
                                    UNITED STATES
                         SECURITIES AND EXCHANGE COMMISSION
                               Washington, D.C.  20549


                                     FORM 8-K


                   Current Report Pursuant To Section 13 or 15(d) of
                           the Securities Exchange Act of 1934

           Date of Report (Date of earliest event reported):  October 25, 2005
                          (Date of earliest event reported)

           Long Beach Securities Corp. (as Depositor under the Pooling
        and Servicing Agreement, dated as August 1, 2005, providing for the
          issuance of Long Beach Mortgage Loan Trust 2005-WL2, Asset-Backed
                       Pass- through Certificates, Series 2005-WL2)
                 (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-109318-09                          33-0917586
          (Commission File Number)        (I.R.S. Employer Identification No.)


               1400 South Douglass Road Suite 100
               Anaheim, California                        92806
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (714) 939-5200


(Former address:   1100 Town and Country Road Suite 1600
                   Orange, California 92868)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously
satisfy the filing obligation of the registrant under any
of the following provisions (see General Instruction A.2. below):

[  ] Written communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425)

[  ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act
(17 CFR 240.14a-12(b))

[  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act (17 CFR 240.14d-2(b))

[  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act (17 CFR 240.13e-4(c))


     Item 8.01  Other Events

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     October 25, 2005.

                                    Signatures

               Pursuant to the requirements of the Securities Exchange Act of
          1934, the Registrant has duly caused this report to be signed on its
          behalf by the undersigned, hereunto duly authorized.



                                  Deutsche Bank National Trust Company,
                                  in its capacity as Trustee under the
                                  Pooling and Servicing Agreement on
                                  behalf of Long Beach Securities Corp.,
                                  Registrant


          Date:  Oct 28, 2005               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          99.1 Monthly Remittance Statement to the Certificateholders
          dated as of October 25, 2005.



Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller
										1. Certificate Payment Report					2
				Long Beach Mortgage Corp.
										2. Collection Account Report					6

										3. Credit Enhancement Report					8
										4. Collateral Report					9
				Certificate Insurer(s)						5. Delinquency Report					12

										6. REO Report					16

										7. Foreclosure Report					17
										8. Prepayment Report					18
										9. Prepayment Detail Report					21

										10. Realized Loss Report					28
										11. Realized Loss Detail Report					31
				Servicer(s)
										12. Triggers and Adj. Cert. Report					32
				Long Beach Mortgage
										13. Additional Certificate Report					33



				Underwriter(s)
				CS First Boston
				Wamu Capital Corp


										Total Number of Pages					33


				Dates						Contacts

				Cut-Off Date:			August 01, 2005			Karlene Benvenuto
				Close Date:			August 30, 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 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			September 30, 2005
										Main Phone Number:			(714) 247-6000

							October 24, 2005


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






Page 1 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution -
					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	$	280,596,000.00		275,258,474.26		906,900.21		9,083,524.19		9,990,424.40		0.00		0.00		266,174,950.07

I-A2	SR	$	70,149,000.00		68,814,618.56		228,942.41		2,270,881.05		2,499,823.46		0.00		0.00		66,543,737.51
II-A1	SR	$	541,238,000.00		529,894,237.07		1,741,585.73		14,368,082.04		16,109,667.77		0.00		0.00		515,526,155.03
II-A2	SR	$	135,310,000.00		132,474,048.79		441,800.95		3,592,033.79		4,033,834.74		0.00		0.00		128,882,015.00
III-A1	SR	$	325,000,000.00		318,468,171.35		1,028,740.66		8,859,210.22		9,887,950.88		0.00		0.00		309,608,961.13
III-A1A	SR	$	47,803,000.00		46,842,258.44		156,596.27		1,303,067.15		1,459,663.42		0.00		0.00		45,539,191.29
III-A2	SR	$	402,335,000.00		387,578,955.94		1,230,132.54		20,013,828.17		21,243,960.71		0.00		0.00		367,565,127.77
III-A3	SR	$	303,698,000.00		303,698,000.00		1,003,047.01		0.00		1,003,047.01		0.00		0.00		303,698,000.00
III-A4	SR	$	28,174,000.00		28,174,000.00		95,322.03		0.00		95,322.03		0.00		0.00		28,174,000.00
M-1	MEZ/SEQ/SUB	$	144,675,000.00		144,675,000.00		501,138.13		0.00		501,138.13		0.00		0.00		144,675,000.00
M-2	MEZ/SEQ/SUB	$	84,049,000.00		84,049,000.00		292,490.52		0.00		292,490.52		0.00		0.00		84,049,000.00
M-3	MEZ/SEQ/SUB	$	55,114,000.00		55,114,000.00		193,128.64		0.00		193,128.64		0.00		0.00		55,114,000.00
M-4	MEZ/SEQ/SUB	$	41,336,000.00		41,336,000.00		147,845.09		0.00		147,845.09		0.00		0.00		41,336,000.00
M-5	MEZ/SEQ/SUB	$	41,336,000.00		41,336,000.00		148,844.05		0.00		148,844.05		0.00		0.00		41,336,000.00
M-6	MEZ/SEQ/SUB	$	37,202,000.00		37,202,000.00		136,355.66		0.00		136,355.66		0.00		0.00		37,202,000.00
M-7	MEZ/SEQ/SUB	$	34,446,000.00		34,446,000.00		139,573.28		0.00		139,573.28		0.00		0.00		34,446,000.00
M-8	MEZ/SEQ/SUB	$	28,935,000.00		28,935,000.00		121,904.76		0.00		121,904.76		0.00		0.00		28,935,000.00
M-9	MEZ/SEQ/SUB	$	27,557,000.00		27,557,000.00		124,978.65		0.00		124,978.65		0.00		0.00		27,557,000.00
M-10	MEZ/SEQ/SUB	$	22,046,000.00		22,046,000.00		112,416.23		0.00		112,416.23		0.00		0.00		22,046,000.00
B-1	NOF/SEQ/SUB	$	27,557,000.00		27,557,000.00		140,517.74		0.00		140,517.74		0.00		0.00		27,557,000.00
B-2	NOF/SEQ/SUB	$	28,935,000.00		28,935,000.00		135,890.01		0.00		135,890.01		0.00		0.00		28,935,000.00
B-3	NOF/SEQ/SUB	$	26,179,000.00		26,179,000.00		133,491.08		0.00		133,491.08		0.00		0.00		26,179,000.00
C	NOF/SUB	$	22,046,568.32		22,045,733.35		6,199,978.47		0.00		6,199,978.47		0.01		0.00		22,045,733.34
P	NOF	$	100.00		100.00		822,024.77		0.00		822,024.77		0.00		0.00		100.00
R	NOF	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-CX	NOF/RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-PX	NOF/RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			2,755,716,668.32		2,712,615,597.76		16,183,644.89		59,490,626.61		75,674,271.50		0.01		0.00		2,653,124,971.14






Page 2 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution

Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current

	Period		Period						(with Notional)		Principal						Total	Principal

Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
I-A1	09/26/05		10/24/05		A-Act/360		542514NM2		280,596,000.00		980.977898		3.232050		32.372251		35.604301	948.605647
I-A2	09/26/05		10/24/05		A-Act/360		542514MV3		70,149,000.00		980.977898		3.263659		32.372251		35.635910	948.605647
II-A1	09/26/05		10/24/05		A-Act/360		542514NN0		541,238,000.00		979.041082		3.217782		26.546699		29.764480	952.494383
II-A2	09/26/05		10/24/05		A-Act/360		542514NP5		135,310,000.00		979.041082		3.265102		26.546699		29.811801	952.494383
III-A1	09/26/05		10/24/05		A-Act/360		542514MW1		325,000,000.00		979.902066		3.165356		27.259108		30.424464	952.642957
III-A1A	09/26/05		10/24/05		A-Act/360		542514MX9		47,803,000.00		979.902066		3.275867		27.259108		30.534975	952.642957
III-A2	09/26/05		10/24/05		A-Act/360		542514MY7		402,335,000.00		963.323986		3.057483		49.744189		52.801672	913.579797
III-A3	09/26/05		10/24/05		A-Act/360		542514MZ4		303,698,000.00		1,000.000000		3.302778		0.000000		3.302778	1,000.000000
III-A4	09/26/05		10/24/05		A-Act/360		542514NA8		28,174,000.00		1,000.000000		3.383333		0.000000		3.383333	1,000.000000
M-1	09/26/05		10/24/05		A-Act/360		542514NB6		144,675,000.00		1,000.000000		3.463889		0.000000		3.463889	1,000.000000
M-2	09/26/05		10/24/05		A-Act/360		542514NC4		84,049,000.00		1,000.000000		3.480000		0.000000		3.480000	1,000.000000
M-3	09/26/05		10/24/05		A-Act/360		542514ND2		55,114,000.00		1,000.000000		3.504167		0.000000		3.504167	1,000.000000
M-4	09/26/05		10/24/05		A-Act/360		542514NE0		41,336,000.00		1,000.000000		3.576667		0.000000		3.576667	1,000.000000
M-5	09/26/05		10/24/05		A-Act/360		542514NF7		41,336,000.00		1,000.000000		3.600833		0.000000		3.600833	1,000.000000
M-6	09/26/05		10/24/05		A-Act/360		542514NG5		37,202,000.00		1,000.000000		3.665278		0.000000		3.665278	1,000.000000
M-7	09/26/05		10/24/05		A-Act/360		542514NH3		34,446,000.00		1,000.000000		4.051944		0.000000		4.051944	1,000.000000
M-8	09/26/05		10/24/05		A-Act/360		542514NJ9		28,935,000.00		1,000.000000		4.213055		0.000000		4.213055	1,000.000000
M-9	09/26/05		10/24/05		A-Act/360		542514NK6		27,557,000.00		1,000.000000		4.535278		0.000000		4.535278	1,000.000000
M-10	09/26/05		10/24/05		A-Act/360		542514NL4		22,046,000.00		1,000.000000		5.099167		0.000000		5.099167	1,000.000000
B-1	09/26/05		10/24/05		A-Act/360		542514NQ3		27,557,000.00		1,000.000000		5.099167		0.000000		5.099167	1,000.000000
B-2	09/26/05		10/24/05		A-Act/360		542514NR1		28,935,000.00		1,000.000000		4.696389		0.000000		4.696389	1,000.000000
B-3	09/26/05		10/24/05		A-Act/360		542514NS9		26,179,000.00		1,000.000000		5.099167		0.000000		5.099167	1,000.000000
C	09/25/05		10/24/05		A-30/360		542514PJ7		22,046,568.32		999.962127		281.221929		0.000000		281.221929	999.962127
P	09/25/05		10/24/05		A-30/360		542514PK4		100.00		1,000.000000		8,220,247.700000		0.000000		8,220,247.700000	1,000.000000
R	09/25/05		10/24/05		A-30/360		542514PL2		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-CX	09/25/05		10/24/05		A-30/360		542514PM0		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-PX	09/25/05		10/24/05		A-30/360		542514PN8		0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 3 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution

