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 September 1, 2005, providing for the issuance of Long Beach Mortgage Loan Trust 2005-3, Asset-Backed Pass- through Certificates, Series 2005-3) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-109318-10 33-0917586 (Commission File Number) (I.R.S. Employer Identification No.) 1400 South Douglass Road Suite 100 Anaheim, California 92806 (Address of principal executive offices) (Zip Code) Registrant's Telephone Number, Including Area Code: (714) 939-5200 (Former address: 1100 Town and Country Road Suite 1600 Orange, California 92868) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act (17 CFR 240.14a-12(b)) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) Item 8.01 Other Events Attached hereto is a copy of the Monthly Remittance Statements to the Certificateholders which was derived from the monthly information submitted by the Master Servicer of the Trust to the Trustee. Item 9.01 Financial Statements and Exhibits (c) Exhibits: Exhibit No. Description 99.1 Monthly Remittance Statement to the Certificateholders dated as of ~~October~~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 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
				External Parties						Table of Contents
													Page
				Seller
										1. Certificate Payment Report					2
				Long Beach Mortgage
										2. Collection Account Report					6
										3. Credit Enhancement Report					8
										4. Collateral Report					9
				Certificate Insurer(s)						5. Delinquency Report					12
										6. REO Report					15
										7. Foreclosure Report					16
										8. Prepayment Report					17
										9. Prepayment Detail Report					20
										10. Realized Loss Report					22
										11. Realized Loss Detail Report					25
				Servicer(s)
										12. Triggers and Adj. Cert. Report					26
				Long Beach Mortgage
										13. Additional Certificate Report					27
				Underwriter(s)
				Lehman Brothers
				Wamu Capital Corp
										Total Number of Pages					27
				Dates						Contacts
				Cut-Off Date:			August 01, 2005			Karlene Benvenuto
				Close Date:			September 07, 2005			Administrator
				First Distribution Date:			September 26, 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 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC III
					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-A	FLT, STEP	$	604,830,000.00		~~602~~589,~~449~~345,~~490~~708.4826		12,~~984~~333,~~903~~154.7218		67,~~346~~657,~~158~~615.6168		89,~~331~~990,~~062~~769.3386		0.00		0.00		~~596~~581,~~103~~688,~~331~~092.8758
II-A1	FLT, STEP	$	319,079,000.00		~~313~~289,~~308~~081,~~676~~509.1551		~~996~~1,~~930~~108,466.8099		716,~~718~~165,~~807~~147.6714		817,~~715~~273,~~738~~614.4713		0.00		0.00		~~305~~272,~~589~~916,~~868~~362.4837
II-A2	FLT, STEP	$	324,348,000.00		324,348,000.00		1,~~073~~289,~~862~~823.1788		0.00		1,~~073~~289,~~862~~823.1788		0.00		0.00		324,348,000.00
II-A3	FLT, STEP	$	48,860,000.00		48,860,000.00		~~165~~198,~~703~~643.2604		0.00		~~165~~198,~~703~~643.2604		0.00		0.00		48,860,000.00
M-1	MEZ, FLT, S	$	41,251,000.00		41,251,000.00		~~142~~171,~~888~~008.8831		0.00		~~142~~171,~~888~~008.8831		0.00		0.00		41,251,000.00
M-2	MEZ, FLT, S	$	38,959,000.00		38,959,000.00		~~135~~162,~~577~~199.3230		0.00		~~135~~162,~~577~~199.3230		0.00		0.00		38,959,000.00
M-3	MEZ, FLT, S	$	26,737,000.00		26,737,000.00		94112,~~121~~503.6735		0.00		94112,~~121~~503.6735		0.00		0.00		26,737,000.00
M-4	MEZ, FLT, S	$	19,862,000.00		19,862,000.00		7185,~~359~~163.7584		0.00		7185,~~359~~163.7584		0.00		0.00		19,862,000.00
M-5	MEZ, FLT, S	$	18,334,000.00		18,334,000.00		6679,~~313~~101.0602		0.00		6679,~~313~~101.0602		0.00		0.00		18,334,000.00
M-6	MEZ, FLT, S	$	15,278,000.00		15,278,000.00		5667,~~244~~002.2652		0.00		5667,~~244~~002.2652		0.00		0.00		15,278,000.00
M-7	MEZ, FLT, S	$	15,278,000.00		15,278,000.00		6273,~~151~~521.7513		0.00		6273,~~151~~521.7513		0.00		0.00		15,278,000.00
M-8	MEZ, FLT, S	$	12,223,000.00		12,223,000.00		5160,~~003~~232.8623		0.00		5160,~~003~~232.8623		0.00		0.00		12,223,000.00
M-9	MEZ, FLT, S	$	11,459,000.00		11,459,000.00		5261,~~246~~356.6758		0.00		5261,~~246~~356.6758		0.00		0.00		11,459,000.00
M-10	SUB	$	15,278,000.00		15,278,000.00		7790,~~905~~904.0711		0.00		7790,~~905~~904.0711		0.00		0.00		15,278,000.00
M-11	SUB	$	8,403,000.00		8,403,000.00		4249,~~848~~997.3085		0.00		4249,~~848~~997.3085		0.00		0.00		8,403,000.00
C		$	7,640,473.20		7,639,097.87		2,~~317~~335,~~103~~513.8390		0.00		2,~~317~~335,~~103~~513.8390		0.00		0.00		7,639,097.87
P		$	100.00		100.00		~~101~~251,~~385~~110.6905		0.00		~~101~~251,~~385~~110.6905		0.00		0.00		100.00
R	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-CX	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-PX	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			1,527,819,573.20		1,~~519~~482,~~667~~336,~~364~~415.5064		78,~~492~~529,~~550~~702.0628		1423,~~064~~822,~~966~~762.2882		2132,~~557~~352,~~516~~465.3410		0.00		0.00		1,~~505~~458,~~602~~513,~~398~~652.2282
Page 2 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 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-A	0911/2625/05		1012/2426/05		A-Act/360		542514NT7		604,830,000.00		~~996~~974.~~064168~~398936		3.~~281755~~857537		1012.~~492467~~660774		1316.~~774221~~518311	~~985~~961.~~571701~~738162
II-A1	0911/2625/05		1012/2426/05		A-Act/360		542514NU4		319,079,000.00		~~981~~905.~~915689~~987262		3.~~124401~~473958		2450.~~190898~~661896		2754.~~315300~~135854	~~957~~855.~~724791~~325366
II-A2	0911/2625/05		1012/2426/05		A-Act/360		542514NV2		324,348,000.00		1,000.000000		3.~~310833~~976667		0.000000		3.~~310833~~976667	1,000.000000
II-A3	0911/2625/05		1012/2426/05		A-Act/360		542514NW0		48,860,000.00		1,000.000000		34.~~391389~~065555		0.000000		34.~~391389~~065555	1,000.000000
M-1	0911/2625/05		1012/2426/05		A-Act/360		542514NX8		41,251,000.00		1,000.000000		34.~~463889~~145556		0.000000		34.~~463889~~145556	1,000.000000
