.00		34,789.91	01-Mar-2005		9.200%		MO - 63.64%		360		01-Dec-2004
6317956 1			216,000.00		213,880.62	01-Mar-2005		6.900%		UT - 80.00%		360		01-Dec-2004
6318077 1			99,000.00		98,063.01	01-Apr-2005		6.900%		MI - 90.00%		360		01-Dec-2004
6318161 1			131,100.00		130,119.09	01-Mar-2005		8.100%		SC - 95.00%		360		01-Dec-2004
6318363 1			54,400.00		54,139.14	01-Apr-2005		10.400%		IN - 80.00%		360		01-Dec-2004
6318779 1			253,600.00		251,033.32	01-Apr-2005		6.550%		CA - 80.00%		360		01-Dec-2004
6318963 1			139,500.00		138,479.54	01-Mar-2005		8.500%		GA - 90.00%		360		01-Dec-2004
6319098 1			60,000.00		59,559.92	01-Mar-2005		8.200%		OH - 75.00%		360		01-Dec-2004
6320599 1			165,360.00		163,445.53	01-May-2005		6.555%		CO - 80.00%		360		01-Dec-2004
6321502 1			162,000.00		160,914.68	01-Jan-2005		8.650%		GA - 90.00%		360		01-Dec-2004
6321785 1			161,000.00		159,831.06	01-May-2005		8.250%		GA - 89.94%		360		01-Dec-2004
6321893 1			314,100.00		311,749.77	01-May-2005		8.100%		CA - 90.00%		360		01-Dec-2004
6321988 1			279,920.00		277,587.08	01-Jun-2005		7.050%		TX - 80.00%		360		01-Jan-2005
6322688 1			69,750.00		69,377.03	01-Apr-2005		9.750%		TX - 90.00%		360		01-Dec-2004
6322819 1			255,000.00		252,975.16	01-Apr-2005		7.800%		GA - 85.00%		360		01-Dec-2004
6322911 1			38,700.00		38,463.40	01-Feb-2005		9.100%		AR - 90.00%		360		01-Dec-2004
6322914 1			78,800.00		78,109.76	01-Mar-2005		7.300%		MI - 80.00%		360		01-Dec-2004
6322948 1			40,500.00		40,252.31	01-Feb-2005		9.100%		AR - 90.00%		360		01-Dec-2004
Page 17 of 43
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 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
6322975 1
6316062 1
			38,700.00		38,463.40	01-Feb-2005		9.100%		AR - 90.00%		360		01-Dec-2004
			145,600.00		144,169.53	01-Jan-2005		7.600%		IL - 80.00%		360		01-Dec-2004
6322982 1			32,400.00		32,201.87	01-Feb-2005		9.100%		AR - 90.00%		360		01-Dec-2004
6316095 1			243,900.00		241,954.93	01-May-2005		8.650%		TX - 90.00%		360		01-Dec-2004
6316289 1			243,000.00		240,841.41	01-Feb-2005		8.500%		PA - 90.00%		360		01-Nov-2004
6316577 1			232,000.00		228,905.77	01-Mar-2005		6.000%		NY - 80.00%		360		01-Dec-2004
6316929 1			68,400.00		67,959.79	01-Jun-2005		9.700%		TX - 90.00%		360		01-Dec-2004
6316959 1			175,200.00		173,844.36	01-Mar-2005		8.800%		MO - 80.00%		360		01-Dec-2004
6317019 1			193,600.00		190,943.90	01-May-2005		5.850%		CO - 80.00%		360		01-Dec-2004
6317119 1			304,000.00		300,308.85	01-Aug-2005		6.500%		NY - 80.00%		360		01-Dec-2004
6317250 1			81,600.00		80,774.49	01-Mar-2005		7.450%		NE - 80.00%		360		01-Dec-2004
6317304 1			152,000.00		150,823.95	01-Jul-2005		8.800%		CT - 80.00%		360		01-Dec-2004
6317645 1			211,850.00		209,748.21	01-Apr-2005		7.550%		IL - 95.00%		360		01-Dec-2004
6317673 1			54,400.00		53,991.70	01-Feb-2005		8.950%		WI - 80.00%		360		01-Dec-2004
6317853 1			153,000.00		152,999.99	01-Jul-2005		8.350%		GA - 90.00%		360		01-Dec-2004
6317995 1			44,800.00		44,408.97	01-May-2005		8.200%		MI - 80.00%		360		01-Dec-2004
6318012 1			109,520.00		108,190.24	01-May-2005		6.500%		AL - 80.00%		360		01-Dec-2004
6318052 1			112,500.00		111,234.18	01-May-2005		6.900%		MI - 90.00%		360		01-Dec-2004
6318161 1			131,100.00		129,932.81	01-Mar-2005		8.100%		SC - 95.00%		360		01-Dec-2004
6318363 1			54,400.00		54,090.22	01-Apr-2005		10.400%		IN - 80.00%		360		01-Dec-2004
6318779 1			253,600.00		250,549.91	01-Apr-2005		6.550%		CA - 80.00%		360		01-Dec-2004
6319245 1			112,500.00		111,775.95	01-May-2005		9.700%		TX - 90.00%		360		01-Dec-2004
6319467 1			115,520.00		114,407.13	01-Jun-2005		7.700%		TX - 80.00%		360		01-Dec-2004
6320138 1			129,600.00		128,317.97	01-May-2005		7.750%		MI - 90.00%		360		01-Dec-2004
6320191 1			78,720.00		77,842.71	01-Jun-2005		6.950%		PA - 80.00%		360		01-Dec-2004
6320599 1			165,360.00		163,127.95	01-May-2005		6.555%		CO - 80.00%		360		01-Dec-2004
6320834 1			124,800.00		123,582.07	01-Jul-2005		7.250%		IL - 80.00%		360		01-Jan-2005
6321293 1			152,000.00		151,985.00	01-Jun-2005		7.000%		CO - 80.00%		360		01-Dec-2004
6321502 1			162,000.00		160,707.97	01-Jan-2005		8.650%		GA - 90.00%		360		01-Dec-2004
6321549 1			90,142.50		89,401.60	01-Jun-2005		8.500%		TN - 85.00%		360		01-Dec-2004
6321606 1			71,400.00		70,895.77	01-Jun-2005		9.250%		TN - 85.00%		360		01-Dec-2004
6321785 1			161,000.00		159,608.90	01-May-2005		8.250%		GA - 89.94%		360		01-Dec-2004
6321903 1			140,250.00		140,250.00	01-May-2005		8.350%		OH - 85.00%		360		01-Dec-2004
6321923 1			69,200.00		68,375.45	01-Jun-2005		6.600%		IN - 79.54%		360		01-Dec-2004
6321991 1			175,992.00		175,992.00	01-Apr-2005		6.950%		WA - 80.00%		360		01-Dec-2004
6322378 1			117,000.00		115,987.90	01-Jun-2005		8.250%		IL - 90.00%		360		01-Dec-2004
6322507 1			78,000.00		76,056.34	01-Jul-2005		6.850%		WI - 80.00%		360		01-Dec-2004
6322561 1			275,600.00		272,661.82	01-Jun-2005		6.750%		NY - 80.00%		360		01-Jan-2005
6322688 1			69,750.00		69,305.58	01-Apr-2005		9.750%		TX - 90.00%		360		01-Dec-2004
6322810 1			87,750.00		87,196.70	01-May-2005		9.800%		MI - 75.00%		360		01-Dec-2004
6322819 1			255,000.00		252,591.25	01-Apr-2005		7.800%		GA - 85.00%		360		01-Dec-2004
6322911 1			38,700.00		38,418.23	01-Feb-2005		9.100%		AR - 90.00%		360		01-Dec-2004
6322948 1			40,500.00		40,205.03	01-Feb-2005		9.100%		AR - 90.00%		360		01-Dec-2004
6322975 1			38,700.00		38,418.23	01-Feb-2005		9.100%		AR - 90.00%		360		01-Dec-2004
6322982 1			32,400.00		32,164.04	01-Apr-2005		9.100%		AR - 90.00%		360		01-Dec-2004
6323026 1			207,000.00		207,000.00	01-Apr-2005		8.200%		CO - 90.00%		360		01-Dec-2004
6323056 1			28,800.00		28,623.93	01-Apr-2005		9.100%		AR - 90.00%		360		01-Dec-2004
6323075 1			27,000.00		26,803.37	01-Apr-2005		9.100%		AR - 90.00%		360		01-Dec-2004
6323075 1			27,000.00		26,834.89	01-Apr-2005		9.100%		AR - 90.00%		360		01-Dec-2004
6323112 1			130,400.00		128,946.88	01-May-2005		6.950%		WA - 80.00%		360		01-Dec-2004
6323112 1			130,400.00		129,177.60	01-May-2005		6.950%		WA - 80.00%		360		01-Dec-2004
6323155 1			100,000.00		98,958.69	01-May-2005		7.450%		NC - 80.00%		360		01-Dec-2004
6323155 1			100,000.00		99,120.05	01-May-2005		7.450%		NC - 80.00%		360		01-Dec-2004
6323381 1			54,000.00		53,589.91	01-Mar-2005		8.500%		TN - 90.00%		360		01-Jan-2005
6323537 1			260,000.00		~~257~~256,~~107~~564.7953	01-Apr-2005		6.050%		NJ - 80.00%		360		01-Dec-2004
6323863 1			127,920.00		126,~~777~~561.4551	01-Apr-2005		7.200%		FL - 80.00%		360		01-Dec-2004
6324014 1			58,500.00		58,~~127~~056.4135	01-May-2005		8.900%		OH - 90.00%		360		01-Dec-2004
6324015 1			46,800.00		46,501.90	01-May-2005		8.900%		OH - 90.00%		360		01-Dec-2004
Page 17 of 45
6324204 1			272,000.00		268,917.22	01-Apr-2005		5.950%		CA - 80.00%		360		01-Dec-2004
Long Beach Mortgage Loan Trust 2005-1
6324205 1			190,000.00		189,075.45	01-Mar-2005		10.200%		CO - 62.30%		360		01-Dec-2004
Mortgage Pass-Through Certificates
6324806 1			300,000.00		296,937.05	01-Mar-2005		6.650%		NY - 80.00%		360		01-Dec-2004
2005-1
6325020 1			112,800.00		111,849.87	01-May-2005		7.500%		TN - 80.00%		360		01-Dec-2004
December 27, 2005 Distribution
6325261 1			324,000.00		320,657.78	01-Feb-2005		6.450%		CA - 80.00%		360		01-Dec-2004
Loan Number			Original		Stated			Current		State &
6325707 1			312,000.00		308,793.29	01-Feb-2005		5.950%		NY - 80.00%		360		01-Jan-2005
													First
6326006 1			214,400.00		212,297.61	01-May-2005		6.200%		NV - 80.00%		360		01-Jan-2005
&			Principal		Principal	Paid to		Note		LTV at		Original		Payment
6326117 1			81,225.00		80,484.95	01-Feb-2005		7.100%		NM - 95.00%		360		01-Dec-2004
Loan Group			Balance		Balance	Date		Rate		Origination		Term		Date
6326135 1			229,600.00		227,298.22	01-Jan-2005		6.600%		CA - 80.00%		360		01-Dec-2004
6324015 1
6326219 1			324,800.00		322,138.51	01-May-2005		7.150%		IL - 80.00%		360		01-Jan-2005
			46,800.00		46,445.05	01-May-2005		8.900%		OH - 90.00%		360		01-Dec-2004
6326410 1			280,000.00		277,841.75	01-Feb-2005		7.950%		IL - 100.00%		360		01-Dec-2004
6324205 1			190,000.00		188,897.90	01-Mar-2005		10.200%		CO - 62.30%		360		01-Dec-2004
6326583 1			173,600.00		171,740.12	01-Jun-2005		6.250%		CO - 80.00%		360		01-Dec-2004
6324404 1			143,000.00		142,237.32	01-May-2005		10.600%		CT - 65.00%		360		01-Dec-2004
6326648 1			135,150.00		134,348.85	01-Feb-2005		9.250%		PA - 85.00%		360		01-Dec-2004
6325020 1			112,800.00		111,670.01	01-May-2005		7.500%		TN - 80.00%		360		01-Dec-2004
6327089 1			154,400.00		152,746.65	01-Mar-2005		6.250%		CA - 80.00%		360		01-Dec-2004
6325142 1			94,500.00		93,761.33	01-Jul-2005		8.750%		MI - 90.00%		360		01-Dec-2004
6327516 1			391,500.00		387,305.77	01-Mar-2005		6.250%		NY - 90.00%		360		01-Dec-2004
6325260 1			83,104.00		82,212.91	01-Jul-2005		7.150%		KY - 80.00%		360		01-Dec-2004
6327638 1			204,000.00		202,427.36	01-Jan-2005		7.450%		IL - 80.00%		360		01-Jan-2005
6325295 1			139,500.00		138,156.60	01-May-2005		7.850%		GA - 90.00%		360		01-Dec-2004
6328418 1			270,000.00		268,114.26	01-Jan-2005		7.950%		NY - 90.00%		360		01-Jan-2005
6325840 1			116,000.00		114,755.64	01-Jul-2005		7.150%		TX - 80.00%		360		01-Dec-2004
6328509 1			110,917.00		110,070.49	01-Apr-2005		8.000%		TX - 80.00%		360		01-Dec-2004
6326006 1			214,400.00		211,863.97	01-May-2005		6.200%		NV - 80.00%		360		01-Jan-2005
6328860 1			258,000.00		255,363.74	01-Mar-2005		6.500%		CA - 80.00%		360		01-Dec-2004
6326082 1			221,350.00		219,803.12	01-Jul-2005		9.300%		CO - 95.00%		360		01-Dec-2004
6329073 1			140,000.00		138,725.17	01-Apr-2005		7.100%		SC - 80.00%		360		01-Dec-2004
6326135 1			229,600.00		226,864.59	01-Jan-2005		6.600%		CA - 80.00%		360		01-Dec-2004
6329104 1			49,300.00		48,994.66	01-Mar-2005		8.550%		MO - 85.00%		360		01-Jan-2005
6326138 1			230,000.00		228,012.56	01-May-2005		8.250%		WA - 80.00%		360		01-Dec-2004
6329444 1			232,000.00		230,355.32	01-Feb-2005		7.875%		IL - 80.00%		360		01-Jan-2005
6326172 1			277,000.00		274,813.09	01-Jul-2005		8.700%		NJ - 71.03%		360		01-Dec-2004
6329453 1			252,000.00		250,057.49	01-Jan-2005		7.950%		IL - 80.00%		360		01-Dec-2004
6326177 1			209,100.00		207,124.83	01-May-2005		7.800%		CA - 85.00%		360		01-Dec-2004
6329620 1			240,000.00		237,513.91	01-Apr-2005		6.600%		GA - 80.00%		360		01-Dec-2004
6326219 1			324,800.00		321,588.25	01-May-2005		7.150%		IL - 80.00%		360		01-Jan-2005
6329913 1			110,400.00		109,217.25	01-Mar-2005		6.250%		OR - 80.00%		360		01-Dec-2004
6326518 1			154,800.00		153,421.91	01-May-2005		8.100%		NC - 90.00%		360		01-Dec-2004
6330580 1			67,500.00		67,098.57	01-Feb-2005		8.750%		IN - 90.00%		360		01-Jan-2005
6326583 1			173,600.00		171,390.39	01-Jun-2005		6.250%		CO - 80.00%		360		01-Dec-2004
6330797 1			159,120.00		157,453.78	01-Apr-2005		5.850%		GA - 80.00%		360		01-Jan-2005
6326648 1			135,150.00		134,195.78	01-Feb-2005		9.250%		PA - 85.00%		360		01-Dec-2004
6326918 1			107,200.00		105,821.00	01-Apr-2005		6.350%		CO - 80.00%		360		01-Dec-2004
6327089 1			154,400.00		152,435.62	01-Mar-2005		6.250%		CA - 80.00%		360		01-Dec-2004
6327137 1			112,000.00		112,000.00	01-Jun-2005		7.900%		IL - 80.00%		360		01-Jan-2005
6327328 1			216,000.00		216,000.00	01-Jul-2005		7.950%		GA - 90.00%		360		01-Dec-2004
6327420 1			108,813.00		107,729.79	01-Jul-2005		7.150%		TX - 80.00%		360		01-Jan-2005
6327516 1			391,500.00		386,517.10	01-Mar-2005		6.250%		NY - 90.00%		360		01-Dec-2004
6327638 1			204,000.00		202,100.99	01-Jan-2005		7.450%		IL - 80.00%		360		01-Jan-2005
6327867 1			236,000.00		233,486.51	01-Jun-2005		7.200%		CA - 80.00%		360		01-Jan-2005
6328509 1			110,917.00		109,909.82	01-Jun-2005		8.000%		TX - 80.00%		360		01-Dec-2004
6328669 1			322,050.00		319,007.82	01-Jun-2005		7.800%		NJ - 95.00%		360		01-Dec-2004
6328852 1			188,000.00		187,791.58	01-Jun-2005		6.100%		CO - 80.00%		360		01-Jan-2005
6329073 1			140,000.00		138,484.36	01-Apr-2005		7.100%		SC - 80.00%		360		01-Dec-2004
6329214 1			264,000.00		260,758.09	01-Jul-2005		6.000%		NY - 80.00%		360		01-Jan-2005
6329444 1			232,000.00		230,013.28	01-Feb-2005		7.875%		IL - 80.00%		360		01-Jan-2005
6329649 1			61,540.00		61,020.75	01-Jul-2005		7.950%		IA - 80.00%		360		01-Jan-2005
6329655 1			170,000.00		168,409.91	01-Apr-2005		7.850%		CO - 85.00%		360		01-Dec-2004
6329913 1			110,400.00		108,994.85	01-Mar-2005		6.250%		OR - 80.00%		360		01-Dec-2004
6330586 1			94,950.00		94,172.43	01-Jun-2005		8.100%		MI - 90.00%		360		01-Jan-2005
6330797 1			159,120.00		157,110.70	01-Apr-2005		5.850%		GA - 80.00%		360		01-Jan-2005
6330847 1			48,600.00		48,194.00	01-Apr-2005		8.000%		TN - 90.00%		360		01-Jan-2005
6330966 1			224,720.00		224,720.00	01-Jun-2005		5.250%		CO - 80.00%		360		01-Dec-2004
6331040 1			90,950.00		90,315.87	01-Jun-2005		8.900%		NE - 85.00%		360		01-Jan-2005
6331415 1			76,800.00		76,800.00	01-Apr-2005		7.625%		MI - 80.00%		360		01-Jan-2005
6331456 1			107,836.00		106,836.99	01-Mar-2005		6.500%		TX - 80.00%		360		01-Jan-2005
6331463 1			83,840.00		82,980.07	01-Apr-2005		6.950%		LA - 80.00%		360		01-Jan-2005
6331463 1			83,840.00		83,127.56	01-Apr-2005		6.950%		LA - 80.00%		360		01-Jan-2005
6331521 1			119,200.00		118,271.29	01-Mar-2005		8.350%		TX - 80.00%		360		01-Jan-2005
6331521 1			119,200.00		118,431.49	01-Mar-2005		8.350%		TX - 80.00%		360		01-Jan-2005
6331581 1			96,900.00		96,319.62	01-May-2005		9.200%		TX - 85.00%		360		01-Feb-2005
6331773 1			177,600.00		176,189.16	01-Mar-2005		7.300%		CO - 80.00%		360		01-Jan-2005
6331608 1			83,300.00		82,801.05	01-Jun-2005		9.200%		TX - 85.00%		360		01-Feb-2005
6331902 1			183,350.00		182,191.44	01-Feb-2005		8.450%		AR - 95.00%		360		01-Jan-2005
6331928 1			30,400.00		30,155.92	01-May-2005		8.200%		IN - 80.00%		360		01-Jan-2005
6332344 1			199,750.00		198,312.71	01-Mar-2005		7.800%		FL - 85.00%		360		01-Jan-2005
6332296 1			111,600.00		110,966.46	01-Jul-2005		9.900%		GA - 90.00%		360		01-Jan-2005
6332569 1			76,000.00		75,643.46	01-Apr-2005		9.900%		IL - 95.00%		360		01-Jan-2005
6332324 1			41,300.00		41,146.73	01-May-2005		11.900%		TX - 100.00%		360		01-Jan-2005
6332845 1			97,600.00		96,777.92	01-Feb-2005		7.000%		SC - 80.00%		360		01-Jan-2005