Distribution to Date -
																	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	280,596,000.00		1,733,826.44		13,966,548.35		454,501.58		14,421,049.93		16,154,876.37		0.00		0.00		266,174,950.07
I-A2	70,149,000.00		437,778.44		3,491,637.09		113,625.40		3,605,262.49		4,043,040.93		0.00		0.00		66,543,737.51
II-A1	541,238,000.00		3,332,573.77		24,881,356.64		830,488.33		25,711,844.97		29,044,418.74		0.00		0.00		515,526,155.03
II-A2	135,310,000.00		845,638.38		6,220,362.15		207,622.85		6,427,985.00		7,273,623.38		0.00		0.00		128,882,015.00
III-A1	325,000,000.00		1,967,027.04		14,896,760.18		494,278.69		15,391,038.87		17,358,065.91		0.00		0.00		309,608,961.13
III-A1A	47,803,000.00		299,624.52		2,191,107.16		72,701.55		2,263,808.71		2,563,433.23		0.00		0.00		45,539,191.29
III-A2	402,335,000.00		2,370,565.18		33,653,248.01		1,116,624.22		34,769,872.23		37,140,437.41		0.00		0.00		367,565,127.77
III-A3	303,698,000.00		1,900,333.38		0.00		0.00		0.00		1,900,333.38		0.00		0.00		303,698,000.00
III-A4	28,174,000.00		180,676.15		0.00		0.00		0.00		180,676.15		0.00		0.00		28,174,000.00
M-1	144,675,000.00		950,286.73		0.00		0.00		0.00		950,286.73		0.00		0.00		144,675,000.00
M-2	84,049,000.00		554,684.32		0.00		0.00		0.00		554,684.32		0.00		0.00		84,049,000.00
M-3	55,114,000.00		366,298.76		0.00		0.00		0.00		366,298.76		0.00		0.00		55,114,000.00
M-4	41,336,000.00		280,514.43		0.00		0.00		0.00		280,514.43		0.00		0.00		41,336,000.00
M-5	41,336,000.00		282,443.45		0.00		0.00		0.00		282,443.45		0.00		0.00		41,336,000.00
M-6	37,202,000.00		258,825.95		0.00		0.00		0.00		258,825.95		0.00		0.00		37,202,000.00
M-7	34,446,000.00		265,371.28		0.00		0.00		0.00		265,371.28		0.00		0.00		34,446,000.00
M-8	28,935,000.00		231,916.64		0.00		0.00		0.00		231,916.64		0.00		0.00		28,935,000.00
M-9	27,557,000.00		238,018.43		0.00		0.00		0.00		238,018.43		0.00		0.00		27,557,000.00
M-10	22,046,000.00		214,423.84		0.00		0.00		0.00		214,423.84		0.00		0.00		22,046,000.00
B-1	27,557,000.00		268,024.94		0.00		0.00		0.00		268,024.94		0.00		0.00		27,557,000.00
B-2	28,935,000.00		258,922.64		0.00		0.00		0.00		258,922.64		0.00		0.00		28,935,000.00
B-3	26,179,000.00		254,622.23		0.00		0.00		0.00		254,622.23		0.00		0.00		26,179,000.00
C	22,046,568.32		13,480,761.46		802.86		32.11		834.97		13,481,596.43		0.01		0.00		22,045,733.34
P	100.00		1,374,018.31		0.00		0.00		0.00		1,374,018.31		0.00		0.00		100.00
R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-CX	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-PX	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total	2,755,716,668.32		32,347,176.71		99,301,822.44		3,289,874.73		102,591,697.17		134,938,873.88		0.01		0.00		2,653,124,971.14



Page 4 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution

Interest Detail -
	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	4.09000%		275,258,474.26		906,900.21		0.00		0.00		0.00		906,900.21		906,900.21		0.00
I-A2	4.13000%		68,814,618.56		228,942.41		0.00		0.00		0.00		228,942.41		228,942.41		0.00
II-A1	4.08000%		529,894,237.07		1,741,585.73		0.00		0.00		0.00		1,741,585.73		1,741,585.73		0.00
II-A2	4.14000%		132,474,048.79		#######		0.00		0.00		0.00		441,800.95		441,800.95		0.00
III-A1	4.01000%		318,468,171.35		1,028,740.66		0.00		0.00		0.00		1,028,740.66		1,028,740.66		0.00
III-A1A	4.15000%		46,842,258.44		156,596.27		0.00		0.00		0.00		156,596.27		156,596.27		0.00
III-A2	3.94000%		387,578,955.94		1,230,132.54		0.00		0.00		0.00		1,230,132.54		1,230,132.54		0.00
III-A3	4.10000%		303,698,000.00		1,003,047.01		0.00		0.00		0.00		1,003,047.01		1,003,047.01		0.00
III-A4	4.20000%		28,174,000.00		95,322.03		0.00		0.00		0.00		95,322.03		95,322.03		0.00
M-1	4.30000%		144,675,000.00		501,138.13		0.00		0.00		0.00		501,138.13		501,138.13		0.00
M-2	4.32000%		84,049,000.00		292,490.52		0.00		0.00		0.00		292,490.52		292,490.52		0.00
M-3	4.35000%		55,114,000.00		193,128.64		0.00		0.00		0.00		193,128.64		193,128.64		0.00
M-4	4.44000%		41,336,000.00		147,845.09		0.00		0.00		0.00		147,845.09		147,845.09		0.00
M-5	4.47000%		41,336,000.00		148,844.05		0.00		0.00		0.00		148,844.05		148,844.05		0.00
M-6	4.55000%		37,202,000.00		136,355.66		0.00		0.00		0.00		136,355.66		136,355.66		0.00
M-7	5.03000%		34,446,000.00		139,573.28		0.00		0.00		0.00		139,573.28		139,573.28		0.00
M-8	5.23000%		28,935,000.00		121,904.76		0.00		0.00		0.00		121,904.76		121,904.76		0.00
M-9	5.63000%		27,557,000.00		124,978.65		0.00		0.00		0.00		124,978.65		124,978.65		0.00
M-10	6.33000%		22,046,000.00		112,416.23		0.00		0.00		0.00		112,416.23		112,416.23		0.00
B-1	6.33000%		27,557,000.00		140,517.74		0.00		0.00		0.00		140,517.74		140,517.74		0.00
B-2	5.83000%		28,935,000.00		135,890.01		0.00		0.00		0.00		135,890.01		135,890.01		0.00
B-3	6.33000%		26,179,000.00		133,491.08		0.00		0.00		0.00		133,491.08		133,491.08		0.00
C	337.47910%		22,045,733.35		0.00		0.00		0.00		0.00		0.00		6,199,978.47		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		822,024.77		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			2,712,615,597.76		9,161,641.65		0.00		0.00		0.00		9,161,641.65		16,183,644.89		0.00



Page 5 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution
Collection Account Report
SUMMARY

								Group 3		Group 2		Group 1		Total
Principal Collections								30,176,105.55		17,960,115.83		11,354,405.24		59,490,626.62
Principal Withdrawals								0.00		0.00		0.00		0.00
Principal Other Accounts								0.00		0.00		0.00		0.00
TOTAL NET PRINCIPAL								30,176,105.55		17,960,115.83		11,354,405.24		59,490,626.62
Interest Collections								8,062,404.57		5,329,475.36		2,754,888.98		16,146,768.90
Interest Withdrawals								-0.00		-0.00		-0.00		-0.00
Interest Fees								-401,995.35		-236,948.54		-125,681.40		-764,625.29
Interest Other Accounts														801,501.27
TOTAL NET INTEREST								7,660,409.22		5,092,526.82		2,629,207.58		16,183,644.88
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION								37,836,514.77		23,052,642.65		13,983,612.82		75,674,271.50