M-2	0911/2625/05		1012/2426/05		A-Act/360		542514NY6		38,959,000.00		1,000.000000		34.~~480000~~163333		0.000000		34.~~480000~~163333	1,000.000000
M-3	0911/2625/05		1012/2426/05		A-Act/360		542514NZ3		26,737,000.00		1,000.000000		34.~~520278~~207778		0.000000		34.~~520278~~207778	1,000.000000
M-4	0911/2625/05		1012/2426/05		A-Act/360		542514PA6		19,862,000.00		1,000.000000		34.~~592778~~287778		0.000000		34.~~592778~~287778	1,000.000000
M-5	0911/2625/05		1012/2426/05		A-Act/360		542514PB4		18,334,000.00		1,000.000000		34.~~616944~~314444		0.000000		34.~~616944~~314444	1,000.000000
M-6	0911/2625/05		1012/2426/05		A-Act/360		542514PC2		15,278,000.00		1,000.000000		34.~~681389~~385556		0.000000		34.~~681389~~385556	1,000.000000
M-7	0911/2625/05		1012/2426/05		A-Act/360		542514PD0		15,278,000.00		1,000.000000		4.~~068055~~812222		0.000000		4.~~068055~~812222	1,000.000000
M-8	0911/2625/05		1012/2426/05		A-Act/360		542514PE8		12,223,000.00		1,000.000000		4.~~172778~~927778		0.000000		4.~~172778~~927778	1,000.000000
M-9	0911/2625/05		1012/2426/05		A-Act/360		542514PF5		11,459,000.00		1,000.000000		45.~~559444~~354445		0.000000		45.~~559444~~354445	1,000.000000
M-10	0911/2625/05		1012/2426/05		A-Act/360		542514PG3		15,278,000.00		1,000.000000		5.~~099167~~950001		0.000000		5.~~099167~~950001	1,000.000000
M-11	0911/2625/05		1012/2426/05		A-Act/360		542514PH1		8,403,000.00		1,000.000000		5.~~099167~~950000		0.000000		5.~~099167~~950000	1,000.000000
C	0911/25/05		1012/24/05		A-30/360				7,640,473.20		999.819994		~~303~~305.~~267058~~676604		0.000000		~~303~~305.~~267058~~676604	999.819994
P	0911/25/05		1012/24/05		A-30/360				100.00		1,000.000000		12,~~013~~511,~~856~~100.~~900000~~500000		0.000000		12,~~013~~511,~~856~~100.~~900000~~500000	1,000.000000
R	0911/25/05		1012/24/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-CX	0911/25/05		1012/24/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-PX	0911/25/05		1012/24/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 3 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
Distribution to Date - REMIC III
																	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-A	604,830,000.00		37,~~242~~781,~~614~~723.1017		822,~~180~~153,~~983~~693.6257		~~545~~988,~~684~~213.5185		823,~~726~~141,~~668~~907.1342		1130,~~969~~923,~~282~~630.2359		0.00		0.00		~~596~~581,~~103~~688,~~331~~092.8758
II-A1	319,079,000.00		13,~~636~~839,~~861~~361.4640		1244,~~566~~235,~~313~~589.0207		~~922~~1,~~818~~927,048.4955		1346,~~489~~162,~~131~~637.5263		1550,~~125~~001,~~992~~999.9803		0.00		0.00		~~305~~272,~~589~~916,~~868~~362.4837
II-A2	324,348,000.00		14,~~751~~247,~~749~~449.4968		0.00		0.00		0.00		14,~~751~~247,~~749~~449.4968		0.00		0.00		324,348,000.00
II-A3	48,860,000.00		~~270~~654,~~399~~903.3882		0.00		0.00		0.00		~~270~~654,~~399~~903.3882		0.00		0.00		48,860,000.00
M-1	41,251,000.00		~~233~~564,~~240~~362.0338		0.0001		0.00		0.00		0331,122.0035		0.00		0.00		41,251,000.00
M-2	38,959,000.00		~~221~~535,~~319~~407.59		0.00		0.00		0.00		~~221~~535,~~319~~407.59		0.00		0.00		38,959,000.00
M-3	26,737,000.00		~~153~~371,~~670~~564.9146		0.00		0.00		0.00		~~153~~371,~~670~~564.9146		0.00		0.00		26,737,000.00
M-4	19,862,000.00		~~116~~281,~~540~~534.2819		0.00		0.00		0.00		~~116~~281,~~540~~534.2819		0.00		0.00		19,862,000.00
M-5	18,334,000.00		~~108~~261,~~308~~571.1143		0.00		0.00		0.00		~~108~~261,~~308~~571.1143		0.00		0.00		18,334,000.00
M-6	15,278,000.00		91221,~~884~~740.4402		0.00		0.00		0.00		91221,~~884~~740.4402		0.00		0.00		15,278,000.00
M-7	15,278,000.00		~~101~~244,~~662~~351.3645		0.00		0.00		0.00		~~101~~244,~~662~~351.3645		0.00		0.00		15,278,000.00
M-8	12,223,000.00		83200,~~452~~390.5314		0.00		0.00		0.00		83200,~~452~~390.5314		0.00		0.00		12,223,000.00
M-9	11,459,000.00		85204,~~570~~824.0805		0.00		0.00		0.00		85204,~~570~~824.0805		0.00		0.00		11,459,000.00
M-10	15,278,000.00		~~127~~304,~~736~~648.8163		0.00		0.00		0.00		~~127~~304,~~736~~648.8163		0.00		0.00		15,278,000.00
M-11	8,403,000.00		70167,~~256~~558.0974		0.00		0.00		0.00		70167,~~256~~558.0974		0.00		0.00		8,403,000.00
C	7,640,473.20		711,~~381~~967,~~036~~575.7698		1,251.38		123.95		1,375.33		711,~~382~~968,~~412~~951.0931		0.00		0.00		7,639,097.87
P	100.00		~~152~~634,~~920~~545.4197		0.00		0.00		0.00		~~152~~634,~~920~~545.4197		0.00		0.00		100.00
R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-CX	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-PX	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total	1,527,819,573.20		1532,~~829~~483,~~222~~513.8310		2066,~~748~~390,~~548~~534.0203		12,~~468~~915,~~626~~386.9535		2269,~~217~~305,~~174~~920.9838		37101,~~813~~556,~~157~~193.7845		0.00		0.00		1,~~505~~458,~~602~~513,~~398~~652.2282
Page 4 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
Interest Detail - REMIC III
	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-A	4.~~09000~~45375%		~~602~~589,~~449~~345,~~490~~708.4826		12,~~984~~333,~~903~~154.7218		0.00		0.00		0.00		12,~~984~~333,~~903~~154.7218		12,~~984~~333,~~903~~154.7218		0.00
II-A1	34.~~95000~~31375%		~~313~~289,~~308~~081,~~676~~509.1551		~~996~~1,~~930~~108,466.8099		0.00		0.00		0.00		~~996~~1,~~930~~108,466.8099		~~996~~1,~~930~~108,466.8099		0.00
II-A2	4.~~11000~~47375%		324,348,000.00		1,~~073~~289,~~862~~823.1788		0.00		0.00		0.00		1,~~073~~289,~~862~~823.1788		1,~~073~~289,~~862~~823.1788		0.00
II-A3	4.~~21000~~57375%		48,860,000.00		~~165~~198,~~703~~643.2604		0.00		0.00		0.00		~~165~~198,~~703~~643.2604		~~165~~198,~~703~~643.2604		0.00
M-1	4.~~30000~~66375%		41,251,000.00		~~142~~171,~~888~~008.8831		0.00		0.00		0.00		~~142~~171,~~888~~008.8831		~~142~~171,~~888~~008.8831		0.00
M-2	4.~~32000~~68375%		38,959,000.00		~~135~~162,~~577~~199.3230		0.00		0.00		0.00		~~135~~162,~~577~~199.3230		~~135~~162,~~577~~199.3230		0.00
M-3	4.~~37000~~73375%		26,737,000.00		94112,~~121~~503.6735		0.00		0.00		0.00		94112,~~121~~503.6735		94112,~~121~~503.6735		0.00
