UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 8-K Current Report Pursuant To Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): ~~October~~December 2527, 2005 (Date of earliest event reported) Long Beach Securities Corp. (as Depositor under the Pooling and Servicing Agreement, dated as 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~~December 2527, 2005. Signatures Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized. Deutsche Bank National Trust Company, in its capacity as Trustee under the Pooling and Servicing Agreement on behalf of Long Beach Securities Corp., Registrant Date: ~~Oct~~Dec 2829, 2005 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT 99.1 Monthly Remittance Statement to the Certificateholders dated as of ~~October~~December 2527, 2005.

Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
				External Parties						Table of Contents
													Page
				Seller
										1. Certificate Payment Report					2
				Long Beach Mortgage Corp.
										2. Collection Account Report					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					1820
										9. Prepayment Detail Report					2123
										10. Realized Loss Report					2830
										11. Realized Loss Detail Report					3133
				Servicer(s)
										12. Triggers and Adj. Cert. Report					3234
				Long Beach Mortgage
										13. Additional Certificate Report					3335
				Underwriter(s)
				CS First Boston
				Wamu Capital Corp
										Total Number of Pages					3335
				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~~December 2527, 2005
										Factor Information:			(800) 735-7777
				Record Date:			~~September~~November 30, 2005
										Main Phone Number:			(714) 247-6000
							October 24, 2005
							December 23, 2005
										https://www.tss.db.com/invr
Page 1 of 33
Page 1 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
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		~~275,~~258,~~474~~999,460.2614		~~906~~1,~~900~~025,350.2108		98,~~083~~652,~~524~~716.1993		9,~~990~~678,~~424~~067.4001		0.00		0.00		~~266~~250,~~174~~346,~~950~~743.0721
I-A2	SR	$	70,149,000.00		6864,~~814~~749,~~618~~865.5603		~~228~~258,~~942~~639.4174		2,~~270~~163,~~881~~179.0523		2,~~499~~421,~~823~~818.4697		0.00		0.00		6662,~~543~~586,~~737~~685.5180
II-A1	SR	$	541,238,000.00		~~529~~496,~~894~~595,~~237~~960.0745		1,~~741~~961,~~585~~554.7304		1418,~~368~~044,~~082~~415.0491		1620,~~109~~005,~~667~~969.7795		0.00		0.00		~~515~~478,~~526~~551,~~155~~544.0354
II-A2	SR	$	135,310,000.00		~~132~~124,~~474~~149,~~048~~448.7987		~~441~~497,~~800~~011.9563		34,~~592~~511,~~033~~120.7965		45,~~033~~008,~~834~~132.7428		0.00		0.00		~~128~~119,~~882~~638,~~015~~328.0022
III-A1	SR	$	325,000,000.00		~~318~~300,~~468~~155,~~171~~830.3584		1,~~028~~166,~~740~~939.6617		89,~~859~~407,~~210~~839.2213		910,~~887~~574,~~950~~778.8830		0.00		0.00		~~309~~290,~~608~~747,~~961~~991.1371
III-A1A	SR	$	47,803,000.00		4644,~~842~~148,~~258~~766.4471		~~156~~177,~~596~~134.2766		1,~~303~~383,~~067~~762.1587		1,~~459~~560,~~663~~897.4253		0.00		0.00		4542,~~539~~765,~~191~~003.2984
III-A2	SR	$	402,335,000.00		~~387~~346,~~578~~209,~~955~~575.9467		1,~~230~~324,~~132~~443.5497		2021,~~013~~253,~~828~~234.1790		2122,~~243~~577,~~960~~678.7187		0.00		0.00		~~367~~324,~~565~~956,~~127~~340.77
III-A3	SR	$	303,698,000.00		303,698,000.00		1,~~003~~205,~~047~~006.0118		0.00		1,~~003~~205,~~047~~006.0118		0.00		0.00		303,698,000.00
III-A4	SR	$	28,174,000.00		28,174,000.00		95114,~~322~~292.0353		0.00		95114,~~322~~292.0353		0.00		0.00		28,174,000.00
M-1	MEZ/SEQ/SUB	$	144,675,000.00		144,~~675~~674,~~000~~999.0099		~~501~~599,~~138~~758.1325		0.0001		~~501~~599,~~138~~758.1326		0.00		0.00		144,~~675~~674,~~000~~999.0098
M-2	MEZ/SEQ/SUB	$	84,049,000.00		84,049,000.00		~~292~~349,~~490~~924.5200		0.00		~~292~~349,~~490~~924.5200		0.00		0.00		84,049,000.00
M-3	MEZ/SEQ/SUB	$	55,114,000.00		55,114,000.00		~~193~~230,~~128~~927.6466		0.00		~~193~~230,~~128~~927.6466		0.00		0.00		55,114,000.00
M-4	MEZ/SEQ/SUB	$	41,336,000.00		41,336,000.00		~~147~~176,~~845~~504.0972		0.00		~~147~~176,~~845~~504.0972		0.00		0.00		41,336,000.00
M-5	MEZ/SEQ/SUB	$	41,336,000.00		41,336,000.00		~~148~~177,~~844~~607.0501		0.00		~~148~~177,~~844~~607.0501		0.00		0.00		41,336,000.00
M-6	MEZ/SEQ/SUB	$	37,202,000.00		37,202,000.00		~~136~~162,~~355~~490.6607		0.00		~~136~~162,~~355~~490.6607		0.00		0.00		37,202,000.00
M-7	MEZ/SEQ/SUB	$	34,446,000.00		34,446,000.00		~~139~~165,~~573~~149.2843		0.00		~~139~~165,~~573~~149.2843		0.00		0.00		34,446,000.00
M-8	MEZ/SEQ/SUB	$	28,935,000.00		28,935,000.00		~~121~~143,~~904~~871.7625		0.00		~~121~~143,~~904~~871.7625		0.00		0.00		28,935,000.00
M-9	MEZ/SEQ/SUB	$	27,557,000.00		27,557,000.00		~~124~~146,~~978~~817.6557		0.00		~~124~~146,~~978~~817.6557		0.00		0.00		27,557,000.00
M-10	MEZ/SEQ/SUB	$	22,046,000.00		22,046,000.00		~~112~~131,~~416~~173.2370		0.00		~~112~~131,~~416~~173.2370		0.00		0.00		22,046,000.00
B-1	NOF/SEQ/SUB	$	27,557,000.00		27,557,000.00		~~140~~163,~~517~~964.7415		0.00		~~140~~163,~~517~~964.7415		0.00		0.00		27,557,000.00
B-2	NOF/SEQ/SUB	$	28,935,000.00		28,935,000.00		~~135~~159,~~890~~303.0125		0.00		~~135~~159,~~890~~303.0125		0.00		0.00		28,935,000.00
B-3	NOF/SEQ/SUB	$	26,179,000.00		26,179,000.00		~~133~~155,~~491~~765.0805		0.00		~~133~~155,~~491~~765.0805		0.00		0.00		26,179,000.00
C	NOF/SUB	$	22,046,568.32		22,045,733.35		64,~~199~~146,~~978~~279.4781		0.00		64,~~199~~146,~~978~~279.4781		0.0100		0.00		22,045,733.3435
P	NOF	$	100.00		100.00		~~822~~1,~~024~~036,878.7732		0.00		~~822~~1,~~024~~036,878.7732		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~~588,~~615~~293,~~597~~741.7605		1615,~~183~~676,~~644~~786.8924		5965,~~490~~416,~~626~~269.6163		7581,~~674~~093,~~271~~055.5087		0.0100		0.00		2,~~653~~522,~~124~~877,~~971~~471.1442
Page 2 of 33
Page 2 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current
	Period		Period						(with Notional)		Principal						Total	Principal
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance
									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
I-A1	0911/2625/05		1012/2426/05		A-Act/360		542514NM2		280,596,000.00		~~980~~923.~~977898~~033330		3.~~232050~~654186		3230.~~372251~~836922		3534.~~604301~~491108	~~948~~892.~~605647~~196408
I-A2	0911/2625/05		1012/2426/05		A-Act/360		542514MV3		70,149,000.00		~~980~~923.~~977898~~033329		3.~~263659~~687005		3230.~~372251~~836922		3534.~~635910~~523927	~~948~~892.~~605647~~196408
II-A1	0911/2625/05		1012/2426/05		A-Act/360		542514NN0		541,238,000.00		~~979~~917.~~041082~~518653		3.~~217782~~624199		2633.~~546699~~339152		2936.~~764480~~963351	~~952~~884.~~494383~~179501
II-A2	0911/2625/05		1012/2426/05		A-Act/360		542514NP5		135,310,000.00		~~979~~917.~~041082~~518653		3.~~265102~~673133		2633.~~546699~~339152		2937.~~811801~~012285	~~952~~884.~~494383~~179501
III-A1	0911/2625/05		1012/2426/05		A-Act/360		542514MW1		325,000,000.00		~~979~~923.~~902066~~556403		3.~~165356~~590582		2728.~~259108~~947197		3032.~~424464~~537779	~~952~~894.~~642957~~609205
III-A1A	0911/2625/05		1012/2426/05		A-Act/360		542514MX9		47,803,000.00		~~979~~923.~~902066~~556403		3.~~275867~~705513		2728.~~259108~~947197		3032.~~534975~~652711	~~952~~894.~~642957~~609205
III-A2	0911/2625/05		1012/2426/05		A-Act/360		542514MY7		402,335,000.00		~~963~~860.~~323986~~500766		3.~~057483~~291893		4952.~~744189~~824723		5256.~~801672~~116616	~~913~~807.~~579797~~676043
III-A3	0911/2625/05		1012/2426/05		A-Act/360		542514MZ4		303,698,000.00		1,000.000000		3.~~302778~~967778		0.000000		3.~~302778~~967778	1,000.000000
III-A4	0911/2625/05		1012/2426/05		A-Act/360		542514NA8		28,174,000.00		1,000.000000		34.~~383333~~056667		0.000000		34.~~383333~~056667	1,000.000000
M-1	0911/2625/05		1012/2426/05		A-Act/360		542514NB6		144,675,000.00		1,000.000000		34.~~463889~~145556		0.000000		34.~~463889~~145556	1,000.000000
M-2	0911/2625/05		1012/2426/05		A-Act/360		542514NC4		84,049,000.00		1,000.000000		34.~~480000~~163333		0.000000		34.~~480000~~163333	1,000.000000
M-3	0911/2625/05		1012/2426/05		A-Act/360		542514ND2		55,114,000.00		1,000.000000		34.~~504167~~190000		0.000000		34.~~504167~~190000	1,000.000000
M-4	0911/2625/05		1012/2426/05		A-Act/360		542514NE0		41,336,000.00		1,000.000000		34.~~576667~~270000		0.000000		34.~~576667~~270000	1,000.000000
M-5	0911/2625/05		1012/2426/05		A-Act/360		542514NF7		41,336,000.00		1,000.000000		34.~~600833~~296667		0.000000		34.~~600833~~296667	1,000.000000
M-6	0911/2625/05		1012/2426/05		A-Act/360		542514NG5		37,202,000.00		1,000.000000		34.~~665278~~367778		0.000000		34.~~665278~~367778	1,000.000000
M-7	0911/2625/05		1012/2426/05		A-Act/360		542514NH3		34,446,000.00		1,000.000000		4.~~051944~~794444		0.000000		4.~~051944~~794444	1,000.000000
