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 ~~April~~August 1, 2005, providing for the issuance of Long Beach Mortgage Loan Trust 2005-2WL2, Asset-Backed Pass- through Certificates, Series 2005-2WL2) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-109318-0709 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 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
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					1516
										7. Foreclosure Report					1617
										8. Prepayment Report					1920
										9. Prepayment Detail Report					2223
										10. Realized Loss Report					3330
										11. Realized Loss Detail Report					3633
				Servicer(s)
										12. Triggers and Adj. Cert. Report					3734
				Long Beach Mortgage Corp.
				Long Beach Mortgage
										13. Additional Certificate Report					3835
				Underwriter(s)
				Goldman Sachs & Co.
				CS First Boston
				Wamu Capital Corp
										Total Number of Pages					3835
				Dates						Contacts
				Cut-Off Date:			~~April~~August 01, 2005			Karlene Benvenuto
				Close Date:			~~April~~August 0530, 2005			Administrator
				First Distribution Date:			~~May~~September 2526, 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 38
Page 1 of 35
Long Beach Mortgage Loan Trust 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
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	~~FLT, STEP~~SR	$	1280,~~044~~596,~~511,~~000.00		~~862~~258,~~009~~999,~~356~~460.2314		21,~~805~~025,~~361~~350.5608		488,~~449~~652,~~125~~716.5493		519,~~254~~678,~~487~~067.1001		0.00		0.00		~~813~~250,~~560~~346,~~230~~743.6921
I-A2	~~FLT, STEP~~SR	$	~~116~~70,~~057~~149,000.00		9564,~~779~~749,~~000~~865.7403		~~315~~258,~~565~~639.2074		52,~~383~~163,~~246~~179.4823		52,~~698~~421,~~811~~818.6897		0.00		0.00		9062,~~395~~586,~~754~~685.2680
II-A1	~~FLT, STEP~~SR	$	~~437~~541,~~868~~238,000.00		~~260~~496,~~824~~595,~~399~~960.1445		~~821~~1,~~524~~961,554.4104		3918,~~245~~044,~~703~~415.1991		4020,~~067~~005,~~227~~969.6095		0.00		0.00		~~221~~478,~~578~~551,~~695~~544.9554
II-A2	~~FLT, STEP~~SR	$	~~162~~135,~~921~~310,000.00		~~162~~124,~~921~~149,~~000~~448.0087		~~526~~497,~~280~~011.0963		04,511,120.0065		~~526~~5,~~280~~008,132.0928		0.00		0.00		~~162~~119,~~921~~638,~~000~~328.0022
II-A3	FLT, STEP	$	79,892,000.00		79,892,000.00		265,796.25		0.00		265,796.25		0.00		0.00		79,892,000.00
III-A1	SR	$	325,000,000.00		300,155,830.84		1,166,939.17		9,407,839.13		10,574,778.30		0.00		0.00		290,747,991.71
M-1	MEZ, FLT, S	$	137,500,000.00		137,500,000.00		471,854.17		0.00		471,854.17		0.00		0.00		137,500,000.00
III-A1A	SR	$	47,803,000.00		44,148,766.71		177,134.66		1,383,762.87		1,560,897.53		0.00		0.00		42,765,003.84
M-2	MEZ, FLT, S	$	128,750,000.00		128,750,000.00		444,938.54		0.00		444,938.54		0.00		0.00		128,750,000.00
III-A2	SR	$	402,335,000.00		346,209,575.67		1,324,443.97		21,253,234.90		22,577,678.87		0.00		0.00		324,956,340.77
M-3	MEZ, FLT, S	$	40,000,000.00		40,000,000.00		139,200.00		0.00		139,200.00		0.00		0.00		40,000,000.00
III-A3	SR	$	303,698,000.00		303,698,000.00		1,205,006.18		0.00		1,205,006.18		0.00		0.00		303,698,000.00
M-4	MEZ, FLT, S	$	66,250,000.00		66,250,000.00		237,487.85		0.00		237,487.85		0.00		0.00		66,250,000.00
III-A4	SR	$	28,174,000.00		28,174,000.00		114,292.53		0.00		114,292.53		0.00		0.00		28,174,000.00
M-5	MEZ, FLT, S	$	43,750,000.00		43,750,000.00		157,888.89		0.00		157,888.89		0.00		0.00		43,750,000.00
M-1	MEZ/SEQ/SUB	$	144,675,000.00		144,674,999.99		599,758.25		0.01		599,758.26		0.00		0.00		144,674,999.98
M-6	MEZ, FLT, S	$	30,000,000.00		30,000,000.00		110,683.33		0.00		110,683.33		0.00		0.00		30,000,000.00
M-2	MEZ/SEQ/SUB	$	84,049,000.00		84,049,000.00		349,924.00		0.00		349,924.00		0.00		0.00		84,049,000.00
M-7	MEZ, FLT, S	$	42,501,000.00		42,501,000.00		173,923.54		0.00		173,923.54		0.00		0.00		42,501,000.00
M-3	MEZ/SEQ/SUB	$	55,114,000.00		55,114,000.00		230,927.66		0.00		230,927.66		0.00		0.00		55,114,000.00
M-8	MEZ, FLT, S	$	27,499,000.00		27,499,000.00		114,747.22		0.00		114,747.22		0.00		0.00		27,499,000.00
M-4	MEZ/SEQ/SUB	$	41,336,000.00		41,336,000.00		176,504.72		0.00		176,504.72		0.00		0.00		41,336,000.00
M-9	MEZ, FLT, S	$	30,000,000.00		30,000,000.00		138,475.00		0.00		138,475.00		0.00		0.00		30,000,000.00
M-5	MEZ/SEQ/SUB	$	41,336,000.00		41,336,000.00		177,607.01		0.00		177,607.01		0.00		0.00		41,336,000.00
B-1	SUB	$	32,500,000.00		32,500,000.00		172,268.06		0.00		172,268.06		0.00		0.00		32,500,000.00
M-6	MEZ/SEQ/SUB	$	37,202,000.00		37,202,000.00		162,490.07		0.00		162,490.07		0.00		0.00		37,202,000.00
B-2	SUB	$	25,001,000.00		25,001,000.00		132,519.19		0.00		132,519.19		0.00		0.00		25,001,000.00
M-7	MEZ/SEQ/SUB	$	34,446,000.00		34,446,000.00		165,149.43		0.00		165,149.43		0.00		0.00		34,446,000.00
C		$	55,002,632.02		55,000,060.11		5,171,963.77		0.00		5,171,963.77		0.00		0.00		55,000,060.11
M-8	MEZ/SEQ/SUB	$	28,935,000.00		28,935,000.00		143,871.25		0.00		143,871.25		0.00		0.00		28,935,000.00
P		$	100.00		100.00		1,539,368.93		0.00		1,539,368.93		0.00		0.00		100.00
M-9	MEZ/SEQ/SUB	$	27,557,000.00		27,557,000.00		146,817.57		0.00		146,817.57		0.00		0.00		27,557,000.00
R	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
M-10	MEZ/SEQ/SUB	$	22,046,000.00		22,046,000.00		131,173.70		0.00		131,173.70		0.00		0.00		22,046,000.00
R-CX	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
B-1	NOF/SEQ/SUB	$	27,557,000.00		27,557,000.00		163,964.15		0.00		163,964.15		0.00		0.00		27,557,000.00
R-PX	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
B-2	NOF/SEQ/SUB	$	28,935,000.00		28,935,000.00		159,303.25		0.00		159,303.25		0.00		0.00		28,935,000.00
Total			2,500,002,732.02		2,120,176,916.22		13,739,846.00		93,078,075.21		106,817,921.21		0.00		0.00		2,027,098,841.01
B-3	NOF/SEQ/SUB	$	26,179,000.00		26,179,000.00		155,765.05		0.00		155,765.05		0.00		0.00		26,179,000.00
Page 2 of 38
C	NOF/SUB	$	22,046,568.32		22,045,733.35		4,146,279.81		0.00		4,146,279.81		0.00		0.00		22,045,733.35
Long Beach Mortgage Loan Trust 2005-2
P	NOF	$	100.00		100.00		1,036,878.32		0.00		1,036,878.32		0.00		0.00		100.00
R	NOF	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-CX	NOF/RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-PX	NOF/RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			2,755,716,668.32		2,588,293,741.05		15,676,786.24		65,416,269.63		81,093,055.87		0.00		0.00		2,522,877,471.42
Page 2 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
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		~~542514KL7~~542514NM2		1280,~~044~~596,~~511,~~000.00		~~825~~923.~~275518~~033330		23.~~685813~~654186		4630.~~384505~~836922		4934.~~070318~~491108	~~778~~892.~~891013~~196408
I-A2	0911/2625/05		1012/2426/05		A-Act/360		~~542514KM5~~542514MV3		~~116~~70,~~057~~149,000.00		~~825~~923.~~275518~~033329		23.~~719054~~687005		4630.~~384505~~836922		4934.~~103558~~523927	~~778~~892.~~891013~~196408
II-A1	0911/2625/05		1012/2426/05		A-Act/360		~~542514KN3~~542514NN0		~~437~~541,~~868~~238,000.00		~~595~~917.~~669012~~518653		13.~~876192~~624199		8933.~~629074~~339152		9136.~~505266~~963351	~~506~~884.~~039939~~179501
II-A2	0911/2625/05		1012/2426/05		A-Act/360		~~542514KP8~~542514NP5		~~162~~135,~~921~~310,000.00		~~1,000~~917.~~000000~~518653		3.~~230278~~673133		033.~~000000~~339152		337.~~230278~~012285	~~1,000~~884.~~000000~~179501
II-A3	09/26/05		10/24/05		A-Act/360		542514KQ6		79,892,000.00		1,000.000000		3.326945		0.000000		3.326945	1,000.000000
III-A1	11/25/05		12/26/05		A-Act/360		542514MW1		325,000,000.00		923.556403		3.590582		28.947197		32.537779	894.609205
M-1	09/26/05		10/24/05		A-Act/360		542514KR4		137,500,000.00		1,000.000000		3.431667		0.000000		3.431667	1,000.000000
III-A1A	11/25/05		12/26/05		A-Act/360		542514MX9		47,803,000.00		923.556403		3.705513		28.947197		32.652711	894.609205
M-2	09/26/05		10/24/05		A-Act/360		542514KS2		128,750,000.00		1,000.000000		3.455833		0.000000		3.455833	1,000.000000
III-A2	11/25/05		12/26/05		A-Act/360		542514MY7		402,335,000.00		860.500766		3.291893		52.824723		56.116616	807.676043
M-3	09/26/05		10/24/05		A-Act/360		542514KT0		40,000,000.00		1,000.000000		3.480000		0.000000		3.480000	1,000.000000
III-A3	11/25/05		12/26/05		A-Act/360		542514MZ4		303,698,000.00		1,000.000000		3.967778		0.000000		3.967778	1,000.000000
M-4	09/26/05		10/24/05		A-Act/360		542514KU7		66,250,000.00		1,000.000000		3.584722		0.000000		3.584722	1,000.000000
III-A4	11/25/05		12/26/05		A-Act/360		542514NA8		28,174,000.00		1,000.000000		4.056667		0.000000		4.056667	1,000.000000
M-5	09/26/05		10/24/05		A-Act/360		542514KV5		43,750,000.00		1,000.000000		3.608889		0.000000		3.608889	1,000.000000
M-1	11/25/05		12/26/05		A-Act/360		542514NB6		144,675,000.00		1,000.000000		4.145556		0.000000		4.145556	1,000.000000
M-6	09/26/05		10/24/05		A-Act/360		542514KW3		30,000,000.00		1,000.000000		3.689444		0.000000		3.689444	1,000.000000
M-2	11/25/05		12/26/05		A-Act/360		542514NC4		84,049,000.00		1,000.000000		4.163333		0.000000		4.163333	1,000.000000
M-7	09/26/05		10/24/05		A-Act/360		542514KX1		42,501,000.00		1,000.000000		4.092222		0.000000		4.092222	1,000.000000
M-3	11/25/05		12/26/05		A-Act/360		542514ND2		55,114,000.00		1,000.000000		4.190000		0.000000		4.190000	1,000.000000
M-8	09/26/05		10/24/05		A-Act/360		542514KY9		27,499,000.00		1,000.000000		4.172778		0.000000		4.172778	1,000.000000
M-4	11/25/05		12/26/05		A-Act/360		542514NE0		41,336,000.00		1,000.000000		4.270000		0.000000		4.270000	1,000.000000
M-9	09/26/05		10/24/05		A-Act/360		542514KZ6		30,000,000.00		1,000.000000		4.615833		0.000000		4.615833	1,000.000000
M-5	11/25/05		12/26/05		A-Act/360		542514NF7		41,336,000.00		1,000.000000		4.296667		0.000000		4.296667	1,000.000000
B-1	09/26/05		10/24/05		A-Act/360		542514LA0		32,500,000.00		1,000.000000		5.300556		0.000000		5.300556	1,000.000000
M-6	11/25/05		12/26/05		A-Act/360		542514NG5		37,202,000.00		1,000.000000		4.367778		0.000000		4.367778	1,000.000000
B-2	09/26/05		10/24/05		A-Act/360		542514LB8		25,001,000.00		1,000.000000		5.300556		0.000000		5.300556	1,000.000000
M-7	11/25/05		12/26/05		A-Act/360		542514NH3		34,446,000.00		1,000.000000		4.794444		0.000000		4.794444	1,000.000000
C	09/01/05		09/30/05		A-30/360				55,002,632.02		999.953240		94.031205		0.000000		94.031205	999.953240
M-8	11/25/05		12/26/05		A-Act/360		542514NJ9		28,935,000.00		1,000.000000		4.972222		0.000000		4.972222	1,000.000000
P	09/01/05		09/30/05		A-30/360				100.00		1,000.000000		###############		0.000000		###############	1,000.000000
M-9	11/25/05		12/26/05		A-Act/360		542514NK6		27,557,000.00		1,000.000000		5.327778		0.000000		5.327778	1,000.000000
R	09/01/05		09/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
M-10	11/25/05		12/26/05		A-Act/360		542514NL4		22,046,000.00		1,000.000000		5.950000		0.000000		5.950000	1,000.000000
R-CX	09/01/05		09/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
B-1	11/25/05		12/26/05		A-Act/360		542514NQ3		27,557,000.00		1,000.000000		5.950000		0.000000		5.950000	1,000.000000
R-PX	09/01/05		09/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
B-2	11/25/05		12/26/05		A-Act/360		542514NR1		28,935,000.00		1,000.000000		5.505556		0.000000		5.505556	1,000.000000
Page 3 of 38
B-3	11/25/05		12/26/05		A-Act/360		542514NS9		26,179,000.00		1,000.000000		5.950000		0.000000		5.950000	1,000.000000
Long Beach Mortgage Loan Trust 2005-2
C	11/25/05		12/24/05		A-30/360		542514PJ7		22,046,568.32		999.962127		188.069170		0.000000		188.069170	999.962127
P	11/25/05		12/24/05		A-30/360		542514PK4		100.00		1,000.000000		###############		0.000000		###############	1,000.000000
R	11/25/05		12/24/05		A-30/360		542514PL2		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-CX	11/25/05		12/24/05		A-30/360		542514PM0		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-PX	11/25/05		12/24/05		A-30/360		542514PN8		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 3 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
Distribution to Date - REMIC II
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	1280,~~044~~596,~~511,~~000.00		193,~~195~~744,~~127~~190.7219		~~227~~29,~~216~~408,~~997~~707.4784		3840,~~733,771~~548.8495		~~230~~30,~~950~~249,~~769~~256.3179		~~250~~33,~~145~~993,~~897~~446.0398		0.00		0.00		~~813~~250,~~560~~346,~~230~~743.6921
I-A2	~~116~~70,~~057~~149,000.00		2944,~~163,227~~963.2266		257,~~246~~352,~~381~~176.3996		~~414~~210,~~864~~137.3324		257,~~661~~562,~~245~~314.7420		278,~~824~~507,~~472~~277.9686		0.00		0.00		9062,~~395~~586,~~754~~685.2680
II-A1	~~437~~541,~~868~~238,000.00		67,~~832~~197,~~680~~457.0853		~~212~~60,~~679~~952,~~953~~709.5577		31,~~609~~733,~~350~~745.5069		~~216~~62,~~289~~686,~~304~~455.0546		~~223~~69,~~121~~883,~~984~~912.1399		0.00		0.00		~~221~~478,~~578~~551,~~695~~544.9554
II-A2	~~162~~135,~~921~~310,000.00		31,~~211~~825,~~637~~143.4210		015,238,233.0075		0433,438.0002		015,671,671.0078		317,~~211~~496,~~637~~814.4288		0.00		0.00		~~162~~119,~~921~~638,~~000~~328.0022
II-A3	79,892,000.00		1,628,959.36		0.00		0.00		0.00		1,628,959.36		0.00		0.00		79,892,000.00
III-A1	325,000,000.00		4,258,384.25		33,297,108.82		954,899.47		34,252,008.29		38,510,392.54		0.00		0.00		290,747,991.71
M-1	137,500,000.00		2,904,353.84		0.00		0.00		0.00		2,904,353.84		0.00		0.00		137,500,000.00
III-A1A	47,803,000.00		647,635.51		4,897,543.67		140,452.49		5,037,996.16		5,685,631.67		0.00		0.00		42,765,003.84
M-2	128,750,000.00		2,741,311.53		0.00		0.00		0.00		2,741,311.53		0.00		0.00		128,750,000.00
III-A2	402,335,000.00		5,007,752.69		75,221,447.31		2,157,211.92		77,378,659.23		82,386,411.92		0.00		0.00		324,956,340.77
M-3	40,000,000.00		858,436.28		0.00		0.00		0.00		858,436.28		0.00		0.00		40,000,000.00
III-A3	303,698,000.00		4,231,827.15		0.00		0.00		0.00		4,231,827.15		0.00		0.00		303,698,000.00
M-4	66,250,000.00		1,470,350.00		0.00		0.00		0.00		1,470,350.00		0.00		0.00		66,250,000.00
III-A4	28,174,000.00		401,898.79		0.00		0.00		0.00		401,898.79		0.00		0.00		28,174,000.00
M-5	43,750,000.00		978,386.88		0.00		0.00		0.00		978,386.88		0.00		0.00		43,750,000.00
M-1	144,675,000.00		2,111,594.96		0.02		0.00		0.02		2,111,594.98		0.00		0.00		144,674,999.98
M-6	30,000,000.00		687,810.52		0.00		0.00		0.00		687,810.52		0.00		0.00		30,000,000.00
M-2	84,049,000.00		1,232,288.52		0.00		0.00		0.00		1,232,288.52		0.00		0.00		84,049,000.00
M-7	42,501,000.00		1,094,250.40		0.00		0.00		0.00		1,094,250.40		0.00		0.00		42,501,000.00
M-3	55,114,000.00		813,522.08		0.00		0.00		0.00		813,522.08		0.00		0.00		55,114,000.00
M-8	27,499,000.00		723,508.35		0.00		0.00		0.00		723,508.35		0.00		0.00		27,499,000.00
M-4	41,336,000.00		622,446.40		0.00		0.00		0.00		622,446.40		0.00		0.00		41,336,000.00
M-9	30,000,000.00		882,352.21		0.00		0.00		0.00		882,352.21		0.00		0.00		30,000,000.00
M-5	41,336,000.00		626,545.55		0.00		0.00		0.00		626,545.55		0.00		0.00		41,336,000.00
B-1	32,500,000.00		1,111,655.86		0.00		0.00		0.00		1,111,655.86		0.00		0.00		32,500,000.00
M-6	37,202,000.00		573,722.80		0.00		0.00		0.00		573,722.80		0.00		0.00		37,202,000.00
B-2	25,001,000.00		855,154.10		0.00		0.00		0.00		855,154.10		0.00		0.00		25,001,000.00
M-7	34,446,000.00		585,874.56		0.00		0.00		0.00		585,874.56		0.00		0.00		34,446,000.00
C	55,002,632.02		32,958,894.83		2,516.65		55.26		2,571.91		32,961,466.74		0.00		0.00		55,000,060.11
M-8	28,935,000.00		511,270.00		0.00		0.00		0.00		511,270.00		0.00		0.00		28,935,000.00
P	100.00		6,399,560.49		0.00		0.00		0.00		6,399,560.49		0.00		0.00		100.00
M-9	27,557,000.00		523,357.77		0.00		0.00		0.00		523,357.77		0.00		0.00		27,557,000.00
M-10	22,046,000.00		469,705.80		0.00		0.00		0.00		469,705.80		0.00		0.00		22,046,000.00
B-1	27,557,000.00		587,121.60		0.00		0.00		0.00		587,121.60		0.00		0.00		27,557,000.00
B-2	28,935,000.00		568,657.75		0.00		0.00		0.00		568,657.75		0.00		0.00		28,935,000.00
B-3	26,179,000.00		557,762.32		0.00		0.00		0.00		557,762.32		0.00		0.00		26,179,000.00
C	22,046,568.32		22,581,257.55		802.85		32.11		834.97		22,582,092.52		-0.01		0.01		22,045,733.35
P	100.00		2,944,271.29		0.00		0.00		0.00		2,944,271.29		0.00		0.00		100.00
R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-CX	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-PX	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total	2,~~500~~755,~~002~~716,~~732~~668.0232		8663,~~697~~568,~~657~~651.0982		~~465~~226,~~145~~368,~~849~~730.0699		76,~~758~~470,~~041~~465.9389		~~472~~232,~~903~~839,~~891~~196.0190		~~559~~296,~~601~~407,~~548~~848.1072		-0.0001		0.0001		2,~~027~~522,~~098~~877,~~841~~471.0142
Page 4 of 38
Page 4 of 35
Long Beach Mortgage Loan Trust 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
Interest Detail - REMIC II
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.~~04000~~45375%		~~862~~258,~~009~~999,~~356~~460.2314		21,~~805~~025,~~361~~350.5608		0.00		0.00		0.00		21,~~805~~025,~~361~~350.5608		21,~~805~~025,~~361~~350.5608		0.00
I-A2	4.~~09000~~49375%		9564,~~779~~749,~~000~~865.7403		~~315~~258,~~565~~639.2074		0.00		0.00		0.00		~~315~~258,~~565~~639.2074		~~315~~258,~~565~~639.2074		0.00