M-4	4.~~46000~~82375%		19,862,000.00		7185,~~359~~163.7584		0.00		0.00		0.00		7185,~~359~~163.7584		7185,~~359~~163.7584		0.00
M-5	4.~~49000~~85375%		18,334,000.00		6679,~~313~~101.0602		0.00		0.00		0.00		6679,~~313~~101.0602		6679,~~313~~101.0602		0.00
M-6	4.~~57000~~93375%		15,278,000.00		5667,~~244~~002.2652		0.00		0.00		0.00		5667,~~244~~002.2652		5667,~~244~~002.2652		0.00
M-7	5.~~05000~~41375%		15,278,000.00		6273,~~151~~521.7513		0.00		0.00		0.00		6273,~~151~~521.7513		6273,~~151~~521.7513		0.00
M-8	5.~~18000~~54375%		12,223,000.00		5160,~~003~~232.8623		0.00		0.00		0.00		5160,~~003~~232.8623		5160,~~003~~232.8623		0.00
M-9	56.~~66000~~02375%		11,459,000.00		5261,~~246~~356.6758		0.00		0.00		0.00		5261,~~246~~356.6758		5261,~~246~~356.6758		0.00
M-10	6.~~33000~~09409%		15,278,000.00		7782,~~905~~760.0746		0.00		0.00		0.00		7782,~~905~~760.0746		7790,~~905~~904.0711		0.00
M-11	6.~~33000~~09409%		8,403,000.00		4245,~~848~~518.3079		0.00		0.00		0.00		4245,~~848~~518.3079		4249,~~848~~997.3085		0.00
C	~~363~~366.~~98599~~87796%		7,639,097.87		0.00		0494.0049		0.00		0.00		0-494.0049		2,~~317~~335,~~103~~513.8390		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		~~101~~251,~~385~~110.6905		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-CX	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-PX	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			1,~~519~~482,~~667~~336,~~364~~415.5064		5,~~074~~930,~~060~~455.5462		0494.0049		0.00		0.00		5,~~074~~929,~~060~~961.5413		78,~~492~~529,~~550~~702.0628		0.00
Page 5 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
Collection Account Report
SUMMARY
										Group 2		Group 1		Total
Principal Collections										716,~~718~~165,~~807~~147.6714		67,~~346~~657,~~158~~615.6168		1423,~~064~~822,~~966~~762.2882
Principal Withdrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										716,~~718~~165,~~807~~147.6714		67,~~346~~657,~~158~~615.6168		1423,~~064~~822,~~966~~762.2882
Interest Collections										4,~~431~~472,~~801~~573.8388		#######		8,~~348~~461,~~520~~740.7339
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Fees										-49225,~~079~~585.0806		-59206,~~433~~759.4680		-~~108~~432,~~512~~344.5486
Interest Other Accounts										~~-421~~266,~~005~~861.9676		~~-326~~233,~~452~~444.1798		~~-747~~500,~~458~~306.1473
TOTAL NET INTEREST										34,~~961~~513,~~716~~850.7857		34,~~530~~015,~~833~~851.2870		78,~~492~~529,~~550~~702.0627
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										1120,~~680~~678,~~524~~997.4571		911,~~876~~673,~~991~~467.8938		2132,~~557~~352,~~516~~465.3409
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											~~373~~363,~~558~~541.2742		~~360~~356,~~343~~583.9240		~~733~~720,~~902~~124.1982
Curtailments											16525,~~439~~436.2316		1566,~~207~~371.5140		31591,~~646~~807.7456
Prepayments In Full											715,~~328~~276,~~810~~169.1756		57,~~970~~234,~~607~~660.1888		1322,~~299~~510,~~417~~830.3544
Repurchased/Substitutions											0.00		0.00		0.00
Liquidations											0.00		0.00		0.00
Insurance Principal											0.00		0.00		0.00
Other Additional Principal											0.00		0.00		0.00
Delinquent Principal											-~~322~~116,~~537~~764.9981		-~~292~~108,~~252~~829.4068		-~~614~~225,~~790~~594.3949
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											~~322~~116,~~537~~764.9981		~~292~~108,~~252~~829.4068		~~614~~225,~~790~~594.3949
TOTAL PRINCIPAL COLLECTED											716,~~718~~165,~~807~~147.6714		67,~~346~~657,~~158~~615.6168		1423,~~064~~822,~~966~~762.2882
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS										0.00		0.00		0.00
Page 6 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										4,~~720~~574,~~075~~246.3173		4,~~153~~073,~~127~~283.6246		8,~~873~~647,~~202~~530.9319
Repurchased/Substitution Interest										0.00		0.00		0.00
Liquidation Interest										0.00		0.00		0.00
Insurance Interest										0.00		0.00		0.00
Other Additional Interest										0.00		0.00		0.00
Prepayment Interest Shortfalls										-612,~~752~~312.3414		-28,~~309~~332.2835		-920,~~061~~644.6249
Delinquent Interest										-41,~~044~~456,~~294~~917.3846		-31,~~329~~208,~~597~~076.4181		-72,~~373~~664,~~891~~994.7927
Compensating Interest										612,~~752~~312.3414		28,~~309~~332.2735		920,~~061~~644.6149
Civil Relief Act Shortfalls										-0.00		-0494.0049		-0494.0049
Interest Advanced										31,~~756~~355,~~020~~244.9061		31,~~093~~124,~~188~~454.7035		62,~~849~~479,~~209~~698.6096
TOTAL INTEREST COLLECTED										4,~~431~~472,~~801~~573.8388		3,~~916~~989,~~718~~166.9152		8,~~348~~461,~~520~~740.7339
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
TOTAL INTEREST WITHDRAWALS										0.00		0.00		0.00
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Prepayment Charges										31135,~~112~~429.7966		70115,~~272~~680.9039		~~101~~251,~~385~~110.6905
Net Swap Payment										~~(452~~131,~~118~~432.~~75)~~10		~~(396~~117,~~725~~764.~~07)~~59		~~(848~~249,~~843~~196.~~83)~~68
TOTAL INTEREST OTHER ACCOUNTS										~~-421~~266,~~005~~861.9676		~~-326~~233,~~452~~444.1798		~~-747~~500,~~458~~306.1473
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										49225,~~079~~585.0806		~~230~~206,~~417~~759.0680		~~472~~432,~~757~~344.2286
Trustee Fees										0.00		0.00		0.00
TOTAL INTEREST FEES										49225,~~079~~585.0806		59206,~~433~~759.4680		~~108~~432,~~512~~344.5486
Page 7 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
										Group 2		Group 1		Total
Reserve Fund Account Balance														1,000.00
Begining Reserve Fund Account Balance														1,005.24
Reserve Fund Income														3.10
Ending Reserve Fund Account Balance														1,008.33
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
										Group 2		Group 1		Total
Overcollateralized Amount - Prior Period														7,639,097.87
Current Period Losses														0.00
Overcollateralized Amount - After Current Losses														7,639,097.87
Overcollateralization Increase Amount														0.00