M-8	0911/2625/05		1012/2426/05		A-Act/360		542514NJ9		28,935,000.00		1,000.000000		4.~~213055~~972222		0.000000		4.~~213055~~972222	1,000.000000
M-9	0911/2625/05		1012/2426/05		A-Act/360		542514NK6		27,557,000.00		1,000.000000		45.~~535278~~327778		0.000000		45.~~535278~~327778	1,000.000000
M-10	0911/2625/05		1012/2426/05		A-Act/360		542514NL4		22,046,000.00		1,000.000000		5.~~099167~~950000		0.000000		5.~~099167~~950000	1,000.000000
B-1	0911/2625/05		1012/2426/05		A-Act/360		542514NQ3		27,557,000.00		1,000.000000		5.~~099167~~950000		0.000000		5.~~099167~~950000	1,000.000000
B-2	0911/2625/05		1012/2426/05		A-Act/360		542514NR1		28,935,000.00		1,000.000000		45.~~696389~~505556		0.000000		45.~~696389~~505556	1,000.000000
B-3	0911/2625/05		1012/2426/05		A-Act/360		542514NS9		26,179,000.00		1,000.000000		5.~~099167~~950000		0.000000		5.~~099167~~950000	1,000.000000
C	0911/25/05		1012/24/05		A-30/360		542514PJ7		22,046,568.32		999.962127		~~281~~188.~~221929~~069170		0.000000		~~281~~188.~~221929~~069170	999.962127
P	0911/25/05		1012/24/05		A-30/360		542514PK4		100.00		1,000.000000		~~8,220,247.700000~~###############		0.000000		~~8,220,247.700000~~###############	1,000.000000
R	0911/25/05		1012/24/05		A-30/360		542514PL2		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-CX	0911/25/05		1012/24/05		A-30/360		542514PM0		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-PX	0911/25/05		1012/24/05		A-30/360		542514PN8		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 3 of 33
Page 3 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
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		13,~~733~~744,~~826~~190.4419		1329,~~966~~408,~~548~~707.3584		~~454~~840,~~501~~548.5895		1430,~~421~~249,~~049~~256.9379		1633,~~154~~993,~~876~~446.3798		0.00		0.00		~~266~~250,~~174~~346,~~950~~743.0721
I-A2	70,149,000.00		~~437~~944,~~778~~963.4466		37,~~491~~352,~~637~~176.0996		~~113~~210,~~625~~137.4024		37,~~605~~562,~~262~~314.4920		48,~~043~~507,~~040~~277.9386		0.00		0.00		6662,~~543~~586,~~737~~685.5180
II-A1	541,238,000.00		37,~~332~~197,~~573~~457.7753		2460,~~881~~952,~~356~~709.6477		~~830~~1,~~488~~733,745.3369		2562,~~711~~686,~~844~~455.9746		2969,~~044~~883,~~418~~912.7499		0.00		0.00		~~515~~478,~~526~~551,~~155~~544.0354
II-A2	135,310,000.00		~~845~~1,~~638~~825,143.3810		615,~~220~~238,~~362~~233.1575		~~207~~433,~~622~~438.8502		615,~~427~~671,~~985~~671.0078		717,~~273~~496,~~623~~814.3888		0.00		0.00		~~128~~119,~~882~~638,~~015~~328.0022
III-A1	325,000,000.00		14,~~967~~258,~~027~~384.0425		1433,~~896~~297,~~760~~108.1882		~~494~~954,~~278~~899.6947		1534,~~391~~252,~~038~~008.8729		1738,~~358~~510,~~065~~392.9154		0.00		0.00		~~309~~290,~~608~~747,~~961~~991.1371
III-A1A	47,803,000.00		~~299~~647,~~624~~635.5251		24,~~191~~897,~~107~~543.1667		72140,~~701~~452.5549		25,~~263~~037,~~808~~996.7116		25,~~563~~685,~~433~~631.2367		0.00		0.00		4542,~~539~~765,~~191~~003.2984
III-A2	402,335,000.00		25,~~370~~007,~~565~~752.1869		3375,~~653~~221,~~248~~447.0131		12,~~116~~157,~~624~~211.2292		3477,~~769~~378,~~872~~659.23		3782,~~140~~386,~~437~~411.4192		0.00		0.00		~~367~~324,~~565~~956,~~127~~340.77
III-A3	303,698,000.00		14,~~900~~231,~~333~~827.3815		0.00		0.00		0.00		14,~~900~~231,~~333~~827.3815		0.00		0.00		303,698,000.00
III-A4	28,174,000.00		~~180~~401,~~676~~898.1579		0.00		0.00		0.00		~~180~~401,~~676~~898.1579		0.00		0.00		28,174,000.00
M-1	144,675,000.00		~~950~~2,~~286~~111,594.7396		0.0002		0.00		0.0002		~~950~~2,~~286~~111,594.7398		0.00		0.00		144,~~675~~674,~~000~~999.0098
M-2	84,049,000.00		~~554~~1,~~684~~232,288.3252		0.00		0.00		0.00		~~554~~1,~~684~~232,288.3252		0.00		0.00		84,049,000.00
M-3	55,114,000.00		~~366~~813,~~298~~522.7608		0.00		0.00		0.00		~~366~~813,~~298~~522.7608		0.00		0.00		55,114,000.00
M-4	41,336,000.00		~~280~~622,~~514~~446.4340		0.00		0.00		0.00		~~280~~622,~~514~~446.4340		0.00		0.00		41,336,000.00
M-5	41,336,000.00		~~282~~626,~~443~~545.4555		0.00		0.00		0.00		~~282~~626,~~443~~545.4555		0.00		0.00		41,336,000.00
M-6	37,202,000.00		~~258~~573,~~825~~722.9580		0.00		0.00		0.00		~~258~~573,~~825~~722.9580		0.00		0.00		37,202,000.00
M-7	34,446,000.00		~~265~~585,~~371~~874.2856		0.00		0.00		0.00		~~265~~585,~~371~~874.2856		0.00		0.00		34,446,000.00
M-8	28,935,000.00		~~231~~511,~~916~~270.6400		0.00		0.00		0.00		~~231~~511,~~916~~270.6400		0.00		0.00		28,935,000.00
M-9	27,557,000.00		~~238~~523,~~018~~357.4377		0.00		0.00		0.00		~~238~~523,~~018~~357.4377		0.00		0.00		27,557,000.00
M-10	22,046,000.00		~~214~~469,~~423~~705.8480		0.00		0.00		0.00		~~214~~469,~~423~~705.8480		0.00		0.00		22,046,000.00
B-1	27,557,000.00		~~268~~587,~~024~~121.9460		0.00		0.00		0.00		~~268~~587,~~024~~121.9460		0.00		0.00		27,557,000.00
B-2	28,935,000.00		~~258~~568,~~922~~657.6475		0.00		0.00		0.00		~~258~~568,~~922~~657.6475		0.00		0.00		28,935,000.00
B-3	26,179,000.00		~~254~~557,~~622~~762.2332		0.00		0.00		0.00		~~254~~557,~~622~~762.2332		0.00		0.00		26,179,000.00
C	22,046,568.32		1322,~~480~~581,~~761~~257.4655		802.8685		32.11		834.97		1322,~~481~~582,~~596~~092.4352		-0.01		0.0001		22,045,733.3435
P	100.00		12,~~374~~944,~~018~~271.3129		0.00		0.00		0.00		12,~~374~~944,~~018~~271.3129		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		3263,~~347~~568,~~176~~651.7182		99226,~~301~~368,~~822~~730.4499		36,~~289~~470,~~874~~465.7389		~~102~~232,~~591~~839,~~697~~196.1790		~~134~~296,~~938~~407,~~873~~848.8872		-0.01		0.0001		2,~~653~~522,~~124~~877,~~971~~471.1442
Page 4 of 33
Page 4 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
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.~~09000~~45375%		~~275,~~258,~~474~~999,460.2614		~~906~~1,~~900~~025,350.2108		0.00		0.00		0.00		~~906~~1,~~900~~025,350.2108		~~906~~1,~~900~~025,350.2108		0.00
I-A2	4.~~13000~~49375%		6864,~~814~~749,~~618~~865.5603		~~228~~258,~~942~~639.4174		0.00		0.00		0.00		~~228~~258,~~942~~639.4174		~~228~~258,~~942~~639.4174		0.00
II-A1	4.~~08000~~44375%		~~529~~496,~~894~~595,~~237~~960.0745		1,~~741~~961,~~585~~554.7304		0.00		0.00		0.00		1,~~741~~961,~~585~~554.7304		1,~~741~~961,~~585~~554.7304		0.00
II-A2	4.~~14000~~50375%		~~132~~124,~~474~~149,~~048~~448.7987		#######		0.00		0.00		0.00		~~441~~497,~~800~~011.9563		~~441~~497,~~800~~011.9563		0.00
III-A1	4.~~01000~~37375%		~~318~~300,~~468~~155,~~171~~830.3584		1,~~028~~166,~~740~~939.6617		0.00		0.00		0.00		1,~~028~~166,~~740~~939.6617		1,~~028~~166,~~740~~939.6617		0.00
III-A1A	4.~~15000~~51375%		4644,~~842~~148,~~258~~766.4471		~~156~~177,~~596~~134.2766		0.00		0.00		0.00		~~156~~177,~~596~~134.2766		~~156~~177,~~596~~134.2766		0.00
III-A2	34.~~94000~~30375%		~~387~~346,~~578~~209,~~955~~575.9467		1,~~230~~324,~~132~~443.5497		0.00		0.00		0.00		1,~~230~~324,~~132~~443.5497		1,~~230~~324,~~132~~443.5497		0.00
III-A3	4.~~10000~~46375%		303,698,000.00		1,~~003~~205,~~047~~006.0118		0.00		0.00		0.00		1,~~003~~205,~~047~~006.0118		1,~~003~~205,~~047~~006.0118		0.00
III-A4	4.~~20000~~56375%		28,174,000.00		95114,~~322~~292.0353		0.00		0.00		0.00		95114,~~322~~292.0353		95114,~~322~~292.0353		0.00
M-1	4.~~30000~~66375%		144,~~675~~674,~~000~~999.0099		~~501~~599,~~138~~758.1325		0.00		0.00		0.00		~~501~~599,~~138~~758.1325		~~501~~599,~~138~~758.1325		0.00
M-2	4.~~32000~~68375%		84,049,000.00		~~292~~349,~~490~~924.5200		0.00		0.00		0.00		~~292~~349,~~490~~924.5200		~~292~~349,~~490~~924.5200		0.00
M-3	4.~~35000~~71375%		55,114,000.00		~~193~~230,~~128~~927.6466		0.00		0.00		0.00		~~193~~230,~~128~~927.6466		~~193~~230,~~128~~927.6466		0.00
M-4	4.~~44000~~80375%		41,336,000.00		~~147~~176,~~845~~504.0972		0.00		0.00		0.00		~~147~~176,~~845~~504.0972		~~147~~176,~~845~~504.0972		0.00
M-5	4.~~47000~~83375%		41,336,000.00		~~148~~177,~~844~~607.0501		0.00		0.00		0.00		~~148~~177,~~844~~607.0501		~~148~~177,~~844~~607.0501		0.00
M-6	4.~~55000~~91375%		37,202,000.00		~~136~~162,~~355~~490.6607		0.00		0.00		0.00		~~136~~162,~~355~~490.6607		~~136~~162,~~355~~490.6607		0.00
M-7	5.~~03000~~39375%		34,446,000.00		~~139~~165,~~573~~149.2843		0.00		0.00		0.00		~~139~~165,~~573~~149.2843		~~139~~165,~~573~~149.2843		0.00
M-8	5.~~23000~~59375%		28,935,000.00		~~121~~143,~~904~~871.7625		0.00		0.00		0.00		~~121~~143,~~904~~871.7625		~~121~~143,~~904~~871.7625		0.00
M-9	5.~~63000~~99375%		27,557,000.00		~~124~~146,~~978~~817.6557		0.00		0.00		0.00		~~124~~146,~~978~~817.6557		~~124~~146,~~978~~817.6557		0.00
M-10	6.~~33000~~37349%		22,046,000.00		~~112~~124,~~416~~897.2366		0.00		0.00		0.00		~~112~~124,~~416~~897.2366		~~112~~131,~~416~~173.2370		0.00
B-1	6.~~33000~~37349%		27,557,000.00		~~140~~156,~~517~~119.7424		0.00		0.00		0.00		~~140~~156,~~517~~119.7424		~~140~~163,~~517~~964.7415		0.00
