LEHMAN MORTGAGE TRUST
MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 2005-2

Payment Date:		December 27, 2005
Record Date:		November 30, 2005

Payment Summary
				Initial Class	Beginning Class
		Interest	Interest	Principal	Principal	Principal	Interest	Total
Class	CUSIP	Rate	Type	Amount	Amount	Distribution	Distribution	Distribution
1-A1	52520M BN 2	4.600000%	Variable	210,000,000.00	210,000,000.00	30,394.20	805,000.00	835,394.20
1-A2*	52520M BP 7	1.150000%	Variable	210,000,000.00	210,000,000.00	N/A	201,250.00	201,250.00
1-A3	52520M BQ 5	5.750000%	Fixed	4,077,000.00	4,077,000.00	0.00	19,535.63	19,535.63
1-A4	52520M BR 3	5.750000%	Fixed	27,665,000.00	27,665,000.00	0.00	132,561.46	132,561.46
2-A1	52520M BS 1	4.780000%	Variable	127,885,000.00	127,885,000.00	8,252.93	509,408.58	517,661.51
2-A2*	52520M BT 9	0.720000%	Variable	127,885,000.00	127,885,000.00	N/A	76,731.00	76,731.00
2-A3	52520M BU 6	5.500000%	Fixed	113,407,000.00	113,407,000.00	1,642,333.80	519,782.08	2,162,115.88
2-A4	52520M BV 4	5.500000%	Fixed	18,161,000.00	18,161,000.00	0.00	0.00	0.00
2-A5	52520M BW 2	5.500000%	Fixed	19,083,000.00	19,083,000.00	0.00	87,463.75	87,463.75
2-A6	52520M BX 0	5.500000%	Fixed	9,745,000.00	9,745,000.00	0.00	44,664.58	44,664.58
3-A1	52520M BY 8	4.850000%	Variable	85,000,000.00	85,000,000.00	5,553.62	343,541.67	349,095.29
3-A2*	52520M BZ 5	0.650000%	Variable	85,000,000.00	85,000,000.00	N/A	46,041.67	46,041.67
3-A3	52520M CA 9	5.500000%	Fixed	94,350,000.00	94,350,000.00	1,347,735.12	432,437.50	1,780,172.62
3-A4	52520M CB 7	5.500000%	Fixed	14,903,000.00	14,903,000.00	0.00	0.00	0.00
3-A5	52520M CC 5	5.500000%	Fixed	21,520,000.00	21,520,000.00	0.00	98,633.33	98,633.33
3-A6	52520M CD 3	5.500000%	Fixed	2,137,000.00	2,137,000.00	0.00	9,794.58	9,794.58
3-A7	52520M CE 1	5.500000%	Fixed	18,656,000.00	18,656,000.00	1,218.92	85,506.67	86,725.59
4-A1	52520M CF 8	5.975970%	Variable	60,000,000.00	60,000,000.00	37,362.75	298,798.50	336,161.25
4-A2	52520M CG 6	5.975970%	Variable	10,097,000.00	10,097,000.00	6,287.53	50,282.81	56,570.34
5-A1	52520M CH 4	5.060000%	Variable	125,880,642.00	125,880,642.00	271,903.34	530,796.71	802,700.05
5-A2	52520M CJ 0	8.924000%	Variable	27,365,358.00	27,365,358.00	59,109.42	203,507.04	262,616.46
5-A3	52520M CK 7	5.750000%	Fixed	1,000.00	1,000.00	0.00	0.00	0.00
5-A4	52520M CL 5	5.750000%	Fixed	127,940,000.00	127,940,000.00	1,301,000.00	613,045.83	1,914,045.83
5-A5	52520M CM 3	5.750000%	Fixed	7,506,000.00	7,506,000.00	0.00	0.00	0.00
AP	52520M CN 1	0.000000%	N/A	6,849,339.00	6,849,339.00	25,139.06	N/A	25,139.06
AX*	52520M CP 6	5.500000%	Fixed	22,086,316.00	22,086,316.00	N/A	101,228.95	101,228.95
PAX*	52520M CQ 4	5.500000%	Fixed	12,110,296.00	12,110,296.00	N/A	55,505.52	55,505.52
B1(1-3)	52520M CR 2	5.578718%	Variable	20,094,000.00	20,094,000.00	9,810.05	93,415.63	103,225.68
B2(1-3)	52520M CS 0	5.579326%	Variable	2,849,000.00	2,849,000.00	1,385.73	13,246.25	14,631.98
B3(1-3)	52520M CT 8	5.586845%	Variable	5,576,000.00	5,576,000.00	2,597.40	25,960.21	28,557.61
B4(1-3)	52520M CU 5	5.573812%	Variable	2,188,000.00	2,188,000.00	1,100.21	10,162.92	11,263.13
B5(1-3)	52520M CV 3	5.572274%	Variable	3,127,000.00	3,127,000.00	1,583.27	14,520.42	16,103.69
B6(1-3)	52520M CW 1	5.607769%	Variable	1,197,000.00	1,197,000.00	484.10	5,593.75	6,077.85
B7(1-3)	52520MDC4	5.574587%	Variable	3,030,000.00	3,030,000.00	1,520.01	14,075.83	15,595.84
B8(1-3)	52520MDD2	5.588716%	Variable	3,638,000.00	3,638,000.00	1,671.07	16,943.13	18,614.20
B9(1-3)	52520MDE0	5.579247%	Variable	2,440,818.00	2,440,818.00	1,186.97	11,348.27	12,535.24
B1(4-5)	52520M CX 9	5.793703%	Variable	9,541,000.00	9,541,000.00	4,927.45	46,064.77	50,992.22
B2(4-5)	52520M CY 7	5.793703%	Variable	3,434,000.00	3,434,000.00	1,773.49	16,579.65	18,353.14
B3(4-5)	52520M CZ 4	5.793703%	Variable	1,908,000.00	1,908,000.00	985.39	9,211.99	10,197.38
B4(4-5)	52520M DA 8	5.793703%	Variable	763,000.00	763,000.00	394.05	3,683.83	4,077.88
B5(4-5)	52520MDF7	5.793703%	Variable	1,145,000.00	1,145,000.00	591.34	5,528.16	6,119.50
B6(4-5)	52520MDG5	5.793703%	Variable	1,335,000.00	1,335,000.00	689.46	6,445.49	7,134.95
B7(4-5)	52520MDH3	5.793703%	Variable	953,825.00	953,825.00	492.38	4,605.15	5,097.53
X		N/A	N/A	N/A	N/A	N/A	N/A	N/A
R		5.750000%	Fixed	100.00	100.00	100.00	0.48	100.48
P		N/A	N/A	N/A	N/A	N/A	15,373.74	15,373.74
* Based on a Notional Balance			Total	1,195,448,082.00	1,195,448,082.00	4,767,583.06	5,578,277.53	10,345,860.59