6332344 1			199,750.00		198,013.90	01-Mar-2005		7.800%		FL - 85.00%		360		01-Jan-2005
6332867 1			226,400.00		226,398.70	01-Feb-2005		7.000%		OR - 80.00%		360		01-Jan-2005
6332579 1			97,830.00		97,175.01	01-May-2005		9.100%		GA - 90.00%		360		01-Jan-2005
6333180 1			234,650.00		232,496.92	01-Apr-2005		6.550%		GA - 95.00%		360		01-Jan-2005
6332673 1			127,800.00		126,719.37	01-May-2005		8.000%		MI - 90.00%		360		01-Jan-2005
6333443 1			207,200.00		205,571.01	01-Mar-2005		7.350%		NJ - 80.00%		360		01-Jan-2005
Page 18 of 45
Page 18 of 43
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 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
6333450 1
6332845 1
			246,400.00		244,385.93	01-Feb-2005		7.150%		NY - 80.00%		360		01-Jan-2005
			97,600.00		96,607.82	01-Feb-2005		7.000%		SC - 80.00%		360		01-Jan-2005
6333515 1			344,000.00		341,620.66	01-Feb-2005		7.450%		NY - 80.00%		360		01-Feb-2005
6332867 1			226,400.00		226,398.70	01-Feb-2005		7.000%		OR - 80.00%		360		01-Jan-2005
6333561 1			176,000.00		174,504.47	01-Apr-2005		6.950%		IL - 80.00%		360		01-Jan-2005
6332971 1			237,250.00		235,931.16	01-Jul-2005		10.000%		VA - 65.00%		360		01-Jan-2005
6334186 1			112,100.00		111,516.61	01-May-2005		9.400%		GA - 95.00%		360		01-Jan-2005
6333180 1			234,650.00		232,052.06	01-Apr-2005		6.550%		GA - 95.00%		360		01-Jan-2005
6334409 1			160,650.00		159,284.92	01-Mar-2005		6.950%		GA - 85.00%		360		01-Jan-2005
6333251 1			268,000.00		264,678.10	01-Jun-2005		5.950%		NY - 80.00%		360		01-Jan-2005
6334459 1			70,200.00		69,774.03	01-Jan-2005		8.650%		OH - 90.00%		360		01-Jan-2005
6333450 1			246,400.00		243,968.55	01-Feb-2005		7.150%		NY - 80.00%		360		01-Jan-2005
6333515 1			344,000.00		341,073.67	01-Feb-2005		7.450%		NY - 80.00%		360		01-Feb-2005
6333561 1			176,000.00		174,194.86	01-Apr-2005		6.950%		IL - 80.00%		360		01-Jan-2005
6333658 1			199,750.00		197,720.93	01-Jun-2005		7.000%		GA - 85.00%		360		01-Jan-2005
6334409 1			160,650.00		159,002.32	01-Mar-2005		6.950%		GA - 85.00%		360		01-Jan-2005
6334429 1			262,500.00		259,807.74	01-Jul-2005		6.950%		CT - 75.00%		360		01-Jan-2005
6334430 1			130,150.00		129,353.70	01-Apr-2005		9.550%		MI - 95.00%		360		01-Jan-2005
6334459 1			70,200.00		69,685.10	01-Jan-2005		8.650%		OH - 90.00%		360		01-Jan-2005
6334476 1			278,400.00		278,400.00	01-Jun-2005		6.800%		CO - 80.00%		360		01-Jan-2005
6334646 1			136,800.00		135,826.56	01-Jun-2005		8.800%		AZ - 90.00%		360		01-Jan-2005
6334770 1			148,000.00		146,751.32	01-Jun-2005		7.950%		IL - 80.00%		360		01-Jan-2005
6335382 1			88,000.00		88,000.00	01-Apr-2005		7.875%		FL - 80.00%		360		01-Jan-2005
6335683 1			57,800.00		57,589.34	01-Jan-2005		10.000%		MI - 85.00%		360		01-Jan-2005
6335822 1			60,000.00		59,~~563~~473.9734	01-Mar-2005		7.750%		LA - 80.00%		360		01-Jan-2005
6336014 1			76,000.00		75,634.01	01-Feb-2005		9.775%		TX - 95.00%		360		01-Jan-2005
6335850 1			248,000.00		248,000.00	01-Jun-2005		6.950%		AZ - 80.00%		360		01-Jan-2005
6336704 1			148,000.00		146,813.08	01-Apr-2005		7.250%		CO - 80.00%		360		01-Jan-2005
6336756 1			136,000.00		134,746.21	01-May-2005		7.500%		IL - 80.00%		360		01-Jan-2005
6337672 1			87,400.00		8786,~~027~~948.0048	01-Jan-2005		10.350%		PA - 95.00%		360		01-Jan-2005
6338578 1			243,000.00		241,319.71	01-May-2005		8.000%		GA - 90.00%		360		01-Jan-2005
6338287 1			152,000.00		152,000.00	01-Jun-2005		6.850%		CO - 80.00%		360		01-Jan-2005
6338994 1			52,000.00		51,541.64	01-Apr-2005		7.750%		MD - 80.00%		360		01-Jan-2005
6339424 1			134,100.00		133,044.73	01-May-2005		8.300%		CO - 90.00%		360		01-Jan-2005
6339817 1			189,000.00		187,731.68	01-Feb-2005		8.150%		CT - 90.00%		360		01-Jan-2005
6341748 1			127,200.00		125,866.01	01-Jun-2005		6.850%		UT - 80.00%		360		01-Jan-2005
6341130 1			198,000.00		196,301.21	01-May-2005		6.900%		TX - 80.00%		360		01-Jan-2005
6342192 1			180,450.00		179,086.39	01-Feb-2005		8.050%		CO - 90.00%		360		01-Feb-2005
6341748 1			127,200.00		126,094.06	01-Jun-2005		6.850%		UT - 80.00%		360		01-Jan-2005
6343438 1			159,600.00		158,368.91	01-Jan-2005		8.400%		TX - 95.00%		360		01-Jan-2005
6342192 1			180,450.00		179,341.84	01-Feb-2005		8.050%		CO - 90.00%		360		01-Feb-2005
6347979 1			108,000.00		107,122.13	01-Jul-2005		8.450%		TN - 80.00%		360		01-Jan-2005
6342481 1			131,750.00		130,838.93	01-Mar-2005		8.000%		GA - 85.00%		360		01-Jan-2005
6348367 1			83,200.00		82,419.46	01-May-2005		6.950%		TX - 80.00%		360		01-Feb-2005
6345627 1			93,680.00		92,921.64	01-May-2005		7.200%		WA - 79.73%		360		01-Jan-2005
6349154 1			139,120.00		138,250.86	01-Jun-2005		9.000%		WI - 80.00%		360		01-Feb-2005
6348550 1			59,850.00		59,497.72	01-May-2005		8.800%		MI - 95.00%		360		01-Jan-2005
6349413 1			131,800.00		131,800.00	01-May-2005		6.150%		WA - 80.00%		360		01-Feb-2005
6350721 1			143,600.00		142,~~645~~425.1442	01-~~Jun~~Jul-2005		7.650%		NV - 80.00%		360		01-Feb-2005
6351187 1			252,000.00		250,~~389~~018.5363	01-Mar-2005		7.850%		FL - 80.00%		360		01-Feb-2005
6352109 1			275,200.00		273,296.27	01-Apr-2005		7.450%		MA - 80.00%		360		01-Feb-2005
6352608 1			76,800.00		76,137.27	01-Jul-2005		7.600%		IL - 80.00%		360		01-Feb-2005
6352939 1			182,750.00		181,~~841~~633.8267	01-Apr-2005		9.150%		NC - 85.00%		360		01-Feb-2005
6357326 1			60,800.00		60,~~451~~371.9761	01-May-2005		8.400%		MI - 80.00%		360		01-Feb-2005
6358285 1			63,750.00		63,~~411~~333.7451	01-Mar-2005		8.775%		OH - 85.00%		360		01-Feb-2005
6360446 1			168,000.00		166,826.56	01-Apr-2005		7.400%		GA - 80.00%		360		01-Feb-2005
6292521 2			580,000.00		574,623.76	01-Jun-2005		8.650%		OH - 80.00%		360		01-Oct-2004
6360559 1			76,500.00		76,120.30	01-Feb-2005		9.100%		TX - 90.00%		360		01-Feb-2005
6298857 2			340,000.00		335,571.53	01-Mar-2005		6.990%		OK - 80.00%		360		01-Oct-2004
6292521 2			580,000.00		575,374.49	01-Jun-2005		8.650%		OH - 80.00%		360		01-Oct-2004
6300043 2			414,000.00		410,562.97	01-Jul-2005		8.450%		IL - 90.00%		360		01-Dec-2004
6302192 2			382,500.00		379,~~717~~229.1243	01-Mar-2005		8.690%		FL - 85.00%		360		01-Nov-2004
6303084 2			385,000.00		381,620.87	01-Apr-2005		7.750%		MN - 89.54%		360		01-Nov-2004
6303014 2			427,500.00		423,777.77	01-May-2005		8.600%		IL - 95.00%		360		01-Nov-2004
6304315 2			380,000.00		376,729.96	01-Mar-2005		7.850%		CA - 80.00%		360		01-Nov-2004
6303084 2			385,000.00		381,031.86	01-Apr-2005		7.750%		MN - 89.54%		360		01-Nov-2004
6304603 2			464,000.00		457,922.16	01-Mar-2005		5.650%		TX - 80.00%		360		01-Nov-2004
6304642 2			432,000.00		426,750.50	01-Jun-2005		6.900%		CA - 80.00%		360		01-Nov-2004
6306073 2			675,000.00		~~669~~667,~~016~~974.8727	01-Feb-2005		7.700%		IL - 75.00%		360		01-Nov-2004
6306223 2			440,000.00		435,487.19	01-Jan-2005		6.950%		CA - 80.00%		360		01-Nov-2004
6307833 2			352,000.00		352,000.00	01-Jun-2005		6.300%		CA - 80.00%		360		01-Nov-2004
6309388 2			516,800.00		512,396.34	01-Feb-2005		7.900%		MN - 95.00%		360		01-Nov-2004
6313303 2			694,400.00		687,998.73	01-Apr-2005		7.500%		IL - 80.00%		360		01-Jan-2005
6312931 2			372,000.00		372,000.00	01-Mar-2005		6.200%		CA - 80.00%		360		01-Nov-2004
6312998 2			532,000.00		526,543.66	01-Apr-2005		6.950%		NY - 80.00%		360		01-Nov-2004
6313303 2			694,400.00		689,099.12	01-Apr-2005		7.500%		IL - 80.00%		360		01-Jan-2005
6314492 2			392,000.00		392,000.00	01-May-2005		6.750%		CA - 80.00%		360		01-Nov-2004
6315473 2			800,000.00		~~792~~790,~~354~~912.8364	01-Jun-2005		6.850%		MN - 80.00%		360		01-Dec-2004
6316809 2			599,200.00		599,200.00	01-Feb-2005		6.750%		CA - 80.00%		360		01-Dec-2004
6316279 2			764,000.00		757,062.53	01-Jul-2005		8.000%		CA - 89.88%		360		01-Dec-2004
6316851 2			443,200.00		438,840.96	01-Apr-2005		6.700%		CA - 80.00%		360		01-Dec-2004
6316863 2			531,250.00		526,268.65	01-Jun-2005		7.850%		CO - 85.00%		360		01-Dec-2004
6317741 2			664,000.00		663,780.61	01-May-2005		6.000%		CA - 80.00%		360		01-Dec-2004
Page 19 of 45
6318244 2			495,000.00		490,664.07	01-Feb-2005		7.300%		WA - 90.00%		360		01-Dec-2004
6318877 2			356,000.00		356,000.00	01-Feb-2005		5.775%		CA - 80.00%		360		01-Dec-2004
6321064 2			518,500.00		513,777.21	01-May-2005		7.100%		CA - 85.00%		360		01-Dec-2004
6321128 2			596,000.00		589,614.90	01-Apr-2005		6.250%		CA - 80.00%		360		01-Dec-2004
6322257 2			680,521.00		673,633.32	01-Feb-2005		6.550%		FL - 75.61%		360		01-Dec-2004
Page 19 of 43
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 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
6322371 2
6317741 2
			345,000.00		345,000.00	01-May-2005		7.300%		CA - 100.00%		360		01-Dec-2004
			664,000.00		663,780.61	01-May-2005		6.000%		CA - 80.00%		360		01-Dec-2004
6322806 2			341,700.00		338,863.71	01-Mar-2005		7.575%		IL - 85.00%		360		01-Dec-2004
6318244 2			495,000.00		489,844.17	01-Feb-2005		7.300%		WA - 90.00%		360		01-Dec-2004
6324378 2			450,000.00		446,578.46	01-Mar-2005		8.024%		CA - 84.11%		360		01-Dec-2004
6318877 2			356,000.00		356,000.00	01-Feb-2005		5.775%		CA - 80.00%		360		01-Dec-2004
6326194 2			594,000.00		589,093.61	01-Feb-2005		7.600%		CA - 89.32%		360		01-Dec-2004
6321064 2			518,500.00		512,885.30	01-May-2005		7.100%		CA - 85.00%		360		01-Dec-2004
6328544 2			492,000.00		488,205.37	01-Feb-2005		7.450%		IL - 80.00%		360		01-Jan-2005
6321128 2			596,000.00		588,414.26	01-Apr-2005		6.250%		CA - 80.00%		360		01-Dec-2004
6330619 2			336,000.00		332,481.50	01-Apr-2005		5.850%		NY - 80.00%		360		01-Jan-2005
6322371 2			345,000.00		345,000.00	01-May-2005		7.300%		CA - 100.00%		360		01-Dec-2004
6330651 2			633,000.00		628,752.14	01-Apr-2005		8.150%		CO - 70.33%		360		01-Jan-2005
6322425 2			639,000.00		632,904.38	01-Jun-2005		7.750%		TX - 90.00%		360		01-Dec-2004
6331438 2			414,000.00		411,538.41	01-Mar-2005		8.750%		CA - 90.00%		360		01-Jan-2005
6322806 2			341,700.00		338,326.60	01-Mar-2005		7.575%		IL - 85.00%		360		01-Dec-2004
6331699 2			712,000.00		706,118.91	01-Mar-2005		7.600%		CA - 94.93%		360		01-Dec-2004
6323925 2			351,200.00		346,846.76	01-Jul-2005		5.950%		NY - 80.00%		360		01-Jan-2005
6341269 2			365,750.00		363,553.05	01-Jan-2005		8.700%		CA - 95.00%		360		01-Jan-2005
6327305 2			448,000.00		444,113.85	01-Jul-2005		7.350%		GA - 80.00%		360		01-Feb-2005
6355280 2			537,600.00		533,298.12	01-Jun-2005		6.700%		TX - 80.00%		360		01-Feb-2005
6327396 2			488,000.00		481,730.27	01-May-2005		6.200%		IL - 80.00%		360		01-Dec-2004
TOTAL			44,066,113.00		43,733,621.29
6327706 2			480,000.00		473,676.71	01-Jul-2005		6.200%		IL - 80.00%		360		01-Dec-2004
Page 20 of 43
6328544 2			492,000.00		487,418.20	01-Feb-2005		7.450%		IL - 80.00%		360		01-Jan-2005
6328828 2			477,700.00		474,114.72	01-Jun-2005		8.950%		MI - 85.00%		360		01-Dec-2004
6328910 2			504,000.00		497,524.78	01-Jul-2005		6.200%		GA - 80.00%		360		01-Dec-2004
6330550 2			630,000.00		625,868.05	01-May-2005		9.200%		MI - 75.00%		360		01-Jan-2005
6330619 2			336,000.00		331,757.04	01-Apr-2005		5.850%		NY - 80.00%		360		01-Jan-2005
6330651 2			633,000.00		627,867.51	01-Apr-2005		8.150%		CO - 70.33%		360		01-Jan-2005
6331438 2			414,000.00		411,024.26	01-Mar-2005		8.750%		CA - 90.00%		360		01-Jan-2005
6335900 2			388,000.00		383,314.14	01-May-2005		7.450%		TX - 80.00%		360		01-Jan-2005
6338402 2			344,000.00		340,263.13	01-May-2005		6.650%		MI - 80.00%		360		01-Jan-2005
6341269 2			365,750.00		363,094.29	01-Jan-2005		8.700%		CA - 95.00%		360		01-Jan-2005
TOTAL			52,264,569.50		51,817,492.19
Page 20 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
										Group 2		Group 1		Total
Current
Number of Paid in Full Loans									8997		~~402~~503		~~491~~600
Number of Repurchased Loans									01		05		06
Total Number of Loans Prepaid in Full									8998		~~402~~508		~~491~~606
Curtailments Amount									2840,~~763~~580.0033		9040,~~061~~734.1071		~~118~~81,~~824~~315.1004
Paid in Full Balance									3844,~~821~~729,~~731~~094.5379		7595,~~225~~215,~~196~~818.8419		~~114~~139,~~046~~944,~~928~~912.3798
Repurchased Loans Balance									0372,000.00		0937,070.0025		01,309,070.0025
Total Prepayment Amount									3845,~~850~~141,~~494~~675.5312		7596,~~315~~193,~~257~~623.9415		~~114~~141,~~165~~335,~~752~~298.4727
Cumulative
Number of Paid in Full Loans									~~621~~821		23,~~494~~436		34,~~115~~257
Number of Repurchased Loans									89		4550		5359
Total Number of Loans Prepaid in Full									~~629~~830		23,~~539~~486		34,~~168~~316
Paid in Full Balance									~~281~~374,~~168~~102,~~398~~073.2521		~~460~~636,~~339~~352,~~363~~657.8558		~~741~~1,~~507~~010,~~762~~454,730.1079
Repurchased Loans Balance									34,~~714~~086,623.97		13,~~045~~983,~~987~~058.9116		1618,~~760~~069,~~611~~682.8813
Curtailments Amount									~~270~~337,~~114~~570.3022		-7,~~648~~324,~~602~~037.8806		-76,~~378~~986,~~488~~466.5884
Total Prepayment Amount									~~285~~378,~~153~~526,~~136~~267.5240		~~465~~643,~~736~~011,~~748~~678.8868		~~750~~1,~~889~~021,~~885~~537,946.4008
Page 21 of 43
Page 21 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
										Group 2		Group 1		Total
SMM									45.5082%		35.8432%		45.0447%
3 Months Avg SMM									45.4239%		34.6249%		34.8676%
12 Months Avg SMM									3.2472%		2.4085%		23.6612%
Avg SMM Since Cut-off									3.2472%		2.4085%		23.6612%
CPR									4251.4430%		3748.5013%		3949.0410%
3 Months Avg CPR									4148.8558%		3542.7339%		3744.6733%
12 Months Avg CPR									3236.6553%		2529.3229%		2731.6861%
Avg CPR Since Cut-off									3236.6553%		2529.3229%		2731.6861%
PSA									1,~~886~~938.4755%		1,~~661~~813.64%		1,~~731~~851.5162%
3 Months Avg PSA Approximation									21,~~041~~984.0152%		1,~~737~~726.1872%		1,~~832~~807.8012%
12 Months Avg PSA Approximation									2,~~248~~212.1306%		1,~~734~~765.6273%		1,~~899~~907.0692%
Avg PSA Since Cut-off Approximation									2,~~248~~212.1305%		1,~~734~~765.6173%		1,~~899~~907.0692%
Page 22 of 43
Page 22 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(30,WAS)) Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)(1-SMMn+1)...(1-SMMm)]^(1/months in period n,m) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.