B-2	56.~~83000~~19375%		28,935,000.00		~~135~~159,~~890~~303.0125		0.00		0.00		0.00		~~135~~159,~~890~~303.0125		~~135~~159,~~890~~303.0125		0.00
B-3	6.~~33000~~37349%		26,179,000.00		~~133~~148,~~491~~312.0843		0.00		0.00		0.00		~~133~~148,~~491~~312.0843		~~133~~155,~~491~~765.0805		0.00
C	~~337~~225.~~47910~~69155%		22,045,733.35		0.00		02,261.0065		0.00		0.00		0-2,261.0065		64,~~199~~146,~~978~~279.4781		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		~~822~~1,~~024~~036,878.7732		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~~588,~~615~~293,~~597~~741.7605		910,~~161~~472,~~641~~054.6554		02,261.0065		0.00		0.00		910,~~161~~469,~~641~~792.6589		1615,~~183~~676,~~644~~786.8924		0.00
Page 5 of 33
Page 5 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
Collection Account Report
SUMMARY
								Group 3		Group 2		Group 1		Total
Principal Collections								3032,~~176~~044,~~105~~836.5591		1722,~~960~~555,~~115~~536.8356		1110,~~354~~815,~~405~~896.2416		5965,~~490~~416,~~626~~269.6263
Principal Withdrawals								0.00		0.00		0.00		0.00
Principal Other Accounts								0.00		0.00		0.00		0.00
TOTAL NET PRINCIPAL								3032,~~176~~044,~~105~~836.5591		1722,~~960~~555,~~115~~536.8356		1110,~~354~~815,~~405~~896.2416		5965,~~490~~416,~~626~~269.6263
Interest Collections								87,~~062~~678,~~404~~464.5708		5,~~329~~061,~~475~~041.3679		2,~~754~~622,~~888~~819.9850		1615,~~146~~362,~~768~~325.9037
Interest Withdrawals								-0.00		-0.00		-0.00		-0.00
Interest Fees								-~~401~~371,~~995~~340.3558		-~~236~~214,~~948~~886.5440		-~~125~~114,~~681~~846.4006		-~~764~~701,~~625~~073.2904
Interest Other Accounts														~~801~~1,~~501~~015,533.2791
TOTAL NET INTEREST								7,~~660~~307,~~409~~123.2251		5,~~092~~303,~~526~~324.8240		23,~~629~~087,~~207~~682.5875		1615,~~183~~676,~~644~~786.8824
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION								3739,~~836~~351,~~514~~960.7742		2327,~~052~~858,~~642~~860.6596		13,~~983~~903,~~612~~578.8291		7581,~~674~~093,~~271~~055.5087
PRINCIPAL - COLLECTIONS
									Group 3		Group 2		Group 1		Total
Scheduled Principal Received									~~787~~760,~~185~~035.0016		~~545~~524,~~503~~935.7213		~~299~~290,~~563~~653.9944		1,~~632~~575,~~252~~623.7173
Curtailments									3671,~~026~~363.1196		2875,~~086~~319.74		1256,~~882~~024.1260		76202,~~994~~708.9730
Prepayments In Full									2931,~~352~~026,~~894~~774.4486		1721,~~386~~955,~~525~~281.3769		1110,~~041~~469,~~959~~218.1312		5763,~~781~~451,~~378~~274.9467
Repurchased/Substitutions									0186,662.0093		0.00		0.00		0186,662.0093
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~~272,~~053~~203.6131		-~~182~~192,~~013~~962.1939		-96100,~~866~~925.7736		-~~536~~566,~~933~~091.5706
Realized Losses									-0.00		-0.00		-0.00		-0.00
Advanced Principal									~~258~~272,~~053~~203.6131		~~182~~192,~~013~~962.1939		96100,~~866~~925.7736		~~536~~566,~~933~~091.5706
TOTAL PRINCIPAL COLLECTED									3032,~~176~~044,~~105~~836.5591		1722,~~960~~555,~~115~~536.8356		1110,~~354~~815,~~405~~896.2416		5965,~~490~~416,~~626~~269.6263
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
Page 6 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
INTEREST - COLLECTIONS
								Group 3		Group 2		Group 1		Total
Scheduled Interest								87,~~246~~866,~~689~~356.5036		5,~~450~~187,~~588~~458.7625		2,~~815~~687,~~121~~097.8534		1615,~~512~~740,~~400~~911.1195
Repurchased/Substitution Interest								01,057.0076		0.00		0.00		01,057.0076
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								-2329,~~440~~611.1727		-1320,~~356~~900.4419		-98,~~034~~656.1041		-4559,~~830~~167.7187
Delinquent Interest								-2,~~674~~735,~~365~~865.3002		-1,~~899~~970,~~436~~435.2615		-~~945~~981,~~599~~483.8605		-5,~~519~~687,~~401~~783.4222
Compensating Interest								2329,~~440~~611.1727		1320,~~356~~900.4418		98,~~034~~656.1040		4559,~~830~~167.7086
Civil Relief Act Shortfalls								-0.00		-0583.0077		-01,677.0088		-02,261.0065
Interest Advanced								2,~~490~~546,~~080~~914.3699		1,~~778~~844,~~322~~602.8446		~~885~~918,~~366~~883.9909		5,~~153~~310,~~770~~400.1954
TOTAL INTEREST COLLECTED								87,~~062~~678,~~404~~464.5708		5,~~329~~061,~~475~~041.3679		2,~~754~~622,~~888~~819.9850		1615,~~146~~362,~~768~~325.9037
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		~~822~~1,~~024~~036,878.7732
SWAP Payment Received from CSFB														1,~~028~~166,~~740~~939.6617
SWAP Amount Paid to CSFB														-1,~~049~~188,~~264~~283.1658
TOTAL INTEREST OTHER ACCOUNTS														~~801~~1,~~501~~015,533.2791
INTEREST - FEES
								Group 3		Group 2		Group 1		Total
Current Servicing Fees								~~401~~371,~~995~~340.3659		~~236~~214,~~948~~886.5540		~~125~~114,~~681~~846.4007		~~764~~701,~~625~~073.3106
TOTAL INTEREST FEES								~~401~~371,~~995~~340.3558		~~236~~214,~~948~~886.5440		~~125~~114,~~681~~846.4006		~~764~~701,~~625~~073.2904
Page 7 of 33
Page 7 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
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														22,045,733.3435
Overcollateralization Deficiency Amount														0.00
Required Overcollateralized Amount														22,045,733.35
Page 8 of 33
Page 8 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
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,~~572~~405		65,~~061~~836		3,~~276~~177		13,~~909~~418
Prefunding								0		0		0		0
Scheduled Paid Offs								-0		-0		-0		-0
Full Voluntary Prepayments								-7598		-~~101~~128		-5461		-~~230~~287
Repurchases								-01		-0		-0		-01
Liquidations								-0		-0		-0		-0
Current								4,~~497~~306		5,~~960~~708		3,~~222~~116		13,~~679~~130
Principal Balance:
Original								1,429,321,730.44		873,528,669.60		452,866,268.28		2,755,716,668.32
Prior								1,~~407~~344,~~072~~697,~~685~~472.1563		~~859~~817,~~348~~725,~~680~~804.7622		~~446~~425,~~194~~870,~~231~~464.8520		2,~~712~~588,~~615~~293,~~597~~741.7605
Prefunding								0.00		0.00		0.00		0.00
Scheduled Principal								-~~787~~760,~~185~~035.0016		-~~545~~524,~~503~~935.7213		-~~299~~290,~~563~~653.9944		-1,~~632~~575,~~252~~623.7173
Partial Prepayments								-3671,~~026~~363.1196		-2875,~~086~~319.74		-1256,~~882~~024.1260		-76202,~~994~~708.9730
Full Voluntary Prepayments								-2931,~~352~~026,~~894~~774.4486		-1721,~~386~~955,~~525~~281.3769		-1110,~~041~~469,~~959~~218.1312		-5763,~~781~~451,~~378~~274.9467
Repurchases								-0186,662.0093		-0.00		-0.00		-0186,662.0093
Liquidations								-0.00		-0.00		-0.00		-0.00
Current								1,~~376~~312,~~896~~652,~~579~~635.6072		~~841~~795,~~388~~170,~~564~~267.9366		~~434~~415,~~839~~054,~~826~~568.6104		2,~~653~~522,~~124~~877,~~971~~471.1442
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 9 of 33
Page 9 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
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.~~03607~~02498%		7.~~61123~~60720%		7.~~57324~~57486%		7.~~30667~~29974%
Weighted Average Coupon Current								7.~~03306~~02083%		7.~~61124~~61251%		7.~~57102~~57159%		7.~~30471~~29838%
Weighted Average Months to Maturity Original								399		372		374		386
Weighted Average Months to Maturity Prior								~~399~~397		~~372~~370		~~374~~372		~~386~~384
Weighted Average Months to Maturity Current								~~398~~396		~~371~~369		~~373~~371		~~385~~383
Weighted Avg Remaining Amortization Term Original								399		372		374		386
Weighted Avg Remaining Amortization Term Prior								~~399~~397		~~372~~370		~~374~~372		~~386~~384
Weighted Avg Remaining Amortization Term Current								~~398~~396		~~371~~369		~~373~~371		~~385~~383
Weighted Average Seasoning Original								4.01		3.96		3.98		3.99
Weighted Average Seasoning Prior								46.0100		35.9695		35.9897		35.9998
Weighted Average Seasoning Current								57.0100		46.95		46.97		46.9998
Page 10 of 33
Page 10 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
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.~~06541~~06302%		5.~~15383~~15288%		5.~~12476~~12057%		5.~~10158~~09929%
Weighted Average Margin Current								5.~~06583~~06270%		5.~~15495~~15263%		5.~~12376~~11467%		5.~~10196~~09800%
Weighted Average Max Rate Original								13.03687%		13.62249%		13.56973%		13.29826%
Weighted Average Max Rate Prior								13.~~03687~~02584%		13.~~62249~~61667%		13.~~56973~~57054%		13.~~29826~~29030%
Weighted Average Max Rate Current								13.~~03355~~01730%		13.~~62255~~61817%		13.~~56801~~56483%		13.~~29609~~28463%
Weighted Average Min Rate Original								7.03569%		7.62096%		7.56770%		7.29684%
Weighted Average Min Rate Prior								7.~~03569~~02462%		7.~~62096~~61509%		7.~~56770~~56925%		7.~~29684~~28896%
Weighted Average Min Rate Current								7.~~03235~~01605%		7.~~62100~~61654%		7.~~56595~~56351%		7.~~29465~~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								~~401~~371,~~995~~340.3659		~~236~~214,~~948~~886.5540		~~125~~114,~~681~~846.4007		~~764~~701,~~625~~073.3106
