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): August 25, 2005 (Date of earliest event reported) Long Beach Securities Corp. (as Depositor under the Pooling and Servicing Agreement, dated as July 1, 2005, providing for the issuance of Long Beach Mortgage Loan Trust 2005-WL1, Asset-Backed Pass- through Certificates, Series 2005-WL1) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-109318-08 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 August 25, 2005. Signatures Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized. Deutsche Bank National Trust Company, in its capacity as Trustee under the Pooling and Servicing Agreement on behalf of Long Beach Securities Corp., Registrant Date: Aug 26, 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 August 25, 2005.

Washington, D.C. 20549



Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller
										1. Certificate Payment Report					2
				Long Beach Mortgage Corp.
										2. Collection Account Report					8

										3. Credit Enhancement Report					10
										4. Collateral Report					11
				Certificate Insurer(s)						5. Delinquency Report					15

										6. REO Report					20

										7. Foreclosure Report					21
										8. Prepayment Report					22
										9. Prepayment Detail Report					25

										10. Realized Loss Report					36
										11. Realized Loss Detail Report					39
				Servicer(s)
										12. Triggers and Adj. Cert. Report					40
				Long Beach Mortgage Corp.
										13. Additional Certificate Report					42



				Underwriter(s)
				Greenwich Capital Markets


										Total Number of Pages					42


				Dates						Contacts

				Cut-Off Date:			July 01, 2005			Karlene Benvenuto
				Close Date:			July 15, 2005			Administrator
				First Distribution Date:			August 25, 2005			(714) 247-6284
										Karlene.Benvenuto@db.com

										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			August 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			July 29, 2005
										Main Phone Number:			(714) 247-6000

							August 24, 2005


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






Page 1 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC I-II-2
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal

Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance


					(1)		(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)

I-A1	SR	$	1,321,781,000.00		1,321,781,000.00		5,461,647.92		39,004,321.49		44,465,969.41		0.00		0.00		1,282,776,678.51

II-A1	SR	$	391,000,000.00		391,000,000.00		1,557,736.72		36,011,580.35		37,569,317.07		0.00		0.00		354,988,419.65
II-A2	SR	$	125,200,000.00		125,200,000.00		507,349.80		0.00		507,349.80		0.00		0.00		125,200,000.00
II-A3	SR	$	150,850,000.00		150,850,000.00		628,471.81		0.00		628,471.81		0.00		0.00		150,850,000.00
II-A4	SR	$	80,801,000.00		80,801,000.00		348,596.45		0.00		348,596.45		0.00		0.00		80,801,000.00
I-II-M1	MEZ	$	147,533,000.00		147,533,000.00		653,297.97		0.01		653,297.98		0.00		0.00		147,532,999.99
I-II-M2	MEZ	$	139,182,000.00		139,182,000.00		624,244.14		0.00		624,244.14		0.00		0.00		139,182,000.00
I-II-M3	MEZ	$	40,363,000.00		40,363,000.00		183,330.24		0.00		183,330.24		0.00		0.00		40,363,000.00
I-II-M4	MEZ	$	65,415,000.00		65,415,000.00		304,567.39		0.00		304,567.39		0.00		0.00		65,415,000.00
I-II-M5	MEZ	$	43,146,000.00		43,146,000.00		203,341.50		0.00		203,341.50		0.00		0.00		43,146,000.00
I-II-M6	MEZ	$	37,579,000.00		37,579,000.00		179,244.87		0.00		179,244.87		0.00		0.00		37,579,000.00
I-II-M7	MEZ	$	41,754,000.00		41,754,000.00		227,690.74		0.00		227,690.74		0.00		0.00		41,754,000.00
I-II-M8	MEZ	$	33,404,000.00		33,404,000.00		185,961.30		0.00		185,961.30		0.00		0.00		33,404,000.00
I-II-M9	MEZ	$	27,836,000.00		27,836,000.00		170,815.10		0.00		170,815.10		0.00		0.00		27,836,000.00
I-II-M10	MEZ	$	19,485,000.00		19,485,000.00		136,212.78		0.00		136,212.78		0.00		0.00		19,485,000.00
I-II-B1	NOF/SUB	$	27,836,000.00		27,836,000.00		194,591.68		0.00		194,591.68		0.00		0.00		27,836,000.00
I-II-B2	NOF/SUB	$	37,579,000.00		37,579,000.00		252,001.99		0.00		252,001.99		0.00		0.00		37,579,000.00
I-II-B3	NOF/SUB	$	26,445,000.00		26,445,000.00		169,808.73		0.00		169,808.73		0.00		0.00		26,445,000.00
I-II-B4	NOF/SUB	$	12,526,000.00		12,526,000.00		80,432.00		0.00		80,432.00		0.00		0.00		12,526,000.00
I-II-C	NOF	$	13,918,053.00		13,918,053.00		4,087,298.16		0.00		4,087,298.16		0.00		112.77		13,918,165.77
I-II-P	NOF	$	100.00		100.00		1,021,087.29		0.00		1,021,087.29		0.00		0.00		100.00
R	RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			2,783,633,153.00		2,783,633,153.00		17,177,728.58		75,015,901.85		92,193,630.43		0.00		112.77		2,708,617,363.92






Page 2 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution

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

	Period		Period						(with Notional)		Principal						Total	Principal

Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
I-A1	07/15/05		08/24/05		A-Act/360		542514LC6		1,321,781,000.00		1,000.000000		4.132037		29.508914		33.640951	970.491086
II-A1	07/15/05		08/24/05		A-Act/360		542514LD4		391,000,000.00		1,000.000000		3.983981		92.101229		96.085210	907.898771
II-A2	07/15/05		08/24/05		A-Act/360		542514LE2		125,200,000.00		1,000.000000		4.052315		0.000000		4.052315	1,000.000000
II-A3	07/15/05		08/24/05		A-Act/360		542514LF9		150,850,000.00		1,000.000000		4.166204		0.000000		4.166204	1,000.000000
II-A4	07/15/05		08/24/05		A-Act/360		542514LG7		80,801,000.00		1,000.000000		4.314259		0.000000		4.314259	1,000.000000
I-II-M1	07/15/05		08/24/05		A-Act/360		542514LH5		147,533,000.00		1,000.000000		4.428148		0.000000		4.428148	1,000.000000
I-II-M2	07/15/05		08/24/05		A-Act/360		542514LJ1		139,182,000.00		1,000.000000		4.485092		0.000000		4.485092	1,000.000000
I-II-M3	07/15/05		08/24/05		A-Act/360		542514LK8		40,363,000.00		1,000.000000		4.542037		0.000000		4.542037	1,000.000000
I-II-M4	07/15/05		08/24/05		A-Act/360		542514LL6		65,415,000.00		1,000.000000		4.655926		0.000000		4.655926	1,000.000000
I-II-M5	07/15/05		08/24/05		A-Act/360		542514LM4		43,146,000.00		1,000.000000		4.712870		0.000000		4.712870	1,000.000000
I-II-M6	07/15/05		08/24/05		A-Act/360		542514LN2		37,579,000.00		1,000.000000		4.769815		0.000000		4.769815	1,000.000000
I-II-M7	07/15/05		08/24/05		A-Act/360		542514LP7		41,754,000.00		1,000.000000		5.453148		0.000000		5.453148	1,000.000000
I-II-M8	07/15/05		08/24/05		A-Act/360		542514LQ5		33,404,000.00		1,000.000000		5.567037		0.000000		5.567037	1,000.000000
I-II-M9	07/15/05		08/24/05		A-Act/360		542514LR3		27,836,000.00		1,000.000000		6.136482		0.000000		6.136482	1,000.000000
I-II-M10	07/15/05		08/24/05		A-Act/360		542514LW2		19,485,000.00		1,000.000000		6.990648		0.000000		6.990648	1,000.000000
I-II-B1	07/15/05		08/24/05		A-Act/360		542514LS1		27,836,000.00		1,000.000000		6.990648		0.000000		6.990648	1,000.000000
I-II-B2	07/15/05		08/24/05		A-Act/360		542514LT9		37,579,000.00		1,000.000000		6.705926		0.000000		6.705926	1,000.000000
I-II-B3	07/15/05		08/24/05		A-Act/360		542514LU6		26,445,000.00		1,000.000000		6.421204		0.000000		6.421204	1,000.000000
I-II-B4	07/15/05		08/24/05		A-Act/360		542514LV4		12,526,000.00		1,000.000000		6.421204		0.000000		6.421204	1,000.000000
I-II-C	07/25/05		08/24/05		A-30/360		542514LX0		13,918,053.00		1,000.000000		293.668817		0.000000		293.668817	1,000.008102
I-II-P	07/25/05		08/24/05		A-30/360		542514LY8		100.00		1,000.000000		###############		0.000000		###############	1,000.000000
R	07/25/05		08/24/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 3 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution

Distribution to Date - REMIC I-II-2
																	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	1,321,781,000.00		5,461,647.92		38,275,365.78		728,955.71		39,004,321.49		44,465,969.41		0.00		0.00		1,282,776,678.51
II-A1	391,000,000.00		1,557,736.72		35,338,556.28		673,024.07		36,011,580.35		37,569,317.07		0.00		0.00		354,988,419.65
II-A2	125,200,000.00		507,349.80		0.00		0.00		0.00		507,349.80		0.00		0.00		125,200,000.00
II-A3	150,850,000.00		628,471.81		0.00		0.00		0.00		628,471.81		0.00		0.00		150,850,000.00
II-A4	80,801,000.00		348,596.45		0.00		0.00		0.00		348,596.45		0.00		0.00		80,801,000.00
I-II-M1	147,533,000.00		653,297.97		0.01		0.00		0.01		653,297.98		0.00		0.00		147,532,999.99
I-II-M2	139,182,000.00		624,244.14		0.00		0.00		0.00		624,244.14		0.00		0.00		139,182,000.00
I-II-M3	40,363,000.00		183,330.24		0.00		0.00		0.00		183,330.24		0.00		0.00		40,363,000.00
I-II-M4	65,415,000.00		304,567.39		0.00		0.00		0.00		304,567.39		0.00		0.00		65,415,000.00
I-II-M5	43,146,000.00		203,341.50		0.00		0.00		0.00		203,341.50		0.00		0.00		43,146,000.00
I-II-M6	37,579,000.00		179,244.87		0.00		0.00		0.00		179,244.87		0.00		0.00		37,579,000.00
I-II-M7	41,754,000.00		227,690.74		0.00		0.00		0.00		227,690.74		0.00		0.00		41,754,000.00
I-II-M8	33,404,000.00		185,961.30		0.00		0.00		0.00		185,961.30		0.00		0.00		33,404,000.00
I-II-M9	27,836,000.00		170,815.10		0.00		0.00		0.00		170,815.10		0.00		0.00		27,836,000.00
I-II-M10	19,485,000.00		136,212.78		0.00		0.00		0.00		136,212.78		0.00		0.00		19,485,000.00
I-II-B1	27,836,000.00		194,591.68		0.00		0.00		0.00		194,591.68		0.00		0.00		27,836,000.00
I-II-B2	37,579,000.00		252,001.99		0.00		0.00		0.00		252,001.99		0.00		0.00		37,579,000.00
I-II-B3	26,445,000.00		169,808.73		0.00		0.00		0.00		169,808.73		0.00		0.00		26,445,000.00
I-II-B4	12,526,000.00		80,432.00		0.00		0.00		0.00		80,432.00		0.00		0.00		12,526,000.00
I-II-C	13,918,053.00		4,087,298.16		-110.66		-2.11		0.00		4,087,298.16		0.00		112.77		13,918,165.77
I-II-P	100.00		1,021,087.29		0.00		0.00		0.00		1,021,087.29		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