Realized	Ending
Loss	Balance
0.00	209,969,605.80
N/A	209,969,605.80
0.00	4,077,000.00
0.00	27,665,000.00
0.00	127,876,747.07
N/A	127,876,747.07
0.00	111,764,666.20
0.00	18,244,237.92
0.00	19,083,000.00
0.00	9,745,000.00
0.00	84,994,446.38
N/A	84,994,446.38
0.00	93,002,264.88
0.00	14,971,305.42
0.00	21,520,000.00
0.00	2,137,000.00
0.00	18,654,781.08
0.00	59,962,637.25
0.00	10,090,712.47
0.00	125,608,738.66
0.00	27,306,248.58
0.00	1,004.79
0.00	126,639,000.00
0.00	7,541,966.25
0.00	6,824,199.94
N/A	21,954,945.04
N/A	12,062,077.28
0.00	20,084,189.95
0.00	2,847,614.27
0.00	5,573,402.60
0.00	2,186,899.79
0.00	3,125,416.73
0.00	1,196,515.90
0.00	3,028,479.99
0.00	3,636,328.93
0.00	2,439,631.03
0.00	9,536,072.55
0.00	3,432,226.51
0.00	1,907,014.61
0.00	762,605.95
0.00	1,144,408.66
0.00	1,334,310.54
0.00	953,332.62
N/A	N/A
0.00	0.00
N/A	N/A
0.00	1,190,868,013.32

Component Classes:
				Initial Class	Beginning Class
		Interest	Interest	Principal	Principal	Principal	Interest	Total
Class	CUSIP	Rate	Type	Amount	Amount	Distribution	Distribution	Distribution
AP(1)	N/A	0.00%	Fixed	2,273,864.00	2,273,864.00	328.68	N/A	328.68
AP(2)	N/A	0.00%	Fixed	684,951.00	684,951.00	345.89	N/A	345.89
AP(3)	N/A	0.00%	Fixed	194,826.00	194,826.00	2,921.79	N/A	2,921.79
AP(5)	N/A	0.00%	Fixed	3,695,698.00	3,695,698.00	21,542.70	N/A	21,542.70
AX(1)	N/A	5.50%	Fixed	858,421.00	858,421.00	N/A	3,934.43	3,934.43
AX(2)	N/A	5.50%	Fixed	5,517,693.00	5,517,693.00	N/A	25,289.43	25,289.43
AX(3)	N/A	5.50%	Fixed	12,654,212.00	12,654,212.00	N/A	57,998.47	57,998.47
AX(5)	N/A	5.50%	Fixed	3,055,990.00	3,055,990.00	N/A	14,006.62	14,006.62
PAX(1)	N/A	5.50%	Fixed	1,444,649.00	1,444,649.00	N/A	6,621.31	6,621.31
PAX(2)	N/A	5.50%	Fixed	2,584,088.00	2,584,088.00	N/A	11,843.74	11,843.74
PAX(3)	N/A	5.50%	Fixed	6,805,512.00	6,805,512.00	N/A	31,191.93	31,191.93
PAX(5)	N/A	5.50%	Fixed	1,276,047.00	1,276,047.00	N/A	5,848.55	5,848.55
B1(1)	N/A	5.75%	Fixed	6,327,000.00	6,327,000.00	25.45	30,316.88	30,342.33
B1(2)	N/A	5.50%	Fixed	7,645,000.00	7,645,000.00	5,526.79	35,039.58	40,566.37
B1(3)	N/A	5.50%	Fixed	6,122,000.00	6,122,000.00	4,257.81	28,059.17	32,316.98
B2(1)	N/A	5.75%	Fixed	904,000.00	904,000.00	3.64	4,331.67	4,335.31
B2(2)	N/A	5.50%	Fixed	1,070,000.00	1,070,000.00	773.53	4,904.17	5,677.70
B2(3)	N/A	5.50%	Fixed	875,000.00	875,000.00	608.56	4,010.42	4,618.98
B3(1)	N/A	5.75%	Fixed	1,937,000.00	1,937,000.00	7.79	9,281.46	9,289.25
B3(2)	N/A	5.50%	Fixed	2,140,000.00	2,140,000.00	1,547.07	9,808.33	11,355.40
B3(3)	N/A	5.50%	Fixed	1,499,000.00	1,499,000.00	1,042.54	6,870.42	7,912.96
B4(1)	N/A	5.75%	Fixed	646,000.00	646,000.00	2.60	3,095.42	3,098.02
B4(2)	N/A	5.50%	Fixed	917,000.00	917,000.00	662.93	4,202.92	4,865.85
B4(3)	N/A	5.50%	Fixed	625,000.00	625,000.00	434.68	2,864.58	3,299.26
B5(1)	N/A	5.75%	Fixed	904,000.00	904,000.00	3.64	4,331.67	4,335.31
B5(2)	N/A	5.50%	Fixed	1,223,000.00	1,223,000.00	884.14	5,605.42	6,489.56
B5(3)	N/A	5.50%	Fixed	1,000,000.00	1,000,000.00	695.49	4,583.33	5,278.82
B6(1)	N/A	5.75%	Fixed	516,000.00	516,000.00	2.08	2,472.50	2,474.58
B6(2)	N/A	5.50%	Fixed	306,000.00	306,000.00	221.22	1,402.50	1,623.72
B6(3)	N/A	5.50%	Fixed	375,000.00	375,000.00	260.81	1,718.75	1,979.56
B7(1)	N/A	5.75%	Fixed	904,000.00	904,000.00	3.64	4,331.67	4,335.31
B7(2)	N/A	5.50%	Fixed	1,376,000.00	1,376,000.00	994.75	6,306.67	7,301.42
B7(3)	N/A	5.50%	Fixed	750,000.00	750,000.00	521.62	3,437.50	3,959.12
B8(1)	N/A	5.75%	Fixed	1,291,000.00	1,291,000.00	5.19	6,186.04	6,191.23
B8(2)	N/A	5.50%	Fixed	1,223,000.00	1,223,000.00	884.14	5,605.42	6,489.56
B8(3)	N/A	5.50%	Fixed	1,124,000.00	1,124,000.00	781.73	5,151.67	5,933.40
B9(1)	N/A	5.75%	Fixed	773,712.00	773,712.00	2.74	3,707.37	3,710.11
B9(2)	N/A	5.50%	Fixed	918,265.00	918,265.00	663.53	4,208.71	4,872.24
B9(3)	N/A	5.50%	Fixed	748,841.00	748,841.00	520.69	3,432.19	3,952.88
				85,185,769.00	85,185,769.00	46,477.86	362,000.91	408,478.77