PRINCIPAL - COLLECTIONS

									Group 3		Group 2		Group 1		Total
Scheduled Principal Received									787,185.00		545,503.72		299,563.99		1,632,252.71
Curtailments									36,026.11		28,086.74		12,882.12		76,994.97
Prepayments In Full									29,352,894.44		17,386,525.37		11,041,959.13		57,781,378.94
Repurchased/Substitutions									0.00		0.00		0.00		0.00
Liquidations									0.00		0.00		0.00		0.00
Insurance Principal									0.00		0.00		0.00		0.00
Other Additional Principal									0.00		0.00		0.00		0.00
Delinquent Principal									-258,053.61		-182,013.19		-96,866.77		-536,933.57
Realized Losses									-0.00		-0.00		-0.00		-0.00
Advanced Principal									258,053.61		182,013.19		96,866.77		536,933.57
TOTAL PRINCIPAL COLLECTED									30,176,105.55		17,960,115.83		11,354,405.24		59,490,626.62


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS

								Group 3		Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS								0.00		0.00		0.00		0.00





Page 6 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution

INTEREST - COLLECTIONS

								Group 3		Group 2		Group 1		Total
Scheduled Interest								8,246,689.50		5,450,588.76		2,815,121.85		16,512,400.11
Repurchased/Substitution Interest								0.00		0.00		0.00		0.00
Liquidation Interest								0.00		0.00		0.00		0.00
Insurance Interest								0.00		0.00		0.00		0.00
Other Additional Interest								0.00		0.00		0.00		0.00
Prepayment Interest Shortfalls								-23,440.17		-13,356.44		-9,034.10		-45,830.71
Delinquent Interest								-2,674,365.30		-1,899,436.26		-945,599.86		-5,519,401.42
Compensating Interest								23,440.17		13,356.44		9,034.10		45,830.70
Civil Relief Act Shortfalls								-0.00		-0.00		-0.00		-0.00
Interest Advanced								2,490,080.36		1,778,322.84		885,366.99		5,153,770.19
TOTAL INTEREST COLLECTED								8,062,404.57		5,329,475.36		2,754,888.98		16,146,768.90


INTEREST - WITHDRAWALS

								Group 3		Group 2		Group 1		Total
TOTAL INTEREST WITHDRAWALS								0.00		0.00		0.00		0.00



INTEREST - OTHER ACCOUNTS

								Group 3		Group 2		Group 1		Total
Prepayment Charges														822,024.77
SWAP Payment Received from CSFB														1,028,740.66
SWAP Amount Paid to CSFB														-1,049,264.16
TOTAL INTEREST OTHER ACCOUNTS														801,501.27



INTEREST - FEES

								Group 3		Group 2		Group 1		Total
Current Servicing Fees								401,995.36		236,948.55		125,681.40		764,625.31
TOTAL INTEREST FEES								401,995.35		236,948.54		125,681.40		764,625.29




Page 7 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS

SPACE INTENTIONALLY LEFT BLANK



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES

								Group 3		Group 2		Group 1		Total
Overcollateralized Amount - Prior Period														22,045,733.35
Current Period Losses														0.00
Overcollateralized Amount - After Current Losses														22,045,733.35

Overcollateralization Increase Amount														0.00
Overcollateralization Reduction Amount														0.00
Overcollateralization Amount - Ending														22,045,733.34

Overcollateralization Deficiency Amount														0.00
Required Overcollateralized Amount														22,045,733.35









Page 8 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution
Collateral Report


COLLATERAL



									Group 3		Group 2		Group 1		Total



Loan Count:


Original								4,630		6,131		3,314		14,075
Prior								4,572		6,061		3,276		13,909
Prefunding								0		0		0		0
Scheduled Paid Offs								-0		-0		-0		-0
Full Voluntary Prepayments								-75		-101		-54		-230
Repurchases								-0		-0		-0		-0
Liquidations								-0		-0		-0		-0
Current								4,497		5,960		3,222		13,679
Principal Balance:


Original								1,429,321,730.44		873,528,669.60		452,866,268.28		2,755,716,668.32
Prior								1,407,072,685.15		859,348,680.76		446,194,231.85		2,712,615,597.76
Prefunding								0.00		0.00		0.00		0.00
Scheduled Principal								-787,185.00		-545,503.72		-299,563.99		-1,632,252.71
Partial Prepayments								-36,026.11		-28,086.74		-12,882.12		-76,994.97
Full Voluntary Prepayments								-29,352,894.44		-17,386,525.37		-11,041,959.13		-57,781,378.94
Repurchases								-0.00		-0.00		-0.00		-0.00
Liquidations								-0.00		-0.00		-0.00		-0.00
Current								1,376,896,579.60		841,388,564.93		434,839,826.61		2,653,124,971.14





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 9 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution

CHARACTERISTICS

								Group 3		Group 2		Group 1		Total
Weighted Average Coupon Original								7.03607%		7.61123%		7.57324%		7.30667%
Weighted Average Coupon Prior								7.03607%		7.61123%		7.57324%		7.30667%
Weighted Average Coupon Current								7.03306%		7.61124%		7.57102%		7.30471%
Weighted Average Months to Maturity Original								399		372		374		386
Weighted Average Months to Maturity Prior								399		372		374		386
Weighted Average Months to Maturity Current								398		371		373		385
Weighted Avg Remaining Amortization Term Original								399		372		374		386
Weighted Avg Remaining Amortization Term Prior								399		372		374		386
Weighted Avg Remaining Amortization Term Current								398		371		373		385
Weighted Average Seasoning Original								4.01		3.96		3.98		3.99
Weighted Average Seasoning Prior								4.01		3.96		3.98		3.99
Weighted Average Seasoning Current								5.01		4.95		4.97		4.99









Page 10 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution

ARM CHARACTERISTICS

								Group 3		Group 2		Group 1		Total
Weighted Average Margin Original								5.06541%		5.15383%		5.12476%		5.10158%
Weighted Average Margin Prior								5.06541%		5.15383%		5.12476%		5.10158%
Weighted Average Margin Current								5.06583%		5.15495%		5.12376%		5.10196%
Weighted Average Max Rate Original								13.03687%		13.62249%		13.56973%		13.29826%
Weighted Average Max Rate Prior								13.03687%		13.62249%		13.56973%		13.29826%
Weighted Average Max Rate Current								13.03355%		13.62255%		13.56801%		13.29609%
Weighted Average Min Rate Original								7.03569%		7.62096%		7.56770%		7.29684%
Weighted Average Min Rate Prior								7.03569%		7.62096%		7.56770%		7.29684%
Weighted Average Min Rate Current								7.03235%		7.62100%		7.56595%		7.29465%
Weighted Average Cap Up Original								1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Prior								1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Current								1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Original								1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Prior								1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Current								1.00000%		1.00000%		1.00000%		1.00000%




SERVICING FEES & ADVANCES

									Group 3		Group 2		Group 1		Total




Current Servicing Fees								401,995.36		236,948.55		125,681.40		764,625.31
Delinquent Servicing Fees								184,284.93		121,113.41		60,232.86		365,631.20
TOTAL SERVICING FEES								586,280.29		358,061.97		185,914.27		1,130,256.53


Total Servicing Fees								586,280.29		358,061.97		185,914.27		1,130,256.53
Compensating Interest								-23,440.17		-13,356.44		-9,034.10		-45,830.70
Delinquent Servicing Fees								-184,284.93		-121,113.41		-60,232.86		-365,631.20
COLLECTED SERVICING FEES								378,555.19		223,592.11		116,647.30		718,794.61



Total Advanced Interest								2,490,080.36		1,778,322.84		885,366.99		5,153,770.19
Total Advanced Principal								258,053.61		182,013.19		96,866.77		536,933.57
Aggregate Advances with respect to this Distribution								2,748,133.98		1,960,336.04		982,233.76		5,690,703.77





ADDITIONAL COLLATERAL INFORMATION
								Group 3		Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)								23,440.17		13,356.44		9,034.10		45,830.71
Compensating Interest								-23,440.17		-13,356.44		-9,034.10		-45,830.70
Net Prepayment Interest Shortfall (PPIS)								0.00		0.00		0.00		0.00

Ending Pool Stated Principal Balance								1,376,896,579.60		841,388,564.93		434,839,826.61		2,653,124,971.14
Current LIBOR Rate														3.830000%
Next LIBOR Rate														4.037500%




Page 11 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				51,503,363.31		11,834,524.62		0.00		63,337,887.93
			% Balance				1.94%		0.45%		0.00%		2.39%
			# Loans				274		67		0		341
			% # Loans				2.00%		0.49%		0.00%		2.49%
	FORECLOSURE		Balance		0.00		0.00		9,230,324.77		247,148.30		9,477,473.07
			% Balance		0.00%		0.00%		0.35%		0.01%		0.36%
			# Loans		0		0		35		1		36
			% # Loans		0.00%		0.00%		0.26%		0.01%		0.26%
	BANKRUPTCY		Balance		4,105,639.71		260,990.38		355,056.73		0.00		4,721,686.82
			% Balance		0.15%		0.01%		0.01%		0.00%		0.18%
			# Loans		30		3		2		0		35
			% # Loans		0.22%		0.02%		0.01%		0.00%		0.26%
	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		4,105,639.71		51,764,353.69		21,419,906.12		247,148.30		77,537,047.82
			% Balance		0.15%		1.95%		0.81%		0.01%		2.92%
			# Loans		30		277		104		1		412
			% # Loans		0.22%		2.03%		0.76%		0.01%		3.01%