II-A1	34.~~91000~~44375%		~~260~~496,~~824~~595,~~399~~960.1445		~~821~~1,~~524~~961,554.4104		0.00		0.00		0.00		~~821~~1,~~524~~961,554.4104		~~821~~1,~~524~~961,554.4104		0.00
II-A2	4.~~01000~~50375%		~~162~~124,~~921~~149,~~000~~448.0087		~~526,280.09~~#######		0.00		0.00		0.00		~~526~~497,~~280~~011.0963		~~526~~497,~~280~~011.0963		0.00
II-A3	4.13000%		79,892,000.00		265,796.25		0.00		0.00		0.00		265,796.25		265,796.25		0.00
III-A1	4.37375%		300,155,830.84		1,166,939.17		0.00		0.00		0.00		1,166,939.17		1,166,939.17		0.00
M-1	4.26000%		137,500,000.00		471,854.17		0.00		0.00		0.00		471,854.17		471,854.17		0.00
III-A1A	4.51375%		44,148,766.71		177,134.66		0.00		0.00		0.00		177,134.66		177,134.66		0.00
M-2	4.29000%		128,750,000.00		444,938.54		0.00		0.00		0.00		444,938.54		444,938.54		0.00
III-A2	4.30375%		346,209,575.67		1,324,443.97		0.00		0.00		0.00		1,324,443.97		1,324,443.97		0.00
M-3	4.32000%		40,000,000.00		139,200.00		0.00		0.00		0.00		139,200.00		139,200.00		0.00
III-A3	4.46375%		303,698,000.00		1,205,006.18		0.00		0.00		0.00		1,205,006.18		1,205,006.18		0.00
M-4	4.45000%		66,250,000.00		237,487.85		0.00		0.00		0.00		237,487.85		237,487.85		0.00
III-A4	4.56375%		28,174,000.00		114,292.53		0.00		0.00		0.00		114,292.53		114,292.53		0.00
M-5	4.48000%		43,750,000.00		157,888.89		0.00		0.00		0.00		157,888.89		157,888.89		0.00
M-1	4.66375%		144,674,999.99		599,758.25		0.00		0.00		0.00		599,758.25		599,758.25		0.00
M-6	4.58000%		30,000,000.00		110,683.33		0.00		0.00		0.00		110,683.33		110,683.33		0.00
M-2	4.68375%		84,049,000.00		349,924.00		0.00		0.00		0.00		349,924.00		349,924.00		0.00
M-7	5.08000%		42,501,000.00		173,923.54		0.00		0.00		0.00		173,923.54		173,923.54		0.00
M-3	4.71375%		55,114,000.00		230,927.66		0.00		0.00		0.00		230,927.66		230,927.66		0.00
M-8	5.18000%		27,499,000.00		114,747.22		0.00		0.00		0.00		114,747.22		114,747.22		0.00
M-4	4.80375%		41,336,000.00		176,504.72		0.00		0.00		0.00		176,504.72		176,504.72		0.00
M-9	5.73000%		30,000,000.00		138,475.00		0.00		0.00		0.00		138,475.00		138,475.00		0.00
M-5	4.83375%		41,336,000.00		177,607.01		0.00		0.00		0.00		177,607.01		177,607.01		0.00
B-1	6.58000%		32,500,000.00		172,268.06		0.00		0.00		0.00		172,268.06		172,268.06		0.00
M-6	4.91375%		37,202,000.00		162,490.07		0.00		0.00		0.00		162,490.07		162,490.07		0.00
B-2	6.58000%		25,001,000.00		132,519.19		0.00		0.00		0.00		132,519.19		132,519.19		0.00
M-7	5.39375%		34,446,000.00		165,149.43		0.00		0.00		0.00		165,149.43		165,149.43		0.00
C	112.84272%		55,000,060.11		0.00		383.22		0.00		0.00		-383.22		5,171,963.77		0.00
M-8	5.59375%		28,935,000.00		143,871.25		0.00		0.00		0.00		143,871.25		143,871.25		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		1,539,368.93		0.00
M-9	5.99375%		27,557,000.00		146,817.57		0.00		0.00		0.00		146,817.57		146,817.57		0.00
M-10	6.37349%		22,046,000.00		124,897.66		0.00		0.00		0.00		124,897.66		131,173.70		0.00
B-1	6.37349%		27,557,000.00		156,119.24		0.00		0.00		0.00		156,119.24		163,964.15		0.00
B-2	6.19375%		28,935,000.00		159,303.25		0.00		0.00		0.00		159,303.25		159,303.25		0.00
B-3	6.37349%		26,179,000.00		148,312.43		0.00		0.00		0.00		148,312.43		155,765.05		0.00
C	225.69155%		22,045,733.35		0.00		2,261.65		0.00		0.00		-2,261.65		4,146,279.81		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		1,036,878.32		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-CX	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-PX	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			~~#######~~2,588,293,741.05		710,~~028~~472,~~513~~054.3054		~~383~~2,261.2265		0.00		0.00		710,~~028~~469,~~130~~792.0889		1315,~~739~~676,~~846~~786.0024		0.00
Page 5 of 38
Page 5 of 35
Long Beach Mortgage Loan Trust 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
Collection Account Report
SUMMARY
										Group 2		Group 1		Total
								Group 3		Group 2		Group 1		Total
Principal Collections								32,044,836.91		3922,~~245~~555,~~703~~536.1956		5310,~~832~~815,~~372~~896.0216		9365,~~078~~416,~~075~~269.2163
Principal Withdrawals								0.00		0.00		0.00		0.00
Principal Other Accounts								0.00		0.00		0.00		0.00
TOTAL NET PRINCIPAL								32,044,836.91		3922,~~245~~555,~~703~~536.1956		5310,~~832~~815,~~372~~896.0216		9365,~~078~~416,~~075~~269.2163
Interest Collections								7,678,464.08		45,~~388~~061,~~430~~041.0179		82,~~373~~622,~~259~~819.6950		1215,~~761~~362,~~689~~325.7037
Interest Withdrawals								-0.00		-0.00		-0.00		-0.00
Interest Fees								-371,340.58		-~~185~~214,~~227~~886.0740		-~~375~~114,~~985~~846.5606		-~~561~~701,~~212~~073.6304
Interest Other Accounts										~~675,364.64~~		~~864,004.29~~		1,~~539~~015,~~368~~533.9391
TOTAL NET INTEREST								7,307,123.51		45,~~878~~303,~~567~~324.5840		83,~~861~~087,~~278~~682.4275		1315,~~739~~676,~~846~~786.0024
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION								39,351,960.42		4427,~~124~~858,~~270~~860.7796		6213,~~693~~903,~~650~~578.4491		~~106~~81,~~817~~093,~~921~~055.2187
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
									Group 3		Group 2		Group 1		Total
Scheduled Principal Received									760,035.16		~~391~~524,~~626~~935.3413		~~794~~290,~~004~~653.0344		1,~~185~~575,~~630~~623.3773
Curtailments									71,363.96		5775,~~126~~319.4074		5256,~~308~~024.4560		~~109~~202,~~434~~708.8530
Prepayments In Full									31,026,774.86		3821,~~796~~955,~~950~~281.4569		5210,~~986~~469,~~059~~218.5412		9163,~~783~~451,~~009~~274.9967
Repurchased/Substitutions									186,662.93		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									-272,203.31		-~~170~~192,~~265~~962.4939		-~~282~~100,~~567~~925.8936		-~~452~~566,~~833~~091.3806
Realized Losses									-0.00		-0.00		-0.00		-0.00
Advanced Principal									272,203.31		~~170~~192,~~265~~962.4939		~~282~~100,~~567~~925.8936		~~452~~566,~~833~~091.3806
TOTAL PRINCIPAL COLLECTED									32,044,836.91		3922,~~245~~555,~~703~~536.1956		5310,~~832~~815,~~372~~896.0216		9365,~~078~~416,~~075~~269.2163
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
								Group 3		Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS								0.00		0.00		0.00		0.00
Page 6 of 38
Page 6 of 35
Long Beach Mortgage Loan Trust 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
								Group 3		Group 2		Group 1		Total
Scheduled Interest								7,866,356.36		45,~~515~~187,~~019~~458.9125		82,~~570~~687,~~660~~097.8934		1315,~~085~~740,~~680~~911.8095
Repurchased/Substitution Interest								1,057.76		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								-29,611.27		-3220,~~513~~900.0219		-428,~~357~~656.9741		-7459,~~870~~167.9987
Delinquent Interest								-2,735,865.02		-1,~~884~~970,~~977~~435.1215		-3981,~~052,823~~483.0405		-45,~~937~~687,~~800~~783.1622
Compensating Interest								29,611.27		3220,~~513~~900.0218		428,~~357~~656.9740		7459,~~870~~167.9986
Civil Relief Act Shortfalls								-0.00		-0583.0077		-~~383~~1,677.2288		-~~383~~2,261.2265
Interest Advanced								2,546,914.99		1,~~758~~844,~~387~~602.2346		2918,~~855,805~~883.0609		45,~~614~~310,~~192~~400.2954
TOTAL INTEREST COLLECTED								7,678,464.08		45,~~388~~061,~~430~~041.0179		82,~~373~~622,~~259~~819.6950		1215,~~761~~362,~~689~~325.7037
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
								Group 3		Group 2		Group 1		Total
TOTAL INTEREST WITHDRAWALS								0.00		0.00		0.00		0.00
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
								Group 3		Group 2		Group 1		Total
Prepayment Charges								457,169.01		~~675~~405,~~364~~692.6499		~~864~~174,~~004~~016.2932		1,~~539~~036,~~368~~878.9332
TOTAL INTEREST OTHER ACCOUNTS										675,364.64		864,004.29		1,539,368.93
SWAP Payment Received from CSFB														1,166,939.17
SWAP Amount Paid to CSFB														-1,188,283.58
TOTAL INTEREST OTHER ACCOUNTS														1,015,533.91
INTEREST - FEES
										Group 2		Group 1		Total
								Group 3		Group 2		Group 1		Total
Current Servicing Fees								371,340.59		~~184~~214,~~728~~886.9640		~~375~~114,~~070~~846.2207		~~559~~701,~~799~~073.1806
Trustee Fees										498.11		915.34		1,413.45
TOTAL INTEREST FEES								371,340.58		214,886.40		114,846.06		701,073.04
TOTAL INTEREST FEES										185,227.07		375,985.56		561,212.63
Page 7 of 35
Page 7 of 38
Long Beach Mortgage Loan Trust 2005-WL2
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
										Group 2		Group 1		Total
SPACE INTENTIONALLY LEFT BLANK
Ending Reserve Fund Account Balance														1,000.00
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
										Group 2		Group 1		Total
								Group 3		Group 2		Group 1		Total
Overcollateralized Amount - Prior Period														5522,~~000~~045,~~060~~733.1135
Current Period Losses														0.00
Overcollateralized Amount - After Current Losses														5522,~~000~~045,~~060~~733.1135
Overcollateralization Increase Amount														0.00
Overcollateralization Reduction Amount														0.0100
Overcollateralization Amount - Ending														5522,~~000~~045,~~060~~733.1135
Overcollateralization Deficiency Amount														0.00
Required Overcollateralized Amount														5522,~~000~~045,~~060~~733.1035
Page 8 of 38
Page 8 of 35
Long Beach Mortgage Loan Trust 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
Collateral Report
COLLATERAL
											Group 2		Group 1		Total
									Group 3		Group 2		Group 1		Total
Loan Count:
Original								4,630		26,~~675~~131		103,~~260~~314		1214,~~935~~075
Prior								4,405		25,~~226~~836		93,~~221~~177		1113,~~447~~418
Prefunding								0		0		0		0
Scheduled Paid Offs								-0		-0		-0		-0
Full Voluntary Prepayments								-98		-96128		-~~283~~61		-~~379~~287
Repurchases								-1		-0		-0		-01
Liquidations								-0		-0		-0		-0
Current								4,306		25,~~130~~708		83,~~938~~116		1113,~~068~~130
Principal Balance:
Original								1,429,321,730.44		~~924~~873,~~210~~528,~~027~~669.6560		1452,~~575~~866,~~792,704~~268.3728		2,~~500~~755,~~002~~716,~~732~~668.0232
Prior								1,344,697,472.63		~~747~~817,~~165~~725,~~245~~804.4722		1425,~~373~~870,~~011,670~~464.7520		2,~~120~~588,~~176~~293,~~916~~741.2205
Prefunding								0.00		0.00		0.00		0.00
Scheduled Principal								-760,035.16		-~~391~~524,~~626~~935.3413		-~~794~~290,~~004~~653.0344		-1,~~185~~575,~~630~~623.3773
Partial Prepayments								-71,363.96		-5775,~~126~~319.4074		-5256,~~308~~024.4560		-~~109~~202,~~434~~708.8530
Full Voluntary Prepayments								-31,026,774.86		-3821,~~796~~955,~~950~~281.4569		-5210,~~986~~469,~~059~~218.5412		-9163,~~783~~451,~~009~~274.9967
Repurchases								-186,662.93		-0.00		-0.00		-0186,662.0093
Liquidations								-0.00		-0.00		-0.00		-0.00
Current								1,312,652,635.72		~~707~~795,~~919~~170,~~542~~267.2866		1415,~~319~~054,~~179,298~~568.7304		2,~~027~~522,~~098~~877,~~841~~471.0142
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 9 of 38
Page 9 of 35
Long Beach Mortgage Loan Trust 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
CHARACTERISTICS
										Group 2		Group 1		Total
								Group 3		Group 2		Group 1		Total
Weighted Average Coupon Original								7.03607%		7.~~27800~~61123%		7.~~48497~~57324%		7.~~40846~~30667%
Weighted Average Coupon Prior								7.02498%		7.~~25573~~60720%		7.~~48585~~57486%		7.~~40415~~29974%
Weighted Average Coupon Current								7.02083%		7.~~25144~~61251%		7.~~49068~~57159%		7.~~40637~~29838%
Weighted Average Months to Maturity Original								399		~~355~~372		~~355~~374		~~355~~386
Weighted Average Months to Maturity Prior								397		~~351~~370		~~351~~372		~~351~~384
Weighted Average Months to Maturity Current								396		~~350~~369		~~350~~371		~~350~~383
Weighted Avg Remaining Amortization Term Original								399		~~355~~372		~~355~~374		~~355~~386
Weighted Avg Remaining Amortization Term Prior								397		~~351~~370		~~351~~372		~~351~~384
Weighted Avg Remaining Amortization Term Current								396		~~350~~369		~~350~~371		~~350~~383
Weighted Average Seasoning Original								4.01		43.3396		3.9998		43.1299
Weighted Average Seasoning Prior								6.00		85.3195		75.9597		85.0898
Weighted Average Seasoning Current								7.00		96.3395		86.9497		96.0798
Page 10 of 38
Page 10 of 35
Long Beach Mortgage Loan Trust 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
ARM CHARACTERISTICS
										Group 2		Group 1		Total
								Group 3		Group 2		Group 1		Total
Weighted Average Margin Original								5.06541%		5.~~12010~~15383%		5.~~12069~~12476%		5.~~12046~~10158%
Weighted Average Margin Prior								5.06302%		5.~~11720~~15288%		5.~~11922~~12057%		5.~~11848~~09929%
Weighted Average Margin Current								5.06270%		5.~~12077~~15263%		5.~~11539~~11467%		5.~~11735~~09800%
Weighted Average Max Rate Original								13.03687%		13.~~27660~~62249%		13.~~46478~~56973%		13.~~39319~~29826%
Weighted Average Max Rate Prior								13.02584%		13.~~24426~~61667%		13.~~45871~~57054%		13.~~38029~~29030%
Weighted Average Max Rate Current								13.01730%		13.~~23717~~61817%		13.~~46118~~56483%		13.~~37983~~28463%
Weighted Average Min Rate Original								7.03569%		7.~~26792~~62096%		7.~~45433~~56770%		7.~~38341~~29684%
Weighted Average Min Rate Prior								7.02462%		7.~~23780~~61509%		7.~~44874~~56925%		7.~~37160~~28896%
Weighted Average Min Rate Current								7.01605%		7.~~23093~~61654%		7.~~45100~~56351%		7.~~37109~~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 2		Group 1		Total
									Group 3		Group 2		Group 1		Total
Current Servicing Fees								371,340.59		~~184~~214,~~728~~886.9640		~~375~~114,~~070~~846.2207		~~559~~701,~~799~~073.1806
Delinquent Servicing Fees								188,950.04		~~126~~125,~~589~~832.8969		~~197~~62,~~017~~599.9896		~~323~~377,~~607~~382.8769
TOTAL SERVICING FEES								560,290.62		~~311~~340,~~318~~719.8609		~~572~~177,~~088~~446.2103		~~883~~1,~~407~~078,455.0774
Total Servicing Fees								560,290.62		~~311~~340,~~318~~719.8609		~~572~~177,~~088~~446.2103		~~883~~1,~~407~~078,455.0774
Compensating Interest								-29,611.27		-3220,~~513~~900.0218		-428,~~357~~656.9740		-7459,~~870~~167.9986
Delinquent Servicing Fees								-188,950.04		-~~126~~125,~~589~~832.8969		-~~197~~62,~~017~~599.9896		-~~323~~377,~~607~~382.8769
COLLECTED SERVICING FEES								341,729.31		~~152~~193,~~215~~986.9422		~~332~~106,~~712~~189.2767		~~484~~641,~~928~~905.2120
Total Advanced Interest								2,546,914.99		1,~~758~~844,~~387~~602.2346		2918,~~855,805~~883.0609		45,~~614~~310,~~192~~400.2954
Total Advanced Principal								272,203.31		~~170~~192,~~265~~962.4939		~~282~~100,~~567~~925.8936		~~452~~566,~~833~~091.3806
Aggregate Advances with respect to this Distribution								2,819,118.30		12,~~928~~037,~~652~~564.7285		31,~~138~~019,~~372~~808.9545		5,~~067~~876,~~025~~491.6660
ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
								Group 3		Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)								29,611.27		3220,~~513~~900.0219		428,~~357~~656.9741		7459,~~870~~167.9987
Compensating Interest								-29,611.27		-3220,~~513~~900.0218		-428,~~357~~656.9740		-7459,~~870~~167.9986
Net Prepayment Interest Shortfall (PPIS)								0.00		0.00		0.00		0.00
Ending Pool Stated Principal Balance								1,312,652,635.72		~~707~~795,~~919~~170,~~542~~267.2866		1415,~~319~~054,~~179,298~~568.7304		2,~~027~~522,~~098~~877,~~841~~471.0142
Weighted Average Net Mortgage Rate														7.776839%
Current LIBOR Rate														4.193750%
Page 11 of 38
Next LIBOR Rate														4.378750%
Long Beach Mortgage Loan Trust 2005-2
Page 11 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				5671,~~383~~702,~~470~~315.2751		1723,~~347~~180,~~390~~170.2833		148,~~985~~742,~~118~~525.5158		88103,~~715~~625,~~979~~011.0642
			% Balance				2.7884%		0.8692%		0.7435%		4.3811%
			# Loans				~~291~~397		~~106~~136		7058		~~467~~591
			% # Loans				23.6302%		01.9604%		0.6344%		4.2250%
	FORECLOSURE		Balance		~~254,267~~0.7800		0.00		21,~~400~~204,~~246~~929.2077		2524,~~212~~518,~~073~~941.8824		2725,~~866~~723,~~587~~871.8601
			% Balance		0.0100%		0.00%		0.1205%		10.2497%		1.3702%
			# Loans		10		0		164		~~125~~115		~~142~~119
			% # Loans		0.0100%		0.00%		0.1403%		10.1388%		10.2891%
	BANKRUPTCY		Balance		46,~~201~~962,~~488~~958.6056		1,~~408~~443,~~417~~644.1243		12,~~720~~176,~~067~~609.5787		2,~~543~~953,~~351~~752.1156		913,~~873~~536,~~324~~965.4042
			% Balance		0.2128%		0.0706%		0.0809%		0.1312%		0.4954%
			# Loans		2842		1211		1214		20		7287
			% # Loans		0.2532%		0.1108%		0.11%		0.1815%		0.6566%
	REO		Balance		0.00		0.00		0.00		1835,~~287,258~~308.0626		1835,~~287,258~~308.0626
			% Balance		0.00%		0.00%		0.00%		0.0603%		0.0603%
			# Loans		0		0		0		84		84
			% # Loans		0.00%		0.00%		0.00%		0.0703%		0.0703%
	TOTAL		Balance		46,~~455~~962,~~756~~958.3856		5773,~~791~~145,~~887~~959.3994		2126,~~467~~561,~~704~~709.0597		4437,~~027~~050,~~801~~527.5664		~~127~~143,~~743~~721,~~149~~156.3811
			% Balance		0.2228%		2.8590%		1.0605%		21.1747%		65.3070%
			# Loans		2942		~~303~~408		~~134~~154		~~223~~197		~~689~~801
			% # Loans		0.2632%		23.7411%		1.2117%		21.0150%		6.2310%
Page 12 of 38
Page 12 of 35