Realized	Ending
Loss	Balance
0.00	2,273,535.32
0.00	684,605.11
0.00	191,904.21
0.00	3,674,155.30
N/A	858,160.33
N/A	5,459,472.84
N/A	12,582,179.19
N/A	3,055,132.68
N/A	1,444,592.32
N/A	2,581,763.22
N/A	6,769,787.96
N/A	1,265,933.78
0.00	6,326,974.55
0.00	7,639,473.21
0.00	6,117,742.19
0.00	903,996.36
0.00	1,069,226.47
0.00	874,391.44
0.00	1,936,992.21
0.00	2,138,452.93
0.00	1,497,957.46
0.00	645,997.40
0.00	916,337.07
0.00	624,565.32
0.00	903,996.36
0.00	1,222,115.86
0.00	999,304.51
0.00	515,997.92
0.00	305,778.78
0.00	374,739.19
0.00	903,996.36
0.00	1,375,005.25
0.00	749,478.38
0.00	1,290,994.81
0.00	1,222,115.86
0.00	1,123,218.27
0.00	773,709.26
0.00	917,601.47
0.00	748,320.31
0.00	84,959,701.46

DISTRIBUTION AMOUNT PER $1,000
	Beginning	Principal	Interest	Realized	Ending
Class	Balance	Distribution	Distribution	Loss	Balance
1-A1	1,000.00000000	0.14473428	3.83333333	0.00000000	999.85526572
1-A2*	1,000.00000000	N/A	0.95833333	N/A	999.85526572
1-A3	1,000.00000000	0.00000000	4.79166789	0.00000000	1,000.00000000
1-A4	1,000.00000000	0.00000000	4.79166673	0.00000000	1,000.00000000
2-A1	1,000.00000000	0.06453400	3.98333331	0.00000000	999.93546600
2-A2*	1,000.00000000	N/A	0.60000000	N/A	999.28783936
2-A3	1,000.00000000	14.48176744	4.58333330	0.00000000	985.51823256
2-A4	1,000.00000000	0.00000000	0.00000000	0.00000000	1,004.58333352
2-A5	1,000.00000000	0.00000000	4.58333333	0.00000000	1,000.00000000
2-A6	1,000.00000000	0.00000000	4.58333299	0.00000000	1,000.00000000
3-A1	1,000.00000000	0.00000007	4.04166671	0.00000000	999.93466333
3-A2*	1,000.00000000	N/A	0.54166671	N/A	999.93466333
3-A3	1,000.00000000	0.00001428	4.58333333	0.00000000	985.71557897
3-A4	1,000.00000000	0.00000000	0.00000000	0.00000000	1,004.58333356
3-A5	1,000.00000000	0.00000000	4.58333318	0.00000000	1,000.00000000
3-A6	1,000.00000000	0.00000000	4.58333177	0.00000000	1,000.00000000
3-A7	1,000.00000000	0.00000007	4.58333351	0.00000000	999.93466333
4-A1	1,000.00000000	0.00000062	4.97997500	0.00000000	999.37728745
4-A2	1,000.00000000	0.00000062	4.97997524	0.00000000	999.37728745
5-A1	1,000.00000000	0.00000216	4.21666669	0.00000000	997.83999084
5-A2	1,000.00000000	0.00000216	7.43666646	0.00000000	997.83999084
5-A3	1,000.00000000	0.00000000	0.00000000	0.00000000	1,004.79000000
5-A4	1,000.00000000	0.00001017	4.79166664	0.00000000	989.83117086
5-A5	1,000.00000000	0.00000000	0.00000000	0.00000000	1,004.79166667
AP	1,000.00000000	0.00000367	N/A	0.00000000	996.32971006
AX*	1,000.00000000	N/A	4.58333341	N/A	994.05192971
PAX*	1,000.00000000	N/A	4.58333306	N/A	996.01836982
B1(1-3)	1,000.00000000	0.00000049	4.64893152	0.00000000	999.51179217
B2(1-3)	1,000.00000000	0.00000049	4.64943840	0.00000000	999.51360955
B3(1-3)	1,000.00000000	0.00000047	4.65570481	0.00000000	999.53418166
B4(1-3)	1,000.00000000	0.00000050	4.64484461	0.00000000	999.49716304
B5(1-3)	1,000.00000000	0.00000051	4.64356252	0.00000000	999.49367730
B6(1-3)	1,000.00000000	0.00000040	4.67314119	0.00000000	999.59557089
B7(1-3)	1,000.00000000	0.00000050	4.64548845	0.00000000	999.49834784
B8(1-3)	1,000.00000000	0.00000046	4.65726498	0.00000000	999.54066275
B9(1-3)	1,000.00000000	0.00000049	4.64937165	0.00000000	999.51370155
B1(4-5)	1,000.00000000	0.00000052	4.82808615	0.00000000	999.48354955
B2(4-5)	1,000.00000000	0.00000052	4.82808678	0.00000000	999.48354955
B3(4-5)	1,000.00000000	0.00000052	4.82808700	0.00000000	999.48354955
B4(4-5)	1,000.00000000	0.00000052	4.82808650	0.00000000	999.48354955
B5(4-5)	1,000.00000000	0.00000052	4.82808734	0.00000000	999.48354955
B6(4-5)	1,000.00000000	0.00000052	4.82808240	0.00000000	999.48354955
B7(4-5)	1,000.00000000	0.00000052	4.82808691	0.00000000	999.48378020
R	1,000.00000000	0.00100000	4.80000000	0.00000000	0.00000000