Page 12 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				6,727,359.62		1,385,894.10		0.00		8,113,253.72
			% Balance				1.55%		0.32%		0.00%		1.87%
			# Loans				55		13		0		68
			% # Loans				1.71%		0.40%		0.00%		2.11%
	FORECLOSURE		Balance		0.00		0.00		888,733.88		247,148.30		1,135,882.18
			% Balance		0.00%		0.00%		0.20%		0.06%		0.26%
			# Loans		0		0		5		1		6
			% # Loans		0.00%		0.00%		0.16%		0.03%		0.19%
	BANKRUPTCY		Balance		1,058,737.37		0.00		0.00		0.00		1,058,737.37
			% Balance		0.24%		0.00%		0.00%		0.00%		0.24%
			# Loans		10		0		0		0		10
			% # Loans		0.31%		0.00%		0.00%		0.00%		0.31%
	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		1,058,737.37		6,727,359.62		2,274,627.98		247,148.30		10,307,873.27
			% Balance		0.24%		1.55%		0.52%		0.06%		2.37%
			# Loans		10		55		18		1		84
			% # Loans		0.31%		1.71%		0.56%		0.03%		2.61%










Page 13 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				17,821,607.85		4,271,236.28		0.00		22,092,844.13
			% Balance				2.12%		0.51%		0.00%		2.63%
			# Loans				133		32		0		165
			% # Loans				2.23%		0.54%		0.00%		2.77%
	FORECLOSURE		Balance		0.00		0.00		1,584,791.19		0.00		1,584,791.19
			% Balance		0.00%		0.00%		0.19%		0.00%		0.19%
			# Loans		0		0		11		0		11
			% # Loans		0.00%		0.00%		0.18%		0.00%		0.18%
	BANKRUPTCY		Balance		2,076,139.07		260,990.38		96,210.84		0.00		2,433,340.29
			% Balance		0.25%		0.03%		0.01%		0.00%		0.29%
			# Loans		16		3		1		0		20
			% # Loans		0.27%		0.05%		0.02%		0.00%		0.34%
	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		2,076,139.07		18,082,598.23		5,952,238.31		0.00		26,110,975.61
			% Balance		0.25%		2.15%		0.71%		0.00%		3.10%
			# Loans		16		136		44		0		196
			% # Loans		0.27%		2.28%		0.74%		0.00%		3.29%










Page 14 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution

	GROUP 3
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				26,954,395.84		6,177,394.24		0.00		33,131,790.08
			% Balance				1.96%		0.45%		0.00%		2.41%
			# Loans				86		22		0		108
			% # Loans				1.91%		0.49%		0.00%		2.40%
	FORECLOSURE		Balance		0.00		0.00		6,756,799.70		0.00		6,756,799.70
			% Balance		0.00%		0.00%		0.49%		0.00%		0.49%
			# Loans		0		0		19		0		19
			% # Loans		0.00%		0.00%		0.42%		0.00%		0.42%
	BANKRUPTCY		Balance		970,763.27		0.00		258,845.89		0.00		1,229,609.16
			% Balance		0.07%		0.00%		0.02%		0.00%		0.09%
			# Loans		4		0		1		0		5
			% # Loans		0.09%		0.00%		0.02%		0.00%		0.11%
	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		970,763.27		26,954,395.84		13,193,039.83		0.00		41,118,198.94
			% Balance		0.07%		1.96%		0.96%		0.00%		2.99%
			# Loans		4		86		42		0		132
			% # Loans		0.09%		1.91%		0.93%		0.00%		2.94%









Page 15 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL


Page 16 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
695180752 1
			220,800.00		220,093.49		01-Jun-2005		8.300%		IN - 80.00%		360		01-Jun-2005

695296301 1			147,250.00		146,907.39		01-Jun-2005		8.750%		MO - 95.00%		360		01-Jul-2005
695329847 1			248,000.00		247,148.30		01-May-2005		7.950%		GA - 80.00%		360		01-Jun-2005
695340265 1			315,000.00		314,251.86		01-Jun-2005		8.650%		MD - 88.98%		360		01-Jul-2005
695344291 1			86,400.00		86,224.31		01-Jun-2005		9.400%		MI - 90.00%		360		01-Jul-2005
695350405 1			121,600.00		121,256.83		01-Jun-2005		7.800%		MI - 80.00%		360		01-Jul-2005
695061754 2			127,200.00		126,860.63		01-Jun-2005		6.500%		WA - 80.00%		480		01-May-2005
695216499 2			164,000.00		163,468.12		01-Jun-2005		7.100%		WA - 80.00%		360		01-Jul-2005
695226712 2			293,250.00		292,148.13		01-Jun-2005		7.500%		CA - 85.00%		360		01-Jun-2005
695266015 2			78,300.00		78,112.11		01-Jun-2005		8.600%		OH - 90.00%		360		01-Jul-2005
695286708 2			129,200.00		128,860.22		01-Jun-2005		8.150%		OK - 85.00%		360		01-Jul-2005
695332346 2			63,200.00		63,068.81		01-Jun-2005		9.300%		NE - 80.00%		360		01-Jul-2005
695356865 2			133,360.00		132,964.36		01-Jun-2005		7.550%		TX - 80.00%		360		01-Jul-2005
695409763 2			73,800.00		73,641.90		01-Jun-2005		9.150%		TN - 90.00%		360		01-Jul-2005
695471649 2			85,000.00		84,801.20		01-Jun-2005		8.725%		IA - 85.00%		360		01-Jul-2005
695508291 2			352,000.00		351,032.19		01-Jun-2005		7.930%		IL - 80.00%		360		01-Jul-2005
695546853 2			90,000.00		89,833.52		01-Jun-2005		9.850%		NE - 90.00%		360		01-Jul-2005
666961107 3			206,055.00		205,315.57		01-Jun-2005		8.650%		CT - 95.00%		360		01-May-2005
667012546 3			244,000.00		243,110.13		01-Jun-2005		7.650%		IL - 80.00%		360		01-Jun-2005
667122022 3			264,000.00		263,168.70		01-Jun-2005		7.250%		IL - 80.00%		360		01-Jul-2005
695158790 3			380,000.00		379,225.74		01-Jun-2005		6.800%		CA - 80.00%		480		01-Jun-2005
695159178 3			192,000.00		191,131.12		01-Jun-2005		6.550%		TX - 80.00%		360		01-Jun-2005
695165621 3			370,000.00		368,716.48		01-Jun-2005		7.900%		CA - 100.00%		360		01-Jun-2005
695207159 3			432,000.00		430,063.77		01-Jun-2005		6.600%		KY - 80.00%		360		01-Jun-2005
695211524 3			410,800.00		409,096.61		01-Jun-2005		7.000%		NY - 79.92%		360		01-Jun-2005
695239095 3			228,000.00		226,927.71		01-Jun-2005		6.350%		IL - 80.00%		360		01-Jun-2005
695294116 3			672,000.00		670,404.04		01-Jun-2005		8.650%		FL - 77.96%		360		01-Jul-2005
695317990 3			342,400.00		341,854.53		01-Jun-2005		7.675%		CA - 80.00%		480		01-Jun-2005
695353482 3			472,000.00		470,461.64		01-Jun-2005		7.075%		GA - 80.00%		360		01-Jul-2005
695413617 3			380,000.00		378,927.56		01-Jun-2005		7.800%		CA - 95.00%		360		01-Jul-2005
695442400 3			180,975.00		180,499.07		01-Jun-2005		8.150%		MN - 95.00%		360		01-Jul-2005
695456442 3			268,000.00		267,180.81		01-Jun-2005		7.400%		MI - 80.00%		360		01-Jul-2005
695471706 3			560,000.00		558,435.34		01-Jun-2005		7.850%		IL - 80.00%		360		01-Jul-2005
695478107 3			192,000.00		191,401.37		01-Jun-2005		7.300%		IL - 80.00%		360		01-Jul-2005
695482992 3			623,600.00		621,926.47		01-Jun-2005		8.050%		NY - 80.00%		360		01-Jul-2005
695492850 3			360,000.00		358,953.04		01-Jun-2005		7.650%		NY - 80.00%		360		01-Jul-2005


TOTAL			9,506,190.00		9,477,473.07


Page 17 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS


									Group 3		Group 2		Group 1		Total




Current


Number of Paid in Full Loans								75		101		54		230
Number of Repurchased Loans								0		0		0		0
Total Number of Loans Prepaid in Full								75		101		54		230
Curtailments Amount								36,026.11		28,086.74		12,882.12		76,994.97
Paid in Full Balance								29,352,894.44		17,386,525.37		11,041,959.13		57,781,378.94
Repurchased Loans Balance								0.00		0.00		0.00		0.00
Total Prepayment Amount								29,388,920.55		17,414,612.11		11,054,841.25		57,858,373.91

Cumulative


Number of Paid in Full Loans								133		171		92		396
Number of Repurchased Loans								0		0		0		0
Total Number of Loans Prepaid in Full								133		171		92		396
Paid in Full Balance								50,778,824.34		30,988,459.67		17,403,395.70		99,170,679.71
Repurchased Loans Balance								0.00		0.00		0.00		0.00
Curtailments Amount								59,274.93		54,077.25		17,822.68		131,174.86
Total Prepayment Amount								50,838,099.27		31,042,536.92		17,421,218.38		99,301,854.57










Page 18 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES


									Group 3		Group 2		Group 1		Total



SMM								2.09%		2.03%		2.48%		2.13%
3 Months Avg SMM								1.80%		1.79%		1.94%		1.82%
12 Months Avg SMM								1.80%		1.79%		1.94%		1.82%
Avg SMM Since Cut-off								1.80%		1.79%		1.94%		1.82%


CPR								22.39%		21.79%		26.01%		22.81%
3 Months Avg CPR								19.55%		19.53%		20.99%		19.78%
12 Months Avg CPR								19.55%		19.53%		20.99%		19.78%
Avg CPR Since Cut-off								19.55%		19.53%		20.99%		19.78%


PSA								2,234.82%		2,199.33%		2,615.31%		2,287.35%
3 Months Avg PSA Approximation								2,167.13%		2,191.16%		2,344.69%		2,203.96%
12 Months Avg PSA Approximation								2,167.13%		2,191.16%		2,344.69%		2,203.96%
Avg PSA Since Cut-off Approximation								2,167.13%		2,191.16%		2,344.69%		2,203.96%










Page 19 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution






PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(30,WAS)) Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)(1-SMMn+1)...(1-SMMm)]^(1/months in period n,m) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.













