
                                    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):  December 27, 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
     December 27, 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:  Dec 29, 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 December 27, 2005.



Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 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					20
										9. Prepayment Detail Report					23

										10. Realized Loss Report					30
										11. Realized Loss Detail Report					33
				Servicer(s)
										12. Triggers and Adj. Cert. Report					34
				Long Beach Mortgage
										13. Additional Certificate Report					35



				Underwriter(s)
				CS First Boston
				Wamu Capital Corp


										Total Number of Pages					35


				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:			December 27, 2005
										Factor Information:			(800) 735-7777
				Record Date:			November 30, 2005
										Main Phone Number:			(714) 247-6000

							December 23, 2005


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






Page 1 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 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		258,999,460.14		1,025,350.08		8,652,716.93		9,678,067.01		0.00		0.00		250,346,743.21

I-A2	SR	$	70,149,000.00		64,749,865.03		258,639.74		2,163,179.23		2,421,818.97		0.00		0.00		62,586,685.80
II-A1	SR	$	541,238,000.00		496,595,960.45		1,961,554.04		18,044,415.91		20,005,969.95		0.00		0.00		478,551,544.54
II-A2	SR	$	135,310,000.00		124,149,448.87		497,011.63		4,511,120.65		5,008,132.28		0.00		0.00		119,638,328.22
III-A1	SR	$	325,000,000.00		300,155,830.84		1,166,939.17		9,407,839.13		10,574,778.30		0.00		0.00		290,747,991.71
III-A1A	SR	$	47,803,000.00		44,148,766.71		177,134.66		1,383,762.87		1,560,897.53		0.00		0.00		42,765,003.84
III-A2	SR	$	402,335,000.00		346,209,575.67		1,324,443.97		21,253,234.90		22,577,678.87		0.00		0.00		324,956,340.77
III-A3	SR	$	303,698,000.00		303,698,000.00		1,205,006.18		0.00		1,205,006.18		0.00		0.00		303,698,000.00
III-A4	SR	$	28,174,000.00		28,174,000.00		114,292.53		0.00		114,292.53		0.00		0.00		28,174,000.00
M-1	MEZ/SEQ/SUB	$	144,675,000.00		144,674,999.99		599,758.25		0.01		599,758.26		0.00		0.00		144,674,999.98
M-2	MEZ/SEQ/SUB	$	84,049,000.00		84,049,000.00		349,924.00		0.00		349,924.00		0.00		0.00		84,049,000.00
M-3	MEZ/SEQ/SUB	$	55,114,000.00		55,114,000.00		230,927.66		0.00		230,927.66		0.00		0.00		55,114,000.00
M-4	MEZ/SEQ/SUB	$	41,336,000.00		41,336,000.00		176,504.72		0.00		176,504.72		0.00		0.00		41,336,000.00
M-5	MEZ/SEQ/SUB	$	41,336,000.00		41,336,000.00		177,607.01		0.00		177,607.01		0.00		0.00		41,336,000.00
M-6	MEZ/SEQ/SUB	$	37,202,000.00		37,202,000.00		162,490.07		0.00		162,490.07		0.00		0.00		37,202,000.00
M-7	MEZ/SEQ/SUB	$	34,446,000.00		34,446,000.00		165,149.43		0.00		165,149.43		0.00		0.00		34,446,000.00
M-8	MEZ/SEQ/SUB	$	28,935,000.00		28,935,000.00		143,871.25		0.00		143,871.25		0.00		0.00		28,935,000.00
M-9	MEZ/SEQ/SUB	$	27,557,000.00		27,557,000.00		146,817.57		0.00		146,817.57		0.00		0.00		27,557,000.00
M-10	MEZ/SEQ/SUB	$	22,046,000.00		22,046,000.00		131,173.70		0.00		131,173.70		0.00		0.00		22,046,000.00
B-1	NOF/SEQ/SUB	$	27,557,000.00		27,557,000.00		163,964.15		0.00		163,964.15		0.00		0.00		27,557,000.00
B-2	NOF/SEQ/SUB	$	28,935,000.00		28,935,000.00		159,303.25		0.00		159,303.25		0.00		0.00		28,935,000.00
B-3	NOF/SEQ/SUB	$	26,179,000.00		26,179,000.00		155,765.05		0.00		155,765.05		0.00		0.00		26,179,000.00
C	NOF/SUB	$	22,046,568.32		22,045,733.35		4,146,279.81		0.00		4,146,279.81		0.00		0.00		22,045,733.35
P	NOF	$	100.00		100.00		1,036,878.32		0.00		1,036,878.32		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		2,588,293,741.05		15,676,786.24		65,416,269.63		81,093,055.87		0.00		0.00		2,522,877,471.42






Page 2 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

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-A1	11/25/05		12/26/05		A-Act/360		542514NM2		280,596,000.00		923.033330		3.654186		30.836922		34.491108	892.196408
I-A2	11/25/05		12/26/05		A-Act/360		542514MV3		70,149,000.00		923.033329		3.687005		30.836922		34.523927	892.196408
II-A1	11/25/05		12/26/05		A-Act/360		542514NN0		541,238,000.00		917.518653		3.624199		33.339152		36.963351	884.179501
II-A2	11/25/05		12/26/05		A-Act/360		542514NP5		135,310,000.00		917.518653		3.673133		33.339152		37.012285	884.179501
III-A1	11/25/05		12/26/05		A-Act/360		542514MW1		325,000,000.00		923.556403		3.590582		28.947197		32.537779	894.609205
III-A1A	11/25/05		12/26/05		A-Act/360		542514MX9		47,803,000.00		923.556403		3.705513		28.947197		32.652711	894.609205
III-A2	11/25/05		12/26/05		A-Act/360		542514MY7		402,335,000.00		860.500766		3.291893		52.824723		56.116616	807.676043
III-A3	11/25/05		12/26/05		A-Act/360		542514MZ4		303,698,000.00		1,000.000000		3.967778		0.000000		3.967778	1,000.000000
III-A4	11/25/05		12/26/05		A-Act/360		542514NA8		28,174,000.00		1,000.000000		4.056667		0.000000		4.056667	1,000.000000
M-1	11/25/05		12/26/05		A-Act/360		542514NB6		144,675,000.00		1,000.000000		4.145556		0.000000		4.145556	1,000.000000
M-2	11/25/05		12/26/05		A-Act/360		542514NC4		84,049,000.00		1,000.000000		4.163333		0.000000		4.163333	1,000.000000
M-3	11/25/05		12/26/05		A-Act/360		542514ND2		55,114,000.00		1,000.000000		4.190000		0.000000		4.190000	1,000.000000
M-4	11/25/05		12/26/05		A-Act/360		542514NE0		41,336,000.00		1,000.000000		4.270000		0.000000		4.270000	1,000.000000
M-5	11/25/05		12/26/05		A-Act/360		542514NF7		41,336,000.00		1,000.000000		4.296667		0.000000		4.296667	1,000.000000
M-6	11/25/05		12/26/05		A-Act/360		542514NG5		37,202,000.00		1,000.000000		4.367778		0.000000		4.367778	1,000.000000
M-7	11/25/05		12/26/05		A-Act/360		542514NH3		34,446,000.00		1,000.000000		4.794444		0.000000		4.794444	1,000.000000
M-8	11/25/05		12/26/05		A-Act/360		542514NJ9		28,935,000.00		1,000.000000		4.972222		0.000000		4.972222	1,000.000000
M-9	11/25/05		12/26/05		A-Act/360		542514NK6		27,557,000.00		1,000.000000		5.327778		0.000000		5.327778	1,000.000000
M-10	11/25/05		12/26/05		A-Act/360		542514NL4		22,046,000.00		1,000.000000		5.950000		0.000000		5.950000	1,000.000000
B-1	11/25/05		12/26/05		A-Act/360		542514NQ3		27,557,000.00		1,000.000000		5.950000		0.000000		5.950000	1,000.000000
B-2	11/25/05		12/26/05		A-Act/360		542514NR1		28,935,000.00		1,000.000000		5.505556		0.000000		5.505556	1,000.000000
B-3	11/25/05		12/26/05		A-Act/360		542514NS9		26,179,000.00		1,000.000000		5.950000		0.000000		5.950000	1,000.000000
C	11/25/05		12/24/05		A-30/360		542514PJ7		22,046,568.32		999.962127		188.069170		0.000000		188.069170	999.962127
P	11/25/05		12/24/05		A-30/360		542514PK4		100.00		1,000.000000		###############		0.000000		###############	1,000.000000
R	11/25/05		12/24/05		A-30/360		542514PL2		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-CX	11/25/05		12/24/05		A-30/360		542514PM0		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-PX	11/25/05		12/24/05		A-30/360		542514PN8		0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 3 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 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		3,744,190.19		29,408,707.84		840,548.95		30,249,256.79		33,993,446.98		0.00		0.00		250,346,743.21
I-A2	70,149,000.00		944,963.66		7,352,176.96		210,137.24		7,562,314.20		8,507,277.86		0.00		0.00		62,586,685.80
II-A1	541,238,000.00		7,197,457.53		60,952,709.77		1,733,745.69		62,686,455.46		69,883,912.99		0.00		0.00		478,551,544.54
II-A2	135,310,000.00		1,825,143.10		15,238,233.75		433,438.02		15,671,671.78		17,496,814.88		0.00		0.00		119,638,328.22
III-A1	325,000,000.00		4,258,384.25		33,297,108.82		954,899.47		34,252,008.29		38,510,392.54		0.00		0.00		290,747,991.71
III-A1A	47,803,000.00		647,635.51		4,897,543.67		140,452.49		5,037,996.16		5,685,631.67		0.00		0.00		42,765,003.84
III-A2	402,335,000.00		5,007,752.69		75,221,447.31		2,157,211.92		77,378,659.23		82,386,411.92		0.00		0.00		324,956,340.77
III-A3	303,698,000.00		4,231,827.15		0.00		0.00		0.00		4,231,827.15		0.00		0.00		303,698,000.00
III-A4	28,174,000.00		401,898.79		0.00		0.00		0.00		401,898.79		0.00		0.00		28,174,000.00
M-1	144,675,000.00		2,111,594.96		0.02		0.00		0.02		2,111,594.98		0.00		0.00		144,674,999.98
M-2	84,049,000.00		1,232,288.52		0.00		0.00		0.00		1,232,288.52		0.00		0.00		84,049,000.00
M-3	55,114,000.00		813,522.08		0.00		0.00		0.00		813,522.08		0.00		0.00		55,114,000.00
M-4	41,336,000.00		622,446.40		0.00		0.00		0.00		622,446.40		0.00		0.00		41,336,000.00
M-5	41,336,000.00		626,545.55		0.00		0.00		0.00		626,545.55		0.00		0.00		41,336,000.00
M-6	37,202,000.00		573,722.80		0.00		0.00		0.00		573,722.80		0.00		0.00		37,202,000.00
M-7	34,446,000.00		585,874.56		0.00		0.00		0.00		585,874.56		0.00		0.00		34,446,000.00
M-8	28,935,000.00		511,270.00		0.00		0.00		0.00		511,270.00		0.00		0.00		28,935,000.00
M-9	27,557,000.00		523,357.77		0.00		0.00		0.00		523,357.77		0.00		0.00		27,557,000.00
M-10	22,046,000.00		469,705.80		0.00		0.00		0.00		469,705.80		0.00		0.00		22,046,000.00
B-1	27,557,000.00		587,121.60		0.00		0.00		0.00		587,121.60		0.00		0.00		27,557,000.00
B-2	28,935,000.00		568,657.75		0.00		0.00		0.00		568,657.75		0.00		0.00		28,935,000.00
B-3	26,179,000.00		557,762.32		0.00		0.00		0.00		557,762.32		0.00		0.00		26,179,000.00
C	22,046,568.32		22,581,257.55		802.85		32.11		834.97		22,582,092.52		-0.01		0.01		22,045,733.35
P	100.00		2,944,271.29		0.00		0.00		0.00		2,944,271.29		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		63,568,651.82		226,368,730.99		6,470,465.89		232,839,196.90		296,407,848.72		-0.01		0.01		2,522,877,471.42