Long Beach Mortgage Loan Trust 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				3211,~~521~~340,~~387~~168.4703		113,~~113~~351,~~325~~269.7029		71,~~152~~782,~~809~~895.8786		5016,~~787~~474,~~523~~333.0418
			% Balance				2.4773%		0.8481%		0.5443%		3.8597%
			# Loans				~~222~~92		8830		5016		~~360~~138
			% # Loans				2.4895%		0.9896%		0.5651%		4.0343%
	FORECLOSURE		Balance		~~254,267~~0.7800		0.00		~~2,006,905~~0.4000		122,~~107~~501,~~213~~068.3205		142,~~368~~501,~~386~~068.5005
			% Balance		0.0200%		0.00%		0.1500%		0.9260%		10.0960%
			# Loans		10		0		150		9221		~~108~~21
			% # Loans		0.0100%		0.00%		0.1700%		10.0367%		10.2167%
	BANKRUPTCY		Balance		31,~~445~~522,~~369~~387.9148		1333,~~089,541~~719.3692		~~909~~139,~~982~~079.0912		2529,~~235,518~~707.4535		72,~~680~~524,~~411~~893.8187
			% Balance		0.2637%		0.08%		0.0703%		0.1713%		0.5861%
			# Loans		2413		83		81		174		5721
			% # Loans		0.2742%		0.0910%		0.0903%		0.1913%		0.6467%
	REO		Balance		0.00		0.00		0.00		~~490~~232,~~043~~866.9169		~~490~~232,~~043~~866.9169
			% Balance		0.00%		0.00%		0.00%		0.0406%		0.0406%
			# Loans		0		0		0		52		52
			% # Loans		0.00%		0.00%		0.00%		0.06%		0.06%
	TOTAL		Balance		31,~~699~~522,~~637~~387.6948		3311,~~610~~673,~~928~~887.8395		143,~~030~~490,~~213~~348.1941		215,~~985~~046,~~585~~537.5595		7321,~~326~~733,~~365~~161.2679
			% Balance		0.2837%		2.5581%		10.0684%		1.6722%		5.5624%
			# Loans		2513		~~230~~95		~~111~~31		~~164~~43		~~530~~182
			% # Loans		0.2842%		23.5705%		10.2499%		1.8338%		5.9384%
Page 13 of 38
Page 13 of 35
Long Beach Mortgage Loan Trust 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				23,~~862~~063,~~082~~171.8042		67,~~234~~338,~~064~~725.5807		72,~~832~~507,~~308~~850.6466		3732,~~928~~909,~~456~~747.0215
			% Balance				32.3790%		0.8892%		10.1132%		54.3614%
			# Loans				69187		1863		2027		~~107~~277
			% # Loans				3.2428%		01.8510%		0.9447%		54.0285%
	FORECLOSURE		Balance		0.00		0.00		~~393~~127,~~340~~531.8022		136,~~104~~859,~~860~~576.5692		136,~~498~~987,~~201~~108.3614
			% Balance		0.00%		0.00%		0.0602%		10.8586%		10.9188%
			# Loans		0		0		1		3348		3449
			% # Loans		0.00%		0.00%		0.0502%		10.5584%		10.6086%
	BANKRUPTCY		Balance		~~756~~2,~~118~~247,410.6939		~~318~~565,~~875~~791.7693		~~810~~1,~~085~~396,587.4843		~~307~~1,~~832~~852,716.6657		26,~~192~~062,~~912~~506.5932
			% Balance		0.1128%		0.0507%		0.1118%		0.0423%		0.3176%
			# Loans		418		46		411		313		1548
			% # Loans		0.1932%		0.1911%		0.19%		0.1423%		0.7084%
	REO		Balance		0.00		0.00		0.00		~~797~~132,~~214~~762.1579		~~797~~132,~~214~~762.1579
			% Balance		0.00%		0.00%		0.00%		0.1102%		0.1102%
			# Loans		0		0		0		31		31
			% # Loans		0.00%		0.00%		0.00%		0.1402%		0.1402%
	TOTAL		Balance		~~756~~2,~~118~~247,410.6939		2423,~~180~~628,~~958~~963.5635		78,~~437~~862,~~490~~843.8672		2211,~~042~~352,~~216~~906.0194		5446,~~416~~092,~~784~~124.1240
			% Balance		0.1128%		32.4297%		1.0511%		31.1143%		75.6980%
			# Loans		418		73193		2375		5989		~~159~~375
			% # Loans		0.1932%		3.4338%		1.0831%		21.7756%		76.4657%
Page 14 of 38
Page 14 of 35
Long Beach Mortgage Loan Trust 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
	GROUP 3
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				37,298,976.06		12,490,175.97		4,451,779.06		54,240,931.09
			% Balance				2.84%		0.95%		0.34%		4.13%
			# Loans				118		43		15		176
			% # Loans				2.74%		1.00%		0.35%		4.09%
	FORECLOSURE		Balance		0.00		0.00		1,077,398.55		15,158,296.27		16,235,694.82
			% Balance		0.00%		0.00%		0.08%		1.15%		1.24%
			# Loans		0		0		3		46		49
			% # Loans		0.00%		0.00%		0.07%		1.07%		1.14%
	BANKRUPTCY		Balance		3,193,160.69		544,132.58		640,943.32		571,328.64		4,949,565.23
			% Balance		0.24%		0.04%		0.05%		0.04%		0.38%
			# Loans		11		2		2		3		18
			% # Loans		0.26%		0.05%		0.05%		0.07%		0.42%
	REO		Balance		0.00		0.00		0.00		469,678.78		469,678.78
			% Balance		0.00%		0.00%		0.00%		0.04%		0.04%
			# Loans		0		0		0		1		1
			% # Loans		0.00%		0.00%		0.00%		0.02%		0.02%
	TOTAL		Balance		3,193,160.69		37,843,108.64		14,208,517.84		20,651,082.75		75,895,869.92
			% Balance		0.24%		2.88%		1.08%		1.57%		5.78%
			# Loans		11		120		48		65		244
			% # Loans		0.26%		2.79%		1.11%		1.51%		5.67%
Page 15 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-WL2
December 27, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
666588843 1
695296301 1
			54,000.00		53,740.09		01-Mar-2005		9.250%		MO - 90.00%		360		01-Feb-2005
			147,250.00		146,732.31		01-Jun-2005		8.750%		MO - 95.00%		360		01-Jul-2005
666617105 1			60,000.00		59,725.18		01-Mar-2005		8.900%		MI - 80.00%		360		01-Mar-2005
695344291 1			86,400.00		86,134.38		01-Jun-2005		9.400%		MI - 90.00%		360		01-Jul-2005
666687108 1			101,600.00		101,600.00		01-Mar-2005		7.350%		CO - 80.00%		360		01-Feb-2005
695356865 2			133,360.00		132,762.79		01-Jun-2005		7.550%		TX - 80.00%		360		01-Jul-2005
666761754 1			144,668.00		143,790.07		01-Mar-2005		7.500%		TX - 80.00%		360		01-Mar-2005
695353482 3			472,000.00		469,678.78		01-Jun-2005		7.075%		GA - 80.00%		360		01-Jul-2005
666770763 1			131,750.00		131,188.57		01-Mar-2005		9.250%		GA - 85.00%		360		01-Mar-2005
TOTAL			839,010.00		835,308.26
666155056 2			207,000.00		205,481.88		01-Feb-2005		8.200%		MN - 100.00%		360		01-Dec-2004
Page 16 of 35
666274303 2			540,000.00		536,037.11		01-Feb-2005		7.700%		TN - 90.00%		360		01-Jan-2005
Long Beach Mortgage Loan Trust 2005-WL2
666303045 2			56,025.00		55,695.16		01-Apr-2005		8.800%		OH - 90.00%		360		01-Jan-2005
TOTAL			1,295,043.00		1,287,258.06
Page 15 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
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
666005152 1
667052195 1
			176,000.00		173,942.66		01-Mar-2005		6.700%		GA - 80.00%		360		01-Oct-2004
			120,000.00		119,178.12		01-Jul-2005		7.500%		IL - 80.00%		360		01-Apr-2005
666208475 1			176,000.00		174,429.45		01-Mar-2005		7.250%		CA - 78.92%		360		01-Dec-2004
667069231 1			82,550.00		82,361.64		01-Jul-2005		12.175%		MN - 65.00%		360		01-May-2005
666223847 1			368,000.00		364,947.77		01-May-2005		7.075%		NY - 80.00%		360		01-Jan-2005
695030734 1			141,600.00		140,920.52		01-Jul-2005		7.200%		MI - 80.00%		360		01-Jul-2005
666314455 1			146,500.00		146,026.71		01-Apr-2005		11.650%		NJ - 63.70%		360		01-Jan-2005
695180752 1			220,800.00		219,804.00		01-Jul-2005		8.300%		IN - 80.00%		360		01-Jun-2005
666320387 1			70,550.00		70,256.43		01-May-2005		9.950%		TX - 85.00%		360		01-Feb-2005
695187807 1			76,720.00		76,271.94		01-Jul-2005		7.000%		TN - 80.00%		360		01-Jun-2005
666371679 1			108,000.00		107,414.28		01-Jun-2005		9.200%		WV - 90.00%		360		01-Jan-2005
695201541 1			102,400.00		101,942.71		01-Jun-2005		8.350%		UT - 80.00%		360		01-Jun-2005
666380373 1			162,900.00		161,376.58		01-Jun-2005		6.650%		OK - 87.08%		360		01-Jan-2005
695210161 1			54,000.00		53,777.70		01-Jun-2005		8.750%		TN - 90.00%		360		01-Jun-2005
666412283 1			27,000.00		26,885.83		01-Apr-2005		10.300%		MO - 100.00%		360		01-Feb-2005
695216713 1			118,400.00		117,637.83		01-Jul-2005		7.200%		MI - 80.00%		360		01-May-2005
666418165 1			174,400.00		173,013.43		01-Jun-2005		7.350%		CA - 80.00%		360		01-Jan-2005
695230243 1			90,000.00		89,669.12		01-Jul-2005		9.300%		TN - 90.00%		360		01-Jun-2005
666429402 1			297,000.00		294,904.98		01-May-2005		7.900%		NJ - 90.00%		360		01-Jan-2005
695235382 1			56,000.00		55,868.18		01-Jun-2005		11.400%		FL - 47.26%		360		01-Jun-2005
666430988 1			79,200.00		79,200.00		01-Apr-2005		8.600%		OH - 90.00%		360		01-Feb-2005
695252064 1			144,000.00		143,465.12		01-Jul-2005		5.850%		OR - 80.00%		480		01-Jun-2005
666431564 1			54,000.00		53,674.91		01-May-2005		8.150%		MI - 90.00%		360		01-Feb-2005
695280628 1			112,800.00		112,226.10		01-Jul-2005		7.700%		MI - 80.00%		360		01-Jun-2005
666450580 1			53,520.00		53,232.66		01-Mar-2005		9.250%		PA - 80.00%		360		01-Jan-2005
695282210 1			105,600.00		105,052.01		01-Jun-2005		7.600%		GA - 80.00%		360		01-Jun-2005
666456744 1			49,500.00		49,278.44		01-Apr-2005		9.600%		AR - 90.00%		360		01-Feb-2005
695292649 1			188,000.00		187,325.41		01-Jul-2005		8.650%		MD - 79.36%		360		01-Jul-2005
666467972 1			104,900.00		104,418.08		01-Apr-2005		10.000%		MI - 100.00%		360		01-Jan-2005
695320168 1			116,240.00		115,894.82		01-Jul-2005		6.675%		WA - 80.00%		480		01-Jun-2005
666470174 1			131,920.00		130,518.44		01-May-2005		6.450%		GA - 80.00%		360		01-Feb-2005
695329847 1			248,000.00		246,799.67		01-Jun-2005		7.950%		GA - 80.00%		360		01-Jun-2005
666489844 1			391,200.00		388,394.85		01-May-2005		6.650%		NY - 80.00%		360		01-Mar-2005
695350405 1			121,600.00		121,081.88		01-Jun-2005		7.800%		MI - 80.00%		360		01-Jul-2005
666497219 1			198,000.00		196,778.43		01-Mar-2005		8.500%		IL - 90.00%		360		01-Feb-2005
695352955 1			141,500.00		140,909.03		01-Jul-2005		7.900%		MI - 94.97%		360		01-Jul-2005
666497227 1			105,300.00		104,512.53		01-Apr-2005		7.950%		UT - 90.00%		360		01-Jan-2005
695378281 1			49,215.00		49,085.74		01-Jun-2005		10.150%		MI - 85.00%		360		01-Jul-2005
666503206 1			124,200.00		123,583.49		01-Apr-2005		9.100%		NC - 90.00%		360		01-Feb-2005
695411835 1			103,500.00		103,181.82		01-Jul-2005		9.400%		TN - 90.00%		360		01-Jul-2005
666503982 1			119,700.00		119,105.90		01-Mar-2005		9.100%		NC - 90.00%		360		01-Feb-2005
695542597 1			119,000.00		118,614.69		01-Jun-2005		9.150%		IL - 85.00%		360		01-Jul-2005
666505805 1			108,000.00		107,344.52		01-Mar-2005		7.500%		NY - 80.00%		360		01-Mar-2005
667048987 2			103,500.00		103,016.21		01-Jul-2005		8.800%		IL - 90.00%		360		01-May-2005
666506977 1			145,350.00		144,594.55		01-Apr-2005		8.875%		NH - 95.00%		360		01-Feb-2005
667082267 2			212,400.00		211,915.80		01-Jul-2005		8.100%		GA - 90.00%		480		01-May-2005
666510219 1			252,000.00		252,000.00		01-Apr-2005		7.250%		CA - 80.00%		360		01-Feb-2005
667115828 2			259,000.00		257,865.22		01-Jun-2005		9.750%		CA - 64.75%		360		01-May-2005
666511514 1			50,400.00		50,139.38		01-Apr-2005		8.900%		NH - 90.00%		360		01-Feb-2005
667179733 2			88,400.00		87,978.28		01-Jul-2005		8.700%		IN - 85.00%		360		01-May-2005
666514583 1			153,200.00		152,007.30		01-Jun-2005		7.400%		WI - 80.00%		360		01-Jan-2005
667186993 2			123,200.00		122,816.78		01-Jul-2005		7.000%		WA - 80.00%		480		01-May-2005
666517768 1			300,000.00		297,690.19		01-May-2005		6.900%		WA - 80.00%		360		01-Feb-2005
667197602 2			81,000.00		80,593.40		01-Jul-2005		8.450%		OH - 90.00%		360		01-May-2005
666525696 1			62,400.00		62,063.89		01-May-2005		8.100%		MI - 80.00%		360		01-Mar-2005
695049395 2			137,000.00		136,363.66		01-Jul-2005		8.850%		IL - 88.39%		360		01-May-2005
666532825 1			272,000.00		270,458.70		01-May-2005		8.450%		NJ - 85.00%		360		01-Feb-2005
695059337 2			132,000.00		131,190.99		01-Jun-2005		7.450%		WI - 80.00%		360		01-May-2005
666535653 1			48,800.00		48,599.06		01-Apr-2005		10.000%		PA - 80.00%		360		01-Feb-2005
695061754 2			127,200.00		126,745.24		01-Jun-2005		6.500%		WA - 80.00%		480		01-May-2005
666538400 1			230,000.00		228,869.62		01-Apr-2005		9.150%		IL - 100.00%		360		01-Feb-2005
695071134 2			36,000.00		35,898.24		01-Jun-2005		10.550%		MI - 75.00%		360		01-Jun-2005
666541388 1			112,500.00		111,822.85		01-Apr-2005		8.150%		GA - 90.00%		360		01-Feb-2005
695074120 2			234,000.00		232,954.99		01-Jun-2005		8.350%		CT - 90.00%		360		01-Jun-2005
666566641 1			87,200.00		86,625.82		01-Apr-2005		7.700%		TX - 80.00%		360		01-Feb-2005
695136200 2			116,000.00		115,496.49		01-Jul-2005		8.500%		GA - 80.00%		360		01-Jun-2005
666580691 1			62,100.00		61,714.82		01-Jun-2005		8.000%		IL - 90.00%		360		01-Feb-2005
695136796 2			356,000.00		354,115.57		01-Jul-2005		7.500%		NY - 80.00%		360		01-Jun-2005
666584826 1			173,600.00		173,600.00		01-May-2005		7.500%		CO - 79.63%		360		01-Feb-2005
695150003 2			124,000.00		123,375.39		01-Jul-2005		7.750%		GA - 80.00%		360		01-Jun-2005
666601349 1			67,950.00		67,724.82		01-Apr-2005		10.450%		TX - 90.00%		360		01-Mar-2005
695152504 2			328,000.00		326,297.67		01-Jul-2005		7.600%		IL - 80.00%		360		01-Jun-2005
666618277 1			204,000.00		202,602.82		01-May-2005		7.500%		IL - 80.00%		360		01-Feb-2005
695159095 2			27,000.00		26,439.57		01-Jun-2005		7.950%		IN - 45.76%		180		01-Jun-2005
666629787 1			112,500.00		111,940.04		01-Apr-2005		8.500%		GA - 90.00%		360		01-Mar-2005
695164277 2			55,800.00		55,599.05		01-Jun-2005		9.400%		MI - 90.00%		360		01-Jun-2005
666632708 1			63,000.00		62,747.74		01-Mar-2005		9.550%		IL - 90.00%		360		01-Mar-2005
695167528 2			120,000.00		119,364.77		01-Jul-2005		7.500%		IL - 80.00%		360		01-Jun-2005
666638754 1			84,500.00		84,222.94		01-Feb-2005		10.500%		PA - 65.00%		360		01-Mar-2005
695167684 2			104,000.00		103,374.15		01-Jul-2005		6.850%		IL - 80.00%		360		01-Jun-2005
666640339 1			256,000.00		254,303.17		01-May-2005		7.050%		FL - 80.00%		360		01-Mar-2005
695172486 2			162,500.00		162,117.60		01-Jun-2005		11.400%		CT - 65.00%		360		01-Jun-2005
666644273 1			128,000.00		126,929.68		01-Mar-2005		7.650%		UT - 80.00%		360		01-Mar-2005
695176651 2			98,100.00		97,831.93		01-Jun-2005		6.975%		NC - 90.00%		480		01-Jun-2005
666647623 1			104,000.00		103,159.80		01-Apr-2005		6.650%		IL - 80.00%		360		01-Feb-2005
695180059 2			336,000.00		335,302.71		01-Jul-2005		7.950%		CA - 75.85%		480		01-Jun-2005
666654751 1			134,030.00		133,430.11		01-Apr-2005		9.600%		TX - 95.00%		360		01-Feb-2005
695193649 2			122,960.00		122,481.38		01-Jun-2005		8.250%		PA - 80.00%		360		01-Jul-2005
666661475 1			58,500.00		58,258.33		01-Mar-2005		9.400%		LA - 90.00%		360		01-Mar-2005
695210120 2			54,000.00		53,777.70		01-Jun-2005		8.750%		TN - 90.00%		360		01-Jun-2005
666661962 1			204,000.00		202,664.61		01-Apr-2005		8.150%		CO - 85.00%		360		01-Feb-2005
695210146 2			54,000.00		53,777.70		01-Jun-2005		8.750%		TN - 90.00%		360		01-Jun-2005
666663380 1			58,500.00		58,279.97		01-May-2005		9.850%		OH - 90.00%		360		01-Mar-2005
695210179 2			55,800.00		55,570.30		01-Jun-2005		8.750%		TN - 90.00%		360		01-Jun-2005
666674692 1			168,000.00		166,970.39		01-Feb-2005		7.450%		LA - 80.00%		360		01-Mar-2005
695215400 2			288,000.00		286,563.62		01-Jul-2005		7.800%		GA - 90.00%		360		01-Jun-2005
666678784 1			73,600.00		73,121.57		01-May-2005		7.150%		TX - 80.00%		360		01-Mar-2005
695216499 2			164,000.00		163,197.44		01-Jun-2005		7.100%		WA - 80.00%		360		01-Jul-2005
Page 16 of 38
Page 17 of 35
Long Beach Mortgage Loan Trust 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
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
666683487 1
695227652 2
			76,500.00		76,161.85		01-Jun-2005		9.350%		OH - 85.00%		360		01-Mar-2005
			124,000.00		123,375.39		01-Jun-2005		7.750%		GA - 80.00%		360		01-Jun-2005
666683537 1			132,300.00		131,706.44		01-May-2005		9.000%		OH - 90.00%		360		01-Mar-2005
695232181 2			76,500.00		76,200.80		01-Jul-2005		9.000%		MO - 90.00%		360		01-Jun-2005
666684865 1			48,600.00		48,413.37		01-Mar-2005		9.750%		OH - 90.00%		360		01-Mar-2005
695233619 2			185,200.00		184,449.41		01-Jun-2005		8.050%		MO - 80.00%		360		01-Jul-2005
666684949 1			54,000.00		53,792.58		01-Mar-2005		9.750%		OH - 90.00%		360		01-Mar-2005
695244566 2			128,000.00		127,531.22		01-Aug-2005		8.550%		IL - 80.00%		360		01-Jul-2005
666696471 1			107,748.00		107,038.63		01-Apr-2005		7.700%		TX - 80.00%		360		01-Feb-2005
695266015 2			78,300.00		78,016.13		01-Jun-2005		8.600%		OH - 90.00%		360		01-Jul-2005
666700448 1			130,500.00		128,771.00		01-May-2005		7.950%		IL - 90.00%		360		01-Mar-2005
695276683 2			136,800.00		136,477.26		01-Jun-2005		7.500%		CO - 80.00%		480		01-Jun-2005
666700638 1			79,200.00		78,794.31		01-Apr-2005		8.350%		WA - 90.00%		360		01-Mar-2005
695286708 2			129,200.00		128,686.85		01-Jun-2005		8.150%		OK - 85.00%		360		01-Jul-2005
666701503 1			80,100.00		79,689.72		01-Apr-2005		8.350%		WA - 90.00%		360		01-Mar-2005
695292573 2			178,600.00		178,281.41		01-Jul-2005		8.475%		IL - 95.00%		480		01-Jun-2005
666707633 1			146,700.00		145,933.36		01-Jun-2005		8.250%		IL - 90.00%		360		01-Mar-2005
695300236 2			142,500.00		141,925.23		01-Jul-2005		8.850%		NE - 95.00%		360		01-Jun-2005
666713797 1			88,350.00		87,869.32		01-May-2005		8.050%		TN - 95.00%		360		01-Mar-2005
695329599 2			54,000.00		53,793.11		01-Jul-2005		9.100%		IN - 90.00%		360		01-Jun-2005
666715578 1			224,000.00		222,870.02		01-Apr-2005		8.425%		CT - 80.00%		360		01-Mar-2005
695332346 2			63,200.00		63,001.67		01-Jun-2005		9.300%		NE - 80.00%		360		01-Jul-2005
666721501 1			52,200.00		51,997.37		01-May-2005		9.700%		MO - 90.00%		360		01-Mar-2005
695367771 2			70,000.00		69,758.89		01-Jul-2005		8.850%		OH - 100.00%		360		01-Jul-2005
666729348 1			124,000.00		123,335.46		01-Mar-2005		8.125%		TX - 80.00%		360		01-Mar-2005
695368498 2			72,000.00		71,726.97		01-Jul-2005		9.150%		NE - 90.00%		360		01-Jun-2005
666734108 1			261,000.00		259,703.23		01-Mar-2005		8.500%		CA - 90.00%		360		01-Mar-2005
695383794 2			234,000.00		233,168.88		01-Jun-2005		8.700%		MD - 89.66%		360		01-Jul-2005
666736988 1			274,000.00		272,166.12		01-May-2005		7.000%		CA - 80.00%		360		01-Mar-2005
695386607 2			288,915.00		287,867.61		01-Jul-2005		8.600%		MA - 85.00%		360		01-Jul-2005