Page 23 of 43
Page 23 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
5755673 1			135,200.00		132,719.44		01-Sep-2005		7.725%		CA - 80.00%		Paid Off - 360		01-Oct-2003
5822143 1			104,000.00		101,825.84		22-Nov-2005		8.450%		UT - 80.00%		Paid Off - 360		01-Oct-2003
5855580 1			81,200.00		79,817.48		30-Sep-2005		7.875%		TN - 70.00%		Paid Off - 360		01-Nov-2003
5857768 1			299,960.00		293,065.05		10-Nov-2005		7.725%		CA - 80.00%		Paid Off - 360		01-Nov-2003
6223357 1			293,200.00		293,199.64		16-Sep-2005		5.225%		CA - 80.00%		Paid Off - 360		01-May-2004
5890033 2			572,000.00		560,084.31		16-Nov-2005		8.250%		CO - 80.00%		Paid Off - 360		01-Nov-2003
6235907 1			135,000.00		132,969.38		27-Sep-2005		6.150%		CA - 68.53%		Paid Off - 360		01-Jul-2004
6218782 1			84,800.00		82,630.49		04-Nov-2005		7.550%		TX - 80.00%		Paid Off - 360		01-Apr-2004
6240360 1			140,000.00		138,340.06		23-Sep-2005		7.750%		CA - 45.16%		Paid Off - 360		01-Jun-2004
6227677 1			190,475.00		186,841.67		25-Nov-2005		6.200%		MI - 95.00%		Paid Off - 360		01-May-2004
6246394 1			72,000.00		68,360.33		26-Sep-2005		7.525%		CA - 78.26%		Paid Off - 180		01-Jun-2004
6234331 1			280,000.00		273,362.25		15-Nov-2005		5.000%		CA - 80.00%		Paid Off - 360		01-May-2004
6250808 2			752,000.00		752,000.00		15-Sep-2005		5.600%		CA - 80.00%		Paid Off - 360		01-Aug-2004
6240581 1			310,000.00		310,000.00		30-Nov-2005		7.850%		CA - 52.10%		Paid Off - 360		01-Jun-2004
6257108 1			246,500.00		244,221.03		27-Sep-2005		8.300%		MN - 82.17%		Paid Off - 360		01-Aug-2004
6249492 1			83,700.00		82,465.74		02-Nov-2005		6.950%		MA - 90.00%		Paid Off - 360		01-Jul-2004
6257980 1			161,500.00		159,915.39		27-Sep-2005		8.000%		NJ - 95.00%		Paid Off - 360		01-Aug-2004
6254383 1			228,000.00		227,985.38		03-Nov-2005		6.700%		CA - 95.00%		Paid Off - 360		01-Aug-2004
6260244 1			101,250.00		100,127.23		21-Sep-2005		7.375%		GA - 75.00%		Paid Off - 360		01-Aug-2004
6259675 1			203,500.00		202,254.52		25-Nov-2005		11.000%		NJ - 60.75%		Paid Off - 360		01-Aug-2004
6261764 1			238,400.00		238,391.35		23-Sep-2005		6.400%		CA - 80.00%		Paid Off - 360		01-Aug-2004
6266446 1			236,000.00		232,689.72		04-Nov-2005		7.750%		CA - 80.00%		Paid Off - 360		01-Aug-2004
6262963 2			362,360.00		362,359.77		07-Sep-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Aug-2004
6272282 2			900,000.00		900,000.00		14-Nov-2005		7.400%		CA - 75.00%		Paid Off - 360		01-Sep-2004
6265548 1			175,500.00		173,198.91		30-Sep-2005		6.500%		FL - 90.00%		Paid Off - 360		01-Aug-2004
6272391 1			157,000.00		155,138.49		07-Nov-2005		7.750%		GA - 74.76%		Paid Off - 360		01-Aug-2004
6265854 1			104,800.00		103,672.07		08-Sep-2005		7.650%		NM - 80.00%		Paid Off - 360		01-Aug-2004
6273846 1			132,300.00		130,978.40		02-Nov-2005		8.275%		MD - 90.00%		Paid Off - 360		01-Sep-2004
6266117 1			292,500.00		289,240.59		07-Sep-2005		7.350%		CA - 90.00%		Paid Off - 360		01-Aug-2004
6278634 1			272,000.00		266,751.59		03-Nov-2005		7.100%		NY - 80.00%		Paid Off - 360		01-Oct-2004
6268834 1			181,900.00		179,865.97		23-Sep-2005		7.350%		CO - 85.00%		Paid Off - 360		01-Aug-2004
6279144 1			178,400.00		178,387.51		01-Nov-2005		6.500%		WA - 80.00%		Paid Off - 360		01-Sep-2004
6269843 1			88,000.00		86,970.90		07-Sep-2005		7.100%		GA - 80.00%		Paid Off - 360		01-Aug-2004
6282685 1			204,250.00		202,162.65		09-Nov-2005		7.400%		CA - 95.00%		Paid Off - 360		01-Nov-2004
6279199 1			128,350.00		127,328.99		23-Sep-2005		8.250%		FL - 85.00%		Paid Off - 360		01-Oct-2004
6285762 1			337,500.00		334,043.87		04-Nov-2005		8.150%		NJ - 70.31%		Paid Off - 360		01-Sep-2004
6282025 1			152,000.00		150,446.13		30-Sep-2005		7.400%		FL - 80.00%		Paid Off - 360		01-Sep-2004
6286469 1			240,000.00		237,004.08		29-Nov-2005		7.350%		NY - 80.00%		Paid Off - 360		01-Oct-2004
6283576 1			128,544.00		128,507.58		21-Sep-2005		6.800%		CA - 80.00%		Paid Off - 360		01-Sep-2004
6288740 1			231,809.00		231,806.41		02-Nov-2005		6.400%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6285952 1			242,400.00		240,346.56		02-Sep-2005		7.950%		CA - 80.00%		Paid Off - 360		01-Oct-2004
6288980 1			253,500.00		253,500.00		09-Nov-2005		7.000%		CA - 88.95%		Paid Off - 360		01-Oct-2004
6286784 2			336,000.00		331,937.40		01-Sep-2005		6.150%		CA - 80.00%		Paid Off - 360		01-Oct-2004
6289678 1			212,000.00		209,704.74		16-Nov-2005		7.100%		NY - 80.00%		Paid Off - 360		01-Nov-2004
6287378 1			96,400.00		95,465.37		28-Sep-2005		7.000%		TX - 80.00%		Paid Off - 360		01-Nov-2004
6289988 1			329,600.00		326,694.80		04-Nov-2005		8.150%		NJ - 80.00%		Paid Off - 360		01-Nov-2004
6287839 1			97,500.00		93,447.07		02-Sep-2005		6.250%		NY - 65.00%		Paid Off - 180		01-Oct-2004
6290074 1			123,750.00		122,009.07		08-Nov-2005		6.125%		CA - 75.00%		Paid Off - 360		01-Oct-2004
6287908 1			97,500.00		93,447.07		02-Sep-2005		6.250%		NY - 65.00%		Paid Off - 180		01-Oct-2004
6291324 1			292,500.00		290,022.52		07-Nov-2005		8.350%		NY - 75.00%		Paid Off - 360		01-Nov-2004
6287936 1			110,500.00		105,906.64		08-Sep-2005		6.250%		NY - 65.00%		Paid Off - 180		01-Oct-2004
6292193 1			204,000.00		202,912.88		17-Nov-2005		10.975%		IL - 60.00%		Paid Off - 360		01-Oct-2004
6288172 1			221,000.00		219,286.86		30-Sep-2005		8.375%		CO - 85.00%		Paid Off - 360		01-Oct-2004
6292202 1			77,000.00		75,975.12		21-Nov-2005		6.625%		GA - 61.60%		Paid Off - 360		01-Oct-2004
6288295 1			196,000.00		194,303.21		15-Sep-2005		7.850%		CA - 80.00%		Paid Off - 360		01-Oct-2004
6292670 2			892,500.00		892,500.00		09-Nov-2005		6.990%		CA - 85.00%		Paid Off - 360		01-Oct-2004
6289251 1			100,000.00		99,251.59		01-Sep-2005		8.550%		MA - 38.46%		Paid Off - 360		01-Oct-2004
6292856 1			277,100.00		273,982.18		30-Nov-2005		7.300%		FL - 69.99%		Paid Off - 360		01-Oct-2004
6290951 1			264,000.00		261,882.89		16-Sep-2005		7.750%		NY - 80.00%		Paid Off - 360		01-Nov-2004
6293833 1			130,000.00		128,562.28		18-Nov-2005		6.990%		CA - 89.66%		Paid Off - 360		01-Nov-2004
6291163 2			448,000.00		443,718.68		30-Sep-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6293980 1			136,000.00		134,650.68		22-Nov-2005		7.550%		PA - 85.00%		Paid Off - 360		01-Nov-2004
6291165 1			221,350.00		219,289.47		27-Sep-2005		7.450%		FL - 95.00%		Paid Off - 360		01-Oct-2004
6293997 2			466,000.00		460,546.42		10-Nov-2005		6.800%		IL - 80.00%		Paid Off - 360		01-Nov-2004
6292028 2			344,000.00		341,418.79		21-Sep-2005		8.650%		CA - 80.00%		Paid Off - 360		01-Oct-2004
6294646 1			157,250.00		155,327.92		18-Nov-2005		7.100%		CT - 85.00%		Paid Off - 360		01-Oct-2004
6292156 1			130,000.00		128,587.89		29-Sep-2005		6.650%		TX - 79.76%		Paid Off - 360		01-Oct-2004
6294978 1			120,000.00		118,486.91		16-Nov-2005		6.300%		CA - 54.55%		Paid Off - 360		01-Nov-2004
6292756 2			365,600.00		360,921.66		01-Sep-2005		5.950%		MI - 80.00%		Paid Off - 360		01-Oct-2004
6295413 1			49,000.00		48,751.06		01-Nov-2005		11.200%		NC - 70.00%		Paid Off - 360		01-Oct-2004
6293665 1			143,920.00		142,740.80		07-Sep-2005		7.900%		IL - 80.00%		Paid Off - 360		01-Nov-2004
6295995 1			302,000.00		301,934.93		29-Nov-2005		7.150%		CA - 67.11%		Paid Off - 360		01-Oct-2004
6293921 1			222,000.00		219,938.81		07-Sep-2005		7.000%		NV - 59.20%		Paid Off - 360		01-Nov-2004
6296206 1			204,800.00		202,114.67		02-Nov-2005		6.500%		WA - 80.00%		Paid Off - 360		01-Oct-2004
Page 24 of 43
6296440 2			488,500.00		482,489.67		29-Nov-2005		6.430%		CA - 84.96%		Paid Off - 360		01-Nov-2004
6296803 1			60,000.00		59,766.19		15-Nov-2005		12.200%		CA - 60.00%		Paid Off - 360		01-Nov-2004
6296878 1			300,000.00		300,000.00		02-Nov-2005		5.990%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6297023 1			40,000.00		39,767.93		30-Nov-2005		10.200%		MI - 80.00%		Paid Off - 360		01-Nov-2004
Page 24 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
6294353 1			269,600.00		266,695.75		08-Sep-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Oct-2004
6297109 1			320,000.00		316,077.64		04-Nov-2005		6.450%		NY - 80.00%		Paid Off - 360		01-Nov-2004
6294599 1			320,000.00		317,785.60		12-Sep-2005		7.450%		NY - 80.00%		Paid Off - 360		01-Jan-2005
6297198 1			102,400.00		101,343.71		30-Nov-2005		7.350%		TX - 80.00%		Paid Off - 360		01-Nov-2004
6294736 1			172,000.00		170,847.62		13-Sep-2005		8.650%		WI - 80.00%		Paid Off - 360		01-Nov-2004
6297953 1			140,800.00		139,064.11		25-Nov-2005		6.600%		IL - 80.00%		Paid Off - 360		01-Nov-2004
6294829 2			400,000.00		397,993.36		12-Sep-2005		5.990%		CA - 78.43%		Paid Off - 360		01-Oct-2004
6297954 1			196,000.00		193,257.50		25-Nov-2005		7.050%		IL - 80.00%		Paid Off - 360		01-Nov-2004
6295031 2			382,500.00		382,496.54		27-Sep-2005		7.850%		CA - 90.00%		Paid Off - 360		01-Nov-2004
6298053 1			296,000.00		296,000.00		21-Nov-2005		5.600%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6295258 1			116,000.00		114,951.37		09-Sep-2005		7.600%		NC - 80.00%		Paid Off - 360		01-Oct-2004
6298149 1			232,000.00		229,287.01		08-Nov-2005		7.100%		CA - 80.00%		Paid Off - 360		01-Oct-2004
6295785 1			137,000.00		137,000.00		06-Sep-2005		8.550%		NV - 86.71%		Paid Off - 360		01-Oct-2004
6298208 1			164,000.00		162,291.79		01-Nov-2005		7.300%		IL - 80.00%		Paid Off - 360		01-Nov-2004
6295911 1			124,800.00		123,507.56		07-Sep-2005		6.900%		CO - 80.00%		Paid Off - 360		01-Oct-2004
6298269 1			141,600.00		139,788.89		17-Nov-2005		6.650%		UT - 91.36%		Paid Off - 360		01-Oct-2004
6296289 1			280,000.00		280,000.00		09-Sep-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Oct-2004
6298321 1			135,680.00		134,032.24		07-Nov-2005		6.650%		NJ - 80.00%		Paid Off - 360		01-Nov-2004
6296786 1			200,000.00		198,395.28		09-Sep-2005		8.400%		CA - 75.47%		Paid Off - 360		01-Oct-2004
6298371 1			213,000.00		210,413.54		02-Nov-2005		6.500%		CA - 46.20%		Paid Off - 360		01-Nov-2004
6296957 1			309,500.00		307,107.22		07-Sep-2005		8.300%		CA - 68.78%		Paid Off - 360		01-Nov-2004
6298426 2			480,150.00		479,646.36		03-Nov-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Nov-2004
6296991 1			61,100.00		60,884.16		21-Sep-2005		11.700%		VA - 45.26%		Paid Off - 360		01-Nov-2004
6298537 1			165,000.00		163,447.66		21-Nov-2005		9.800%		IL - 75.00%		Paid Off - 360		01-Nov-2004
6297099 2			368,000.00		364,059.25		07-Sep-2005		6.725%		CA - 80.00%		Paid Off - 360		01-Oct-2004
6298787 1			62,050.00		61,365.13		01-Nov-2005		7.000%		MD - 85.00%		Paid Off - 360		01-Nov-2004
6297290 1			290,000.00		287,915.44		01-Sep-2005		8.750%		IL - 100.00%		Paid Off - 360		01-Oct-2004
6298847 1			166,000.00		165,878.37		15-Nov-2005		7.250%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6297390 1			284,000.00		281,407.40		30-Sep-2005		7.550%		CA - 80.00%		Paid Off - 360		01-Oct-2004
6298979 1			212,500.00		212,500.00		18-Nov-2005		7.200%		CA - 85.00%		Paid Off - 360		01-Oct-2004
6297782 1			55,000.00		54,576.01		22-Sep-2005		7.950%		TX - 63.95%		Paid Off - 360		01-Nov-2004
6299205 1			125,000.00		124,287.16		02-Nov-2005		10.300%		WI - 64.77%		Paid Off - 360		01-Oct-2004
6297792 1			269,000.00		267,691.08		20-Sep-2005		10.200%		CT - 64.82%		Paid Off - 360		01-Nov-2004
6299598 1			133,560.00		133,560.00		08-Nov-2005		7.050%		WA - 80.00%		Paid Off - 360		01-Oct-2004
6297874 1			92,000.00		90,921.93		21-Sep-2005		6.250%		FL - 80.00%		Paid Off - 360		01-Oct-2004
6299674 2			346,700.00		346,700.00		08-Nov-2005		5.600%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6298032 1			160,000.00		158,542.88		26-Sep-2005		7.100%		CA - 71.11%		Paid Off - 360		01-Nov-2004
6299751 1			88,000.00		87,023.30		02-Nov-2005		7.600%		CA - 80.00%		Paid Off - 360		01-Oct-2004
6298168 1			320,027.00		315,708.00		12-Sep-2005		5.000%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6299796 1			140,000.00		138,979.78		01-Nov-2005		8.700%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6298334 1			127,800.00		127,800.00		08-Sep-2005		6.750%		GA - 90.00%		Paid Off - 360		01-Oct-2004
6299810 1			152,000.00		150,684.32		30-Nov-2005		8.650%		CA - 50.67%		Paid Off - 360		01-Oct-2004
6298508 2			370,800.00		368,158.36		26-Sep-2005		7.850%		NY - 90.00%		Paid Off - 360		01-Dec-2004
6299905 2			337,500.00		334,248.71		08-Nov-2005		7.700%		CA - 90.00%		Paid Off - 360		01-Nov-2004
6298561 2			425,000.00		419,532.75		12-Sep-2005		5.750%		CA - 72.90%		Paid Off - 360		01-Oct-2004
6300205 2			408,000.00		403,228.61		10-Nov-2005		7.100%		NY - 80.00%		Paid Off - 360		01-Oct-2004
6298714 1			216,000.00		213,990.75		29-Sep-2005		6.990%		VA - 80.00%		Paid Off - 360		01-Nov-2004
6300288 1			153,000.00		151,772.68		02-Nov-2005		8.750%		GA - 90.00%		Paid Off - 360		01-Nov-2004
6298770 2			366,000.00		366,000.00		22-Sep-2005		5.990%		CA - 60.00%		Paid Off - 360		01-Oct-2004
6300337 1			61,000.00		60,737.15		23-Nov-2005		11.600%		TX - 67.78%		Paid Off - 360		01-Nov-2004
6298966 1			135,000.00		133,938.49		13-Sep-2005		7.850%		IL - 84.38%		Paid Off - 360		01-Nov-2004
6300380 1			232,000.00		231,636.04		09-Nov-2005		6.600%		WA - 80.00%		Paid Off - 360		01-Oct-2004
6299000 1			144,800.00		143,412.05		08-Sep-2005		7.300%		FL - 80.00%		Paid Off - 360		01-Oct-2004
6300440 1			264,000.00		264,000.00		09-Nov-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6299141 1			132,000.00		132,000.00		02-Sep-2005		6.600%		FL - 80.00%		Paid Off - 360		01-Oct-2004
6300481 1			192,000.00		190,558.88		08-Nov-2005		8.950%		RI - 83.48%		Paid Off - 360		01-Nov-2004
6299380 1			54,000.00		53,714.30		07-Sep-2005		9.800%		IN - 80.00%		Paid Off - 360		01-Nov-2004
6300539 1			132,000.00		130,625.01		21-Nov-2005		7.300%		FL - 80.00%		Paid Off - 360		01-Nov-2004
6299426 1			224,000.00		221,713.57		01-Sep-2005		6.975%		CA - 79.43%		Paid Off - 360		01-Oct-2004
6300740 1			154,700.00		154,060.81		15-Nov-2005		11.400%		MD - 65.00%		Paid Off - 360		01-Dec-2004
6299521 1			134,640.00		133,586.58		20-Sep-2005		7.875%		CA - 68.00%		Paid Off - 360		01-Nov-2004
6301368 1			68,900.00		68,245.92		16-Nov-2005		9.490%		IL - 65.00%		Paid Off - 360		01-Oct-2004
6299809 1			104,000.00		102,477.75		27-Sep-2005		10.250%		TX - 60.47%		Paid Off - 240		01-Nov-2004
6301427 1			254,400.00		250,975.32		23-Nov-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6299833 1			192,000.00		190,033.91		21-Sep-2005		6.700%		CA - 75.00%		Paid Off - 360		01-Nov-2004
6301462 2			360,000.00		355,189.70		29-Nov-2005		5.990%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6300084 1			265,500.00		263,417.09		02-Sep-2005		7.950%		CA - 90.00%		Paid Off - 360		01-Nov-2004
6301585 1			57,600.00		56,970.82		25-Nov-2005		7.250%		MI - 90.00%		Paid Off - 360		01-Nov-2004
6300254 1			96,500.00		96,056.23		09-Sep-2005		10.900%		NJ - 58.84%		Paid Off - 360		01-Oct-2004
6301680 1			188,000.00		185,904.90		14-Nov-2005		6.950%		FL - 80.00%		Paid Off - 360		01-Nov-2004
6300264 1			69,300.00		68,816.57		15-Sep-2005		8.450%		MI - 90.00%		Paid Off - 360		01-Nov-2004
6301687 1			160,000.00		158,473.70		01-Nov-2005		7.750%		CA - 62.50%		Paid Off - 360		01-Nov-2004
6300378 1			47,125.00		46,982.00		28-Sep-2005		12.400%		OK - 65.00%		Paid Off - 360		01-Nov-2004
6301835 1			209,600.00		209,591.10		10-Nov-2005		6.800%		FL - 80.00%		Paid Off - 360		01-Oct-2004
6300584 1			165,750.00		163,457.46		26-Sep-2005		7.700%		IL - 65.00%		Paid Off - 360		01-Nov-2004
6301880 1			288,000.00		284,230.01		07-Nov-2005		6.100%		IL - 80.00%		Paid Off - 360		01-Nov-2004
Page 25 of 43
6301913 1			58,400.00		58,045.95		15-Nov-2005		9.990%		IL - 80.00%		Paid Off - 360		01-Nov-2004
6301954 1			271,200.00		266,390.98		07-Nov-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Oct-2004
6302057 1			296,000.00		295,977.60		28-Nov-2005		6.150%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6302210 1			128,000.00		126,164.01		04-Nov-2005		6.850%		OR - 80.00%		Paid Off - 360		01-Nov-2004
6302242 2			388,000.00		383,055.20		01-Nov-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Oct-2004
Page 25 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
6300783 1			360,000.00		360,000.00		07-Sep-2005		6.150%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6302345 1			84,800.00		83,845.83		25-Nov-2005		6.900%		NC - 80.00%		Paid Off - 360		01-Nov-2004
6300851 1			276,000.00		275,990.35		14-Sep-2005		6.750%		CA - 66.35%		Paid Off - 360		01-Nov-2004
6302352 1			67,140.00		66,684.91		14-Nov-2005		9.450%		SC - 90.00%		Paid Off - 360		01-Nov-2004
6300996 2			560,500.00		556,931.03		29-Sep-2005		8.900%		FL - 95.00%		Paid Off - 360		01-Nov-2004
6302378 1			172,216.00		170,456.76		09-Nov-2005		7.400%		CT - 80.00%		Paid Off - 360		01-Nov-2004
6301007 1			300,000.00		298,110.02		01-Sep-2005		9.300%		MD - 75.00%		Paid Off - 360		01-Nov-2004
6302581 1			308,655.00		305,961.29		03-Nov-2005		8.200%		IL - 95.00%		Paid Off - 360		01-Nov-2004
6301048 1			200,000.00		197,651.27		28-Sep-2005		7.250%		CA - 59.70%		Paid Off - 360		01-Oct-2004
6302715 1			199,992.00		199,992.00		30-Nov-2005		5.850%		WA - 80.00%		Paid Off - 360		01-Nov-2004
6301502 1			312,000.00		312,000.00		26-Sep-2005		6.100%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6302866 1			119,920.00		118,634.11		30-Nov-2005		7.150%		NM - 80.00%		Paid Off - 360		01-Nov-2004
6301701 1			122,400.00		122,399.07		08-Sep-2005		6.750%		WA - 80.00%		Paid Off - 360		01-Oct-2004
6302924 1			167,200.00		165,703.31		25-Nov-2005		7.650%		IL - 80.00%		Paid Off - 360		01-Dec-2004
6301885 2			470,400.00		470,400.00		26-Sep-2005		6.100%		NV - 80.00%		Paid Off - 360		01-Nov-2004
6302949 1			152,000.00		150,585.02		01-Nov-2005		7.450%		IL - 80.00%		Paid Off - 360		01-Dec-2004
6301969 1			194,400.00		192,175.81		15-Sep-2005		5.900%		VA - 90.00%		Paid Off - 360		01-Nov-2004
6303058 2			356,800.00		352,076.58		29-Nov-2005		6.200%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6302049 1			281,350.00		277,066.90		23-Sep-2005		8.150%		WA - 85.00%		Paid Off - 360		01-Nov-2004
6303059 1			303,000.00		299,813.38		01-Nov-2005		7.250%		CA - 55.60%		Paid Off - 360		01-Nov-2004
6302190 2			450,000.00		449,992.26		01-Sep-2005		7.990%		CA - 90.00%		Paid Off - 360		01-Nov-2004
6303099 1			182,200.00		180,320.44		17-Nov-2005		7.400%		IL - 80.00%		Paid Off - 360		01-Nov-2004
6302249 1			270,000.00		267,834.72		28-Sep-2005		7.750%		CA - 75.00%		Paid Off - 360		01-Nov-2004
6303150 1			124,000.00		124,000.00		07-Nov-2005		6.950%		GA - 80.00%		Paid Off - 360		01-Oct-2004
6302371 1			163,370.00		161,852.95		16-Sep-2005		7.950%		FL - 86.44%		Paid Off - 360		01-Oct-2004
6303185 1			126,000.00		124,267.79		10-Nov-2005		6.150%		CA - 90.00%		Paid Off - 360		01-Nov-2004