Total	2,783,633,153.00		17,177,728.58		73,613,811.41		1,401,977.67		75,015,901.85		92,193,630.43		0.00		112.77		2,708,617,363.92



Page 4 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution

Interest Detail - REMIC I-II-2
	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	3.62813%		1,321,781,000.00		5,461,647.92		0.00		0.00		0.00		5,461,647.92		5,461,647.92		0.00
II-A1	3.49813%		391,000,000.00		1,557,736.72		0.00		0.00		0.00		1,557,736.72		1,557,736.72		0.00
II-A2	3.55813%		125,200,000.00		507,349.80		0.00		0.00		0.00		507,349.80		507,349.80		0.00
II-A3	3.65813%		150,850,000.00		628,471.81		0.00		0.00		0.00		628,471.81		628,471.81		0.00
II-A4	3.78813%		80,801,000.00		348,596.45		0.00		0.00		0.00		348,596.45		348,596.45		0.00
I-II-M1	3.88813%		147,533,000.00		653,297.97		0.00		0.00		0.00		653,297.97		653,297.97		0.00
I-II-M2	3.93813%		139,182,000.00		624,244.14		0.00		0.00		0.00		624,244.14		624,244.14		0.00
I-II-M3	3.98813%		40,363,000.00		183,330.24		0.00		0.00		0.00		183,330.24		183,330.24		0.00
I-II-M4	4.08813%		65,415,000.00		304,567.39		0.00		0.00		0.00		304,567.39		304,567.39		0.00
I-II-M5	4.13813%		43,146,000.00		203,341.50		0.00		0.00		0.00		203,341.50		203,341.50		0.00
I-II-M6	4.18813%		37,579,000.00		179,244.87		0.00		0.00		0.00		179,244.87		179,244.87		0.00
I-II-M7	4.78813%		41,754,000.00		227,690.74		0.00		0.00		0.00		227,690.74		227,690.74		0.00
I-II-M8	4.88813%		33,404,000.00		185,961.30		0.00		0.00		0.00		185,961.30		185,961.30		0.00
I-II-M9	5.38813%		27,836,000.00		170,815.10		0.00		0.00		0.00		170,815.10		170,815.10		0.00
I-II-M10	6.13813%		19,485,000.00		136,212.78		0.00		0.00		0.00		136,212.78		136,212.78		0.00
I-II-B1	6.13813%		27,836,000.00		194,591.68		0.00		0.00		0.00		194,591.68		194,591.68		0.00
I-II-B2	5.88813%		37,579,000.00		252,001.99		0.00		0.00		0.00		252,001.99		252,001.99		0.00
I-II-B3	5.63813%		26,445,000.00		169,808.73		0.00		0.00		0.00		169,808.73		169,808.73		0.00
I-II-B4	5.63813%		12,526,000.00		80,432.00		0.00		0.00		0.00		80,432.00		80,432.00		0.00
I-II-C	352.41230%		13,918,053.00		0.00		0.00		0.00		0.00		0.00		4,087,410.93		0.00
I-II-P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		1,021,087.29		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			2,783,633,153.00		12,069,343.13		0.00		0.00		0.00		12,069,343.13		17,177,841.35		0.00



Page 5 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution

Current Period Distribution - REMIC III-2
					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)

III-A1	SR	$	88,800,000.00		88,800,000.00		352,766.21		5,290,535.29		5,643,301.50		0.00		0.00		83,509,464.71

III-A2	SR	$	32,380,000.00		32,380,000.00		133,795.36		0.00		133,795.36		0.00		0.00		32,380,000.00
III-A3	SR	$	24,330,000.00		24,330,000.00		103,857.56		0.00		103,857.56		0.00		0.00		24,330,000.00
III-M1	MEZ	$	11,848,000.00		11,848,000.00		52,194.83		0.00		52,194.83		0.00		0.00		11,848,000.00
III-M2	MEZ	$	3,610,000.00		3,610,000.00		16,067.84		0.00		16,067.84		0.00		0.00		3,610,000.00
III-M3	MEZ	$	6,109,000.00		6,109,000.00		28,095.18		0.00		28,095.18		0.00		0.00		6,109,000.00
III-M4	MEZ	$	2,777,000.00		2,777,000.00		12,929.51		0.00		12,929.51		0.00		0.00		2,777,000.00
III-M5	MEZ	$	2,222,000.00		2,222,000.00		11,737.30		0.00		11,737.30		0.00		0.00		2,222,000.00
III-M6	MEZ	$	1,851,000.00		1,851,000.00		10,093.78		0.00		10,093.78		0.00		0.00		1,851,000.00
III-M7	MEZ	$	1,851,000.00		1,851,000.00		11,147.82		0.00		11,147.82		0.00		0.00		1,851,000.00
III-M8	MEZ	$	1,851,000.00		1,851,000.00		12,939.69		0.00		12,939.69		0.00		0.00		1,851,000.00
III-M9	MEZ	$	1,388,000.00		1,388,000.00		9,703.02		0.00		9,703.02		0.00		0.00		1,388,000.00
III-B1	NOF/SUB	$	1,851,000.00		1,851,000.00		12,939.69		0.00		12,939.69		0.00		0.00		1,851,000.00
III-B2	NOF/SUB	$	1,481,000.00		1,481,000.00		10,353.15		0.00		10,353.15		0.00		0.00		1,481,000.00
III-B3	NOF/SUB	$	1,296,000.00		1,296,000.00		9,059.88		0.00		9,059.88		0.00		0.00		1,296,000.00
III-C	NOF	$	1,480,737.00		1,480,737.00		237,847.15		0.00		237,847.15		0.00		269.70		1,481,006.70
III-P	NOF	$	100.00		100.00		47,668.45		0.00		47,668.45		0.00		0.00		100.00

Total			185,125,837.00		185,125,837.00		1,073,196.42		5,290,535.29		6,363,731.71		0.00		269.70		179,835,571.41





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)
III-A1	07/15/05		08/24/05		A-Act/360		542514MC5		88,800,000.00		1,000.000000		3.972592		59.578100		63.550693	940.421900
III-A2	07/15/05		08/24/05		A-Act/360		542514MD3		32,380,000.00		1,000.000000		4.132037		0.000000		4.132037	1,000.000000
III-A3	07/15/05		08/24/05		A-Act/360		542514ME1		24,330,000.00		1,000.000000		4.268704		0.000000		4.268704	1,000.000000
III-M1	07/15/05		08/24/05		A-Act/360		542514MF8		11,848,000.00		1,000.000000		4.405371		0.000000		4.405371	1,000.000000
III-M2	07/15/05		08/24/05		A-Act/360		542514MG6		3,610,000.00		1,000.000000		4.450925		0.000000		4.450925	1,000.000000
III-M3	07/15/05		08/24/05		A-Act/360		542514MH4		6,109,000.00		1,000.000000		4.598982		0.000000		4.598982	1,000.000000
III-M4	07/15/05		08/24/05		A-Act/360		542514MJ0		2,777,000.00		1,000.000000		4.655927		0.000000		4.655927	1,000.000000
III-M5	07/15/05		08/24/05		A-Act/360		542514MK7		2,222,000.00		1,000.000000		5.282313		0.000000		5.282313	1,000.000000
III-M6	07/15/05		08/24/05		A-Act/360		542514ML5		1,851,000.00		1,000.000000		5.453150		0.000000		5.453150	1,000.000000
III-M7	07/15/05		08/24/05		A-Act/360		542514MM3		1,851,000.00		1,000.000000		6.022593		0.000000		6.022593	1,000.000000
III-M8	07/15/05		08/24/05		A-Act/360		542514MN1		1,851,000.00		1,000.000000		6.990648		0.000000		6.990648	1,000.000000
III-M9	07/15/05		08/24/05		A-Act/360		542514MS0		1,388,000.00		1,000.000000		6.990648		0.000000		6.990648	1,000.000000
III-B1	07/15/05		08/24/05		A-Act/360		542514MP6		1,851,000.00		1,000.000000		6.990648		0.000000		6.990648	1,000.000000
III-B2	07/15/05		08/24/05		A-Act/360		542514MQ4		1,481,000.00		1,000.000000		6.990648		0.000000		6.990648	1,000.000000
III-B3	07/15/05		08/24/05		A-Act/360		542514MR2		1,296,000.00		1,000.000000		6.990648		0.000000		6.990648	1,000.000000
III-C	07/25/05		08/24/05		A-30/360		542514MT8		1,480,737.00		1,000.000000		160.627546		0.000000		160.627546	1,000.182139
III-P	07/25/05		08/24/05		A-30/360		542514MU5		100.00		1,000.000000		476,684.500000		0.000000		476,684.500000	1,000.000000



Page 6 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution

Distribution to Date - REMIC III-2
																	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)
III-A1	88,800,000.00		352,766.21		5,222,218.64		68,316.65		5,290,535.29		5,643,301.50		0.00		0.00		83,509,464.71
III-A2	32,380,000.00		133,795.36		0.00		0.00		0.00		133,795.36		0.00		0.00		32,380,000.00
III-A3	24,330,000.00		103,857.56		0.00		0.00		0.00		103,857.56		0.00		0.00		24,330,000.00
III-M1	11,848,000.00		52,194.83		0.00		0.00		0.00		52,194.83		0.00		0.00		11,848,000.00
III-M2	3,610,000.00		16,067.84		0.00		0.00		0.00		16,067.84		0.00		0.00		3,610,000.00
III-M3	6,109,000.00		28,095.18		0.00		0.00		0.00		28,095.18		0.00		0.00		6,109,000.00
III-M4	2,777,000.00		12,929.51		0.00		0.00		0.00		12,929.51		0.00		0.00		2,777,000.00
III-M5	2,222,000.00		11,737.30		0.00		0.00		0.00		11,737.30		0.00		0.00		2,222,000.00
III-M6	1,851,000.00		10,093.78		0.00		0.00		0.00		10,093.78		0.00		0.00		1,851,000.00
III-M7	1,851,000.00		11,147.82		0.00		0.00		0.00		11,147.82		0.00		0.00		1,851,000.00
III-M8	1,851,000.00		12,939.69		0.00		0.00		0.00		12,939.69		0.00		0.00		1,851,000.00
III-M9	1,388,000.00		9,703.02		0.00		0.00		0.00		9,703.02		0.00		0.00		1,388,000.00
III-B1	1,851,000.00		12,939.69		0.00		0.00		0.00		12,939.69		0.00		0.00		1,851,000.00
III-B2	1,481,000.00		10,353.15		0.00		0.00		0.00		10,353.15		0.00		0.00		1,481,000.00
III-B3	1,296,000.00		9,059.88		0.00		0.00		0.00		9,059.88		0.00		0.00		1,296,000.00
III-C	1,480,737.00		237,847.15		-266.22		-3.48		0.00		237,847.15		0.00		269.70		1,481,006.70
III-P	100.00		47,668.45		0.00		0.00		0.00		47,668.45		0.00		0.00		100.00