666741541 1			75,000.00		74,558.12		01-May-2005		7.650%		GA - 60.00%		360		01-Mar-2005
695432567 2			133,000.00		132,482.34		01-Jul-2005		8.250%		CA - 70.00%		360		01-Jul-2005
666742184 1			121,600.00		120,904.57		01-Apr-2005		7.800%		CO - 80.00%		360		01-Mar-2005
695471649 2			85,000.00		84,699.63		01-Jun-2005		8.725%		IA - 85.00%		360		01-Jul-2005
666755889 1			54,900.00		54,607.21		01-Jun-2005		8.150%		IL - 90.00%		360		01-Mar-2005
695489641 2			96,500.00		96,063.54		01-Jun-2005		7.500%		PA - 89.77%		360		01-Jul-2005
666755962 1			63,000.00		62,664.07		01-Jun-2005		8.150%		IL - 90.00%		360		01-Mar-2005
695508291 2			352,000.00		350,538.64		01-Jun-2005		7.930%		IL - 80.00%		360		01-Jul-2005
666759519 1			80,655.00		80,211.80		01-Mar-2005		8.000%		OH - 95.00%		360		01-Mar-2005
695510420 2			198,000.00		197,293.10		01-Jun-2005		8.675%		IL - 90.00%		360		01-Jul-2005
666759964 1			69,550.00		69,360.02		01-Apr-2005		11.350%		AR - 65.00%		360		01-Mar-2005
695546853 2			90,000.00		89,748.21		01-Jun-2005		9.850%		NE - 90.00%		360		01-Jul-2005
666760129 1			67,500.00		67,206.30		01-Apr-2005		9.150%		MO - 75.00%		360		01-Mar-2005
666963061 3			294,500.00		292,929.87		01-Jun-2005		8.750%		TX - 95.00%		360		01-Apr-2005
666768890 1			184,000.00		182,838.04		01-Apr-2005		7.300%		CA - 80.00%		360		01-Mar-2005
667011464 3			348,000.00		346,559.69		01-Jun-2005		6.400%		CA - 80.00%		480		01-Apr-2005
666774112 1			66,600.00		66,357.26		01-May-2005		10.000%		MI - 90.00%		360		01-Mar-2005
667012546 3			244,000.00		242,746.19		01-Jul-2005		7.650%		IL - 80.00%		360		01-Jun-2005
666774443 1			55,800.00		55,525.52		01-May-2005		8.550%		OH - 90.00%		360		01-Mar-2005
667072581 3			315,000.00		313,198.70		01-Jun-2005		7.800%		CA - 90.00%		360		01-May-2005
666778436 1			58,500.00		58,212.28		01-May-2005		8.550%		OH - 90.00%		360		01-Mar-2005
667084495 3			284,000.00		281,946.47		01-Jul-2005		6.600%		NY - 80.00%		360		01-May-2005
666778949 1			58,500.00		58,212.28		01-May-2005		8.550%		OH - 90.00%		360		01-Mar-2005
667115018 3			192,000.00		191,173.70		01-Jul-2005		7.750%		IL - 80.00%		360		01-Jul-2005
666779806 1			36,900.00		36,753.71		01-Apr-2005		9.600%		IN - 90.00%		360		01-Mar-2005
667122022 3			264,000.00		262,745.48		01-Jun-2005		7.250%		IL - 80.00%		360		01-Jul-2005
666780671 1			49,500.00		49,303.85		01-Mar-2005		9.600%		IN - 90.00%		360		01-Mar-2005
667137327 3			370,500.00		368,558.06		01-Jul-2005		7.550%		NJ - 95.00%		360		01-Jun-2005
666781695 1			45,000.00		44,782.38		01-Mar-2005		9.600%		IN - 90.00%		360		01-Mar-2005
667206320 3			397,800.00		396,689.97		01-Jun-2005		6.900%		CA - 85.00%		480		01-Jun-2005
666781992 1			45,000.00		44,821.64		01-Mar-2005		9.600%		IN - 90.00%		360		01-Mar-2005
695031310 3			185,250.00		184,262.27		01-Jun-2005		8.150%		WA - 95.00%		360		01-May-2005
666782941 1			248,000.00		246,356.18		01-Mar-2005		7.050%		FL - 80.00%		360		01-Mar-2005
695085787 3			463,200.00		463,200.00		01-Jul-2005		7.700%		CA - 80.00%		360		01-Jun-2005
666784863 1			109,250.00		108,539.87		01-Mar-2005		7.150%		IL - 95.00%		360		01-Mar-2005
695094532 3			304,000.00		303,163.41		01-Jul-2005		6.950%		NY - 80.00%		480		01-Jun-2005
666792718 1			61,500.00		61,245.92		01-Apr-2005		9.400%		TN - 100.00%		360		01-Mar-2005
695100826 3			367,200.00		365,385.35		01-Jun-2005		7.050%		NY - 80.00%		360		01-Jul-2005
666795935 1			225,900.00		225,068.07		01-Jun-2005		9.950%		FL - 90.00%		360		01-Mar-2005
695137802 3			260,000.00		258,539.98		01-Jun-2005		7.200%		CA - 80.00%		360		01-Jun-2005
666797097 1			234,745.00		233,942.03		01-Mar-2005		10.300%		DE - 94.85%		360		01-Mar-2005
695142026 3			301,600.00		300,734.74		01-Jun-2005		6.800%		CA - 80.00%		480		01-Jun-2005
666798186 1			343,200.00		341,033.65		01-Apr-2005		7.300%		TX - 80.00%		360		01-Mar-2005
695155382 3			200,000.00		198,871.42		01-Jun-2005		7.175%		GA - 80.00%		360		01-Jun-2005
666799218 1			156,000.00		156,000.00		01-Mar-2005		5.800%		CO - 80.00%		360		01-Feb-2005
695159178 3			192,000.00		190,776.89		01-Jun-2005		6.550%		TX - 80.00%		360		01-Jun-2005
666800362 1			63,900.00		62,202.31		01-Apr-2005		9.950%		TX - 90.00%		180		01-Mar-2005
695165621 3			370,000.00		368,191.16		01-Jun-2005		7.900%		CA - 100.00%		360		01-Jun-2005
666800776 1			416,000.00		413,322.18		01-Jun-2005		7.200%		IL - 80.00%		360		01-Mar-2005
695172312 3			605,000.00		603,670.66		01-Jul-2005		7.750%		NJ - 81.32%		480		01-Jun-2005
666808613 1			124,000.00		123,387.67		01-Apr-2005		7.850%		FL - 80.00%		360		01-Apr-2005
695189043 3			184,000.00		183,601.41		01-Jul-2005		7.800%		GA - 80.00%		480		01-Jun-2005
666818547 1			110,500.00		109,988.78		01-Mar-2005		8.850%		MI - 85.00%		360		01-Mar-2005
695207159 3			432,000.00		429,274.29		01-Jun-2005		6.600%		KY - 80.00%		360		01-Jun-2005
666818554 1			87,975.00		87,567.94		01-Mar-2005		8.850%		MI - 85.00%		360		01-Mar-2005
695210369 3			295,200.00		293,319.48		01-Jul-2005		6.550%		CA - 80.00%		360		01-Jun-2005
666822424 1			128,000.00		127,344.43		01-Apr-2005		8.350%		SC - 80.00%		360		01-Mar-2005
695211524 3			410,800.00		408,401.26		01-Jun-2005		7.000%		NY - 79.92%		360		01-Jun-2005
666835681 1			51,000.00		50,778.11		01-Jun-2005		9.150%		MI - 85.00%		360		01-Mar-2005
695224717 3			560,000.00		556,363.44		01-Jun-2005		6.450%		CA - 80.00%		360		01-Jun-2005
666835996 1			51,000.00		50,778.11		01-Jun-2005		9.150%		MI - 85.00%		360		01-Mar-2005
695227249 3			268,000.00		267,118.21		01-Jun-2005		6.300%		IL - 80.00%		480		01-Jun-2005
666836275 1			45,000.00		44,804.23		01-Jun-2005		9.150%		MI - 90.00%		360		01-Mar-2005
695239095 3			228,000.00		226,490.81		01-Jun-2005		6.350%		IL - 80.00%		360		01-Jun-2005
666848957 1			227,200.00		225,765.66		01-May-2005		7.400%		UT - 80.00%		360		01-Mar-2005
695259150 3			536,000.00		532,585.46		01-Aug-2005		6.550%		CA - 80.00%		360		01-Jun-2005
666877295 1			254,600.00		253,434.10		01-Apr-2005		8.900%		FL - 95.00%		360		01-Mar-2005
695269852 3			312,800.00		310,991.21		01-Jul-2005		7.050%		NY - 80.00%		360		01-Jun-2005
666877352 1			152,000.00		150,976.17		01-May-2005		7.700%		IL - 80.00%		360		01-Mar-2005
695270116 3			279,920.00		278,657.29		01-Jun-2005		8.300%		TN - 80.00%		360		01-Jun-2005
666887955 1			233,600.00		232,275.32		01-Mar-2005		7.150%		IL - 80.00%		360		01-Apr-2005
695285213 3			168,800.00		168,112.16		01-Jun-2005		8.800%		TX - 80.00%		360		01-Jun-2005
Page 17 of 38
Page 18 of 35
Long Beach Mortgage Loan Trust 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
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
666889928 1
695292086 3
			84,000.00		83,533.78		01-Mar-2005		7.950%		NC - 80.00%		360		01-Mar-2005
			352,000.00		350,961.96		01-Jul-2005		6.700%		CA - 80.00%		480		01-Jun-2005
666893813 1			40,000.00		39,876.88		01-Apr-2005		10.150%		GA - 100.00%		360		01-Apr-2005
695294116 3			672,000.00		669,588.71		01-Jun-2005		8.650%		FL - 77.96%		360		01-Jul-2005
666895578 1			137,600.00		136,927.26		01-Mar-2005		7.900%		IL - 80.00%		360		01-Apr-2005
695317990 3			342,400.00		341,631.42		01-Jun-2005		7.675%		CA - 80.00%		480		01-Jun-2005
666908595 1			72,000.00		71,680.21		01-Mar-2005		9.050%		IA - 80.00%		360		01-Mar-2005
695334722 3			160,000.00		159,431.67		01-Jul-2005		8.700%		IL - 100.00%		360		01-Jul-2005
666946942 1			288,000.00		286,534.73		01-Apr-2005		7.700%		NY - 80.00%		360		01-Apr-2005
695336701 3			272,000.00		271,402.32		01-Jun-2005		7.750%		CA - 80.00%		480		01-Jun-2005
667003974 1			119,700.00		119,148.96		01-May-2005		8.200%		GA - 90.00%		360		01-Apr-2005
695351650 3			188,000.00		186,869.72		01-Aug-2005		6.850%		RI - 80.00%		360		01-Jun-2005
667048946 1			256,000.00		254,267.78		01-Sep-2005		7.100%		GA - 80.00%		360		01-Apr-2005
695365619 3			159,200.00		158,281.80		01-Jul-2005		6.250%		CA - 80.00%		360		01-Jul-2005
667140198 1			228,000.00		227,261.80		01-Jun-2005		9.150%		OH - 95.00%		360		01-May-2005
695375055 3			224,000.00		222,586.66		01-Jun-2005		6.600%		IL - 80.00%		360		01-Jun-2005
665800744 2			96,000.00		95,029.83		01-Mar-2005		7.850%		TX - 80.00%		360		01-Sep-2004
695379008 3			440,000.00		437,782.62		01-Jul-2005		6.950%		CA - 80.00%		360		01-Jul-2005
665862892 2			130,500.00		129,329.92		01-Apr-2005		8.100%		GA - 90.00%		360		01-Oct-2004
695413088 3			360,000.00		357,943.37		01-Aug-2005		6.300%		CA - 80.00%		360		01-Jul-2005
665910238 2			238,500.00		236,654.64		01-Mar-2005		8.800%		IL - 90.00%		360		01-Oct-2004
695413617 3			380,000.00		378,380.83		01-Jun-2005		7.800%		CA - 95.00%		360		01-Jul-2005
666200225 2			396,000.00		393,340.80		01-Jun-2005		7.600%		CA - 90.00%		360		01-Feb-2005
695442400 3			180,975.00		180,256.23		01-Jun-2005		8.150%		MN - 95.00%		360		01-Jul-2005
666292503 2			297,000.00		294,966.62		01-Mar-2005		8.050%		NJ - 90.00%		360		01-Jan-2005
695453506 3			264,000.00		262,235.78		01-Jul-2005		6.300%		CA - 80.00%		360		01-Jun-2005
666350038 2			113,400.00		112,745.19		01-Mar-2005		9.200%		NC - 90.00%		360		01-Jan-2005
695456442 3			268,000.00		266,763.59		01-Jun-2005		7.400%		MI - 80.00%		360		01-Jul-2005
666354824 2			290,250.00		290,250.00		01-May-2005		7.800%		CO - 90.00%		360		01-Jan-2005
695464693 3			677,450.00		675,092.69		01-Jun-2005		8.800%		CA - 85.00%		360		01-Jul-2005
666359781 2			87,200.00		86,540.79		01-Apr-2005		7.550%		TX - 80.00%		360		01-Jan-2005
695471706 3			560,000.00		557,637.58		01-Jun-2005		7.850%		IL - 80.00%		360		01-Jul-2005
666359997 2			246,400.00		244,555.68		01-May-2005		7.600%		NY - 80.00%		360		01-Jan-2005
695478107 3			192,000.00		191,096.56		01-Jun-2005		7.300%		IL - 80.00%		360		01-Jul-2005
666393889 2			1,000,000.00		992,665.28		01-Mar-2005		7.150%		MO - 66.67%		360		01-Feb-2005
695482992 3			623,600.00		621,072.78		01-Jun-2005		8.050%		NY - 80.00%		360		01-Jul-2005
666409008 2			850,000.00		843,252.15		01-Apr-2005		7.300%		CO - 74.56%		360		01-Jan-2005
695492850 3			360,000.00		358,419.50		01-Jun-2005		7.650%		NY - 80.00%		360		01-Jul-2005
666427810 2			400,000.00		396,931.44		01-Apr-2005		7.475%		NY - 80.00%		360		01-Jan-2005
TOTAL			25,836,695.00		25,723,871.01
666431218 2			90,000.00		89,402.03		01-Apr-2005		8.200%		OH - 90.00%		360		01-Jan-2005
Page 19 of 35
666475694 2			72,000.00		71,571.84		01-May-2005		8.750%		OH - 90.00%		360		01-Jan-2005
Long Beach Mortgage Loan Trust 2005-WL2
666490255 2			211,500.00		210,383.79		01-Apr-2005		8.800%		GA - 90.00%		360		01-Feb-2005
666516604 2			600,000.00		595,105.75		01-Feb-2005		6.600%		IL - 76.43%		360		01-Feb-2005
666525886 2			117,000.00		116,382.42		01-May-2005		8.800%		IL - 90.00%		360		01-Feb-2005
666558820 2			464,000.00		460,629.71		01-Apr-2005		7.200%		TX - 80.00%		360		01-Feb-2005
666572201 2			664,000.00		657,580.27		01-Apr-2005		5.700%		CA - 80.00%		360		01-Feb-2005
666632732 2			51,500.00		51,293.78		01-Mar-2005		9.550%		IL - 88.79%		360		01-Mar-2005
666645148 2			562,500.00		558,914.46		01-Apr-2005		7.250%		NJ - 90.00%		360		01-Mar-2005
666656491 2			472,000.00		471,950.00		01-May-2005		5.650%		CA - 80.00%		360		01-Feb-2005
666673264 2			603,500.00		599,653.12		01-May-2005		7.250%		MD - 85.00%		360		01-Mar-2005
666689120 2			450,000.00		447,477.41		01-Mar-2005		7.900%		NY - 90.00%		360		01-Mar-2005
666705306 2			600,000.00		596,735.99		01-Apr-2005		8.050%		NY - 94.49%		360		01-Mar-2005
666740006 2			500,000.00		496,685.90		01-May-2005		7.050%		NY - 80.00%		360		01-Mar-2005
666756390 2			579,150.00		575,967.68		01-Mar-2005		8.000%		IN - 90.00%		360		01-Mar-2005
666762356 2			536,000.00		#######		01-Mar-2005		7.150%		IL - 80.00%		360		01-Mar-2005
666791744 2			387,600.00		386,157.50		01-May-2005		9.900%		CO - 95.00%		360		01-Mar-2005
666799788 2			473,600.00		470,725.87		01-Mar-2005		7.500%		IL - 80.00%		360		01-Mar-2005
666799911 2			502,400.00		498,870.62		01-Mar-2005		6.750%		IL - 80.00%		360		01-Mar-2005
666825773 2			520,000.00		516,416.89		01-Mar-2005		6.850%		IL - 80.00%		360		01-Mar-2005
666836937 2			464,000.00		461,424.80		01-Mar-2005		7.950%		CA - 80.00%		360		01-Mar-2005
666838743 2			520,000.00		516,093.29		01-Mar-2005		6.400%		IL - 80.00%		360		01-Mar-2005
TOTAL			28,037,793.00		27,866,587.86
Page 18 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
											Group 2		Group 1		Total
									Group 3		Group 2		Group 1		Total
Current
Number of Paid in Full Loans								98		96128		~~283~~61		~~379~~287
Number of Repurchased Loans								1		0		0		01
Total Number of Loans Prepaid in Full								99		96128		~~283~~61		~~379~~288
Curtailments Amount								71,363.96		5775,~~126~~319.4074		5256,~~308~~024.4560		~~109~~202,~~434~~708.8530
Paid in Full Balance								31,026,774.86		3821,~~796~~955,~~950~~281.4569		5210,~~986~~469,~~059~~218.5412		9163,~~783~~451,~~009~~274.9967
Repurchased Loans Balance								186,662.93		0.00		0.00		0186,662.0093
Total Prepayment Amount								31,284,801.75		3822,~~854~~030,~~076~~601.8543		5310,~~038~~525,~~367~~242.9972		9163,~~892~~840,~~444~~645.8490
Cumulative
Number of Paid in Full Loans								320		~~545~~423		~~1,322~~198		~~1,867~~941
Number of Repurchased Loans								4		0		0		04
Total Number of Loans Prepaid in Full								324		~~545~~423		~~1,322~~198		~~1,867~~945
Paid in Full Balance								112,388,773.85		~~213~~76,~~337~~038,~~719~~183.1846		~~251~~36,~~081~~537,~~208~~774.4667		~~464~~224,~~418~~964,~~927~~731.6498
Repurchased Loans Balance								988,725.07		0.00		0.00		0988,725.0007
Curtailments Amount								170,762.37		~~292~~162,~~819~~330.5265		~~434~~82,~~101~~213.9206		~~726~~415,~~921~~306.4408
Total Prepayment Amount								113,548,261.29		~~213~~76,~~630~~200,~~538~~514.7011		~~251~~36,~~515~~619,~~310~~987.3873		~~465~~226,~~145~~368,~~849~~763.0813
Page 19 of 38
Page 20 of 35
Long Beach Mortgage Loan Trust 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
											Group 2		Group 1		Total
									Group 3		Group 2		Group 1		Total
SMM								2.33%		52.2070%		32.8747%		42.3447%
3 Months Avg SMM								2.23%		42.9749%		32.6732%		42.1333%
12 Months Avg SMM								2.05%		42.3026%		2.8609%		32.3812%
Avg SMM Since Cut-off								2.05%		42.3026%		2.8609%		32.3812%
CPR								24.62%		4727.3396%		3725.6996%		4125.2691%
3 Months Avg CPR								23.75%		4526.7813%		3624.1652%		3924.7463%
12 Months Avg CPR								22.02%		4023.9699%		2922.4339%		3322.8171%
Avg CPR Since Cut-off								22.02%		4023.9699%		2922.4339%		3322.8171%
PSA								1,757.82%		2,~~537~~011.9317%		21,~~108~~862.8375%		21,~~273~~855.9871%
3 Months Avg PSA Approximation								1,977.07%		2,~~752~~194.5233%		2,~~274~~053.5955%		2,~~460~~058.1055%
12 Months Avg PSA Approximation								1,999.33%		32,~~001~~199.3105%		2,~~276~~045.5461%		2,~~564~~070.4417%
Avg PSA Since Cut-off Approximation								1,999.33%		32,~~001~~199.3105%		2,~~276~~045.5461%		2,~~564~~070.4417%
Page 20 of 38
Page 21 of 35
Long Beach Mortgage Loan Trust 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
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 21 of 38
Page 22 of 35
Long Beach Mortgage Loan Trust 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
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
74740820 1			241,400.00		235,771.07			20-Sep-2005		6.450%		VA - 85.00%		Paid Off - 360		01-Oct-2003
666029699 2			139,000.00		137,695.97			14-Dec-2005		8.500%		MO - 89.97%		Paid Off - 360		01-Oct-2004
74868720 1			315,000.00		307,552.74			26-Sep-2005		7.375%		CA - 70.00%		Paid Off - 360		01-Oct-2003
666501887 2			92,000.00		91,174.90			29-Nov-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Feb-2005
74947466 1			180,000.00		176,546.33			19-Sep-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Nov-2003
666544143 2			213,750.00		212,188.79			28-Nov-2005		7.800%		CA - 95.00%		Paid Off - 360		01-Feb-2005
74999798 1			225,600.00		220,954.52			30-Sep-2005		6.875%		CA - 80.00%		Paid Off - 360		01-Nov-2003
666840996 3			195,040.00		193,821.92			02-Dec-2005		5.900%		NY - 80.00%		Paid Off - 360		01-Jun-2005
75004663 1			205,000.00		198,670.71			29-Sep-2005		6.750%		WA - 73.21%		Paid Off - 360		01-Nov-2003
666869193 2			100,750.00		100,544.31			06-Dec-2005		12.050%		PA - 65.00%		Paid Off - 360		01-May-2005
75517797 1			180,000.00		176,984.92			16-Sep-2005		6.850%		CA - 74.07%		Paid Off - 360		01-Apr-2004
666879549 3			166,400.00		165,764.08			07-Dec-2005		6.250%		GA - 80.00%		Paid Off - 480		01-Apr-2005
665445185 1			181,450.00		179,103.30			20-Sep-2005		6.950%		NM - 95.00%		Paid Off - 360		01-Jul-2004
666894894 2			150,000.00		148,873.05			22-Nov-2005		6.400%		NJ - 68.18%		Paid Off - 360		01-Apr-2005
665508750 2			900,000.00		882,843.91			21-Sep-2005		4.850%		TX - 75.00%		Paid Off - 360		01-Jul-2004
666899877 1			108,000.00		107,422.62			06-Dec-2005		7.450%		AZ - 80.00%		Paid Off - 360		01-May-2005
665513073 2			464,000.00		463,998.31			15-Sep-2005		5.650%		CA - 80.00%		Paid Off - 360		01-Jul-2004
666913041 3			166,400.00		165,166.21			08-Dec-2005		5.750%		WI - 80.00%		Paid Off - 360		01-May-2005
665577987 1			135,000.00		133,178.15			03-Oct-2005		6.725%		CA - 61.36%		Paid Off - 360		01-Jul-2004
666931209 2			236,000.00		235,180.11			07-Dec-2005		6.600%		CA - 80.00%		Paid Off - 480		01-Apr-2005