Page 20 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

41848375 2			35,250.00		33,829.47			23-Sep-2005		10.700%		SC - 74.37%		Paid Off - 360		01-Sep-1999


666225198 2			81,000.00		80,215.49			11-Oct-2005		9.150%		FL - 90.00%		Paid Off - 360		01-Dec-2004

666899380 2			168,000.00		167,397.14			30-Sep-2005		8.650%		CA - 80.00%		Paid Off - 360		01-Apr-2005

666936166 2			344,000.00		343,213.15			03-Oct-2005		7.050%		CA - 80.00%		Paid Off - 480		01-Apr-2005

666937214 2			264,000.00		263,325.26			22-Sep-2005		6.650%		CA - 80.00%		Paid Off - 480		01-Apr-2005

666940135 1			244,000.00		243,384.95			22-Sep-2005		6.700%		CA - 80.00%		Paid Off - 480		01-Apr-2005

666946207 3			217,308.00		217,308.00			13-Oct-2005		6.150%		CA - 80.00%		Paid Off - 360		01-Jun-2005

666958608 3			503,910.00		502,453.61			20-Sep-2005		6.200%		CA - 80.00%		Paid Off - 480		01-Apr-2005

666960133 3			480,000.00		478,687.93			13-Oct-2005		6.950%		CA - 80.00%		Paid Off - 480		01-Apr-2005

666967856 3			520,565.00		519,158.72			29-Sep-2005		6.450%		CA - 80.00%		Paid Off - 480		01-Apr-2005

666975370 3			178,000.00		177,458.46			28-Sep-2005		8.550%		NJ - 74.79%		Paid Off - 360		01-May-2005

667010680 2			200,000.00		199,089.38			19-Sep-2005		7.600%		CA - 71.43%		Paid Off - 360		01-Apr-2005

667011092 1			150,000.00		149,458.39			05-Oct-2005		7.700%		MA - 58.37%		Paid Off - 360		01-May-2005

667015176 3			396,000.00		395,373.61			13-Oct-2005		7.700%		CA - 80.00%		Paid Off - 480		01-May-2005

667016224 3			319,500.00		318,769.18			05-Oct-2005		7.050%		MD - 90.00%		Paid Off - 480		01-Apr-2005

667023956 2			173,700.00		173,261.39			03-Oct-2005		9.450%		VA - 90.00%		Paid Off - 360		01-May-2005

667029235 1			123,000.00		122,537.87			21-Sep-2005		7.500%		FL - 61.50%		Paid Off - 360		01-May-2005

667029409 1			181,500.00		180,559.61			28-Sep-2005		5.900%		VA - 72.60%		Paid Off - 360		01-May-2005

667044135 2			204,250.00		203,442.95			26-Sep-2005		7.250%		MD - 95.00%		Paid Off - 360		01-May-2005

667052658 1			284,000.00		#######			15-Sep-2005		7.650%		TX - 79.78%		Paid Off - 360		01-May-2005

667053466 3			224,000.00		223,537.23			03-Oct-2005		6.750%		IL - 80.00%		Paid Off - 480		01-May-2005

667058937 1			255,000.00		254,394.60			23-Sep-2005		6.250%		CA - 78.46%		Paid Off - 480		01-May-2005

667069108 3			167,500.00		166,771.90			12-Oct-2005		7.700%		FL - 72.51%		Paid Off - 360		01-Apr-2005

667071674 2			189,000.00		188,332.31			29-Sep-2005		6.750%		MD - 78.42%		Paid Off - 360		01-Jun-2005

667072540 2			91,000.00		90,684.05			03-Oct-2005		9.350%		MD - 70.00%		Paid Off - 360		01-Apr-2005

667080634 1			224,000.00		223,564.20			14-Oct-2005		7.650%		NJ - 78.60%		Paid Off - 480		01-May-2005

667088926 1			308,750.00		307,392.70			11-Oct-2005		6.700%		FL - 95.00%		Paid Off - 360		01-May-2005

667090385 2			160,550.00		160,246.73			05-Oct-2005		9.750%		CA - 65.00%		Paid Off - 360		01-Jun-2005

667095061 1			243,190.00		239,174.61			03-Oct-2005		6.600%		VA - 70.49%		Paid Off - 180		01-May-2005

667095467 1			318,750.00		317,646.94			28-Sep-2005		7.950%		NC - 85.00%		Paid Off - 360		01-May-2005

667099006 2			280,000.00		278,437.26			15-Sep-2005		5.525%		WI - 80.00%		Paid Off - 360		01-May-2005

667099774 1			289,000.00		288,465.92			22-Sep-2005		7.150%		IL - 85.00%		Paid Off - 480		01-May-2005

667106504 3			416,000.00		415,066.53			14-Oct-2005		6.450%		CA - 80.00%		Paid Off - 480		01-May-2005

667107114 3			256,000.00		255,595.07			12-Oct-2005		7.700%		CA - 80.00%		Paid Off - 480		01-May-2005

667115588 1			120,000.00		119,796.24			30-Sep-2005		7.450%		AZ - 80.54%		Paid Off - 480		01-May-2005

667117410 2			119,000.00		118,712.68			06-Oct-2005		8.650%		OH - 85.00%		Paid Off - 360		01-Jun-2005

667127518 3			416,000.00		415,130.19			03-Oct-2005		7.450%		CA - 80.00%		Paid Off - 480		01-May-2005



Page 21 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

667127930 2			60,000.00		59,789.77			13-Oct-2005		7.850%		FL - 44.12%		Paid Off - 360		01-May-2005


667128011 3			183,600.00		182,875.14			07-Oct-2005		7.250%		MO - 90.00%		Paid Off - 360		01-May-2005

667129571 3			600,000.00		599,224.26			15-Sep-2005		8.400%		CA - 80.00%		Paid Off - 480		01-May-2005

667131098 1			342,000.00		341,120.98			04-Oct-2005		5.950%		WA - 90.00%		Paid Off - 480		01-May-2005

667131502 1			89,120.00		88,813.07			23-Sep-2005		7.950%		CA - 80.00%		Paid Off - 360		01-May-2005

667132864 1			162,400.00		162,025.14			03-Oct-2005		7.350%		NJ - 87.78%		Paid Off - 360		01-Jul-2005

667135602 3			271,920.00		271,395.63			14-Oct-2005		7.000%		CA - 80.00%		Paid Off - 480		01-May-2005

667144380 3			544,000.00		543,151.72			20-Sep-2005		7.750%		CA - 80.00%		Paid Off - 480		01-May-2005

667146690 2			100,720.00		100,314.47			03-Oct-2005		7.150%		MD - 80.00%		Paid Off - 360		01-May-2005

667147227 1			247,200.00		246,376.31			21-Sep-2005		8.100%		CA - 80.00%		Paid Off - 360		01-May-2005

667150544 2			177,600.00		176,756.69			30-Sep-2005		6.300%		FL - 80.00%		Paid Off - 360		01-May-2005

667151609 3			490,000.00		487,783.71			05-Oct-2005		7.500%		NJ - 69.01%		Paid Off - 360		01-Apr-2005

667164180 3			156,000.00		155,252.15			30-Sep-2005		6.250%		CA - 80.00%		Paid Off - 360		01-May-2005

667174965 2			148,000.00		147,380.30			04-Oct-2005		6.950%		FL - 80.00%		Paid Off - 360		01-May-2005

667181796 3			493,219.00		492,513.33			23-Sep-2005		8.050%		CA - 90.00%		Paid Off - 480		01-May-2005

667181986 1			120,000.00		119,752.08			30-Sep-2005		6.750%		AZ - 80.00%		Paid Off - 480		01-May-2005

667184527 3			148,000.00		147,560.90			05-Oct-2005		7.550%		IL - 80.00%		Paid Off - 360		01-Jun-2005

667185243 3			186,200.00		185,862.65			06-Oct-2005		8.550%		NV - 95.00%		Paid Off - 360		01-Jul-2005

667192207 2			139,500.00		139,096.93			06-Oct-2005		8.800%		VA - 90.00%		Paid Off - 360		01-May-2005

667195994 3			436,500.00		435,473.94			27-Sep-2005		8.700%		MA - 78.65%		Paid Off - 360		01-Jun-2005

667202071 2			173,700.00		173,642.78			20-Sep-2005		7.900%		IL - 87.29%		Paid Off - 360		01-May-2005

667207062 1			250,000.00		249,150.03			07-Oct-2005		8.000%		NJ - 81.97%		Paid Off - 360		01-May-2005

667209175 3			372,000.00		370,199.60			29-Sep-2005		6.200%		CA - 80.00%		Paid Off - 360		01-May-2005

667209308 2			77,900.00		77,751.47			07-Oct-2005		8.300%		IL - 95.00%		Paid Off - 360		01-Jul-2005