Total	185,125,837.00		1,073,196.42		5,221,952.42		68,313.17		5,290,535.29		6,363,731.71		0.00		269.70		179,835,571.41


Interest Detail - REMIC III-2
	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)
III-A1	3.48813%		88,800,000.00		352,766.21		0.00		0.00		0.00		352,766.21		352,766.21		0.00
III-A2	3.62813%		32,380,000.00		133,795.36		0.00		0.00		0.00		133,795.36		133,795.36		0.00
III-A3	3.74813%		24,330,000.00		103,857.56		0.00		0.00		0.00		103,857.56		103,857.56		0.00
III-M1	3.86813%		11,848,000.00		52,194.83		0.00		0.00		0.00		52,194.83		52,194.83		0.00
III-M2	3.90813%		3,610,000.00		16,067.84		0.00		0.00		0.00		16,067.84		16,067.84		0.00
III-M3	4.03813%		6,109,000.00		28,095.18		0.00		0.00		0.00		28,095.18		28,095.18		0.00
III-M4	4.08813%		2,777,000.00		12,929.51		0.00		0.00		0.00		12,929.51		12,929.51		0.00
III-M5	4.63813%		2,222,000.00		11,737.30		0.00		0.00		0.00		11,737.30		11,737.30		0.00
III-M6	4.78813%		1,851,000.00		10,093.78		0.00		0.00		0.00		10,093.78		10,093.78		0.00
III-M7	5.28813%		1,851,000.00		11,147.82		0.00		0.00		0.00		11,147.82		11,147.82		0.00
III-M8	6.13813%		1,851,000.00		12,939.69		0.00		0.00		0.00		12,939.69		12,939.69		0.00
III-M9	6.13813%		1,388,000.00		9,703.02		0.00		0.00		0.00		9,703.02		9,703.02		0.00
III-B1	6.13813%		1,851,000.00		12,939.69		0.00		0.00		0.00		12,939.69		12,939.69		0.00
III-B2	6.13813%		1,481,000.00		10,353.15		0.00		0.00		0.00		10,353.15		10,353.15		0.00
III-B3	6.13813%		1,296,000.00		9,059.88		0.00		0.00		0.00		9,059.88		9,059.88		0.00
III-C	192.97162%		1,480,737.00		0.00		0.00		0.00		0.00		0.00		238,116.85		0.00
III-P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		47,668.45		0.00


Total			185,125,837.00		787,680.82		0.00		0.00		0.00		787,680.82		1,073,466.12		0.00



Page 7 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution
Collection Account Report
SUMMARY

								Group 3		Group 2		Group 1		Total
Principal Collections								5,290,266.07		36,011,526.36		39,004,263.01		80,306,055.44
Principal Withdrawals								0.00		0.00		0.00		0.00
Principal Other Accounts								0.00		0.00		0.00		0.00
TOTAL NET PRINCIPAL								5,290,266.07		36,011,526.36		39,004,263.01		80,306,055.44
Interest Collections								1,085,758.54		6,234,082.70		10,791,428.60		18,111,269.84
Interest Withdrawals								-0.00		-0.00		-0.00		-0.00
Interest Fees								-59,961.35		-303,228.57		-565,528.97		-928,718.88
Interest Other Accounts								47,668.45		446,294.19		574,793.10		1,068,755.74
TOTAL NET INTEREST								1,073,465.64		6,377,148.32		10,800,692.73		18,251,306.70
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION								6,363,731.71		42,388,674.68		49,804,955.74		98,557,362.14



PRINCIPAL - COLLECTIONS

									Group 3		Group 2		Group 1		Total
Scheduled Principal Received									68,313.17		447,599.83		954,377.84		1,470,290.84
Curtailments									5,489.90		36,050.59		66,422.37		107,962.86
Prepayments In Full									5,216,463.00		35,527,875.94		37,983,462.80		78,727,801.74
Repurchased/Substitutions									0.00		0.00		0.00		0.00
Liquidations									0.00		0.00		0.00		0.00
Insurance Principal									0.00		0.00		0.00		0.00
Other Additional Principal									0.00		0.00		0.00		0.00
Delinquent Principal									-14,976.49		-125,459.47		-217,276.47		-357,712.43
Realized Losses									-0.00		-0.00		-0.00		-0.00
Advanced Principal									14,976.49		125,459.47		217,276.47		357,712.43
TOTAL PRINCIPAL COLLECTED									5,290,266.07		36,011,526.36		39,004,263.01		80,306,055.44


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS

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





Page 8 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution

INTEREST - COLLECTIONS

								Group 3		Group 2		Group 1		Total
Scheduled Interest								1,103,036.32		6,350,520.40		10,967,634.70		18,421,191.42
Repurchased/Substitution Interest								0.00		0.00		0.00		0.00
Liquidation Interest								0.00		0.00		0.00		0.00
Insurance Interest								0.00		0.00		0.00		0.00
Other Additional Interest								0.00		0.00		0.00		0.00
Prepayment Interest Shortfalls								-6,127.56		-40,707.40		-46,562.74		-93,397.70
Delinquent Interest								-253,170.56		-1,801,604.32		-2,688,873.28		-4,743,648.16
Compensating Interest								6,127.56		40,707.40		46,562.74		93,397.71
Civil Relief Act Shortfalls								-0.00		-0.00		-0.00		-0.00
Interest Advanced								235,892.79		1,685,166.60		2,512,667.18		4,433,726.57
TOTAL INTEREST COLLECTED								1,085,758.54		6,234,082.70		10,791,428.60		18,111,269.84


INTEREST - WITHDRAWALS

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



INTEREST - OTHER ACCOUNTS

								Group 3		Group 2		Group 1		Total
Prepayment Charges								47,668.45		446,294.19		574,793.10		1,068,755.74
TOTAL INTEREST OTHER ACCOUNTS								47,668.45		446,294.19		574,793.10		1,068,755.74



INTEREST - FEES

								Group 3		Group 2		Group 1		Total
Servicing Fess REMIC I-II														867,203.34
Servicing Fess REMIC III														59,857.99
Trustee Fees REMIC I-II														1,554.20
Trustee Fees REMIC III														103.36
Current Servicing Fees								59,857.99		302,666.97		564,536.37		927,061.33
Trustee Fees								103.36		561.60		992.59		1,657.56
TOTAL INTEREST FEES								59,961.35		303,228.57		565,528.97		928,718.88



Page 9 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS


SPACE INTENTIONALLY LEFT BLANK





INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES

								Group 3		Group 2		Group 1		Total
Overcollateralized Amount - Prior Period REMIC I-II														13,918,053.00
Current Period Losses REMIC I-II														0.00
Overcollateralized Amount - After Current Losses REMIC														13,918,053.29

Overcollateralization Increase Amount REMIC I-II														112.77
Overcollateralization Reduction Amount REMIC I-II														0.00
Overcollateralization Amount - Ending REMIC I-II														13,918,165.77

Overcollateralization Deficiency Amount REMIC I-II														0.00
Required Overcollateralized Amount REMIC I-II														13,918,165.77



Overcollateralized Amount - Prior Period REMIC III														1,480,737.00
Current Period Losses REMIC III														0.00
Overcollateralized Amount - After Current Losses REMIC III														1,480,737.48

Overcollateralization Increase Amount REMIC III														269.70
Overcollateralization Reduction Amount REMIC III														0.00
Overcollateralization Amount - Ending REMIC III														1,481,006.70

Overcollateralization Deficiency Amount REMIC III														0.00
Required Overcollateralized Amount REMIC III														1,481,006.70



Page 10 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution
Collateral Report


COLLATERAL



									Group 3		Group 2		Group 1		Total



Loan Count:


Original								584		4,415		11,095		16,094
Prior								584		4,415		11,095		16,094
Prefunding								0		0		0		0
Scheduled Paid Offs								-0		-0		-0		-0
Full Voluntary Prepayments								-12		-162		-211		-385
Repurchases								-0		-0		-0		-0
Liquidations								-0		-0		-0		-0
Current								572		4,253		10,884		15,709
Principal Balance:


Original								185,125,837.48		1,005,851,230.57		1,777,781,922.72		2,968,758,990.77
Prior								185,125,837.48		1,005,851,230.57		1,777,781,922.72		2,968,758,990.77
Prefunding								0.00		0.00		0.00		0.00
Scheduled Principal								-68,313.17		-447,599.83		-954,377.84		-1,470,290.84
Partial Prepayments								-5,489.90		-36,050.59		-66,422.37		-107,962.86
Full Voluntary Prepayments								-5,216,463.00		-35,527,875.94		-37,983,462.80		-78,727,801.74
Repurchases								-0.00		-0.00		-0.00		-0.00
Liquidations								-0.00		-0.00		-0.00		-0.00
Current								179,835,571.41		969,839,704.21		1,738,777,659.71		2,888,452,935.33





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 11 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution

CHARACTERISTICS

								Group 3		Group 2		Group 1		Total
Weighted Average Coupon Original								7.14997%		7.57629%		7.40314%		7.44602%
Weighted Average Coupon Prior								7.14997%		7.57629%		7.40314%		7.44602%
Weighted Average Coupon Current								7.14997%		7.57629%		7.40314%		7.44602%
Weighted Average Months to Maturity Original								476		353		355		362
Weighted Average Months to Maturity Prior								476		353		355		362
Weighted Average Months to Maturity Current								476		353		355		362
Weighted Avg Remaining Amortization Term Original								476		353		355		362
Weighted Avg Remaining Amortization Term Prior								476		353		355		362
Weighted Avg Remaining Amortization Term Current								476		353		355		362
Weighted Average Seasoning Original								3.60		5.06		4.55		4.66
Weighted Average Seasoning Prior								3.60		5.06		4.55		4.66
Weighted Average Seasoning Current								3.60		5.06		4.55		4.66