Delinquent Servicing Fees								~~184~~188,~~284~~950.9304		~~121~~125,~~113~~832.4169		6062,~~232~~599.8696		~~365~~377,~~631~~382.2069
TOTAL SERVICING FEES								~~586~~560,~~280~~290.2962		~~358~~340,~~061~~719.9709		~~185~~177,~~914~~446.2703		1,~~130~~078,~~256~~455.5374
Total Servicing Fees								~~586~~560,~~280~~290.2962		~~358~~340,~~061~~719.9709		~~185~~177,~~914~~446.2703		1,~~130~~078,~~256~~455.5374
Compensating Interest								-2329,~~440~~611.1727		-1320,~~356~~900.4418		-98,~~034~~656.1040		-4559,~~830~~167.7086
Delinquent Servicing Fees								-~~184~~188,~~284~~950.9304		-~~121~~125,~~113~~832.4169		-6062,~~232~~599.8696		-~~365~~377,~~631~~382.2069
COLLECTED SERVICING FEES								~~378~~341,~~555~~729.1931		~~223~~193,~~592~~986.1122		~~116~~106,~~647~~189.3067		~~718~~641,~~794~~905.6120
Total Advanced Interest								2,~~490~~546,~~080~~914.3699		1,~~778~~844,~~322~~602.8446		~~885~~918,~~366~~883.9909		5,~~153~~310,~~770~~400.1954
Total Advanced Principal								~~258~~272,~~053~~203.6131		~~182~~192,~~013~~962.1939		96100,~~866~~925.7736		~~536~~566,~~933~~091.5706
Aggregate Advances with respect to this Distribution								2,~~748~~819,~~133~~118.9830		12,~~960~~037,~~336~~564.0485		~~982~~1,~~233~~019,808.7645		5,~~690~~876,~~703~~491.7760
ADDITIONAL COLLATERAL INFORMATION
								Group 3		Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)								2329,~~440~~611.1727		1320,~~356~~900.4419		98,~~034~~656.1041		4559,~~830~~167.7187
Compensating Interest								-2329,~~440~~611.1727		-1320,~~356~~900.4418		-98,~~034~~656.1040		-4559,~~830~~167.7086
Net Prepayment Interest Shortfall (PPIS)								0.00		0.00		0.00		0.00
Ending Pool Stated Principal Balance								1,~~376~~312,~~896~~652,~~579~~635.6072		~~841~~795,~~388~~170,~~564~~267.9366		~~434~~415,~~839~~054,~~826~~568.6104		2,~~653~~522,~~124~~877,~~971~~471.1442
Current LIBOR Rate														34.~~830000~~193750%
Next LIBOR Rate														4.~~037500~~378750%
Page 11 of 33
Page 11 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				5171,~~503~~702,~~363~~315.3151		1123,~~834~~180,~~524~~170.6233		08,742,525.0058		63103,~~337~~625,~~887~~011.9342
			% Balance				12.9484%		0.4592%		0.0035%		24.3911%
			# Loans				~~274~~397		67136		058		~~341~~591
			% # Loans				23.0002%		01.4904%		0.0044%		24.4950%
	FORECLOSURE		Balance		0.00		0.00		91,~~230~~204,~~324~~929.77		~~247~~24,~~148~~518,941.3024		925,~~477~~723,~~473~~871.0701
			% Balance		0.00%		0.00%		0.3505%		0.0197%		01.3602%
			# Loans		0		0		354		1115		36119
			% # Loans		0.00%		0.00%		0.2603%		0.0188%		0.2691%
	BANKRUPTCY		Balance		46,~~105~~962,~~639~~958.7156		~~260~~1,~~990~~443,644.3843		~~355~~2,~~056~~176,609.7387		02,953,752.0056		413,~~721~~536,~~686~~965.8242
			% Balance		0.1528%		0.0106%		0.0109%		0.0012%		0.1854%
			# Loans		3042		311		214		020		3587
			% # Loans		0.2232%		0.0208%		0.0111%		0.0015%		0.2666%
	REO		Balance		0.00		0.00		0.00		0835,308.0026		0835,308.0026
			% Balance		0.00%		0.00%		0.00%		0.0003%		0.0003%
			# Loans		0		0		0		04		04
			% # Loans		0.00%		0.00%		0.00%		0.0003%		0.0003%
	TOTAL		Balance		46,~~105~~962,~~639~~958.7156		5173,~~764~~145,~~353~~959.6994		2126,~~419~~561,~~906~~709.1297		~~247~~37,~~148~~050,527.3064		77143,~~537~~721,~~047~~156.8211
			% Balance		0.1528%		12.9590%		01.8105%		01.0147%		25.9270%
			# Loans		3042		~~277~~408		~~104~~154		1197		~~412~~801
			% # Loans		0.2232%		23.0311%		01.7617%		01.0150%		36.0110%
Page 12 of 33
Page 12 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				611,~~727~~340,~~359~~168.6203		13,~~385~~351,~~894~~269.1029		01,782,895.0086		816,~~113~~474,~~253~~333.7218
			% Balance				12.5573%		0.3281%		0.0043%		13.8797%
			# Loans				5592		1330		016		68138
			% # Loans				12.7195%		0.4096%		0.0051%		24.1143%
	FORECLOSURE		Balance		0.00		0.00		~~888,733~~0.8800		~~247~~2,~~148~~501,068.3005		12,~~135~~501,~~882~~068.1805
			% Balance		0.00%		0.00%		0.2000%		0.0660%		0.2660%
			# Loans		0		0		50		121		621
			% # Loans		0.00%		0.00%		0.1600%		0.0367%		0.1967%
	BANKRUPTCY		Balance		1,~~058~~522,~~737~~387.3748		0333,719.0092		0139,079.0012		0529,707.0035		12,~~058~~524,~~737~~893.3787
			% Balance		0.2437%		0.0008%		0.0003%		0.0013%		0.2461%
			# Loans		1013		03		01		04		1021
			% # Loans		0.3142%		0.0010%		0.0003%		0.0013%		0.3167%
	REO		Balance		0.00		0.00		0.00		0232,866.0069		0232,866.0069
			% Balance		0.00%		0.00%		0.00%		0.0006%		0.0006%
			# Loans		0		0		0		02		02
			% # Loans		0.00%		0.00%		0.00%		0.0006%		0.0006%
	TOTAL		Balance		1,~~058~~522,~~737~~387.3748		611,~~727~~673,~~359~~887.6295		23,~~274~~490,~~627~~348.9841		~~247~~5,~~148~~046,537.3095		1021,~~307~~733,~~873~~161.2779
			% Balance		0.2437%		12.5581%		0.5284%		01.0622%		25.3724%
			# Loans		1013		5595		1831		143		84182
			% # Loans		0.3142%		13.7105%		0.5699%		01.0338%		25.6184%
Page 13 of 33
Page 13 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				1723,~~821~~063,~~607~~171.8542		47,~~271~~338,~~236~~725.2807		02,507,850.0066		2232,~~092~~909,~~844~~747.1315
			% Balance				2.1290%		0.5192%		0.0032%		24.6314%
			# Loans				~~133~~187		3263		027		~~165~~277
			% # Loans				23.2328%		01.5410%		0.0047%		24.7785%
	FORECLOSURE		Balance		0.00		0.00		1127,~~584,791~~531.1922		06,859,576.0092		16,~~584~~987,~~791~~108.1914
			% Balance		0.00%		0.00%		0.1902%		0.0086%		0.1988%
			# Loans		0		0		111		048		1149
			% # Loans		0.00%		0.00%		0.1802%		0.0084%		0.1886%
	BANKRUPTCY		Balance		2,~~076~~247,~~139~~410.0739		~~260~~565,~~990~~791.3893		961,~~210~~396,587.8443		01,852,716.0057		26,~~433~~062,~~340~~506.2932
			% Balance		0.2528%		0.0307%		0.0118%		0.0023%		0.2976%
			# Loans		1618		36		111		013		2048
			% # Loans		0.2732%		0.0511%		0.0219%		0.0023%		0.3484%
	REO		Balance		0.00		0.00		0.00		0132,762.0079		0132,762.0079
			% Balance		0.00%		0.00%		0.00%		0.0002%		0.0002%
			# Loans		0		0		0		01		01
			% # Loans		0.00%		0.00%		0.00%		0.0002%		0.0002%
	TOTAL		Balance		2,~~076~~247,~~139~~410.0739		1823,~~082~~628,~~598~~963.2335		58,~~952~~862,~~238~~843.3172		011,352,906.0094		2646,~~110~~092,~~975~~124.6140
			% Balance		0.2528%		2.1597%		01.7111%		01.0043%		35.1080%
			# Loans		1618		~~136~~193		4475		089		~~196~~375
			% # Loans		0.2732%		23.2838%		01.7431%		01.0056%		36.2957%
Page 14 of 33
Page 14 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
	GROUP 3
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				2637,~~954~~298,~~395~~976.8406		612,~~177~~490,~~394~~175.2497		04,451,779.0006		3354,~~131~~240,~~790~~931.0809
			% Balance				12.9684%		0.4595%		0.0034%		24.4113%
			# Loans				86118		2243		015		~~108~~176
			% # Loans				12.9174%		01.4900%		0.0035%		24.4009%
	FORECLOSURE		Balance		0.00		0.00		61,~~756~~077,~~799~~398.7055		015,158,296.0027		616,~~756~~235,~~799~~694.7082
			% Balance		0.00%		0.00%		0.4908%		01.0015%		01.4924%
			# Loans		0		0		193		046		1949
			% # Loans		0.00%		0.00%		0.4207%		01.0007%		01.4214%
	BANKRUPTCY		Balance		~~970~~3,~~763~~193,160.2769		0544,132.0058		~~258~~640,~~845~~943.8932		0571,328.0064		14,~~229~~949,~~609~~565.1623
			% Balance		0.0724%		0.0004%		0.0205%		0.0004%		0.0938%
			# Loans		411		02		12		03		518
			% # Loans		0.0926%		0.0005%		0.0205%		0.0007%		0.1142%
	REO		Balance		0.00		0.00		0.00		0469,678.0078		0469,678.0078
			% Balance		0.00%		0.00%		0.00%		0.0004%		0.0004%
			# Loans		0		0		0		01		01
			% # Loans		0.00%		0.00%		0.00%		0.0002%		0.0002%
	TOTAL		Balance		~~970~~3,~~763~~193,160.2769		2637,~~954~~843,~~395~~108.8464		1314,~~193~~208,~~039~~517.8384		020,651,082.0075		4175,~~118~~895,~~198~~869.9492
			% Balance		0.0724%		12.9688%		01.9608%		01.0057%		25.9978%
			# Loans		411		86120		4248		065		~~132~~244
			% # Loans		0.0926%		12.9179%		01.9311%		01.0051%		25.9467%
Page 15 of 33
Page 15 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
TOTAL
695296301 1
Page 16 of 33
			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
October 25, 2005 Distribution
December 27, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
695180752 1
667052195 1
			220,800.00		220,093.49		01-Jun-2005		8.300%		IN - 80.00%		360		01-Jun-2005
			120,000.00		119,178.12		01-Jul-2005		7.500%		IL - 80.00%		360		01-Apr-2005
695296301 1			147,250.00		146,907.39		01-Jun-2005		8.750%		MO - 95.00%		360		01-Jul-2005
667069231 1			82,550.00		82,361.64		01-Jul-2005		12.175%		MN - 65.00%		360		01-May-2005
695329847 1			248,000.00		247,148.30		01-May-2005		7.950%		GA - 80.00%		360		01-Jun-2005
695030734 1			141,600.00		140,920.52		01-Jul-2005		7.200%		MI - 80.00%		360		01-Jul-2005
695340265 1			315,000.00		314,251.86		01-Jun-2005		8.650%		MD - 88.98%		360		01-Jul-2005
695180752 1			220,800.00		219,804.00		01-Jul-2005		8.300%		IN - 80.00%		360		01-Jun-2005