665665097 2			137,600.00		136,430.33			27-Sep-2005		8.750%		TX - 80.00%		Paid Off - 360		01-Aug-2004
666949631 2			232,750.00		231,323.54			25-Nov-2005		7.450%		FL - 95.00%		Paid Off - 360		01-Apr-2005
665725347 1			84,787.00		84,083.43			26-Sep-2005		8.250%		AR - 85.00%		Paid Off - 360		01-Oct-2004
666977855 3			240,000.00		239,402.34			01-Dec-2005		7.950%		CA - 80.00%		Paid Off - 480		01-May-2005
665765319 2			178,400.00		176,906.65			11-Oct-2005		7.990%		IL - 80.00%		Paid Off - 360		01-Oct-2004
666994280 2			144,000.00		142,836.38			25-Nov-2005		6.150%		WI - 80.00%		Paid Off - 360		01-Apr-2005
665802716 1			69,000.00		68,517.77			12-Oct-2005		9.300%		AR - 75.00%		Paid Off - 360		01-Sep-2004
666998646 1			138,400.00		137,637.92			02-Dec-2005		7.300%		IL - 80.00%		Paid Off - 360		01-May-2005
665844635 2			175,750.00		174,226.98			05-Oct-2005		8.050%		IL - 95.00%		Paid Off - 360		01-Oct-2004
667002976 3			239,200.00		238,603.04			01-Dec-2005		7.300%		CA - 80.00%		Paid Off - 480		01-May-2005
665904363 2			51,360.00		50,985.90			05-Oct-2005		10.450%		TX - 65.01%		Paid Off - 360		01-Nov-2004
667003685 1			349,600.00		347,838.95			22-Nov-2005		7.750%		MA - 95.00%		Paid Off - 360		01-May-2005
665908364 2			600,000.00		595,643.39			03-Oct-2005		8.700%		CA - 84.51%		Paid Off - 360		01-Oct-2004
667004188 2			147,200.00		146,305.48			29-Nov-2005		7.450%		MI - 80.00%		Paid Off - 360		01-May-2005
665935144 2			138,600.00		137,643.32			29-Sep-2005		8.950%		AR - 80.00%		Paid Off - 360		01-Oct-2004
667010516 2			271,700.00		269,759.44			14-Dec-2005		8.250%		WA - 95.00%		Paid Off - 360		01-May-2005
665938874 2			170,000.00		167,909.10			29-Sep-2005		7.900%		IL - 72.34%		Paid Off - 360		01-Oct-2004
667016877 2			220,000.00		218,891.77			29-Nov-2005		7.750%		MD - 80.00%		Paid Off - 360		01-May-2005
665975983 2			360,000.00		356,447.44			19-Sep-2005		7.150%		FL - 80.00%		Paid Off - 360		01-Oct-2004
667036412 3			418,500.00		417,780.25			21-Nov-2005		8.600%		CA - 82.06%		Paid Off - 480		01-May-2005
665979811 2			668,000.00		659,757.82			13-Oct-2005		5.975%		NV - 80.00%		Paid Off - 360		01-Oct-2004
667051171 2			185,600.00		184,719.47			21-Nov-2005		8.050%		CA - 80.00%		Paid Off - 360		01-May-2005
665982260 2			134,800.00		133,957.18			28-Sep-2005		9.800%		MD - 80.00%		Paid Off - 360		01-Oct-2004
667051437 1			107,100.00		106,544.16			30-Nov-2005		7.600%		WV - 85.00%		Paid Off - 360		01-May-2005
666043617 1			250,000.00		249,909.37			19-Sep-2005		7.250%		CA - 70.42%		Paid Off - 360		01-Nov-2004
667057038 2			34,850.00		34,735.00			08-Dec-2005		8.150%		NY - 85.00%		Paid Off - 360		01-Jul-2005
666090865 1			280,000.00		279,994.00			21-Sep-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Nov-2004
667057780 1			240,750.00		239,430.89			23-Nov-2005		7.325%		CA - 75.00%		Paid Off - 360		01-May-2005
666094081 2			218,500.00		216,881.43			14-Oct-2005		8.150%		NJ - 95.00%		Paid Off - 360		01-Nov-2004
667061501 2			336,000.00		334,281.94			15-Nov-2005		8.050%		CA - 84.00%		Paid Off - 360		01-May-2005
666135116 1			180,500.00		178,887.31			06-Oct-2005		7.200%		IL - 95.00%		Paid Off - 360		01-Nov-2004
667062988 3			520,000.00		518,160.01			17-Nov-2005		6.450%		CA - 80.00%		Paid Off - 480		01-May-2005
666136122 1			108,900.00		108,297.07			28-Sep-2005		9.100%		TX - 90.00%		Paid Off - 360		01-Dec-2004
667063069 2			34,850.00		34,735.00			08-Dec-2005		8.150%		NY - 85.00%		Paid Off - 360		01-Jul-2005
666158266 1			279,000.00		279,000.00			13-Oct-2005		7.400%		CA - 90.00%		Paid Off - 360		01-Dec-2004
667084537 3			294,500.00		293,198.09			30-Nov-2005		8.400%		CA - 95.00%		Paid Off - 360		01-May-2005
666171657 2			330,000.00		327,848.74			21-Sep-2005		7.750%		CA - 89.43%		Paid Off - 360		01-Jan-2005
667084602 2			342,000.00		340,300.81			21-Nov-2005		8.500%		CA - 95.00%		Paid Off - 360		01-Apr-2005
666181318 1			62,400.00		62,155.27			27-Sep-2005		9.650%		PA - 65.00%		Paid Off - 360		01-Feb-2005
667087910 3			213,750.00		212,673.80			15-Nov-2005		8.150%		MD - 95.00%		Paid Off - 360		01-May-2005
666186770 2			133,950.00		132,721.32			22-Sep-2005		9.250%		IL - 95.00%		Paid Off - 360		01-Dec-2004
667088983 3			161,792.00		161,346.71			22-Nov-2005		6.950%		CA - 79.70%		Paid Off - 480		01-May-2005
666207493 1			351,200.00		351,200.00			07-Oct-2005		5.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005
667090757 3			224,000.00		223,242.71			02-Dec-2005		6.200%		CA - 80.00%		Paid Off - 480		01-May-2005
666215736 1			174,000.00		173,699.49			30-Sep-2005		6.350%		MD - 77.33%		Paid Off - 360		01-Jan-2005
667113203 3			300,400.00		299,420.09			29-Nov-2005		5.750%		OR - 80.00%		Paid Off - 480		01-Jun-2005
666220777 1			189,000.00		187,499.59			11-Oct-2005		7.300%		IL - 90.00%		Paid Off - 360		01-Dec-2004
667118871 3			171,000.00		170,121.32			13-Dec-2005		7.650%		CA - 87.69%		Paid Off - 360		01-May-2005
666228127 1			296,000.00		296,000.00			26-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Jan-2005
667119507 3			320,000.00		318,779.21			21-Nov-2005		5.750%		CA - 80.00%		Paid Off - 480		01-May-2005
666232236 1			67,200.00		66,942.95			22-Sep-2005		10.350%		MI - 80.00%		Paid Off - 360		01-Jan-2005
667123228 3			158,400.00		157,310.82			29-Nov-2005		6.150%		IL - 80.00%		Paid Off - 360		01-May-2005
666241104 2			211,500.00		210,148.34			03-Oct-2005		7.850%		IL - 90.00%		Paid Off - 360		01-Jan-2005
667128797 1			100,480.00		99,938.39			02-Dec-2005		7.450%		WI - 80.00%		Paid Off - 360		01-May-2005
Page 22 of 38
667130009 2			104,550.00		104,063.83			28-Nov-2005		8.150%		FL - 85.00%		Paid Off - 360		01-May-2005
Long Beach Mortgage Loan Trust 2005-2
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
2005-2
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
666245881 1			192,000.00		192,000.00			03-Oct-2005		6.550%		NV - 79.67%		Paid Off - 360		01-Dec-2004
667154991 1			225,000.00		224,327.30			25-Nov-2005		6.650%		CT - 75.00%		Paid Off - 480		01-May-2005
666262340 1			100,000.00		99,294.58			28-Sep-2005		7.350%		MD - 72.99%		Paid Off - 360		01-Jan-2005
667156038 2			208,700.00		207,395.84			02-Dec-2005		6.650%		CA - 89.57%		Paid Off - 360		01-May-2005
666270095 2			45,000.00		44,658.01			21-Sep-2005		8.500%		IN - 90.00%		Paid Off - 360		01-Jan-2005
667156434 2			148,000.00		147,399.54			28-Nov-2005		8.050%		TX - 80.00%		Paid Off - 360		01-Jun-2005
666275706 1			130,000.00		130,000.00			21-Sep-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Jan-2005
667156996 1			97,600.00		97,359.87			30-Nov-2005		7.400%		AZ - 80.00%		Paid Off - 480		01-May-2005
666286760 1			142,050.00		141,086.60			03-Oct-2005		7.550%		GA - 75.00%		Paid Off - 360		01-Jan-2005
667158885 1			151,600.00		150,679.70			23-Nov-2005		6.800%		MD - 80.00%		Paid Off - 360		01-May-2005
666287115 1			154,800.00		154,799.89			16-Sep-2005		7.550%		FL - 90.00%		Paid Off - 360		01-Jan-2005
667160683 2			132,000.00		131,663.22			23-Nov-2005		9.400%		OK - 80.00%		Paid Off - 360		01-Jul-2005
666290812 2			226,000.00		224,924.79			06-Oct-2005		9.400%		CA - 59.47%		Paid Off - 360		01-Jan-2005
667168355 3			463,250.00		462,648.19			07-Dec-2005		9.550%		CA - 85.00%		Paid Off - 480		01-May-2005
666292362 2			540,000.00		536,169.78			28-Sep-2005		6.700%		NY - 86.12%		Paid Off - 360		01-Feb-2005
667175558 3			280,000.00		278,478.72			06-Dec-2005		8.550%		NY - 80.00%		Paid Off - 360		01-Jul-2005
666296561 1			198,500.00		198,424.46			14-Oct-2005		6.100%		WA - 80.00%		Paid Off - 360		01-Dec-2004
667175715 3			224,000.00		223,272.94			30-Nov-2005		6.350%		CA - 80.00%		Paid Off - 480		01-May-2005
666298336 2			295,000.00		293,443.09			21-Sep-2005		8.800%		NJ - 100.00%		Paid Off - 360		01-Jan-2005
667183651 3			183,600.00		183,278.87			23-Nov-2005		8.550%		CA - 90.00%		Paid Off - 480		01-May-2005
666302039 2			33,900.00		33,728.66			19-Sep-2005		9.950%		NC - 100.00%		Paid Off - 360		01-Jan-2005
667184501 2			115,200.00		114,792.02			12-Dec-2005		9.050%		IL - 90.00%		Paid Off - 360		01-Jun-2005
666302948 2			44,000.00		43,685.99			13-Oct-2005		7.500%		NC - 80.00%		Paid Off - 360		01-Jan-2005
667192025 3			218,499.00		217,571.55			07-Dec-2005		8.600%		NJ - 95.00%		Paid Off - 360		01-May-2005
666303508 2			540,000.00		540,000.00			23-Sep-2005		7.400%		CA - 90.00%		Paid Off - 360		01-Feb-2005
667193601 2			172,000.00		170,970.94			29-Nov-2005		6.875%		CA - 78.18%		Paid Off - 360		01-May-2005
666307145 2			825,000.00		817,668.95			14-Oct-2005		6.150%		CA - 75.00%		Paid Off - 360		01-Jan-2005
667204283 1			294,400.00		293,055.15			25-Nov-2005		7.450%		FL - 80.00%		Paid Off - 360		01-Jun-2005
666311873 1			42,750.00		42,533.40			20-Sep-2005		9.000%		OH - 90.00%		Paid Off - 360		01-Jan-2005
667204663 3			404,000.00		402,557.75			17-Nov-2005		8.675%		CA - 80.00%		Paid Off - 360		01-Jun-2005
666315312 1			100,605.00		100,107.81			14-Oct-2005		9.650%		TX - 95.00%		Paid Off - 360		01-Dec-2004
667205280 3			268,000.00		267,069.14			29-Nov-2005		6.100%		FL - 80.00%		Paid Off - 480		01-May-2005
666321229 1			446,500.00		443,531.13			26-Sep-2005		7.650%		NJ - 95.00%		Paid Off - 360		01-Jan-2005
667208565 1			247,000.00		245,908.10			30-Nov-2005		8.400%		NJ - 95.00%		Paid Off - 360		01-May-2005
666323118 1			153,000.00		152,263.65			04-Oct-2005		9.250%		MD - 85.00%		Paid Off - 360		01-Jan-2005
667211577 3			312,000.00		310,531.95			30-Nov-2005		7.300%		MD - 80.00%		Paid Off - 360		01-Jun-2005
666323761 2			124,631.00		123,944.82			15-Sep-2005		9.150%		MN - 100.00%		Paid Off - 360		01-Dec-2004
695026534 1			122,768.00		121,959.07			02-Dec-2005		6.700%		AK - 80.00%		Paid Off - 360		01-May-2005
666330691 2			73,800.00		73,213.23			20-Sep-2005		9.050%		OH - 90.00%		Paid Off - 360		01-Jan-2005
695029058 2			300,000.00		298,350.60			18-Nov-2005		6.500%		CA - 56.93%		Paid Off - 360		01-Jun-2005
666331905 1			315,000.00		314,999.98			06-Oct-2005		7.150%		CA - 70.00%		Paid Off - 360		01-Jan-2005
695031096 3			195,120.00		194,156.54			22-Nov-2005		7.850%		WA - 80.00%		Paid Off - 360		01-May-2005
666338520 1			188,100.00		186,853.22			05-Oct-2005		7.050%		FL - 90.00%		Paid Off - 360		01-Feb-2005
695032516 2			175,750.00		174,782.28			06-Dec-2005		7.300%		AZ - 95.00%		Paid Off - 360		01-May-2005
666339304 1			148,500.00		146,867.33			12-Oct-2005		6.990%		GA - 90.00%		Paid Off - 360		01-Jan-2005
695036673 3			472,000.00		469,021.93			02-Dec-2005		6.600%		CA - 80.00%		Paid Off - 360		01-May-2005
666341482 1			138,000.00		136,987.85			26-Sep-2005		7.150%		FL - 66.99%		Paid Off - 360		01-Jan-2005
695045690 3			201,180.00		200,604.76			25-Nov-2005		6.950%		WA - 80.00%		Paid Off - 480		01-May-2005
666342365 1			136,500.00		136,500.00			07-Oct-2005		7.175%		CA - 70.73%		Paid Off - 360		01-Jan-2005
695048843 2			140,000.00		139,074.48			06-Dec-2005		8.600%		IL - 59.83%		Paid Off - 360		01-May-2005
666343058 1			156,000.00		156,000.00			27-Sep-2005		6.000%		NV - 80.00%		Paid Off - 360		01-Jan-2005
695049387 2			80,750.00		80,376.68			14-Dec-2005		8.200%		GA - 85.00%		Paid Off - 360		01-May-2005
666343546 1			245,700.00		243,880.26			22-Sep-2005		7.100%		CA - 90.00%		Paid Off - 360		01-Jan-2005
695050534 3			180,800.00		180,256.75			22-Nov-2005		6.700%		CA - 80.00%		Paid Off - 480		01-May-2005
666343819 1			132,000.00		132,000.00			14-Oct-2005		6.500%		FL - 80.00%		Paid Off - 360		01-Jan-2005
695052464 3			363,600.00		362,035.40			01-Dec-2005		8.550%		CA - 90.00%		Paid Off - 360		01-May-2005
666347158 1			317,000.00		315,203.82			28-Sep-2005		8.450%		CA - 55.13%		Paid Off - 360		01-Jan-2005
695054718 2			186,300.00		185,174.53			25-Nov-2005		6.825%		IL - 90.00%		Paid Off - 360		01-May-2005
666358692 1			250,000.00		247,861.05			27-Sep-2005		6.350%		CA - 89.29%		Paid Off - 360		01-Jan-2005
695060707 1			269,600.00		268,760.03			13-Dec-2005		6.500%		CA - 80.00%		Paid Off - 480		01-May-2005
666358999 1			123,600.00		122,657.49			29-Sep-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Jan-2005
695066845 3			569,700.00		568,056.66			17-Nov-2005		7.200%		CA - 90.00%		Paid Off - 480		01-May-2005
666360193 2			150,000.00		149,203.16			20-Sep-2005		8.850%		CA - 66.67%		Paid Off - 360		01-Jan-2005
695077370 1			94,400.00		94,245.89			06-Dec-2005		8.800%		UT - 80.00%		Paid Off - 480		01-May-2005
666362017 1			246,400.00		244,717.48			11-Oct-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695077560 3			157,600.00		157,067.20			01-Dec-2005		6.200%		CA - 80.00%		Paid Off - 480		01-May-2005
666364666 1			186,300.00		185,085.54			22-Sep-2005		7.750%		CA - 90.00%		Paid Off - 360		01-Jan-2005
695079178 2			170,000.00		169,443.90			02-Dec-2005		9.100%		TX - 85.00%		Paid Off - 360		01-Jun-2005
666366315 2			164,000.00		162,831.38			11-Oct-2005		7.700%		IL - 80.00%		Paid Off - 360		01-Jan-2005
695081984 2			212,000.00		211,277.29			09-Dec-2005		8.900%		AZ - 80.00%		Paid Off - 360		01-Jun-2005
666367545 2			43,350.00		42,790.51			05-Oct-2005		8.150%		AZ - 85.00%		Paid Off - 360		01-Jan-2005
695084129 2			229,450.00		228,683.54			12-Dec-2005		9.000%		MD - 65.00%		Paid Off - 360		01-Jun-2005
666370689 1			146,000.00		145,257.15			30-Sep-2005		7.700%		DE - 64.89%		Paid Off - 360		01-Mar-2005
695087189 2			35,600.00		35,515.96			25-Nov-2005		10.650%		TX - 80.00%		Paid Off - 360		01-Jun-2005
666373121 2			103,500.00		102,986.25			28-Sep-2005		9.100%		DC - 90.00%		Paid Off - 360		01-Jan-2005
695088104 2			152,000.00		151,467.40			01-Dec-2005		7.850%		IL - 80.00%		Paid Off - 360		01-Jul-2005
Page 23 of 38
695090050 1			400,500.00		399,068.29			30-Nov-2005		7.750%		NY - 90.00%		Paid Off - 360		01-Jul-2005
Long Beach Mortgage Loan Trust 2005-2
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
2005-2
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
666375258 2			432,000.00		428,641.56			07-Oct-2005		6.850%		NY - 80.00%		Paid Off - 360		01-Jan-2005
695110809 3			183,232.00		183,232.00			08-Dec-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Jun-2005
666380167 1			122,400.00		121,470.94			07-Oct-2005		6.950%		FL - 90.00%		Paid Off - 360		01-Feb-2005
695111179 2			189,700.00		189,259.10			02-Dec-2005		7.050%		CA - 61.19%		Paid Off - 480		01-Jun-2005
666380472 1			228,000.00		226,083.90			19-Sep-2005		7.450%		CA - 95.00%		Paid Off - 360		01-Feb-2005
695114728 3			172,000.00		170,975.94			17-Nov-2005		6.900%		AZ - 80.00%		Paid Off - 360		01-May-2005
666382106 2			373,600.00		372,900.00			04-Oct-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695119768 1			100,750.00		100,406.53			09-Dec-2005		8.900%		GA - 100.00%		Paid Off - 360		01-Jun-2005
666384631 1			85,500.00		84,949.67			30-Sep-2005		7.200%		MO - 90.00%		Paid Off - 360		01-Feb-2005
695124446 2			138,465.00		138,169.32			21-Nov-2005		7.850%		FL - 85.00%		Paid Off - 480		01-May-2005
666385257 1			172,900.00		172,237.58			04-Oct-2005		9.100%		MD - 95.00%		Paid Off - 360		01-Mar-2005
695124537 1			180,000.00		179,185.83			22-Nov-2005		7.500%		NJ - 73.47%		Paid Off - 360		01-Jun-2005
666386214 1			101,278.00		100,617.78			14-Oct-2005		7.750%		SC - 80.00%		Paid Off - 360		01-Jan-2005
695125146 2			161,500.00		160,765.90			07-Dec-2005		7.475%		MA - 95.00%		Paid Off - 360		01-Jun-2005
666387006 1			182,000.00		181,033.75			06-Oct-2005		8.775%		CA - 68.68%		Paid Off - 360		01-Jan-2005
695127191 3			314,735.00		313,519.51			16-Nov-2005		8.950%		CA - 95.00%		Paid Off - 360		01-Jun-2005
666390331 1			94,500.00		93,891.74			30-Sep-2005		7.200%		MO - 90.00%		Paid Off - 360		01-Feb-2005
695129387 2			270,000.00		269,123.65			02-Dec-2005		6.350%		CA - 75.00%		Paid Off - 480		01-May-2005
666393541 1			117,000.00		114,779.79			19-Sep-2005		6.950%		NY - 30.79%		Paid Off - 360		01-Mar-2005
695129858 1			112,000.00		111,326.58			22-Nov-2005		6.850%		FL - 73.68%		Paid Off - 360		01-May-2005
666393897 1			76,000.00		75,715.40			28-Sep-2005		10.450%		NC - 95.00%		Paid Off - 360		01-Jan-2005
695132753 2			279,600.00		278,347.82			30-Nov-2005		7.550%		MD - 80.00%		Paid Off - 360		01-Jun-2005
666395496 2			548,250.00		546,897.83			30-Sep-2005		6.150%		GA - 85.00%		Paid Off - 360		01-Jan-2005
695136812 2			234,900.00		234,899.99			30-Nov-2005		8.700%		GA - 90.00%		Paid Off - 360		01-Jun-2005
666396387 2			143,000.00		142,082.44			19-Sep-2005		7.850%		CA - 35.66%		Paid Off - 360		01-Jan-2005
695139238 1			145,600.00		144,914.91			09-Dec-2005		7.300%		WA - 80.00%		Paid Off - 360		01-Jun-2005
666399852 1			328,000.00		327,958.57			12-Oct-2005		7.250%		CA - 89.86%		Paid Off - 360		01-Jan-2005
695139527 2			116,000.00		115,445.35			12-Dec-2005		7.250%		VA - 80.00%		Paid Off - 360		01-Jun-2005
666400890 2			405,000.00		404,895.26			12-Oct-2005		7.700%		CA - 90.00%		Paid Off - 360		01-Feb-2005
695139618 1			323,200.00		321,440.05			12-Dec-2005		6.550%		FL - 80.00%		Paid Off - 360		01-Jun-2005
666402649 1			224,100.00		222,880.56			20-Sep-2005		8.650%		OR - 90.00%		Paid Off - 360		01-Jan-2005
695141945 3			496,000.00		494,021.24			06-Dec-2005		8.150%		CA - 80.00%		Paid Off - 360		01-Jun-2005
666405436 1			274,500.00		274,500.00			26-Sep-2005		6.750%		CA - 90.00%		Paid Off - 360		01-Jan-2005
695145946 2			227,500.00		226,931.69			30-Nov-2005		6.750%		CA - 70.00%		Paid Off - 480		01-Jun-2005