Page 12 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution

ARM CHARACTERISTICS

								Group 3		Group 2		Group 1		Total
Weighted Average Margin Original								5.02523%		5.10075%		5.09768%		5.09394%
Weighted Average Margin Prior								5.02523%		5.10075%		5.09768%		5.09394%
Weighted Average Margin Current								5.02523%		5.10075%		5.09768%		5.09394%
Weighted Average Max Rate Original								13.14397%		13.26129%		13.31529%		13.28650%
Weighted Average Max Rate Prior								13.14397%		13.26129%		13.31529%		13.28650%
Weighted Average Max Rate Current								13.14397%		13.26129%		13.31529%		13.28650%
Weighted Average Min Rate Original								7.14397%		7.25847%		7.30972%		7.28219%
Weighted Average Min Rate Prior								7.14397%		7.25847%		7.30972%		7.28219%
Weighted Average Min Rate Current								7.14397%		7.25847%		7.30972%		7.28219%
Weighted Average Cap Up Original								1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Prior								1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Current								1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Original								1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Prior								1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Current								1.00000%		1.00000%		1.00000%		1.00000%




SERVICING FEES & ADVANCES

									Group 3		Group 2		Group 1		Total




Current Servicing Fees								59,857.99		302,666.97		564,536.37		927,061.33
Delinquent Servicing Fees								17,277.77		116,437.72		176,206.10		309,921.59
TOTAL SERVICING FEES								77,135.77		419,104.68		740,742.49		1,236,982.94


Total Servicing Fees								77,135.77		419,104.68		740,742.49		1,236,982.94
Compensating Interest								-6,127.56		-40,707.40		-46,562.74		-93,397.71
Delinquent Servicing Fees								-17,277.77		-116,437.72		-176,206.10		-309,921.59
COLLECTED SERVICING FEES								53,730.43		261,959.57		517,973.65		833,663.65

Total Servicing Fees - REMIC I-II														1,159,847.16
Compensating Interest - REMIC I-II														-87,270.15
Delinquent Servicing Fees - REMIC I-II														-292,643.82
COLLECTED SERVICING FEES - REMIC I-II														779,933.22


Total Advanced Interest								235,892.79		1,685,166.60		2,512,667.18		4,433,726.57
Total Advanced Principal								14,976.49		125,459.47		217,276.47		357,712.43
Aggregate Advances with respect to this Distribution								250,869.28		1,810,626.07		2,729,943.65		4,791,439.00

Total Advanced Interest - REMIC I-II														4,197,833.78
Total Advanced Principal - REMIC I-II														342,735.94
Agg Adv with respect to this Distn - REMIC I-II														4,540,569.72






Page 13 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution

ADDITIONAL COLLATERAL INFORMATION
								Group 3		Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)								6,127.56		40,707.40		46,562.74		93,397.70
Compensating Interest								-6,127.56		-40,707.40		-46,562.74		-93,397.71
Net Prepayment Interest Shortfall (PPIS)								0.00		0.00		0.00		0.00

Ending Pool Stated Principal Balance								179,835,571.41		969,839,704.21		1,738,777,659.71		2,888,452,935.33
Weighted Average Net Mortgage Rate
Current LIBOR Rate														3.388130%
Next LIBOR Rate														3.641250%



Page 14 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				39,458,145.65		681,156.70		0.00		40,139,302.35
			% Balance				1.37%		0.02%		0.00%		1.39%
			# Loans				238		4		0		242
			% # Loans				1.52%		0.03%		0.00%		1.54%
	FORECLOSURE		Balance		0.00		0.00		401,463.76		0.00		401,463.76
			% Balance		0.00%		0.00%		0.01%		0.00%		0.01%
			# Loans		0		0		1		0		1
			% # Loans		0.00%		0.00%		0.01%		0.00%		0.01%
	BANKRUPTCY		Balance		583,222.13		0.00		0.00		0.00		583,222.13
			% Balance		0.02%		0.00%		0.00%		0.00%		0.02%
			# Loans		6		0		0		0		6
			% # Loans		0.04%		0.00%		0.00%		0.00%		0.04%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		583,222.13		39,458,145.65		1,082,620.46		0.00		41,123,988.24
			% Balance		0.02%		1.37%		0.04%		0.00%		1.42%
			# Loans		6		238		5		0		249
			% # Loans		0.04%		1.52%		0.03%		0.00%		1.59%









Page 15 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				25,612,989.57		681,156.70		0.00		26,294,146.27
			% Balance				1.47%		0.04%		0.00%		1.51%
			# Loans				179		4		0		183
			% # Loans				1.64%		0.04%		0.00%		1.68%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		583,222.13		0.00		0.00		0.00		583,222.13
			% Balance		0.03%		0.00%		0.00%		0.00%		0.03%
			# Loans		6		0		0		0		6
			% # Loans		0.06%		0.00%		0.00%		0.00%		0.06%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		583,222.13		25,612,989.57		681,156.70		0.00		26,877,368.40
			% Balance		0.03%		1.47%		0.04%		0.00%		1.55%
			# Loans		6		179		4		0		189
			% # Loans		0.06%		1.64%		0.04%		0.00%		1.74%










Page 16 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				11,907,909.88		0.00		0.00		11,907,909.88
			% Balance				1.23%		0.00%		0.00%		1.23%
			# Loans				54		0		0		54
			% # Loans				1.27%		0.00%		0.00%		1.27%
	FORECLOSURE		Balance		0.00		0.00		401,463.76		0.00		401,463.76
			% Balance		0.00%		0.00%		0.04%		0.00%		0.04%
			# Loans		0		0		1		0		1
			% # Loans		0.00%		0.00%		0.02%		0.00%		0.02%
	BANKRUPTCY		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		11,907,909.88		401,463.76		0.00		12,309,373.64
			% Balance		0.00%		1.23%		0.04%		0.00%		1.27%
			# Loans		0		54		1		0		55
			% # Loans		0.00%		1.27%		0.02%		0.00%		1.29%










Page 17 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution

	GROUP 3
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				1,937,246.20		0.00		0.00		1,937,246.20
			% Balance				1.08%		0.00%		0.00%		1.08%
			# Loans				5		0		0		5
			% # Loans				0.87%		0.00%		0.00%		0.87%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		1,937,246.20		0.00		0.00		1,937,246.20
			% Balance		0.00%		1.08%		0.00%		0.00%		1.08%
			# Loans		0		5		0		0		5
			% # Loans		0.00%		0.87%		0.00%		0.00%		0.87%










Page 18 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution

	GROUPS 1,2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				37,520,899.45		681,156.70		0.00		38,202,056.15
			% Balance				2.70%		0.04%		0.00%		2.74%
			# Loans				233		4		0		237
			% # Loans				2.91%		0.04%		0.00%		2.95%
	FORECLOSURE		Balance		0.00		0.00		401,463.76		0.00		401,463.76
			% Balance		0.00%		0.00%		0.04%		0.00%		0.04%
			# Loans		0		0		1		0		1
			% # Loans		0.00%		0.00%		0.02%		0.00%		0.02%
	BANKRUPTCY		Balance		583,222.13		0.00		0.00		0.00		583,222.13
			% Balance		0.03%		0.00%		0.00%		0.00%		0.03%
			# Loans		6		0		0		0		6
			% # Loans		0.06%		0.00%		0.00%		0.00%		0.06%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		583,222.13		37,520,899.45		1,082,620.46		0.00		39,186,742.04
			% Balance		0.03%		2.70%		0.08%		0.00%		2.81%
			# Loans		6		233		5		0		244
			% # Loans		0.06%		2.91%		0.06%		0.00%		3.03%


Page 19 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

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

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL


Page 20 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

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

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
667178321 2
			402,400.00		401,463.76		01-Apr-2005		8.750%		FL - 80.00%		360		01-May-2005



TOTAL			402,400.00		401,463.76


Page 21 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS


									Group 3		Group 2		Group 1		Total




Current


Number of Paid in Full Loans								12		162		211		385
Number of Repurchased Loans								0		0		0		0
Total Number of Loans Prepaid in Full								12		162		211		385
Curtailments Amount								5,489.90		36,050.59		66,422.37		107,962.86
Paid in Full Balance								5,216,463.00		35,527,875.94		37,983,462.80		78,727,801.74
Repurchased Loans Balance								0.00		0.00		0.00		0.00
Total Prepayment Amount								5,221,952.90		35,563,926.53		38,049,885.17		78,835,764.60

Cumulative


Number of Paid in Full Loans								12		162		211		385
Number of Repurchased Loans								0		0		0		0
Total Number of Loans Prepaid in Full								12		162		211		385
Paid in Full Balance								5,216,463.00		35,527,875.94		37,983,462.80		78,727,801.74
Repurchased Loans Balance								0.00		0.00		0.00		0.00
Curtailments Amount								5,489.90		36,050.59		66,422.37		107,962.86
Total Prepayment Amount								5,221,952.90		35,563,926.53		38,049,885.17		78,835,764.60










Page 22 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES


									Group 3		Group 2		Group 1		Total



SMM								2.82%		3.54%		2.14%		2.66%
3 Months Avg SMM								2.82%		3.54%		2.14%		2.66%
12 Months Avg SMM								2.82%		3.54%		2.14%		2.66%
Avg SMM Since Cut-off								2.82%		3.54%		2.14%		2.66%


CPR								29.07%		35.09%		22.88%		27.61%
3 Months Avg CPR								29.07%		35.09%		22.88%		27.61%
12 Months Avg CPR								29.07%		35.09%		22.88%		27.61%
Avg CPR Since Cut-off								29.07%		35.09%		22.88%		27.61%


PSA								4,035.60%		3,470.07%		2,513.70%		2,961.96%
3 Months Avg PSA Approximation								4,035.60%		3,470.07%		2,513.70%		2,961.96%
12 Months Avg PSA Approximation								4,035.60%		3,470.07%		2,513.70%		2,961.96%
Avg PSA Since Cut-off Approximation								4,035.60%		3,470.07%		2,513.70%		2,961.96%










Page 23 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution






PREPAYMENT CALCULATION METHODOLOGY

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













Page 24 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

74516998 2			38,400.00		37,252.47			01-Aug-2005		11.990%		CA - 100.00%		Paid Off - 240		01-Jun-2003


665346243 2			164,500.00		162,336.49			15-Jul-2005		6.075%		CA - 58.75%		Paid Off - 360		01-Jul-2004

665348736 2			55,600.00		54,614.46			11-Aug-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jun-2004

665494605 2			86,700.00		85,045.13			12-Jul-2005		9.750%		IL - 100.00%		Paid Off - 240		01-Aug-2004

665589784 1			54,400.00		54,123.37			21-Jul-2005		9.990%		CA - 97.14%		Paid Off - 360		01-Sep-2004

665615829 2			61,000.00		60,091.61			29-Jul-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Jul-2004

665641387 1			181,200.00		181,200.00			18-Jul-2005		5.975%		CA - 80.00%		Paid Off - 360		01-Aug-2004

665689907 2			75,400.00		75,086.97			26-Jul-2005		10.990%		CA - 100.00%		Paid Off - 360		01-Sep-2004

665705802 2			84,000.00		83,636.06			04-Aug-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Sep-2004

665716676 1			247,500.00		244,922.56			20-Jul-2005		6.400%		CA - 90.00%		Paid Off - 360		01-Sep-2004

665769667 2			88,799.00		87,415.00			13-Jul-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Sep-2004

665782918 2			59,800.00		59,553.85			27-Jul-2005		10.990%		CA - 100.00%		Paid Off - 360		01-Sep-2004