695344291 1			86,400.00		86,224.31		01-Jun-2005		9.400%		MI - 90.00%		360		01-Jul-2005
695187807 1			76,720.00		76,271.94		01-Jul-2005		7.000%		TN - 80.00%		360		01-Jun-2005
695350405 1			121,600.00		121,256.83		01-Jun-2005		7.800%		MI - 80.00%		360		01-Jul-2005
695201541 1			102,400.00		101,942.71		01-Jun-2005		8.350%		UT - 80.00%		360		01-Jun-2005
695061754 2			127,200.00		126,860.63		01-Jun-2005		6.500%		WA - 80.00%		480		01-May-2005
695210161 1			54,000.00		53,777.70		01-Jun-2005		8.750%		TN - 90.00%		360		01-Jun-2005
695216499 2			164,000.00		163,468.12		01-Jun-2005		7.100%		WA - 80.00%		360		01-Jul-2005
695216713 1			118,400.00		117,637.83		01-Jul-2005		7.200%		MI - 80.00%		360		01-May-2005
695226712 2			293,250.00		292,148.13		01-Jun-2005		7.500%		CA - 85.00%		360		01-Jun-2005
695230243 1			90,000.00		89,669.12		01-Jul-2005		9.300%		TN - 90.00%		360		01-Jun-2005
695266015 2			78,300.00		78,112.11		01-Jun-2005		8.600%		OH - 90.00%		360		01-Jul-2005
695235382 1			56,000.00		55,868.18		01-Jun-2005		11.400%		FL - 47.26%		360		01-Jun-2005
695286708 2			129,200.00		128,860.22		01-Jun-2005		8.150%		OK - 85.00%		360		01-Jul-2005
695252064 1			144,000.00		143,465.12		01-Jul-2005		5.850%		OR - 80.00%		480		01-Jun-2005
695332346 2			63,200.00		63,068.81		01-Jun-2005		9.300%		NE - 80.00%		360		01-Jul-2005
695280628 1			112,800.00		112,226.10		01-Jul-2005		7.700%		MI - 80.00%		360		01-Jun-2005
695356865 2			133,360.00		132,964.36		01-Jun-2005		7.550%		TX - 80.00%		360		01-Jul-2005
695282210 1			105,600.00		105,052.01		01-Jun-2005		7.600%		GA - 80.00%		360		01-Jun-2005
695409763 2			73,800.00		73,641.90		01-Jun-2005		9.150%		TN - 90.00%		360		01-Jul-2005
695292649 1			188,000.00		187,325.41		01-Jul-2005		8.650%		MD - 79.36%		360		01-Jul-2005
695471649 2			85,000.00		84,801.20		01-Jun-2005		8.725%		IA - 85.00%		360		01-Jul-2005
695320168 1			116,240.00		115,894.82		01-Jul-2005		6.675%		WA - 80.00%		480		01-Jun-2005
695508291 2			352,000.00		351,032.19		01-Jun-2005		7.930%		IL - 80.00%		360		01-Jul-2005
695329847 1			248,000.00		246,799.67		01-Jun-2005		7.950%		GA - 80.00%		360		01-Jun-2005
695546853 2			90,000.00		89,833.52		01-Jun-2005		9.850%		NE - 90.00%		360		01-Jul-2005
695350405 1			121,600.00		121,081.88		01-Jun-2005		7.800%		MI - 80.00%		360		01-Jul-2005
666961107 3			206,055.00		205,315.57		01-Jun-2005		8.650%		CT - 95.00%		360		01-May-2005
695352955 1			141,500.00		140,909.03		01-Jul-2005		7.900%		MI - 94.97%		360		01-Jul-2005
667012546 3			244,000.00		243,110.13		01-Jun-2005		7.650%		IL - 80.00%		360		01-Jun-2005
695378281 1			49,215.00		49,085.74		01-Jun-2005		10.150%		MI - 85.00%		360		01-Jul-2005
667122022 3			264,000.00		263,168.70		01-Jun-2005		7.250%		IL - 80.00%		360		01-Jul-2005
695411835 1			103,500.00		103,181.82		01-Jul-2005		9.400%		TN - 90.00%		360		01-Jul-2005
695158790 3			380,000.00		379,225.74		01-Jun-2005		6.800%		CA - 80.00%		480		01-Jun-2005
695542597 1			119,000.00		118,614.69		01-Jun-2005		9.150%		IL - 85.00%		360		01-Jul-2005
695159178 3			192,000.00		191,131.12		01-Jun-2005		6.550%		TX - 80.00%		360		01-Jun-2005
667048987 2			103,500.00		103,016.21		01-Jul-2005		8.800%		IL - 90.00%		360		01-May-2005
695165621 3			370,000.00		368,716.48		01-Jun-2005		7.900%		CA - 100.00%		360		01-Jun-2005
667082267 2			212,400.00		211,915.80		01-Jul-2005		8.100%		GA - 90.00%		480		01-May-2005
695207159 3			432,000.00		430,063.77		01-Jun-2005		6.600%		KY - 80.00%		360		01-Jun-2005
667115828 2			259,000.00		257,865.22		01-Jun-2005		9.750%		CA - 64.75%		360		01-May-2005
695211524 3			410,800.00		409,096.61		01-Jun-2005		7.000%		NY - 79.92%		360		01-Jun-2005
667179733 2			88,400.00		87,978.28		01-Jul-2005		8.700%		IN - 85.00%		360		01-May-2005
695239095 3			228,000.00		226,927.71		01-Jun-2005		6.350%		IL - 80.00%		360		01-Jun-2005
667186993 2			123,200.00		122,816.78		01-Jul-2005		7.000%		WA - 80.00%		480		01-May-2005
695294116 3			672,000.00		670,404.04		01-Jun-2005		8.650%		FL - 77.96%		360		01-Jul-2005
667197602 2			81,000.00		80,593.40		01-Jul-2005		8.450%		OH - 90.00%		360		01-May-2005
695317990 3			342,400.00		341,854.53		01-Jun-2005		7.675%		CA - 80.00%		480		01-Jun-2005
695049395 2			137,000.00		136,363.66		01-Jul-2005		8.850%		IL - 88.39%		360		01-May-2005
695353482 3			472,000.00		470,461.64		01-Jun-2005		7.075%		GA - 80.00%		360		01-Jul-2005
695059337 2			132,000.00		131,190.99		01-Jun-2005		7.450%		WI - 80.00%		360		01-May-2005
695413617 3			380,000.00		378,927.56		01-Jun-2005		7.800%		CA - 95.00%		360		01-Jul-2005
695061754 2			127,200.00		126,745.24		01-Jun-2005		6.500%		WA - 80.00%		480		01-May-2005
695442400 3			180,975.00		180,499.07		01-Jun-2005		8.150%		MN - 95.00%		360		01-Jul-2005
695071134 2			36,000.00		35,898.24		01-Jun-2005		10.550%		MI - 75.00%		360		01-Jun-2005
695456442 3			268,000.00		267,180.81		01-Jun-2005		7.400%		MI - 80.00%		360		01-Jul-2005
695074120 2			234,000.00		232,954.99		01-Jun-2005		8.350%		CT - 90.00%		360		01-Jun-2005
695471706 3			560,000.00		558,435.34		01-Jun-2005		7.850%		IL - 80.00%		360		01-Jul-2005
695136200 2			116,000.00		115,496.49		01-Jul-2005		8.500%		GA - 80.00%		360		01-Jun-2005
695478107 3			192,000.00		191,401.37		01-Jun-2005		7.300%		IL - 80.00%		360		01-Jul-2005
695136796 2			356,000.00		354,115.57		01-Jul-2005		7.500%		NY - 80.00%		360		01-Jun-2005
695482992 3			623,600.00		621,926.47		01-Jun-2005		8.050%		NY - 80.00%		360		01-Jul-2005
695150003 2			124,000.00		123,375.39		01-Jul-2005		7.750%		GA - 80.00%		360		01-Jun-2005
695492850 3			360,000.00		358,953.04		01-Jun-2005		7.650%		NY - 80.00%		360		01-Jul-2005
695152504 2			328,000.00		326,297.67		01-Jul-2005		7.600%		IL - 80.00%		360		01-Jun-2005
TOTAL			9,506,190.00		9,477,473.07
695159095 2			27,000.00		26,439.57		01-Jun-2005		7.950%		IN - 45.76%		180		01-Jun-2005
Page 17 of 33
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
October 25, 2005 Distribution
December 27, 2005 Distribution
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
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								7598		~~101~~128		5461		~~230~~287
Number of Repurchased Loans								01		0		0		01
Total Number of Loans Prepaid in Full								7599		~~101~~128		5461		~~230~~288
Curtailments Amount								3671,~~026~~363.1196		2875,~~086~~319.74		1256,~~882~~024.1260		76202,~~994~~708.9730
Paid in Full Balance								2931,~~352~~026,~~894~~774.4486		1721,~~386~~955,~~525~~281.3769		1110,~~041~~469,~~959~~218.1312		5763,~~781~~451,~~378~~274.9467
Repurchased Loans Balance								0186,662.0093		0.00		0.00		0186,662.0093
Total Prepayment Amount								2931,~~388~~284,~~920~~801.5575		1722,~~414~~030,~~612~~601.1143		1110,~~054~~525,~~841~~242.2572		5763,~~858~~840,~~373~~645.9190
Cumulative
Number of Paid in Full Loans								~~133~~320		~~171~~423		92198		~~396~~941
Number of Repurchased Loans								04		0		0		04
Total Number of Loans Prepaid in Full								~~133~~324		~~171~~423		92198		~~396~~945
Paid in Full Balance								50112,~~778~~388,~~824~~773.3485		3076,~~988~~038,~~459~~183.6746		1736,~~403~~537,~~395~~774.7067		99224,~~170~~964,~~679~~731.7198
Repurchased Loans Balance								0988,725.0007		0.00		0.00		0988,725.0007
Curtailments Amount								59170,~~274~~762.9337		54162,~~077~~330.2565		1782,~~822~~213.6806		~~131~~415,~~174~~306.8608
Total Prepayment Amount								50113,~~838~~548,~~099~~261.2729		3176,~~042~~200,~~536~~514.9211		1736,~~421~~619,~~218~~987.3873		99226,~~301~~368,~~854~~763.5713
Page 18 of 33
Page 20 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
									Group 3		Group 2		Group 1		Total
SMM								2.0933%		2.0370%		2.4847%		2.1347%
3 Months Avg SMM								12.8023%		12.7949%		12.9432%		12.8233%
12 Months Avg SMM								12.8005%		12.7926%		12.9409%		12.8212%
Avg SMM Since Cut-off								12.8005%		12.7926%		12.9409%		12.8212%
CPR								2224.3962%		2127.7996%		2625.0196%		2225.8191%
3 Months Avg CPR								1923.5575%		1926.5313%		2024.9952%		1924.7863%
12 Months Avg CPR								1922.5502%		1923.5399%		2022.9939%		1922.7871%
Avg CPR Since Cut-off								1922.5502%		1923.5399%		2022.9939%		1922.7871%
PSA								21,~~234~~757.82%		2,~~199~~011.3317%		21,~~615~~862.3175%		21,~~287~~855.3571%
3 Months Avg PSA Approximation								21,~~167~~977.1307%		2,~~191~~194.1633%		2,~~344~~053.6955%		2,~~203~~058.9655%
12 Months Avg PSA Approximation								21,~~167~~999.1333%		2,~~191~~199.1605%		2,~~344~~045.6961%		2,~~203~~070.9617%
Avg PSA Since Cut-off Approximation								21,~~167~~999.1333%		2,~~191~~199.1605%		2,~~344~~045.6961%		2,~~203~~070.9617%
Page 19 of 33
Page 21 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(30,WAS)) Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)(1-SMMn+1)...(1-SMMm)]^(1/months in period n,m) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.