666410600 1			151,200.00		151,200.00			05-Oct-2005		7.250%		FL - 80.00%		Paid Off - 360		01-Jan-2005
695148247 2			150,000.00		149,307.99			01-Dec-2005		7.400%		CA - 71.43%		Paid Off - 360		01-Jun-2005
666413745 1			351,000.00		348,718.40			07-Oct-2005		7.150%		MD - 90.00%		Paid Off - 360		01-Feb-2005
695149476 3			348,000.00		347,215.07			07-Dec-2005		7.100%		CA - 80.00%		Paid Off - 480		01-Jun-2005
666414628 1			325,600.00		325,504.26			29-Sep-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005
695153015 3			371,200.00		369,292.65			07-Dec-2005		6.850%		MA - 80.00%		Paid Off - 360		01-Jun-2005
666415195 1			86,400.00		84,889.56			22-Sep-2005		8.000%		FL - 90.00%		Paid Off - 360		01-Jan-2005
695153676 2			324,000.00		322,390.00			29-Nov-2005		7.775%		VA - 90.00%		Paid Off - 360		01-Jun-2005
666419890 2			62,050.00		61,757.37			22-Sep-2005		9.350%		CA - 85.00%		Paid Off - 360		01-Jan-2005
695153759 2			251,750.00		250,472.28			17-Nov-2005		8.300%		NV - 95.00%		Paid Off - 360		01-Jun-2005
666420393 1			251,750.00		250,657.81			14-Oct-2005		9.750%		IL - 95.00%		Paid Off - 360		01-Jan-2005
695154187 2			152,000.00		151,131.64			01-Dec-2005		6.300%		IL - 80.00%		Paid Off - 360		01-Jun-2005
666424395 1			322,050.00		319,497.60			04-Oct-2005		6.750%		MN - 95.00%		Paid Off - 360		01-Jan-2005
695158816 2			160,000.00		159,998.14			08-Dec-2005		7.150%		CA - 71.43%		Paid Off - 360		01-Jun-2005
666424643 1			367,000.00		367,000.00			14-Oct-2005		5.250%		CA - 63.28%		Paid Off - 360		01-Jan-2005
695160069 3			568,000.00		565,940.92			05-Dec-2005		8.600%		CA - 80.00%		Paid Off - 360		01-Jun-2005
666426093 2			438,400.00		438,400.00			29-Sep-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005
695161463 2			140,000.00		139,403.45			18-Nov-2005		7.800%		CT - 79.55%		Paid Off - 360		01-Jun-2005
666429337 2			480,000.00		479,990.00			05-Oct-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Jan-2005
695163246 3			584,000.00		580,494.99			16-Nov-2005		7.750%		MD - 80.00%		Paid Off - 360		01-Jun-2005
666429436 1			333,000.00		330,533.39			22-Sep-2005		7.100%		OR - 90.00%		Paid Off - 360		01-Jan-2005
695167098 3			240,000.00		239,419.62			14-Dec-2005		6.850%		CA - 80.00%		Paid Off - 480		01-Jun-2005
666429717 2			394,400.00		394,399.98			03-Oct-2005		5.500%		CA - 80.00%		Paid Off - 360		01-Jan-2005
695169086 3			180,000.00		179,182.95			02-Dec-2005		7.500%		HI - 80.00%		Paid Off - 360		01-Jun-2005
666431804 1			126,000.00		125,323.72			22-Sep-2005		8.250%		FL - 90.00%		Paid Off - 360		01-Feb-2005
695170183 2			140,000.00		139,519.22			13-Dec-2005		7.950%		DC - 80.00%		Paid Off - 360		01-Jul-2005
666434212 1			205,600.00		205,534.72			05-Oct-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Jan-2005
695170910 2			199,200.00		198,549.52			16-Nov-2005		8.200%		IL - 80.00%		Paid Off - 360		01-Jul-2005
666434220 2			211,500.00		210,313.55			29-Sep-2005		8.500%		GA - 90.00%		Paid Off - 360		01-Jan-2005
695171603 2			185,000.00		184,605.47			18-Nov-2005		7.300%		CA - 88.10%		Paid Off - 480		01-Jun-2005
666441779 1			380,800.00		378,428.45			11-Oct-2005		7.400%		NY - 85.00%		Paid Off - 360		01-Feb-2005
695172197 3			228,000.00		227,018.76			30-Nov-2005		8.750%		NJ - 95.00%		Paid Off - 360		01-Jun-2005
666441985 1			284,000.00		284,000.00			12-Oct-2005		6.100%		NJ - 80.00%		Paid Off - 360		01-Feb-2005
695173344 3			327,200.00		325,330.73			02-Dec-2005		6.300%		MA - 80.00%		Paid Off - 360		01-Jun-2005
666447537 1			100,000.00		99,266.49			27-Sep-2005		7.150%		IL - 80.00%		Paid Off - 360		01-Jan-2005
695173351 2			42,300.00		42,160.18			14-Dec-2005		9.050%		MI - 90.00%		Paid Off - 360		01-Jun-2005
666448014 1			298,400.00		298,400.00			30-Sep-2005		5.700%		MD - 80.00%		Paid Off - 360		01-Jan-2005
695173559 2			76,500.00		76,177.28			30-Nov-2005		7.850%		AZ - 90.00%		Paid Off - 360		01-Jun-2005
666448519 1			256,500.00		256,500.00			11-Oct-2005		6.550%		CA - 90.00%		Paid Off - 360		01-Jan-2005
695174144 3			212,000.00		211,547.89			30-Nov-2005		7.300%		AZ - 80.00%		Paid Off - 480		01-Jun-2005
666451851 2			375,000.00		372,390.93			27-Sep-2005		6.800%		NY - 47.17%		Paid Off - 360		01-Feb-2005
695175745 2			307,500.00		306,373.81			14-Dec-2005		8.550%		VA - 75.00%		Paid Off - 360		01-Jun-2005
Page 24 of 38
695176826 2			72,000.00		71,701.44			29-Nov-2005		7.000%		OK - 80.00%		Paid Off - 360		01-Jul-2005
Long Beach Mortgage Loan Trust 2005-2
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
2005-2
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
666452289 2			85,500.00		85,048.71			27-Sep-2005		8.800%		IL - 90.00%		Paid Off - 360		01-Jan-2005
695183178 2			206,400.00		205,638.24			29-Nov-2005		8.550%		GA - 80.00%		Paid Off - 360		01-Jun-2005
666452941 1			213,000.00		211,329.16			23-Sep-2005		7.100%		NY - 89.12%		Paid Off - 360		01-Jan-2005
695186817 3			279,200.00		278,113.23			16-Nov-2005		8.250%		CA - 80.00%		Paid Off - 360		01-Jun-2005
666457882 1			111,600.00		110,968.08			07-Oct-2005		7.850%		GA - 90.00%		Paid Off - 360		01-Feb-2005
695188953 2			93,600.00		93,358.67			08-Dec-2005		9.350%		GA - 80.00%		Paid Off - 360		01-Jul-2005
666458922 1			258,000.00		256,427.12			05-Oct-2005		8.100%		MD - 94.85%		Paid Off - 360		01-Jan-2005
695193409 2			252,000.00		250,754.65			15-Nov-2005		8.050%		IL - 80.00%		Paid Off - 360		01-Jun-2005
666458971 1			80,480.00		80,092.70			20-Sep-2005		9.250%		PA - 80.00%		Paid Off - 360		01-Jan-2005
695194381 2			139,500.00		138,875.28			13-Dec-2005		8.550%		OH - 89.54%		Paid Off - 360		01-Jun-2005
666461223 1			96,000.00		95,725.84			03-Oct-2005		10.500%		OR - 63.16%		Paid Off - 360		01-Mar-2005
695194753 2			139,000.00		138,501.23			01-Dec-2005		8.650%		FL - 100.00%		Paid Off - 360		01-Jun-2005
666461314 2			135,150.00		134,277.65			30-Sep-2005		7.800%		CO - 85.00%		Paid Off - 360		01-Jan-2005
695199125 2			248,000.00		247,999.80			16-Nov-2005		7.100%		CA - 80.00%		Paid Off - 360		01-Jun-2005
666461322 2			135,150.00		134,277.65			30-Sep-2005		7.800%		CO - 85.00%		Paid Off - 360		01-Jan-2005
695199976 3			523,800.00		523,115.89			01-Dec-2005		9.000%		CA - 90.00%		Paid Off - 480		01-Jun-2005
666461934 1			100,620.00		99,871.79			21-Sep-2005		7.550%		TX - 80.00%		Paid Off - 360		01-Jan-2005
695200519 2			118,400.00		117,779.70			29-Nov-2005		6.750%		IL - 80.00%		Paid Off - 360		01-Jun-2005
666462924 1			211,500.00		209,999.85			21-Sep-2005		6.700%		IL - 90.00%		Paid Off - 360		01-Feb-2005
695203265 1			133,000.00		132,507.96			16-Nov-2005		8.500%		PA - 95.00%		Paid Off - 360		01-Jun-2005
666462932 1			202,300.00		202,299.00			20-Sep-2005		6.950%		CA - 85.00%		Paid Off - 360		01-Jan-2005
695204933 2			124,820.00		124,186.21			25-Nov-2005		6.925%		IL - 80.00%		Paid Off - 360		01-Jun-2005
666464839 1			216,000.00		214,791.06			06-Oct-2005		8.050%		MI - 90.00%		Paid Off - 360		01-Feb-2005
695205328 3			499,999.00		498,839.27			28-Nov-2005		7.000%		CA - 74.63%		Paid Off - 480		01-Jun-2005
666465075 1			251,200.00		251,140.28			16-Sep-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Jan-2005
695206029 3			432,000.00		432,000.00			29-Nov-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Jul-2005
666465158 1			158,400.00		158,400.00			04-Oct-2005		5.900%		WA - 80.00%		Paid Off - 360		01-Feb-2005
695206763 1			85,800.00		85,636.87			23-Nov-2005		11.650%		NJ - 65.00%		Paid Off - 360		01-Jun-2005
666466198 1			102,000.00		101,914.45			07-Oct-2005		7.650%		AZ - 80.00%		Paid Off - 360		01-Jan-2005
695208702 3			190,902.00		190,302.87			01-Dec-2005		9.300%		IA - 95.00%		Paid Off - 360		01-Jun-2005
666468079 1			208,250.00		208,250.00			20-Sep-2005		5.550%		MD - 85.00%		Paid Off - 360		01-Feb-2005
695208751 3			693,000.00		693,000.00			21-Nov-2005		7.050%		CA - 90.00%		Paid Off - 360		01-Jun-2005
666468145 2			61,200.00		60,856.68			11-Oct-2005		8.500%		MI - 90.00%		Paid Off - 360		01-Jan-2005
695209106 2			171,500.00		170,627.30			08-Dec-2005		6.900%		CA - 66.73%		Paid Off - 360		01-Jun-2005
666468780 2			697,000.00		693,207.44			30-Sep-2005		8.650%		CA - 85.00%		Paid Off - 360		01-Jan-2005
695209742 1			249,300.00		248,377.59			13-Dec-2005		8.500%		NJ - 90.00%		Paid Off - 360		01-Jun-2005
666470042 2			385,000.00		382,506.82			06-Oct-2005		7.850%		CA - 100.00%		Paid Off - 360		01-Feb-2005
695213264 2			90,900.00		90,682.18			18-Nov-2005		9.700%		MO - 90.00%		Paid Off - 360		01-Jul-2005
666471164 1			174,400.00		174,395.67			28-Sep-2005		5.750%		FL - 80.00%		Paid Off - 360		01-Jan-2005
695215954 2			140,250.00		139,642.47			18-Nov-2005		8.500%		IL - 75.00%		Paid Off - 360		01-May-2005
666471834 1			109,650.00		109,009.37			12-Oct-2005		7.700%		MI - 85.00%		Paid Off - 360		01-Feb-2005
695219725 3			370,000.00		368,691.90			25-Nov-2005		9.100%		MD - 84.67%		Paid Off - 360		01-Jun-2005
666472840 1			211,200.00		209,665.95			03-Oct-2005		7.200%		CA - 80.00%		Paid Off - 360		01-Jan-2005
695222216 3			304,000.00		302,391.79			14-Dec-2005		6.700%		MD - 80.00%		Paid Off - 360		01-Jun-2005
666476585 1			109,250.00		108,795.59			26-Sep-2005		8.700%		VA - 95.00%		Paid Off - 360		01-Mar-2005
695222679 3			591,893.00		590,338.13			15-Nov-2005		6.550%		CA - 80.00%		Paid Off - 480		01-Jun-2005
666477088 1			63,500.00		63,184.82			03-Oct-2005		8.850%		AR - 100.00%		Paid Off - 360		01-Feb-2005
695223214 1			44,000.00		43,801.02			21-Nov-2005		7.500%		IN - 80.00%		Paid Off - 360		01-Jun-2005
666477823 1			348,000.00		346,171.44			21-Sep-2005		8.250%		NJ - 94.05%		Paid Off - 360		01-Feb-2005
695224501 2			199,750.00		199,236.51			28-Nov-2005		10.250%		CA - 85.00%		Paid Off - 360		01-Jun-2005
666478805 1			104,400.00		103,939.91			11-Oct-2005		9.675%		TN - 90.00%		Paid Off - 360		01-Jan-2005
695228346 3			361,250.00		359,648.19			16-Nov-2005		7.600%		VA - 85.00%		Paid Off - 360		01-Jun-2005
666479902 1			286,400.00		284,084.63			03-Oct-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Jan-2005
695228965 2			135,000.00		134,418.98			22-Nov-2005		7.750%		CA - 52.94%		Paid Off - 360		01-Jun-2005
666482948 2			392,000.00		389,334.96			04-Oct-2005		7.150%		NY - 80.00%		Paid Off - 360		01-Feb-2005
695229252 3			251,200.00		250,728.42			05-Dec-2005		7.750%		CA - 80.00%		Paid Off - 480		01-Jun-2005
666484571 1			220,500.00		218,989.84			23-Sep-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Jan-2005
695229344 2			152,000.00		151,358.78			17-Nov-2005		7.850%		VA - 80.00%		Paid Off - 360		01-Jun-2005
666485198 1			183,600.00		182,389.69			05-Oct-2005		7.350%		MO - 90.00%		Paid Off - 360		01-Feb-2005
695230748 1			314,000.00		312,754.25			25-Nov-2005		7.225%		MD - 88.45%		Paid Off - 360		01-Jul-2005
666486709 1			220,000.00		219,931.45			21-Sep-2005		6.850%		RI - 80.00%		Paid Off - 360		01-Feb-2005
695232975 2			54,000.00		53,758.24			15-Nov-2005		6.850%		MD - 63.53%		Paid Off - 360		01-Jul-2005
666489836 1			205,000.00		203,650.75			22-Sep-2005		7.850%		MI - 100.00%		Paid Off - 360		01-Feb-2005
695233544 2			270,000.00		269,050.75			29-Nov-2005		8.750%		MN - 77.36%		Paid Off - 360		01-Jun-2005
666493192 2			523,250.00		520,345.91			27-Sep-2005		7.950%		FL - 65.00%		Paid Off - 360		01-Feb-2005
695234542 3			200,000.00		199,996.99			07-Dec-2005		7.250%		FL - 80.00%		Paid Off - 360		01-Jun-2005
666493754 1			122,400.00		121,531.82			29-Sep-2005		6.700%		IL - 80.00%		Paid Off - 360		01-Feb-2005
695235895 3			257,321.00		257,321.00			01-Dec-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Jun-2005
666493846 1			255,000.00		253,467.68			19-Sep-2005		7.550%		CO - 85.00%		Paid Off - 360		01-Feb-2005
695237834 1			255,000.00		253,891.55			08-Dec-2005		7.700%		CA - 85.00%		Paid Off - 360		01-Jun-2005
666500491 2			672,000.00		666,518.40			19-Sep-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Jan-2005
695238899 2			288,000.00		288,000.00			18-Nov-2005		7.100%		CA - 90.00%		Paid Off - 360		01-Jun-2005
666510912 1			148,000.00		146,974.87			13-Oct-2005		7.150%		NJ - 80.00%		Paid Off - 360		01-Feb-2005
695241257 3			392,000.00		391,164.04			01-Dec-2005		7.300%		NJ - 80.00%		Paid Off - 480		01-Jun-2005
666511399 1			224,000.00		224,000.00			06-Oct-2005		7.200%		CO - 80.00%		Paid Off - 360		01-Feb-2005
695242255 2			297,500.00		296,685.73			16-Nov-2005		6.400%		CA - 70.00%		Paid Off - 480		01-Jun-2005
Page 25 of 38
695242339 1			228,750.00		227,724.77			29-Nov-2005		6.600%		CA - 71.48%		Paid Off - 360		01-Jul-2005
Long Beach Mortgage Loan Trust 2005-2
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
2005-2
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
666512074 1			55,200.00		54,858.37			07-Oct-2005		7.400%		MI - 80.00%		Paid Off - 360		01-Feb-2005
695244871 2			304,200.00		303,068.28			02-Dec-2005		7.550%		NY - 90.00%		Paid Off - 360		01-Jul-2005
666513163 1			141,550.00		140,867.78			04-Oct-2005		8.650%		AZ - 95.00%		Paid Off - 360		01-Feb-2005
695245134 1			205,000.00		203,872.89			08-Dec-2005		6.500%		MD - 73.21%		Paid Off - 360		01-Jun-2005
666513619 1			208,000.00		206,580.55			29-Sep-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695245720 3			456,000.00		453,138.16			09-Dec-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Jun-2005
666514179 1			188,000.00		186,640.49			19-Sep-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695247718 1			105,450.00		105,115.61			07-Dec-2005		9.250%		GA - 95.00%		Paid Off - 360		01-Jun-2005
666514914 1			184,300.00		183,325.25			06-Oct-2005		8.200%		NC - 95.00%		Paid Off - 360		01-Feb-2005
695248187 1			340,000.00		338,703.13			08-Dec-2005		8.350%		CA - 80.00%		Paid Off - 360		01-Jun-2005
666515119 1			249,600.00		247,846.56			16-Sep-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695253641 2			232,000.00		232,000.00			15-Nov-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Jun-2005
666516927 1			192,950.00		191,620.48			14-Oct-2005		6.850%		MI - 85.00%		Paid Off - 360		01-Feb-2005
695253963 2			247,500.00		247,500.00			#######		6.200%		IL - 75.00%		Paid Off - 360		01-Jun-2005
666521059 1			95,600.00		94,972.50			27-Sep-2005		7.100%		IL - 71.88%		Paid Off - 360		01-Feb-2005
695253997 3			172,000.00		171,095.08			22-Nov-2005		7.150%		CA - 80.00%		Paid Off - 360		01-Jun-2005
666521463 1			268,000.00		266,247.19			19-Sep-2005		7.150%		IL - 80.00%		Paid Off - 360		01-Feb-2005
695254409 1			171,000.00		170,729.86			18-Nov-2005		8.350%		CA - 68.40%		Paid Off - 480		01-Jun-2005
666522776 2			591,200.00		585,995.91			20-Sep-2005		6.200%		FL - 80.00%		Paid Off - 360		01-Jan-2005
695255315 1			128,000.00		127,581.24			14-Dec-2005		9.100%		VA - 80.00%		Paid Off - 360		01-Jun-2005
666523899 1			220,500.00		218,929.42			29-Sep-2005		7.300%		VA - 90.00%		Paid Off - 360		01-Jan-2005
695258798 2			99,000.00		98,695.83			13-Dec-2005		8.500%		FL - 92.52%		Paid Off - 360		01-Jul-2005
666526595 1			194,000.00		192,738.94			03-Oct-2005		7.150%		IL - 80.00%		Paid Off - 360		01-Feb-2005
695259739 1			72,000.00		71,741.65			25-Nov-2005		8.650%		AZ - 80.00%		Paid Off - 360		01-Jun-2005
666527924 1			70,880.00		70,462.60			14-Oct-2005		8.050%		MI - 80.00%		Paid Off - 360		01-Feb-2005
695260414 3			196,000.00		195,470.81			01-Dec-2005		6.450%		CA - 80.00%		Paid Off - 480		01-Jun-2005
666529987 1			76,000.00		75,592.72			22-Sep-2005		8.125%		FL - 80.00%		Paid Off - 360		01-Feb-2005
695262634 1			119,700.00		118,394.10			23-Nov-2005		8.350%		FL - 90.00%		Paid Off - 360		01-Jul-2005
666530522 1			246,400.00		246,327.93			28-Sep-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695263194 2			52,000.00		51,785.16			23-Nov-2005		8.050%		TN - 80.00%		Paid Off - 360		01-Jun-2005
666530530 1			272,000.00		272,000.00			04-Oct-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695265736 3			376,000.00		374,978.94			08-Dec-2005		9.100%		DC - 80.00%		Paid Off - 360		01-Jul-2005
666530803 1			148,500.00		147,675.81			22-Sep-2005		7.950%		NV - 90.00%		Paid Off - 360		01-Feb-2005
695266841 3			416,640.00		414,907.03			01-Dec-2005		8.050%		CA - 93.00%		Paid Off - 360		01-Jun-2005
666531470 1			260,000.00		258,065.16			03-Oct-2005		6.450%		FL - 80.00%		Paid Off - 360		01-Feb-2005
695269282 3			163,000.00		162,534.30			30-Nov-2005		9.750%		NJ - 100.00%		Paid Off - 360		01-Jun-2005
666533203 1			300,730.00		298,697.55			13-Oct-2005		6.950%		IL - 85.00%		Paid Off - 360		01-Feb-2005
695273441 2			112,000.00		111,589.79			07-Dec-2005		8.550%		MD - 80.00%		Paid Off - 360		01-Jun-2005
666537873 1			89,600.00		89,113.96			22-Sep-2005		7.800%		FL - 80.00%		Paid Off - 360		01-Mar-2005
695279174 3			189,000.00		188,110.69			17-Nov-2005		7.300%		CA - 90.00%		Paid Off - 360		01-Jun-2005
666539549 1			124,000.00		124,000.00			16-Sep-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695279513 2			136,000.00		135,440.72			02-Dec-2005		8.350%		CA - 85.00%		Paid Off - 360		01-Jun-2005
666539978 1			144,000.00		143,270.79			04-Oct-2005		8.500%		GA - 90.00%		Paid Off - 360		01-Feb-2005
695281188 2			94,250.00		94,015.31			29-Nov-2005		10.400%		OH - 65.00%		Paid Off - 360		01-Jun-2005
666540786 1		FCL	310,250.00		308,733.22			13-Oct-2005		7.900%		NJ - 85.00%		Paid Off - 360		01-Mar-2005
695283259 2			171,500.00		170,999.71			01-Dec-2005		9.650%		CA - 70.00%		Paid Off - 360		01-Jun-2005