695040329 2			258,750.00		257,922.02			30-Sep-2005		8.300%		CT - 75.00%		Paid Off - 360		01-May-2005

695065011 1			136,500.00		136,090.86			12-Oct-2005		7.500%		NJ - 65.00%		Paid Off - 360		01-Jun-2005

695066738 2			176,000.00		175,183.16			29-Sep-2005		7.525%		NV - 74.89%		Paid Off - 360		01-May-2005

695076554 2			260,000.00		259,448.88			03-Oct-2005		9.200%		NJ - 65.00%		Paid Off - 360		01-Jun-2005

695077040 1			221,500.00		221,066.16			30-Sep-2005		9.650%		NY - 63.29%		Paid Off - 360		01-Jun-2005

695088757 1			151,516.00		151,031.79			05-Oct-2005		7.175%		FL - 80.00%		Paid Off - 360		01-Jun-2005

695090951 3			382,500.00		382,345.88			20-Sep-2005		8.050%		CA - 85.00%		Paid Off - 360		01-Jun-2005

695092783 1			160,000.00		159,508.42			19-Sep-2005		8.500%		FL - 80.00%		Paid Off - 360		01-May-2005

695096941 2			132,000.00		131,467.56			19-Sep-2005		6.500%		WI - 80.00%		Paid Off - 360		01-Jun-2005

695101451 2			162,900.00		162,509.11			27-Sep-2005		8.600%		WI - 90.00%		Paid Off - 360		01-Jun-2005

695102335 1			288,000.00		287,187.20			06-Oct-2005		7.800%		IL - 86.75%		Paid Off - 360		01-Jun-2005

695105288 3			170,400.00		169,559.39			30-Sep-2005		6.100%		CA - 80.00%		Paid Off - 360		01-May-2005

695105692 2			150,100.00		149,743.50			30-Sep-2005		8.650%		FL - 95.00%		Paid Off - 360		01-Jun-2005

695106955 3			488,000.00		486,815.15			14-Oct-2005		5.650%		TX - 80.00%		Paid Off - 480		01-Jun-2005



Page 22 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

695108134 2			143,650.00		143,244.62			11-Oct-2005		7.800%		IL - 85.00%		Paid Off - 360		01-Jun-2005


695108829 2			252,000.00		251,166.49			05-Oct-2005		7.000%		CA - 90.00%		Paid Off - 360		01-Jun-2005

695108985 2			194,000.00		193,765.60			27-Sep-2005		7.850%		NJ - 77.60%		Paid Off - 480		01-Jun-2005

695111625 3			380,000.00		378,628.01			28-Sep-2005		6.550%		CA - 80.00%		Paid Off - 360		01-Jun-2005

695112318 1			210,000.00		209,249.08			20-Sep-2005		6.600%		CA - 70.71%		Paid Off - 360		01-Jun-2005

695112375 2			300,600.00		299,708.14			27-Sep-2005		7.550%		AL - 90.00%		Paid Off - 360		01-Jun-2005

695116293 2			211,500.00		211,206.03			13-Oct-2005		8.150%		FL - 90.00%		Paid Off - 480		01-May-2005

695117580 3			540,000.00		538,142.69			14-Oct-2005		6.800%		NY - 79.41%		Paid Off - 360		01-Jun-2005

695126599 1			303,000.00		301,967.94			13-Oct-2005		6.850%		MD - 83.01%		Paid Off - 360		01-Jun-2005

695130278 3			252,000.00		251,647.83			27-Sep-2005		7.350%		CA - 90.00%		Paid Off - 480		01-Jun-2005

695131854 2			319,500.00		318,701.34			04-Oct-2005		8.400%		NY - 90.00%		Paid Off - 360		01-Jun-2005

695134866 3			546,000.00		544,427.91			20-Sep-2005		7.700%		IL - 94.96%		Paid Off - 360		01-Jun-2005

695140269 2			104,000.00		103,755.52			26-Sep-2005		8.700%		PA - 80.00%		Paid Off - 360		01-Jun-2005

695144667 1			189,000.00		188,356.25			12-Oct-2005		6.850%		OH - 90.00%		Paid Off - 360		01-Jun-2005

695149161 3			180,000.00		180,000.00			30-Sep-2005		6.475%		IL - 80.00%		Paid Off - 360		01-Jun-2005

695151373 2			263,950.00		262,977.77			13-Oct-2005		6.450%		CA - 79.99%		Paid Off - 360		01-Jun-2005

695154518 2			195,000.00		194,432.91			06-Oct-2005		7.650%		CA - 89.45%		Paid Off - 360		01-Jun-2005

695155879 1			297,500.00		296,660.42			16-Sep-2005		7.800%		NJ - 82.64%		Paid Off - 360		01-Jun-2005

695159962 3			448,000.00		446,603.21			26-Sep-2005		7.300%		CA - 80.00%		Paid Off - 360		01-Jun-2005

695163394 2			245,000.00		244,537.19			03-Oct-2005		9.750%		CA - 70.00%		Paid Off - 360		01-Jun-2005

695165308 3			446,500.00		445,428.63			04-Oct-2005		8.600%		CA - 95.00%		Paid Off - 360		01-Jun-2005

695165738 2			40,800.00		40,726.89			07-Oct-2005		10.000%		AL - 80.00%		Paid Off - 360		01-Jun-2005

695166652 2			234,000.00		233,627.52			30-Sep-2005		6.875%		CA - 78.00%		Paid Off - 480		01-Jun-2005

695167908 2			86,560.00		86,284.74			14-Oct-2005		7.200%		TX - 80.00%		Paid Off - 360		01-Jun-2005

695174318 2			133,200.00		133,041.36			15-Sep-2005		7.900%		AZ - 90.00%		Paid Off - 480		01-Jun-2005

695178533 1			230,000.00		229,077.23			06-Oct-2005		6.000%		TX - 63.89%		Paid Off - 360		01-Jun-2005

695179986 1			283,000.00		282,582.84			16-Sep-2005		7.150%		CA - 52.41%		Paid Off - 480		01-Jun-2005

695182022 2			99,450.00		99,130.62			03-Oct-2005		7.150%		CA - 65.00%		Paid Off - 360		01-Jun-2005

695182329 3			160,000.00		159,460.33			03-Oct-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Jun-2005

695187823 3			395,250.00		394,221.00			20-Sep-2005		8.200%		NY - 85.00%		Paid Off - 360		01-Jun-2005

695189522 1			186,000.00		185,315.35			04-Oct-2005		6.450%		CA - 69.66%		Paid Off - 360		01-Jun-2005

695190793 3			650,000.00		648,071.54			07-Oct-2005		7.550%		CA - 71.04%		Paid Off - 360		01-Jun-2005

695191783 3			484,500.00		483,090.94			12-Oct-2005		7.650%		CA - 85.00%		Paid Off - 360		01-Jun-2005

695192419 3			564,000.00		562,060.15			27-Sep-2005		6.800%		CA - 80.00%		Paid Off - 360		01-Jun-2005

695193383 2			67,050.00		66,893.97			04-Oct-2005		8.750%		PA - 90.00%		Paid Off - 360		01-Jun-2005

695193961 2			103,000.00		102,706.41			21-Sep-2005		7.750%		FL - 77.44%		Paid Off - 360		01-Jun-2005

695194886 2			204,000.00		203,639.73			26-Sep-2005		6.500%		MD - 74.18%		Paid Off - 480		01-Jun-2005

695195222 1			189,000.00		188,376.53			05-Oct-2005		7.350%		CA - 90.00%		Paid Off - 360		01-Jun-2005



Page 23 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

695195644 3			240,000.00		239,244.31			19-Sep-2005		7.250%		IL - 80.00%		Paid Off - 360		01-Jun-2005


695198176 3			521,550.00		520,240.86			16-Sep-2005		6.925%		NY - 89.92%		Paid Off - 360		01-Jul-2005

695198937 2			268,000.00		267,564.38			20-Sep-2005		6.800%		CA - 80.00%		Paid Off - 480		01-Jun-2005

695202259 2			199,500.00		199,063.73			12-Oct-2005		9.050%		CA - 95.00%		Paid Off - 360		01-Jun-2005

695202507 2			316,000.00		315,377.61			20-Sep-2005		6.100%		CA - 80.00%		Paid Off - 480		01-Jun-2005

695204388 3			322,240.00		321,155.57			14-Oct-2005		6.950%		NY - 79.90%		Paid Off - 360		01-Jun-2005

695207365 3			371,000.00		370,561.27			12-Oct-2005		7.925%		CA - 70.00%		Paid Off - 480		01-Jun-2005

695207605 2			212,500.00		211,810.51			30-Sep-2005		7.100%		WA - 85.00%		Paid Off - 360		01-Jun-2005

695208355 2			351,000.00		350,191.68			11-Oct-2005		8.800%		NY - 90.00%		Paid Off - 360		01-Jun-2005

695208447 3			760,750.00		758,331.87			22-Sep-2005		8.050%		CA - 85.00%		Paid Off - 360		01-Jun-2005

695214064 2			127,500.00		127,161.34			06-Oct-2005		8.200%		AZ - 85.00%		Paid Off - 360		01-Jun-2005

695217182 2			176,000.00		175,731.69			20-Sep-2005		7.950%		IL - 80.00%		Paid Off - 480		01-Jun-2005

695220905 1			251,500.00		250,700.24			06-Oct-2005		7.200%		WA - 71.86%		Paid Off - 360		01-Jun-2005

695222083 2			255,000.00		254,668.23			28-Sep-2005		7.600%		MD - 85.00%		Paid Off - 480		01-Jun-2005