Page 20 of 33
Page 22 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
41848375 2			35,250.00		33,829.47			23-Sep-2005		10.700%		SC - 74.37%		Paid Off - 360		01-Sep-1999
666029699 2			139,000.00		137,695.97			14-Dec-2005		8.500%		MO - 89.97%		Paid Off - 360		01-Oct-2004
666225198 2			81,000.00		80,215.49			11-Oct-2005		9.150%		FL - 90.00%		Paid Off - 360		01-Dec-2004
666501887 2			92,000.00		91,174.90			29-Nov-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666899380 2			168,000.00		167,397.14			30-Sep-2005		8.650%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666544143 2			213,750.00		212,188.79			28-Nov-2005		7.800%		CA - 95.00%		Paid Off - 360		01-Feb-2005
666936166 2			344,000.00		343,213.15			03-Oct-2005		7.050%		CA - 80.00%		Paid Off - 480		01-Apr-2005
666840996 3			195,040.00		193,821.92			02-Dec-2005		5.900%		NY - 80.00%		Paid Off - 360		01-Jun-2005
666937214 2			264,000.00		263,325.26			22-Sep-2005		6.650%		CA - 80.00%		Paid Off - 480		01-Apr-2005
666869193 2			100,750.00		100,544.31			06-Dec-2005		12.050%		PA - 65.00%		Paid Off - 360		01-May-2005
666940135 1			244,000.00		243,384.95			22-Sep-2005		6.700%		CA - 80.00%		Paid Off - 480		01-Apr-2005
666879549 3			166,400.00		165,764.08			07-Dec-2005		6.250%		GA - 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
666894894 2			150,000.00		148,873.05			22-Nov-2005		6.400%		NJ - 68.18%		Paid Off - 360		01-Apr-2005
666958608 3			503,910.00		502,453.61			20-Sep-2005		6.200%		CA - 80.00%		Paid Off - 480		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
666960133 3			480,000.00		478,687.93			13-Oct-2005		6.950%		CA - 80.00%		Paid Off - 480		01-Apr-2005
666913041 3			166,400.00		165,166.21			08-Dec-2005		5.750%		WI - 80.00%		Paid Off - 360		01-May-2005
666967856 3			520,565.00		519,158.72			29-Sep-2005		6.450%		CA - 80.00%		Paid Off - 480		01-Apr-2005
666931209 2			236,000.00		235,180.11			07-Dec-2005		6.600%		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
666949631 2			232,750.00		231,323.54			25-Nov-2005		7.450%		FL - 95.00%		Paid Off - 360		01-Apr-2005
667010680 2			200,000.00		199,089.38			19-Sep-2005		7.600%		CA - 71.43%		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
667011092 1			150,000.00		149,458.39			05-Oct-2005		7.700%		MA - 58.37%		Paid Off - 360		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
667015176 3			396,000.00		395,373.61			13-Oct-2005		7.700%		CA - 80.00%		Paid Off - 480		01-May-2005
666998646 1			138,400.00		137,637.92			02-Dec-2005		7.300%		IL - 80.00%		Paid Off - 360		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
667002976 3			239,200.00		238,603.04			01-Dec-2005		7.300%		CA - 80.00%		Paid Off - 480		01-May-2005
667023956 2			173,700.00		173,261.39			03-Oct-2005		9.450%		VA - 90.00%		Paid Off - 360		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
667029235 1			123,000.00		122,537.87			21-Sep-2005		7.500%		FL - 61.50%		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
667029409 1			181,500.00		180,559.61			28-Sep-2005		5.900%		VA - 72.60%		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
667044135 2			204,250.00		203,442.95			26-Sep-2005		7.250%		MD - 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
667052658 1			284,000.00		#######			15-Sep-2005		7.650%		TX - 79.78%		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
667053466 3			224,000.00		223,537.23			03-Oct-2005		6.750%		IL - 80.00%		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
667058937 1			255,000.00		254,394.60			23-Sep-2005		6.250%		CA - 78.46%		Paid Off - 480		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
667069108 3			167,500.00		166,771.90			12-Oct-2005		7.700%		FL - 72.51%		Paid Off - 360		01-Apr-2005
667057038 2			34,850.00		34,735.00			08-Dec-2005		8.150%		NY - 85.00%		Paid Off - 360		01-Jul-2005
667071674 2			189,000.00		188,332.31			29-Sep-2005		6.750%		MD - 78.42%		Paid Off - 360		01-Jun-2005
667057780 1			240,750.00		239,430.89			23-Nov-2005		7.325%		CA - 75.00%		Paid Off - 360		01-May-2005
667072540 2			91,000.00		90,684.05			03-Oct-2005		9.350%		MD - 70.00%		Paid Off - 360		01-Apr-2005
667061501 2			336,000.00		334,281.94			15-Nov-2005		8.050%		CA - 84.00%		Paid Off - 360		01-May-2005
667080634 1			224,000.00		223,564.20			14-Oct-2005		7.650%		NJ - 78.60%		Paid Off - 480		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
667088926 1			308,750.00		307,392.70			11-Oct-2005		6.700%		FL - 95.00%		Paid Off - 360		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
667090385 2			160,550.00		160,246.73			05-Oct-2005		9.750%		CA - 65.00%		Paid Off - 360		01-Jun-2005
667084537 3			294,500.00		293,198.09			30-Nov-2005		8.400%		CA - 95.00%		Paid Off - 360		01-May-2005
667095061 1			243,190.00		239,174.61			03-Oct-2005		6.600%		VA - 70.49%		Paid Off - 180		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
667095467 1			318,750.00		317,646.94			28-Sep-2005		7.950%		NC - 85.00%		Paid Off - 360		01-May-2005
667087910 3			213,750.00		212,673.80			15-Nov-2005		8.150%		MD - 95.00%		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
667088983 3			161,792.00		161,346.71			22-Nov-2005		6.950%		CA - 79.70%		Paid Off - 480		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
667090757 3			224,000.00		223,242.71			02-Dec-2005		6.200%		CA - 80.00%		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
667113203 3			300,400.00		299,420.09			29-Nov-2005		5.750%		OR - 80.00%		Paid Off - 480		01-Jun-2005
667107114 3			256,000.00		255,595.07			12-Oct-2005		7.700%		CA - 80.00%		Paid Off - 480		01-May-2005
667118871 3			171,000.00		170,121.32			13-Dec-2005		7.650%		CA - 87.69%		Paid Off - 360		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
667119507 3			320,000.00		318,779.21			21-Nov-2005		5.750%		CA - 80.00%		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
667123228 3			158,400.00		157,310.82			29-Nov-2005		6.150%		IL - 80.00%		Paid Off - 360		01-May-2005
667127518 3			416,000.00		415,130.19			03-Oct-2005		7.450%		CA - 80.00%		Paid Off - 480		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
Page 21 of 33
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
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
667127930 2			60,000.00		59,789.77			13-Oct-2005		7.850%		FL - 44.12%		Paid Off - 360		01-May-2005
667154991 1			225,000.00		224,327.30			25-Nov-2005		6.650%		CT - 75.00%		Paid Off - 480		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
667156038 2			208,700.00		207,395.84			02-Dec-2005		6.650%		CA - 89.57%		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
667156434 2			148,000.00		147,399.54			28-Nov-2005		8.050%		TX - 80.00%		Paid Off - 360		01-Jun-2005
667131098 1			342,000.00		341,120.98			04-Oct-2005		5.950%		WA - 90.00%		Paid Off - 480		01-May-2005
667156996 1			97,600.00		97,359.87			30-Nov-2005		7.400%		AZ - 80.00%		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
667158885 1			151,600.00		150,679.70			23-Nov-2005		6.800%		MD - 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
667160683 2			132,000.00		131,663.22			23-Nov-2005		9.400%		OK - 80.00%		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
667168355 3			463,250.00		462,648.19			07-Dec-2005		9.550%		CA - 85.00%		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
667175558 3			280,000.00		278,478.72			06-Dec-2005		8.550%		NY - 80.00%		Paid Off - 360		01-Jul-2005
667146690 2			100,720.00		100,314.47			03-Oct-2005		7.150%		MD - 80.00%		Paid Off - 360		01-May-2005
667175715 3			224,000.00		223,272.94			30-Nov-2005		6.350%		CA - 80.00%		Paid Off - 480		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
667183651 3			183,600.00		183,278.87			23-Nov-2005		8.550%		CA - 90.00%		Paid Off - 480		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
667184501 2			115,200.00		114,792.02			12-Dec-2005		9.050%		IL - 90.00%		Paid Off - 360		01-Jun-2005
667151609 3			490,000.00		487,783.71			05-Oct-2005		7.500%		NJ - 69.01%		Paid Off - 360		01-Apr-2005
667192025 3			218,499.00		217,571.55			07-Dec-2005		8.600%		NJ - 95.00%		Paid Off - 360		01-May-2005
667164180 3			156,000.00		155,252.15			30-Sep-2005		6.250%		CA - 80.00%		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
667174965 2			148,000.00		147,380.30			04-Oct-2005		6.950%		FL - 80.00%		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
667181796 3			493,219.00		492,513.33			23-Sep-2005		8.050%		CA - 90.00%		Paid Off - 480		01-May-2005
667204663 3			404,000.00		402,557.75			17-Nov-2005		8.675%		CA - 80.00%		Paid Off - 360		01-Jun-2005
667181986 1			120,000.00		119,752.08			30-Sep-2005		6.750%		AZ - 80.00%		Paid Off - 480		01-May-2005
667205280 3			268,000.00		267,069.14			29-Nov-2005		6.100%		FL - 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
667208565 1			247,000.00		245,908.10			30-Nov-2005		8.400%		NJ - 95.00%		Paid Off - 360		01-May-2005
667185243 3			186,200.00		185,862.65			06-Oct-2005		8.550%		NV - 95.00%		Paid Off - 360		01-Jul-2005
667211577 3			312,000.00		310,531.95			30-Nov-2005		7.300%		MD - 80.00%		Paid Off - 360		01-Jun-2005
667192207 2			139,500.00		139,096.93			06-Oct-2005		8.800%		VA - 90.00%		Paid Off - 360		01-May-2005
695026534 1			122,768.00		121,959.07			02-Dec-2005		6.700%		AK - 80.00%		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
695029058 2			300,000.00		298,350.60			18-Nov-2005		6.500%		CA - 56.93%		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
695031096 3			195,120.00		194,156.54			22-Nov-2005		7.850%		WA - 80.00%		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
695032516 2			175,750.00		174,782.28			06-Dec-2005		7.300%		AZ - 95.00%		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
695036673 3			472,000.00		469,021.93			02-Dec-2005		6.600%		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
695045690 3			201,180.00		200,604.76			25-Nov-2005		6.950%		WA - 80.00%		Paid Off - 480		01-May-2005
695040329 2			258,750.00		257,922.02			30-Sep-2005		8.300%		CT - 75.00%		Paid Off - 360		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
695065011 1			136,500.00		136,090.86			12-Oct-2005		7.500%		NJ - 65.00%		Paid Off - 360		01-Jun-2005
695049387 2			80,750.00		80,376.68			14-Dec-2005		8.200%		GA - 85.00%		Paid Off - 360		01-May-2005
695066738 2			176,000.00		175,183.16			29-Sep-2005		7.525%		NV - 74.89%		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
695076554 2			260,000.00		259,448.88			03-Oct-2005		9.200%		NJ - 65.00%		Paid Off - 360		01-Jun-2005
695052464 3			363,600.00		362,035.40			01-Dec-2005		8.550%		CA - 90.00%		Paid Off - 360		01-May-2005
695077040 1			221,500.00		221,066.16			30-Sep-2005		9.650%		NY - 63.29%		Paid Off - 360		01-Jun-2005
695054718 2			186,300.00		185,174.53			25-Nov-2005		6.825%		IL - 90.00%		Paid Off - 360		01-May-2005
695088757 1			151,516.00		151,031.79			05-Oct-2005		7.175%		FL - 80.00%		Paid Off - 360		01-Jun-2005
695060707 1			269,600.00		268,760.03			13-Dec-2005		6.500%		CA - 80.00%		Paid Off - 480		01-May-2005
695090951 3			382,500.00		382,345.88			20-Sep-2005		8.050%		CA - 85.00%		Paid Off - 360		01-Jun-2005
695066845 3			569,700.00		568,056.66			17-Nov-2005		7.200%		CA - 90.00%		Paid Off - 480		01-May-2005
695092783 1			160,000.00		159,508.42			19-Sep-2005		8.500%		FL - 80.00%		Paid Off - 360		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
695096941 2			132,000.00		131,467.56			19-Sep-2005		6.500%		WI - 80.00%		Paid Off - 360		01-Jun-2005
695077560 3			157,600.00		157,067.20			01-Dec-2005		6.200%		CA - 80.00%		Paid Off - 480		01-May-2005
695101451 2			162,900.00		162,509.11			27-Sep-2005		8.600%		WI - 90.00%		Paid Off - 360		01-Jun-2005
695079178 2			170,000.00		169,443.90			02-Dec-2005		9.100%		TX - 85.00%		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
695081984 2			212,000.00		211,277.29			09-Dec-2005		8.900%		AZ - 80.00%		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
695084129 2			229,450.00		228,683.54			12-Dec-2005		9.000%		MD - 65.00%		Paid Off - 360		01-Jun-2005
695105692 2			150,100.00		149,743.50			30-Sep-2005		8.650%		FL - 95.00%		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
695106955 3			488,000.00		486,815.15			14-Oct-2005		5.650%		TX - 80.00%		Paid Off - 480		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
Page 22 of 33
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
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
695108134 2			143,650.00		143,244.62			11-Oct-2005		7.800%		IL - 85.00%		Paid Off - 360		01-Jun-2005
695110809 3			183,232.00		183,232.00			08-Dec-2005		6.600%		CA - 80.00%		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
695111179 2			189,700.00		189,259.10			02-Dec-2005		7.050%		CA - 61.19%		Paid Off - 480		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
695114728 3			172,000.00		170,975.94			17-Nov-2005		6.900%		AZ - 80.00%		Paid Off - 360		01-May-2005