666543640 1			238,500.00		237,080.92			15-Sep-2005		7.600%		VA - 90.00%		Paid Off - 360		01-Feb-2005
695286872 3			510,400.00		509,108.45			30-Nov-2005		7.450%		CA - 80.00%		Paid Off - 480		01-Jun-2005
666548896 1			216,000.00		214,525.96			14-Oct-2005		6.900%		CA - 90.00%		Paid Off - 360		01-Feb-2005
695287185 3			185,480.00		184,589.89			01-Dec-2005		7.200%		CA - 80.00%		Paid Off - 360		01-Jun-2005
666550322 2			435,000.00		435,000.00			12-Oct-2005		6.200%		CA - 81.31%		Paid Off - 360		01-Feb-2005
695287193 3			592,177.00		591,268.36			21-Nov-2005		8.450%		CA - 90.00%		Paid Off - 480		01-Jun-2005
666551197 1			403,750.00		401,125.58			04-Oct-2005		7.150%		NY - 85.00%		Paid Off - 360		01-Feb-2005
695287201 3			204,000.00		203,539.89			06-Dec-2005		7.100%		CA - 80.00%		Paid Off - 480		01-Jun-2005
666554134 1			268,800.00		268,790.00			20-Sep-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695287490 3			377,600.00		375,895.08			21-Nov-2005		7.600%		CA - 80.00%		Paid Off - 360		01-Jun-2005
666555941 1			96,800.00		96,082.66			03-Oct-2005		8.200%		IA - 80.00%		Paid Off - 360		01-Feb-2005
695288050 2			106,200.00		105,866.05			13-Dec-2005		8.400%		IL - 90.00%		Paid Off - 360		01-Jul-2005
666556006 1			117,832.00		117,544.21			14-Oct-2005		6.550%		AZ - 80.00%		Paid Off - 360		01-Feb-2005
695291492 1			123,200.00		122,588.13			01-Dec-2005		7.025%		CT - 80.00%		Paid Off - 360		01-Jun-2005
666557905 1			337,584.00		335,302.51			13-Oct-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695291724 1			89,600.00		88,768.08			08-Dec-2005		7.750%		CA - 80.00%		Paid Off - 360		01-Jun-2005
666562046 2			412,000.00		411,993.96			16-Sep-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695291971 2			169,000.00		168,358.67			25-Nov-2005		7.450%		MD - 55.41%		Paid Off - 360		01-Jul-2005
666562137 1			168,000.00		168,000.00			29-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695294314 2			157,050.00		156,815.90			01-Dec-2005		8.550%		CA - 90.00%		Paid Off - 480		01-Jun-2005
666568324 1			346,500.00		344,896.91			14-Oct-2005		8.850%		CA - 90.00%		Paid Off - 360		01-Feb-2005
695294553 3			420,000.00		418,761.42			29-Nov-2005		8.700%		IL - 80.00%		Paid Off - 360		01-Jul-2005
666568449 1			301,600.00		301,600.00			22-Sep-2005		6.150%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695296590 3			312,000.00		310,518.52			13-Dec-2005		6.300%		IL - 80.00%		Paid Off - 360		01-Jul-2005
666570478 1			196,200.00		195,111.04			23-Sep-2005		7.950%		CA - 90.00%		Paid Off - 360		01-Feb-2005
695299719 2			117,000.00		116,580.14			25-Nov-2005		8.650%		NE - 90.00%		Paid Off - 360		01-Jun-2005
666571013 1			144,789.00		144,789.00			23-Sep-2005		6.750%		CO - 80.00%		Paid Off - 360		01-Feb-2005
695300889 3			420,000.00		417,690.72			22-Nov-2005		6.650%		CO - 75.00%		Paid Off - 360		01-Jun-2005
666571419 1			141,482.00		140,775.63			30-Sep-2005		8.150%		IL - 85.00%		Paid Off - 360		01-Mar-2005
695303933 2			90,400.00		89,944.45			25-Nov-2005		6.950%		WI - 80.00%		Paid Off - 360		01-Jun-2005
Page 26 of 38
695304816 2			144,000.00		143,705.60			07-Dec-2005		7.450%		CA - 80.00%		Paid Off - 480		01-Jun-2005
Long Beach Mortgage Loan Trust 2005-2
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
2005-2
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
666579099 1			48,000.00		47,815.62			29-Sep-2005		9.750%		IN - 76.19%		Paid Off - 360		01-Feb-2005
695319483 2			102,850.00		102,493.22			16-Nov-2005		7.900%		OH - 85.00%		Paid Off - 360		01-Jul-2005
666586235 1			142,600.00		142,056.43			11-Oct-2005		9.250%		IL - 46.00%		Paid Off - 360		01-Mar-2005
695319624 2			130,000.00		128,609.22			06-Dec-2005		6.550%		GA - 61.91%		Paid Off - 360		01-Jun-2005
666587662 1			336,000.00		336,000.00			14-Oct-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695320093 3			296,800.00		295,482.56			07-Dec-2005		6.650%		NY - 80.00%		Paid Off - 360		01-Jul-2005
666588439 1			233,600.00		232,036.51			29-Sep-2005		7.000%		IL - 80.00%		Paid Off - 360		01-Feb-2005
695323774 2			301,500.00		300,302.48			02-Dec-2005		8.150%		CA - 90.00%		Paid Off - 360		01-Jun-2005
666588595 2			420,000.00		418,900.00			11-Oct-2005		5.650%		VA - 73.17%		Paid Off - 360		01-Feb-2005
695325266 2			198,000.00		197,427.92			25-Nov-2005		8.800%		IL - 90.00%		Paid Off - 360		01-Jul-2005
666590419 1			204,000.00		202,828.08			19-Sep-2005		7.875%		IL - 80.00%		Paid Off - 360		01-Feb-2005
695325837 3			250,400.00		250,400.00			22-Nov-2005		6.200%		MD - 80.00%		Paid Off - 360		01-Jun-2005
666590872 1			40,000.00		39,854.45			19-Sep-2005		9.350%		RI - 15.39%		Paid Off - 360		01-Mar-2005
695326926 2			84,960.00		83,850.27			25-Nov-2005		8.200%		GA - 80.00%		Paid Off - 360		01-Jun-2005
666591771 1			320,000.00		317,854.07			04-Oct-2005		6.990%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695327916 3			387,000.00		385,249.58			15-Nov-2005		7.500%		MD - 90.00%		Paid Off - 360		01-Jun-2005
666592217 1			130,500.00		129,775.71			06-Oct-2005		7.950%		NJ - 90.00%		Paid Off - 360		01-Feb-2005
695328211 2			161,100.00		160,852.76			08-Dec-2005		8.450%		CA - 89.75%		Paid Off - 480		01-Jun-2005
666593538 2			386,400.00		386,274.42			30-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695335752 3			246,400.00		245,635.24			29-Nov-2005		8.450%		FL - 80.00%		Paid Off - 360		01-Jul-2005
666594015 1			229,500.00		229,499.99			19-Sep-2005		7.900%		UT - 85.00%		Paid Off - 360		01-Feb-2005
695336495 2			216,000.00		215,234.90			06-Dec-2005		8.000%		FL - 80.00%		Paid Off - 360		01-Jul-2005
666595079 1			327,600.00		327,600.00			30-Sep-2005		6.900%		CA - 90.00%		Paid Off - 360		01-Feb-2005
695336842 2			160,000.00		159,123.55			02-Dec-2005		6.550%		CA - 64.00%		Paid Off - 360		01-Jun-2005
666597398 1			210,000.00		208,767.04			03-Oct-2005		7.200%		CA - 70.00%		Paid Off - 360		01-Mar-2005
695336933 3			585,000.00		583,257.22			17-Nov-2005		9.550%		CA - 90.00%		Paid Off - 360		01-Jun-2005
666598545 1			76,000.00		75,271.17			29-Sep-2005		11.600%		FL - 64.96%		Paid Off - 360		01-Feb-2005
695339598 2			131,200.00		130,843.69			25-Nov-2005		9.100%		WI - 80.00%		Paid Off - 360		01-Jul-2005
666604723 1			124,000.00		123,119.82			30-Sep-2005		6.700%		AZ - 80.00%		Paid Off - 360		01-Feb-2005
695341149 1			62,400.00		62,180.39			06-Dec-2005		8.750%		SC - 80.00%		Paid Off - 360		01-Jun-2005
666605696 1			244,000.00		244,000.00			30-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695341545 2			204,000.00		203,164.91			06-Dec-2005		8.000%		NC - 84.93%		Paid Off - 360		01-Jun-2005
666606025 1			157,500.00		156,562.86			13-Oct-2005		7.600%		IL - 90.00%		Paid Off - 360		01-Feb-2005
695342139 3			244,000.00		243,115.46			13-Dec-2005		8.600%		NY - 80.00%		Paid Off - 360		01-Jun-2005
666606108 1			204,000.00		203,195.87			06-Oct-2005		9.625%		FL - 75.00%		Paid Off - 360		01-Feb-2005
695349985 1			238,500.00		237,473.59			12-Dec-2005		7.750%		CA - 90.00%		Paid Off - 360		01-Jun-2005
666606652 1			356,000.00		353,570.57			30-Sep-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695350934 2			182,000.00		181,342.83			23-Nov-2005		7.700%		AZ - 70.00%		Paid Off - 360		01-Jul-2005
666606959 1			123,300.00		122,738.09			28-Sep-2005		8.250%		CA - 89.35%		Paid Off - 360		01-Mar-2005
695352062 3			197,600.00		196,812.16			09-Dec-2005		7.200%		VA - 80.00%		Paid Off - 360		01-Jul-2005
666608997 1			104,000.00		103,498.76			15-Sep-2005		8.650%		TX - 80.00%		Paid Off - 360		01-Feb-2005
695352963 3			244,400.00		244,400.00			28-Nov-2005		7.700%		CA - 80.00%		Paid Off - 360		01-Jul-2005
666611454 1			240,000.00		238,514.56			12-Oct-2005		7.400%		IL - 80.00%		Paid Off - 360		01-Feb-2005
695353987 3			471,500.00		471,500.00			17-Nov-2005		6.850%		MD - 66.41%		Paid Off - 360		01-Jul-2005
666613674 1			96,000.00		95,528.31			04-Oct-2005		7.875%		MI - 77.73%		Paid Off - 360		01-Mar-2005
695358135 3			508,000.00		506,320.77			06-Dec-2005		6.100%		CA - 80.00%		Paid Off - 480		01-Jun-2005
666614771 1			88,000.00		87,405.21			06-Oct-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695359612 3			346,750.00		345,492.94			30-Nov-2005		8.600%		CA - 95.00%		Paid Off - 360		01-Jun-2005
666617790 2			720,000.00		714,893.03			03-Oct-2005		6.700%		AZ - 80.00%		Paid Off - 360		01-Feb-2005
695360834 2			90,000.00		89,864.19			07-Dec-2005		11.850%		TX - 75.00%		Paid Off - 360		01-Jul-2005
666619176 1			130,000.00		130,000.00			23-Sep-2005		6.700%		CA - 62.80%		Paid Off - 360		01-Feb-2005
695362251 1			132,000.00		131,480.34			02-Dec-2005		7.300%		MT - 80.00%		Paid Off - 360		01-Jul-2005
666619325 1			152,800.00		151,835.53			22-Sep-2005		7.300%		IL - 80.00%		Paid Off - 360		01-Feb-2005
695363390 1			128,000.00		127,368.27			25-Nov-2005		6.100%		NC - 80.00%		Paid Off - 360		01-Jul-2005
666621446 2			436,000.00		436,000.00			13-Oct-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Jan-2005
695364950 1			78,000.00		77,862.88			30-Nov-2005		11.150%		VA - 65.00%		Paid Off - 360		01-Jul-2005
666622527 1			207,920.00		206,459.32			03-Oct-2005		6.750%		VA - 80.00%		Paid Off - 360		01-Feb-2005
695370262 1			164,050.00		163,286.46			01-Dec-2005		7.750%		VA - 85.00%		Paid Off - 360		01-Jul-2005
666622634 1			259,920.00		258,146.28			20-Sep-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695370791 2			106,250.00		105,862.51			15-Nov-2005		7.650%		OH - 85.00%		Paid Off - 360		01-Jul-2005
666623293 2			441,000.00		440,999.54			29-Sep-2005		7.750%		CA - 90.00%		Paid Off - 360		01-Feb-2005
695372540 1			256,000.00		254,989.36			09-Dec-2005		7.250%		TX - 80.00%		Paid Off - 360		01-Jul-2005
666623871 1			74,200.00		73,788.20			26-Sep-2005		7.950%		FL - 70.00%		Paid Off - 360		01-Feb-2005
695379958 2			334,000.00		332,605.04			30-Nov-2005		7.900%		CA - 89.54%		Paid Off - 360		01-Jun-2005
666624242 1			332,000.00		331,075.02			20-Sep-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695382044 2			247,100.00		246,090.70			12-Dec-2005		8.350%		CA - 70.00%		Paid Off - 360		01-Jul-2005
666624408 1			317,600.00		314,158.71			16-Sep-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695384701 2			210,000.00		209,218.73			01-Dec-2005		7.550%		MD - 59.57%		Paid Off - 360		01-Jul-2005
666625488 1			181,600.00		180,360.72			23-Sep-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695388637 3			259,763.00		258,843.62			18-Nov-2005		7.800%		MD - 80.00%		Paid Off - 360		01-Jul-2005
666626569 1			126,000.00		125,944.70			14-Oct-2005		7.500%		AK - 90.00%		Paid Off - 360		01-Feb-2005
695388900 2			255,000.00		255,000.00			09-Dec-2005		7.325%		CA - 73.07%		Paid Off - 360		01-Jul-2005
666630249 1			242,800.00		241,174.97			06-Oct-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695389494 2			75,650.00		75,438.07			29-Nov-2005		8.950%		GA - 85.00%		Paid Off - 360		01-Jul-2005
666631262 1			140,000.00		139,550.68			15-Sep-2005		9.950%		MN - 55.56%		Paid Off - 360		01-Mar-2005
695392530 1			299,400.00		298,329.68			07-Dec-2005		7.750%		FL - 60.00%		Paid Off - 360		01-Jul-2005
Page 27 of 38
695395947 2			154,850.00		154,388.59			23-Nov-2005		8.650%		ID - 94.48%		Paid Off - 360		01-Jul-2005
Long Beach Mortgage Loan Trust 2005-2
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
2005-2
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
666632369 1			232,800.00		232,799.99			11-Oct-2005		6.500%		FL - 80.00%		Paid Off - 360		01-Feb-2005
695409540 2			35,235.00		35,175.02			21-Nov-2005		11.300%		IA - 90.00%		Paid Off - 360		01-Jul-2005
666632682 1			72,000.00		71,756.52			26-Sep-2005		9.700%		OH - 100.00%		Paid Off - 360		01-Mar-2005
695409557 1			35,100.00		35,023.90			21-Nov-2005		10.175%		IA - 90.00%		Paid Off - 360		01-Jul-2005
666636444 2			520,356.00		515,844.48			13-Oct-2005		7.200%		VA - 80.00%		Paid Off - 360		01-Feb-2005
695415984 2			215,000.00		214,175.96			22-Nov-2005		7.400%		CA - 52.44%		Paid Off - 360		01-Jul-2005
666637665 1			82,240.00		81,670.90			28-Sep-2005		6.850%		GA - 61.84%		Paid Off - 360		01-Feb-2005
695418178 2			129,000.00		128,025.14			05-Dec-2005		8.500%		NJ - 60.00%		Paid Off - 360		01-Jul-2005
666637921 1			224,000.00		224,000.00			05-Oct-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695419580 1			203,200.00		202,413.48			17-Nov-2005		7.350%		IL - 80.00%		Paid Off - 360		01-Jul-2005
666639901 1			110,500.00		110,176.83			06-Oct-2005		10.400%		FL - 85.00%		Paid Off - 360		01-Mar-2005
695422204 3			279,920.00		278,736.41			05-Dec-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Jul-2005
666640685 2			900,000.00		894,077.40			04-Oct-2005		7.225%		CA - 75.00%		Paid Off - 360		01-Feb-2005
695423558 2			84,600.00		84,316.70			15-Nov-2005		8.075%		IN - 90.00%		Paid Off - 360		01-Jul-2005
666641261 1			276,450.00		274,472.22			29-Sep-2005		7.625%		IL - 95.00%		Paid Off - 360		01-Feb-2005
695426643 3			184,000.00		182,708.78			25-Nov-2005		6.150%		NJ - 80.00%		Paid Off - 360		01-Jul-2005
666642947 1			216,000.00		214,525.96			28-Sep-2005		6.900%		MA - 80.00%		Paid Off - 360		01-Feb-2005
695426684 2			220,000.00		219,114.22			01-Dec-2005		7.150%		CA - 61.45%		Paid Off - 360		01-Jul-2005
666645809 2			586,500.00		583,090.35			28-Sep-2005		8.300%		IL - 85.00%		Paid Off - 360		01-Mar-2005
695439885 3			225,000.00		224,094.05			13-Dec-2005		7.150%		MA - 72.58%		Paid Off - 360		01-Jul-2005
666646468 1			127,200.00		127,200.00			07-Oct-2005		7.100%		WA - 80.00%		Paid Off - 360		01-Feb-2005
695448126 1			186,000.00		186,000.00			07-Dec-2005		6.450%		CA - 77.50%		Paid Off - 360		01-Jul-2005
666647334 1			306,000.00		304,489.07			04-Oct-2005		7.850%		CA - 79.48%		Paid Off - 360		01-Mar-2005
695448456 2			110,000.00		109,704.38			01-Dec-2005		9.150%		FL - 83.33%		Paid Off - 360		01-Jul-2005
666651286 1			236,800.00		236,800.00			20-Sep-2005		6.200%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695448936 2			67,000.00		66,834.33			01-Dec-2005		9.550%		IA - 89.93%		Paid Off - 360		01-Jul-2005
666651898 1			245,100.00		242,631.68			15-Sep-2005		7.950%		CA - 95.00%		Paid Off - 360		01-Feb-2005
695457507 3			260,000.00		258,973.54			14-Dec-2005		7.250%		NY - 80.00%		Paid Off - 360		01-Jul-2005
666652276 1			115,000.00		114,386.79			11-Oct-2005		8.150%		MI - 82.14%		Paid Off - 360		01-Feb-2005
695460337 1			101,600.00		101,271.56			16-Nov-2005		8.250%		FL - 80.00%		Paid Off - 360		01-Jul-2005
666654942 1			101,600.00		100,919.98			14-Oct-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695465047 2			154,000.00		153,541.14			22-Nov-2005		8.650%		CT - 77.00%		Paid Off - 360		01-Jul-2005
666655287 1			54,000.00		53,795.47			30-Sep-2005		9.450%		IN - 90.00%		Paid Off - 360		01-Mar-2005
695465195 2			113,200.00		112,852.22			07-Dec-2005		8.500%		CA - 75.47%		Paid Off - 360		01-Jul-2005
666656483 1			160,650.00		160,071.61			05-Oct-2005		9.400%		MI - 85.00%		Paid Off - 360		01-Mar-2005
695467902 2			192,000.00		191,385.61			29-Nov-2005		8.300%		IL - 88.07%		Paid Off - 360		01-Jul-2005
666658596 2			699,000.00		695,151.10			20-Sep-2005		7.300%		MA - 58.25%		Paid Off - 360		01-Mar-2005
695467928 3			276,000.00		274,774.90			05-Dec-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Jul-2005
666658893 1			109,600.00		108,978.45			30-Sep-2005		7.150%		CA - 80.00%		Paid Off - 360		01-Mar-2005
695467993 2			185,391.00		185,391.00			23-Nov-2005		7.500%		FL - 90.00%		Paid Off - 360		01-Jul-2005
666660162 1			291,650.00		290,521.08			21-Sep-2005		9.050%		OR - 95.00%		Paid Off - 360		01-Mar-2005
695468389 2			351,200.00		350,048.75			15-Nov-2005		8.400%		CA - 80.00%		Paid Off - 360		01-Jul-2005
666664339 1			244,000.00		242,416.46			03-Oct-2005		7.450%		IL - 80.00%		Paid Off - 360		01-Feb-2005
695476226 2			183,345.00		182,793.11			21-Nov-2005		8.600%		FL - 85.00%		Paid Off - 360		01-Jul-2005
666664743 1			114,000.00		113,407.92			12-Oct-2005		7.600%		VA - 95.00%		Paid Off - 360		01-Mar-2005
695481259 2			347,400.00		346,416.78			14-Dec-2005		8.900%		CA - 90.00%		Paid Off - 360		01-Jul-2005
666667415 2			379,200.00		376,405.04			04-Oct-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695486324 2			176,250.00		175,546.64			22-Nov-2005		7.200%		MD - 75.00%		Paid Off - 360		01-Jul-2005
666672704 1			290,000.00		290,000.00			11-Oct-2005		5.650%		CA - 79.45%		Paid Off - 360		01-Feb-2005
695497529 1			122,850.00		122,441.21			30-Nov-2005		8.150%		CA - 65.00%		Paid Off - 360		01-Jul-2005
666673454 1			114,000.00		114,000.00			07-Oct-2005		6.700%		WA - 80.00%		Paid Off - 360		01-Feb-2005
695509943 3			215,920.00		213,469.09			23-Nov-2005		7.050%		IL - 80.00%		Paid Off - 360		01-Jul-2005
666673694 2			459,000.00		456,159.09			30-Sep-2005		7.400%		CA - 85.00%		Paid Off - 360		01-Feb-2005
695514646 3			637,500.00		634,778.01			21-Nov-2005		6.850%		IL - 75.00%		Paid Off - 360		01-Jul-2005
666675434 1			222,400.00		220,837.66			05-Oct-2005		6.750%		IL - 80.00%		Paid Off - 360		01-Feb-2005
695517862 1			207,000.00		206,389.51			18-Nov-2005		8.700%		MD - 90.00%		Paid Off - 360		01-Jul-2005
666677323 2			393,000.00		393,000.00			06-Oct-2005		7.350%		CA - 89.93%		Paid Off - 360		01-Feb-2005
695526608 2			320,000.00		318,038.57			01-Dec-2005		6.750%		CA - 64.00%		Paid Off - 360		01-May-2005