Page 4 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 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	4.45375%		258,999,460.14		1,025,350.08		0.00		0.00		0.00		1,025,350.08		1,025,350.08		0.00
I-A2	4.49375%		64,749,865.03		258,639.74		0.00		0.00		0.00		258,639.74		258,639.74		0.00
II-A1	4.44375%		496,595,960.45		1,961,554.04		0.00		0.00		0.00		1,961,554.04		1,961,554.04		0.00
II-A2	4.50375%		124,149,448.87		#######		0.00		0.00		0.00		497,011.63		497,011.63		0.00
III-A1	4.37375%		300,155,830.84		1,166,939.17		0.00		0.00		0.00		1,166,939.17		1,166,939.17		0.00
III-A1A	4.51375%		44,148,766.71		177,134.66		0.00		0.00		0.00		177,134.66		177,134.66		0.00
III-A2	4.30375%		346,209,575.67		1,324,443.97		0.00		0.00		0.00		1,324,443.97		1,324,443.97		0.00
III-A3	4.46375%		303,698,000.00		1,205,006.18		0.00		0.00		0.00		1,205,006.18		1,205,006.18		0.00
III-A4	4.56375%		28,174,000.00		114,292.53		0.00		0.00		0.00		114,292.53		114,292.53		0.00
M-1	4.66375%		144,674,999.99		599,758.25		0.00		0.00		0.00		599,758.25		599,758.25		0.00
M-2	4.68375%		84,049,000.00		349,924.00		0.00		0.00		0.00		349,924.00		349,924.00		0.00
M-3	4.71375%		55,114,000.00		230,927.66		0.00		0.00		0.00		230,927.66		230,927.66		0.00
M-4	4.80375%		41,336,000.00		176,504.72		0.00		0.00		0.00		176,504.72		176,504.72		0.00
M-5	4.83375%		41,336,000.00		177,607.01		0.00		0.00		0.00		177,607.01		177,607.01		0.00
M-6	4.91375%		37,202,000.00		162,490.07		0.00		0.00		0.00		162,490.07		162,490.07		0.00
M-7	5.39375%		34,446,000.00		165,149.43		0.00		0.00		0.00		165,149.43		165,149.43		0.00
M-8	5.59375%		28,935,000.00		143,871.25		0.00		0.00		0.00		143,871.25		143,871.25		0.00
M-9	5.99375%		27,557,000.00		146,817.57		0.00		0.00		0.00		146,817.57		146,817.57		0.00
M-10	6.37349%		22,046,000.00		124,897.66		0.00		0.00		0.00		124,897.66		131,173.70		0.00
B-1	6.37349%		27,557,000.00		156,119.24		0.00		0.00		0.00		156,119.24		163,964.15		0.00
B-2	6.19375%		28,935,000.00		159,303.25		0.00		0.00		0.00		159,303.25		159,303.25		0.00
B-3	6.37349%		26,179,000.00		148,312.43		0.00		0.00		0.00		148,312.43		155,765.05		0.00
C	225.69155%		22,045,733.35		0.00		2,261.65		0.00		0.00		-2,261.65		4,146,279.81		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		1,036,878.32		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			2,588,293,741.05		10,472,054.54		2,261.65		0.00		0.00		10,469,792.89		15,676,786.24		0.00



Page 5 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 2005 Distribution
Collection Account Report
SUMMARY

								Group 3		Group 2		Group 1		Total
Principal Collections								32,044,836.91		22,555,536.56		10,815,896.16		65,416,269.63
Principal Withdrawals								0.00		0.00		0.00		0.00
Principal Other Accounts								0.00		0.00		0.00		0.00
TOTAL NET PRINCIPAL								32,044,836.91		22,555,536.56		10,815,896.16		65,416,269.63
Interest Collections								7,678,464.08		5,061,041.79		2,622,819.50		15,362,325.37
Interest Withdrawals								-0.00		-0.00		-0.00		-0.00
Interest Fees								-371,340.58		-214,886.40		-114,846.06		-701,073.04
Interest Other Accounts														1,015,533.91
TOTAL NET INTEREST								7,307,123.51		5,303,324.40		3,087,682.75		15,676,786.24
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION								39,351,960.42		27,858,860.96		13,903,578.91		81,093,055.87



PRINCIPAL - COLLECTIONS

									Group 3		Group 2		Group 1		Total
Scheduled Principal Received									760,035.16		524,935.13		290,653.44		1,575,623.73
Curtailments									71,363.96		75,319.74		56,024.60		202,708.30
Prepayments In Full									31,026,774.86		21,955,281.69		10,469,218.12		63,451,274.67
Repurchased/Substitutions									186,662.93		0.00		0.00		186,662.93
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									-272,203.31		-192,962.39		-100,925.36		-566,091.06
Realized Losses									-0.00		-0.00		-0.00		-0.00
Advanced Principal									272,203.31		192,962.39		100,925.36		566,091.06
TOTAL PRINCIPAL COLLECTED									32,044,836.91		22,555,536.56		10,815,896.16		65,416,269.63


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 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 2005 Distribution

INTEREST - COLLECTIONS

								Group 3		Group 2		Group 1		Total
Scheduled Interest								7,866,356.36		5,187,458.25		2,687,097.34		15,740,911.95
Repurchased/Substitution Interest								1,057.76		0.00		0.00		1,057.76
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								-29,611.27		-20,900.19		-8,656.41		-59,167.87
Delinquent Interest								-2,735,865.02		-1,970,435.15		-981,483.05		-5,687,783.22
Compensating Interest								29,611.27		20,900.18		8,656.40		59,167.86
Civil Relief Act Shortfalls								-0.00		-583.77		-1,677.88		-2,261.65
Interest Advanced								2,546,914.99		1,844,602.46		918,883.09		5,310,400.54
TOTAL INTEREST COLLECTED								7,678,464.08		5,061,041.79		2,622,819.50		15,362,325.37


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								457,169.01		405,692.99		174,016.32		1,036,878.32
SWAP Payment Received from CSFB														1,166,939.17
SWAP Amount Paid to CSFB														-1,188,283.58
TOTAL INTEREST OTHER ACCOUNTS														1,015,533.91



INTEREST - FEES

								Group 3		Group 2		Group 1		Total
Current Servicing Fees								371,340.59		214,886.40		114,846.07		701,073.06
TOTAL INTEREST FEES								371,340.58		214,886.40		114,846.06		701,073.04




Page 7 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 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														22,045,733.35

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









Page 8 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 2005 Distribution
Collateral Report


COLLATERAL



									Group 3		Group 2		Group 1		Total



Loan Count:


Original								4,630		6,131		3,314		14,075
Prior								4,405		5,836		3,177		13,418
Prefunding								0		0		0		0
Scheduled Paid Offs								-0		-0		-0		-0
Full Voluntary Prepayments								-98		-128		-61		-287
Repurchases								-1		-0		-0		-1
Liquidations								-0		-0		-0		-0
Current								4,306		5,708		3,116		13,130
Principal Balance:


Original								1,429,321,730.44		873,528,669.60		452,866,268.28		2,755,716,668.32
Prior								1,344,697,472.63		817,725,804.22		425,870,464.20		2,588,293,741.05
Prefunding								0.00		0.00		0.00		0.00
Scheduled Principal								-760,035.16		-524,935.13		-290,653.44		-1,575,623.73
Partial Prepayments								-71,363.96		-75,319.74		-56,024.60		-202,708.30
Full Voluntary Prepayments								-31,026,774.86		-21,955,281.69		-10,469,218.12		-63,451,274.67
Repurchases								-186,662.93		-0.00		-0.00		-186,662.93
Liquidations								-0.00		-0.00		-0.00		-0.00
Current								1,312,652,635.72		795,170,267.66		415,054,568.04		2,522,877,471.42





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 9 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 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								7.02498%		7.60720%		7.57486%		7.29974%
Weighted Average Coupon Current								7.02083%		7.61251%		7.57159%		7.29838%
Weighted Average Months to Maturity Original								399		372		374		386
Weighted Average Months to Maturity Prior								397		370		372		384
Weighted Average Months to Maturity Current								396		369		371		383
Weighted Avg Remaining Amortization Term Original								399		372		374		386
Weighted Avg Remaining Amortization Term Prior								397		370		372		384
Weighted Avg Remaining Amortization Term Current								396		369		371		383
Weighted Average Seasoning Original								4.01		3.96		3.98		3.99
Weighted Average Seasoning Prior								6.00		5.95		5.97		5.98
Weighted Average Seasoning Current								7.00		6.95		6.97		6.98









Page 10 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 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								5.06302%		5.15288%		5.12057%		5.09929%
Weighted Average Margin Current								5.06270%		5.15263%		5.11467%		5.09800%
Weighted Average Max Rate Original								13.03687%		13.62249%		13.56973%		13.29826%
Weighted Average Max Rate Prior								13.02584%		13.61667%		13.57054%		13.29030%
Weighted Average Max Rate Current								13.01730%		13.61817%		13.56483%		13.28463%
Weighted Average Min Rate Original								7.03569%		7.62096%		7.56770%		7.29684%
Weighted Average Min Rate Prior								7.02462%		7.61509%		7.56925%		7.28896%
Weighted Average Min Rate Current								7.01605%		7.61654%		7.56351%		7.28325%
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								371,340.59		214,886.40		114,846.07		701,073.06
Delinquent Servicing Fees								188,950.04		125,832.69		62,599.96		377,382.69
TOTAL SERVICING FEES								560,290.62		340,719.09		177,446.03		1,078,455.74


Total Servicing Fees								560,290.62		340,719.09		177,446.03		1,078,455.74
Compensating Interest								-29,611.27		-20,900.18		-8,656.40		-59,167.86
Delinquent Servicing Fees								-188,950.04		-125,832.69		-62,599.96		-377,382.69
COLLECTED SERVICING FEES								341,729.31		193,986.22		106,189.67		641,905.20



Total Advanced Interest								2,546,914.99		1,844,602.46		918,883.09		5,310,400.54
Total Advanced Principal								272,203.31		192,962.39		100,925.36		566,091.06
Aggregate Advances with respect to this Distribution								2,819,118.30		2,037,564.85		1,019,808.45		5,876,491.60