695111625 3			380,000.00		378,628.01			28-Sep-2005		6.550%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695119768 1			100,750.00		100,406.53			09-Dec-2005		8.900%		GA - 100.00%		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
695124446 2			138,465.00		138,169.32			21-Nov-2005		7.850%		FL - 85.00%		Paid Off - 480		01-May-2005
695112375 2			300,600.00		299,708.14			27-Sep-2005		7.550%		AL - 90.00%		Paid Off - 360		01-Jun-2005
695124537 1			180,000.00		179,185.83			22-Nov-2005		7.500%		NJ - 73.47%		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
695125146 2			161,500.00		160,765.90			07-Dec-2005		7.475%		MA - 95.00%		Paid Off - 360		01-Jun-2005
695117580 3			540,000.00		538,142.69			14-Oct-2005		6.800%		NY - 79.41%		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
695126599 1			303,000.00		301,967.94			13-Oct-2005		6.850%		MD - 83.01%		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
695130278 3			252,000.00		251,647.83			27-Sep-2005		7.350%		CA - 90.00%		Paid Off - 480		01-Jun-2005
695129858 1			112,000.00		111,326.58			22-Nov-2005		6.850%		FL - 73.68%		Paid Off - 360		01-May-2005
695131854 2			319,500.00		318,701.34			04-Oct-2005		8.400%		NY - 90.00%		Paid Off - 360		01-Jun-2005
695132753 2			279,600.00		278,347.82			30-Nov-2005		7.550%		MD - 80.00%		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
695136812 2			234,900.00		234,899.99			30-Nov-2005		8.700%		GA - 90.00%		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
695139238 1			145,600.00		144,914.91			09-Dec-2005		7.300%		WA - 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
695139527 2			116,000.00		115,445.35			12-Dec-2005		7.250%		VA - 80.00%		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
695139618 1			323,200.00		321,440.05			12-Dec-2005		6.550%		FL - 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
695141945 3			496,000.00		494,021.24			06-Dec-2005		8.150%		CA - 80.00%		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
695145946 2			227,500.00		226,931.69			30-Nov-2005		6.750%		CA - 70.00%		Paid Off - 480		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
695148247 2			150,000.00		149,307.99			01-Dec-2005		7.400%		CA - 71.43%		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
695149476 3			348,000.00		347,215.07			07-Dec-2005		7.100%		CA - 80.00%		Paid Off - 480		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
695153015 3			371,200.00		369,292.65			07-Dec-2005		6.850%		MA - 80.00%		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
695153676 2			324,000.00		322,390.00			29-Nov-2005		7.775%		VA - 90.00%		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
695153759 2			251,750.00		250,472.28			17-Nov-2005		8.300%		NV - 95.00%		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
695154187 2			152,000.00		151,131.64			01-Dec-2005		6.300%		IL - 80.00%		Paid Off - 360		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
695158816 2			160,000.00		159,998.14			08-Dec-2005		7.150%		CA - 71.43%		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
695160069 3			568,000.00		565,940.92			05-Dec-2005		8.600%		CA - 80.00%		Paid Off - 360		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
695161463 2			140,000.00		139,403.45			18-Nov-2005		7.800%		CT - 79.55%		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
695163246 3			584,000.00		580,494.99			16-Nov-2005		7.750%		MD - 80.00%		Paid Off - 360		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
695167098 3			240,000.00		239,419.62			14-Dec-2005		6.850%		CA - 80.00%		Paid Off - 480		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
695169086 3			180,000.00		179,182.95			02-Dec-2005		7.500%		HI - 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
695170183 2			140,000.00		139,519.22			13-Dec-2005		7.950%		DC - 80.00%		Paid Off - 360		01-Jul-2005
695189522 1			186,000.00		185,315.35			04-Oct-2005		6.450%		CA - 69.66%		Paid Off - 360		01-Jun-2005
695170910 2			199,200.00		198,549.52			16-Nov-2005		8.200%		IL - 80.00%		Paid Off - 360		01-Jul-2005
695190793 3			650,000.00		648,071.54			07-Oct-2005		7.550%		CA - 71.04%		Paid Off - 360		01-Jun-2005
695171603 2			185,000.00		184,605.47			18-Nov-2005		7.300%		CA - 88.10%		Paid Off - 480		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
695172197 3			228,000.00		227,018.76			30-Nov-2005		8.750%		NJ - 95.00%		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
695173344 3			327,200.00		325,330.73			02-Dec-2005		6.300%		MA - 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
695173351 2			42,300.00		42,160.18			14-Dec-2005		9.050%		MI - 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
695173559 2			76,500.00		76,177.28			30-Nov-2005		7.850%		AZ - 90.00%		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
695174144 3			212,000.00		211,547.89			30-Nov-2005		7.300%		AZ - 80.00%		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
695175745 2			307,500.00		306,373.81			14-Dec-2005		8.550%		VA - 75.00%		Paid Off - 360		01-Jun-2005
Page 23 of 33
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
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
695195644 3			240,000.00		239,244.31			19-Sep-2005		7.250%		IL - 80.00%		Paid Off - 360		01-Jun-2005
695183178 2			206,400.00		205,638.24			29-Nov-2005		8.550%		GA - 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
695186817 3			279,200.00		278,113.23			16-Nov-2005		8.250%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695198937 2			268,000.00		267,564.38			20-Sep-2005		6.800%		CA - 80.00%		Paid Off - 480		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
695202259 2			199,500.00		199,063.73			12-Oct-2005		9.050%		CA - 95.00%		Paid Off - 360		01-Jun-2005
695193409 2			252,000.00		250,754.65			15-Nov-2005		8.050%		IL - 80.00%		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
695194381 2			139,500.00		138,875.28			13-Dec-2005		8.550%		OH - 89.54%		Paid Off - 360		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
695194753 2			139,000.00		138,501.23			01-Dec-2005		8.650%		FL - 100.00%		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
695199125 2			248,000.00		247,999.80			16-Nov-2005		7.100%		CA - 80.00%		Paid Off - 360		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
695199976 3			523,800.00		523,115.89			01-Dec-2005		9.000%		CA - 90.00%		Paid Off - 480		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
695200519 2			118,400.00		117,779.70			29-Nov-2005		6.750%		IL - 80.00%		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
695203265 1			133,000.00		132,507.96			16-Nov-2005		8.500%		PA - 95.00%		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
695204933 2			124,820.00		124,186.21			25-Nov-2005		6.925%		IL - 80.00%		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
695205328 3			499,999.00		498,839.27			28-Nov-2005		7.000%		CA - 74.63%		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
695206029 3			432,000.00		432,000.00			29-Nov-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Jul-2005
695222083 2			255,000.00		254,668.23			28-Sep-2005		7.600%		MD - 85.00%		Paid Off - 480		01-Jun-2005
695206763 1			85,800.00		85,636.87			23-Nov-2005		11.650%		NJ - 65.00%		Paid Off - 360		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
695208702 3			190,902.00		190,302.87			01-Dec-2005		9.300%		IA - 95.00%		Paid Off - 360		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
695208751 3			693,000.00		693,000.00			21-Nov-2005		7.050%		CA - 90.00%		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
695209106 2			171,500.00		170,627.30			08-Dec-2005		6.900%		CA - 66.73%		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
695209742 1			249,300.00		248,377.59			13-Dec-2005		8.500%		NJ - 90.00%		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
695213264 2			90,900.00		90,682.18			18-Nov-2005		9.700%		MO - 90.00%		Paid Off - 360		01-Jul-2005
695233627 2			143,450.00		143,105.51			21-Sep-2005		7.150%		MO - 95.00%		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
695233999 1			142,800.00		142,446.64			07-Oct-2005		8.450%		MO - 85.00%		Paid Off - 360		01-Jun-2005
695219725 3			370,000.00		368,691.90			25-Nov-2005		9.100%		MD - 84.67%		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
695222216 3			304,000.00		302,391.79			14-Dec-2005		6.700%		MD - 80.00%		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
695222679 3			591,893.00		590,338.13			15-Nov-2005		6.550%		CA - 80.00%		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
695223214 1			44,000.00		43,801.02			21-Nov-2005		7.500%		IN - 80.00%		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
695224501 2			199,750.00		199,236.51			28-Nov-2005		10.250%		CA - 85.00%		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
695228346 3			361,250.00		359,648.19			16-Nov-2005		7.600%		VA - 85.00%		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
695228965 2			135,000.00		134,418.98			22-Nov-2005		7.750%		CA - 52.94%		Paid Off - 360		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
695229252 3			251,200.00		250,728.42			05-Dec-2005		7.750%		CA - 80.00%		Paid Off - 480		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
695229344 2			152,000.00		151,358.78			17-Nov-2005		7.850%		VA - 80.00%		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
695230748 1			314,000.00		312,754.25			25-Nov-2005		7.225%		MD - 88.45%		Paid Off - 360		01-Jul-2005
695241026 2			39,721.00		39,671.13			06-Oct-2005		10.300%		MI - 90.00%		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
695241174 2			140,250.00		140,250.00			20-Sep-2005		8.300%		TX - 85.00%		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
695243345 1			89,250.00		89,110.80			12-Oct-2005		10.650%		AZ - 85.00%		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
695247957 2			47,000.00		46,912.18			06-Oct-2005		8.400%		MT - 94.80%		Paid Off - 360		01-Jul-2005
695235895 3			257,321.00		257,321.00			01-Dec-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695248278 2			291,999.00		291,586.41			14-Oct-2005		7.300%		CA - 80.00%		Paid Off - 480		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
695249441 2			175,000.00		174,403.95			29-Sep-2005		6.850%		DC - 76.42%		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
695249698 3			400,000.00		398,819.16			15-Sep-2005		7.575%		IL - 80.00%		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
695252643 3			455,000.00		453,715.90			30-Sep-2005		7.800%		CA - 68.94%		Paid Off - 360		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
Page 24 of 33
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
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
695253476 1			175,000.00		174,361.64			29-Sep-2005		6.500%		CA - 68.63%		Paid Off - 360		01-Jun-2005
695244871 2			304,200.00		303,068.28			02-Dec-2005		7.550%		NY - 90.00%		Paid Off - 360		01-Jul-2005
695253526 2			240,000.00		239,336.16			23-Sep-2005		7.900%		CA - 78.18%		Paid Off - 360		01-Jun-2005
695245134 1			205,000.00		203,872.89			08-Dec-2005		6.500%		MD - 73.21%		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
695245720 3			456,000.00		453,138.16			09-Dec-2005		6.750%		CA - 80.00%		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
695247718 1			105,450.00		105,115.61			07-Dec-2005		9.250%		GA - 95.00%		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
695248187 1			340,000.00		338,703.13			08-Dec-2005		8.350%		CA - 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
695253641 2			232,000.00		232,000.00			15-Nov-2005		6.600%		CA - 80.00%		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
695253963 2			247,500.00		247,500.00			#######		6.200%		IL - 75.00%		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
695253997 3			172,000.00		171,095.08			22-Nov-2005		7.150%		CA - 80.00%		Paid Off - 360		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
695254409 1			171,000.00		170,729.86			18-Nov-2005		8.350%		CA - 68.40%		Paid Off - 480		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
695255315 1			128,000.00		127,581.24			14-Dec-2005		9.100%		VA - 80.00%		Paid Off - 360		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
695258798 2			99,000.00		98,695.83			13-Dec-2005		8.500%		FL - 92.52%		Paid Off - 360		01-Jul-2005
695281816 3			405,000.00		403,774.26			04-Oct-2005		7.450%		NJ - 77.14%		Paid Off - 360		01-Jun-2005
695259739 1			72,000.00		71,741.65			25-Nov-2005		8.650%		AZ - 80.00%		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
695260414 3			196,000.00		195,470.81			01-Dec-2005		6.450%		CA - 80.00%		Paid Off - 480		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
695262634 1			119,700.00		118,394.10			23-Nov-2005		8.350%		FL - 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
695263194 2			52,000.00		51,785.16			23-Nov-2005		8.050%		TN - 80.00%		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
695265736 3			376,000.00		374,978.94			08-Dec-2005		9.100%		DC - 80.00%		Paid Off - 360		01-Jul-2005