Overcollateralization Reduction Amount														0.00
Overcollateralization Amount - Ending														7,639,097.87
Overcollateralization Deficiency Amount														0.00
Required Overcollateralized Amount														7,639,097.87
Page 8 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
Collateral Report
COLLATERAL
											Group 2		Group 1		Total
Loan Count:
Original										2,129		3,808		5,937
Prior										2,~~118~~063		3,~~798~~731		5,~~916~~794
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-1632		-3336		-4968
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										2,~~102~~031		3,~~765~~695		5,~~867~~726
Principal Balance:
Original										815,417,455.14		712,402,118.06		1,527,819,573.20
Prior										~~809~~785,~~646~~418,~~157~~991.6400		~~710~~696,~~021~~917,~~206~~424.8664		1,~~519~~482,~~667~~336,~~364~~415.5064
Prefunding										0.00		0.00		0.00
Scheduled Principal										-~~373~~363,~~558~~541.2742		-~~360~~356,~~343~~583.9240		-~~733~~720,~~902~~124.1982
Partial Prepayments										-16525,~~439~~436.2316		-1566,~~207~~371.5140		-31591,~~646~~807.7456
Full Voluntary Prepayments										-715,~~328~~276,~~810~~169.1756		-57,~~970~~234,~~607~~660.1888		-1322,~~299~~510,~~417~~830.3544
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										~~801~~769,~~927~~253,~~349~~843.9786		~~703~~689,~~675~~259,~~048~~808.2596		1,~~505~~458,~~602~~513,~~398~~652.2282
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 9 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										6.99671%		7.01969%		7.00742%
Weighted Average Coupon Prior										6.~~99671~~99182%		7.~~01969~~01622%		7.~~00742~~00322%
Weighted Average Coupon Current										6.~~99576~~98875%		7.~~01916~~01366%		7.~~00669~~00046%
Weighted Average Months to Maturity Original										435		425		431
Weighted Average Months to Maturity Prior										~~435~~433		~~425~~424		~~431~~429
Weighted Average Months to Maturity Current										~~434~~432		~~425~~423		~~430~~428
Weighted Avg Remaining Amortization Term Original										435		425		431
Weighted Avg Remaining Amortization Term Prior										~~435~~433		~~425~~424		~~431~~429
Weighted Avg Remaining Amortization Term Current										~~434~~432		~~425~~423		~~430~~428
Weighted Average Seasoning Original										2.52		2.41		2.47
Weighted Average Seasoning Prior										24.5251		24.41		24.4746
Weighted Average Seasoning Current										35.52		35.4140		35.4746
Page 10 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										5.05205%		5.09590%		5.07225%
Weighted Average Margin Prior										5.~~05205~~05300%		5.~~09590~~09426%		5.~~07225~~07205%
Weighted Average Margin Current										5.~~05248~~05313%		5.~~09572~~09384%		5.~~07245~~07203%
Weighted Average Max Rate Original										12.98550%		12.99338%		12.98913%
Weighted Average Max Rate Prior										12.~~98550~~98241%		12.~~99338~~98996%		12.~~98913~~98589%
Weighted Average Max Rate Current										12.~~98443~~97937%		12.~~99282~~98793%		12.~~98830~~98335%
Weighted Average Min Rate Original										6.98445%		6.99157%		6.98773%
Weighted Average Min Rate Prior										6.~~98445~~98213%		6.~~99157~~98812%		6.~~98773~~98490%
Weighted Average Min Rate Current										6.~~98337~~97908%		6.~~99100~~98633%		6.~~98689~~98245%
Weighted Average Cap Up Original										1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Prior										1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Current										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Original										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Prior										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Current										1.00000%		1.00000%		1.00000%
SERVICING FEES & ADVANCES
											Group 2		Group 1		Total
Current Servicing Fees										49225,~~079~~585.0806		~~230~~206,~~417~~759.0680		~~472~~432,~~757~~344.2286
Delinquent Servicing Fees										~~288~~101,~~273~~672.4885		~~236~~83,~~408~~622.7146		~~524~~185,~~682~~295.1931
TOTAL SERVICING FEES										~~337~~327,~~352~~257.5792		~~295~~290,~~842~~382.1726		~~633~~617,~~194~~640.7418
Total Servicing Fees										~~337~~327,~~352~~257.5792		~~295~~290,~~842~~382.1726		~~633~~617,~~194~~640.7418
Compensating Interest										-612,~~752~~312.3414		-28,~~309~~332.2735		-920,~~061~~644.6149
Delinquent Servicing Fees										-~~288~~101,~~273~~672.4885		-~~236~~83,~~408~~622.7146		-~~524~~185,~~682~~295.1931
COLLECTED SERVICING FEES										42213,~~326~~272.7592		57198,~~124~~427.2046		99411,~~450~~700.9538
Total Advanced Interest										31,~~756~~355,~~020~~244.9061		31,~~093~~124,~~188~~454.7035		62,~~849~~479,~~209~~698.6096
Total Advanced Principal										~~322~~116,~~537~~764.9981		~~292~~108,~~252~~829.4068		~~614~~225,~~790~~594.3949
Aggregate Advances with respect to this Distribution										41,~~078~~472,~~558~~009.8842		31,~~385~~233,~~441~~284.1003		72,~~463~~705,~~999~~293.9945
ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										612,~~752~~312.3414		28,~~309~~332.2835		920,~~061~~644.6249
Compensating Interest										-612,~~752~~312.3414		-28,~~309~~332.2735		-920,~~061~~644.6149
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00
Ending Pool Stated Principal Balance										~~801~~769,~~927~~253,~~349~~843.9786		~~703~~689,~~675~~259,~~048~~808.2596		1,~~505~~458,~~602~~513,~~398~~652.2282
Weighted Average Net Mortgage Rate														57.~~246179~~107207%
Page 11 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				1623,~~391~~030,~~403~~178.8423		013,767,193.0042		02,536,490.0024		1639,~~391~~333,~~403~~861.8489
			% Balance				1.0958%		0.0094%		0.0017%		12.0970%
			# Loans				65101		058		08		65167
			% # Loans				1.1176%		01.0001%		0.0014%		12.1192%
	FORECLOSURE		Balance		0.00		0.00		0910,197.0096		08,518,139.0007		09,428,337.0003
			% Balance		0.00%		0.00%		0.0006%		0.0058%		0.0065%
			# Loans		0		0		02		031		033
			% # Loans		0.00%		0.00%		0.0003%		0.0054%		0.0058%