DISTRIBUTION AMOUNT PER $1,000 (Component)
	Beginning	Principal	Interest	Realized	Ending
Class	Balance	Distribution	Distribution	Loss	Balance
AP(1)	1,000.00000000	0.14454690	N/A	0.00000000	999.85545310
AP(2)	1,000.00000000	0.50498503	N/A	0.00000000	999.49501497
AP(3)	1,000.00000000	14.99692033	N/A	0.00000000	985.00307967
AP(5)	1,000.00000000	5.82912890	N/A	0.00000000	994.17087110
AX(1)	1,000.00000000	N/A	4.58333382	N/A	999.69633781
AX(2)	1,000.00000000	N/A	4.58333401	N/A	989.44845971
AX(3)	1,000.00000000	N/A	4.58333320	N/A	994.30760209
AX(5)	1,000.00000000	N/A	4.58333306	N/A	999.71946243
PAX(1)	1,000.00000000	N/A	4.58333478	N/A	999.96076556
PAX(2)	1,000.00000000	N/A	4.58333462	N/A	999.10034798
PAX(3)	1,000.00000000	N/A	4.58333333	N/A	994.75071971
PAX(5)	1,000.00000000	N/A	4.58333431	N/A	992.07457092
B1(1)	1,000.00000000	0.00402261	4.79166746	0.00000000	999.99597739
B1(2)	1,000.00000000	0.72292886	4.58333290	0.00000000	999.27707114
B1(3)	1,000.00000000	0.69549264	4.58333388	0.00000000	999.30450736
B2(1)	1,000.00000000	0.00402261	4.79167035	0.00000000	999.99597739
B2(2)	1,000.00000000	0.72292886	4.58333645	0.00000000	999.27707114
B2(3)	1,000.00000000	0.69549264	4.58333714	0.00000000	999.30450736
B3(1)	1,000.00000000	0.00402261	4.79166753	0.00000000	999.99597739
B3(2)	1,000.00000000	0.72292886	4.58333178	0.00000000	999.27707114
B3(3)	1,000.00000000	0.69549264	4.58333556	0.00000000	999.30450736
B4(1)	1,000.00000000	0.00402261	4.79167183	0.00000000	999.99597739
B4(2)	1,000.00000000	0.72292886	4.58333697	0.00000000	999.27707114
B4(3)	1,000.00000000	0.69549264	4.58332800	0.00000000	999.30450736
B5(1)	1,000.00000000	0.00402261	4.79167035	0.00000000	999.99597739
B5(2)	1,000.00000000	0.72292886	4.58333606	0.00000000	999.27707114
B5(3)	1,000.00000000	0.69549264	4.58333000	0.00000000	999.30450736
B6(1)	1,000.00000000	0.00402261	4.79166667	0.00000000	999.99597739
B6(2)	1,000.00000000	0.72292886	4.58333333	0.00000000	999.27707114
B6(3)	1,000.00000000	0.69549264	4.58333333	0.00000000	999.30450736
B7(1)	1,000.00000000	0.00402261	4.79167035	0.00000000	999.99597739
B7(2)	1,000.00000000	0.72292886	4.58333576	0.00000000	999.27707114
B7(3)	1,000.00000000	0.69549264	4.58333333	0.00000000	999.30450736
B8(1)	1,000.00000000	0.00402261	4.79166538	0.00000000	999.99597739
B8(2)	1,000.00000000	0.72292886	4.58333606	0.00000000	999.27707114
B8(3)	1,000.00000000	0.69549264	4.58333630	0.00000000	999.30450736
B9(1)	1,000.00000000	0.00354440	4.79166667	0.00000000	999.99645560
B9(2)	1,000.00000000	0.72259127	4.58332834	0.00000000	999.27740873
B9(3)	1,000.00000000	0.69533239	4.58333612	0.00000000	999.30466761