ADDITIONAL COLLATERAL INFORMATION
								Group 3		Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)								29,611.27		20,900.19		8,656.41		59,167.87
Compensating Interest								-29,611.27		-20,900.18		-8,656.40		-59,167.86
Net Prepayment Interest Shortfall (PPIS)								0.00		0.00		0.00		0.00

Ending Pool Stated Principal Balance								1,312,652,635.72		795,170,267.66		415,054,568.04		2,522,877,471.42
Current LIBOR Rate														4.193750%
Next LIBOR Rate														4.378750%




Page 11 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				71,702,315.51		23,180,170.33		8,742,525.58		103,625,011.42
			% Balance				2.84%		0.92%		0.35%		4.11%
			# Loans				397		136		58		591
			% # Loans				3.02%		1.04%		0.44%		4.50%
	FORECLOSURE		Balance		0.00		0.00		1,204,929.77		24,518,941.24		25,723,871.01
			% Balance		0.00%		0.00%		0.05%		0.97%		1.02%
			# Loans		0		0		4		115		119
			% # Loans		0.00%		0.00%		0.03%		0.88%		0.91%
	BANKRUPTCY		Balance		6,962,958.56		1,443,644.43		2,176,609.87		2,953,752.56		13,536,965.42
			% Balance		0.28%		0.06%		0.09%		0.12%		0.54%
			# Loans		42		11		14		20		87
			% # Loans		0.32%		0.08%		0.11%		0.15%		0.66%
	REO		Balance		0.00		0.00		0.00		835,308.26		835,308.26
			% Balance		0.00%		0.00%		0.00%		0.03%		0.03%
			# Loans		0		0		0		4		4
			% # Loans		0.00%		0.00%		0.00%		0.03%		0.03%
	TOTAL		Balance		6,962,958.56		73,145,959.94		26,561,709.97		37,050,527.64		143,721,156.11
			% Balance		0.28%		2.90%		1.05%		1.47%		5.70%
			# Loans		42		408		154		197		801
			% # Loans		0.32%		3.11%		1.17%		1.50%		6.10%








Page 12 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				11,340,168.03		3,351,269.29		1,782,895.86		16,474,333.18
			% Balance				2.73%		0.81%		0.43%		3.97%
			# Loans				92		30		16		138
			% # Loans				2.95%		0.96%		0.51%		4.43%
	FORECLOSURE		Balance		0.00		0.00		0.00		2,501,068.05		2,501,068.05
			% Balance		0.00%		0.00%		0.00%		0.60%		0.60%
			# Loans		0		0		0		21		21
			% # Loans		0.00%		0.00%		0.00%		0.67%		0.67%
	BANKRUPTCY		Balance		1,522,387.48		333,719.92		139,079.12		529,707.35		2,524,893.87
			% Balance		0.37%		0.08%		0.03%		0.13%		0.61%
			# Loans		13		3		1		4		21
			% # Loans		0.42%		0.10%		0.03%		0.13%		0.67%
	REO		Balance		0.00		0.00		0.00		232,866.69		232,866.69
			% Balance		0.00%		0.00%		0.00%		0.06%		0.06%
			# Loans		0		0		0		2		2
			% # Loans		0.00%		0.00%		0.00%		0.06%		0.06%
	TOTAL		Balance		1,522,387.48		11,673,887.95		3,490,348.41		5,046,537.95		21,733,161.79
			% Balance		0.37%		2.81%		0.84%		1.22%		5.24%
			# Loans		13		95		31		43		182
			% # Loans		0.42%		3.05%		0.99%		1.38%		5.84%










Page 13 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				23,063,171.42		7,338,725.07		2,507,850.66		32,909,747.15
			% Balance				2.90%		0.92%		0.32%		4.14%
			# Loans				187		63		27		277
			% # Loans				3.28%		1.10%		0.47%		4.85%
	FORECLOSURE		Balance		0.00		0.00		127,531.22		6,859,576.92		6,987,108.14
			% Balance		0.00%		0.00%		0.02%		0.86%		0.88%
			# Loans		0		0		1		48		49
			% # Loans		0.00%		0.00%		0.02%		0.84%		0.86%
	BANKRUPTCY		Balance		2,247,410.39		565,791.93		1,396,587.43		1,852,716.57		6,062,506.32
			% Balance		0.28%		0.07%		0.18%		0.23%		0.76%
			# Loans		18		6		11		13		48
			% # Loans		0.32%		0.11%		0.19%		0.23%		0.84%
	REO		Balance		0.00		0.00		0.00		132,762.79		132,762.79
			% Balance		0.00%		0.00%		0.00%		0.02%		0.02%
			# Loans		0		0		0		1		1
			% # Loans		0.00%		0.00%		0.00%		0.02%		0.02%
	TOTAL		Balance		2,247,410.39		23,628,963.35		8,862,843.72		11,352,906.94		46,092,124.40
			% Balance		0.28%		2.97%		1.11%		1.43%		5.80%
			# Loans		18		193		75		89		375
			% # Loans		0.32%		3.38%		1.31%		1.56%		6.57%










Page 14 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 2005 Distribution

	GROUP 3
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				37,298,976.06		12,490,175.97		4,451,779.06		54,240,931.09
			% Balance				2.84%		0.95%		0.34%		4.13%
			# Loans				118		43		15		176
			% # Loans				2.74%		1.00%		0.35%		4.09%
	FORECLOSURE		Balance		0.00		0.00		1,077,398.55		15,158,296.27		16,235,694.82
			% Balance		0.00%		0.00%		0.08%		1.15%		1.24%
			# Loans		0		0		3		46		49
			% # Loans		0.00%		0.00%		0.07%		1.07%		1.14%
	BANKRUPTCY		Balance		3,193,160.69		544,132.58		640,943.32		571,328.64		4,949,565.23
			% Balance		0.24%		0.04%		0.05%		0.04%		0.38%
			# Loans		11		2		2		3		18
			% # Loans		0.26%		0.05%		0.05%		0.07%		0.42%
	REO		Balance		0.00		0.00		0.00		469,678.78		469,678.78
			% Balance		0.00%		0.00%		0.00%		0.04%		0.04%
			# Loans		0		0		0		1		1
			% # Loans		0.00%		0.00%		0.00%		0.02%		0.02%
	TOTAL		Balance		3,193,160.69		37,843,108.64		14,208,517.84		20,651,082.75		75,895,869.92
			% Balance		0.24%		2.88%		1.08%		1.57%		5.78%
			# Loans		11		120		48		65		244
			% # Loans		0.26%		2.79%		1.11%		1.51%		5.67%









Page 15 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

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
695296301 1
			147,250.00		146,732.31		01-Jun-2005		8.750%		MO - 95.00%		360		01-Jul-2005

695344291 1			86,400.00		86,134.38		01-Jun-2005		9.400%		MI - 90.00%		360		01-Jul-2005
695356865 2			133,360.00		132,762.79		01-Jun-2005		7.550%		TX - 80.00%		360		01-Jul-2005
695353482 3			472,000.00		469,678.78		01-Jun-2005		7.075%		GA - 80.00%		360		01-Jul-2005


TOTAL			839,010.00		835,308.26


Page 16 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

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
667052195 1
			120,000.00		119,178.12		01-Jul-2005		7.500%		IL - 80.00%		360		01-Apr-2005

667069231 1			82,550.00		82,361.64		01-Jul-2005		12.175%		MN - 65.00%		360		01-May-2005
695030734 1			141,600.00		140,920.52		01-Jul-2005		7.200%		MI - 80.00%		360		01-Jul-2005
695180752 1			220,800.00		219,804.00		01-Jul-2005		8.300%		IN - 80.00%		360		01-Jun-2005
695187807 1			76,720.00		76,271.94		01-Jul-2005		7.000%		TN - 80.00%		360		01-Jun-2005
695201541 1			102,400.00		101,942.71		01-Jun-2005		8.350%		UT - 80.00%		360		01-Jun-2005
695210161 1			54,000.00		53,777.70		01-Jun-2005		8.750%		TN - 90.00%		360		01-Jun-2005
695216713 1			118,400.00		117,637.83		01-Jul-2005		7.200%		MI - 80.00%		360		01-May-2005
695230243 1			90,000.00		89,669.12		01-Jul-2005		9.300%		TN - 90.00%		360		01-Jun-2005
695235382 1			56,000.00		55,868.18		01-Jun-2005		11.400%		FL - 47.26%		360		01-Jun-2005
695252064 1			144,000.00		143,465.12		01-Jul-2005		5.850%		OR - 80.00%		480		01-Jun-2005
695280628 1			112,800.00		112,226.10		01-Jul-2005		7.700%		MI - 80.00%		360		01-Jun-2005
695282210 1			105,600.00		105,052.01		01-Jun-2005		7.600%		GA - 80.00%		360		01-Jun-2005
695292649 1			188,000.00		187,325.41		01-Jul-2005		8.650%		MD - 79.36%		360		01-Jul-2005
695320168 1			116,240.00		115,894.82		01-Jul-2005		6.675%		WA - 80.00%		480		01-Jun-2005
695329847 1			248,000.00		246,799.67		01-Jun-2005		7.950%		GA - 80.00%		360		01-Jun-2005
695350405 1			121,600.00		121,081.88		01-Jun-2005		7.800%		MI - 80.00%		360		01-Jul-2005
695352955 1			141,500.00		140,909.03		01-Jul-2005		7.900%		MI - 94.97%		360		01-Jul-2005
695378281 1			49,215.00		49,085.74		01-Jun-2005		10.150%		MI - 85.00%		360		01-Jul-2005
695411835 1			103,500.00		103,181.82		01-Jul-2005		9.400%		TN - 90.00%		360		01-Jul-2005
695542597 1			119,000.00		118,614.69		01-Jun-2005		9.150%		IL - 85.00%		360		01-Jul-2005
667048987 2			103,500.00		103,016.21		01-Jul-2005		8.800%		IL - 90.00%		360		01-May-2005
667082267 2			212,400.00		211,915.80		01-Jul-2005		8.100%		GA - 90.00%		480		01-May-2005
667115828 2			259,000.00		257,865.22		01-Jun-2005		9.750%		CA - 64.75%		360		01-May-2005
667179733 2			88,400.00		87,978.28		01-Jul-2005		8.700%		IN - 85.00%		360		01-May-2005
667186993 2			123,200.00		122,816.78		01-Jul-2005		7.000%		WA - 80.00%		480		01-May-2005
667197602 2			81,000.00		80,593.40		01-Jul-2005		8.450%		OH - 90.00%		360		01-May-2005
695049395 2			137,000.00		136,363.66		01-Jul-2005		8.850%		IL - 88.39%		360		01-May-2005
695059337 2			132,000.00		131,190.99		01-Jun-2005		7.450%		WI - 80.00%		360		01-May-2005
695061754 2			127,200.00		126,745.24		01-Jun-2005		6.500%		WA - 80.00%		480		01-May-2005
695071134 2			36,000.00		35,898.24		01-Jun-2005		10.550%		MI - 75.00%		360		01-Jun-2005
695074120 2			234,000.00		232,954.99		01-Jun-2005		8.350%		CT - 90.00%		360		01-Jun-2005
695136200 2			116,000.00		115,496.49		01-Jul-2005		8.500%		GA - 80.00%		360		01-Jun-2005
695136796 2			356,000.00		354,115.57		01-Jul-2005		7.500%		NY - 80.00%		360		01-Jun-2005
695150003 2			124,000.00		123,375.39		01-Jul-2005		7.750%		GA - 80.00%		360		01-Jun-2005
695152504 2			328,000.00		326,297.67		01-Jul-2005		7.600%		IL - 80.00%		360		01-Jun-2005
695159095 2			27,000.00		26,439.57		01-Jun-2005		7.950%		IN - 45.76%		180		01-Jun-2005
695164277 2			55,800.00		55,599.05		01-Jun-2005		9.400%		MI - 90.00%		360		01-Jun-2005
695167528 2			120,000.00		119,364.77		01-Jul-2005		7.500%		IL - 80.00%		360		01-Jun-2005
695167684 2			104,000.00		103,374.15		01-Jul-2005		6.850%		IL - 80.00%		360		01-Jun-2005
695172486 2			162,500.00		162,117.60		01-Jun-2005		11.400%		CT - 65.00%		360		01-Jun-2005
695176651 2			98,100.00		97,831.93		01-Jun-2005		6.975%		NC - 90.00%		480		01-Jun-2005
695180059 2			336,000.00		335,302.71		01-Jul-2005		7.950%		CA - 75.85%		480		01-Jun-2005
695193649 2			122,960.00		122,481.38		01-Jun-2005		8.250%		PA - 80.00%		360		01-Jul-2005
695210120 2			54,000.00		53,777.70		01-Jun-2005		8.750%		TN - 90.00%		360		01-Jun-2005
695210146 2			54,000.00		53,777.70		01-Jun-2005		8.750%		TN - 90.00%		360		01-Jun-2005
695210179 2			55,800.00		55,570.30		01-Jun-2005		8.750%		TN - 90.00%		360		01-Jun-2005
695215400 2			288,000.00		286,563.62		01-Jul-2005		7.800%		GA - 90.00%		360		01-Jun-2005
695216499 2			164,000.00		163,197.44		01-Jun-2005		7.100%		WA - 80.00%		360		01-Jul-2005