	BANKRUPTCY		Balance		~~218~~1,~~779~~348,641.4051		01,065,958.0041		0.00		0422,887.00		~~218~~2,~~779~~837,486.4092
			% Balance		0.0109%		0.0007%		0.00%		0.0003%		0.0119%
			# Loans		28		03		0		02		213
			% # Loans		0.0314%		0.0005%		0.00%		0.0003%		0.0323%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		~~218~~1,~~779~~348,641.4051		1624,~~391~~096,~~403~~136.8464		014,677,391.0038		011,477,516.0031		1651,~~610~~599,~~183~~685.2484
			% Balance		0.0109%		1.0965%		01.0001%		0.0079%		13.1054%
			# Loans		28		65104		060		041		67213
			% # Loans		0.0314%		1.1182%		01.0005%		0.0072%		13.1472%
Page 12 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				510,~~027~~772,~~850~~679.3264		04,370,404.0052		0483,920.0025		515,~~027~~627,~~850~~004.3241
			% Balance				01.7156%		0.0063%		0.0007%		02.7127%
			# Loans				3168		034		03		31105
			% # Loans				01.8284%		0.0092%		0.0008%		02.8284%
	FORECLOSURE		Balance		0.00		0.00		0.00		02,721,910.0070		02,721,910.0070
			% Balance		0.00%		0.00%		0.00%		0.0039%		0.0039%
			# Loans		0		0		0		015		015
			% # Loans		0.00%		0.00%		0.00%		0.0041%		0.0041%
	BANKRUPTCY		Balance		~~218~~1,~~779~~237,887.4092		039,526.0081		0.00		0.00		~~218~~1,~~779~~277,414.4073
			% Balance		0.0318%		0.0001%		0.00%		0.00%		0.0319%
			# Loans		27		01		0		0		28
			% # Loans		0.0519%		0.0003%		0.00%		0.00%		0.0522%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		~~218~~1,~~779~~237,887.4092		510,~~027~~812,~~850~~206.3245		04,370,404.0052		03,205,830.0095		519,~~246~~626,~~629~~329.7284
			% Balance		0.0318%		01.7157%		0.0063%		0.0047%		02.7585%
			# Loans		27		3169		034		018		33128
			% # Loans		0.0519%		01.8287%		0.0092%		0.0049%		03.8846%
Page 13 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				1112,~~363~~257,~~553~~498.5259		09,396,788.0090		02,052,569.0099		1123,~~363~~706,~~553~~857.5248
			% Balance				1.4259%		01.0022%		0.0027%		13.4208%
			# Loans				3433		024		05		3462
			% # Loans				1.62%		01.0018%		0.0025%		13.6205%
	FORECLOSURE		Balance		0.00		0.00		0910,197.0096		05,796,228.0037		06,706,426.0033
			% Balance		0.00%		0.00%		0.0012%		0.0075%		0.0087%
			# Loans		0		0		02		016		018
			% # Loans		0.00%		0.00%		0.0010%		0.0079%		0.0089%
	BANKRUPTCY		Balance		0110,753.0059		01,026,431.0060		0.00		0422,887.00		01,560,072.0019
			% Balance		0.0001%		0.0013%		0.00%		0.0005%		0.0020%
			# Loans		01		02		0		02		05
			% # Loans		0.0005%		0.0010%		0.00%		0.0010%		0.0025%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0110,753.0059		1113,~~363~~283,~~553~~930.5219		010,306,986.0086		08,271,685.0036		1131,~~363~~973,~~553~~356.5200
			% Balance		0.0001%		1.4273%		01.0034%		01.0008%		14.4216%
			# Loans		01		3435		026		023		3485
			% # Loans		0.0005%		1.6272%		01.0028%		01.0013%		14.6219%
Page 14 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
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
TOTAL
Page 15 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
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
TOTAL
695304535 1
			126,400.00		125,872.08		01-Jul-2005		7.900%		GA - 80.00%		360		01-Jul-2005
695503631 1			276,000.00		275,437.67		01-Jul-2005		6.800%		CA - 80.00%		480		01-Aug-2005
695605337 1			172,800.00		172,538.14		01-Jul-2005		7.850%		MA - 80.00%		480		01-Aug-2005
695617175 1			136,000.00		135,778.69		01-Jul-2005		7.600%		GA - 80.00%		480		01-Aug-2005
695624353 1			80,000.00		79,674.69		01-Jul-2005		7.100%		IA - 80.00%		360		01-Aug-2005
695638775 1			216,800.00		216,476.16		01-Jul-2005		7.900%		CA - 80.00%		480		01-Aug-2005
695659797 1			48,000.00		47,900.80		01-Jul-2005		10.400%		IN - 80.00%		360		01-Aug-2005
695690875 1			316,800.00		316,154.53		01-Jul-2005		6.800%		IL - 80.00%		480		01-Aug-2005
695692970 1			172,000.00		171,649.53		01-Jul-2005		6.800%		CA - 80.00%		480		01-Aug-2005
695694562 1			80,000.00		79,705.33		01-Jul-2005		7.600%		TN - 80.00%		360		01-Aug-2005
695696633 1			320,000.00		319,391.84		01-Jul-2005		7.050%		CA - 80.00%		480		01-Aug-2005
695702399 1			150,000.00		149,314.62		01-Jul-2005		6.500%		IL - 75.00%		360		01-Aug-2005
695704239 1			200,000.00		199,625.14		01-Jul-2005		7.100%		CA - 80.00%		480		01-Aug-2005
695723056 1			184,000.00		183,175.32		01-Jul-2005		6.600%		IL - 80.00%		360		01-Aug-2005
695736744 1			250,000.00		249,216.16		01-Jul-2005		8.400%		VA - 76.52%		360		01-Aug-2005
695065219 2			396,000.00		394,359.26		01-Jul-2005		5.950%		CA - 80.00%		480		01-May-2005
695312611 2			384,000.00		383,032.04		01-Jul-2005		6.700%		NY - 80.00%		480		01-Jul-2005
695355305 2			256,000.00		255,352.11		01-Jul-2005		7.250%		GA - 80.00%		480		01-Jun-2005
695413971 2			360,000.00		358,030.50		01-Jul-2005		6.525%		CA - 80.00%		360		01-Jul-2005
695441949 2			233,600.00		233,191.75		01-Jul-2005		8.000%		GA - 80.00%		480		01-Jul-2005
695446583 2			541,600.00		540,538.92		01-Jul-2005		7.600%		VA - 80.00%		480		01-Jul-2005
695466862 2			600,000.00		598,794.31		01-Jul-2005		6.850%		NV - 80.00%		480		01-Aug-2005
695511972 2			329,600.00		327,822.40		01-Jul-2005		6.600%		MA - 80.00%		360		01-Jul-2005
695598797 2			440,000.00		439,214.34		01-Aug-2005		7.925%		CA - 80.00%		480		01-Jul-2005
695621813 2			112,000.00		111,540.13		01-Jul-2005		7.050%		IL - 80.00%		360		01-Aug-2005
695631523 2			284,800.00		283,447.72		01-Jul-2005		6.300%		IL - 80.00%		360		01-Aug-2005
695653121 2			555,600.00		554,669.74		01-Jul-2005		7.500%		NY - 80.00%		480		01-Aug-2005
695657585 2			480,000.00		478,669.24		01-Jul-2005		9.000%		MA - 80.00%		360		01-Aug-2005
695661983 2			472,000.00		471,324.71		01-Jul-2005		8.050%		CA - 80.00%		480		01-Aug-2005
695663989 2			472,000.00		470,983.62		01-Aug-2005		6.600%		CA - 80.00%		480		01-Aug-2005
695724609 2			336,000.00		334,551.32		01-Jul-2005		6.800%		NY - 76.36%		360		01-Aug-2005
695734657 2			400,000.00		399,291.28		01-Jul-2005		7.300%		MA - 80.00%		480		01-Aug-2005
695745687 2			71,920.00		71,612.94		01-Jul-2005		6.850%		GA - 80.00%		360		01-Aug-2005
TOTAL			9,453,920.00		9,428,337.03
Page 16 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