Report to Certificateholders - Principal Detail
						Total			Cumulative
	Beginning	Scheduled	Principal	Principal	Realized	Principal	Loss	Ending	Realized
Class	Balance	Principal	Prepayment	Adjustment	Losses	Payable	Recovery	Balance	Loss
1-A1	210,000,000.00	872.43	29,521.77	0.00	0.00	30,394.20	0.00	209,969,605.80	0.00
1-A2*	210,000,000.00	N/A	N/A	0.00	N/A	N/A	N/A	209,969,605.80	N/A
1-A3	4,077,000.00	0.00	0.00	0.00	0.00	0.00	0.00	4,077,000.00	0.00
1-A4	27,665,000.00	0.00	0.00	0.00	0.00	0.00	0.00	27,665,000.00	0.00
2-A1	127,885,000.00	0.00	8,252.93	0.00	0.00	8,252.93	0.00	127,876,747.07	0.00
2-A2*	127,885,000.00	N/A	N/A	0.00	0.00	N/A	N/A	127,876,747.07	N/A
2-A3	113,407,000.00	208,406.65	1,433,927.15	0.00	0.00	1,642,333.80	0.00	111,764,666.20	0.00
2-A4	18,161,000.00	0.00	0.00	0.00	0.00	0.00	0.00	18,244,237.92	0.00
2-A5	19,083,000.00	0.00	0.00	0.00	0.00	0.00	0.00	19,083,000.00	0.00
2-A6	9,745,000.00	0.00	0.00	0.00	0.00	0.00	0.00	9,745,000.00	0.00
3-A1	85,000,000.00	0.00	5,553.62	0.00	0.00	5,553.62	0.00	84,994,446.38	0.00
3-A2*	85,000,000.00	NA	NA	0.00	0.00	N/A	N/A	84,994,446.38	NA
3-A3	94,350,000.00	164,529.91	1,183,205.21	0.00	0.00	1,347,735.12	0.00	93,002,264.88	0.00
3-A4	14,903,000.00	0.00	0.00	0.00	0.00	0.00	0.00	14,971,305.42	0.00
3-A5	21,520,000.00	0.00	0.00	0.00	0.00	0.00	0.00	21,520,000.00	0.00
3-A6	2,137,000.00	0.00	0.00	0.00	0.00	0.00	0.00	2,137,000.00	0.00
3-A7	18,656,000.00	0.00	1,218.92	0.00	0.00	1,218.92	0.00	18,654,781.08	0.00
4-A1	60,000,000.00	30,667.72	6,695.03	0.00	0.00	37,362.75	0.00	59,962,637.25	0.00
4-A2	10,097,000.00	5,160.87	1,126.66	0.00	0.00	6,287.53	0.00	10,090,712.47	0.00
5-A1	125,880,642.00	0.00	271,903.34	0.00	0.00	271,903.34	0.00	125,608,738.66	0.00
5-A2	27,365,358.00	0.00	59,109.42	0.00	0.00	59,109.42	0.00	27,306,248.58	0.00
5-A3	1,000.00	0.00	0.00	0.00	0.00	0.00	0.00	1,004.79	0.00
5-A4	127,940,000.00	149,464.01	1,151,535.99	0.00	0.00	1,301,000.00	0.00	126,639,000.00	0.00
5-A5	7,506,000.00	0.00	0.00	0.00	0.00	0.00	0.00	7,541,966.25	0.00
AP	6,849,339.00	3,648.99	21,490.07	0.00	0.00	25,139.06	0.00	6,824,199.94	0.00
AX*	22,086,316.00	N/A	N/A	0.00	N/A	N/A	N/A	21,954,945.04	N/A
PAX*	12,110,296.00	N/A	N/A	0.00	0.00	N/A	N/A	12,062,077.28	N/A
B1(1-3)	20,094,000.00	9,810.05	0.00	0.00	0.00	9,810.05	0.00	20,084,189.95	0.00
B2(1-3)	2,849,000.00	1,385.73	0.00	0.00	0.00	1,385.73	0.00	2,847,614.27	0.00
B3(1-3)	5,576,000.00	2,597.40	0.00	0.00	0.00	2,597.40	0.00	5,573,402.60	0.00
B4(1-3)	2,188,000.00	1,100.21	0.00	0.00	0.00	1,100.21	0.00	2,186,899.79	0.00
B5(1-3)	3,127,000.00	1,583.27	0.00	0.00	0.00	1,583.27	0.00	3,125,416.73	0.00
B6(1-3)	1,197,000.00	484.10	0.00	0.00	0.00	484.10	0.00	1,196,515.90	0.00
B7(1-3)	3,030,000.00	1,520.01	0.00	0.00	0.00	1,520.01	0.00	3,028,479.99	0.00
B8(1-3)	3,638,000.00	1,671.07	0.00	0.00	0.00	1,671.07	0.00	3,636,328.93	0.00
B9(1-3)	2,440,818.00	1,186.97	0.00	0.00	0.00	1,186.97	0.00	2,439,631.03	0.00
B1(4-5)	9,541,000.00	4,927.45	0.00	0.00	0.00	4,927.45	0.00	9,536,072.55	0.00
B2(4-5)	3,434,000.00	1,773.49	0.00	0.00	0.00	1,773.49	0.00	3,432,226.51	0.00
B3(4-5)	1,908,000.00	985.39	0.00	0.00	0.00	985.39	0.00	1,907,014.61	0.00
B4(4-5)	763,000.00	394.05	0.00	0.00	0.00	394.05	0.00	762,605.95	0.00
B5(4-5)	1,145,000.00	591.34	0.00	0.00	0.00	591.34	0.00	1,144,408.66	0.00
B6(4-5)	1,335,000.00	689.46	0.00	0.00	0.00	689.46	0.00	1,334,310.54	0.00
B7(4-5)	953,825.00	492.38	0.00	0.00	0.00	492.38	0.00	953,332.62	0.00
R	100.00	100.00	0.00	0.00	0.00	100.00	0.00	0.00	0.00
P	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	0.00
	1,195,448,082.00	594,042.95	4,173,540.11	0.00	0.00	4,767,583.06	0.00	1,190,868,013.32	0.00