695288043 2			195,500.00		195,146.42			12-Oct-2005		8.600%		IL - 85.00%		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
695297846 1			255,000.00		254,329.39			04-Oct-2005		8.150%		CA - 61.15%		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
695300061 2			212,500.00		211,918.10			23-Sep-2005		7.950%		IL - 85.00%		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
695302307 1			198,000.00		197,441.22			16-Sep-2005		7.800%		FL - 90.00%		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
695302315 1			333,000.00		331,929.67			13-Oct-2005		7.150%		CA - 89.52%		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
695305581 1			183,000.00		182,814.90			27-Sep-2005		11.300%		CA - 50.14%		Paid Off - 360		01-Jul-2005
695281188 2			94,250.00		94,015.31			29-Nov-2005		10.400%		OH - 65.00%		Paid Off - 360		01-Jun-2005
695307561 1			152,000.00		151,818.97			20-Sep-2005		7.900%		AK - 80.00%		Paid Off - 480		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
695307884 2			84,500.00		84,251.81			15-Sep-2005		7.600%		IA - 68.70%		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
695308205 2			150,000.00		149,677.11			07-Oct-2005		7.700%		MI - 100.00%		Paid Off - 360		01-Jul-2005
695287185 3			185,480.00		184,589.89			01-Dec-2005		7.200%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695311324 1			333,600.00		332,658.51			27-Sep-2005		7.800%		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
695315895 1			57,485.00		57,372.00			15-Sep-2005		8.150%		MI - 90.00%		Paid Off - 360		01-Jul-2005
695287201 3			204,000.00		203,539.89			06-Dec-2005		7.100%		CA - 80.00%		Paid Off - 480		01-Jun-2005
695316356 2			112,500.00		112,275.99			03-Oct-2005		9.500%		CA - 90.00%		Paid Off - 360		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
695318790 3			580,000.00		578,647.88			06-Oct-2005		7.300%		NY - 80.00%		Paid Off - 360		01-Jul-2005
695288050 2			106,200.00		105,866.05			13-Dec-2005		8.400%		IL - 90.00%		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
695291492 1			123,200.00		122,588.13			01-Dec-2005		7.025%		CT - 80.00%		Paid Off - 360		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
695291724 1			89,600.00		88,768.08			08-Dec-2005		7.750%		CA - 80.00%		Paid Off - 360		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
695291971 2			169,000.00		168,358.67			25-Nov-2005		7.450%		MD - 55.41%		Paid Off - 360		01-Jul-2005
695322040 2			315,000.00		313,997.37			16-Sep-2005		7.600%		CA - 90.00%		Paid Off - 360		01-Jun-2005
695294314 2			157,050.00		156,815.90			01-Dec-2005		8.550%		CA - 90.00%		Paid Off - 480		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
695294553 3			420,000.00		418,761.42			29-Nov-2005		8.700%		IL - 80.00%		Paid Off - 360		01-Jul-2005
695325290 2			80,000.00		79,677.47			20-Sep-2005		6.300%		OR - 46.78%		Paid Off - 360		01-Jun-2005
695296590 3			312,000.00		310,518.52			13-Dec-2005		6.300%		IL - 80.00%		Paid Off - 360		01-Jul-2005
695331090 2			81,000.00		80,762.36			21-Sep-2005		8.300%		MD - 90.00%		Paid Off - 360		01-Jun-2005
695299719 2			117,000.00		116,580.14			25-Nov-2005		8.650%		NE - 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
695300889 3			420,000.00		417,690.72			22-Nov-2005		6.650%		CO - 75.00%		Paid Off - 360		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
695303933 2			90,400.00		89,944.45			25-Nov-2005		6.950%		WI - 80.00%		Paid Off - 360		01-Jun-2005
Page 25 of 33
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
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
695341339 2			140,250.00		140,250.00			20-Sep-2005		8.300%		TX - 85.00%		Paid Off - 360		01-Jul-2005
695319483 2			102,850.00		102,493.22			16-Nov-2005		7.900%		OH - 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
695319624 2			130,000.00		128,609.22			06-Dec-2005		6.550%		GA - 61.91%		Paid Off - 360		01-Jun-2005
695343467 2			122,500.00		122,330.77			22-Sep-2005		9.850%		VA - 70.00%		Paid Off - 360		01-Jul-2005
695320093 3			296,800.00		295,482.56			07-Dec-2005		6.650%		NY - 80.00%		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
695323774 2			301,500.00		300,302.48			02-Dec-2005		8.150%		CA - 90.00%		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
695325266 2			198,000.00		197,427.92			25-Nov-2005		8.800%		IL - 90.00%		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
695325837 3			250,400.00		250,400.00			22-Nov-2005		6.200%		MD - 80.00%		Paid Off - 360		01-Jun-2005
695348292 2			22,500.00		22,457.53			11-Oct-2005		8.350%		MI - 90.00%		Paid Off - 360		01-Jul-2005
695326926 2			84,960.00		83,850.27			25-Nov-2005		8.200%		GA - 80.00%		Paid Off - 360		01-Jun-2005
695353326 2			125,910.00		125,604.75			05-Oct-2005		8.550%		CA - 90.00%		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
695355594 3			200,000.00		199,551.92			29-Sep-2005		7.500%		IL - 80.00%		Paid Off - 360		01-Jul-2005
695328211 2			161,100.00		160,852.76			08-Dec-2005		8.450%		CA - 89.75%		Paid Off - 480		01-Jun-2005
695356089 3			700,000.00		700,000.00			27-Sep-2005		7.550%		CA - 80.00%		Paid Off - 360		01-Jul-2005
695335752 3			246,400.00		245,635.24			29-Nov-2005		8.450%		FL - 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
695336495 2			216,000.00		215,234.90			06-Dec-2005		8.000%		FL - 80.00%		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
695336842 2			160,000.00		159,123.55			02-Dec-2005		6.550%		CA - 64.00%		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
695336933 3			585,000.00		583,257.22			17-Nov-2005		9.550%		CA - 90.00%		Paid Off - 360		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
695339598 2			131,200.00		130,843.69			25-Nov-2005		9.100%		WI - 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
695341149 1			62,400.00		62,180.39			06-Dec-2005		8.750%		SC - 80.00%		Paid Off - 360		01-Jun-2005
695380956 2			323,000.00		323,000.00			13-Oct-2005		7.550%		CA - 85.00%		Paid Off - 360		01-Jul-2005
695341545 2			204,000.00		203,164.91			06-Dec-2005		8.000%		NC - 84.93%		Paid Off - 360		01-Jun-2005
695384990 2			224,000.00		223,111.01			28-Sep-2005		6.200%		MD - 80.00%		Paid Off - 360		01-Jul-2005
695342139 3			244,000.00		243,115.46			13-Dec-2005		8.600%		NY - 80.00%		Paid Off - 360		01-Jun-2005
695386433 3			384,000.00		383,133.78			29-Sep-2005		8.900%		CA - 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
695390492 2			43,200.00		43,117.62			07-Oct-2005		8.300%		FL - 80.00%		Paid Off - 360		01-Jul-2005
695350934 2			182,000.00		181,342.83			23-Nov-2005		7.700%		AZ - 70.00%		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
695352062 3			197,600.00		196,812.16			09-Dec-2005		7.200%		VA - 80.00%		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
695352963 3			244,400.00		244,400.00			28-Nov-2005		7.700%		CA - 80.00%		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
695353987 3			471,500.00		471,500.00			17-Nov-2005		6.850%		MD - 66.41%		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
695358135 3			508,000.00		506,320.77			06-Dec-2005		6.100%		CA - 80.00%		Paid Off - 480		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
695359612 3			346,750.00		345,492.94			30-Nov-2005		8.600%		CA - 95.00%		Paid Off - 360		01-Jun-2005
695415695 3			368,800.00		367,860.56			29-Sep-2005		6.850%		NJ - 80.00%		Paid Off - 360		01-Jul-2005
695360834 2			90,000.00		89,864.19			07-Dec-2005		11.850%		TX - 75.00%		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
695362251 1			132,000.00		131,480.34			02-Dec-2005		7.300%		MT - 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
695363390 1			128,000.00		127,368.27			25-Nov-2005		6.100%		NC - 80.00%		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
695364950 1			78,000.00		77,862.88			30-Nov-2005		11.150%		VA - 65.00%		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
695370262 1			164,050.00		163,286.46			01-Dec-2005		7.750%		VA - 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
695370791 2			106,250.00		105,862.51			15-Nov-2005		7.650%		OH - 85.00%		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
695372540 1			256,000.00		254,989.36			09-Dec-2005		7.250%		TX - 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
695379958 2			334,000.00		332,605.04			30-Nov-2005		7.900%		CA - 89.54%		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
695382044 2			247,100.00		246,090.70			12-Dec-2005		8.350%		CA - 70.00%		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
695384701 2			210,000.00		209,218.73			01-Dec-2005		7.550%		MD - 59.57%		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
695388637 3			259,763.00		258,843.62			18-Nov-2005		7.800%		MD - 80.00%		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
695388900 2			255,000.00		255,000.00			09-Dec-2005		7.325%		CA - 73.07%		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
695389494 2			75,650.00		75,438.07			29-Nov-2005		8.950%		GA - 85.00%		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
695392530 1			299,400.00		298,329.68			07-Dec-2005		7.750%		FL - 60.00%		Paid Off - 360		01-Jul-2005
Page 26 of 33
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
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
695514992 1			132,000.00		131,727.07			26-Sep-2005		7.900%		MI - 80.00%		Paid Off - 360		01-Jul-2005
695409540 2			35,235.00		35,175.02			21-Nov-2005		11.300%		IA - 90.00%		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
695409557 1			35,100.00		35,023.90			21-Nov-2005		10.175%		IA - 90.00%		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
695415984 2			215,000.00		214,175.96			22-Nov-2005		7.400%		CA - 52.44%		Paid Off - 360		01-Jul-2005
TOTAL			57,929,824.00		57,781,378.94
695418178 2			129,000.00		128,025.14			05-Dec-2005		8.500%		NJ - 60.00%		Paid Off - 360		01-Jul-2005
Page 27 of 33
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
October 25, 2005 Distribution
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 28 of 33
Page 30 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
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 29 of 33
Page 31 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
	Conditional Default Rate (CDR): 1-((1-MDR)^12)
	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)(1-MDRn+1)...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.
Page 30 of 33
Page 32 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
TOTAL
Page 31 of 33
Page 33 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
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)								2163,~~667~~612,~~054~~237.4261
						Beginning Stated Principal Balance								2,~~712~~588,~~615~~293,~~597~~741.7605
						Delinquency Percentage								02.~~800000~~460000%
						Offered Subordinate and C Class Certificate Balances								621,412,733.3534
						Beginning Stated Principal Balance								2,~~712~~588,~~615~~293,~~597~~741.7605
						Senior Enhancement Percentage								2224.~~908200~~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														~~822~~1,~~024~~036,878.7732
Amount Due for PPP														0.00
Page 32 of 33
Reserve Fund														1,004.90
Page 34 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
Additional Certificate Report
ADDITIONAL CERTIFICATE REPORT
													Next PTR		NET WAC Shortfall Amt Paid
													NET WAC Shortfall CarryOver		NET WAC Shortfall Amt Paid
CLASS
			REMIC1										0.000%		0.00
			I-A1										$0.00		0.00
			R-SWAPX										0.000%		0.00
			I-A2										$0.00		0.00
			I-A1										4.090%		0.00
			II-A1										$0.00		0.00
			I-A2										4.130%		0.00
			II-A2										$0.00		0.00
			II-A1										4.080%		0.00
			III-A1										$0.00		0.00
			II-A2										4.140%		0.00
			III-A1A										$0.00		0.00
			III-A1										4.010%		0.00
			III-A2										$0.00		0.00
			III-A1A										4.150%		0.00
			III-A3										$0.00		0.00
			III-A2										3.940%		0.00
			III-A4										$0.00		0.00
			III-A3										4.100%		0.00
			M-1										$0.00		0.00
			III-A4										4.200%		0.00
			M-2										$0.00		0.00
			M-1										4.300%		0.00
			M-3										$0.00		0.00
			M-2										4.320%		0.00
			M-4										$0.00		0.00
			M-3										4.350%		0.00
			M-5										$0.00		0.00
			M-4										4.440%		0.00
			M-6										$0.00		0.00
			M-5										4.470%		0.00
			M-7										$0.00		0.00
			M-6										4.550%		0.00
			M-8										$0.00		0.00
			M-7										5.030%		0.00
			M-9										$0.00		0.00
			M-8										5.230%		0.00
			M-10										$0.00		6,276.04
			M-9										5.630%		0.00
			B-1										$0.00		7,844.91
			M-10										6.330%		0.00
			B-2										$0.00		0.00
			B-1										6.330%		0.00
			B-3										$0.00		7,452.62
			B-2										5.830%		0.00
Page 35 of 35
			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

Filing Compare · Long Beach Mortgage Loan Trust 2005-WL2 Asset-Backed Certificates