Page 17 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 2005 Distribution

Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
695227652 2
			124,000.00		123,375.39		01-Jun-2005		7.750%		GA - 80.00%		360		01-Jun-2005

695232181 2			76,500.00		76,200.80		01-Jul-2005		9.000%		MO - 90.00%		360		01-Jun-2005
695233619 2			185,200.00		184,449.41		01-Jun-2005		8.050%		MO - 80.00%		360		01-Jul-2005
695244566 2			128,000.00		127,531.22		01-Aug-2005		8.550%		IL - 80.00%		360		01-Jul-2005
695266015 2			78,300.00		78,016.13		01-Jun-2005		8.600%		OH - 90.00%		360		01-Jul-2005
695276683 2			136,800.00		136,477.26		01-Jun-2005		7.500%		CO - 80.00%		480		01-Jun-2005
695286708 2			129,200.00		128,686.85		01-Jun-2005		8.150%		OK - 85.00%		360		01-Jul-2005
695292573 2			178,600.00		178,281.41		01-Jul-2005		8.475%		IL - 95.00%		480		01-Jun-2005
695300236 2			142,500.00		141,925.23		01-Jul-2005		8.850%		NE - 95.00%		360		01-Jun-2005
695329599 2			54,000.00		53,793.11		01-Jul-2005		9.100%		IN - 90.00%		360		01-Jun-2005
695332346 2			63,200.00		63,001.67		01-Jun-2005		9.300%		NE - 80.00%		360		01-Jul-2005
695367771 2			70,000.00		69,758.89		01-Jul-2005		8.850%		OH - 100.00%		360		01-Jul-2005
695368498 2			72,000.00		71,726.97		01-Jul-2005		9.150%		NE - 90.00%		360		01-Jun-2005
695383794 2			234,000.00		233,168.88		01-Jun-2005		8.700%		MD - 89.66%		360		01-Jul-2005
695386607 2			288,915.00		287,867.61		01-Jul-2005		8.600%		MA - 85.00%		360		01-Jul-2005
695432567 2			133,000.00		132,482.34		01-Jul-2005		8.250%		CA - 70.00%		360		01-Jul-2005
695471649 2			85,000.00		84,699.63		01-Jun-2005		8.725%		IA - 85.00%		360		01-Jul-2005
695489641 2			96,500.00		96,063.54		01-Jun-2005		7.500%		PA - 89.77%		360		01-Jul-2005
695508291 2			352,000.00		350,538.64		01-Jun-2005		7.930%		IL - 80.00%		360		01-Jul-2005
695510420 2			198,000.00		197,293.10		01-Jun-2005		8.675%		IL - 90.00%		360		01-Jul-2005
695546853 2			90,000.00		89,748.21		01-Jun-2005		9.850%		NE - 90.00%		360		01-Jul-2005
666963061 3			294,500.00		292,929.87		01-Jun-2005		8.750%		TX - 95.00%		360		01-Apr-2005
667011464 3			348,000.00		346,559.69		01-Jun-2005		6.400%		CA - 80.00%		480		01-Apr-2005
667012546 3			244,000.00		242,746.19		01-Jul-2005		7.650%		IL - 80.00%		360		01-Jun-2005
667072581 3			315,000.00		313,198.70		01-Jun-2005		7.800%		CA - 90.00%		360		01-May-2005
667084495 3			284,000.00		281,946.47		01-Jul-2005		6.600%		NY - 80.00%		360		01-May-2005
667115018 3			192,000.00		191,173.70		01-Jul-2005		7.750%		IL - 80.00%		360		01-Jul-2005
667122022 3			264,000.00		262,745.48		01-Jun-2005		7.250%		IL - 80.00%		360		01-Jul-2005
667137327 3			370,500.00		368,558.06		01-Jul-2005		7.550%		NJ - 95.00%		360		01-Jun-2005
667206320 3			397,800.00		396,689.97		01-Jun-2005		6.900%		CA - 85.00%		480		01-Jun-2005
695031310 3			185,250.00		184,262.27		01-Jun-2005		8.150%		WA - 95.00%		360		01-May-2005
695085787 3			463,200.00		463,200.00		01-Jul-2005		7.700%		CA - 80.00%		360		01-Jun-2005
695094532 3			304,000.00		303,163.41		01-Jul-2005		6.950%		NY - 80.00%		480		01-Jun-2005
695100826 3			367,200.00		365,385.35		01-Jun-2005		7.050%		NY - 80.00%		360		01-Jul-2005
695137802 3			260,000.00		258,539.98		01-Jun-2005		7.200%		CA - 80.00%		360		01-Jun-2005
695142026 3			301,600.00		300,734.74		01-Jun-2005		6.800%		CA - 80.00%		480		01-Jun-2005
695155382 3			200,000.00		198,871.42		01-Jun-2005		7.175%		GA - 80.00%		360		01-Jun-2005
695159178 3			192,000.00		190,776.89		01-Jun-2005		6.550%		TX - 80.00%		360		01-Jun-2005
695165621 3			370,000.00		368,191.16		01-Jun-2005		7.900%		CA - 100.00%		360		01-Jun-2005
695172312 3			605,000.00		603,670.66		01-Jul-2005		7.750%		NJ - 81.32%		480		01-Jun-2005
695189043 3			184,000.00		183,601.41		01-Jul-2005		7.800%		GA - 80.00%		480		01-Jun-2005
695207159 3			432,000.00		429,274.29		01-Jun-2005		6.600%		KY - 80.00%		360		01-Jun-2005
695210369 3			295,200.00		293,319.48		01-Jul-2005		6.550%		CA - 80.00%		360		01-Jun-2005
695211524 3			410,800.00		408,401.26		01-Jun-2005		7.000%		NY - 79.92%		360		01-Jun-2005
695224717 3			560,000.00		556,363.44		01-Jun-2005		6.450%		CA - 80.00%		360		01-Jun-2005
695227249 3			268,000.00		267,118.21		01-Jun-2005		6.300%		IL - 80.00%		480		01-Jun-2005
695239095 3			228,000.00		226,490.81		01-Jun-2005		6.350%		IL - 80.00%		360		01-Jun-2005
695259150 3			536,000.00		532,585.46		01-Aug-2005		6.550%		CA - 80.00%		360		01-Jun-2005
695269852 3			312,800.00		310,991.21		01-Jul-2005		7.050%		NY - 80.00%		360		01-Jun-2005
695270116 3			279,920.00		278,657.29		01-Jun-2005		8.300%		TN - 80.00%		360		01-Jun-2005
695285213 3			168,800.00		168,112.16		01-Jun-2005		8.800%		TX - 80.00%		360		01-Jun-2005


Page 18 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 2005 Distribution

Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
695292086 3
			352,000.00		350,961.96		01-Jul-2005		6.700%		CA - 80.00%		480		01-Jun-2005

695294116 3			672,000.00		669,588.71		01-Jun-2005		8.650%		FL - 77.96%		360		01-Jul-2005
695317990 3			342,400.00		341,631.42		01-Jun-2005		7.675%		CA - 80.00%		480		01-Jun-2005
695334722 3			160,000.00		159,431.67		01-Jul-2005		8.700%		IL - 100.00%		360		01-Jul-2005
695336701 3			272,000.00		271,402.32		01-Jun-2005		7.750%		CA - 80.00%		480		01-Jun-2005
695351650 3			188,000.00		186,869.72		01-Aug-2005		6.850%		RI - 80.00%		360		01-Jun-2005
695365619 3			159,200.00		158,281.80		01-Jul-2005		6.250%		CA - 80.00%		360		01-Jul-2005
695375055 3			224,000.00		222,586.66		01-Jun-2005		6.600%		IL - 80.00%		360		01-Jun-2005
695379008 3			440,000.00		437,782.62		01-Jul-2005		6.950%		CA - 80.00%		360		01-Jul-2005
695413088 3			360,000.00		357,943.37		01-Aug-2005		6.300%		CA - 80.00%		360		01-Jul-2005
695413617 3			380,000.00		378,380.83		01-Jun-2005		7.800%		CA - 95.00%		360		01-Jul-2005
695442400 3			180,975.00		180,256.23		01-Jun-2005		8.150%		MN - 95.00%		360		01-Jul-2005
695453506 3			264,000.00		262,235.78		01-Jul-2005		6.300%		CA - 80.00%		360		01-Jun-2005
695456442 3			268,000.00		266,763.59		01-Jun-2005		7.400%		MI - 80.00%		360		01-Jul-2005
695464693 3			677,450.00		675,092.69		01-Jun-2005		8.800%		CA - 85.00%		360		01-Jul-2005
695471706 3			560,000.00		557,637.58		01-Jun-2005		7.850%		IL - 80.00%		360		01-Jul-2005
695478107 3			192,000.00		191,096.56		01-Jun-2005		7.300%		IL - 80.00%		360		01-Jul-2005
695482992 3			623,600.00		621,072.78		01-Jun-2005		8.050%		NY - 80.00%		360		01-Jul-2005
695492850 3			360,000.00		358,419.50		01-Jun-2005		7.650%		NY - 80.00%		360		01-Jul-2005