Report to Certificateholders - Principal Detail (Component)
						Total			Cumulative
	Beginning	Scheduled	Principal	Principal	Realized	Principal	Loss	Ending	Realized
Class	Balance	Principal	Prepayment	Adjustment	Losses	Payable	Recovery	Balance	Loss
AP(1)	2,273,864.00	6.65	322.03	0.00	0.00	328.68	0.00	2,273,535.32	0.00
AP(2)	684,951.00	276.57	69.32	0.00	0.00	345.89	0.00	684,605.11	0.00
AP(3)	194,826.00	182.76	2,739.03	0.00	0.00	2,921.79	0.00	191,904.21	0.00
AP(5)	3,695,698.00	3,183.01	18,359.69	0.00	0.00	21,542.70	0.00	3,674,155.30	0.00
AX(1)	858,421.00	N/A	N/A	N/A	N/A	N/A	N/A	858,160.33	N/A
AX(2)	5,517,693.00	N/A	N/A	N/A	N/A	N/A	N/A	5,459,472.84	N/A
AX(3)	12,654,212.00	N/A	N/A	N/A	N/A	N/A	N/A	12,582,179.19	N/A
AX(5)	3,055,990.00	N/A	N/A	N/A	N/A	N/A	N/A	3,055,132.68	N/A
PAX(1)	1,444,649.00	N/A	N/A	N/A	N/A	N/A	N/A	1,444,592.32	N/A
PAX(2)	2,584,088.00	N/A	N/A	N/A	N/A	N/A	N/A	2,581,763.22	N/A
PAX(3)	6,805,512.00	N/A	N/A	N/A	N/A	N/A	N/A	6,769,787.96	N/A
PAX(5)	1,276,047.00	N/A	N/A	N/A	N/A	N/A	N/A	1,265,933.78	N/A
B1(1)	6,327,000.00	25.45	0.00	0.00	0.00	25.45	0.00	6,326,974.55	0.00
B1(2)	7,645,000.00	5,526.79	0.00	0.00	0.00	5,526.79	0.00	7,639,473.21	0.00
B1(3)	6,122,000.00	4,257.81	0.00	0.00	0.00	4,257.81	0.00	6,117,742.19	0.00
B2(1)	904,000.00	3.64	0.00	0.00	0.00	3.64	0.00	903,996.36	0.00
B2(2)	1,070,000.00	773.53	0.00	0.00	0.00	773.53	0.00	1,069,226.47	0.00
B2(3)	875,000.00	608.56	0.00	0.00	0.00	608.56	0.00	874,391.44	0.00
B3(1)	1,937,000.00	7.79	0.00	0.00	0.00	7.79	0.00	1,936,992.21	0.00
B3(2)	2,140,000.00	1,547.07	0.00	0.00	0.00	1,547.07	0.00	2,138,452.93	0.00
B3(3)	1,499,000.00	1,042.54	0.00	0.00	0.00	1,042.54	0.00	1,497,957.46	0.00
B4(1)	646,000.00	2.60	0.00	0.00	0.00	2.60	0.00	645,997.40	0.00
B4(2)	917,000.00	662.93	0.00	0.00	0.00	662.93	0.00	916,337.07	0.00
B4(3)	625,000.00	434.68	0.00	0.00	0.00	434.68	0.00	624,565.32	0.00
B5(1)	904,000.00	3.64	0.00	0.00	0.00	3.64	0.00	903,996.36	0.00
B5(2)	1,223,000.00	884.14	0.00	0.00	0.00	884.14	0.00	1,222,115.86	0.00
B5(3)	1,000,000.00	695.49	0.00	0.00	0.00	695.49	0.00	999,304.51	0.00
B6(1)	516,000.00	2.08	0.00	0.00	0.00	2.08	0.00	515,997.92	0.00
B6(2)	306,000.00	221.22	0.00	0.00	0.00	221.22	0.00	305,778.78	0.00
B6(3)	375,000.00	260.81	0.00	0.00	0.00	260.81	0.00	374,739.19	0.00
B7(1)	904,000.00	3.64	0.00	0.00	0.00	3.64	0.00	903,996.36	0.00
B7(2)	1,376,000.00	994.75	0.00	0.00	0.00	994.75	0.00	1,375,005.25	0.00
B7(3)	750,000.00	521.62	0.00	0.00	0.00	521.62	0.00	749,478.38	0.00
B8(1)	1,291,000.00	5.19	0.00	0.00	0.00	5.19	0.00	1,290,994.81	0.00
B8(2)	1,223,000.00	884.14	0.00	0.00	0.00	884.14	0.00	1,222,115.86	0.00
B8(3)	1,124,000.00	781.73	0.00	0.00	0.00	781.73	0.00	1,123,218.27	0.00
B9(1)	773,712.00	2.74	0.00	0.00	0.00	2.74	0.00	773,709.26	0.00
B9(2)	918,265.00	663.53	0.00	0.00	0.00	663.53	0.00	917,601.47	0.00
B9(3)	748,841.00	520.69	0.00	0.00	0.00	520.69	0.00	748,320.31	0.00
	85,185,769.00	24,987.79	21,490.07	0.00	0.00	46,477.86	0.00	84,959,701.46	0.00

Report to Certificateholders - Interest Detail
			Net Prepayment			Reimbursement		Cumulative	Cumulative
	Accrued	Relief Act	Interest	Accrual	Interest	of Prior	Interest	Net Prepay	Interest
Class	Cert. Interest	Reductions	Shortfall	Amount	Shortfall	Interest S/F	Distribution	Interest S/F	Shortfall
1-A1	805,000.00	0.00	0.00	N/A	0.00	0.00	805,000.00	0.00	0.00
1-A2*	201,250.00	0.00	0.00	N/A	0.00	0.00	201,250.00	0.00	0.00
1-A3	19,535.63	0.00	0.00	N/A	0.00	0.00	19,535.63	0.00	0.00
1-A4	132,561.46	0.00	0.00	N/A	0.00	0.00	132,561.46	0.00	0.00
2-A1	509,408.58	0.00	0.00	N/A	0.00	0.00	509,408.58	0.00	0.00
2-A2*	76,731.00	0.00	0.00	N/A	0.00	0.00	76,731.00	0.00	0.00
2-A3	519,782.08	0.00	0.00	N/A	0.00	0.00	519,782.08	0.00	0.00
2-A4	83,237.92	0.00	0.00	83,237.92	0.00	0.00	0.00	0.00	0.00
2-A5	87,463.75	0.00	0.00	N/A	0.00	0.00	87,463.75	0.00	0.00
2-A6	44,664.58	0.00	0.00	N/A	0.00	0.00	44,664.58	0.00	0.00
3-A1	343,541.67	0.00	0.00	N/A	0.00	0.00	343,541.67	0.00	0.00
3-A2*	46,041.67	0.00	0.00	N/A	0.00	0.00	46,041.67	0.00	0.00
3-A3	432,437.50	0.00	0.00	N/A	0.00	0.00	432,437.50	0.00	0.00
3-A4	68,305.42	0.00	0.00	68,305.42	0.00	0.00	0.00	0.00	0.00
3-A5	98,633.33	0.00	0.00	N/A	0.00	0.00	98,633.33	0.00	0.00
3-A6	9,794.58	0.00	0.00	N/A	0.00	0.00	9,794.58	0.00	0.00
3-A7	85,506.67	0.00	0.00	N/A	0.00	0.00	85,506.67	0.00	0.00
4-A1	298,798.50	0.00	0.00	N/A	0.00	0.00	298,798.50	0.00	0.00
4-A2	50,282.81	0.00	0.00	N/A	0.00	0.00	50,282.81	0.00	0.00
5-A1	530,796.71	0.00	0.00	N/A	0.00	0.00	530,796.71	0.00	0.00
5-A2	203,507.04	0.00	0.00	N/A	0.00	0.00	203,507.04	0.00	0.00
5-A3	4.79	0.00	0.00	4.79	0.00	0.00	0.00	0.00	0.00
5-A4	613,045.83	0.00	0.00	N/A	0.00	0.00	613,045.83	0.00	0.00
5-A5	35,966.25	0.00	0.00	35,966.25	0.00	0.00	0.00	0.00	0.00
AP	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
AX*	101,228.95	0.00	0.00	N/A	0.00	0.00	101,228.95	0.00	0.00
PAX*	55,505.52	0.00	0.00	N/A	0.00	0.00	55,505.52	0.00	0.00
B1(1-3)	93,415.63	0.00	0.00	N/A	0.00	0.00	93,415.63	0.00	0.00
B2(1-3)	13,246.25	0.00	0.00	N/A	0.00	0.00	13,246.25	0.00	0.00
B3(1-3)	25,960.21	0.00	0.00	N/A	0.00	0.00	25,960.21	0.00	0.00
B4(1-3)	10,162.92	0.00	0.00	N/A	0.00	0.00	10,162.92	0.00	0.00
B5(1-3)	14,520.42	0.00	0.00	N/A	0.00	0.00	14,520.42	0.00	0.00
B6(1-3)	5,593.75	0.00	0.00	N/A	0.00	0.00	5,593.75	0.00	0.00
B7(1-3)	14,075.83	0.00	0.00	N/A	0.00	0.00	14,075.83	0.00	0.00
B8(1-3)	16,943.13	0.00	0.00	N/A	0.00	0.00	16,943.13	0.00	0.00
B9(1-3)	11,348.27	0.00	0.00	N/A	0.00	0.00	11,348.27	0.00	0.00
B1(4-5)	46,064.77	0.00	0.00	N/A	0.00	0.00	46,064.77	0.00	0.00
B2(4-5)	16,579.65	0.00	0.00	N/A	0.00	0.00	16,579.65	0.00	0.00
B3(4-5)	9,211.99	0.00	0.00	N/A	0.00	0.00	9,211.99	0.00	0.00
B4(4-5)	3,683.83	0.00	0.00	N/A	0.00	0.00	3,683.83	0.00	0.00
B5(4-5)	5,528.16	0.00	0.00	N/A	0.00	0.00	5,528.16	0.00	0.00
B6(4-5)	6,445.49	0.00	0.00	N/A	0.00	0.00	6,445.49	0.00	0.00
B7(4-5)	4,605.15	0.00	0.00	N/A	0.00	0.00	4,605.15	0.00	0.00
X	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
R	0.48	0.00	0.00	N/A	0.00	0.00	0.48	0.00	0.00
P	N/A	N/A	N/A	N/A	N/A	0.00	15,373.74	N/A	N/A
	5,750,418.17	0.00	0.00	187,514.38	0.00	0.00	5,578,277.53	0.00	0.00