695222661 3			275,000.00		274,577.23			14-Oct-2005		7.000%		CA - 86.21%		Paid Off - 480		01-Jun-2005

695224337 2			300,000.00		299,532.14			13-Oct-2005		10.650%		CA - 60.00%		Paid Off - 360		01-Jun-2005

695224436 3			466,874.00		466,874.00			11-Oct-2005		7.100%		CA - 80.00%		Paid Off - 360		01-Jun-2005

695230185 2			140,000.00		139,796.77			15-Sep-2005		11.000%		CA - 56.00%		Paid Off - 360		01-Jun-2005

695231944 2			120,000.00		119,807.64			26-Sep-2005		6.850%		FL - 53.81%		Paid Off - 480		01-Jun-2005

695233627 2			143,450.00		143,105.51			21-Sep-2005		7.150%		MO - 95.00%		Paid Off - 360		01-Jul-2005

695233999 1			142,800.00		142,446.64			07-Oct-2005		8.450%		MO - 85.00%		Paid Off - 360		01-Jun-2005

695234021 2			183,600.00		183,081.86			22-Sep-2005		7.800%		AZ - 90.00%		Paid Off - 360		01-Jun-2005

695235291 3			414,000.00		413,462.69			19-Sep-2005		7.600%		CA - 90.00%		Paid Off - 480		01-Jun-2005

695235531 3			378,000.00		377,035.69			27-Sep-2005		8.300%		CA - 90.00%		Paid Off - 360		01-Jun-2005

695236406 2			190,800.00		190,342.15			28-Sep-2005		8.600%		CA - 90.00%		Paid Off - 360		01-Jun-2005

695237040 2			150,000.00		149,675.33			03-Oct-2005		9.100%		CA - 37.04%		Paid Off - 360		01-Jun-2005

695237776 3			233,600.00		233,250.81			29-Sep-2005		7.100%		CA - 80.00%		Paid Off - 480		01-Jun-2005

695238865 2			164,250.00		163,843.62			21-Sep-2005		8.450%		CA - 90.00%		Paid Off - 360		01-Jun-2005

695239301 2			170,000.00		169,380.23			30-Sep-2005		6.500%		IL - 85.00%		Paid Off - 360		01-Jun-2005

695239368 1			148,000.00		147,529.35			20-Sep-2005		7.200%		IL - 80.00%		Paid Off - 360		01-Jun-2005

695241026 2			39,721.00		39,671.13			06-Oct-2005		10.300%		MI - 90.00%		Paid Off - 360		01-Jul-2005

695241174 2			140,250.00		140,250.00			20-Sep-2005		8.300%		TX - 85.00%		Paid Off - 360		01-Jul-2005

695243345 1			89,250.00		89,110.80			12-Oct-2005		10.650%		AZ - 85.00%		Paid Off - 360		01-Jun-2005

695247957 2			47,000.00		46,912.18			06-Oct-2005		8.400%		MT - 94.80%		Paid Off - 360		01-Jul-2005

695248278 2			291,999.00		291,586.41			14-Oct-2005		7.300%		CA - 80.00%		Paid Off - 480		01-Jun-2005

695249441 2			175,000.00		174,403.95			29-Sep-2005		6.850%		DC - 76.42%		Paid Off - 360		01-Jun-2005

695249698 3			400,000.00		398,819.16			15-Sep-2005		7.575%		IL - 80.00%		Paid Off - 360		01-Jun-2005

695252643 3			455,000.00		453,715.90			30-Sep-2005		7.800%		CA - 68.94%		Paid Off - 360		01-Jun-2005



Page 24 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

695253476 1			175,000.00		174,361.64			29-Sep-2005		6.500%		CA - 68.63%		Paid Off - 360		01-Jun-2005


695253526 2			240,000.00		239,336.16			23-Sep-2005		7.900%		CA - 78.18%		Paid Off - 360		01-Jun-2005

695260042 3			385,000.00		383,596.48			05-Oct-2005		6.500%		CA - 70.00%		Paid Off - 360		01-Jun-2005

695267757 1			192,600.00		192,133.10			29-Sep-2005		8.550%		RI - 90.00%		Paid Off - 360		01-Jun-2005

695269712 2			116,000.00		115,623.77			27-Sep-2005		7.100%		GA - 80.00%		Paid Off - 360		01-Jun-2005

695271338 2			215,000.00		214,998.92			20-Sep-2005		6.800%		MD - 69.36%		Paid Off - 360		01-Jun-2005

695272559 1			112,950.00		112,702.99			20-Sep-2005		9.050%		IA - 90.00%		Paid Off - 360		01-Jun-2005

695273490 2			233,750.00		233,465.73			07-Oct-2005		7.850%		CA - 85.00%		Paid Off - 480		01-Jun-2005

695275057 2			134,400.00		133,914.76			23-Sep-2005		6.550%		IL - 80.00%		Paid Off - 360		01-Jun-2005

695280180 1			312,000.00		311,503.35			07-Oct-2005		6.875%		CA - 80.00%		Paid Off - 480		01-Jun-2005

695280776 1			340,000.00		338,918.80			03-Oct-2005		7.200%		IL - 80.00%		Paid Off - 360		01-Jun-2005

695281816 3			405,000.00		403,774.26			04-Oct-2005		7.450%		NJ - 77.14%		Paid Off - 360		01-Jun-2005

695284901 3			393,600.00		392,443.82			27-Sep-2005		7.600%		NJ - 80.00%		Paid Off - 360		01-Jun-2005

695285767 3			450,000.00		448,750.18			03-Oct-2005		6.850%		CA - 90.00%		Paid Off - 360		01-Jul-2005

695286229 1			164,000.00		164,000.00			27-Sep-2005		7.350%		GA - 88.65%		Paid Off - 360		01-Jun-2005

695287128 3			916,800.00		915,590.49			04-Oct-2005		8.300%		CA - 80.00%		Paid Off - 480		01-Jun-2005

695288043 2			195,500.00		195,146.42			12-Oct-2005		8.600%		IL - 85.00%		Paid Off - 360		01-Jul-2005

695297846 1			255,000.00		254,329.39			04-Oct-2005		8.150%		CA - 61.15%		Paid Off - 360		01-Jun-2005

695300061 2			212,500.00		211,918.10			23-Sep-2005		7.950%		IL - 85.00%		Paid Off - 360		01-Jun-2005

695302307 1			198,000.00		197,441.22			16-Sep-2005		7.800%		FL - 90.00%		Paid Off - 360		01-Jun-2005

695302315 1			333,000.00		331,929.67			13-Oct-2005		7.150%		CA - 89.52%		Paid Off - 360		01-Jun-2005

695305581 1			183,000.00		182,814.90			27-Sep-2005		11.300%		CA - 50.14%		Paid Off - 360		01-Jul-2005

695307561 1			152,000.00		151,818.97			20-Sep-2005		7.900%		AK - 80.00%		Paid Off - 480		01-Jun-2005

695307884 2			84,500.00		84,251.81			15-Sep-2005		7.600%		IA - 68.70%		Paid Off - 360		01-Jun-2005

695308205 2			150,000.00		149,677.11			07-Oct-2005		7.700%		MI - 100.00%		Paid Off - 360		01-Jul-2005

695311324 1			333,600.00		332,658.51			27-Sep-2005		7.800%		CA - 80.00%		Paid Off - 360		01-Jun-2005

695315895 1			57,485.00		57,372.00			15-Sep-2005		8.150%		MI - 90.00%		Paid Off - 360		01-Jul-2005

695316356 2			112,500.00		112,275.99			03-Oct-2005		9.500%		CA - 90.00%		Paid Off - 360		01-Jun-2005

695318790 3			580,000.00		578,647.88			06-Oct-2005		7.300%		NY - 80.00%		Paid Off - 360		01-Jul-2005

695320085 3			576,000.00		574,838.61			19-Sep-2005		6.750%		CA - 88.62%		Paid Off - 480		01-Jun-2005

695320234 2			265,500.00		265,291.70			28-Sep-2005		9.325%		CA - 90.00%		Paid Off - 480		01-Jun-2005

695320259 3			364,000.00		362,887.40			22-Sep-2005		7.400%		CA - 69.33%		Paid Off - 360		01-Jun-2005

695322040 2			315,000.00		313,997.37			16-Sep-2005		7.600%		CA - 90.00%		Paid Off - 360		01-Jun-2005

695322735 3			382,500.00		381,881.47			21-Sep-2005		9.100%		MI - 85.00%		Paid Off - 360		01-Jun-2005

695325290 2			80,000.00		79,677.47			20-Sep-2005		6.300%		OR - 46.78%		Paid Off - 360		01-Jun-2005

695331090 2			81,000.00		80,762.36			21-Sep-2005		8.300%		MD - 90.00%		Paid Off - 360		01-Jun-2005

695338913 3			245,204.00		244,862.37			19-Sep-2005		7.350%		CA - 80.00%		Paid Off - 480		01-Jun-2005

695341321 2			54,400.00		54,283.49			04-Oct-2005		9.150%		FL - 80.00%		Paid Off - 360		01-Jun-2005



Page 25 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

695341339 2			140,250.00		140,250.00			20-Sep-2005		8.300%		TX - 85.00%		Paid Off - 360		01-Jul-2005


695343228 2			58,875.00		58,815.45			30-Sep-2005		11.300%		MI - 75.00%		Paid Off - 360		01-Jul-2005

695343467 2			122,500.00		122,330.77			22-Sep-2005		9.850%		VA - 70.00%		Paid Off - 360		01-Jul-2005