6302373 1			122,400.00		121,495.58		22-Sep-2005		8.250%		VA - 85.00%		Paid Off - 360		01-Nov-2004
6303203 1			115,000.00		113,814.64		03-Nov-2005		7.750%		IL - 88.46%		Paid Off - 360		01-Oct-2004
6302472 1			94,500.00		93,594.14		01-Sep-2005		7.300%		TN - 90.00%		Paid Off - 360		01-Oct-2004
6303432 1			102,400.00		101,451.60		22-Nov-2005		7.900%		NC - 80.00%		Paid Off - 360		01-Nov-2004
6302621 1			167,920.00		165,944.57		20-Sep-2005		5.750%		GA - 80.00%		Paid Off - 360		01-Nov-2004
6303491 1			174,250.00		172,093.98		30-Nov-2005		6.400%		FL - 85.00%		Paid Off - 360		01-Nov-2004
6302681 1			220,500.00		217,918.11		27-Sep-2005		5.775%		CA - 75.00%		Paid Off - 360		01-Nov-2004
6303645 1			312,000.00		307,643.32		16-Nov-2005		7.500%		CO - 80.00%		Paid Off - 360		01-Nov-2004
6302865 1			184,000.00		183,951.32		15-Sep-2005		6.350%		CO - 80.00%		Paid Off - 360		01-Nov-2004
6303676 1			36,000.00		35,536.28		23-Nov-2005		6.375%		IN - 80.00%		Paid Off - 360		01-Nov-2004
6302960 1			115,200.00		114,311.87		21-Sep-2005		7.450%		IL - 80.00%		Paid Off - 360		01-Dec-2004
6303798 1			171,920.00		171,920.00		18-Nov-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6303032 1			225,000.00		221,784.42		01-Sep-2005		5.225%		CA - 76.27%		Paid Off - 360		01-Nov-2004
6303845 1			166,500.00		164,793.55		29-Nov-2005		7.500%		IL - 90.00%		Paid Off - 360		01-Nov-2004
6303168 1			61,600.00		61,191.09		21-Sep-2005		9.150%		MI - 80.00%		Paid Off - 360		01-Nov-2004
6303876 2			368,000.00		368,000.00		30-Nov-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6303182 1			93,472.00		92,637.13		15-Sep-2005		7.200%		GA - 80.00%		Paid Off - 360		01-Nov-2004
6303975 1			132,000.00		130,382.09		23-Nov-2005		6.450%		FL - 80.00%		Paid Off - 360		01-Nov-2004
6303201 1			99,000.00		98,204.43		28-Sep-2005		7.750%		CA - 90.00%		Paid Off - 360		01-Nov-2004
6304022 1			192,000.00		190,038.65		01-Nov-2005		7.400%		FL - 80.00%		Paid Off - 360		01-Nov-2004
6303202 1			81,900.00		81,241.41		28-Sep-2005		7.750%		CA - 90.00%		Paid Off - 360		01-Nov-2004
6304292 1			91,000.00		90,114.70		21-Nov-2005		7.650%		CA - 70.00%		Paid Off - 360		01-Nov-2004
6303227 1			270,080.00		270,080.00		29-Sep-2005		7.000%		TX - 80.00%		Paid Off - 360		01-Nov-2004
6304336 1			164,800.00		163,440.12		04-Nov-2005		8.350%		CA - 74.91%		Paid Off - 360		01-Dec-2004
6303282 1			192,000.00		192,000.00		22-Sep-2005		6.400%		FL - 80.00%		Paid Off - 360		01-Nov-2004
6304340 2			467,500.00		467,400.10		29-Nov-2005		7.650%		FL - 85.00%		Paid Off - 360		01-Nov-2004
6303297 1			297,600.00		294,719.98		23-Sep-2005		8.000%		AK - 80.00%		Paid Off - 360		01-Nov-2004
6304381 1			91,000.00		90,114.70		21-Nov-2005		7.650%		CA - 70.00%		Paid Off - 360		01-Nov-2004
6303306 1			328,000.00		324,385.46		29-Sep-2005		6.100%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6304414 1			308,000.00		308,000.00		15-Nov-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6303327 1			116,000.00		114,757.18		29-Sep-2005		6.250%		GA - 80.00%		Paid Off - 360		01-Nov-2004
6304572 2			359,600.00		354,892.61		30-Nov-2005		6.100%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6303611 2			384,000.00		380,859.22		01-Sep-2005		7.650%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6304643 1			256,000.00		252,772.17		25-Nov-2005		6.300%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6303735 1			100,750.00		100,378.34		22-Sep-2005		11.500%		MI - 65.00%		Paid Off - 360		01-Nov-2004
6304663 1			517,500.00		512,057.28		30-Nov-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Nov-2004
6303747 1			188,800.00		186,907.23		13-Sep-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6304713 1			324,400.00		324,400.00		17-Nov-2005		6.700%		MD - 80.00%		Paid Off - 360		01-Nov-2004
6303768 2			544,000.00		544,000.00		30-Sep-2005		6.150%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6304722 1			308,800.00		305,077.90		16-Nov-2005		6.550%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6303870 1			135,200.00		134,115.79		14-Sep-2005		7.750%		NV - 80.00%		Paid Off - 360		01-Nov-2004
6304780 1			125,600.00		123,812.72		02-Nov-2005		5.650%		GA - 73.88%		Paid Off - 360		01-Nov-2004
6303883 1			184,000.00		182,849.02		29-Sep-2005		8.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6304801 1			226,000.00		222,694.30		18-Nov-2005		5.500%		CA - 82.18%		Paid Off - 360		01-Nov-2004
6303949 1			114,640.00		113,355.73		23-Sep-2005		6.050%		UT - 80.00%		Paid Off - 360		01-Nov-2004
6304806 1			80,730.00		79,902.89		21-Nov-2005		8.600%		MI - 90.00%		Paid Off - 360		01-Nov-2004
6304021 1			80,000.00		79,292.31		01-Sep-2005		7.250%		IN - 71.43%		Paid Off - 360		01-Nov-2004
6304824 1			125,715.00		124,864.11		15-Nov-2005		9.500%		TN - 85.00%		Paid Off - 360		01-Nov-2004
6304054 1			99,200.00		98,396.54		29-Sep-2005		7.700%		ME - 80.00%		Paid Off - 360		01-Nov-2004
6304854 1			424,000.00		424,000.00		16-Nov-2005		6.990%		CA - 80.00%		Paid Off - 360		01-Nov-2004
Page 26 of 43
6304975 1			168,000.00		166,054.77		01-Nov-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6305090 1			82,000.00		80,820.91		16-Nov-2005		5.750%		WA - 80.00%		Paid Off - 360		01-Nov-2004
6305118 2			403,200.00		397,013.63		09-Nov-2005		5.275%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6305149 1			216,000.00		213,463.82		01-Nov-2005		7.250%		CA - 63.53%		Paid Off - 360		01-Dec-2004
6305279 1			67,200.00		66,601.67		16-Nov-2005		8.100%		WI - 80.00%		Paid Off - 360		01-Nov-2004
Page 26 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
6304186 1			400,000.00		395,912.76		08-Sep-2005		6.500%		NY - 72.46%		Paid Off - 360		01-Nov-2004
6305297 2			380,000.00		380,000.00		15-Nov-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6304280 1			184,000.00		183,975.69		#######		7.000%		CO - 80.00%		Paid Off - 360		01-Nov-2004
6305465 1			180,000.00		178,119.14		04-Nov-2005		7.300%		NV - 90.00%		Paid Off - 360		01-Nov-2004
6304297 1			58,650.00		58,263.02		06-Sep-2005		9.000%		MI - 85.00%		Paid Off - 360		01-Nov-2004
6305468 1			256,500.00		256,500.00		16-Nov-2005		6.300%		CA - 90.00%		Paid Off - 360		01-Nov-2004
6304397 1			134,400.00		134,400.00		19-Sep-2005		7.850%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6305532 1			244,000.00		240,842.16		21-Nov-2005		6.290%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6304437 1			58,500.00		58,126.59		12-Sep-2005		8.400%		GA - 90.00%		Paid Off - 360		01-Dec-2004
6305721 1			79,000.00		78,101.22		01-Nov-2005		8.050%		CO - 34.50%		Paid Off - 360		01-Nov-2004
6304447 1			78,880.00		78,147.57		02-Sep-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6305813 2			539,750.00		535,086.24		02-Nov-2005		8.250%		CA - 85.00%		Paid Off - 360		01-Nov-2004
6304506 1			285,000.00		282,554.58		16-Sep-2005		7.500%		CA - 95.00%		Paid Off - 360		01-Nov-2004
6305827 1			207,200.00		205,083.28		03-Nov-2005		7.400%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6304507 2			436,000.00		431,903.43		07-Sep-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6305853 1			98,556.00		98,481.30		25-Nov-2005		7.200%		AZ - 80.00%		Paid Off - 360		01-Nov-2004
6304540 2			340,000.00		336,010.02		29-Sep-2005		6.100%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6305874 1			311,250.00		308,309.90		09-Nov-2005		7.800%		HI - 75.00%		Paid Off - 360		01-Nov-2004
6304544 1			180,000.00		180,000.00		12-Sep-2005		7.650%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6305929 1			260,000.00		260,000.00		30-Nov-2005		5.990%		CA - 60.47%		Paid Off - 360		01-Nov-2004
6304723 1			292,000.00		291,791.76		28-Sep-2005		5.900%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6306132 2			389,300.00		385,753.17		18-Nov-2005		8.250%		CA - 85.00%		Paid Off - 360		01-Nov-2004
6304779 1			132,500.00		131,383.86		02-Sep-2005		7.500%		CA - 72.60%		Paid Off - 360		01-Nov-2004
6306142 2			376,000.00		376,000.00		17-Nov-2005		6.200%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6304880 1			272,000.00		272,000.00		12-Sep-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6306148 1			80,000.00		79,329.02		25-Nov-2005		8.400%		UT - 52.29%		Paid Off - 360		01-Nov-2004
6304950 2			432,000.00		427,726.80		30-Sep-2005		7.050%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6306190 1			94,400.00		93,335.61		04-Nov-2005		7.600%		AL - 80.00%		Paid Off - 360		01-Nov-2004
6305012 1			232,000.00		232,000.00		02-Sep-2005		6.700%		FL - 80.00%		Paid Off - 360		01-Nov-2004
6306216 1			260,800.00		260,800.00		22-Nov-2005		5.600%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6305093 1			154,800.00		153,110.00		30-Sep-2005		6.150%		WA - 80.00%		Paid Off - 360		01-Nov-2004
6306220 1			201,200.00		198,742.87		23-Nov-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6305101 1			118,750.00		117,794.85		06-Sep-2005		7.750%		WA - 95.00%		Paid Off - 360		01-Nov-2004
6306223 2			440,000.00		435,096.82		18-Nov-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6305373 1			80,000.00		78,918.10		15-Sep-2005		8.700%		PA - 72.73%		Paid Off - 360		01-Nov-2004
6306290 1			278,400.00		275,327.19		01-Nov-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6305423 1			244,000.00		241,577.15		13-Sep-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6306299 2			433,600.00		428,721.58		22-Nov-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6305443 1			100,000.00		99,108.66		02-Sep-2005		6.950%		FL - 80.00%		Paid Off - 360		01-Dec-2004
6306531 1			139,500.00		138,207.81		25-Nov-2005		7.900%		RI - 67.07%		Paid Off - 360		01-Nov-2004
6305478 1			179,455.00		178,000.07		09-Sep-2005		7.750%		CA - 95.00%		Paid Off - 360		01-Nov-2004
6306557 1			200,000.00		197,438.35		18-Nov-2005		6.375%		CA - 44.44%		Paid Off - 360		01-Nov-2004
6305588 1			144,000.00		142,568.90		12-Sep-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6306739 1			113,600.00		112,282.72		25-Nov-2005		6.750%		TN - 80.00%		Paid Off - 360		01-Nov-2004
6305593 1			136,000.00		134,876.57		19-Sep-2005		7.600%		IL - 80.00%		Paid Off - 360		01-Nov-2004
6306753 1			64,000.00		63,468.65		02-Nov-2005		8.450%		NC - 80.00%		Paid Off - 360		01-Nov-2004
6305664 1			328,000.00		324,865.46		28-Sep-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6306835 1			281,200.00		277,620.88		01-Nov-2005		6.250%		WA - 80.00%		Paid Off - 360		01-Nov-2004
6305849 1			306,700.00		306,700.00		01-Sep-2005		6.500%		CA - 79.98%		Paid Off - 360		01-Nov-2004
6306976 2			416,000.00		414,900.00		15-Nov-2005		5.600%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6305922 1			263,250.00		260,782.19		16-Sep-2005		6.950%		CA - 65.00%		Paid Off - 360		01-Nov-2004
6306988 2			436,000.00		430,345.72		01-Nov-2005		6.150%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6306111 1			172,000.00		170,308.28		06-Sep-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6307012 1			121,600.00		120,463.41		17-Nov-2005		8.150%		PA - 95.00%		Paid Off - 360		01-Nov-2004
6306328 2			361,250.00		358,755.59		12-Sep-2005		8.500%		MI - 85.00%		Paid Off - 360		01-Nov-2004
6307016 1			260,000.00		258,050.00		07-Nov-2005		9.000%		CA - 67.53%		Paid Off - 360		01-Nov-2004
6306454 1			209,600.00		207,437.88		21-Sep-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6307048 1			276,800.00		274,488.46		28-Nov-2005		8.450%		VA - 80.00%		Paid Off - 360		01-Nov-2004
6306502 1			242,250.00		242,233.18		01-Sep-2005		6.000%		CA - 85.00%		Paid Off - 360		01-Nov-2004
6307109 1			272,000.00		267,996.97		15-Nov-2005		5.600%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6306568 1			157,500.00		155,980.33		01-Sep-2005		6.800%		MI - 90.00%		Paid Off - 360		01-Nov-2004
6307131 1			80,000.00		79,160.20		21-Nov-2005		7.300%		NJ - 80.00%		Paid Off - 360		01-Nov-2004
6306589 2			510,000.00		510,000.00		27-Sep-2005		6.900%		GA - 85.00%		Paid Off - 360		01-Nov-2004
6307272 1			87,300.00		85,749.87		01-Nov-2005		7.850%		AZ - 90.00%		Paid Off - 360		01-Nov-2004
6306591 1			204,000.00		202,503.96		29-Sep-2005		8.200%		GA - 80.00%		Paid Off - 360		01-Nov-2004
6307363 1			169,600.00		169,600.00		01-Nov-2005		6.950%		MD - 80.00%		Paid Off - 360		01-Nov-2004
6306640 1			184,000.00		182,047.25		12-Sep-2005		6.300%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6307438 1			210,000.00		207,481.09		03-Nov-2005		8.550%		NJ - 75.00%		Paid Off - 360		01-Nov-2004
6306656 2			415,600.00		411,058.73		07-Sep-2005		6.300%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6307655 1			306,000.00		299,390.77		02-Nov-2005		5.850%		NC - 85.00%		Paid Off - 360		01-Nov-2004
6306692 1			148,000.00		146,585.67		13-Sep-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6307749 2			368,000.00		368,000.00		08-Nov-2005		5.600%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6306699 2			376,000.00		371,678.44		30-Sep-2005		5.875%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6307752 1			264,000.00		260,671.26		18-Nov-2005		6.300%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6306722 1			176,800.00		176,800.00		22-Sep-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6307999 1			476,000.00		470,990.85		02-Nov-2005		7.250%		CA - 85.00%		Paid Off - 360		01-Nov-2004
Page 27 of 43
6308084 1			104,800.00		103,838.88		15-Nov-2005		7.950%		FL - 80.00%		Paid Off - 360		01-Nov-2004
6308142 1			104,000.00		102,905.60		01-Nov-2005		7.250%		IL - 80.00%		Paid Off - 360		01-Nov-2004
6308152 1			340,000.00		335,902.14		17-Nov-2005		6.100%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6308225 1			180,000.00		178,429.15		22-Nov-2005		8.200%		IL - 90.00%		Paid Off - 360		01-Nov-2004
6308251 1			108,000.00		107,246.88		07-Nov-2005		8.900%		MI - 80.00%		Paid Off - 360		01-Dec-2004
Page 27 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
6306773 1			168,000.00		166,363.47		21-Sep-2005		6.750%		IL - 80.00%		Paid Off - 360		01-Nov-2004
6308299 1			192,000.00		189,436.05		01-Nov-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6306787 1			260,000.00		260,000.00		16-Sep-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6308379 1			292,000.00		291,965.00		30-Nov-2005		7.050%		FL - 80.00%		Paid Off - 360		01-Nov-2004
6306823 1			110,500.00		109,736.85		20-Sep-2005		8.550%		GA - 85.00%		Paid Off - 360		01-Nov-2004
6308438 1			224,000.00		221,430.97		17-Nov-2005		6.800%		CA - 63.10%		Paid Off - 360		01-Nov-2004
6306864 1			146,400.00		144,490.74		08-Sep-2005		8.150%		IL - 80.00%		Paid Off - 360		01-Nov-2004
6308458 1			166,725.00		#######		23-Nov-2005		8.200%		CA - 90.00%		Paid Off - 360		01-Nov-2004
6306899 1			192,000.00		190,110.50		09-Sep-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6308460 1			328,400.00		328,400.00		23-Nov-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6306908 1			244,000.00		241,730.26		22-Sep-2005		6.990%		CO - 80.00%		Paid Off - 360		01-Nov-2004
6308567 1			180,000.00		180,000.00		14-Nov-2005		7.900%		CA - 72.00%		Paid Off - 360		01-Dec-2004
6307098 1			148,750.00		147,311.01		26-Sep-2005		6.450%		NJ - 85.00%		Paid Off - 360		01-Dec-2004
6308634 1			192,000.00		190,019.47		29-Nov-2005		7.350%		AK - 80.00%		Paid Off - 360		01-Nov-2004
6307191 2			339,450.00		336,388.63		27-Sep-2005		7.150%		CA - 73.00%		Paid Off - 360		01-Nov-2004
6308770 1			288,000.00		285,384.89		09-Nov-2005		8.000%		VA - 80.00%		Paid Off - 360		01-Nov-2004
6307253 2			348,760.00		348,760.00		29-Sep-2005		5.950%		WA - 80.00%		Paid Off - 360		01-Nov-2004
6308868 1			144,000.00		142,081.96		17-Nov-2005		6.450%		IL - 80.00%		Paid Off - 360		01-Nov-2004
6307570 1			128,000.00		126,788.46		30-Sep-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6308879 1			107,950.00		106,810.52		01-Nov-2005		6.800%		MD - 85.00%		Paid Off - 360		01-Dec-2004
6307736 1			215,920.00		213,692.69		27-Sep-2005		6.450%		VA - 80.00%		Paid Off - 360		01-Nov-2004
6308887 1			110,000.00		108,403.69		08-Nov-2005		6.725%		MD - 74.32%		Paid Off - 360		01-Nov-2004
6307864 1			239,200.00		239,199.65		28-Sep-2005		6.075%		WA - 80.00%		Paid Off - 360		01-Nov-2004
6308930 1			85,600.00		84,681.29		21-Nov-2005		7.350%		FL - 80.00%		Paid Off - 360		01-Nov-2004
6307993 1			96,000.00		95,000.23		20-Sep-2005		6.400%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6309131 1			295,920.00		295,920.00		07-Nov-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6308165 2			576,000.00		570,641.97		30-Sep-2005		6.990%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6309191 1			264,000.00		260,877.20		01-Nov-2005		6.200%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6308180 1			195,200.00		192,802.92		15-Sep-2005		5.625%		CO - 80.00%		Paid Off - 360		01-Nov-2004
6309427 2			724,000.00		717,542.56		14-Nov-2005		9.500%		CT - 80.44%		Paid Off - 360		01-Nov-2004
6308515 1			139,750.00		139,104.85		01-Sep-2005		10.450%		MN - 65.00%		Paid Off - 360		01-Nov-2004
6309430 1			160,930.00		159,489.37		23-Nov-2005		7.650%		IL - 80.00%		Paid Off - 360		01-Dec-2004
6308563 1			40,000.00		38,984.45		01-Sep-2005		11.000%		TX - 72.73%		Paid Off - 180		01-Nov-2004
6309436 1			142,500.00		140,834.28		23-Nov-2005		6.700%		IL - 75.00%		Paid Off - 360		01-Nov-2004
6308729 1			180,000.00		178,147.53		26-Sep-2005		6.750%		IL - 80.00%		Paid Off - 360		01-Nov-2004
6309437 2			459,325.00		459,325.00		15-Nov-2005		7.900%		CA - 95.07%		Paid Off - 360		01-Nov-2004
6308782 2			520,000.00		519,641.83		26-Sep-2005		6.490%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6309446 1			237,500.00		235,332.02		08-Nov-2005		7.550%		NJ - 95.00%		Paid Off - 360		01-Dec-2004
6308884 1			116,000.00		114,757.29		12-Sep-2005		6.250%		FL - 80.00%		Paid Off - 360		01-Nov-2004
6309485 2			519,200.00		519,200.00		30-Nov-2005		7.850%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6309036 1			268,000.00		265,547.67		02-Sep-2005		7.100%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6309488 1			100,000.00		96,309.15		01-Nov-2005		8.990%		CA - 32.26%		Paid Off - 180		01-Nov-2004
6309069 2			496,080.00		491,011.14		19-Sep-2005		6.500%		NY - 80.00%		Paid Off - 360		01-Nov-2004
6309500 1			195,000.00		192,587.13		15-Nov-2005		6.400%		NJ - 75.00%		Paid Off - 360		01-Nov-2004
6309133 2			373,000.00		369,642.21		30-Sep-2005		6.650%		CA - 84.77%		Paid Off - 360		01-Dec-2004
6309525 1			138,000.00		136,603.90		04-Nov-2005		7.450%		CT - 78.86%		Paid Off - 360		01-Nov-2004
6309298 1			193,960.00		193,960.00		21-Sep-2005		6.500%		WA - 80.00%		Paid Off - 360		01-Nov-2004
6309802 1			220,000.00		218,135.87		22-Nov-2005		8.350%		TX - 73.33%		Paid Off - 360		01-Nov-2004
6309359 1			56,250.00		55,857.57		01-Sep-2005		8.450%		CA - 75.00%		Paid Off - 360		01-Nov-2004