665786919 1			69,000.00		68,701.00			04-Aug-2005		10.750%		NY - 100.00%		Paid Off - 360		01-Sep-2004

665791919 2			113,000.00		112,510.44			25-Jul-2005		10.750%		CA - 98.26%		Paid Off - 360		01-Sep-2004

665799110 2			77,000.00		76,608.36			12-Aug-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Sep-2004

665805149 2			134,000.00		133,023.90			18-Jul-2005		8.750%		CA - 100.00%		Paid Off - 360		01-Sep-2004

665805792 2			101,000.00		99,425.87			02-Aug-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Sep-2004

665807269 1			86,000.00		85,585.88			26-Jul-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Sep-2004

665808952 1			42,400.00		42,204.80			26-Jul-2005		9.990%		WA - 100.00%		Paid Off - 360		01-Oct-2004

665812475 1			63,800.00		62,626.72			18-Jul-2005		9.750%		FL - 100.00%		Paid Off - 360		01-Sep-2004

665823894 2			93,600.00		93,073.03			04-Aug-2005		9.500%		CA - 100.00%		Paid Off - 360		01-Sep-2004

665828406 2			53,600.00		53,370.09			04-Aug-2005		11.500%		CA - 100.00%		Paid Off - 360		01-Sep-2004

665831996 1			28,000.00		27,825.85			25-Jul-2005		10.500%		CA - 100.00%		Paid Off - 360		01-Sep-2004

665845814 2			66,750.00		66,470.18			08-Jul-2005		10.990%		CA - 95.00%		Paid Off - 360		01-Sep-2004

665865077 2			31,500.00		31,394.78			09-Aug-2005		11.500%		WA - 100.00%		Paid Off - 360		01-Oct-2004

665875571 1			16,400.00		16,334.65			08-Jul-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004

665876603 2			80,400.00		80,103.35			11-Aug-2005		11.500%		FL - 100.00%		Paid Off - 360		01-Sep-2004

665880043 2			76,000.00		75,551.55			15-Jul-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Sep-2004

665881330 1			59,000.00		58,768.63			03-Aug-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004

665892360 2			22,000.00		21,918.79			15-Jul-2005		11.500%		FL - 100.00%		Paid Off - 360		01-Sep-2004

665896031 2			85,200.00		84,865.95			09-Aug-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004

665899365 1			59,600.00		59,366.30			22-Jul-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004

665900098 2			99,990.00		99,455.47			18-Jul-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Sep-2004

665900494 2			25,000.00		24,916.49			29-Jul-2005		11.500%		IL - 100.00%		Paid Off - 360		01-Oct-2004

665901435 2			56,800.00		56,514.16			03-Aug-2005		10.990%		FL - 100.00%		Paid Off - 360		01-Oct-2004

665916854 2			134,600.00		133,528.39			14-Jul-2005		10.990%		CA - 89.73%		Paid Off - 360		01-Nov-2004

665920260 1			37,400.00		37,237.29			25-Jul-2005		10.990%		FL - 100.00%		Paid Off - 360		01-Oct-2004



Page 25 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 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

665922688 2			62,922.00		62,557.99			12-Jul-2005		11.500%		CA - 100.00%		Paid Off - 360		01-Oct-2004


665924015 2			112,000.00		111,333.07			11-Aug-2005		8.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004

665928289 2			42,000.00		41,859.76			02-Aug-2005		11.500%		WA - 100.00%		Paid Off - 360		01-Oct-2004

665929097 2			139,000.00		138,387.25			02-Aug-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004

665932406 1			32,980.00		32,831.66			05-Aug-2005		10.750%		FL - 99.94%		Paid Off - 360		01-Oct-2004

665956264 2			49,000.00		48,836.39			12-Jul-2005		11.500%		CA - 100.00%		Paid Off - 360		01-Oct-2004

665962114 1			48,000.00		47,767.63			27-Jul-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004

665978508 2			86,000.00		85,662.80			09-Aug-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004

665984340 2			130,400.00		129,862.04			22-Jul-2005		9.990%		AZ - 100.00%		Paid Off - 360		01-Nov-2004

665984688 2			30,600.00		30,464.93			04-Aug-2005		10.750%		GA - 100.00%		Paid Off - 360		01-Oct-2004

666016456 1			63,800.00		63,521.87			15-Jul-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Oct-2004

666041793 2			51,000.00		50,829.83			08-Aug-2005		10.990%		MD - 100.00%		Paid Off - 360		01-Nov-2004

666060736 2			32,600.00		32,497.09			29-Jul-2005		11.250%		CA - 100.00%		Paid Off - 360		01-Nov-2004

666062815 2			57,600.00		57,425.83			27-Jul-2005		10.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004

666068309 1			68,000.00		67,704.97			01-Aug-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

666081542 1			39,800.00		38,391.75			21-Jul-2005		9.750%		MA - 100.00%		Paid Off - 360		01-Nov-2004

666088471 2			35,180.00		35,074.78			29-Jul-2005		11.500%		CO - 100.00%		Paid Off - 360		01-Nov-2004

666108022 2			76,000.00		75,660.28			01-Aug-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Nov-2004

666109566 2			98,000.00		97,559.51			01-Aug-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004

666111497 1			44,000.00		43,789.90			26-Jul-2005		9.750%		OR - 100.00%		Paid Off - 360		01-Nov-2004

666115688 2			67,200.00		66,975.73			28-Jul-2005		10.990%		CA - 100.00%		Paid Off - 360		01-Nov-2004

666124193 1			44,250.00		44,060.60			10-Aug-2005		10.750%		CA - 95.00%		Paid Off - 360		01-Dec-2004

666125166 1			59,000.00		58,780.49			27-Jul-2005		10.500%		CA - 100.00%		Paid Off - 360		01-Nov-2004

666127709 2			75,000.00		74,736.50			11-Aug-2005		10.750%		AZ - 100.00%		Paid Off - 360		01-Nov-2004

666128152 2			97,600.00		97,219.60			13-Jul-2005		9.750%		NY - 100.00%		Paid Off - 360		01-Dec-2004

666132980 2			64,000.00		63,798.02			22-Jul-2005		11.250%		CA - 100.00%		Paid Off - 360		01-Nov-2004

666136833 1			20,000.00		19,893.33			28-Jul-2005		9.750%		CO - 100.00%		Paid Off - 360		01-Nov-2004

666146642 1			40,600.00		10,017.05			10-Aug-2005		11.750%		OR - 100.00%		Paid Off - 360		01-Nov-2004

666147855 2			133,000.00		132,423.00			18-Jul-2005		9.750%		IL - 100.00%		Paid Off - 360		01-Nov-2004

666149570 2			83,000.00		82,742.03			04-Aug-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Dec-2004

666153184 2			23,000.00		22,923.18			04-Aug-2005		10.990%		IL - 100.00%		Paid Off - 360		01-Nov-2004

666158993 2			65,000.00		64,831.34			18-Jul-2005		10.990%		CA - 100.00%		Paid Off - 360		01-Jan-2005

666177936 1			44,000.00		43,855.72			01-Aug-2005		10.500%		CA - 100.00%		Paid Off - 360		01-Dec-2004

666182688 1			55,967.00		54,926.81			03-Aug-2005		10.750%		CA - 100.00%		Paid Off - 180		01-Dec-2004

666188826 2			84,000.00		83,751.27			02-Aug-2005		10.990%		CA - 93.33%		Paid Off - 360		01-Dec-2004

666205463 2			48,000.00		47,829.59			14-Jul-2005		11.000%		CA - 95.00%		Paid Off - 360		01-Dec-2004

666208673 2			126,000.00		125,628.81			01-Aug-2005		11.000%		CA - 100.00%		Paid Off - 360		01-Dec-2004

666214812 1			35,980.00		35,868.15			11-Aug-2005		10.750%		FL - 100.00%		Paid Off - 360		01-Dec-2004



Page 26 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 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

666216171 1			38,037.00		37,873.88			03-Aug-2005		9.750%		NM - 100.00%		Paid Off - 360		01-Dec-2004


666231170 1			65,000.00		64,763.09			12-Aug-2005		10.000%		IL - 100.00%		Paid Off - 360		01-Dec-2004

666231667 2			41,000.00		40,878.92			11-Aug-2005		10.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004

666251491 1			47,400.00		47,267.68			29-Jul-2005		11.250%		CO - 100.00%		Paid Off - 360		01-Dec-2004

666264528 1			60,000.00		59,846.02			11-Jul-2005		11.000%		CA - 100.00%		Paid Off - 360		01-Jan-2005

666275037 2			34,759.00		34,678.92			21-Jul-2005		11.500%		NM - 100.00%		Paid Off - 360		01-Jan-2005

666278205 2			97,000.00		96,714.21			28-Jul-2005		11.000%		CA - 100.00%		Paid Off - 360		01-Dec-2004

666284658 2			29,980.00		29,902.57			12-Jul-2005		11.000%		IL - 100.00%		Paid Off - 360		01-Jan-2005

666284831 2			77,400.00		77,132.39			01-Aug-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Dec-2004

666288428 2			77,800.00		77,610.83			12-Aug-2005		11.250%		CA - 100.00%		Paid Off - 360		01-Jan-2005

666289194 2			88,000.00		87,705.48			08-Jul-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005

666291497 1			36,980.00		36,864.98			13-Jul-2005		10.750%		OR - 100.00%		Paid Off - 360		01-Dec-2004

666291570 2			75,000.00		74,732.94			05-Aug-2005		11.500%		CA - 100.00%		Paid Off - 360		01-Dec-2004

666293147 2			112,100.00		111,803.57			21-Jul-2005		11.500%		CA - 100.00%		Paid Off - 360		01-Dec-2004

666296728 2			69,000.00		68,779.38			09-Aug-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Dec-2004

666317607 2			844,792.00		844,473.09			08-Jul-2005		7.550%		FL - 72.83%		Paid Off - 360		01-Feb-2005

666332283 1			64,000.00		63,860.42			27-Jul-2005		11.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005

666333240 2			20,600.00		20,552.50			21-Jul-2005		11.500%		CO - 100.00%		Paid Off - 360		01-Jan-2005

666336193 2			89,250.00		88,966.56			29-Jul-2005		10.000%		CT - 95.00%		Paid Off - 360		01-Jan-2005

666346150 1			52,000.00		51,796.61			21-Jul-2005		9.000%		CA - 100.00%		Paid Off - 360		01-Jan-2005

666349626 1			51,820.00		51,661.95			28-Jul-2005		10.750%		FL - 100.00%		Paid Off - 360		01-Jan-2005

666353727 1			58,400.00		58,233.21			29-Jul-2005		10.500%		CA - 100.00%		Paid Off - 360		01-Jan-2005

666358643 2			107,000.00		106,660.19			03-Aug-2005		10.000%		CA - 100.00%		Paid Off - 360		01-Jan-2005

666362819 2			26,420.00		26,359.13			03-Aug-2005		11.500%		WA - 100.00%		Paid Off - 360		01-Jan-2005