TOTAL			25,836,695.00		25,723,871.01


Page 19 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS


									Group 3		Group 2		Group 1		Total




Current


Number of Paid in Full Loans								98		128		61		287
Number of Repurchased Loans								1		0		0		1
Total Number of Loans Prepaid in Full								99		128		61		288
Curtailments Amount								71,363.96		75,319.74		56,024.60		202,708.30
Paid in Full Balance								31,026,774.86		21,955,281.69		10,469,218.12		63,451,274.67
Repurchased Loans Balance								186,662.93		0.00		0.00		186,662.93
Total Prepayment Amount								31,284,801.75		22,030,601.43		10,525,242.72		63,840,645.90

Cumulative


Number of Paid in Full Loans								320		423		198		941
Number of Repurchased Loans								4		0		0		4
Total Number of Loans Prepaid in Full								324		423		198		945
Paid in Full Balance								112,388,773.85		76,038,183.46		36,537,774.67		224,964,731.98
Repurchased Loans Balance								988,725.07		0.00		0.00		988,725.07
Curtailments Amount								170,762.37		162,330.65		82,213.06		415,306.08
Total Prepayment Amount								113,548,261.29		76,200,514.11		36,619,987.73		226,368,763.13










Page 20 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES


									Group 3		Group 2		Group 1		Total



SMM								2.33%		2.70%		2.47%		2.47%
3 Months Avg SMM								2.23%		2.49%		2.32%		2.33%
12 Months Avg SMM								2.05%		2.26%		2.09%		2.12%
Avg SMM Since Cut-off								2.05%		2.26%		2.09%		2.12%


CPR								24.62%		27.96%		25.96%		25.91%
3 Months Avg CPR								23.75%		26.13%		24.52%		24.63%
12 Months Avg CPR								22.02%		23.99%		22.39%		22.71%
Avg CPR Since Cut-off								22.02%		23.99%		22.39%		22.71%


PSA								1,757.82%		2,011.17%		1,862.75%		1,855.71%
3 Months Avg PSA Approximation								1,977.07%		2,194.33%		2,053.55%		2,058.55%
12 Months Avg PSA Approximation								1,999.33%		2,199.05%		2,045.61%		2,070.17%
Avg PSA Since Cut-off Approximation								1,999.33%		2,199.05%		2,045.61%		2,070.17%










Page 21 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

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 22 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

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

666029699 2			139,000.00		137,695.97			14-Dec-2005		8.500%		MO - 89.97%		Paid Off - 360		01-Oct-2004

666501887 2			92,000.00		91,174.90			29-Nov-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666544143 2			213,750.00		212,188.79			28-Nov-2005		7.800%		CA - 95.00%		Paid Off - 360		01-Feb-2005
666840996 3			195,040.00		193,821.92			02-Dec-2005		5.900%		NY - 80.00%		Paid Off - 360		01-Jun-2005
666869193 2			100,750.00		100,544.31			06-Dec-2005		12.050%		PA - 65.00%		Paid Off - 360		01-May-2005
666879549 3			166,400.00		165,764.08			07-Dec-2005		6.250%		GA - 80.00%		Paid Off - 480		01-Apr-2005
666894894 2			150,000.00		148,873.05			22-Nov-2005		6.400%		NJ - 68.18%		Paid Off - 360		01-Apr-2005
666899877 1			108,000.00		107,422.62			06-Dec-2005		7.450%		AZ - 80.00%		Paid Off - 360		01-May-2005
666913041 3			166,400.00		165,166.21			08-Dec-2005		5.750%		WI - 80.00%		Paid Off - 360		01-May-2005
666931209 2			236,000.00		235,180.11			07-Dec-2005		6.600%		CA - 80.00%		Paid Off - 480		01-Apr-2005
666949631 2			232,750.00		231,323.54			25-Nov-2005		7.450%		FL - 95.00%		Paid Off - 360		01-Apr-2005
666977855 3			240,000.00		239,402.34			01-Dec-2005		7.950%		CA - 80.00%		Paid Off - 480		01-May-2005
666994280 2			144,000.00		142,836.38			25-Nov-2005		6.150%		WI - 80.00%		Paid Off - 360		01-Apr-2005
666998646 1			138,400.00		137,637.92			02-Dec-2005		7.300%		IL - 80.00%		Paid Off - 360		01-May-2005
667002976 3			239,200.00		238,603.04			01-Dec-2005		7.300%		CA - 80.00%		Paid Off - 480		01-May-2005
667003685 1			349,600.00		347,838.95			22-Nov-2005		7.750%		MA - 95.00%		Paid Off - 360		01-May-2005
667004188 2			147,200.00		146,305.48			29-Nov-2005		7.450%		MI - 80.00%		Paid Off - 360		01-May-2005
667010516 2			271,700.00		269,759.44			14-Dec-2005		8.250%		WA - 95.00%		Paid Off - 360		01-May-2005
667016877 2			220,000.00		218,891.77			29-Nov-2005		7.750%		MD - 80.00%		Paid Off - 360		01-May-2005
667036412 3			418,500.00		417,780.25			21-Nov-2005		8.600%		CA - 82.06%		Paid Off - 480		01-May-2005
667051171 2			185,600.00		184,719.47			21-Nov-2005		8.050%		CA - 80.00%		Paid Off - 360		01-May-2005
667051437 1			107,100.00		106,544.16			30-Nov-2005		7.600%		WV - 85.00%		Paid Off - 360		01-May-2005
667057038 2			34,850.00		34,735.00			08-Dec-2005		8.150%		NY - 85.00%		Paid Off - 360		01-Jul-2005
667057780 1			240,750.00		239,430.89			23-Nov-2005		7.325%		CA - 75.00%		Paid Off - 360		01-May-2005
667061501 2			336,000.00		334,281.94			15-Nov-2005		8.050%		CA - 84.00%		Paid Off - 360		01-May-2005
667062988 3			520,000.00		518,160.01			17-Nov-2005		6.450%		CA - 80.00%		Paid Off - 480		01-May-2005
667063069 2			34,850.00		34,735.00			08-Dec-2005		8.150%		NY - 85.00%		Paid Off - 360		01-Jul-2005
667084537 3			294,500.00		293,198.09			30-Nov-2005		8.400%		CA - 95.00%		Paid Off - 360		01-May-2005
667084602 2			342,000.00		340,300.81			21-Nov-2005		8.500%		CA - 95.00%		Paid Off - 360		01-Apr-2005
667087910 3			213,750.00		212,673.80			15-Nov-2005		8.150%		MD - 95.00%		Paid Off - 360		01-May-2005
667088983 3			161,792.00		161,346.71			22-Nov-2005		6.950%		CA - 79.70%		Paid Off - 480		01-May-2005
667090757 3			224,000.00		223,242.71			02-Dec-2005		6.200%		CA - 80.00%		Paid Off - 480		01-May-2005
667113203 3			300,400.00		299,420.09			29-Nov-2005		5.750%		OR - 80.00%		Paid Off - 480		01-Jun-2005
667118871 3			171,000.00		170,121.32			13-Dec-2005		7.650%		CA - 87.69%		Paid Off - 360		01-May-2005
667119507 3			320,000.00		318,779.21			21-Nov-2005		5.750%		CA - 80.00%		Paid Off - 480		01-May-2005
667123228 3			158,400.00		157,310.82			29-Nov-2005		6.150%		IL - 80.00%		Paid Off - 360		01-May-2005
667128797 1			100,480.00		99,938.39			02-Dec-2005		7.450%		WI - 80.00%		Paid Off - 360		01-May-2005
667130009 2			104,550.00		104,063.83			28-Nov-2005		8.150%		FL - 85.00%		Paid Off - 360		01-May-2005
667130173 2			184,500.00		184,100.35			14-Dec-2005		7.800%		OR - 90.00%		Paid Off - 480		01-May-2005
667130579 1			199,690.00		198,354.94			23-Nov-2005		8.150%		FL - 95.00%		Paid Off - 360		01-May-2005
667134803 3			276,000.00		274,904.31			29-Nov-2005		5.600%		CA - 80.00%		Paid Off - 480		01-May-2005


Page 23 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

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

667154991 1			225,000.00		224,327.30			25-Nov-2005		6.650%		CT - 75.00%		Paid Off - 480		01-May-2005