6309805 1			186,412.00		184,083.62		03-Nov-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6309506 1			99,480.00		98,538.37		06-Sep-2005		6.900%		TN - 79.71%		Paid Off - 360		01-Nov-2004
6309916 1			112,000.00		110,899.60		10-Nov-2005		7.600%		CO - 80.00%		Paid Off - 360		01-Nov-2004
6309568 1			52,000.00		51,582.93		26-Sep-2005		7.750%		WI - 80.00%		Paid Off - 360		01-Nov-2004
6310080 1			300,000.00		300,000.00		15-Nov-2005		7.450%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6309593 1			244,000.00		241,336.21		23-Sep-2005		6.150%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6310104 2			720,000.00		712,857.04		01-Nov-2005		7.550%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6309600 2			424,000.00		420,582.99		14-Sep-2005		7.740%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6310141 1			280,000.00		280,000.00		30-Nov-2005		7.450%		MD - 71.07%		Paid Off - 360		01-Nov-2004
6309639 2			349,564.80		349,564.80		07-Sep-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6310154 2			344,000.00		339,282.68		29-Nov-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6309714 1			99,200.00		98,380.59		22-Sep-2005		7.600%		WI - 80.00%		Paid Off - 360		01-Nov-2004
6310187 1			224,100.00		221,854.95		07-Nov-2005		7.500%		PA - 90.00%		Paid Off - 360		01-Nov-2004
6309741 1			96,000.00		95,214.75		07-Sep-2005		7.650%		IL - 80.00%		Paid Off - 360		01-Nov-2004
6310205 1			128,000.00		126,276.96		16-Nov-2005		5.950%		FL - 80.00%		Paid Off - 360		01-Nov-2004
6309768 1			119,680.00		118,701.69		01-Sep-2005		7.150%		FL - 80.00%		Paid Off - 360		01-Dec-2004
6310259 1			100,800.00		100,004.15		04-Nov-2005		8.700%		AZ - 90.00%		Paid Off - 360		01-Nov-2004
6309856 1			179,600.00		177,948.49		19-Sep-2005		7.050%		IL - 80.00%		Paid Off - 360		01-Nov-2004
6310363 1			180,000.00		178,119.73		09-Nov-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Nov-2004
6309948 1			124,000.00		122,994.71		16-Sep-2005		7.700%		FL - 80.00%		Paid Off - 360		01-Nov-2004
6310519 1			112,000.00		111,199.31		01-Nov-2005		9.250%		FL - 70.00%		Paid Off - 360		01-Nov-2004
6309969 1			340,000.00		337,145.94		15-Sep-2005		6.450%		NY - 80.00%		Paid Off - 360		01-Jan-2005
6310587 1			137,120.00		135,486.37		03-Nov-2005		6.600%		OR - 80.00%		Paid Off - 360		01-Nov-2004
6310065 1			121,950.00		120,922.65		13-Sep-2005		7.500%		MI - 90.00%		Paid Off - 360		01-Nov-2004
6310613 1			230,400.00		230,252.11		30-Nov-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6310115 1			44,910.00		44,491.44		27-Sep-2005		7.750%		OK - 90.00%		Paid Off - 360		01-Nov-2004
6310693 1			143,000.00		142,257.94		01-Nov-2005		10.800%		MO - 65.00%		Paid Off - 360		01-Dec-2004
Page 28 of 43
6310792 2			368,000.00		368,000.00		04-Nov-2005		8.700%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6310856 1			108,000.00		106,928.59		16-Nov-2005		7.550%		FL - 90.00%		Paid Off - 360		01-Nov-2004
6310940 1			255,000.00		252,445.27		07-Nov-2005		7.500%		CA - 79.69%		Paid Off - 360		01-Nov-2004
6311027 1			279,000.00		275,661.01		09-Nov-2005		7.900%		WA - 90.00%		Paid Off - 360		01-Nov-2004
6311132 1			158,400.00		156,408.96		29-Nov-2005		5.875%		CT - 80.00%		Paid Off - 360		01-Dec-2004
Page 28 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
6310123 1			252,000.00		249,959.09		29-Sep-2005		7.700%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6311159 1			151,300.00		149,842.44		01-Nov-2005		7.700%		IL - 85.00%		Paid Off - 360		01-Nov-2004
6310176 2			488,000.00		488,000.00		30-Sep-2005		6.550%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6311304 1			295,500.00		291,649.77		21-Nov-2005		6.125%		CA - 79.88%		Paid Off - 360		01-Nov-2004
6310365 1			218,000.00		216,014.81		23-Sep-2005		7.100%		CA - 83.85%		Paid Off - 360		01-Nov-2004
6311385 2			356,000.00		351,709.27		02-Nov-2005		6.100%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6310395 1			201,600.00		199,347.33		09-Sep-2005		5.500%		RI - 80.00%		Paid Off - 360		01-Dec-2004
6311415 1			158,000.00		152,734.81		29-Nov-2005		7.650%		IL - 80.00%		Paid Off - 360		01-Nov-2004
6310545 1			68,000.00		68,000.00		02-Sep-2005		7.450%		NC - 80.00%		Paid Off - 360		01-Nov-2004
6311524 1			208,000.00		205,986.84		23-Nov-2005		7.250%		FL - 80.00%		Paid Off - 360		01-Dec-2004
6310658 1			115,200.00		115,200.00		23-Sep-2005		7.750%		CO - 90.00%		Paid Off - 360		01-Nov-2004
6311537 1			300,000.00		296,425.80		22-Nov-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6310745 1			210,400.00		210,327.01		30-Sep-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6311605 2			480,000.00		479,880.00		18-Nov-2005		6.150%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6310816 2			463,000.00		463,000.00		07-Sep-2005		7.750%		FL - 89.97%		Paid Off - 360		01-Nov-2004
6311615 1			256,000.00		252,648.77		02-Nov-2005		6.100%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6310834 1			150,345.00		148,799.74		14-Sep-2005		5.950%		DC - 65.00%		Paid Off - 360		01-Dec-2004
6311656 2			372,000.00		367,130.33		16-Nov-2005		6.100%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6310842 1			242,000.00		239,842.30		21-Sep-2005		6.700%		IL - 80.00%		Paid Off - 360		01-Dec-2004
6311704 1			296,000.00		292,217.04		22-Nov-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6310852 2			549,000.00		544,144.06		19-Sep-2005		7.250%		VA - 90.00%		Paid Off - 360		01-Nov-2004
6311733 1			313,200.00		309,021.38		25-Nov-2005		6.150%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6310976 1			256,800.00		254,274.31		09-Sep-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6311751 2			452,000.00		445,733.20		03-Nov-2005		7.200%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6310981 1			93,500.00		92,881.85		21-Sep-2005		8.225%		MI - 85.00%		Paid Off - 360		01-Dec-2004
6311762 1			103,600.00		102,400.45		02-Nov-2005		6.750%		TN - 80.00%		Paid Off - 360		01-Nov-2004
6311050 2			476,000.00		476,000.00		15-Sep-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6311790 1			246,500.00		244,348.75		10-Nov-2005		8.200%		NM - 85.00%		Paid Off - 360		01-Nov-2004
6311082 1			264,000.00		261,600.62		16-Sep-2005		6.600%		WA - 80.00%		Paid Off - 360		01-Dec-2004
6311881 1			278,400.00		274,617.31		23-Nov-2005		5.900%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6311133 1			268,000.00		265,851.49		08-Sep-2005		7.250%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6311931 1			164,800.00		163,180.84		08-Nov-2005		7.600%		IL - 80.00%		Paid Off - 360		01-Nov-2004
6311225 1			140,000.00		140,000.00		29-Sep-2005		7.450%		WA - 80.00%		Paid Off - 360		01-Nov-2004
6311950 1			147,600.00		145,539.73		07-Nov-2005		5.900%		WA - 80.00%		Paid Off - 360		01-Nov-2004
6311647 1			272,000.00		271,898.81		16-Sep-2005		7.350%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6311959 1			277,500.00		274,437.83		02-Nov-2005		6.750%		CA - 75.00%		Paid Off - 360		01-Dec-2004
6311658 1			316,000.00		312,628.73		21-Sep-2005		5.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6312011 1			44,800.00		44,319.54		09-Nov-2005		7.150%		WI - 80.00%		Paid Off - 360		01-Nov-2004
6311680 2			440,000.00		440,000.00		08-Sep-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6312055 1			136,400.00		134,200.00		01-Nov-2005		6.700%		WA - 80.00%		Paid Off - 360		01-Nov-2004
6311735 1			96,240.00		95,582.08		12-Sep-2005		8.550%		NV - 80.00%		Paid Off - 360		01-Nov-2004
6312073 1			112,000.00		110,817.67		25-Nov-2005		6.800%		UT - 80.00%		Paid Off - 360		01-Dec-2004
6311767 1			318,750.00		315,644.79		27-Sep-2005		6.750%		WI - 85.00%		Paid Off - 360		01-Nov-2004
6312395 1			175,000.00		175,000.00		16-Nov-2005		5.750%		CA - 70.00%		Paid Off - 360		01-Nov-2004
6312026 1			233,600.00		231,595.27		01-Sep-2005		6.900%		NJ - 80.00%		Paid Off - 360		01-Dec-2004
6312428 1			63,000.00		62,771.33		17-Nov-2005		12.000%		SC - 70.00%		Paid Off - 360		01-Dec-2004
6312168 1			148,000.00		146,692.96		06-Sep-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6312542 1			194,400.00		192,185.62		07-Nov-2005		6.400%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6312238 2			383,920.00		383,920.00		20-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6312613 1			135,632.00		135,631.90		09-Nov-2005		5.750%		WA - 80.00%		Paid Off - 360		01-Nov-2004
6312509 1			238,000.00		236,022.28		07-Sep-2005		8.000%		CA - 65.21%		Paid Off - 360		01-Dec-2004
6312759 1			284,000.00		280,865.49		22-Nov-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6312517 1			295,200.00		292,833.46		29-Sep-2005		7.250%		NJ - 80.00%		Paid Off - 360		01-Dec-2004
6312854 1			105,200.00		104,191.11		09-Nov-2005		7.300%		FL - 80.00%		Paid Off - 360		01-Dec-2004
6312591 1			128,000.00		126,942.85		16-Sep-2005		7.700%		FL - 80.00%		Paid Off - 360		01-Nov-2004
6312935 1			324,000.00		319,556.67		02-Nov-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6312725 1			130,900.00		130,057.90		14-Sep-2005		8.850%		MI - 85.00%		Paid Off - 360		01-Nov-2004
6312950 1			117,000.00		116,062.42		10-Nov-2005		8.750%		NV - 90.00%		Paid Off - 360		01-Dec-2004
6312865 1			269,600.00		266,897.25		23-Sep-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6313043 1			136,000.00		134,450.79		02-Nov-2005		6.400%		IL - 80.00%		Paid Off - 360		01-Dec-2004
6312872 2			580,000.00		574,284.23		26-Sep-2005		6.200%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6313053 2			600,000.00		595,135.05		29-Nov-2005		8.150%		MO - 80.00%		Paid Off - 360		01-Dec-2004
6313130 1			107,120.00		106,218.46		21-Sep-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6313204 1			260,000.00		256,655.28		16-Nov-2005		5.750%		WA - 80.00%		Paid Off - 360		01-Dec-2004
6313216 1			#######		83,452.98		20-Sep-2005		8.300%		TX - 80.00%		Paid Off - 360		01-Dec-2004
6313214 2			378,900.00		378,898.37		02-Nov-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6313324 1			324,000.00		321,348.44		30-Sep-2005		7.650%		NJ - 90.00%		Paid Off - 360		01-Nov-2004
6313227 1			144,000.00		142,375.11		10-Nov-2005		6.450%		AL - 80.00%		Paid Off - 360		01-Dec-2004
6313486 1			160,000.00		158,396.03		27-Sep-2005		6.600%		MD - 80.00%		Paid Off - 360		01-Nov-2004
6313259 1			63,920.00		63,260.53		09-Nov-2005		7.350%		TN - 80.00%		Paid Off - 360		01-Nov-2004
6313588 1			159,960.00		158,309.97		13-Sep-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6313428 1			149,434.00		148,726.65		01-Nov-2005		5.850%		WA - 80.00%		Paid Off - 360		01-Dec-2004
6313657 1			76,800.00		76,450.84		30-Sep-2005		10.050%		MI - 78.37%		Paid Off - 360		01-Dec-2004
6313493 1			237,500.00		234,616.22		30-Nov-2005		6.500%		CA - 95.00%		Paid Off - 360		01-Nov-2004
6313954 2			600,000.00		593,426.84		15-Sep-2005		6.550%		IL - 64.87%		Paid Off - 360		01-Nov-2004
6313513 1			104,000.00		102,978.27		14-Nov-2005		7.600%		CA - 80.00%		Paid Off - 360		01-Nov-2004
Page 29 of 43
6313609 1			303,200.00		299,689.41		14-Nov-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6313610 1			232,000.00		229,308.30		01-Nov-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6313619 2			376,000.00		371,552.47		01-Nov-2005		6.200%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6313647 1			185,000.00		182,431.07		22-Nov-2005		6.800%		CA - 56.92%		Paid Off - 360		01-Dec-2004
6313858 1			131,100.00		129,992.07		17-Nov-2005		8.000%		NC - 95.00%		Paid Off - 360		01-Dec-2004
Page 29 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
6313968 1			327,000.00		327,000.00		28-Sep-2005		7.000%		CA - 88.62%		Paid Off - 360		01-Dec-2004
6313926 1			200,000.00		12,053.87		15-Nov-2005		5.250%		CA - 69.93%		Paid Off - 360		01-Nov-2004
6314339 1			216,000.00		213,707.68		13-Sep-2005		6.300%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6313997 2			650,000.00		643,333.37		01-Nov-2005		6.950%		TX - 68.06%		Paid Off - 360		01-Dec-2004
6314461 2			387,000.00		386,858.66		20-Sep-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6314109 1			229,500.00		229,500.00		04-Nov-2005		7.750%		NV - 90.00%		Paid Off - 360		01-Dec-2004
6314504 1			84,800.00		84,189.99		23-Sep-2005		8.250%		WI - 80.00%		Paid Off - 360		01-Dec-2004
6314211 2			391,000.00		386,202.46		01-Nov-2005		6.900%		CA - 82.32%		Paid Off - 360		01-Nov-2004
6314512 1			140,000.00		138,852.03		19-Sep-2005		7.650%		FL - 80.00%		Paid Off - 360		01-Nov-2004
6314309 1			140,000.00		138,420.19		08-Nov-2005		6.450%		FL - 80.00%		Paid Off - 360		01-Dec-2004
6314528 1			142,500.00		141,098.46		06-Sep-2005		6.700%		CA - 75.00%		Paid Off - 360		01-Nov-2004
6314417 1			132,000.00		130,907.91		14-Nov-2005		9.000%		OR - 80.00%		Paid Off - 360		01-Dec-2004
6314798 2			350,400.00		346,290.45		29-Sep-2005		6.100%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6314495 1			70,400.00		69,806.02		30-Nov-2005		7.950%		TN - 80.00%		Paid Off - 360		01-Dec-2004
6314841 1			244,000.00		241,623.01		02-Sep-2005		6.750%		VA - 80.00%		Paid Off - 360		01-Nov-2004
6314591 1			266,000.00		263,007.18		01-Nov-2005		6.900%		OR - 80.00%		Paid Off - 360		01-Nov-2004
6314847 2			493,100.00		488,477.49		21-Sep-2005		6.950%		MD - 74.83%		Paid Off - 360		01-Nov-2004
6314652 1			190,400.00		188,615.95		08-Nov-2005		7.500%		IL - 80.00%		Paid Off - 360		01-Dec-2004
6314972 1			320,000.00		316,185.93		28-Sep-2005		5.875%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6314825 1			125,250.00		123,977.39		09-Nov-2005		7.125%		VA - 75.00%		Paid Off - 360		01-Dec-2004
6315000 1			174,600.00		173,190.69		07-Sep-2005		7.250%		MN - 90.00%		Paid Off - 360		01-Dec-2004
6314866 1			113,600.00		112,420.30		30-Nov-2005		7.250%		NM - 80.00%		Paid Off - 360		01-Dec-2004
6315066 1			72,800.00		72,206.05		02-Sep-2005		7.950%		FL - 80.00%		Paid Off - 360		01-Nov-2004
6314872 1			234,000.00		231,905.44		01-Nov-2005		7.650%		MD - 90.00%		Paid Off - 360		01-Dec-2004
6315127 1			51,200.00		51,007.64		20-Sep-2005		10.950%		NE - 80.00%		Paid Off - 360		01-Dec-2004
6314908 1			285,600.00		281,957.19		28-Nov-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6315148 1			313,405.00		310,752.79		19-Sep-2005		7.100%		WA - 95.00%		Paid Off - 360		01-Dec-2004
6315080 1			126,900.00		126,241.66		18-Nov-2005		10.330%		NY - 48.81%		Paid Off - 360		01-Dec-2004
6315156 2			338,400.00		334,954.38		07-Sep-2005		6.000%		WA - 80.00%		Paid Off - 360		01-Dec-2004
6315278 1			215,035.20		215,035.20		14-Nov-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6315183 2			384,000.00		379,903.24		29-Sep-2005		5.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6315341 1			200,000.00		197,743.22		14-Nov-2005		6.450%		CA - 25.32%		Paid Off - 360		01-Dec-2004
6315244 1			238,878.00		236,741.60		27-Sep-2005		6.990%		WA - 80.00%		Paid Off - 360		01-Dec-2004
6315446 1			157,000.00		154,923.66		21-Nov-2005		5.600%		CA - 67.38%		Paid Off - 360		01-Dec-2004
6315295 1			244,000.00		241,690.60		16-Sep-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6315478 1			125,600.00		124,384.29		10-Nov-2005		7.250%		FL - 80.00%		Paid Off - 360		01-Dec-2004
6315306 2			543,750.00		539,977.83		22-Sep-2005		8.350%		CA - 75.00%		Paid Off - 360		01-Dec-2004
6315501 1			243,500.00		240,838.16		17-Nov-2005		7.050%		MN - 100.00%		Paid Off - 360		01-Nov-2004
6315358 1			137,700.00		136,881.21		01-Sep-2005		8.750%		MA - 85.00%		Paid Off - 360		01-Dec-2004
6315506 1			90,810.00		89,983.76		30-Nov-2005		7.990%		AL - 90.00%		Paid Off - 360		01-Nov-2004
6315567 1			223,500.00		221,202.87		09-Sep-2005		5.950%		VA - 79.82%		Paid Off - 360		01-Dec-2004
6315522 1			358,200.00		354,460.98		17-Nov-2005		7.000%		NJ - 90.00%		Paid Off - 360		01-Dec-2004
6315595 1			329,600.00		329,600.00		30-Sep-2005		5.975%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6315553 1			311,200.00		307,449.16		22-Nov-2005		6.100%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6315738 2			400,000.00		396,259.11		16-Sep-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6315557 1			225,000.00		222,999.46		01-Nov-2005		7.700%		IL - 90.00%		Paid Off - 360		01-Dec-2004
6315871 1			304,000.00		302,497.70		09-Sep-2005		9.650%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6315612 1			332,000.00		328,594.28		29-Nov-2005		6.950%		DC - 80.00%		Paid Off - 360		01-Dec-2004
6315894 1			295,200.00		295,200.00		23-Sep-2005		5.900%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6315645 1			329,600.00		325,611.65		30-Nov-2005		6.100%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6315920 1			244,800.00		242,596.30		19-Sep-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6315699 1			313,200.00		309,956.63		22-Nov-2005		6.900%		IL - 90.00%		Paid Off - 360		01-Dec-2004
6316096 1			92,000.00		91,269.58		20-Sep-2005		7.300%		FL - 80.00%		Paid Off - 360		01-Dec-2004
6315709 1			173,920.00		172,301.48		21-Nov-2005		7.900%		OR - 80.00%		Paid Off - 360		01-Nov-2004
6316468 1			240,000.00		237,818.07		16-Sep-2005		6.600%		IL - 80.00%		Paid Off - 360		01-Dec-2004
6315788 1			324,000.00		319,616.22		30-Nov-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Nov-2004
6316579 1			135,200.00		135,916.92		08-Sep-2005		6.700%		GA - 80.00%		Paid Off - 360		01-Dec-2004
6315887 1			302,000.00		299,113.98		04-Nov-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6316786 1			145,000.00		143,987.33		01-Sep-2005		7.950%		FL - 79.67%		Paid Off - 360		01-Dec-2004
6315938 2			440,000.00		433,759.64		08-Nov-2005		5.875%		CA - 79.28%		Paid Off - 360		01-Dec-2004
6316813 1			187,000.00		185,259.36		28-Sep-2005		6.475%		CA - 56.67%		Paid Off - 360		01-Dec-2004
6315945 1			196,000.00		195,941.61		09-Nov-2005		7.150%		VA - 80.00%		Paid Off - 360		01-Dec-2004
6317013 1			85,500.00		84,707.95		15-Sep-2005		6.500%		FL - 75.00%		Paid Off - 360		01-Dec-2004
6316026 1			180,800.00		178,720.98		14-Nov-2005		6.350%		IL - 80.00%		Paid Off - 360		01-Dec-2004
6317021 1			137,600.00		136,026.67		06-Sep-2005		5.375%		WY - 80.00%		Paid Off - 360		01-Dec-2004
6316036 1			225,000.00		222,853.79		10-Nov-2005		8.850%		GA - 90.00%		Paid Off - 360		01-Dec-2004
6317025 2			352,000.00		349,253.79		30-Sep-2005		7.400%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6316141 2			415,800.00		412,004.24		02-Nov-2005		7.550%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6317165 1			240,000.00		237,880.09		02-Sep-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6316163 1			257,000.00		254,032.35		16-Nov-2005		5.850%		MI - 85.67%		Paid Off - 360		01-Jan-2005
6317242 1			206,100.00		206,098.95		02-Sep-2005		6.850%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6316209 1			91,000.00		90,522.76		07-Nov-2005		10.300%		CA - 59.48%		Paid Off - 360		01-Dec-2004