											Group 2		Group 1		Total
Current
Number of Paid in Full Loans										1632		3336		4968
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										1632		3336		4968
Curtailments Amount										16525,~~439~~436.2316		1566,~~207~~371.5140		31591,~~646~~807.7456
Paid in Full Balance										715,~~328~~276,~~810~~169.1756		57,~~970~~234,~~607~~660.1888		1322,~~299~~510,~~417~~830.3544
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										715,~~345~~801,~~249~~605.4072		57,~~985~~301,~~814~~032.6928		1323,~~331~~102,~~064~~638.0900
Cumulative
Number of Paid in Full Loans										2797		43113		70210
Number of Repurchased Loans										01		0		01
Total Number of Loans Prepaid in Full										2798		43113		70211
Paid in Full Balance										1243,~~700~~826,~~286~~289.9869		721,~~961~~606,~~089~~191.5130		2065,~~661~~432,~~376~~480.4999
Repurchased Loans Balance										0299,678.0051		0.00		0299,678.0051
Curtailments Amount										43559,~~012~~490.6325		4498,~~158~~884.9128		87658,~~171~~374.5453
Total Prepayment Amount										1244,~~743~~685,~~299~~458.6145		821,~~005~~705,~~248~~075.4258		2066,~~748~~390,~~548~~534.03
Page 17 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
											Group 2		Group 1		Total
SMM										02.9101%		01.8405%		01.8856%
3 Months Avg SMM										01.7965%		0.5693%		01.6831%
12 Months Avg SMM										01.7940%		0.5677%		01.6811%
Avg SMM Since Cut-off										01.7940%		0.5677%		01.6811%
CPR										1021.3665%		911.6788%		1017.0419%
3 Months Avg CPR										918.0206%		610.5665%		714.8866%
12 Months Avg CPR										915.0258%		68.5688%		712.8849%
Avg CPR Since Cut-off										915.0258%		68.5688%		712.8849%
PSA										1,~~473~~962.9194%		1,~~418~~098.3176%		1,~~448~~573.4606%
3 Months Avg PSA Approximation										1,~~496~~999.0685%		1,~~127~~208.7035%		1,~~328~~641.8170%
12 Months Avg PSA Approximation										1,~~496~~939.0650%		1,~~127~~135.7097%		1,~~328~~575.8179%
Avg PSA Since Cut-off Approximation										1,~~496~~939.0650%		1,~~127~~135.7097%		1,~~328~~575.8179%
Page 18 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
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 19 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
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
666088133 1			300,000.00		297,214.69			26-Sep-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Nov-2004
695120881 1			186,000.00		185,563.62			14-Dec-2005		6.800%		IL - 80.00%		Paid Off - 480		01-Jul-2005
667164859 1			98,400.00		98,400.00			30-Sep-2005		7.150%		AZ - 80.00%		Paid Off - 360		01-May-2005
695136168 1			81,200.00		80,896.51			28-Nov-2005		8.450%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695328955 1			294,400.00		294,101.88			28-Sep-2005		7.450%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695213975 1			277,200.00		276,551.99			06-Dec-2005		6.300%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695373076 2			511,200.00		510,425.05			30-Sep-2005		7.050%		CA - 80.00%		Paid Off - 480		01-Jun-2005
695242917 2			439,920.00		439,899.46			30-Nov-2005		7.600%		MD - 80.00%		Paid Off - 360		01-Jun-2005
695385088 2			945,000.00		944,096.06			19-Sep-2005		7.650%		MD - 78.75%		Paid Off - 480		01-Jul-2005
695248963 1			128,000.00		127,739.17			02-Dec-2005		6.800%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695412411 1			228,000.00		227,759.11			04-Oct-2005		7.300%		VA - 80.00%		Paid Off - 480		01-Jul-2005
695264259 1			268,000.00		266,543.45			29-Nov-2005		6.700%		MD - 80.00%		Paid Off - 360		01-Jun-2005
695416420 1			137,600.00		137,444.02			22-Sep-2005		7.050%		FL - 80.00%		Paid Off - 480		01-Jul-2005
695316935 2			681,200.00		678,953.00			13-Dec-2005		8.150%		CA - 80.00%		Paid Off - 360		01-Jul-2005
695438309 2			64,800.00		64,729.56			11-Oct-2005		7.200%		UT - 80.00%		Paid Off - 480		01-Jul-2005
695326280 1			144,000.00		143,726.30			13-Dec-2005		7.050%		IL - 80.00%		Paid Off - 480		01-Jul-2005
695445510 2			840,000.00		839,457.63			30-Sep-2005		9.000%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695339184 2			620,000.00		618,787.20			01-Dec-2005		7.800%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695447383 1			169,600.00		169,372.89			14-Oct-2005		6.450%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695344879 2			796,000.00		794,647.34			14-Dec-2005		8.100%		CA - 80.00%		Paid Off - 480		01-Jun-2005
695464727 1			419,000.00		418,575.29			11-Oct-2005		5.975%		CA - 64.96%		Paid Off - 480		01-Aug-2005
695348508 2			433,200.00		431,403.55			21-Nov-2005		7.000%		NY - 79.93%		Paid Off - 360		01-Jul-2005
695472969 2			400,000.00		399,676.76			21-Sep-2005		6.800%		CA - 80.00%		Paid Off - 480		01-Aug-2005
695383083 1			202,000.00		201,306.27			16-Nov-2005		7.950%		MD - 62.73%		Paid Off - 360		01-Jul-2005
695477612 1			89,100.00		88,957.78			29-Sep-2005		7.150%		NC - 77.48%		Paid Off - 360		01-Aug-2005
695417048 1			355,000.00		354,426.98			25-Nov-2005		7.700%		CA - 78.89%		Paid Off - 480		01-Jul-2005
695487173 1			214,400.00		213,890.20			13-Oct-2005		7.200%		IL - 80.00%		Paid Off - 360		01-Jul-2005
695426387 2			552,000.00		550,917.04			30-Nov-2005		7.175%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695493692 2			435,920.00		435,920.00			28-Sep-2005		7.450%		FL - 80.00%		Paid Off - 360		01-Jul-2005
695458059 2			304,000.00		303,431.76			23-Nov-2005		9.800%		GA - 80.00%		Paid Off - 360		01-Aug-2005
695500926 1			164,000.00		163,606.16			06-Oct-2005		7.150%		FL - 80.00%		Paid Off - 360		01-Jul-2005
695465328 2			236,000.00		235,285.77			25-Nov-2005		7.450%		CT - 80.00%		Paid Off - 360		01-Aug-2005
695516542 1			148,800.00		148,642.77			14-Oct-2005		7.300%		MD - 80.00%		Paid Off - 480		01-Jul-2005
695471128 2			338,400.00		337,817.16			12-Dec-2005		7.400%		NY - 80.00%		Paid Off - 480		01-Jul-2005
695551226 2			164,000.00		163,847.54			12-Oct-2005		7.750%		AK - 80.00%		Paid Off - 480		01-Jul-2005
695473801 2			548,000.00		548,000.00			06-Dec-2005		7.550%		CA - 80.00%		Paid Off - 360		01-Jul-2005