667156038 2			208,700.00		207,395.84			02-Dec-2005		6.650%		CA - 89.57%		Paid Off - 360		01-May-2005
667156434 2			148,000.00		147,399.54			28-Nov-2005		8.050%		TX - 80.00%		Paid Off - 360		01-Jun-2005
667156996 1			97,600.00		97,359.87			30-Nov-2005		7.400%		AZ - 80.00%		Paid Off - 480		01-May-2005
667158885 1			151,600.00		150,679.70			23-Nov-2005		6.800%		MD - 80.00%		Paid Off - 360		01-May-2005
667160683 2			132,000.00		131,663.22			23-Nov-2005		9.400%		OK - 80.00%		Paid Off - 360		01-Jul-2005
667168355 3			463,250.00		462,648.19			07-Dec-2005		9.550%		CA - 85.00%		Paid Off - 480		01-May-2005
667175558 3			280,000.00		278,478.72			06-Dec-2005		8.550%		NY - 80.00%		Paid Off - 360		01-Jul-2005
667175715 3			224,000.00		223,272.94			30-Nov-2005		6.350%		CA - 80.00%		Paid Off - 480		01-May-2005
667183651 3			183,600.00		183,278.87			23-Nov-2005		8.550%		CA - 90.00%		Paid Off - 480		01-May-2005
667184501 2			115,200.00		114,792.02			12-Dec-2005		9.050%		IL - 90.00%		Paid Off - 360		01-Jun-2005
667192025 3			218,499.00		217,571.55			07-Dec-2005		8.600%		NJ - 95.00%		Paid Off - 360		01-May-2005
667193601 2			172,000.00		170,970.94			29-Nov-2005		6.875%		CA - 78.18%		Paid Off - 360		01-May-2005
667204283 1			294,400.00		293,055.15			25-Nov-2005		7.450%		FL - 80.00%		Paid Off - 360		01-Jun-2005
667204663 3			404,000.00		402,557.75			17-Nov-2005		8.675%		CA - 80.00%		Paid Off - 360		01-Jun-2005
667205280 3			268,000.00		267,069.14			29-Nov-2005		6.100%		FL - 80.00%		Paid Off - 480		01-May-2005
667208565 1			247,000.00		245,908.10			30-Nov-2005		8.400%		NJ - 95.00%		Paid Off - 360		01-May-2005
667211577 3			312,000.00		310,531.95			30-Nov-2005		7.300%		MD - 80.00%		Paid Off - 360		01-Jun-2005
695026534 1			122,768.00		121,959.07			02-Dec-2005		6.700%		AK - 80.00%		Paid Off - 360		01-May-2005
695029058 2			300,000.00		298,350.60			18-Nov-2005		6.500%		CA - 56.93%		Paid Off - 360		01-Jun-2005
695031096 3			195,120.00		194,156.54			22-Nov-2005		7.850%		WA - 80.00%		Paid Off - 360		01-May-2005
695032516 2			175,750.00		174,782.28			06-Dec-2005		7.300%		AZ - 95.00%		Paid Off - 360		01-May-2005
695036673 3			472,000.00		469,021.93			02-Dec-2005		6.600%		CA - 80.00%		Paid Off - 360		01-May-2005
695045690 3			201,180.00		200,604.76			25-Nov-2005		6.950%		WA - 80.00%		Paid Off - 480		01-May-2005
695048843 2			140,000.00		139,074.48			06-Dec-2005		8.600%		IL - 59.83%		Paid Off - 360		01-May-2005
695049387 2			80,750.00		80,376.68			14-Dec-2005		8.200%		GA - 85.00%		Paid Off - 360		01-May-2005
695050534 3			180,800.00		180,256.75			22-Nov-2005		6.700%		CA - 80.00%		Paid Off - 480		01-May-2005
695052464 3			363,600.00		362,035.40			01-Dec-2005		8.550%		CA - 90.00%		Paid Off - 360		01-May-2005
695054718 2			186,300.00		185,174.53			25-Nov-2005		6.825%		IL - 90.00%		Paid Off - 360		01-May-2005
695060707 1			269,600.00		268,760.03			13-Dec-2005		6.500%		CA - 80.00%		Paid Off - 480		01-May-2005
695066845 3			569,700.00		568,056.66			17-Nov-2005		7.200%		CA - 90.00%		Paid Off - 480		01-May-2005
695077370 1			94,400.00		94,245.89			06-Dec-2005		8.800%		UT - 80.00%		Paid Off - 480		01-May-2005
695077560 3			157,600.00		157,067.20			01-Dec-2005		6.200%		CA - 80.00%		Paid Off - 480		01-May-2005
695079178 2			170,000.00		169,443.90			02-Dec-2005		9.100%		TX - 85.00%		Paid Off - 360		01-Jun-2005
695081984 2			212,000.00		211,277.29			09-Dec-2005		8.900%		AZ - 80.00%		Paid Off - 360		01-Jun-2005
695084129 2			229,450.00		228,683.54			12-Dec-2005		9.000%		MD - 65.00%		Paid Off - 360		01-Jun-2005
695087189 2			35,600.00		35,515.96			25-Nov-2005		10.650%		TX - 80.00%		Paid Off - 360		01-Jun-2005
695088104 2			152,000.00		151,467.40			01-Dec-2005		7.850%		IL - 80.00%		Paid Off - 360		01-Jul-2005
695090050 1			400,500.00		399,068.29			30-Nov-2005		7.750%		NY - 90.00%		Paid Off - 360		01-Jul-2005
695091769 1			79,900.00		79,581.05			08-Dec-2005		8.900%		TN - 85.00%		Paid Off - 360		01-May-2005
695099606 1			140,000.00		139,141.31			23-Nov-2005		6.750%		NJ - 80.00%		Paid Off - 360		01-May-2005
695104968 2			284,500.00		283,261.40			30-Nov-2005		6.750%		CA - 72.95%		Paid Off - 360		01-Jul-2005
695106542 2			172,000.00		170,974.36			17-Nov-2005		6.075%		NH - 78.18%		Paid Off - 360		01-Jun-2005


Page 24 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

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

695110809 3			183,232.00		183,232.00			08-Dec-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Jun-2005

695111179 2			189,700.00		189,259.10			02-Dec-2005		7.050%		CA - 61.19%		Paid Off - 480		01-Jun-2005
695114728 3			172,000.00		170,975.94			17-Nov-2005		6.900%		AZ - 80.00%		Paid Off - 360		01-May-2005
695119768 1			100,750.00		100,406.53			09-Dec-2005		8.900%		GA - 100.00%		Paid Off - 360		01-Jun-2005
695124446 2			138,465.00		138,169.32			21-Nov-2005		7.850%		FL - 85.00%		Paid Off - 480		01-May-2005
695124537 1			180,000.00		179,185.83			22-Nov-2005		7.500%		NJ - 73.47%		Paid Off - 360		01-Jun-2005
695125146 2			161,500.00		160,765.90			07-Dec-2005		7.475%		MA - 95.00%		Paid Off - 360		01-Jun-2005
695127191 3			314,735.00		313,519.51			16-Nov-2005		8.950%		CA - 95.00%		Paid Off - 360		01-Jun-2005
695129387 2			270,000.00		269,123.65			02-Dec-2005		6.350%		CA - 75.00%		Paid Off - 480		01-May-2005
695129858 1			112,000.00		111,326.58			22-Nov-2005		6.850%		FL - 73.68%		Paid Off - 360		01-May-2005
695132753 2			279,600.00		278,347.82			30-Nov-2005		7.550%		MD - 80.00%		Paid Off - 360		01-Jun-2005
695136812 2			234,900.00		234,899.99			30-Nov-2005		8.700%		GA - 90.00%		Paid Off - 360		01-Jun-2005
695139238 1			145,600.00		144,914.91			09-Dec-2005		7.300%		WA - 80.00%		Paid Off - 360		01-Jun-2005
695139527 2			116,000.00		115,445.35			12-Dec-2005		7.250%		VA - 80.00%		Paid Off - 360		01-Jun-2005
695139618 1			323,200.00		321,440.05			12-Dec-2005		6.550%		FL - 80.00%		Paid Off - 360		01-Jun-2005
695141945 3			496,000.00		494,021.24			06-Dec-2005		8.150%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695145946 2			227,500.00		226,931.69			30-Nov-2005		6.750%		CA - 70.00%		Paid Off - 480		01-Jun-2005
695148247 2			150,000.00		149,307.99			01-Dec-2005		7.400%		CA - 71.43%		Paid Off - 360		01-Jun-2005
695149476 3			348,000.00		347,215.07			07-Dec-2005		7.100%		CA - 80.00%		Paid Off - 480		01-Jun-2005
695153015 3			371,200.00		369,292.65			07-Dec-2005		6.850%		MA - 80.00%		Paid Off - 360		01-Jun-2005
695153676 2			324,000.00		322,390.00			29-Nov-2005		7.775%		VA - 90.00%		Paid Off - 360		01-Jun-2005
695153759 2			251,750.00		250,472.28			17-Nov-2005		8.300%		NV - 95.00%		Paid Off - 360		01-Jun-2005
695154187 2			152,000.00		151,131.64			01-Dec-2005		6.300%		IL - 80.00%		Paid Off - 360		01-Jun-2005
695158816 2			160,000.00		159,998.14			08-Dec-2005		7.150%		CA - 71.43%		Paid Off - 360		01-Jun-2005
695160069 3			568,000.00		565,940.92			05-Dec-2005		8.600%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695161463 2			140,000.00		139,403.45			18-Nov-2005		7.800%		CT - 79.55%		Paid Off - 360		01-Jun-2005
695163246 3			584,000.00		580,494.99			16-Nov-2005		7.750%		MD - 80.00%		Paid Off - 360		01-Jun-2005
695167098 3			240,000.00		239,419.62			14-Dec-2005		6.850%		CA - 80.00%		Paid Off - 480		01-Jun-2005
695169086 3			180,000.00		179,182.95			02-Dec-2005		7.500%		HI - 80.00%		Paid Off - 360		01-Jun-2005
695170183 2			140,000.00		139,519.22			13-Dec-2005		7.950%		DC - 80.00%		Paid Off - 360		01-Jul-2005
695170910 2			199,200.00		198,549.52			16-Nov-2005		8.200%		IL - 80.00%		Paid Off - 360		01-Jul-2005
695171603 2			185,000.00		184,605.47			18-Nov-2005		7.300%		CA - 88.10%		Paid Off - 480		01-Jun-2005
695172197 3			228,000.00		227,018.76			30-Nov-2005		8.750%		NJ - 95.00%		Paid Off - 360		01-Jun-2005
695173344 3			327,200.00		325,330.73			02-Dec-2005		6.300%		MA - 80.00%		Paid Off - 360		01-Jun-2005
695173351 2			42,300.00		42,160.18			14-Dec-2005		9.050%		MI - 90.00%		Paid Off - 360		01-Jun-2005
695173559 2			76,500.00		76,177.28			30-Nov-2005		7.850%		AZ - 90.00%		Paid Off - 360		01-Jun-2005
695174144 3			212,000.00		211,547.89			30-Nov-2005		7.300%		AZ - 80.00%		Paid Off - 480		01-Jun-2005
695175745 2			307,500.00		306,373.81			14-Dec-2005		8.550%		VA - 75.00%		Paid Off - 360		01-Jun-2005
695176826 2			72,000.00		71,701.44			29-Nov-2005		7.000%		OK - 80.00%		Paid Off - 360		01-Jul-2005
695178467 1			163,000.00		162,509.36			28-Nov-2005		6.050%		CA - 53.44%		Paid Off - 480		01-Jun-2005
695179069 2			158,000.00		157,477.80			15-Nov-2005		9.050%		MN - 83.16%		Paid Off - 360		01-Jun-2005
695182675 3			261,750.00		260,720.79			14-Dec-2005		8.200%		CA - 78.13%		Paid Off - 360		01-Jun-2005
695182733 1			198,550.00		198,034.17			16-Nov-2005		10.200%		AZ - 95.00%		Paid Off - 360		01-Jun-2005


Page 25 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

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

695183178 2			206,400.00		205,638.24			29-Nov-2005		8.550%		GA - 80.00%		Paid Off - 360		01-Jun-2005