6317258 2			356,000.00		356,000.00		01-Sep-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6316273 2			568,000.00		560,500.67		10-Nov-2005		6.600%		UT - 80.00%		Paid Off - 360		#######
6317417 1			235,200.00		235,148.94		29-Sep-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6316291 1			296,000.00		296,000.00		07-Nov-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Dec-2004
Page 30 of 43
6316499 1			42,880.00		42,515.19		21-Nov-2005		7.450%		IL - 80.00%		Paid Off - 360		01-Jan-2005
6316592 1			304,000.00		300,791.02		30-Nov-2005		6.800%		NY - 80.00%		Paid Off - 360		01-Dec-2004
6316596 1			156,000.00		154,650.28		14-Nov-2005		7.950%		DC - 80.00%		Paid Off - 360		01-Dec-2004
6316628 1			127,600.00		126,423.70		10-Nov-2005		7.500%		FL - 80.00%		Paid Off - 360		01-Dec-2004
6316636 1			268,000.00		265,553.53		29-Nov-2005		7.550%		VA - 80.00%		Paid Off - 360		01-Dec-2004
Page 30 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
6317569 2			450,000.00		448,532.31		23-Sep-2005		6.800%		CA - 56.25%		Paid Off - 360		01-Dec-2004
6316659 1			130,000.00		128,647.29		30-Nov-2005		6.875%		CA - 65.00%		Paid Off - 360		01-Dec-2004
6317736 2			396,000.00		391,967.91		21-Sep-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6316660 1			78,400.00		77,509.14		04-Nov-2005		6.600%		AZ - 80.00%		Paid Off - 360		01-Dec-2004
6317788 1			255,000.00		253,111.39		21-Sep-2005		7.100%		CA - 75.00%		Paid Off - 360		01-Jan-2005
6316721 1			63,920.00		63,380.67		21-Nov-2005		7.950%		NE - 80.00%		Paid Off - 360		01-Dec-2004
6317854 1			279,200.00		279,200.00		07-Sep-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6316733 1			224,000.00		222,438.06		22-Nov-2005		8.900%		CA - 77.24%		Paid Off - 360		01-Dec-2004
6317951 1			144,500.00		143,470.57		29-Sep-2005		7.850%		FL - 85.00%		Paid Off - 360		01-Dec-2004
6316807 1			75,000.00		73,647.45		22-Nov-2005		6.900%		TX - 64.10%		Paid Off - 360		01-Dec-2004
6317990 1			188,100.00		187,090.25		13-Sep-2005		9.250%		CA - 95.00%		Paid Off - 360		01-Dec-2004
6316808 1			215,000.00		213,116.54		09-Nov-2005		7.950%		CA - 77.90%		Paid Off - 360		01-Dec-2004
6318124 2			998,750.00		998,750.00		09-Sep-2005		6.850%		CA - 85.00%		Paid Off - 360		01-Dec-2004
6316851 2			443,200.00		438,431.29		16-Nov-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6318174 1			280,500.00		278,022.86		30-Sep-2005		6.750%		IL - 85.00%		Paid Off - 360		01-Dec-2004
6316952 1			129,600.00		129,597.36		10-Nov-2005		7.500%		WA - 80.00%		Paid Off - 360		01-Dec-2004
6318246 1			161,600.00		160,547.65		22-Sep-2005		8.300%		NJ - 80.00%		Paid Off - 360		01-Dec-2004
6316989 1			64,500.00		63,905.34		09-Nov-2005		7.500%		FL - 75.00%		Paid Off - 360		01-Dec-2004
6318616 1			212,355.00		210,871.83		02-Sep-2005		7.950%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6317039 1			240,000.00		237,240.15		16-Nov-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6318639 1			100,000.00		99,999.33		01-Sep-2005		6.400%		OR - 58.82%		Paid Off - 360		01-Dec-2004
6317160 1			192,000.00		189,729.79		25-Nov-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6318656 1			138,000.00		136,788.29		27-Sep-2005		6.800%		CA - 45.25%		Paid Off - 360		01-Dec-2004
6317318 1			204,600.00		203,688.77		23-Nov-2005		11.050%		CO - 52.46%		Paid Off - 360		01-Dec-2004
6318749 1			240,000.00		237,629.42		23-Sep-2005		6.200%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6317498 1			162,000.00		162,000.00		02-Nov-2005		9.150%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6318925 1			168,000.00		166,717.54		29-Sep-2005		7.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6317516 1			125,000.00		123,776.00		29-Nov-2005		9.250%		NJ - 65.79%		Paid Off - 360		01-Dec-2004
6318930 2			418,000.00		415,109.60		02-Sep-2005		8.000%		CA - 95.00%		Paid Off - 360		01-Dec-2004
6317651 1			320,800.00		320,700.00		14-Nov-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6319121 1			288,000.00		288,000.00		01-Sep-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6317697 1			82,500.00		81,739.40		10-Nov-2005		7.500%		FL - 75.00%		Paid Off - 360		01-Dec-2004
6319303 1			225,000.00		224,995.62		02-Sep-2005		5.950%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6317757 1			281,339.20		281,339.20		03-Nov-2005		5.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6319621 1			243,200.00		241,031.55		01-Sep-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6317778 1			242,250.00		240,205.20		14-Nov-2005		7.950%		IL - 85.00%		Paid Off - 360		01-Dec-2004
6319671 2			372,000.00		372,000.00		01-Sep-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6317846 1			297,500.00		297,500.00		17-Nov-2005		6.950%		CA - 85.00%		Paid Off - 360		01-Dec-2004
6319707 1			279,920.00		276,763.27		12-Sep-2005		5.450%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6317863 1			132,000.00		130,709.87		25-Nov-2005		7.200%		FL - 80.00%		Paid Off - 360		01-Dec-2004
6319737 1			164,000.00		162,364.54		20-Sep-2005		7.350%		OH - 71.30%		Paid Off - 360		01-Dec-2004
6317930 1			212,000.00		209,860.83		04-Nov-2005		7.250%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6319853 2			650,000.00		644,028.05		14-Sep-2005		6.700%		NC - 77.84%		Paid Off - 360		01-Dec-2004
6318193 2			504,000.00		504,000.00		16-Nov-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6319936 1			105,600.00		104,612.35		23-Sep-2005		6.450%		FL - 80.00%		Paid Off - 360		01-Dec-2004
6318243 2			523,590.40		518,271.43		15-Nov-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6319938 1			304,000.00		302,098.51		02-Sep-2005		8.500%		IL - 80.00%		Paid Off - 360		01-Dec-2004
6318286 1			248,000.00		245,003.63		03-Nov-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6320108 2			438,750.00		434,386.25		30-Sep-2005		6.125%		CO - 65.00%		Paid Off - 360		01-Dec-2004
6318327 1			82,530.00		81,826.52		04-Nov-2005		7.900%		OH - 90.00%		Paid Off - 360		01-Dec-2004
6320180 1			357,000.00		354,778.28		09-Sep-2005		8.525%		NY - 85.00%		Paid Off - 360		01-Dec-2004
6318491 2			391,500.00		387,406.75		02-Nov-2005		6.850%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6320215 2			441,750.00		438,147.29		29-Sep-2005		8.150%		IL - 95.00%		Paid Off - 360		01-Dec-2004
6318547 1			200,600.00		200,599.59		08-Nov-2005		7.400%		AZ - 85.00%		Paid Off - 360		01-Dec-2004
6320311 1			162,000.00		160,800.17		15-Sep-2005		7.100%		CA - 90.00%		Paid Off - 360		01-Jan-2005
6318555 1			260,000.00		257,336.70		18-Nov-2005		7.000%		CA - 68.42%		Paid Off - 360		01-Dec-2004
6320381 1			108,750.00		108,342.83		02-Sep-2005		10.450%		CA - 75.00%		Paid Off - 360		01-Jan-2005
6318633 1			123,200.00		123,189.98		30-Nov-2005		6.950%		GA - 80.00%		Paid Off - 360		01-Dec-2004
6320413 1			274,400.00		272,616.51		13-Sep-2005		8.850%		NY - 80.00%		Paid Off - 360		01-Dec-2004
6318645 1			71,200.00		70,661.01		02-Nov-2005		9.150%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6320652 1			270,112.00		267,791.20		08-Sep-2005		6.400%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6318663 1			106,400.00		105,611.64		01-Nov-2005		8.600%		CT - 80.00%		Paid Off - 360		01-Dec-2004
6320667 1			148,000.00		146,790.25		28-Sep-2005		7.150%		IL - 80.00%		Paid Off - 360		01-Dec-2004
6318713 1			200,000.00		197,928.92		30-Nov-2005		6.900%		MD - 80.00%		Paid Off - 360		01-Dec-2004
6320670 1			224,000.00		222,204.27		01-Sep-2005		7.250%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6318720 1			88,000.00		86,923.72		30-Nov-2005		6.100%		MO - 80.00%		Paid Off - 360		01-Dec-2004
6320685 1			220,000.00		218,352.64		28-Sep-2005		7.150%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6318740 1			252,000.00		251,865.20		02-Nov-2005		5.350%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6320816 1			146,700.00		146,700.00		01-Sep-2005		7.850%		WA - 90.00%		Paid Off - 360		01-Dec-2004
6318885 1			292,000.00		288,380.63		30-Nov-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6320818 1			187,000.00		185,693.99		09-Sep-2005		7.950%		OR - 79.57%		Paid Off - 360		01-Dec-2004
6318888 1			30,000.00		28,998.99		23-Nov-2005		9.950%		TX - 40.00%		Paid Off - 180		01-Jan-2005
6320893 1			244,957.00		243,313.15		01-Sep-2005		8.150%		IL - 95.00%		Paid Off - 360		01-Dec-2004
6318965 1			318,750.00		315,153.28		01-Nov-2005		6.450%		CA - 85.00%		Paid Off - 360		01-Dec-2004
6320903 1			245,000.00		245,000.00		06-Sep-2005		6.100%		CA - 70.00%		Paid Off - 360		01-Dec-2004
6318966 1			45,600.00		45,311.46		02-Nov-2005		9.375%		TN - 80.00%		Paid Off - 360		01-Dec-2004
Page 31 of 43
6319073 1			225,000.00		223,101.63		14-Nov-2005		7.950%		NJ - 90.00%		Paid Off - 360		01-Dec-2004
6319077 1			318,250.00		315,821.90		08-Nov-2005		8.950%		CA - 95.00%		Paid Off - 360		01-Dec-2004
6319403 1			106,250.00		105,353.54		02-Nov-2005		7.950%		IL - 85.00%		Paid Off - 360		01-Dec-2004
6319563 2			400,000.00		400,000.00		22-Nov-2005		5.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6319604 1			197,550.00		197,550.00		15-Nov-2005		8.125%		WA - 90.00%		Paid Off - 360		01-Dec-2004
Page 31 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
6320926 1			59,150.00		58,993.06		15-Sep-2005		12.550%		NC - 65.00%		Paid Off - 360		01-Dec-2004
6319626 2			800,000.00		800,000.00		25-Nov-2005		7.600%		CA - 64.00%		Paid Off - 360		01-Jan-2005
6321014 1			162,000.00		160,763.33		12-Sep-2005		7.500%		FL - 90.00%		Paid Off - 360		01-Dec-2004
6319628 1			108,800.00		107,736.62		01-Nov-2005		7.200%		OR - 80.00%		Paid Off - 360		01-Dec-2004
6321048 1			135,900.00		133,708.35		23-Sep-2005		5.800%		MD - 90.00%		Paid Off - 360		01-Dec-2004
6319663 2			367,960.00		363,962.93		02-Nov-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6321054 1			64,000.00		63,637.33		08-Sep-2005		8.450%		CA - 40.00%		Paid Off - 360		01-Jan-2005
6319679 1			184,000.00		182,112.87		14-Nov-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6321152 2			464,000.00		464,000.00		07-Sep-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6319750 2			355,992.00		355,992.00		17-Nov-2005		5.400%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6321174 2			402,000.00		399,178.42		26-Sep-2005		7.925%		MI - 64.84%		Paid Off - 360		01-Dec-2004
6319827 1			141,600.00		139,892.76		02-Nov-2005		6.100%		OR - 80.00%		Paid Off - 360		01-Dec-2004
6321391 1			287,200.00		284,513.97		29-Sep-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6319858 1			156,000.00		154,384.51		08-Nov-2005		6.900%		FL - 80.00%		Paid Off - 360		01-Dec-2004
6321547 1			243,750.00		242,685.58		29-Sep-2005		10.850%		WA - 65.00%		Paid Off - 360		01-Dec-2004
6320075 2			365,600.00		361,683.23		17-Nov-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6321732 1			187,920.00		186,094.53		28-Sep-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6320082 1			131,840.00		130,249.03		07-Nov-2005		6.450%		NV - 80.00%		Paid Off - 360		01-Dec-2004
6321930 1			226,560.00		226,526.27		27-Sep-2005		5.650%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6320084 1			152,000.00		150,460.73		15-Nov-2005		7.700%		OR - 84.68%		Paid Off - 360		01-Dec-2004
6322002 1			260,100.00		257,889.54		01-Sep-2005		6.950%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6320124 2			342,000.00		337,760.87		03-Nov-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6322161 1			100,000.00		99,229.04		29-Sep-2005		7.450%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6320260 1			252,800.00		250,256.69		22-Nov-2005		7.050%		IL - 80.00%		Paid Off - 360		01-Dec-2004
6322297 1			337,250.00		335,073.21		26-Sep-2005		7.800%		NY - 95.00%		Paid Off - 360		01-Jan-2005
6320418 1			320,000.00		316,070.26		21-Nov-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6322421 2			336,000.00		336,000.00		14-Sep-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6320472 1			236,000.00		233,763.66		30-Nov-2005		7.600%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6322447 1			88,500.00		88,100.23		13-Sep-2005		10.080%		DC - 35.69%		Paid Off - 360		01-Dec-2004
6320571 1			182,000.00		180,272.43		16-Nov-2005		7.350%		WA - 88.78%		Paid Off - 360		01-Dec-2004
6322832 2			391,500.00		389,501.60		21-Sep-2005		9.500%		OH - 90.00%		Paid Off - 360		01-Dec-2004
6320702 1			283,050.00		280,316.08		15-Nov-2005		7.300%		IL - 85.00%		Paid Off - 360		01-Dec-2004
6322846 1			179,920.00		178,269.09		07-Sep-2005		6.550%		MD - 80.00%		Paid Off - 360		01-Dec-2004
6320794 1			256,800.00		253,937.34		02-Nov-2005		6.650%		MA - 80.00%		Paid Off - 360		01-Dec-2004
6323003 1			310,400.00		307,209.74		28-Sep-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6320820 1			223,000.00		220,945.14		15-Nov-2005		7.350%		WA - 81.09%		Paid Off - 360		01-Jan-2005
6323059 1			253,800.00		253,800.00		27-Sep-2005		7.000%		NJ - 90.00%		Paid Off - 360		01-Dec-2004
6320929 1			256,000.00		252,763.04		17-Nov-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6323198 1			273,750.00		272,492.47		01-Sep-2005		10.000%		CA - 64.41%		Paid Off - 360		01-Dec-2004
6320935 1			104,000.00		102,781.27		09-Nov-2005		6.250%		IL - 80.00%		Paid Off - 360		01-Dec-2004
6323366 1			380,000.00		376,513.17		30-Sep-2005		6.550%		NJ - 90.48%		Paid Off - 360		01-Dec-2004
6321022 1			300,000.00		296,549.52		03-Nov-2005		6.450%		NY - 80.00%		Paid Off - 360		01-Dec-2004
6323565 1			272,000.00		269,716.02		14-Sep-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6321114 1			106,000.00		104,805.81		16-Nov-2005		6.700%		UT - 80.00%		Paid Off - 360		01-Dec-2004
6323592 2			472,650.00		470,006.50		26-Sep-2005		9.050%		MD - 89.99%		Paid Off - 360		01-Dec-2004
6321142 2			346,500.00		346,500.00		29-Nov-2005		6.650%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6323602 1			265,000.00		262,726.30		22-Sep-2005		6.900%		CA - 73.61%		Paid Off - 360		01-Dec-2004
6321394 2			340,000.00		336,685.68		01-Nov-2005		7.450%		FL - 80.00%		Paid Off - 360		01-Dec-2004
6323606 1			204,000.00		202,419.67		01-Sep-2005		7.100%		IL - 85.00%		Paid Off - 360		01-Jan-2005
6321399 1			292,000.00		291,831.20		14-Nov-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6323647 1			202,000.00		200,551.12		27-Sep-2005		7.900%		NY - 69.66%		Paid Off - 360		01-Dec-2004
6321414 1			260,000.00		257,148.66		28-Nov-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6323841 1			59,975.00		59,497.05		29-Sep-2005		7.990%		TN - 69.74%		Paid Off - 360		01-Dec-2004
6321431 1			188,700.00		187,215.11		28-Nov-2005		8.300%		CA - 85.00%		Paid Off - 360		01-Dec-2004
6323947 1			106,250.00		105,601.83		20-Sep-2005		8.650%		MI - 85.00%		Paid Off - 360		01-Dec-2004
6321475 2			357,000.00		352,933.37		29-Nov-2005		6.400%		IL - 65.81%		Paid Off - 360		01-Dec-2004
6323953 1			148,750.00		148,722.26		01-Sep-2005		6.550%		WA - 85.00%		Paid Off - 360		01-Dec-2004
6321550 1			227,920.00		225,344.84		23-Nov-2005		6.600%		GA - 80.00%		Paid Off - 360		01-Dec-2004
6324316 1			340,000.00		336,759.24		22-Sep-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6321674 2			376,000.00		371,676.28		10-Nov-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6324597 1			79,200.00		78,756.97		23-Sep-2005		9.050%		MI - 80.00%		Paid Off - 360		01-Dec-2004
6321701 1			252,000.00		250,094.88		28-Nov-2005		8.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6324674 1			191,000.00		189,815.25		22-Sep-2005		8.000%		CA - 74.90%		Paid Off - 360		01-Jan-2005
6321724 1			300,000.00		296,893.38		23-Nov-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6324862 1			240,000.00		240,000.00		02-Sep-2005		6.150%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6321761 2			338,580.00		336,020.42		02-Nov-2005		8.500%		FL - 90.00%		Paid Off - 360		01-Dec-2004
6324932 2			341,600.00		341,600.00		20-Sep-2005		5.500%		FL - 80.00%		Paid Off - 360		01-Dec-2004
6321768 1			100,000.00		99,316.71		25-Nov-2005		9.000%		IL - 76.05%		Paid Off - 360		01-Dec-2004
6324963 2			432,000.00		427,318.15		09-Sep-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6322011 2			356,000.00		352,122.96		18-Nov-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6325039 1			73,520.00		73,050.70		09-Sep-2005		8.400%		AZ - 80.00%		Paid Off - 360		01-Dec-2004
6322246 1			276,000.00		276,000.00		30-Nov-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6325107 1			300,000.00		300,000.00		08-Sep-2005		7.250%		TX - 80.00%		Paid Off - 360		01-Jan-2005
6322257 2			680,521.00		672,986.48		22-Nov-2005		6.550%		FL - 75.61%		Paid Off - 360		01-Dec-2004
6325150 1			229,500.00		227,695.70		07-Sep-2005		7.350%		WA - 90.00%		Paid Off - 360		01-Dec-2004
6322271 1			150,000.00		148,218.29		16-Nov-2005		6.350%		NH - 50.00%		Paid Off - 360		01-Dec-2004
Page 32 of 43
6322291 1			132,800.00		131,611.22		14-Nov-2005		7.650%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6322324 1			180,800.00		180,721.86		17-Nov-2005		6.500%		WA - 80.00%		Paid Off - 360		01-Jan-2005
6322332 1			108,750.00		108,029.42		22-Nov-2005		9.150%		GA - 75.00%		Paid Off - 360		01-Dec-2004
6322423 1			270,000.00		269,991.31		16-Nov-2005		7.550%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6322477 1			229,500.00		227,341.41		10-Nov-2005		7.400%		CA - 85.00%		Paid Off - 360		01-Dec-2004
Page 32 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
6325176 2			340,000.00		337,020.99		09-Sep-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6322702 1			288,000.00		284,430.16		08-Nov-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6325296 1			280,000.00		277,965.28		26-Sep-2005		7.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6322716 1			200,000.00		197,948.65		18-Nov-2005		6.950%		MD - 80.00%		Paid Off - 360		01-Dec-2004
6325384 1			134,423.20		133,291.98		08-Sep-2005		7.000%		SC - 80.00%		Paid Off - 360		01-Dec-2004
6322720 2			600,000.00		591,292.48		29-Nov-2005		6.150%		CA - 75.95%		Paid Off - 360		01-Dec-2004
6325396 1			340,000.00		338,034.18		02-Sep-2005		8.350%		NY - 82.85%		Paid Off - 360		01-Jan-2005
6322783 1			103,700.00		103,085.25		17-Nov-2005		9.250%		MI - 85.00%		Paid Off - 360		01-Jan-2005
6325433 1			243,000.00		241,624.75		22-Sep-2005		9.000%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6322790 1			280,000.00		276,179.57		01-Nov-2005		5.450%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6325542 2			540,000.00		536,228.18		22-Sep-2005		7.400%		MD - 80.00%		Paid Off - 360		01-Jan-2005
6322897 1			136,000.00		134,672.11		29-Nov-2005		6.750%		TN - 85.00%		Paid Off - 360		01-Jan-2005
6325631 1			96,900.00		96,006.34		09-Sep-2005		7.350%		CO - 95.00%		Paid Off - 360		01-Dec-2004