695344614 3			304,000.00		303,004.31			28-Sep-2005		7.050%		FL - 80.00%		Paid Off - 360		01-Jun-2005

695345017 2			188,500.00		188,058.37			30-Sep-2005		7.275%		CA - 65.00%		Paid Off - 360		01-Jul-2005

695345181 3			142,000.00		141,712.24			23-Sep-2005		8.000%		FL - 80.00%		Paid Off - 360		01-Jul-2005

695348292 2			22,500.00		22,457.53			11-Oct-2005		8.350%		MI - 90.00%		Paid Off - 360		01-Jul-2005

695353326 2			125,910.00		125,604.75			05-Oct-2005		8.550%		CA - 90.00%		Paid Off - 360		01-Jun-2005

695355594 3			200,000.00		199,551.92			29-Sep-2005		7.500%		IL - 80.00%		Paid Off - 360		01-Jul-2005

695356089 3			700,000.00		700,000.00			27-Sep-2005		7.550%		CA - 80.00%		Paid Off - 360		01-Jul-2005

695357178 2			65,700.00		65,600.19			27-Sep-2005		9.400%		LA - 90.00%		Paid Off - 360		01-Jul-2005

695357392 1			67,500.00		67,334.67			23-Sep-2005		8.500%		MN - 90.00%		Paid Off - 360		01-Jun-2005

695374017 1			88,000.00		87,826.64			26-Sep-2005		6.100%		OR - 80.00%		Paid Off - 480		01-Jun-2005

695378075 3			220,000.00		219,352.14			04-Oct-2005		6.100%		IL - 80.00%		Paid Off - 360		01-Jul-2005

695378620 3			384,200.00		383,482.23			04-Oct-2005		8.400%		VA - 85.00%		Paid Off - 360		01-Jul-2005

695380956 2			323,000.00		323,000.00			13-Oct-2005		7.550%		CA - 85.00%		Paid Off - 360		01-Jul-2005

695384990 2			224,000.00		223,111.01			28-Sep-2005		6.200%		MD - 80.00%		Paid Off - 360		01-Jul-2005

695386433 3			384,000.00		383,133.78			29-Sep-2005		8.900%		CA - 80.00%		Paid Off - 360		01-Jun-2005

695390492 2			43,200.00		43,117.62			07-Oct-2005		8.300%		FL - 80.00%		Paid Off - 360		01-Jul-2005

695399998 3			637,500.00		636,168.48			30-Sep-2005		7.850%		CA - 75.00%		Paid Off - 360		01-Jul-2005

695401489 1			118,500.00		118,274.07			19-Sep-2005		8.300%		IL - 75.00%		Paid Off - 360		01-Jul-2005

695402453 3			640,000.00		638,566.16			28-Sep-2005		7.500%		CA - 80.00%		Paid Off - 360		01-Jul-2005

695411025 3			558,888.00		556,790.83			23-Sep-2005		6.350%		CA - 58.29%		Paid Off - 360		01-Jun-2005

695415547 2			331,500.00		330,861.47			29-Sep-2005		8.250%		FL - 85.00%		Paid Off - 360		01-Jul-2005

695415695 3			368,800.00		367,860.56			29-Sep-2005		6.850%		NJ - 80.00%		Paid Off - 360		01-Jul-2005

695417113 3			255,200.00		254,599.15			20-Sep-2005		7.250%		IL - 80.00%		Paid Off - 360		01-Jul-2005

695418905 2			224,000.00		223,550.65			19-Sep-2005		8.050%		IL - 82.96%		Paid Off - 360		01-Jul-2005

695426676 3			215,200.00		214,618.86			29-Sep-2005		6.550%		KS - 80.00%		Paid Off - 360		01-Jul-2005

695439893 2			306,850.00		306,258.95			03-Oct-2005		8.250%		AZ - 85.00%		Paid Off - 360		01-Jul-2005

695451898 1			230,000.00		229,474.33			30-Sep-2005		7.400%		CA - 75.41%		Paid Off - 360		01-Jul-2005

695452854 3			239,200.00		238,614.15			20-Sep-2005		7.050%		CA - 80.00%		Paid Off - 360		01-Jul-2005

695453548 2			114,800.00		113,633.36			07-Oct-2005		7.800%		TX - 80.00%		Paid Off - 360		01-Jun-2005

695470203 2			178,200.00		177,905.78			28-Sep-2005		9.000%		CA - 90.00%		Paid Off - 360		01-Jul-2005

695486357 2			120,000.00		119,703.20			21-Sep-2005		7.000%		MD - 55.81%		Paid Off - 360		01-Jul-2005

695488528 2			135,000.00		134,682.03			03-Oct-2005		7.250%		MA - 64.29%		Paid Off - 360		01-Jul-2005

695495218 3			574,750.00		573,791.19			05-Oct-2005		8.950%		IL - 95.00%		Paid Off - 360		01-Jul-2005

695496844 2			176,000.00		175,556.03			27-Sep-2005		6.900%		CA - 67.56%		Paid Off - 360		01-Jul-2005

695505461 2			263,900.00		263,900.00			14-Oct-2005		6.250%		AZ - 70.00%		Paid Off - 360		01-Jul-2005



Page 26 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

695514992 1			132,000.00		131,727.07			26-Sep-2005		7.900%		MI - 80.00%		Paid Off - 360		01-Jul-2005


695541151 1			203,000.00		202,502.80			13-Oct-2005		7.050%		NJ - 81.20%		Paid Off - 360		01-Jul-2005

695557942 2			90,000.00		89,808.21			27-Sep-2005		7.750%		IL - 90.00%		Paid Off - 360		01-Jul-2005



TOTAL			57,929,824.00		57,781,378.94



Page 27 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



									Group 3		Group 2		Group 1		Total


Current




Number of Loans Liquidated								0		0		0		0
Collateral Principal Realized Loss/(Gain) Amount								0.00		0.00		0.00		0.00
Collateral Interest Realized Loss/(Gain) Amount								0.00		0.00		0.00		0.00
Net Liquidation Proceeds								0.00		0.00		0.00		0.00

Cumulative




Number of Loans Liquidated								0		0		0		0
Collateral Realized Loss/(Gain) Amount								0.00		0.00		0.00		0.00
Net Liquidation Proceeds								0.00		0.00		0.00		0.00










Page 28 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution


DEFAULT SPEEDS



									Group 3		Group 2		Group 1		Total



MDR								0.00%		0.00%		0.00%		0.00%
3 Months Avg MDR								0.00%		0.00%		0.00%		0.00%
12 Months Avg MDR								0.00%		0.00%		0.00%		0.00%
Avg MDR Since Cut-off								0.00%		0.00%		0.00%		0.00%


CDR								0.00%		0.00%		0.00%		0.00%
3 Months Avg CDR								0.00%		0.00%		0.00%		0.00%
12 Months Avg CDR								0.00%		0.00%		0.00%		0.00%
Avg CDR Since Cut-off								0.00%		0.00%		0.00%		0.00%


SDA								0.00%		0.00%		0.00%		0.00%
3 Months Avg SDA Approximation								0.00%		0.00%		0.00%		0.00%
12 Months Avg SDA Approximation								0.00%		0.00%		0.00%		0.00%
Avg SDA Since Cut-off Approximation								0.00%		0.00%		0.00%		0.00%


Loss Severity Approximation for Current Period								0.00%		0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation								0.00%		0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation								0.00%		0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off								0.00%		0.00%		0.00%		0.00%












Page 29 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution





COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)



	Conditional Default Rate (CDR): 1-((1-MDR)^12)

	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))

	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)(1-MDRn+1)...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)

	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))

	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)

	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.




Page 30 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative

&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized

Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)





TOTAL



Page 31 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS

								Group 3		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

						60+ Day Delinquency Balance (includes all REO and FC)								21,667,054.42
						Beginning Stated Principal Balance								2,712,615,597.76
						Delinquency Percentage								0.800000%

						Offered Subordinate and C Class Certificate Balances								621,412,733.35
						Beginning Stated Principal Balance								2,712,615,597.76
						Senior Enhancement Percentage								22.908200%
						Cumulative Loss Percentage								0.000000%




ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION

								Group 3		Group 2		Group 1		Total
Prepayment Penalty														822,024.77
Amount Due for PPP														0.00






Page 32 of 33
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

October 25, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

													Next PTR		NET WAC Shortfall Amt Paid
CLASS

			REMIC1										0.000%		0.00

			R-SWAPX										0.000%		0.00

			I-A1										4.090%		0.00

			I-A2										4.130%		0.00

			II-A1										4.080%		0.00

			II-A2										4.140%		0.00

			III-A1										4.010%		0.00

			III-A1A										4.150%		0.00

			III-A2										3.940%		0.00

			III-A3										4.100%		0.00

			III-A4										4.200%		0.00

			M-1										4.300%		0.00

			M-2										4.320%		0.00

			M-3										4.350%		0.00

			M-4										4.440%		0.00

			M-5										4.470%		0.00

			M-6										4.550%		0.00

			M-7										5.030%		0.00

			M-8										5.230%		0.00

			M-9										5.630%		0.00

			M-10										6.330%		0.00

			B-1										6.330%		0.00

			B-2										5.830%		0.00

			B-3										6.330%		0.00

			C										0.000%		0.00

			P										0.000%		0.00

			R										0.000%		0.00

			R-CX										0.000%		0.00

			R-PX										0.000%		0.00







Page 33 of 33

Long Beach Mortgage Loan Trust 2005-WL2 Asset-Backed Certificates 8-K