695558106 2			268,000.00		267,712.81			13-Oct-2005		7.250%		NJ - 80.00%		Paid Off - 480		01-Jul-2005
695474593 2			600,000.00		598,530.56			01-Dec-2005		8.500%		NC - 72.29%		Paid Off - 360		01-Aug-2005
695562520 2			564,000.00		563,360.65			05-Oct-2005		7.050%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695493668 2			549,600.00		548,555.51			07-Dec-2005		7.050%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695574640 1			298,400.00		297,702.98			30-Sep-2005		7.350%		CA - 80.00%		Paid Off - 360		01-Jul-2005
695513358 2			336,000.00		335,557.69			23-Nov-2005		7.550%		NJ - 80.00%		Paid Off - 480		01-Aug-2005
695587113 2			520,000.00		520,000.00			16-Sep-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Jul-2005
695517284 1			276,025.00		275,500.41			01-Dec-2005		7.050%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695589689 1			140,800.00		140,481.39			11-Oct-2005		7.450%		FL - 80.00%		Paid Off - 360		01-Jul-2005
695530584 2			908,477.00		907,246.60			15-Nov-2005		7.450%		CA - 80.00%		Paid Off - 480		01-Aug-2005
695591024 1			143,960.00		143,567.29			27-Sep-2005		7.050%		CA - 80.00%		Paid Off - 360		01-Jul-2005
695536805 2			512,000.00		510,956.76			18-Nov-2005		6.800%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695592584 1			228,000.00		227,837.61			04-Oct-2005		7.250%		IL - 80.00%		Paid Off - 480		01-Aug-2005
695537126 1			260,000.00		258,765.46			29-Nov-2005		6.300%		CA - 64.52%		Paid Off - 360		01-Jul-2005
695600775 2			138,400.00		138,271.60			29-Sep-2005		6.300%		NJ - 80.00%		Paid Off - 480		01-Aug-2005
695539403 2			276,000.00		275,510.99			18-Nov-2005		7.300%		NJ - 80.00%		Paid Off - 480		01-Jul-2005
695612358 1			276,000.00		275,587.77			30-Sep-2005		6.050%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695548834 1			156,750.00		156,227.71			17-Nov-2005		8.100%		MD - 55.00%		Paid Off - 360		01-Jul-2005
695613604 1			65,600.00		65,547.07			12-Oct-2005		10.450%		VA - 80.00%		Paid Off - 360		01-Aug-2005
695551572 1			148,000.00		147,689.97			23-Nov-2005		6.700%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695618710 1			30,800.00		30,482.84			29-Sep-2005		9.550%		VA - 22.00%		Paid Off - 180		01-Aug-2005
695551952 1			184,000.00		183,379.40			30-Nov-2005		6.900%		AZ - 80.00%		Paid Off - 360		01-Aug-2005
695627885 1			120,000.00		119,867.03			03-Oct-2005		8.950%		MN - 80.00%		Paid Off - 360		01-Aug-2005
695553859 1			197,600.00		197,050.60			23-Nov-2005		6.550%		VA - 80.00%		Paid Off - 480		01-Jul-2005
695632059 2			792,000.00		791,588.73			11-Oct-2005		8.350%		CA - 80.00%		Paid Off - 480		01-Aug-2005
695559336 1			153,200.00		152,558.48			07-Dec-2005		6.950%		WA - 80.00%		Paid Off - 360		01-Jul-2005
695644278 1			284,000.00		283,678.04			21-Sep-2005		7.050%		CA - 80.00%		Paid Off - 480		01-Jul-2005
695560797 1			240,000.00		240,000.00			17-Nov-2005		6.850%		MI - 80.00%		Paid Off - 360		01-Jul-2005
695652297 2			152,000.00		151,887.05			16-Sep-2005		7.100%		CA - 80.00%		Paid Off - 480		01-Aug-2005
695560839 1			191,750.00		191,084.81			01-Dec-2005		7.900%		IL - 65.00%		Paid Off - 360		01-Jul-2005
695658211 1			238,620.00		238,452.42			03-Oct-2005		7.300%		CA - 80.00%		Paid Off - 480		01-Aug-2005
695562371 2			96,000.00		95,747.53			23-Nov-2005		8.150%		FL - 80.00%		Paid Off - 360		01-Aug-2005
695695932 1			192,000.00		191,722.58			22-Sep-2005		7.650%		CA - 80.00%		Paid Off - 360		01-Aug-2005
695567743 1			121,300.00		120,874.61			13-Dec-2005		6.700%		MD - 68.92%		Paid Off - 360		01-Aug-2005
695709139 1			120,000.00		119,859.97			06-Oct-2005		8.700%		FL - 80.00%		Paid Off - 360		01-Aug-2005
695568303 2			880,000.00		878,589.39			16-Nov-2005		6.850%		VT - 80.00%		Paid Off - 480		01-Aug-2005
695719344 1			215,600.00		215,373.24			05-Oct-2005		9.200%		MD - 70.00%		Paid Off - 360		01-Aug-2005
695582924 2			192,000.00		191,543.98			12-Dec-2005		8.650%		AZ - 80.00%		Paid Off - 360		01-Aug-2005
695586800 1			100,000.00		99,660.03			23-Nov-2005		8.000%		CA - 62.50%		Paid Off - 360		01-Jul-2005
695597658 2			288,000.00		287,437.18			13-Dec-2005		6.950%		MD - 80.00%		Paid Off - 480		01-Jul-2005
695627489 1			135,000.00		134,815.37			17-Nov-2005		7.425%		FL - 75.00%		Paid Off - 480		01-Aug-2005
695633578 2			640,000.00		639,169.36			05-Dec-2005		7.600%		FL - 78.53%		Paid Off - 480		01-Aug-2005
Page 20 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
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
695730556 2			398,400.00		398,157.41			26-Sep-2005		7.800%		IL - 80.00%		Paid Off - 480		01-Aug-2005
695639419 1			432,000.00		430,363.33			18-Nov-2005		6.300%		HI - 80.00%		Paid Off - 360		01-Aug-2005
695730887 1			188,000.00		187,888.77			29-Sep-2005		7.900%		IL - 80.00%		Paid Off - 480		01-Aug-2005
695655928 1			384,000.00		383,417.89			23-Nov-2005		7.050%		CA - 80.00%		Paid Off - 480		01-Aug-2005
695731927 1			127,200.00		127,068.91			30-Sep-2005		9.300%		IL - 80.00%		Paid Off - 360		01-Aug-2005
695657049 1			296,800.00		296,304.01			22-Nov-2005		6.700%		CA - 80.00%		Paid Off - 480		01-Aug-2005
695745679 1			140,000.00		139,860.27			21-Sep-2005		9.450%		WI - 70.00%		Paid Off - 360		01-Aug-2005
695664441 1			257,500.00		256,631.45			17-Nov-2005		6.900%		NJ - 71.53%		Paid Off - 360		01-Aug-2005
695768713 1			148,000.00		147,744.42			30-Sep-2005		6.750%		NJ - 69.81%		Paid Off - 360		01-Aug-2005
695665224 1			171,200.00		170,638.57			30-Nov-2005		7.050%		IL - 80.00%		Paid Off - 360		01-Aug-2005
695772848 1			200,000.00		199,394.92			12-Oct-2005		5.950%		CA - 64.52%		Paid Off - 480		01-Aug-2005
695672576 1			148,000.00		147,676.35			22-Nov-2005		9.050%		WA - 80.00%		Paid Off - 360		01-Aug-2005
695793554 2			749,999.00		749,999.00			22-Sep-2005		6.100%		IL - 62.50%		Paid Off - 360		01-Aug-2005
695676155 2			540,000.00		538,381.87			17-Nov-2005		7.500%		CA - 80.00%		Paid Off - 360		01-Aug-2005
695820183 1			130,400.00		130,234.81			14-Oct-2005		8.300%		FL - 80.00%		Paid Off - 360		01-Aug-2005
695686881 1			169,600.00		169,283.64			25-Nov-2005		6.300%		WA - 80.00%		Paid Off - 480		01-Aug-2005