695186817 3			279,200.00		278,113.23			16-Nov-2005		8.250%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695188953 2			93,600.00		93,358.67			08-Dec-2005		9.350%		GA - 80.00%		Paid Off - 360		01-Jul-2005
695193409 2			252,000.00		250,754.65			15-Nov-2005		8.050%		IL - 80.00%		Paid Off - 360		01-Jun-2005
695194381 2			139,500.00		138,875.28			13-Dec-2005		8.550%		OH - 89.54%		Paid Off - 360		01-Jun-2005
695194753 2			139,000.00		138,501.23			01-Dec-2005		8.650%		FL - 100.00%		Paid Off - 360		01-Jun-2005
695199125 2			248,000.00		247,999.80			16-Nov-2005		7.100%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695199976 3			523,800.00		523,115.89			01-Dec-2005		9.000%		CA - 90.00%		Paid Off - 480		01-Jun-2005
695200519 2			118,400.00		117,779.70			29-Nov-2005		6.750%		IL - 80.00%		Paid Off - 360		01-Jun-2005
695203265 1			133,000.00		132,507.96			16-Nov-2005		8.500%		PA - 95.00%		Paid Off - 360		01-Jun-2005
695204933 2			124,820.00		124,186.21			25-Nov-2005		6.925%		IL - 80.00%		Paid Off - 360		01-Jun-2005
695205328 3			499,999.00		498,839.27			28-Nov-2005		7.000%		CA - 74.63%		Paid Off - 480		01-Jun-2005
695206029 3			432,000.00		432,000.00			29-Nov-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Jul-2005
695206763 1			85,800.00		85,636.87			23-Nov-2005		11.650%		NJ - 65.00%		Paid Off - 360		01-Jun-2005
695208702 3			190,902.00		190,302.87			01-Dec-2005		9.300%		IA - 95.00%		Paid Off - 360		01-Jun-2005
695208751 3			693,000.00		693,000.00			21-Nov-2005		7.050%		CA - 90.00%		Paid Off - 360		01-Jun-2005
695209106 2			171,500.00		170,627.30			08-Dec-2005		6.900%		CA - 66.73%		Paid Off - 360		01-Jun-2005
695209742 1			249,300.00		248,377.59			13-Dec-2005		8.500%		NJ - 90.00%		Paid Off - 360		01-Jun-2005
695213264 2			90,900.00		90,682.18			18-Nov-2005		9.700%		MO - 90.00%		Paid Off - 360		01-Jul-2005
695215954 2			140,250.00		139,642.47			18-Nov-2005		8.500%		IL - 75.00%		Paid Off - 360		01-May-2005
695219725 3			370,000.00		368,691.90			25-Nov-2005		9.100%		MD - 84.67%		Paid Off - 360		01-Jun-2005
695222216 3			304,000.00		302,391.79			14-Dec-2005		6.700%		MD - 80.00%		Paid Off - 360		01-Jun-2005
695222679 3			591,893.00		590,338.13			15-Nov-2005		6.550%		CA - 80.00%		Paid Off - 480		01-Jun-2005
695223214 1			44,000.00		43,801.02			21-Nov-2005		7.500%		IN - 80.00%		Paid Off - 360		01-Jun-2005
695224501 2			199,750.00		199,236.51			28-Nov-2005		10.250%		CA - 85.00%		Paid Off - 360		01-Jun-2005
695228346 3			361,250.00		359,648.19			16-Nov-2005		7.600%		VA - 85.00%		Paid Off - 360		01-Jun-2005
695228965 2			135,000.00		134,418.98			22-Nov-2005		7.750%		CA - 52.94%		Paid Off - 360		01-Jun-2005
695229252 3			251,200.00		250,728.42			05-Dec-2005		7.750%		CA - 80.00%		Paid Off - 480		01-Jun-2005
695229344 2			152,000.00		151,358.78			17-Nov-2005		7.850%		VA - 80.00%		Paid Off - 360		01-Jun-2005
695230748 1			314,000.00		312,754.25			25-Nov-2005		7.225%		MD - 88.45%		Paid Off - 360		01-Jul-2005
695232975 2			54,000.00		53,758.24			15-Nov-2005		6.850%		MD - 63.53%		Paid Off - 360		01-Jul-2005
695233544 2			270,000.00		269,050.75			29-Nov-2005		8.750%		MN - 77.36%		Paid Off - 360		01-Jun-2005
695234542 3			200,000.00		199,996.99			07-Dec-2005		7.250%		FL - 80.00%		Paid Off - 360		01-Jun-2005
695235895 3			257,321.00		257,321.00			01-Dec-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695237834 1			255,000.00		253,891.55			08-Dec-2005		7.700%		CA - 85.00%		Paid Off - 360		01-Jun-2005
695238899 2			288,000.00		288,000.00			18-Nov-2005		7.100%		CA - 90.00%		Paid Off - 360		01-Jun-2005
695241257 3			392,000.00		391,164.04			01-Dec-2005		7.300%		NJ - 80.00%		Paid Off - 480		01-Jun-2005
695242255 2			297,500.00		296,685.73			16-Nov-2005		6.400%		CA - 70.00%		Paid Off - 480		01-Jun-2005
695242339 1			228,750.00		227,724.77			29-Nov-2005		6.600%		CA - 71.48%		Paid Off - 360		01-Jul-2005
695242578 3			346,080.00		344,842.82			18-Nov-2005		7.750%		NJ - 80.00%		Paid Off - 360		01-Jul-2005
695242727 3			251,750.00		250,855.82			28-Nov-2005		8.700%		CA - 95.00%		Paid Off - 360		01-Jun-2005
695244657 1			220,500.00		219,748.28			16-Nov-2005		8.900%		FL - 90.00%		Paid Off - 360		01-Jun-2005
695244749 3			232,000.00		231,545.46			12-Dec-2005		7.600%		FL - 80.00%		Paid Off - 480		01-Jun-2005


Page 26 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

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

695244871 2			304,200.00		303,068.28			02-Dec-2005		7.550%		NY - 90.00%		Paid Off - 360		01-Jul-2005

695245134 1			205,000.00		203,872.89			08-Dec-2005		6.500%		MD - 73.21%		Paid Off - 360		01-Jun-2005
695245720 3			456,000.00		453,138.16			09-Dec-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695247718 1			105,450.00		105,115.61			07-Dec-2005		9.250%		GA - 95.00%		Paid Off - 360		01-Jun-2005
695248187 1			340,000.00		338,703.13			08-Dec-2005		8.350%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695253641 2			232,000.00		232,000.00			15-Nov-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695253963 2			247,500.00		247,500.00			#######		6.200%		IL - 75.00%		Paid Off - 360		01-Jun-2005
695253997 3			172,000.00		171,095.08			22-Nov-2005		7.150%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695254409 1			171,000.00		170,729.86			18-Nov-2005		8.350%		CA - 68.40%		Paid Off - 480		01-Jun-2005
695255315 1			128,000.00		127,581.24			14-Dec-2005		9.100%		VA - 80.00%		Paid Off - 360		01-Jun-2005
695258798 2			99,000.00		98,695.83			13-Dec-2005		8.500%		FL - 92.52%		Paid Off - 360		01-Jul-2005
695259739 1			72,000.00		71,741.65			25-Nov-2005		8.650%		AZ - 80.00%		Paid Off - 360		01-Jun-2005
695260414 3			196,000.00		195,470.81			01-Dec-2005		6.450%		CA - 80.00%		Paid Off - 480		01-Jun-2005
695262634 1			119,700.00		118,394.10			23-Nov-2005		8.350%		FL - 90.00%		Paid Off - 360		01-Jul-2005
695263194 2			52,000.00		51,785.16			23-Nov-2005		8.050%		TN - 80.00%		Paid Off - 360		01-Jun-2005
695265736 3			376,000.00		374,978.94			08-Dec-2005		9.100%		DC - 80.00%		Paid Off - 360		01-Jul-2005
695266841 3			416,640.00		414,907.03			01-Dec-2005		8.050%		CA - 93.00%		Paid Off - 360		01-Jun-2005
695269282 3			163,000.00		162,534.30			30-Nov-2005		9.750%		NJ - 100.00%		Paid Off - 360		01-Jun-2005
695273441 2			112,000.00		111,589.79			07-Dec-2005		8.550%		MD - 80.00%		Paid Off - 360		01-Jun-2005
695279174 3			189,000.00		188,110.69			17-Nov-2005		7.300%		CA - 90.00%		Paid Off - 360		01-Jun-2005
695279513 2			136,000.00		135,440.72			02-Dec-2005		8.350%		CA - 85.00%		Paid Off - 360		01-Jun-2005
695281188 2			94,250.00		94,015.31			29-Nov-2005		10.400%		OH - 65.00%		Paid Off - 360		01-Jun-2005
695283259 2			171,500.00		170,999.71			01-Dec-2005		9.650%		CA - 70.00%		Paid Off - 360		01-Jun-2005
695286872 3			510,400.00		509,108.45			30-Nov-2005		7.450%		CA - 80.00%		Paid Off - 480		01-Jun-2005
695287185 3			185,480.00		184,589.89			01-Dec-2005		7.200%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695287193 3			592,177.00		591,268.36			21-Nov-2005		8.450%		CA - 90.00%		Paid Off - 480		01-Jun-2005
695287201 3			204,000.00		203,539.89			06-Dec-2005		7.100%		CA - 80.00%		Paid Off - 480		01-Jun-2005
695287490 3			377,600.00		375,895.08			21-Nov-2005		7.600%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695288050 2			106,200.00		105,866.05			13-Dec-2005		8.400%		IL - 90.00%		Paid Off - 360		01-Jul-2005
695291492 1			123,200.00		122,588.13			01-Dec-2005		7.025%		CT - 80.00%		Paid Off - 360		01-Jun-2005
695291724 1			89,600.00		88,768.08			08-Dec-2005		7.750%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695291971 2			169,000.00		168,358.67			25-Nov-2005		7.450%		MD - 55.41%		Paid Off - 360		01-Jul-2005
695294314 2			157,050.00		156,815.90			01-Dec-2005		8.550%		CA - 90.00%		Paid Off - 480		01-Jun-2005
695294553 3			420,000.00		418,761.42			29-Nov-2005		8.700%		IL - 80.00%		Paid Off - 360		01-Jul-2005
695296590 3			312,000.00		310,518.52			13-Dec-2005		6.300%		IL - 80.00%		Paid Off - 360		01-Jul-2005
695299719 2			117,000.00		116,580.14			25-Nov-2005		8.650%		NE - 90.00%		Paid Off - 360		01-Jun-2005
695300889 3			420,000.00		417,690.72			22-Nov-2005		6.650%		CO - 75.00%		Paid Off - 360		01-Jun-2005
695303933 2			90,400.00		89,944.45			25-Nov-2005		6.950%		WI - 80.00%		Paid Off - 360		01-Jun-2005
695304816 2			144,000.00		143,705.60			07-Dec-2005		7.450%		CA - 80.00%		Paid Off - 480		01-Jun-2005
695306282 1			192,100.00		192,100.00			06-Dec-2005		5.700%		CA - 85.00%		Paid Off - 360		01-Jun-2005
695313593 2			116,000.00		115,452.43			30-Nov-2005		7.300%		MD - 69.05%		Paid Off - 360		01-Jun-2005
695314666 3			617,500.00		615,062.17			05-Dec-2005		7.250%		NJ - 88.72%		Paid Off - 360		01-Jul-2005
695319210 1			297,500.00		296,916.44			14-Dec-2005		7.775%		CA - 85.00%		Paid Off - 480		01-Jun-2005


Page 27 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

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

695319483 2			102,850.00		102,493.22			16-Nov-2005		7.900%		OH - 85.00%		Paid Off - 360		01-Jul-2005