666364401 1			50,000.00		49,839.57			02-Aug-2005		10.000%		IL - 100.00%		Paid Off - 360		01-Jan-2005

666365689 2			116,600.00		116,209.77			08-Jul-2005		9.750%		SC - 100.00%		Paid Off - 360		01-Jan-2005

666370002 1			53,000.00		52,840.33			08-Jul-2005		10.250%		GA - 100.00%		Paid Off - 360		01-Jan-2005

666372719 2			86,000.00		85,840.97			12-Aug-2005		12.500%		CA - 100.00%		Paid Off - 360		01-Jan-2005

666379268 2			125,000.00		123,617.78			01-Aug-2005		8.750%		CA - 97.61%		Paid Off - 240		01-Jan-2005

666381439 1			28,000.00		27,906.25			01-Aug-2005		9.750%		AZ - 100.00%		Paid Off - 360		01-Jan-2005

666383559 1			70,000.00		69,436.75			21-Jul-2005		11.250%		CA - 100.00%		Paid Off - 240		01-Jan-2005

666387030 2			107,000.00		106,725.43			22-Jul-2005		11.000%		CA - 100.00%		Paid Off - 360		01-Jan-2005

666391925 1			36,000.00		35,912.45			04-Aug-2005		11.250%		WA - 100.00%		Paid Off - 360		01-Jan-2005

666396338 2			106,000.00		105,645.22			05-Aug-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005

666397229 2			100,000.00		99,793.54			14-Jul-2005		12.000%		CA - 100.00%		Paid Off - 360		01-Jan-2005

666397393 2			58,500.00		58,378.97			11-Aug-2005		12.000%		CA - 90.00%		Paid Off - 360		01-Jan-2005

666399860 2			111,000.00		110,730.11			11-Jul-2005		11.250%		CA - 100.00%		Paid Off - 360		01-Jan-2005

666402680 1			40,000.00		39,853.30			01-Aug-2005		10.750%		IL - 100.00%		Paid Off - 360		01-Jan-2005



Page 27 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 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

666415120 2			65,000.00		64,833.16			29-Jul-2005		11.000%		CA - 100.00%		Paid Off - 360		01-Jan-2005


666417704 1			92,000.00		91,597.36			09-Aug-2005		8.450%		GA - 76.03%		Paid Off - 360		01-Jan-2005

666420682 2			47,700.00		47,577.61			28-Jul-2005		11.000%		CA - 95.00%		Paid Off - 360		01-Jan-2005

666426333 1			23,600.00		23,536.06			05-Aug-2005		10.750%		FL - 100.00%		Paid Off - 360		01-Jan-2005

666430491 2			58,000.00		57,866.46			01-Aug-2005		11.500%		MD - 100.00%		Paid Off - 360		01-Jan-2005

666430855 1			28,200.00		28,131.43			12-Jul-2005		11.250%		IL - 100.00%		Paid Off - 360		01-Jan-2005

666433768 1			209,000.00		208,194.69			22-Jul-2005		8.300%		WI - 95.00%		Paid Off - 360		01-Feb-2005

666436290 2			27,400.00		27,336.91			27-Jul-2005		11.500%		IL - 100.00%		Paid Off - 360		01-Jan-2005

666438031 2			50,000.00		49,884.85			02-Aug-2005		11.500%		CA - 100.00%		Paid Off - 360		01-Jan-2005

666441944 2			65,000.00		64,731.94			22-Jul-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Jan-2005

666445515 2			50,450.00		50,333.78			03-Aug-2005		11.500%		CA - 100.00%		Paid Off - 360		01-Jan-2005

666449954 2			62,000.00		61,803.11			20-Jul-2005		10.000%		FL - 100.00%		Paid Off - 360		01-Jan-2005

666452768 1			54,600.00		54,417.28			05-Aug-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005

666457049 1			35,900.00		35,802.80			12-Jul-2005		10.750%		MA - 100.00%		Paid Off - 360		01-Jan-2005

666459300 2			112,000.00		111,708.65			08-Aug-2005		11.000%		FL - 100.00%		Paid Off - 360		01-Jan-2005

666463120 1			17,040.00		16,984.73			01-Aug-2005		10.750%		ND - 100.00%		Paid Off - 360		01-Jan-2005

666471651 2			113,975.00		113,628.71			27-Jul-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005

666471958 2			430,000.00		428,283.49			19-Jul-2005		8.125%		VA - 74.78%		Paid Off - 360		01-Feb-2005

666483037 2			30,600.00		30,521.43			04-Aug-2005		11.000%		UT - 100.00%		Paid Off - 360		01-Jan-2005

666483615 2			30,300.00		30,222.22			11-Jul-2005		11.000%		MD - 95.00%		Paid Off - 360		01-Jan-2005

666551163 1			384,000.00		382,717.61			25-Jul-2005		9.000%		IL - 76.80%		Paid Off - 360		01-Feb-2005

666590815 2			640,000.00		640,000.00			18-Jul-2005		6.725%		VA - 80.00%		Paid Off - 360		01-Mar-2005

666592738 1			228,000.00		227,167.03			01-Aug-2005		6.150%		CA - 76.00%		Paid Off - 360		01-Mar-2005

666594288 1			272,250.00		272,250.00			21-Jul-2005		8.650%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666603683 1			265,000.00		265,000.01			14-Jul-2005		7.325%		VA - 75.71%		Paid Off - 360		01-Mar-2005

666604517 1			169,500.00		169,348.23			14-Jul-2005		6.500%		CA - 75.00%		Paid Off - 360		01-Mar-2005

666631197 1			211,200.00		210,879.87			15-Jul-2005		7.650%		VA - 80.00%		Paid Off - 360		01-Mar-2005

666635842 1			245,672.00		244,559.73			02-Aug-2005		6.650%		DC - 89.99%		Paid Off - 360		01-Mar-2005

666638424 1			162,900.00		162,458.41			29-Jul-2005		8.000%		AZ - 90.00%		Paid Off - 360		01-Apr-2005

666644661 1			332,000.00		332,000.00			15-Jul-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666654827 1			182,750.00		182,750.00			01-Aug-2005		7.650%		OH - 85.00%		Paid Off - 360		01-Mar-2005

666661780 1			296,472.00		296,469.30			25-Jul-2005		5.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005

666669650 1			121,600.00		121,600.00			28-Jul-2005		6.400%		VA - 80.00%		Paid Off - 360		01-Mar-2005

666688163 2			448,000.00		448,000.00			02-Aug-2005		6.450%		MD - 80.00%		Paid Off - 360		01-Mar-2005

666689542 2			405,000.00		405,000.00			08-Aug-2005		8.300%		CA - 90.00%		Paid Off - 360		01-Feb-2005

666693205 2			409,600.00		409,600.00			03-Aug-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666695945 1			224,500.00		224,500.00			14-Jul-2005		6.800%		CA - 57.71%		Paid Off - 360		01-Mar-2005

666704788 1			84,600.00		84,600.00			22-Jul-2005		8.550%		FL - 90.00%		Paid Off - 360		01-Mar-2005



Page 28 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 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

666717301 1			312,000.00		312,000.00			04-Aug-2005		7.150%		CA - 80.00%		Paid Off - 360		01-Mar-2005


666717400 2			360,000.00		360,000.00			13-Jul-2005		8.050%		NJ - 90.00%		Paid Off - 360		01-Mar-2005

666717814 1			295,000.00		294,998.12			08-Aug-2005		6.750%		CA - 73.75%		Paid Off - 360		01-Mar-2005

666728456 2			401,400.00		400,542.93			28-Jul-2005		6.600%		NJ - 90.00%		Paid Off - 360		01-Mar-2005

666732326 1			172,000.00		171,438.34			02-Aug-2005		8.200%		FL - 78.18%		Paid Off - 360		01-Mar-2005

666732565 1			280,000.00		280,000.00			18-Jul-2005		7.850%		CA - 77.78%		Paid Off - 360		01-Mar-2005

666735840 1			315,000.00		313,105.59			15-Jul-2005		7.850%		FL - 90.00%		Paid Off - 360		01-Apr-2005

666745484 1			174,400.00		174,399.99			25-Jul-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666745971 1			234,000.00		232,979.71			11-Aug-2005		9.450%		AZ - 90.00%		Paid Off - 360		01-Mar-2005

666746466 1			121,600.00		121,160.94			28-Jul-2005		7.700%		GA - 80.00%		Paid Off - 360		01-Mar-2005

666752142 1			230,000.00		230,000.00			04-Aug-2005		8.700%		CA - 84.87%		Paid Off - 360		01-Mar-2005

666752597 2			107,920.00		107,920.00			29-Jul-2005		7.050%		CT - 80.00%		Paid Off - 360		01-Mar-2005

666759345 2			850,000.00		850,000.00			15-Jul-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666771217 2			168,000.00		167,356.11			08-Aug-2005		7.400%		IL - 80.00%		Paid Off - 360		01-Mar-2005

666772587 2			548,000.00		548,000.00			02-Aug-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Mar-2005

666774898 2			155,700.00		155,700.00			05-Aug-2005		7.850%		AZ - 90.00%		Paid Off - 360		01-Mar-2005

666795125 1			182,400.00		182,400.00			25-Jul-2005		6.550%		FL - 80.00%		Paid Off - 360		01-Apr-2005

666805650 1			243,000.00		242,400.79			09-Aug-2005		8.550%		FL - 90.00%		Paid Off - 360		01-Apr-2005

666807185 1			240,000.00		239,315.85			#######		7.750%		VA - 94.49%		Paid Off - 360		01-Apr-2005

666818687 1			319,500.00		319,499.99			29-Jul-2005		7.300%		GA - 90.00%		Paid Off - 360		01-Mar-2005

666824768 1			61,200.00		61,047.01			09-Aug-2005		8.400%		WI - 90.00%		Paid Off - 360		01-Apr-2005

666825062 2			368,000.00		368,000.00			01-Aug-2005		6.700%		MD - 80.00%		Paid Off - 360		01-Apr-2005

666842505 1			196,000.00		195,394.51			10-Aug-2005		7.350%		CA - 80.00%		Paid Off - 360		01-Apr-2005

666842539 1			310,000.00		310,000.00			26-Jul-2005		6.800%		CA - 83.78%		Paid Off - 360		01-Apr-2005

666842893 1			141,600.00		141,600.00			11-Aug-2005		6.350%		WA - 80.00%		Paid Off - 360		01-Apr-2005

666845201 2			150,000.00		148,749.75			14-Jul-2005		6.650%		MD - 78.95%		Paid Off - 360		01-Apr-2005

666850599 2			423,000.00		422,999.13			02-Aug-2005		6.650%		CA - 90.00%		Paid Off - 360		01-Mar-2005

666851183 1			325,000.00		324,963.32			15-Jul-2005		7.250%		CA - 76.47%		Paid Off - 360		01-Mar-2005

666853122 1			133,000.00		132,999.50			01-Aug-2005		5.700%		MD - 83.13%		Paid Off - 360		01-Mar-2005