Report to Certificateholders - Interest Detail (Component Classes)
			Net Prepayment			Reimbursement		Cumulative	Cumulative
	Accrued	Relief Act	Interest	Accrual	Interest	of Prior	Interest	Net Prepay	Interest
Class	Cert. Interest	Reductions	Shortfall	Amount	Shortfall	Interest S/F	Distribution	Interest S/F	Shortfall
AP(1)	N/A	0.00	0.00	N/A	0.00	0.00	N/A	0.00	0.00
AP(2)	N/A	0.00	0.00	N/A	0.00	0.00	N/A	0.00	0.00
AP(3)	N/A	0.00	0.00	N/A	0.00	0.00	N/A	0.00	0.00
AP(5)	N/A	0.00	0.00	N/A	0.00	0.00	N/A	0.00	0.00
AX(1)	3,934.43	0.00	0.00	N/A	0.00	0.00	3,934.43	0.00	0.00
AX(2)	25,289.43	0.00	0.00	N/A	0.00	0.00	25,289.43	0.00	0.00
AX(3)	57,998.47	0.00	0.00	N/A	0.00	0.00	57,998.47	0.00	0.00
AX(5)	14,006.62	0.00	0.00	N/A	0.00	0.00	14,006.62	0.00	0.00
PAX(1)	6,621.31	0.00	0.00	N/A	0.00	0.00	6,621.31	0.00	0.00
PAX(2)	11,843.74	0.00	0.00	N/A	0.00	0.00	11,843.74	0.00	0.00
PAX(3)	31,191.93	0.00	0.00	N/A	0.00	0.00	31,191.93	0.00	0.00
PAX(5)	5,848.55	0.00	0.00	N/A	0.00	0.00	5,848.55	0.00	0.00
B1(1)	30,316.88	0.00	0.00	N/A	0.00	0.00	30,316.88	0.00	0.00
B1(2)	35,039.58	0.00	0.00	N/A	0.00	0.00	35,039.58	0.00	0.00
B1(3)	28,059.17	0.00	0.00	N/A	0.00	0.00	28,059.17	0.00	0.00
B2(1)	4,331.67	0.00	0.00	N/A	0.00	0.00	4,331.67	0.00	0.00
B2(2)	4,904.17	0.00	0.00	N/A	0.00	0.00	4,904.17	0.00	0.00
B2(3)	4,010.42	0.00	0.00	N/A	0.00	0.00	4,010.42	0.00	0.00
B3(1)	9,281.46	0.00	0.00	N/A	0.00	0.00	9,281.46	0.00	0.00
B3(2)	9,808.33	0.00	0.00	N/A	0.00	0.00	9,808.33	0.00	0.00
B3(3)	6,870.42	0.00	0.00	N/A	0.00	0.00	6,870.42	0.00	0.00
B4(1)	3,095.42	0.00	0.00	N/A	0.00	0.00	3,095.42	0.00	0.00
B4(2)	4,202.92	0.00	0.00	N/A	0.00	0.00	4,202.92	0.00	0.00
B4(3)	2,864.58	0.00	0.00	N/A	0.00	0.00	2,864.58	0.00	0.00
B5(1)	4,331.67	0.00	0.00	N/A	0.00	0.00	4,331.67	0.00	0.00
B5(2)	5,605.42	0.00	0.00	N/A	0.00	0.00	5,605.42	0.00	0.00
B5(3)	4,583.33	0.00	0.00	N/A	0.00	0.00	4,583.33	0.00	0.00
B6(1)	2,472.50	0.00	0.00	N/A	0.00	0.00	2,472.50	0.00	0.00
B6(2)	1,402.50	0.00	0.00	N/A	0.00	0.00	1,402.50	0.00	0.00
B6(3)	1,718.75	0.00	0.00	N/A	0.00	0.00	1,718.75	0.00	0.00
B7(1)	4,331.67	0.00	0.00	N/A	0.00	0.00	4,331.67	0.00	0.00
B7(2)	6,306.67	0.00	0.00	N/A	0.00	0.00	6,306.67	0.00	0.00
B7(3)	3,437.50	0.00	0.00	N/A	0.00	0.00	3,437.50	0.00	0.00
B8(1)	6,186.04	0.00	0.00	N/A	0.00	0.00	6,186.04	0.00	0.00
B8(2)	5,605.42	0.00	0.00	N/A	0.00	0.00	5,605.42	0.00	0.00
B8(3)	5,151.67	0.00	0.00	N/A	0.00	0.00	5,151.67	0.00	0.00
B9(1)	3,707.37	0.00	0.00	N/A	0.00	0.00	3,707.37	0.00	0.00
B9(2)	4,208.71	0.00	0.00	N/A	0.00	0.00	4,208.71	0.00	0.00
B9(3)	3,432.19	0.00	0.00	N/A	0.00	0.00	3,432.19	0.00	0.00
	362,000.91	0.00	0.00	0.00	0.00	0.00	362,000.91	0.00	0.00