695319624 2			130,000.00		128,609.22			06-Dec-2005		6.550%		GA - 61.91%		Paid Off - 360		01-Jun-2005
695320093 3			296,800.00		295,482.56			07-Dec-2005		6.650%		NY - 80.00%		Paid Off - 360		01-Jul-2005
695323774 2			301,500.00		300,302.48			02-Dec-2005		8.150%		CA - 90.00%		Paid Off - 360		01-Jun-2005
695325266 2			198,000.00		197,427.92			25-Nov-2005		8.800%		IL - 90.00%		Paid Off - 360		01-Jul-2005
695325837 3			250,400.00		250,400.00			22-Nov-2005		6.200%		MD - 80.00%		Paid Off - 360		01-Jun-2005
695326926 2			84,960.00		83,850.27			25-Nov-2005		8.200%		GA - 80.00%		Paid Off - 360		01-Jun-2005
695327916 3			387,000.00		385,249.58			15-Nov-2005		7.500%		MD - 90.00%		Paid Off - 360		01-Jun-2005
695328211 2			161,100.00		160,852.76			08-Dec-2005		8.450%		CA - 89.75%		Paid Off - 480		01-Jun-2005
695335752 3			246,400.00		245,635.24			29-Nov-2005		8.450%		FL - 80.00%		Paid Off - 360		01-Jul-2005
695336495 2			216,000.00		215,234.90			06-Dec-2005		8.000%		FL - 80.00%		Paid Off - 360		01-Jul-2005
695336842 2			160,000.00		159,123.55			02-Dec-2005		6.550%		CA - 64.00%		Paid Off - 360		01-Jun-2005
695336933 3			585,000.00		583,257.22			17-Nov-2005		9.550%		CA - 90.00%		Paid Off - 360		01-Jun-2005
695339598 2			131,200.00		130,843.69			25-Nov-2005		9.100%		WI - 80.00%		Paid Off - 360		01-Jul-2005
695341149 1			62,400.00		62,180.39			06-Dec-2005		8.750%		SC - 80.00%		Paid Off - 360		01-Jun-2005
695341545 2			204,000.00		203,164.91			06-Dec-2005		8.000%		NC - 84.93%		Paid Off - 360		01-Jun-2005
695342139 3			244,000.00		243,115.46			13-Dec-2005		8.600%		NY - 80.00%		Paid Off - 360		01-Jun-2005
695349985 1			238,500.00		237,473.59			12-Dec-2005		7.750%		CA - 90.00%		Paid Off - 360		01-Jun-2005
695350934 2			182,000.00		181,342.83			23-Nov-2005		7.700%		AZ - 70.00%		Paid Off - 360		01-Jul-2005
695352062 3			197,600.00		196,812.16			09-Dec-2005		7.200%		VA - 80.00%		Paid Off - 360		01-Jul-2005
695352963 3			244,400.00		244,400.00			28-Nov-2005		7.700%		CA - 80.00%		Paid Off - 360		01-Jul-2005
695353987 3			471,500.00		471,500.00			17-Nov-2005		6.850%		MD - 66.41%		Paid Off - 360		01-Jul-2005
695358135 3			508,000.00		506,320.77			06-Dec-2005		6.100%		CA - 80.00%		Paid Off - 480		01-Jun-2005
695359612 3			346,750.00		345,492.94			30-Nov-2005		8.600%		CA - 95.00%		Paid Off - 360		01-Jun-2005
695360834 2			90,000.00		89,864.19			07-Dec-2005		11.850%		TX - 75.00%		Paid Off - 360		01-Jul-2005
695362251 1			132,000.00		131,480.34			02-Dec-2005		7.300%		MT - 80.00%		Paid Off - 360		01-Jul-2005
695363390 1			128,000.00		127,368.27			25-Nov-2005		6.100%		NC - 80.00%		Paid Off - 360		01-Jul-2005
695364950 1			78,000.00		77,862.88			30-Nov-2005		11.150%		VA - 65.00%		Paid Off - 360		01-Jul-2005
695370262 1			164,050.00		163,286.46			01-Dec-2005		7.750%		VA - 85.00%		Paid Off - 360		01-Jul-2005
695370791 2			106,250.00		105,862.51			15-Nov-2005		7.650%		OH - 85.00%		Paid Off - 360		01-Jul-2005
695372540 1			256,000.00		254,989.36			09-Dec-2005		7.250%		TX - 80.00%		Paid Off - 360		01-Jul-2005
695379958 2			334,000.00		332,605.04			30-Nov-2005		7.900%		CA - 89.54%		Paid Off - 360		01-Jun-2005
695382044 2			247,100.00		246,090.70			12-Dec-2005		8.350%		CA - 70.00%		Paid Off - 360		01-Jul-2005
695384701 2			210,000.00		209,218.73			01-Dec-2005		7.550%		MD - 59.57%		Paid Off - 360		01-Jul-2005
695388637 3			259,763.00		258,843.62			18-Nov-2005		7.800%		MD - 80.00%		Paid Off - 360		01-Jul-2005
695388900 2			255,000.00		255,000.00			09-Dec-2005		7.325%		CA - 73.07%		Paid Off - 360		01-Jul-2005
695389494 2			75,650.00		75,438.07			29-Nov-2005		8.950%		GA - 85.00%		Paid Off - 360		01-Jul-2005
695392530 1			299,400.00		298,329.68			07-Dec-2005		7.750%		FL - 60.00%		Paid Off - 360		01-Jul-2005
695395947 2			154,850.00		154,388.59			23-Nov-2005		8.650%		ID - 94.48%		Paid Off - 360		01-Jul-2005
695395970 1			120,000.00		119,553.58			17-Nov-2005		7.550%		IL - 80.00%		Paid Off - 360		01-Jul-2005
695398826 2			117,000.00		116,287.18			16-Nov-2005		8.050%		IL - 90.00%		Paid Off - 360		01-Jul-2005
695398834 1			115,200.00		114,452.72			07-Dec-2005		8.050%		IL - 90.00%		Paid Off - 360		01-Jul-2005
695405969 2			167,600.00		167,023.44			06-Dec-2005		8.400%		CO - 83.80%		Paid Off - 360		01-Jul-2005


Page 28 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

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

695409540 2			35,235.00		35,175.02			21-Nov-2005		11.300%		IA - 90.00%		Paid Off - 360		01-Jul-2005

695409557 1			35,100.00		35,023.90			21-Nov-2005		10.175%		IA - 90.00%		Paid Off - 360		01-Jul-2005
695415984 2			215,000.00		214,175.96			22-Nov-2005		7.400%		CA - 52.44%		Paid Off - 360		01-Jul-2005
695418178 2			129,000.00		128,025.14			05-Dec-2005		8.500%		NJ - 60.00%		Paid Off - 360		01-Jul-2005
695419580 1			203,200.00		202,413.48			17-Nov-2005		7.350%		IL - 80.00%		Paid Off - 360		01-Jul-2005
695422204 3			279,920.00		278,736.41			05-Dec-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Jul-2005
695423558 2			84,600.00		84,316.70			15-Nov-2005		8.075%		IN - 90.00%		Paid Off - 360		01-Jul-2005
695426643 3			184,000.00		182,708.78			25-Nov-2005		6.150%		NJ - 80.00%		Paid Off - 360		01-Jul-2005
695426684 2			220,000.00		219,114.22			01-Dec-2005		7.150%		CA - 61.45%		Paid Off - 360		01-Jul-2005
695439885 3			225,000.00		224,094.05			13-Dec-2005		7.150%		MA - 72.58%		Paid Off - 360		01-Jul-2005
695448126 1			186,000.00		186,000.00			07-Dec-2005		6.450%		CA - 77.50%		Paid Off - 360		01-Jul-2005
695448456 2			110,000.00		109,704.38			01-Dec-2005		9.150%		FL - 83.33%		Paid Off - 360		01-Jul-2005
695448936 2			67,000.00		66,834.33			01-Dec-2005		9.550%		IA - 89.93%		Paid Off - 360		01-Jul-2005
695457507 3			260,000.00		258,973.54			14-Dec-2005		7.250%		NY - 80.00%		Paid Off - 360		01-Jul-2005
695460337 1			101,600.00		101,271.56			16-Nov-2005		8.250%		FL - 80.00%		Paid Off - 360		01-Jul-2005
695465047 2			154,000.00		153,541.14			22-Nov-2005		8.650%		CT - 77.00%		Paid Off - 360		01-Jul-2005
695465195 2			113,200.00		112,852.22			07-Dec-2005		8.500%		CA - 75.47%		Paid Off - 360		01-Jul-2005
695467902 2			192,000.00		191,385.61			29-Nov-2005		8.300%		IL - 88.07%		Paid Off - 360		01-Jul-2005
695467928 3			276,000.00		274,774.90			05-Dec-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Jul-2005
695467993 2			185,391.00		185,391.00			23-Nov-2005		7.500%		FL - 90.00%		Paid Off - 360		01-Jul-2005
695468389 2			351,200.00		350,048.75			15-Nov-2005		8.400%		CA - 80.00%		Paid Off - 360		01-Jul-2005
695476226 2			183,345.00		182,793.11			21-Nov-2005		8.600%		FL - 85.00%		Paid Off - 360		01-Jul-2005
695481259 2			347,400.00		346,416.78			14-Dec-2005		8.900%		CA - 90.00%		Paid Off - 360		01-Jul-2005
695486324 2			176,250.00		175,546.64			22-Nov-2005		7.200%		MD - 75.00%		Paid Off - 360		01-Jul-2005
695497529 1			122,850.00		122,441.21			30-Nov-2005		8.150%		CA - 65.00%		Paid Off - 360		01-Jul-2005
695509943 3			215,920.00		213,469.09			23-Nov-2005		7.050%		IL - 80.00%		Paid Off - 360		01-Jul-2005
695514646 3			637,500.00		634,778.01			21-Nov-2005		6.850%		IL - 75.00%		Paid Off - 360		01-Jul-2005
695517862 1			207,000.00		206,389.51			18-Nov-2005		8.700%		MD - 90.00%		Paid Off - 360		01-Jul-2005
695526608 2			320,000.00		318,038.57			01-Dec-2005		6.750%		CA - 64.00%		Paid Off - 360		01-May-2005
695527739 3			189,600.00		188,948.88			25-Nov-2005		7.950%		CO - 80.00%		Paid Off - 360		01-Jul-2005
695565259 1			99,000.00		98,676.71			30-Nov-2005		8.200%		GA - 90.00%		Paid Off - 360		01-Jul-2005
695038695 3			187,200.00		186,662.93			07-Nov-2005		6.800%		CA - 80.00%		Repur/Subs - 480		01-May-2005


TOTAL			63,874,947.00		63,637,937.60



Page 29 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 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 30 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 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 31 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

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 32 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

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 33 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 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)								63,612,237.61
						Beginning Stated Principal Balance								2,588,293,741.05
						Delinquency Percentage								2.460000%

						Offered Subordinate and C Class Certificate Balances								621,412,733.34
						Beginning Stated Principal Balance								2,588,293,741.05
						Senior Enhancement Percentage								24.008600%
						Cumulative Loss Percentage								0.000000%




ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION

								Group 3		Group 2		Group 1		Total
Prepayment Penalty														1,036,878.32
Amount Due for PPP														0.00

Reserve Fund														1,004.90




Page 34 of 35
Long Beach Mortgage Loan Trust 2005-WL2

Mortgage Pass-Through Certificates

2005-WL2

December 27, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

													NET WAC Shortfall CarryOver		NET WAC Shortfall Amt Paid
CLASS

			I-A1										$0.00		0.00

			I-A2										$0.00		0.00

			II-A1										$0.00		0.00

			II-A2										$0.00		0.00

			III-A1										$0.00		0.00

			III-A1A										$0.00		0.00

			III-A2										$0.00		0.00

			III-A3										$0.00		0.00

			III-A4										$0.00		0.00

			M-1										$0.00		0.00

			M-2										$0.00		0.00

			M-3										$0.00		0.00

			M-4										$0.00		0.00

			M-5										$0.00		0.00

			M-6										$0.00		0.00

			M-7										$0.00		0.00

			M-8										$0.00		0.00

			M-9										$0.00		0.00

			M-10										$0.00		6,276.04

			B-1										$0.00		7,844.91

			B-2										$0.00		0.00

			B-3										$0.00		7,452.62







Page 35 of 35

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