6322914 1			78,800.00		78,044.70		11-Nov-2005		7.300%		MI - 80.00%		Paid Off - 360		01-Dec-2004
6325662 1			103,200.00		102,442.58		29-Sep-2005		7.700%		KS - 79.39%		Paid Off - 360		01-Dec-2004
6322983 1			152,800.00		151,041.65		15-Nov-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6325759 1			98,400.00		97,314.36		20-Sep-2005		5.750%		PA - 80.00%		Paid Off - 360		01-Dec-2004
6323024 1			274,400.00		270,998.72		16-Nov-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6325876 1			184,500.00		183,223.11		19-Sep-2005		7.450%		CA - 90.00%		Paid Off - 360		01-Jan-2005
6323201 1			102,400.00		101,329.32		30-Nov-2005		6.850%		NC - 80.00%		Paid Off - 360		01-Dec-2004
6325897 1			135,000.00		134,038.17		02-Sep-2005		7.850%		IL - 90.00%		Paid Off - 360		01-Dec-2004
6323270 2			347,200.00		347,200.00		08-Nov-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6326239 2			893,600.00		884,938.68		01-Sep-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6323275 1			50,000.00		49,267.87		29-Nov-2005		9.500%		TX - 69.44%		Paid Off - 360		01-Dec-2004
6326245 1			296,000.00		295,999.33		01-Sep-2005		6.200%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6323305 1			168,160.00		166,095.02		17-Nov-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6326495 1			110,240.00		109,414.11		02-Sep-2005		7.600%		NC - 80.00%		Paid Off - 360		01-Dec-2004
6323339 2			430,000.00		429,766.17		16-Nov-2005		6.600%		CA - 74.78%		Paid Off - 360		01-Dec-2004
6326500 1			240,000.00		240,000.00		30-Sep-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6323341 1			279,000.00		279,000.00		23-Nov-2005		8.250%		FL - 90.00%		Paid Off - 360		01-Dec-2004
6326530 1			110,240.00		109,414.82		02-Sep-2005		7.600%		NC - 80.00%		Paid Off - 360		01-Dec-2004
6323345 2			336,000.00		336,000.00		03-Nov-2005		6.100%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6326635 1			325,600.00		323,424.32		14-Sep-2005		7.625%		MD - 80.00%		Paid Off - 360		01-Jan-2005
6323444 1			264,100.00		261,937.12		18-Nov-2005		8.100%		MN - 95.00%		Paid Off - 360		01-Dec-2004
6326827 1			155,200.00		153,893.91		01-Sep-2005		7.000%		MD - 80.00%		Paid Off - 360		01-Dec-2004
6323469 1			229,500.00		227,747.41		08-Nov-2005		8.450%		CO - 74.27%		Paid Off - 360		01-Dec-2004
6326892 2			354,400.00		354,400.00		28-Sep-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6323527 1			117,000.00		115,372.85		02-Nov-2005		6.875%		IA - 90.00%		Paid Off - 360		01-Dec-2004
6327495 1			280,000.00		277,755.42		14-Sep-2005		7.250%		IL - 76.71%		Paid Off - 360		01-Dec-2004
6323531 1			132,000.00		131,041.48		01-Nov-2005		8.700%		FL - 80.00%		Paid Off - 360		01-Dec-2004
6327722 1			228,000.00		226,023.40		30-Sep-2005		6.850%		CA - 69.73%		Paid Off - 360		01-Dec-2004
6323554 1			94,500.00		93,756.92		09-Nov-2005		7.850%		MO - 90.00%		Paid Off - 360		01-Jan-2005
6327814 1			296,000.00		296,000.00		23-Sep-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6323571 1			208,000.00		206,281.91		30-Nov-2005		7.600%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6327818 2			600,000.00		594,546.88		22-Sep-2005		6.600%		KY - 80.00%		Paid Off - 360		01-Dec-2004
6323617 2			382,000.00		382,000.00		01-Nov-2005		5.875%		WA - 83.59%		Paid Off - 360		01-Dec-2004
6327937 2			412,250.00		412,250.00		01-Sep-2005		6.200%		CA - 85.00%		Paid Off - 360		01-Dec-2004
6323668 1			137,600.00		136,091.14		14-Nov-2005		6.750%		MD - 80.00%		Paid Off - 360		01-Dec-2004
6327958 1			81,000.00		80,531.68		01-Sep-2005		8.350%		NC - 90.00%		Paid Off - 360		01-Jan-2005
6323904 1			115,650.00		111,761.48		08-Nov-2005		8.800%		CA - 90.00%		Paid Off - 180		01-Dec-2004
6327975 1			141,000.00		139,902.29		29-Sep-2005		7.400%		OR - 82.94%		Paid Off - 360		01-Dec-2004
6323942 1			185,250.00		183,757.88		23-Nov-2005		8.200%		FL - 95.00%		Paid Off - 360		01-Dec-2004
6328195 1			268,000.00		266,090.96		21-Sep-2005		7.300%		NJ - 80.00%		Paid Off - 360		01-Jan-2005
6323950 2			513,386.00		508,270.63		16-Nov-2005		7.100%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6328282 1			265,500.00		263,694.50		01-Sep-2005		7.550%		IL - 90.00%		Paid Off - 360		01-Dec-2004
6324005 1			175,200.00		173,232.49		10-Nov-2005		6.475%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6328368 1			200,000.00		197,936.46		30-Sep-2005		6.175%		CA - 72.73%		Paid Off - 360		01-Dec-2004
6324009 2			463,500.00		458,626.92		30-Nov-2005		6.875%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6328369 1			212,000.00		210,444.04		29-Sep-2005		7.450%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6324174 1			256,500.00		254,560.86		23-Nov-2005		8.500%		IL - 93.27%		Paid Off - 360		01-Dec-2004
6328374 1			294,000.00		292,479.72		01-Sep-2005		8.900%		CA - 70.00%		Paid Off - 360		01-Jan-2005
6324178 1			153,000.00		151,696.23		08-Nov-2005		7.900%		MA - 90.00%		Paid Off - 360		01-Dec-2004
6328412 1			184,800.00		184,800.00		01-Sep-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6324184 1			218,700.00		218,700.00		29-Nov-2005		8.750%		CO - 90.00%		Paid Off - 360		01-Dec-2004
6328480 1			255,200.00		253,270.93		13-Sep-2005		7.550%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6324204 1			272,000.00		268,628.56		03-Nov-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6328508 1			160,000.00		158,803.41		06-Sep-2005		7.050%		TX - 80.00%		Paid Off - 360		01-Jan-2005
6324378 2			450,000.00		446,254.79		16-Nov-2005		8.024%		CA - 84.11%		Paid Off - 360		01-Dec-2004
6328789 1			187,255.00		187,248.41		13-Sep-2005		7.950%		WA - 85.00%		Paid Off - 360		01-Dec-2004
6324507 1			122,400.00		120,992.46		21-Nov-2005		6.350%		FL - 90.00%		Paid Off - 360		01-Dec-2004
6328868 1			106,400.00		105,404.87		21-Sep-2005		6.450%		FL - 80.00%		Paid Off - 360		01-Dec-2004
6324548 1			318,750.00		315,604.55		23-Nov-2005		7.150%		CA - 85.00%		Paid Off - 360		01-Dec-2004
6328874 1			175,500.00		174,122.39		06-Sep-2005		6.800%		MD - 90.00%		Paid Off - 360		01-Jan-2005
6324667 1			586,500.00		581,744.47		17-Nov-2005		8.150%		CA - 85.00%		Paid Off - 360		01-Dec-2004
6329043 2			454,500.00		454,500.00		30-Sep-2005		7.100%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6324719 1			231,200.00		228,759.46		03-Nov-2005		6.800%		NJ - 80.00%		Paid Off - 360		01-Dec-2004
Page 33 of 43
6324800 1			166,500.00		164,983.82		07-Nov-2005		7.100%		FL - 88.56%		Paid Off - 360		01-Jan-2005
6324806 1			300,000.00		296,656.69		22-Nov-2005		6.650%		NY - 80.00%		Paid Off - 360		01-Dec-2004
6324836 1			418,500.00		415,173.63		02-Nov-2005		8.250%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6324850 1			63,600.00		62,996.24		15-Nov-2005		7.350%		IN - 80.00%		Paid Off - 360		01-Dec-2004
6324860 2			464,000.00		458,813.70		04-Nov-2005		6.500%		CO - 80.00%		Paid Off - 360		01-Dec-2004
Page 33 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
6329071 1			94,250.00		93,665.36		16-Sep-2005		8.000%		PA - 65.00%		Paid Off - 360		01-Jan-2005
6324889 2			484,000.00		479,719.05		23-Nov-2005		7.250%		NM - 80.00%		Paid Off - 360		01-Jan-2005
6329355 1			240,000.00		237,877.81		13-Sep-2005		6.750%		IL - 64.00%		Paid Off - 360		01-Dec-2004
6324937 1			320,000.00		315,959.07		02-Nov-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6329360 1			333,000.00		330,580.15		02-Sep-2005		7.750%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6325187 1			140,400.00		138,997.65		04-Nov-2005		8.100%		FL - 90.00%		Paid Off - 360		01-Dec-2004
6329513 1			105,450.00		104,834.04		27-Sep-2005		8.300%		GA - 95.00%		Paid Off - 360		01-Jan-2005
6325264 1			192,000.00		189,953.74		17-Nov-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6329839 1			236,000.00		233,854.29		16-Sep-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6325280 1			150,000.00		148,832.24		10-Nov-2005		7.900%		AL - 78.95%		Paid Off - 360		01-Jan-2005
6329864 2			367,600.00		364,194.70		08-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6325309 2			1,000,000.00		1,000,000.00		01-Nov-2005		7.000%		CT - 45.46%		Paid Off - 360		01-Dec-2004
6329900 1			288,000.00		285,332.01		19-Sep-2005		6.500%		NY - 80.00%		Paid Off - 360		01-Dec-2004
6325478 1			272,000.00		269,468.00		22-Nov-2005		7.450%		MD - 80.00%		Paid Off - 360		01-Dec-2004
6329931 1			216,750.00		215,190.90		14-Sep-2005		7.250%		MI - 85.00%		Paid Off - 360		01-Jan-2005
6325623 1			187,000.00		185,096.78		21-Nov-2005		6.990%		WV - 85.00%		Paid Off - 360		01-Dec-2004
6330048 2			412,000.00		408,183.36		30-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6325685 1			70,200.00		69,720.32		02-Nov-2005		9.000%		OH - 90.00%		Paid Off - 360		01-Dec-2004
6330218 1			285,520.00		283,183.25		22-Sep-2005		7.150%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6325740 1			198,000.00		196,047.61		22-Nov-2005		7.400%		NJ - 90.00%		Paid Off - 360		01-Dec-2004
6330327 2			375,000.00		374,999.99		06-Sep-2005		7.450%		CA - 78.13%		Paid Off - 360		01-Jan-2005
6325880 1			250,400.00		247,520.58		21-Nov-2005		6.350%		MA - 80.00%		Paid Off - 360		01-Dec-2004
6330403 1			75,000.00		74,376.41		01-Sep-2005		6.500%		MI - 87.21%		Paid Off - 360		01-Jan-2005
6325899 2			342,000.00		339,466.76		18-Nov-2005		8.150%		NY - 95.00%		Paid Off - 360		01-Jan-2005
6330484 1			96,300.00		95,679.08		16-Sep-2005		8.350%		AR - 90.00%		Paid Off - 360		01-Dec-2004
6325961 1			184,000.00		182,702.77		29-Nov-2005		8.400%		VA - 80.00%		Paid Off - 360		01-Jan-2005
6330560 1			71,920.00		71,427.39		13-Sep-2005		7.500%		MI - 80.00%		Paid Off - 360		01-Jan-2005
6325975 1			222,400.00		220,001.19		21-Nov-2005		6.700%		NJ - 80.00%		Paid Off - 360		01-Dec-2004
6330759 1			179,200.00		177,766.00		29-Sep-2005		6.700%		IL - 80.00%		Paid Off - 360		01-Jan-2005
6326069 1			224,000.00		221,182.42		17-Nov-2005		6.400%		CA - 86.15%		Paid Off - 360		01-Dec-2004
6330808 1			357,500.00		357,500.00		09-Sep-2005		6.400%		CA - 65.00%		Paid Off - 360		01-Dec-2004
6326144 1			152,000.00		152,000.00		09-Nov-2005		6.250%		WA - 80.00%		Paid Off - 360		01-Dec-2004
6330878 1			88,350.00		87,857.35		19-Sep-2005		8.650%		NC - 95.00%		Paid Off - 360		01-Jan-2005
6326194 2			594,000.00		588,630.45		03-Nov-2005		7.600%		CA - 89.32%		Paid Off - 360		01-Dec-2004
6330880 2			360,000.00		356,978.02		14-Sep-2005		6.450%		CA - 79.12%		Paid Off - 360		01-Jan-2005
6326240 1			252,000.00		249,262.55		03-Nov-2005		6.650%		CA - 88.42%		Paid Off - 360		01-Dec-2004
6330987 1			256,000.00		254,747.94		28-Sep-2005		9.700%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6326291 1			133,450.00		132,652.12		15-Nov-2005		9.650%		WI - 85.00%		Paid Off - 360		01-Dec-2004
6331109 1			104,000.00		103,387.25		21-Sep-2005		7.650%		FL - 80.00%		Paid Off - 360		01-Feb-2005
6326329 2			465,600.00		459,703.58		25-Nov-2005		7.350%		NV - 80.00%		Paid Off - 360		01-Dec-2004
6331125 2			340,000.00		340,000.00		07-Sep-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6326438 1			116,000.00		114,624.73		15-Nov-2005		6.200%		AZ - 80.00%		Paid Off - 360		01-Dec-2004
6331410 1			167,600.00		166,429.34		06-Sep-2005		7.400%		MD - 80.00%		Paid Off - 360		01-Jan-2005
6326474 1			203,200.00		200,950.26		22-Nov-2005		6.550%		IL - 80.00%		Paid Off - 360		01-Dec-2004
6331473 1			288,000.00		285,958.61		26-Sep-2005		7.325%		CA - 90.00%		Paid Off - 360		01-Jan-2005
6326578 1			180,000.00		178,770.13		23-Nov-2005		9.000%		IL - 80.00%		Paid Off - 360		01-Dec-2004
6332028 1			192,000.00		191,027.26		15-Sep-2005		9.000%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6326689 1			64,000.00		63,454.95		01-Nov-2005		7.950%		CT - 80.00%		Paid Off - 360		01-Dec-2004
6332071 1			281,250.00		279,323.62		02-Sep-2005		7.500%		CA - 75.00%		Paid Off - 360		01-Jan-2005
6326752 2			415,350.00		411,397.55		10-Nov-2005		7.350%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6332087 1			169,000.00		167,962.20		26-Sep-2005		8.050%		FL - 84.93%		Paid Off - 360		01-Jan-2005
6326810 1			176,375.00		174,799.63		22-Nov-2005		7.200%		VA - 85.00%		Paid Off - 360		01-Jan-2005
6332099 1			272,000.00		269,456.18		02-Sep-2005		6.450%		FL - 80.00%		Paid Off - 360		01-Dec-2004
6326928 1			240,000.00		239,953.44		03-Nov-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6332491 1			289,000.00		286,838.62		09-Sep-2005		7.050%		IL - 85.00%		Paid Off - 360		01-Jan-2005
6326953 1			272,160.00		269,146.69		15-Nov-2005		6.550%		CO - 80.00%		Paid Off - 360		01-Dec-2004
6332563 1			323,500.00		321,990.67		01-Sep-2005		9.400%		CA - 89.99%		Paid Off - 360		01-Jan-2005
6327003 2			496,000.00		490,937.22		01-Nov-2005		6.975%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6332666 1			275,600.00		273,957.73		30-Sep-2005		8.200%		CA - 65.00%		Paid Off - 360		01-Jan-2005
6327049 1			188,577.00		188,577.00		17-Nov-2005		5.950%		WA - 80.00%		Paid Off - 360		01-Dec-2004
6332772 1			305,600.00		303,083.20		20-Sep-2005		6.550%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6327074 1			90,855.00		90,082.08		17-Nov-2005		7.450%		CA - 90.00%		Paid Off - 360		01-Jan-2005
6332778 1			153,600.00		153,600.00		15-Sep-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6327199 1			145,577.00		144,443.63		09-Nov-2005		7.900%		DC - 66.08%		Paid Off - 360		01-Jan-2005
6333005 1			157,000.00		155,886.36		29-Sep-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Feb-2005
6327246 2			350,000.00		346,234.12		14-Nov-2005		6.700%		CA - 70.00%		Paid Off - 360		01-Dec-2004
6333083 2			461,600.00		461,600.00		23-Sep-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6327277 1			170,000.00		168,777.59		22-Nov-2005		8.750%		NV - 70.83%		Paid Off - 360		01-Dec-2004
6333122 1			180,000.00		180,000.00		14-Sep-2005		5.850%		WA - 80.00%		Paid Off - 360		01-Jan-2005
6327416 1			248,000.00		246,028.77		07-Nov-2005		8.250%		MD - 80.00%		Paid Off - 360		01-Dec-2004
6333191 1			235,200.00		232,926.04		21-Sep-2005		5.700%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6327422 1			240,500.00		237,936.85		09-Nov-2005		6.750%		WA - 65.00%		Paid Off - 360		01-Dec-2004
6333298 2			372,000.00		370,096.03		02-Sep-2005		8.950%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6327468 1			197,550.00		196,026.04		02-Nov-2005		8.400%		NV - 84.97%		Paid Off - 360		01-Dec-2004
6333368 1			87,500.00		86,929.52		15-Sep-2005		7.750%		OK - 82.55%		Paid Off - 360		01-Jan-2005
6327668 1			305,600.00		301,812.10		22-Nov-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Dec-2004
Page 34 of 43
6327686 1			259,250.00		257,249.05		08-Nov-2005		8.150%		NY - 85.00%		Paid Off - 360		01-Jan-2005
6327736 1			96,900.00		96,167.78		09-Nov-2005		8.050%		VA - 95.00%		Paid Off - 360		01-Jan-2005
6327754 2			400,000.00		394,758.36		10-Nov-2005		5.650%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6327804 1			124,000.00		122,307.81		30-Nov-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6327998 1			225,000.00		223,368.11		02-Nov-2005		8.350%		MD - 77.59%		Paid Off - 360		01-Jan-2005
Page 34 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
6333558 1			192,000.00		190,464.21		28-Sep-2005		6.750%		NJ - 80.00%		Paid Off - 360		01-Jan-2005
6328069 1			128,000.00		126,776.80		04-Nov-2005		6.850%		AZ - 80.00%		Paid Off - 360		01-Jan-2005
6333646 1			350,400.00		348,035.38		20-Sep-2005		7.575%		NJ - 80.00%		Paid Off - 360		01-Jan-2005
6328097 1			288,000.00		288,000.00		15-Nov-2005		6.400%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6333721 1			134,400.00		133,116.46		22-Sep-2005		6.850%		NC - 80.00%		Paid Off - 360		01-Jan-2005
6328128 1			136,000.00		134,909.26		04-Nov-2005		7.750%		TX - 80.00%		Paid Off - 360		01-Jan-2005
6333762 2			380,000.00		376,840.41		30-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6328160 1			56,000.00		55,140.19		01-Nov-2005		10.450%		SC - 80.00%		Paid Off - 360		01-Dec-2004
6333794 1			152,000.00		151,136.30		28-Sep-2005		9.400%		TX - 95.00%		Paid Off - 360		01-Jan-2005
6328164 1			86,000.00		85,266.93		22-Nov-2005		7.575%		FL - 48.59%		Paid Off - 360		01-Jan-2005
6333928 1			160,000.00		159,197.67		19-Sep-2005		9.050%		AL - 80.00%		Paid Off - 360		01-Jan-2005
6328167 1			244,000.00		243,999.66		02-Nov-2005		7.400%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6334031 1			164,720.00		164,720.00		27-Sep-2005		6.200%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6328174 1			240,000.00		239,904.47		22-Nov-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6334165 2			420,000.00		416,406.59		30-Sep-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6328298 1			138,335.00		136,914.05		22-Nov-2005		8.200%		TX - 80.00%		Paid Off - 360		01-Dec-2004
6334226 1			151,960.00		151,960.00		02-Sep-2005		7.275%		WA - 80.00%		Paid Off - 360		01-Jan-2005
6328345 1			150,000.00		149,999.99		16-Nov-2005		6.850%		CA - 37.04%		Paid Off - 360		01-Jan-2005
6334317 1			232,200.00		230,568.73		14-Sep-2005		7.400%		IL - 90.00%		Paid Off - 360		01-Jan-2005
6328405 1			231,920.00		229,697.02		30-Nov-2005		7.300%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6334406 1			132,300.00		131,587.45		07-Sep-2005		8.700%		GA - 90.00%		Paid Off - 360		01-Jan-2005
6328521 1			208,000.00		208,000.00		25-Nov-2005		6.650%		IL - 80.00%		Paid Off - 360		01-Dec-2004
6334516 1			252,000.00		252,000.00		27-Sep-2005		5.750%		AZ - 80.00%		Paid Off - 360		01-Jan-2005
6328733 1			320,000.00		316,393.59		08-Nov-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6334668 2			365,000.00		361,735.75		21-Sep-2005		6.350%		CA - 65.18%		Paid Off - 360		01-Jan-2005
6328791 1			192,640.00		192,640.00		04-Nov-2005		6.900%		WA - 80.00%		Paid Off - 360		01-Dec-2004
6334822 1			161,600.00		161,539.50		15-Sep-2005		5.450%		IL - 80.00%		Paid Off - 360		01-Jan-2005
6328806 1			96,000.00		95,046.70		01-Nov-2005		7.150%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6334897 1			171,500.00		169,872.52		29-Sep-2005		5.800%		MN - 83.66%		Paid Off - 360		01-Jan-2005
6328898 1			234,000.00		231,821.69		22-Nov-2005		7.450%		DE - 90.00%		Paid Off - 360		01-Dec-2004
6334922 1			180,000.00		178,614.10		01-Sep-2005		6.900%		CA - 90.00%		Paid Off - 360		01-Jan-2005
6328970 1			256,000.00		253,219.11		14-Nov-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6335142 1			200,000.00		198,561.33		21-Sep-2005		7.250%		NJ - 80.00%		Paid Off - 360		01-Jan-2005
6328992 1			125,800.00		124,572.33		09-Nov-2005		6.750%		CA - 74.00%		Paid Off - 360		01-Jan-2005
6335396 1			88,000.00		87,448.70		26-Sep-2005		7.950%		FL - 80.00%		Paid Off - 360		01-Jan-2005
6329061 1			109,250.00		108,242.12		29-Nov-2005		7.550%		FL - 95.00%		Paid Off - 360		01-Dec-2004