666854872 1			228,000.00		227,316.79			04-Aug-2005		7.500%		CT - 95.00%		Paid Off - 360		01-Apr-2005

666855291 1			268,000.00		267,999.82			01-Aug-2005		6.500%		CA - 81.21%		Paid Off - 360		01-Apr-2005

666861091 2			712,500.00		712,500.00			21-Jul-2005		7.500%		CA - 75.00%		Paid Off - 360		01-Apr-2005

666861950 1			290,276.00		289,550.92			27-Jul-2005		6.950%		NY - 95.00%		Paid Off - 360		01-May-2005

666862446 2			405,500.00		405,500.00			04-Aug-2005		6.650%		CA - 79.98%		Paid Off - 360		01-Mar-2005

666883632 1			153,000.00		153,000.00			01-Aug-2005		7.600%		GA - 90.00%		Paid Off - 360		01-Apr-2005

666889092 2			382,500.00		382,499.99			02-Aug-2005		7.300%		NJ - 90.00%		Paid Off - 360		01-Apr-2005

666895792 1			103,700.00		103,463.63			15-Jul-2005		8.850%		IL - 85.00%		Paid Off - 360		01-Apr-2005

666897533 1			53,100.00		52,994.26			28-Jul-2005		9.500%		SC - 90.00%		Paid Off - 360		01-Apr-2005



Page 29 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 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

666898291 1			153,000.00		152,999.75			04-Aug-2005		7.700%		CA - 90.00%		Paid Off - 360		01-Apr-2005


666899331 1			324,000.00		324,000.00			22-Jul-2005		7.900%		CA - 90.00%		Paid Off - 360		01-Apr-2005

666901061 1			300,000.00		300,000.00			09-Aug-2005		8.000%		FL - 80.00%		Paid Off - 360		01-Mar-2005

666901293 1			280,000.00		279,127.00			12-Jul-2005		7.300%		CA - 80.00%		Paid Off - 360		01-Apr-2005

666903158 1			290,000.00		289,205.88			05-Aug-2005		7.950%		IL - 79.45%		Paid Off - 360		01-Apr-2005

666903505 2			364,500.00		364,498.51			15-Jul-2005		7.950%		CA - 90.00%		Paid Off - 360		01-Apr-2005

666906763 2			75,000.00		75,000.00			08-Aug-2005		7.350%		FL - 75.00%		Paid Off - 360		01-Apr-2005

666913827 1			305,100.00		304,264.50			20-Jul-2005		7.950%		CA - 90.00%		Paid Off - 360		01-Apr-2005

666915939 1			315,000.00		314,074.70			08-Jul-2005		7.600%		CA - 77.78%		Paid Off - 360		01-Apr-2005

666916432 2			184,500.00		184,500.00			12-Jul-2005		8.425%		FL - 83.86%		Paid Off - 360		01-Apr-2005

666920921 1			296,000.00		296,000.00			12-Jul-2005		6.400%		NY - 80.00%		Paid Off - 360		01-Apr-2005

666923362 2			423,600.00		423,600.00			04-Aug-2005		6.850%		CA - 74.32%		Paid Off - 360		01-Apr-2005

666928254 2			198,000.00		197,571.44			15-Jul-2005		9.100%		FL - 90.00%		Paid Off - 360		01-Apr-2005

666930334 1			63,900.00		63,763.12			01-Aug-2005		9.150%		SC - 90.00%		Paid Off - 360		01-Apr-2005

666933890 2			459,000.00		459,000.00			12-Aug-2005		6.150%		MD - 85.00%		Paid Off - 360		01-Apr-2005

666934187 1			45,000.00		44,882.84			11-Jul-2005		8.200%		AR - 90.00%		Paid Off - 360		01-Apr-2005

666941661 1			292,315.00		291,817.13			27-Jul-2005		8.850%		NY - 85.00%		Paid Off - 360		01-May-2005

666945779 3			237,600.00		237,239.81			13-Jul-2005		7.050%		CA - 80.00%		Paid Off - 480		01-Apr-2005

666946397 1			256,000.00		256,000.00			12-Aug-2005		7.500%		CA - 80.00%		Paid Off - 360		01-Apr-2005

666946488 1			280,327.00		279,417.82			08-Aug-2005		7.100%		CA - 100.00%		Paid Off - 360		01-Apr-2005

666946595 3			200,000.00		199,768.51			28-Jul-2005		8.000%		CA - 72.73%		Paid Off - 480		01-Apr-2005

666947569 2			875,000.00		872,651.78			14-Jul-2005		8.050%		NJ - 74.79%		Paid Off - 360		01-Apr-2005

666947643 1			194,000.00		193,528.27			02-Aug-2005		8.550%		MD - 77.91%		Paid Off - 360		01-Apr-2005

666948070 1			240,000.00		239,400.53			22-Jul-2005		6.950%		NY - 80.00%		Paid Off - 360		01-May-2005

666951959 1			344,250.00		344,250.00			27-Jul-2005		7.750%		VA - 85.00%		Paid Off - 360		01-Apr-2005

666952494 1			112,500.00		112,259.03			22-Jul-2005		9.150%		CA - 90.00%		Paid Off - 360		01-Apr-2005

666955570 1			126,350.00		126,056.01			08-Aug-2005		8.750%		FL - 95.00%		Paid Off - 360		01-Apr-2005

666961131 1			166,000.00		166,000.00			01-Aug-2005		8.450%		FL - 94.86%		Paid Off - 360		01-Apr-2005

666961768 1			175,500.00		175,178.80			28-Jul-2005		9.900%		CA - 75.00%		Paid Off - 360		01-Apr-2005

666962857 1			228,624.00		228,101.49			15-Jul-2005		7.400%		FL - 80.00%		Paid Off - 360		01-May-2005

666963269 2			360,450.00		359,645.24			08-Aug-2005		8.950%		NY - 90.00%		Paid Off - 360		01-Apr-2005

666964663 1			351,500.00		350,527.74			04-Aug-2005		7.900%		NJ - 95.00%		Paid Off - 360		01-Apr-2005

666965918 1			289,000.00		289,000.00			05-Aug-2005		6.400%		CA - 85.00%		Paid Off - 360		01-Apr-2005

666968433 1			201,600.00		201,599.80			12-Jul-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Apr-2005

666968623 1			340,000.00		339,493.76			12-Jul-2005		7.500%		CA - 85.00%		Paid Off - 360		01-Jun-2005

666969019 1			224,000.00		224,000.00			25-Jul-2005		8.050%		NJ - 90.00%		Paid Off - 360		01-Apr-2005

666969043 2			64,240.00		64,130.57			19-Jul-2005		8.850%		AR - 88.00%		Paid Off - 360		01-May-2005

666974241 2			373,500.00		373,500.00			01-Aug-2005		7.000%		VA - 90.00%		Paid Off - 360		01-Apr-2005



Page 30 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 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

666976915 1			228,000.00		227,413.52			08-Aug-2005		6.800%		TX - 80.00%		Paid Off - 360		01-May-2005


666978051 2			225,000.00		224,507.94			18-Jul-2005		9.050%		MO - 90.00%		Paid Off - 360		01-Apr-2005

666978614 2			546,400.00		544,795.00			03-Aug-2005		7.600%		CA - 80.00%		Paid Off - 360		01-Apr-2005

666979828 1			220,000.00		219,265.15			19-Jul-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Apr-2005

666981055 1			304,000.00		303,292.70			08-Aug-2005		8.750%		NJ - 80.00%		Paid Off - 360		01-Apr-2005

666983416 2			130,000.00		129,551.44			18-Jul-2005		7.325%		OR - 65.00%		Paid Off - 360		01-Apr-2005

666985049 1			236,000.00		235,219.43			18-Jul-2005		7.000%		NY - 80.00%		Paid Off - 360		01-Apr-2005

666985817 1			256,000.00		255,509.38			02-Aug-2005		8.275%		NJ - 84.77%		Paid Off - 360		01-May-2005

666990981 1			323,200.00		322,192.30			25-Jul-2005		7.300%		CA - 80.00%		Paid Off - 360		01-Apr-2005

666991930 1			70,200.00		70,048.88			02-Aug-2005		7.700%		MD - 90.00%		Paid Off - 360		01-May-2005

666992201 1			208,000.00		207,386.95			21-Jul-2005		6.100%		IL - 80.00%		Paid Off - 360		01-May-2005

666993571 1			76,500.00		76,286.26			03-Aug-2005		7.850%		PA - 100.00%		Paid Off - 360		01-Apr-2005

666999792 2			378,000.00		378,000.00			05-Aug-2005		6.000%		CA - 88.55%		Paid Off - 360		01-Apr-2005

667004451 1			406,800.00		405,891.65			14-Jul-2005		7.650%		NY - 90.00%		Paid Off - 360		01-May-2005

667008262 2			540,000.00		540,000.00			13-Jul-2005		7.600%		MD - 88.96%		Paid Off - 360		01-May-2005

667009898 2			105,675.00		105,477.57			15-Jul-2005		8.400%		FL - 75.00%		Paid Off - 360		01-May-2005

667010813 1			288,000.00		287,915.54			11-Aug-2005		6.550%		CA - 90.00%		Paid Off - 360		01-Apr-2005

667017313 1			190,000.00		189,307.35			03-Aug-2005		6.500%		CA - 78.19%		Paid Off - 360		01-Apr-2005

667018733 2			130,500.00		130,126.80			29-Jul-2005		8.450%		GA - 90.00%		Paid Off - 360		01-Apr-2005

667022222 1			328,525.00		327,799.08			12-Aug-2005		9.000%		CA - 85.00%		Paid Off - 360		01-Apr-2005

667024566 1			300,000.00		299,101.06			19-Jul-2005		7.500%		IL - 71.43%		Paid Off - 360		01-Apr-2005

667027684 2			436,500.00		435,280.40			11-Aug-2005		7.850%		IL - 90.00%		Paid Off - 360		01-Apr-2005

667030381 1			268,600.00		267,921.71			11-Aug-2005		8.350%		CA - 85.00%		Paid Off - 360		01-Apr-2005

667031637 1			125,100.00		124,790.43			11-Aug-2005		8.450%		CT - 90.00%		Paid Off - 360		01-Apr-2005

667033328 2			142,400.00		142,044.31			08-Aug-2005		6.950%		CA - 80.00%		Paid Off - 360		01-May-2005

667037774 2			78,750.00		78,575.96			11-Aug-2005		9.000%		FL - 90.00%		Paid Off - 360		01-Apr-2005

667038319 1			150,356.00		149,891.84			13-Jul-2005		7.350%		GA - 80.00%		Paid Off - 360		01-Apr-2005

667041099 1			201,000.00		201,000.00			11-Aug-2005		6.925%		CA - 83.66%		Paid Off - 360		01-Apr-2005

667043871 2			268,600.00		267,834.29			21-Jul-2005		7.750%		IL - 85.00%		Paid Off - 360		01-Apr-2005