666678768 1			157,500.00		156,883.98			19-Sep-2005		9.000%		NJ - 70.00%		Paid Off - 360		01-Mar-2005
695527739 3			189,600.00		188,948.88			25-Nov-2005		7.950%		CO - 80.00%		Paid Off - 360		01-Jul-2005
666679949 2			442,400.00		439,467.68			15-Sep-2005		7.050%		CA - 80.00%		Paid Off - 360		01-Feb-2005
695565259 1			99,000.00		98,676.71			30-Nov-2005		8.200%		GA - 90.00%		Paid Off - 360		01-Jul-2005
666682687 1			228,960.00		227,653.47			27-Sep-2005		7.300%		NY - 80.00%		Paid Off - 360		01-Mar-2005
695038695 3			187,200.00		186,662.93			07-Nov-2005		6.800%		CA - 80.00%		Repur/Subs - 480		01-May-2005
666687389 1			224,000.00		223,799.55			26-Sep-2005		5.375%		CO - 80.00%		Paid Off - 360		01-Feb-2005
TOTAL			63,874,947.00		63,637,937.60
666690045 1			61,600.00		61,346.42			13-Oct-2005		8.750%		FL - 80.00%		Paid Off - 360		01-Mar-2005
Page 29 of 35
666691126 1			425,000.00		425,000.00			05-Oct-2005		7.050%		MA - 74.82%		Paid Off - 360		01-Feb-2005
Long Beach Mortgage Loan Trust 2005-WL2
666699228 1			285,000.00		283,335.84			28-Sep-2005		7.000%		MI - 95.00%		Paid Off - 360		01-Mar-2005
666699509 1			144,000.00		143,036.17			26-Sep-2005		7.000%		MD - 80.00%		Paid Off - 360		01-Feb-2005
666702113 1			244,662.00		243,276.74			13-Oct-2005		7.850%		CA - 70.92%		Paid Off - 360		01-Feb-2005
Page 28 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
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
666702394 1			260,000.00		258,637.10			15-Sep-2005		7.550%		IL - 80.00%		Paid Off - 360		01-Mar-2005
666702600 1			129,520.00		128,880.41			12-Oct-2005		7.850%		IL - 80.00%		Paid Off - 360		01-Mar-2005
666703434 1			130,000.00		129,392.47			06-Oct-2005		8.125%		ME - 80.00%		Paid Off - 360		01-Mar-2005
666703590 2			960,000.00		954,921.55			15-Sep-2005		6.700%		NJ - 80.00%		Paid Off - 360		01-Apr-2005
666706130 1			110,400.00		109,986.97			27-Sep-2005		9.350%		CT - 80.00%		Paid Off - 360		01-Mar-2005
666706338 2			370,800.00		368,169.92			11-Oct-2005		6.700%		CA - 90.00%		Paid Off - 360		01-Feb-2005
666706585 2			736,000.00		729,964.37			19-Sep-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666707716 1			139,500.00		138,830.18			07-Oct-2005		7.990%		MO - 90.00%		Paid Off - 360		01-Mar-2005
666710959 1			132,000.00		131,328.42			29-Sep-2005		7.700%		IL - 80.00%		Paid Off - 360		01-Mar-2005
666711734 1			279,000.00		277,709.27			05-Oct-2005		8.850%		CA - 90.00%		Paid Off - 360		01-Feb-2005
666713524 1			359,144.00		356,811.77			04-Oct-2005		6.450%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666714001 1			121,200.00		120,571.03			03-Oct-2005		7.600%		WI - 80.00%		Paid Off - 360		01-Mar-2005
666715032 1			233,000.00		231,872.25			04-Oct-2005		7.950%		CA - 89.96%		Paid Off - 360		01-Mar-2005
666716931 2			552,000.00		549,454.04			04-Oct-2005		8.250%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666717632 1			243,200.00		241,737.89			21-Sep-2005		6.850%		CA - 95.00%		Paid Off - 360		01-Mar-2005
666718796 1			225,900.00		224,631.50			11-Oct-2005		7.200%		CA - 90.00%		Paid Off - 360		01-Mar-2005
666721477 1			150,000.00		149,016.56			16-Sep-2005		6.400%		DC - 58.59%		Paid Off - 360		01-Mar-2005
666721733 1			104,000.00		103,486.44			22-Sep-2005		7.850%		IL - 80.00%		Paid Off - 360		01-Mar-2005
666722541 2			445,500.00		443,506.64			06-Oct-2005		8.700%		NC - 90.00%		Paid Off - 360		01-Mar-2005
666723655 1			148,000.00		147,261.86			15-Sep-2005		7.800%		IL - 80.00%		Paid Off - 360		01-Mar-2005
666724521 1			149,600.00		148,883.07			30-Sep-2005		8.000%		DC - 80.00%		Paid Off - 360		01-Mar-2005
666729405 1			65,000.00		64,711.78			29-Sep-2005		7.600%		NJ - 59.09%		Paid Off - 360		01-Apr-2005
666734850 1			202,000.00		200,951.69			07-Oct-2005		7.600%		FL - 80.00%		Paid Off - 360		01-Mar-2005
666735378 1			56,720.00		56,476.78			30-Sep-2005		8.550%		TX - 80.00%		Paid Off - 360		01-Mar-2005
666737713 1			460,000.00		457,772.06			04-Oct-2005		8.625%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666738174 1			224,000.00		223,030.23			28-Sep-2005		9.100%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666741079 2			603,500.00		599,505.35			19-Sep-2005		6.350%		IL - 85.00%		Paid Off - 360		01-Mar-2005
666742325 1			200,000.00		199,311.04			12-Oct-2005		9.700%		CO - 100.00%		Paid Off - 360		01-Mar-2005
666748579 2			#######		474,668.01			21-Sep-2005		7.900%		CA - 90.00%		Paid Off - 360		01-Mar-2005
666749791 1			196,000.00		194,821.63			05-Oct-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666752480 1			199,500.00		198,481.83			22-Sep-2005		8.550%		VA - 95.00%		Paid Off - 360		01-Mar-2005
666753165 1			103,500.00		102,941.55			29-Sep-2005		8.200%		PA - 90.00%		Paid Off - 360		01-Mar-2005
666753892 1			140,000.00		139,435.40			20-Sep-2005		8.850%		MI - 80.00%		Paid Off - 360		01-Mar-2005
666755632 2			388,075.00		385,696.26			21-Sep-2005		6.750%		IL - 94.88%		Paid Off - 360		01-Mar-2005
666756432 1			246,500.00		243,682.03			21-Sep-2005		9.225%		MD - 85.00%		Paid Off - 360		01-Mar-2005
666759618 1			106,200.00		105,711.13			15-Sep-2005		8.200%		NV - 90.00%		Paid Off - 360		01-Mar-2005
666762810 1			172,800.00		171,504.78			30-Sep-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666767413 1			184,500.00		183,522.25			03-Oct-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Mar-2005
Page 29 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
666767587 1			51,750.00		51,594.93			05-Oct-2005		10.275%		IN - 90.00%		Paid Off - 360		01-Mar-2005
666767686 1			233,600.00		232,351.22			11-Oct-2005		7.450%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666769187 2			640,000.00		636,151.97			21-Sep-2005		6.850%		SC - 71.11%		Paid Off - 360		01-Mar-2005
666769989 1			137,600.00		136,913.69			27-Sep-2005		7.800%		FL - 80.00%		Paid Off - 360		01-Mar-2005
666771332 2			378,000.00		378,000.00			28-Sep-2005		6.750%		CA - 90.00%		Paid Off - 360		01-Mar-2005
666771761 2			680,000.00		675,872.05			23-Sep-2005		6.800%		CA - 85.00%		Paid Off - 360		01-Mar-2005
666772348 2			372,600.00		370,992.81			30-Sep-2005		8.650%		UT - 90.00%		Paid Off - 360		01-Mar-2005
666776364 1			119,920.00		119,370.72			03-Oct-2005		8.225%		FL - 80.00%		Paid Off - 360		01-Mar-2005
666778980 1			152,938.00		152,223.84			12-Oct-2005		7.850%		FL - 100.00%		Paid Off - 360		01-Apr-2005
666779160 1			140,000.00		140,000.00			03-Oct-2005		7.300%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666783485 1			122,750.00		122,184.97			27-Sep-2005		8.200%		NV - 89.99%		Paid Off - 360		01-Mar-2005
666783618 1			116,900.00		116,361.88			03-Oct-2005		8.200%		NV - 89.99%		Paid Off - 360		01-Mar-2005
666783949 1			246,400.00		245,121.26			04-Oct-2005		7.600%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666784038 2			960,000.00		955,017.90			23-Sep-2005		7.600%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666784061 1			172,000.00		171,151.94			19-Sep-2005		8.350%		FL - 80.00%		Paid Off - 360		01-Mar-2005
666785332 1			107,200.00		107,200.00			11-Oct-2005		7.700%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666785472 1			128,250.00		127,659.62			16-Sep-2005		8.200%		NV - 90.00%		Paid Off - 360		01-Mar-2005
666789052 1			223,250.00		222,091.42			22-Sep-2005		7.600%		FL - 95.00%		Paid Off - 360		01-Mar-2005
666791256 1			252,000.00		250,828.27			26-Sep-2005		8.150%		MA - 80.00%		Paid Off - 360		01-Mar-2005
666796768 1			119,920.00		118,873.53			11-Oct-2005		7.150%		FL - 80.00%		Paid Off - 360		01-Mar-2005
666797428 2			477,850.00		476,063.94			03-Oct-2005		8.450%		DC - 95.00%		Paid Off - 360		01-Apr-2005
666801329 1			275,000.00		273,096.50			22-Sep-2005		6.900%		CA - 57.90%		Paid Off - 360		01-Mar-2005
666804992 1			150,000.00		148,662.03			21-Sep-2005		8.450%		OH - 100.00%		Paid Off - 360		01-Mar-2005
666806146 1			187,200.00		186,189.35			07-Oct-2005		7.400%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666808720 1			246,500.00		245,442.83			29-Sep-2005		8.550%		CA - 85.00%		Paid Off - 360		01-Mar-2005
666808852 1			81,000.00		80,711.40			22-Sep-2005		9.450%		WI - 90.00%		Paid Off - 360		01-Mar-2005
666811757 1			204,000.00		202,773.55			27-Sep-2005		6.850%		VA - 80.00%		Paid Off - 360		01-Mar-2005
666813464 1			103,500.00		103,064.37			20-Sep-2005		8.950%		FL - 90.00%		Paid Off - 360		01-Mar-2005
666818307 2			400,000.00		399,999.28			16-Sep-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666822127 1			166,500.00		165,685.95			15-Sep-2005		7.900%		CA - 90.00%		Paid Off - 360		01-Mar-2005
666822861 1			41,800.00		41,658.58			28-Sep-2005		9.700%		PA - 95.00%		Paid Off - 360		01-Mar-2005
666825583 1			90,000.00		89,509.32			19-Sep-2005		7.350%		FL - 90.00%		Paid Off - 360		01-Mar-2005
666827134 1			133,900.00		133,184.70			12-Oct-2005		7.700%		CA - 65.00%		Paid Off - 360		01-Mar-2005
666830187 2			769,500.00		766,266.91			07-Oct-2005		8.650%		CA - 90.00%		Paid Off - 360		01-Mar-2005
666832191 1			127,500.00		127,040.97			15-Sep-2005		9.400%		MD - 59.03%		Paid Off - 360		01-Mar-2005
666833967 2			361,720.00		359,628.33			29-Sep-2005		7.050%		MD - 80.00%		Paid Off - 360		01-Mar-2005
666837059 1			89,500.00		88,737.86			11-Oct-2005		6.750%		FL - 47.63%		Paid Off - 360		01-Mar-2005
666838305 1			216,000.00		214,842.92			22-Sep-2005		7.800%		IL - 90.00%		Paid Off - 360		01-Mar-2005
Page 30 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
666840699 1			189,125.00		188,143.52			27-Sep-2005		7.600%		MO - 85.00%		Paid Off - 360		01-Mar-2005
666841119 1			50,000.00		49,813.09			26-Sep-2005		8.450%		AZ - 31.25%		Paid Off - 360		01-Apr-2005
666846605 1			349,900.00		348,488.76			26-Sep-2005		8.850%		FL - 100.00%		Paid Off - 360		01-Mar-2005
666850037 1			207,920.00		206,255.16			07-Oct-2005		7.650%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666852744 1			92,880.00		92,531.45			15-Sep-2005		9.200%		AR - 90.00%		Paid Off - 360		01-Mar-2005
666856810 2			639,000.00		636,799.14			28-Sep-2005		8.850%		CA - 90.00%		Paid Off - 360		01-Apr-2005
666859129 2			455,200.00		452,766.52			21-Sep-2005		7.450%		CO - 74.62%		Paid Off - 360		01-Mar-2005
666863725 1			267,050.00		265,939.41			29-Sep-2005		8.700%		PA - 80.00%		Paid Off - 360		01-Mar-2005
666870753 1			251,200.00		245,742.47			21-Sep-2005		7.400%		CA - 80.00%		Paid Off - 180		01-Mar-2005
666870761 2			441,000.00		438,945.30			12-Oct-2005		7.350%		CA - 90.00%		Paid Off - 360		01-Apr-2005
666872759 1			267,600.00		267,519.05			19-Sep-2005		6.050%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666873955 2			430,400.00		428,394.67			19-Sep-2005		7.350%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666873989 1			64,800.00		64,635.16			26-Sep-2005		10.300%		WI - 90.00%		Paid Off - 360		01-Apr-2005
666875463 1			266,000.00		265,083.85			06-Oct-2005		8.850%		NJ - 95.00%		Paid Off - 360		01-Apr-2005
666878483 1			347,794.00		346,033.35			14-Oct-2005		7.725%		IL - 80.00%		Paid Off - 360		01-Mar-2005
666886783 1			306,000.00		305,134.95			28-Sep-2005		9.800%		VA - 90.00%		Paid Off - 360		01-Apr-2005
666889282 1			210,000.00		209,090.32			15-Sep-2005		8.500%		NJ - 84.00%		Paid Off - 360		01-Mar-2005
666890645 1			308,800.00		307,278.08			11-Oct-2005		7.100%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666892419 2			396,000.00		393,984.86			11-Oct-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666892815 2			452,800.00		450,812.07			23-Sep-2005		7.650%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666900279 1			184,000.00		183,326.10			21-Sep-2005		8.550%		NV - 80.00%		Paid Off - 360		01-Apr-2005
666907902 1			198,000.00		197,221.45			14-Oct-2005		8.200%		NJ - 90.00%		Paid Off - 360		01-Apr-2005
666911045 1			36,000.00		35,854.06			28-Sep-2005		8.050%		OH - 90.00%		Paid Off - 360		01-Apr-2005
666917786 1			130,000.00		129,953.24			07-Oct-2005		6.950%		CA - 63.42%		Paid Off - 360		01-Apr-2005
666977269 1			106,400.00		105,965.69			21-Sep-2005		9.050%		MI - 80.00%		Paid Off - 360		01-Apr-2005
666994264 1			57,600.00		57,145.47			23-Sep-2005		8.700%		IL - 90.00%		Paid Off - 360		01-Apr-2005
667001150 2			388,000.00		386,262.36			20-Sep-2005		7.550%		VA - 80.00%		Paid Off - 360		01-Apr-2005
667027452 2			452,200.00		450,273.23			29-Sep-2005		7.800%		RI - 95.00%		Paid Off - 360		01-Apr-2005
667035497 1			150,000.00		149,321.54			19-Sep-2005		7.500%		FL - 75.00%		Paid Off - 360		01-Apr-2005
667046254 1			134,400.00		133,791.74			03-Oct-2005		6.550%		FL - 80.00%		Paid Off - 360		01-May-2005
667071872 2			380,658.00		380,658.00			06-Oct-2005		6.150%		WA - 80.00%		Paid Off - 360		01-Apr-2005
667098271 2			347,840.00		346,250.59			21-Sep-2005		6.500%		UT - 80.00%		Paid Off - 360		01-May-2005
667101471 1			267,750.00		266,628.84			29-Sep-2005		6.950%		NJ - 85.00%		Paid Off - 360		01-May-2005
667105407 1			283,500.00		282,277.67			11-Oct-2005		6.800%		NY - 90.00%		Paid Off - 360		01-May-2005
667130231 2			660,000.00		657,871.11			04-Oct-2005		8.325%		CA - 72.53%		Paid Off - 360		01-May-2005
667161244 2			444,000.00		444,000.00			07-Oct-2005		6.350%		FL - 80.00%		Paid Off - 360		01-May-2005
667194229 1			202,500.00		201,768.86			19-Sep-2005		7.700%		CO - 90.00%		Paid Off - 360		01-May-2005
667199228 2			692,000.00		690,159.35			30-Sep-2005		9.200%		CA - 80.00%		Paid Off - 360		01-May-2005
Page 31 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
TOTAL			92,258,990.00		91,783,009.99
Page 32 of 38
Long Beach Mortgage Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
											Group 2		Group 1		Total
									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 33 of 38
Page 30 of 35
Long Beach Mortgage Loan Trust 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
DEFAULT SPEEDS
											Group 2		Group 1		Total
									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 34 of 38
Page 31 of 35
Long Beach Mortgage Loan Trust 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
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 35 of 38
Page 32 of 35
Long Beach Mortgage Loan Trust 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
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 36 of 38
Page 33 of 35
Long Beach Mortgage Loan Trust 2005-2
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
										Group 2		Group 1		Total
								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
						Has Sequential Trigger Occurred? (0=No,1=Yes)								0
						60+ Day Delinquency Balance (includes all REO and FC)								63,612,237.61
						60+ Day Delinquency Balance (includes all REO and FC)								65,749,773.39
						Beginning Stated Principal Balance								2,588,293,741.05
						Beginning Stated Principal Balance								2,120,176,916.22
						Delinquency Percentage								2.460000%
						Delinquency Percentage								3.101100%
						Offered Subordinate and C Class Certificate Balances								621,412,733.34
						Offered Subordinate and C Class Certificate Balances								658,751,060.11
						Beginning Stated Principal Balance								2,588,293,741.05
						Beginning Stated Principal Balance								2,120,176,916.22
						Senior Enhancement Percentage								24.008600%
						Senior Enhancement Percentage								31.070600%
						Cumulative Loss Percentage								0.000000%
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
								Group 3		Group 2		Group 1		Total
Current LIBOR Rate														3.830000%
Prepayment Penalty														1,036,878.32
Next LIBOR Rate														4.037500%
Amount Due for PPP														0.00
Page 37 of 38
Reserve Fund														1,004.90
Long Beach Mortgage Loan Trust 2005-2
Page 34 of 35
Long Beach Mortgage Loan Trust 2005-WL2
Mortgage Pass-Through Certificates
2005-2
2005-WL2
October 25, 2005 Distribution
December 27, 2005 Distribution
Additional Certificate Report
ADDITIONAL CERTIFICATE REPORT
													Next PTR		CarryOver Amts Paid
													NET WAC Shortfall CarryOver		NET WAC Shortfall Amt Paid
CLASS
			I-A1										4$0.~~248%~~00		0.00
			I-A2										4$0.~~298%~~00		0.00
			II-A1										4$0.~~118%~~00		0.00
			II-A2										4$0.~~218%~~00		0.00
			II-A3										4.338%		0.00
			III-A1										$0.00		0.00
			M-1										4.468%		0.00
			III-A1A										$0.00		0.00
			M-2										4.498%		0.00
			III-A2										$0.00		0.00
			M-3										4.528%		0.00
			III-A3										$0.00		0.00
			M-4										4.658%		0.00
			III-A4										$0.00		0.00
			M-5										4.688%		0.00
			M-1										$0.00		0.00
			M-6										4.788%		0.00
			M-2										$0.00		0.00
			M-7										5.288%		0.00
			M-3										$0.00		0.00
			M-8										5.388%		0.00
			M-4										$0.00		0.00
			M-9										5.938%		0.00
			M-5										$0.00		0.00
			B-1										6.788%		0.00
			M-6										$0.00		0.00
			B-2										6.788%		0.00
			M-7										$0.00		0.00
			C										0.000%		0.00
			M-8										$0.00		0.00
			P										0.000%		0.00
			M-9										$0.00		0.00
			R										0.000%		0.00
			M-10										$0.00		6,276.04
			R-CX										0.000%		0.00
			B-1										$0.00		7,844.91
			R-PX										0.000%		0.00
			B-2										$0.00		0.00
Page 38 of 38
			B-3										$0.00		7,452.62
Page 35 of 35

Filing Compare · Long Beach Mortgage Loan Trust 2005-2 Asset-Backed Certificates, Series 2005-2