695860353 1			176,800.00		176,485.64			03-Oct-2005		6.600%		IL - 80.00%		Paid Off - 360		01-Aug-2005
695696682 1			276,000.00		275,310.12			18-Nov-2005		8.400%		CA - 80.00%		Paid Off - 360		01-Aug-2005
695886770 1			64,000.00		63,955.61			03-Oct-2005		11.150%		TX - 80.00%		Paid Off - 360		01-Aug-2005
695697698 2			564,000.00		563,057.50			23-Nov-2005		6.700%		CA - 80.00%		Paid Off - 480		01-Aug-2005
696157270 2			390,000.00		389,680.32			14-Oct-2005		7.000%		CA - 45.35%		Paid Off - 360		01-Oct-2005
695715599 2			292,000.00		291,610.09			09-Dec-2005		7.500%		UT - 80.00%		Paid Off - 480		01-Aug-2005
696214204 1			190,000.00		189,848.81			30-Sep-2005		7.150%		IL - 74.51%		Paid Off - 360		01-Oct-2005
695716589 2			289,360.00		288,956.83			28-Nov-2005		7.350%		AZ - 80.00%		Paid Off - 480		01-Aug-2005
TOTAL			13,315,199.00		13,299,417.35
695718346 1			136,000.00		136,000.00			07-Dec-2005		6.850%		MA - 45.33%		Paid Off - 360		01-Aug-2005
695719146 2			312,000.00		311,311.78			23-Nov-2005		6.050%		HI - 80.00%		Paid Off - 480		01-Aug-2005
695720516 1			252,000.00		251,612.59			12-Dec-2005		7.000%		CA - 70.00%		Paid Off - 480		01-Aug-2005
695722181 1			108,000.00		107,743.52			16-Nov-2005		8.650%		FL - 80.00%		Paid Off - 360		01-Aug-2005
695723221 2			220,000.00		219,340.77			02-Dec-2005		7.500%		IL - 80.00%		Paid Off - 360		01-Aug-2005
695733980 1			300,000.00		298,968.15			06-Dec-2005		6.800%		CA - 80.00%		Paid Off - 360		01-Aug-2005
695737320 1			109,800.00		109,536.50			30-Nov-2005		8.600%		IL - 78.43%		Paid Off - 360		01-Aug-2005
695737395 2			723,750.00		722,660.50			12-Dec-2005		7.075%		AZ - 75.00%		Paid Off - 480		01-Aug-2005
695738526 1			165,000.00		164,484.68			18-Nov-2005		7.300%		IL - 76.07%		Paid Off - 360		01-Aug-2005
695746065 2			532,000.00		531,384.31			12-Dec-2005		8.000%		IL - 80.00%		Paid Off - 480		01-Aug-2005
695756510 1			147,000.00		146,469.23			22-Nov-2005		7.700%		FL - 70.00%		Paid Off - 360		01-Jul-2005
695775304 2			244,000.00		243,630.11			08-Dec-2005		7.050%		IL - 80.00%		Paid Off - 480		01-Aug-2005
695796052 2			360,000.00		359,109.29			01-Dec-2005		8.450%		CA - 80.00%		Paid Off - 360		01-Aug-2005
695802462 2			1,000,000.00		998,738.68			14-Dec-2005		7.700%		CA - 76.92%		Paid Off - 480		01-Aug-2005
696222140 1			95,920.00		95,859.71			28-Nov-2005		7.700%		CA - 80.00%		Paid Off - 480		01-Oct-2005
TOTAL			22,557,752.00		22,510,830.44
Page 21 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
											Group 2		Group 1		Total
Current
Number of Loans Liquidated										0		0		0
Collateral Principal Realized Loss/(Gain) Amount										0.00		0.00		0.00
Collateral Interest Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00
Cumulative
Number of Loans Liquidated										0		0		0
Collateral Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00
Page 22 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
DEFAULT SPEEDS
											Group 2		Group 1		Total
MDR										0.00%		0.00%		0.00%
3 Months Avg MDR										0.00%		0.00%		0.00%
12 Months Avg MDR										0.00%		0.00%		0.00%
Avg MDR Since Cut-off										0.00%		0.00%		0.00%
CDR										0.00%		0.00%		0.00%
3 Months Avg CDR										0.00%		0.00%		0.00%
12 Months Avg CDR										0.00%		0.00%		0.00%
Avg CDR Since Cut-off										0.00%		0.00%		0.00%
SDA										0.00%		0.00%		0.00%
3 Months Avg SDA Approximation										0.00%		0.00%		0.00%
12 Months Avg SDA Approximation										0.00%		0.00%		0.00%
Avg SDA Since Cut-off Approximation										0.00%		0.00%		0.00%
Loss Severity Approximation for Current Period										0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off										0.00%		0.00%		0.00%
Page 23 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
	Conditional Default Rate (CDR): 1-((1-MDR)^12)
	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)(1-MDRn+1)...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.
Page 24 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
TOTAL
Page 25 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
										Group 2		Group 1		Total
						Does a Trigger Event Exist? (0=No,1=Yes)								0
						Has a Stepdown Date Occurred? (0=No,1=Yes)								0
						Has Sequential Trigger Occurred? (0=No,1=Yes)								0
						60+ Day Delinquency Balance (includes all REO and FC)								026,154,907.0069
						Beginning Stated Principal Balance								1,~~519~~482,~~667~~336,~~364~~415.5064
						Delinquency Percentage								01.~~000000~~764400%
						Offered Subordinate and C Class Certificate Balances								230,701,097.87
						Beginning Stated Principal Balance								1,~~519~~482,~~667~~336,~~364~~415.5064
						Senior Enhancement Percentage								15.~~181000~~563300%
						Cumulative Loss Percentage								0.00000000%
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Current LIBOR Rate														34.~~830000~~193750%
Next LIBOR Rate														4.~~037500~~370000%
Page 26 of 27
Long Beach Mortgage Loan Trust 2005-3
Mortgage Pass-Through Certificates
2005-3
October 25, 2005 Distribution
December 27, 2005 Distribution
Additional Certificate Report
ADDITIONAL CERTIFICATE REPORT
													Next PTR		CarryOver Amts Paid
CLASS
			I-A										4.~~298~~630%		0.00
			II-A1										4.~~158~~490%		0.00
			II-A2										4.~~318~~650%		0.00
			II-A3										4.~~418~~750%		0.00
			M-1										4.~~508~~840%		0.00
			M-2										4.~~528~~860%		0.00
			M-3										4.~~578~~910%		0.00
			M-4										45.~~668~~000%		0.00
			M-5										45.~~698~~030%		0.00
			M-6										45.~~778~~110%		0.00
			M-7										5.~~258~~590%		0.00
			M-8										5.~~388~~720%		0.00
			M-9										56.~~868~~200%		0.00
			M-10										6.~~538~~870%		08,143.0065
			M-11										6.~~538~~870%		04,479.0006
			C										0.000%		0.00
			P										0.000%		0.00
			R										0.000%		0.00
			R-CX										0.000%		0.00
			R-PX										0.000%		0.00
			FM-IO										0.000%		0.00
Page 27 of 27

Filing Compare · Long Beach Mortgage Loan Trust 2005-3 Asset-Backed Certificates, Series 2005-3