6335430 2			372,600.00		371,962.76		30-Sep-2005		6.000%		MN - 90.00%		Paid Off - 360		01-Jan-2005
6329118 1			266,900.00		264,923.05		22-Nov-2005		8.150%		FL - 85.00%		Paid Off - 360		01-Jan-2005
6335699 1			382,500.00		379,737.35		01-Sep-2005		8.000%		NY - 90.00%		Paid Off - 360		01-Jan-2005
6329242 2			436,000.00		432,247.91		01-Nov-2005		7.850%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6335722 1			153,000.00		152,735.13		01-Sep-2005		8.100%		NV - 90.00%		Paid Off - 360		01-Jan-2005
6329680 1			63,750.00		61,256.31		08-Nov-2005		9.300%		WI - 85.00%		Paid Off - 360		01-Jan-2005
6336068 1			86,437.00		85,808.01		07-Sep-2005		7.200%		GA - 80.00%		Paid Off - 360		01-Jan-2005
6329718 1			306,712.00		303,566.29		30-Nov-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6336080 1			238,400.00		236,510.54		22-Sep-2005		6.750%		VA - 80.00%		Paid Off - 360		01-Jan-2005
6329750 2			460,000.00		456,401.98		16-Nov-2005		7.900%		AZ - 88.98%		Paid Off - 360		01-Jan-2005
6336223 1			166,500.00		166,500.00		14-Sep-2005		7.050%		OR - 90.00%		Paid Off - 360		01-Jan-2005
6329865 1			188,000.00		188,000.00		07-Nov-2005		6.000%		CO - 80.00%		Paid Off - 360		01-Jan-2005
6336332 1			315,000.00		313,530.39		15-Sep-2005		9.400%		CA - 90.00%		Paid Off - 360		01-Jan-2005
6329953 1			204,000.00		201,762.99		04-Nov-2005		6.150%		VA - 85.00%		Paid Off - 360		01-Jan-2005
6336402 1			145,800.00		144,868.19		30-Sep-2005		7.850%		CA - 90.00%		Paid Off - 360		01-Jan-2005
6330004 1			144,700.00		143,483.04		30-Nov-2005		9.300%		FL - 79.51%		Paid Off - 360		01-Jan-2005
6336453 1			204,000.00		202,287.52		13-Sep-2005		6.450%		MD - 85.00%		Paid Off - 360		01-Jan-2005
6330020 1			252,000.00		249,262.55		03-Nov-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Dec-2004
6336587 2			526,400.00		526,400.00		28-Sep-2005		5.450%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6330164 1			216,000.00		216,000.00		16-Nov-2005		6.700%		FL - 80.00%		Paid Off - 360		01-Jan-2005
6336828 1			135,200.00		134,259.04		28-Sep-2005		7.525%		FL - 80.00%		Paid Off - 360		01-Jan-2005
6330261 1			204,000.00		202,155.82		02-Nov-2005		7.600%		FL - 80.00%		Paid Off - 360		01-Dec-2004
6336945 1			168,000.00		166,718.94		01-Sep-2005		6.950%		TX - 80.00%		Paid Off - 360		01-Jan-2005
6330358 1			265,500.00		263,076.28		09-Nov-2005		7.550%		CA - 90.00%		Paid Off - 360		01-Dec-2004
6336970 2			355,000.00		355,000.00		01-Sep-2005		6.250%		CA - 86.59%		Paid Off - 360		01-Jan-2005
6330414 1			305,200.00		301,740.86		17-Nov-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6337012 1			279,960.00		277,564.77		29-Sep-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6330442 1			103,000.00		102,532.44		22-Nov-2005		10.550%		MI - 100.00%		Paid Off - 360		01-Jan-2005
6337116 1			174,250.00		173,079.86		26-Sep-2005		7.600%		MO - 85.00%		Paid Off - 360		01-Jan-2005
6330509 1			230,400.00		228,377.26		25-Nov-2005		7.825%		IL - 80.00%		Paid Off - 360		01-Dec-2004
6337139 1			255,920.00		253,328.36		16-Sep-2005		5.450%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6330677 1			178,400.00		176,434.07		17-Nov-2005		6.100%		MD - 80.00%		Paid Off - 360		01-Jan-2005
6337257 2			360,000.00		357,201.35		01-Sep-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6330767 2			550,000.00		545,591.81		10-Nov-2005		7.850%		NY - 64.71%		Paid Off - 360		01-Jan-2005
6337318 1			128,000.00		127,183.35		23-Sep-2005		7.950%		IL - 80.00%		Paid Off - 360		01-Jan-2005
6330779 1			185,250.00		184,544.13		30-Nov-2005		11.350%		NJ - 65.00%		Paid Off - 360		01-Jan-2005
6337401 1			284,000.00		282,166.89		07-Sep-2005		7.800%		NJ - 80.00%		Paid Off - 360		01-Jan-2005
6331249 1			204,000.00		203,698.62		10-Nov-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6337564 2			412,600.00		409,801.88		30-Sep-2005		7.550%		AZ - 87.79%		Paid Off - 360		01-Jan-2005
6331329 1			167,920.00		166,284.13		29-Nov-2005		6.750%		FL - 80.00%		Paid Off - 360		01-Jan-2005
Page 35 of 43
6331404 1			192,000.00		189,823.46		08-Nov-2005		6.100%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6331437 2			424,000.00		419,986.76		02-Nov-2005		6.900%		VA - 80.00%		Paid Off - 360		01-Jan-2005
6331483 1			136,000.00		134,472.91		15-Nov-2005		6.000%		NJ - 80.00%		Paid Off - 360		01-Jan-2005
6331531 1			316,400.00		316,400.00		01-Nov-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6331685 1			272,000.00		269,757.14		23-Nov-2005		7.850%		NJ - 80.00%		Paid Off - 360		01-Jan-2005
Page 35 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
6337723 2			388,000.00		385,098.19		01-Sep-2005		7.050%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6331951 1			126,000.00		124,914.79		09-Nov-2005		7.700%		CA - 90.00%		Paid Off - 360		01-Jan-2005
6337813 1			166,250.00		165,175.03		13-Sep-2005		7.800%		MD - 95.00%		Paid Off - 360		01-Jan-2005
6332004 1			132,200.00		130,743.10		01-Nov-2005		6.100%		WA - 80.00%		Paid Off - 360		01-Jan-2005
6338027 1			264,000.00		262,119.51		23-Sep-2005		7.300%		NJ - 80.00%		Paid Off - 360		01-Jan-2005
6332127 1			171,810.00		170,120.22		29-Nov-2005		6.700%		FL - 89.82%		Paid Off - 360		01-Jan-2005
6338060 1			147,250.00		146,662.61		15-Sep-2005		10.150%		FL - 95.00%		Paid Off - 360		01-Jan-2005
6332319 1			157,500.00		157,500.00		25-Nov-2005		8.800%		FL - 90.00%		Paid Off - 360		01-Jan-2005
6338071 1			130,150.00		129,389.81		07-Sep-2005		8.300%		MA - 95.00%		Paid Off - 360		01-Jan-2005
6332381 2			360,000.00		356,589.79		18-Nov-2005		6.900%		CA - 90.00%		Paid Off - 360		01-Jan-2005
6338126 1			244,000.00		242,028.70		07-Sep-2005		6.650%		MA - 80.00%		Paid Off - 360		01-Jan-2005
6332462 1			240,000.00		240,000.00		29-Nov-2005		6.700%		OR - 80.00%		Paid Off - 360		01-Jan-2005
6338718 1			144,800.00		144,035.77		13-Sep-2005		8.800%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6332482 1			213,350.00		211,822.28		03-Nov-2005		9.050%		CA - 85.00%		Paid Off - 360		01-Dec-2004
6339020 1			117,600.00		114,366.95		28-Sep-2005		7.700%		MD - 80.00%		Paid Off - 180		01-Jan-2005
6332665 1			225,000.00		223,009.84		08-Nov-2005		7.250%		FL - 90.00%		Paid Off - 360		01-Jan-2005
6339087 1			192,000.00		190,277.71		12-Sep-2005		6.100%		FL - 80.00%		Paid Off - 360		01-Jan-2005
6332732 1			156,000.00		154,503.80		25-Nov-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6339113 1			297,600.00		295,042.45		16-Sep-2005		6.450%		MA - 77.50%		Paid Off - 360		01-Jan-2005
6332763 1			239,920.00		237,818.38		03-Nov-2005		7.300%		TX - 80.00%		Paid Off - 360		01-Jan-2005
6339257 2			463,200.00		458,925.97		16-Sep-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6332831 1			#######		192,000.00		29-Nov-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6339795 1			116,000.00		114,939.64		29-Sep-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6332871 2			405,000.00		402,394.38		30-Nov-2005		8.900%		CA - 90.00%		Paid Off - 360		01-Jan-2005
6340180 1			155,000.00		153,771.53		20-Sep-2005		6.750%		GA - 87.57%		Paid Off - 360		01-Jan-2005
6333296 1			300,000.00		296,466.90		01-Nov-2005		6.650%		NJ - 80.00%		Paid Off - 360		01-Jan-2005
6340432 1			180,000.00		179,734.66		01-Sep-2005		5.900%		WA - 80.00%		Paid Off - 360		01-Jan-2005
6333362 1			328,000.00		324,716.84		16-Nov-2005		7.050%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6340587 1			170,400.00		169,036.47		16-Sep-2005		6.700%		WA - 80.00%		Paid Off - 360		01-Jan-2005
6333411 1			147,200.00		147,178.59		08-Nov-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6340641 1			132,800.00		131,716.73		26-Sep-2005		6.600%		WA - 80.00%		Paid Off - 360		01-Jan-2005
6333414 2			455,200.00		448,818.41		29-Nov-2005		5.750%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6341700 1			144,000.00		143,167.15		27-Sep-2005		8.350%		IL - 90.00%		Paid Off - 360		01-Jan-2005
6333589 1			70,800.00		70,330.48		01-Nov-2005		8.700%		TN - 80.00%		Paid Off - 360		01-Jan-2005
6342278 1			123,200.00		122,260.57		30-Sep-2005		6.950%		UT - 80.00%		Paid Off - 360		01-Jan-2005
6333729 1			147,200.00		145,695.98		16-Nov-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6343168 1			308,000.00		305,696.58		08-Sep-2005		7.050%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6333744 1			180,800.00		179,323.58		25-Nov-2005		7.700%		WA - 80.00%		Paid Off - 360		01-Jan-2005
6344036 1			248,000.00		245,711.73		06-Sep-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6333907 2			1,000,000.00		999,997.03		02-Nov-2005		6.325%		CA - 71.43%		Paid Off - 360		01-Jan-2005
6345241 1			200,000.00		198,169.05		06-Sep-2005		6.000%		FL - 80.00%		Paid Off - 360		01-Jan-2005
6334075 1			131,120.00		129,701.96		09-Nov-2005		6.200%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6346016 2			495,000.00		494,999.99		28-Sep-2005		8.050%		CA - 90.00%		Paid Off - 360		01-Feb-2005
6334232 1			185,777.00		183,934.87		29-Nov-2005		8.050%		IL - 95.00%		Paid Off - 360		01-Jan-2005
6347960 1			112,000.00		111,340.15		27-Sep-2005		7.650%		MI - 80.00%		Paid Off - 360		01-Feb-2005
6334269 1			35,700.00		35,490.56		10-Nov-2005		9.300%		PA - 85.00%		Paid Off - 360		01-Jan-2005
6348651 1			62,910.00		62,606.81		14-Sep-2005		8.650%		MI - 90.00%		Paid Off - 360		01-Feb-2005
6334520 1			216,000.00		213,435.39		28-Nov-2005		5.700%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6351081 1			83,920.00		83,177.48		27-Sep-2005		5.650%		WI - 80.00%		Paid Off - 360		01-Feb-2005
6334538 1			308,700.00		308,700.00		07-Nov-2005		7.450%		VA - 90.00%		Paid Off - 360		01-Jan-2005
6352827 1			129,840.00		128,826.69		12-Sep-2005		6.200%		WA - 80.00%		Paid Off - 360		01-Feb-2005
6334754 1			106,320.00		105,264.21		18-Nov-2005		6.650%		UT - 80.00%		Paid Off - 360		01-Jan-2005
6353534 1			224,000.00		222,693.28		09-Sep-2005		7.700%		NJ - 80.00%		Paid Off - 360		01-Feb-2005
6334899 1			150,000.00		148,362.47		04-Nov-2005		6.150%		CA - 69.77%		Paid Off - 360		01-Jan-2005
6354271 1			266,000.00		265,998.32		22-Sep-2005		5.600%		MD - 69.45%		Paid Off - 360		01-Feb-2005
6335003 2			670,500.00		663,111.05		14-Nov-2005		6.100%		CA - 90.00%		Paid Off - 360		01-Jan-2005
6354578 1			36,000.00		35,822.92		07-Sep-2005		8.550%		OK - 90.00%		Paid Off - 360		01-Feb-2005
6335042 1			108,000.00		106,997.26		18-Nov-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6354758 1			228,000.00		226,382.82		30-Sep-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Feb-2005
6335093 1			192,000.00		190,306.67		01-Nov-2005		7.300%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6355639 1			225,000.00		223,579.79		22-Sep-2005		7.300%		VA - 73.77%		Paid Off - 360		01-Feb-2005
6335528 1			168,300.00		168,300.00		10-Nov-2005		7.200%		CA - 85.00%		Paid Off - 360		01-Jan-2005
6358861 1			240,000.00		238,759.76		01-Sep-2005		8.700%		OR - 80.00%		Paid Off - 360		01-Feb-2005
6335695 2			344,000.00		344,000.00		21-Nov-2005		6.400%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6359472 1			172,543.00		171,512.16		22-Sep-2005		7.600%		CA - 80.00%		Paid Off - 360		01-Feb-2005
6335803 1			204,000.00		201,954.93		16-Nov-2005		6.600%		OR - 80.00%		Paid Off - 360		01-Jan-2005
6360490 1			250,000.00		248,406.34		20-Sep-2005		7.250%		IL - 60.24%		Paid Off - 360		01-Feb-2005
6335922 1			280,000.00		277,349.79		02-Nov-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6361771 1			293,600.00		293,600.00		19-Sep-2005		6.850%		WA - 80.00%		Paid Off - 360		01-Feb-2005
6336150 1			305,600.00		302,310.49		15-Nov-2005		6.225%		NJ - 80.00%		Paid Off - 360		01-Jan-2005
6363498 1			115,200.00		114,231.61		27-Sep-2005		7.450%		WI - 80.00%		Paid Off - 360		01-Feb-2005
6336186 1			261,600.00		261,600.00		29-Nov-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Jan-2005
TOTAL			114,794,553.00		114,046,928.37
6336294 1			225,000.00		223,428.44		22-Nov-2005		8.750%		NJ - 90.00%		Paid Off - 360		01-Jan-2005
Page 36 of 43
6336298 1			280,000.00		277,166.08		22-Nov-2005		6.550%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6336299 1			134,912.00		134,747.09		22-Nov-2005		6.250%		WA - 80.00%		Paid Off - 360		01-Jan-2005
6336354 1			246,800.00		244,345.76		15-Nov-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6336368 1			316,000.00		312,862.14		25-Nov-2005		6.650%		NV - 80.00%		Paid Off - 360		01-Jan-2005
6336494 1			157,500.00		156,122.01		04-Nov-2005		7.550%		IL - 90.00%		Paid Off - 360		01-Jan-2005
6336608 1			192,000.00		190,490.36		01-Nov-2005		7.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005
Page 36 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
6336785 1			148,500.00		147,039.41		16-Nov-2005		6.700%		FL - 90.00%		Paid Off - 360		01-Jan-2005
6336862 2			450,000.00		446,426.76		15-Nov-2005		7.800%		CA - 84.91%		Paid Off - 360		01-Jan-2005
6336935 1			252,000.00		249,682.90		22-Nov-2005		7.050%		NY - 80.00%		Paid Off - 360		01-Jan-2005
6337046 1			231,920.00		229,517.99		07-Nov-2005		6.600%		MD - 80.00%		Paid Off - 360		01-Jan-2005
6337204 2			527,200.00		522,242.63		15-Nov-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6337219 1			318,500.00		316,020.48		18-Nov-2005		7.900%		CA - 65.00%		Paid Off - 360		01-Jan-2005
6337666 1			117,500.00		116,529.46		30-Nov-2005		7.600%		CA - 74.84%		Paid Off - 360		01-Jan-2005
6337686 1			183,200.00		181,415.32		01-Nov-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6338006 2			468,000.00		467,966.50		18-Nov-2005		7.350%		AZ - 80.00%		Paid Off - 360		01-Jan-2005
6338393 1			84,800.00		84,119.37		10-Nov-2005		7.750%		AZ - 80.00%		Paid Off - 360		01-Jan-2005
6338446 1			184,000.00		182,028.74		30-Nov-2005		6.250%		FL - 80.00%		Paid Off - 360		01-Jan-2005
6339262 1			300,000.00		297,641.25		29-Nov-2005		7.850%		CA - 57.69%		Paid Off - 360		01-Jan-2005
6339573 2			412,000.00		407,174.92		23-Nov-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6339677 2			420,000.00		415,371.17		16-Nov-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Jan-2005
6340122 2			337,500.00		337,500.00		15-Nov-2005		7.250%		CO - 90.00%		Paid Off - 360		01-Jan-2005
6340255 1			86,250.00		85,705.06		23-Nov-2005		9.500%		LA - 75.00%		Paid Off - 360		01-Jan-2005
6340718 1			94,760.00		93,683.72		29-Nov-2005		6.500%		IL - 80.00%		Paid Off - 360		01-Jan-2005
6340795 1			152,000.00		150,655.54		15-Nov-2005		7.250%		WI - 80.00%		Paid Off - 360		01-Jan-2005
6341108 1			248,750.00		247,034.86		01-Nov-2005		8.550%		MN - 100.00%		Paid Off - 360		01-Jan-2005
6341855 1			147,200.00		145,885.23		10-Nov-2005		7.200%		AZ - 80.00%		Paid Off - 360		01-Jan-2005
6342645 2			532,720.00		532,486.41		25-Nov-2005		6.250%		VA - 80.00%		Paid Off - 360		01-Jan-2005
6342867 1			238,500.00		236,390.45		03-Nov-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Jan-2005
6342994 1			175,000.00		175,000.00		08-Nov-2005		7.550%		MN - 79.55%		Paid Off - 360		01-Jan-2005
6343982 1			225,250.00		223,596.86		02-Nov-2005		7.700%		UT - 85.00%		Paid Off - 360		01-Feb-2005
6344598 1			55,120.00		54,664.71		07-Nov-2005		7.600%		PA - 80.00%		Paid Off - 360		01-Jan-2005
6347228 1			216,000.00		214,301.94		02-Nov-2005		7.350%		FL - 80.00%		Paid Off - 360		01-Feb-2005
6347565 2			365,600.00		362,260.03		10-Nov-2005		7.450%		CA - 80.00%		Paid Off - 360		01-Feb-2005
6348884 1			123,500.00		122,490.31		25-Nov-2005		9.600%		NE - 95.00%		Paid Off - 360		01-Jan-2005
6349272 1			229,495.00		227,636.24		21-Nov-2005		7.700%		CO - 90.00%		Paid Off - 360		01-Jan-2005
6349299 1			273,000.00		271,055.19		03-Nov-2005		7.850%		CA - 78.00%		Paid Off - 360		01-Feb-2005
6349538 1			225,000.00		222,656.43		18-Nov-2005		6.400%		CA - 68.18%		Paid Off - 360		01-Jan-2005
6350235 1			172,000.00		170,236.51		23-Nov-2005		7.575%		FL - 80.00%		Paid Off - 360		01-Feb-2005
6350743 1			220,000.00		218,038.45		16-Nov-2005		6.700%		VA - 80.00%		Paid Off - 360		01-Feb-2005
6351590 1			191,920.00		190,335.29		30-Nov-2005		7.300%		IL - 80.00%		Paid Off - 360		01-Feb-2005
6351715 1			131,400.00		131,400.00		03-Nov-2005		7.250%		VA - 90.00%		Paid Off - 360		01-Feb-2005
6353986 1			140,000.00		138,561.06		01-Nov-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Feb-2005
6355468 1			162,000.00		160,826.95		04-Nov-2005		7.775%		WA - 90.00%		Paid Off - 360		01-Feb-2005
6355869 1			297,500.00		295,620.26		01-Nov-2005		8.450%		CA - 85.00%		Paid Off - 360		01-Feb-2005
6356074 2			630,000.00		630,000.00		17-Nov-2005		8.550%		CA - 90.00%		Paid Off - 360		01-Feb-2005
6357026 1			106,250.00		105,473.51		21-Nov-2005		7.800%		CO - 85.00%		Paid Off - 360		01-Feb-2005
6360192 1			169,600.00		168,253.58		04-Nov-2005		7.300%		CA - 80.00%		Paid Off - 360		01-Feb-2005
6362011 1			89,250.00		88,641.50		22-Nov-2005		8.350%		OH - 85.00%		Paid Off - 360		01-Feb-2005
6367159 1			117,700.00		116,213.19		14-Nov-2005		8.250%		OR - 74.97%		Paid Off - 360		01-Feb-2005
Page 37 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
6300318 1			36,000.00		35,775.17		07-Nov-2005		9.850%		TX - 80.00%		Repur/Subs - 360		01-Nov-2004
6311306 1			62,800.00		62,564.52		07-Nov-2005		11.850%		TX - 80.00%		Repur/Subs - 360		01-Dec-2004
6312931 2			372,000.00		372,000.00		07-Nov-2005		6.200%		CA - 80.00%		Repur/Subs - 360		01-Nov-2004
6324190 1			276,986.00		276,986.00		07-Nov-2005		6.500%		CO - 80.00%		Repur/Subs - 360		01-Dec-2004
6326410 1			280,000.00		277,637.66		07-Nov-2005		7.950%		IL - 100.00%		Repur/Subs - 360		01-Dec-2004
6331504 1			288,000.00		284,106.90		07-Nov-2005		5.950%		CA - 80.00%		Repur/Subs - 360		01-Dec-2004
TOTAL			142,610,530.80		141,253,983.23
Page 38 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
December 27, 2005 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
										Group 2		Group 1		Total
Current
Number of Loans Liquidated									0		45		45
Collateral Principal Realized Loss/(Gain) Amount									0.00		~~323~~168,~~772~~839.2474		~~323~~168,~~772~~839.2474
Collateral Interest Realized Loss/(Gain) Amount									0.00		0.00		0.00
Net Liquidation Proceeds									0.00		~~420~~493,~~258~~590.8374		~~420~~493,~~258~~590.8374
Cumulative
Number of Loans Liquidated									0		717		717
Collateral Realized Loss/(Gain) Amount									0.00		~~413~~1,~~621~~118,664.0136		~~413~~1,~~621~~118,664.0136
Net Liquidation Proceeds									0.00		~~949~~1,~~714~~736,508.1728		~~949~~1,~~714~~736,508.1728
Page 37 of 43
Page 39 of 45
Long Beach Mortgage Loan Trust 2005-1
Mortgage Pass-Through Certificates
2005-1
October 25, 2005 Distribution
December 27, 2005 Distribution
DEFAULT SPEEDS
										Group 2		Group 1		Total	<

Filing Compare · Long Beach Mortgage Loan Trust 2005-1, Asset-Backed Certs., Series 2005-1