Delinquency Statistics

Pool 1	1 Month	2 Months	3 + Months	Foreclosure	Bankruptcy	REO	Total
# of Loans	0	0	0	0	0	0	0
Schedule Principal Balance	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Pool 2
# of Loans	1	0	0	0	0	0	1
Schedule Principal Balance	359,650.00	0.00	0.00	0.00	0.00	0.00	359,650.00
Pool 3
# of Loans	1	0	0	0	0	0	1
Schedule Principal Balance	269,600.00	0.00	0.00	0.00	0.00	0.00	269,600.00
Pool 4
# of Loans	0	0	0	0	0	0	0
Schedule Principal Balance	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Pool 5
# of Loans	1	0	0	0	0	0	1
Schedule Principal Balance	559,875.58	0.00	0.00	0.00	0.00	0.00	559,875.58

Total
# of Loans	3	0	0	0	0	0	3
Schedule Principal Balance	1,189,125.58	0.00	0.00	0.00	0.00	0.00	1,189,125.58

Mortgage Pool Realized Losses

	Collateral Losses		Bankruptcy	Fraud	Special Hazard	Bankruptcy	Fraud	Special Hazard
	Current Month	Since Cutoff	Losses	Losses	Losses	Loss Limit	Loss Limit	Loss Limit
Pool 1	0.00	0.00	0.00	0.00	0.00	314,314.00	5,164,374.00	2,582,187.00
Pool 2	0.00	0.00	0.00	0.00	0.00	314,314.00	6,115,685.00	3,057,843.00
Pool 3	0.00	0.00	0.00	0.00	0.00	314,314.00	4,997,594.00	2,498,797.00
Pool 4 & Pool 5	0.00	0.00	0.00	0.00	0.00	314,314.00	7,631,311.00	3,996,018.00
Total	0.00	0.00	0.00	0.00	0.00	1,257,256.00	23,908,964.00	12,134,845.00

Advance Information

	Pool 1	Pool 2	Pool 3	Pool 4	Pool 5	Total
Aggregate Advances Required	N/A	N/A	N/A	N/A	N/A	N/A
Aggregate Advances Made	901,040.07	1,103,423.39	927,683.72	229,959.66	1,139,493.53	4,301,600.37
	N/A	N/A	N/A	N/A	N/A	N/A

Collateral Information

		Pool 1	Pool 2	Pool 3	Pool 4	Pool 5	Total
Beginning Aggregate Principal Balance		258,218,676.76	305,784,216.15	249,879,666.63	73,787,163.41	307,778,360.29	1,195,448,083.24

Scheduled Principal	1,036.21	220,841.63	173,836.73	37,714.74	160,614.66	594,043.97
Unscheduled Principal	29,843.80	1,359,011.48	1,124,411.36	7,821.69	1,464,937.40	3,986,025.73
Liquidation Proceeds	0.00	0.00	0.00	0.00	0.00	0.00

Ending Aggregate Principal Balance

258,187,796.75

304,204,363.04

248,581,418.54

73,741,626.98

306,152,808.23

1,190,868,013.54

Loan Count
	Beginning	1124	1433	1314	510	580	4961
	Payoffs	0	5	4	0	3	12
	Ending	1124	1428	1310	510	577	4949

Master Servicing and Servicing Fees
	Master Servicing Fees	248,816.46
	Other Servicing Fees	0.00

Shortfalls	Principal	0.00
	Interest	0.00
Accrual Amount		187,514.38

	Basis Risk Shortfall	Unpaid Basis Risk Shortfall
Class 1-A1	0.00	0.00
Class 2-A1	0.00	0.00
Class 3-A1	0.00	0.00

LIBOR Rate (Pool 1, Pool 2, Pool 3)		4.10000%
LIBOR Rate (Pool 5)		4.16000%

Payment Made by Cap Counterparty

0.00

		Loan Number	Principal Balance
Deleted Mortgage Loans

Qualifying Substitute Mortgage Loans

Original Certificate Ratings
Class	Moody's	S&P
1-A1	Aaa	AAA
1-A2	Aaa	AAA
1-A3	Aaa	AAA
1-A4	Aaa	AAA
2-A1	Aaa	AAA
2-A2	Aaa	AAA
2-A3	Aaa	AAA
2-A4	Aa1	AAA
2-A5	Aaa	AAA
2-A6	Aaa	AAA
3-A1	Aaa	AAA
3-A2	Aaa	AAA
3-A3	Aaa	AAA
3-A4	Aaa	AAA
3-A5	Aaa	AAA
3-A6	Aaa	AAA
3-A7	Aaa	AAA
4-A1	Aaa	AAA
4-A2	Aa1	AAA
5-A1	Aaa	AAA
5-A2	Aa1	AAA
5-A3	Aaa	AAA
5-A4	Aaa	AAA
5-A5	Aaa	AAA
AP	Aaa	AAA
AX	Aaa	AAA
PAX	Aa2	AAA
B1(1-3)	Aa2	AA
B2(1-3)	Aa3	AA-
B3(1-3)	A2	A
B4(1-3)	A3	A-
B5(1-3)	Baa2	BBB
B6(1-3)	Baa3	BBB-
B1(4-5)	N/R (8)	AA
B2(4-5)	N/R (8)	A
B3(4-5)	N/R (8)	BBB
B4(4-5)	N/R (8)	BBB-
R	Aaa	AAA

Lehman Mortgage Trust 2005-2 8-K