667043970 1			125,800.00		125,434.15			04-Aug-2005		7.650%		AZ - 85.00%		Paid Off - 360		01-Apr-2005

667049076 1			168,300.00		167,836.31			14-Jul-2005		7.950%		CA - 88.58%		Paid Off - 360		01-Apr-2005

667054282 2			594,000.00		592,642.45			12-Aug-2005		7.400%		OR - 90.00%		Paid Off - 360		01-May-2005

667057277 1			202,300.00		201,875.33			09-Aug-2005		7.825%		IL - 85.00%		Paid Off - 360		01-May-2005

667063952 1			172,900.00		172,546.07			02-Aug-2005		7.950%		IL - 95.00%		Paid Off - 360		01-May-2005

667064315 1			190,000.00		189,708.37			08-Jul-2005		9.350%		CA - 54.29%		Paid Off - 360		01-May-2005

667064679 1			250,000.00		249,287.34			28-Jul-2005		7.750%		CA - 67.57%		Paid Off - 360		01-Apr-2005

667066484 1			255,000.00		252,345.07			11-Aug-2005		7.700%		CA - 83.61%		Paid Off - 360		01-Apr-2005

667067383 2			400,000.00		399,067.50			18-Jul-2005		7.300%		NY - 80.00%		Paid Off - 360		01-May-2005



Page 31 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 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

667067839 1			156,000.00		155,999.46			27-Jul-2005		6.650%		IL - 80.00%		Paid Off - 360		01-May-2005


667074488 1			69,350.00		69,250.05			19-Jul-2005		9.650%		GA - 95.00%		Paid Off - 360		01-May-2005

667077184 1			106,400.00		106,123.62			01-Aug-2005		6.750%		WI - 80.00%		Paid Off - 360		01-May-2005

667078018 1			230,350.00		229,973.60			11-Jul-2005		9.050%		CA - 85.00%		Paid Off - 360		01-May-2005

667082390 2			384,000.00		383,213.98			05-Aug-2005		7.950%		CA - 80.00%		Paid Off - 360		01-May-2005

667083729 1			72,200.00		72,098.13			04-Aug-2005		9.750%		TX - 95.00%		Paid Off - 360		01-May-2005

667085575 1			236,000.00		235,497.08			10-Aug-2005		7.750%		CA - 80.00%		Paid Off - 360		01-May-2005

667085997 1			272,000.00		271,359.58			15-Jul-2005		7.250%		IL - 80.00%		Paid Off - 360		#######

667088330 1			231,200.00		231,197.99			28-Jul-2005		7.500%		CA - 80.00%		Paid Off - 360		01-May-2005

667090211 1			211,850.00		211,339.72			08-Jul-2005		7.450%		MD - 95.00%		Paid Off - 360		01-May-2005

667090559 1			229,500.00		228,845.77			02-Aug-2005		7.750%		CA - 85.00%		Paid Off - 360		01-Apr-2005

667092647 1			382,400.00		381,499.66			26-Jul-2005		7.250%		MA - 80.00%		Paid Off - 360		01-May-2005

667092936 1			144,000.00		144,000.00			14-Jul-2005		7.450%		MD - 60.00%		Paid Off - 360		01-May-2005

667093637 1			175,500.00		175,140.78			01-Aug-2005		7.950%		WA - 90.00%		Paid Off - 360		01-May-2005

667093645 1			181,600.00		181,600.00			12-Aug-2005		6.800%		CA - 80.00%		Paid Off - 360		01-May-2005

667097141 2			430,000.00		429,260.06			01-Aug-2005		8.800%		CA - 89.96%		Paid Off - 360		01-May-2005

667097554 2			216,000.00		215,284.18			21-Jul-2005		6.990%		IL - 80.00%		Paid Off - 360		01-Apr-2005

667097570 1			220,000.00		219,597.33			15-Jul-2005		8.500%		CA - 65.67%		Paid Off - 360		01-May-2005

667101489 2			174,510.00		174,242.13			12-Jul-2005		9.350%		FL - 90.00%		Paid Off - 360		01-May-2005

667102792 1			157,000.00		156,724.38			20-Jul-2005		8.750%		DE - 98.13%		Paid Off - 360		01-May-2005

667106298 1			177,142.00		176,846.47			08-Jul-2005		8.950%		FL - 90.00%		Paid Off - 360		01-May-2005

667107940 1			247,500.00		246,771.16			04-Aug-2005		6.100%		CA - 90.00%		Paid Off - 360		01-May-2005

667110688 2			42,300.00		42,230.15			10-Aug-2005		9.000%		GA - 90.00%		Paid Off - 360		01-May-2005

667113211 2			166,250.00		165,945.70			18-Jul-2005		8.500%		AZ - 95.00%		Paid Off - 360		01-May-2005

667114243 1			128,700.00		128,324.10			01-Aug-2005		7.150%		MN - 65.00%		Paid Off - 360		01-May-2005

667115794 2			632,000.00		632,000.00			02-Aug-2005		7.425%		CA - 80.00%		Paid Off - 360		01-May-2005

667117121 1			262,500.00		262,470.00			27-Jul-2005		7.400%		CA - 75.00%		Paid Off - 360		01-May-2005

667117824 1			179,400.00		178,943.00			08-Aug-2005		6.850%		CA - 65.00%		Paid Off - 360		01-May-2005

667118012 2			478,000.00		476,960.72			26-Jul-2005		7.650%		NJ - 80.00%		Paid Off - 360		01-May-2005

667118756 2			481,500.00		480,463.56			10-Aug-2005		7.700%		CA - 90.00%		Paid Off - 360		01-May-2005

667120083 1			158,950.00		158,611.26			02-Aug-2005		7.750%		FL - 85.00%		Paid Off - 360		01-May-2005

667125256 2			585,000.00		584,999.99			25-Jul-2005		6.550%		VA - 67.79%		Paid Off - 360		01-May-2005

667125272 3			630,000.00		629,616.38			12-Aug-2005		7.800%		CA - 90.00%		Paid Off - 480		01-Jun-2005

667127153 2			386,750.00		386,622.84			12-Jul-2005		7.250%		CA - 85.00%		Paid Off - 360		01-May-2005

667128953 1			108,000.00		107,804.33			01-Aug-2005		8.550%		PA - 80.00%		Paid Off - 360		01-May-2005

667132732 1			195,000.00		194,730.60			13-Jul-2005		9.850%		MD - 83.16%		Paid Off - 360		01-May-2005

667134563 1			304,000.00		303,248.07			12-Jul-2005		7.000%		MD - 77.35%		Paid Off - 360		01-May-2005

667135859 1			110,000.00		109,702.94			03-Aug-2005		6.550%		VA - 76.39%		Paid Off - 360		01-May-2005



Page 32 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 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

667142624 1			337,500.00		336,656.99			28-Jul-2005		6.950%		NY - 90.00%		Paid Off - 360		01-May-2005


667150122 1			178,400.00		178,400.00			02-Aug-2005		7.300%		IL - 80.00%		Paid Off - 360		01-May-2005

667151740 1			296,000.00		295,349.96			03-Aug-2005		7.600%		MA - 80.00%		Paid Off - 360		01-May-2005

667152839 1			100,720.00		100,487.52			15-Jul-2005		7.350%		FL - 80.00%		Paid Off - 360		01-May-2005

667155378 1			215,920.00		215,601.72			03-Aug-2005		7.550%		NJ - 80.00%		Paid Off - 360		01-Jun-2005

667159966 2			608,000.00		608,000.00			28-Jul-2005		7.150%		NV - 80.00%		Paid Off - 360		01-May-2005

667160824 1			228,000.00		227,504.28			19-Jul-2005		7.650%		MD - 80.00%		Paid Off - 360		01-May-2005

667163026 1			170,430.00		170,004.28			02-Aug-2005		6.950%		FL - 95.00%		Paid Off - 360		01-May-2005

667163760 2			108,000.00		107,778.95			21-Jul-2005		7.950%		TX - 90.00%		Paid Off - 360		01-May-2005

667167084 3			168,000.00		167,841.57			03-Aug-2005		7.700%		NJ - 80.00%		Paid Off - 480		01-May-2005

667167704 2			560,000.00		558,694.50			02-Aug-2005		7.300%		IL - 80.00%		Paid Off - 360		01-May-2005

667168405 1			214,000.00		213,481.00			13-Jul-2005		7.100%		MD - 89.92%		Paid Off - 360		01-May-2005

667169106 2			53,850.00		53,815.40			08-Jul-2005		11.500%		PA - 57.90%		Paid Off - 360		01-Jun-2005

667170898 1			287,000.00		287,000.00			04-Aug-2005		5.900%		CA - 70.69%		Paid Off - 360		01-May-2005

667171839 1			100,000.00		99,732.55			05-Aug-2005		6.600%		FL - 80.00%		Paid Off - 360		01-May-2005

667172324 1			86,920.00		86,789.33			04-Aug-2005		9.450%		FL - 90.00%		Paid Off - 360		01-May-2005

667173256 1			159,800.00		159,519.28			11-Aug-2005		8.700%		NV - 85.00%		Paid Off - 360		01-May-2005

667173876 1			220,500.00		220,499.99			14-Jul-2005		9.100%		CA - 90.00%		Paid Off - 360		01-May-2005

667174148 2			577,150.00		575,736.43			02-Aug-2005		7.050%		CA - 85.00%		Paid Off - 360		01-May-2005

667183784 1			454,500.00		453,541.12			04-Aug-2005		7.800%		CA - 90.00%		Paid Off - 360		01-May-2005

667184808 1			200,000.00		199,485.55			13-Jul-2005		6.800%		IL - 80.00%		Paid Off - 360		01-May-2005

667188809 2			160,000.00		159,735.82			11-Aug-2005		9.000%		MD - 80.00%		Paid Off - 360		01-May-2005

667193692 1			138,960.00		138,642.39			18-Jul-2005		7.400%		CA - 90.00%		Paid Off - 360		01-May-2005

667195010 1			135,000.00		134,697.54			13-Jul-2005		7.500%		CA - 90.00%		Paid Off - 360		01-May-2005

667197123 1			336,000.00		335,074.91			21-Jul-2005		6.450%		IL - 80.00%		Paid Off - 360		01-May-2005

667198766 1			67,500.00		67,404.76			25-Jul-2005		9.750%		WA - 90.00%		Paid Off - 360		01-May-2005

667201065 1			59,400.00		59,340.70			12-Aug-2005		9.450%		PA - 90.00%		Paid Off - 360		01-Jun-2005

667201149 1			142,200.00		142,032.34			04-Aug-2005		8.650%		FL - 90.00%		Paid Off - 360		01-Jun-2005

667205835 2			600,000.00		600,000.00			01-Aug-2005		7.000%		MD - 79.16%		Paid Off - 360		01-May-2005

667207534 1			332,000.00		331,340.73			03-Aug-2005		8.100%		CA - 73.78%		Paid Off - 360		01-May-2005

667207740 1			140,250.00		140,030.16			11-Jul-2005		9.250%		IL - 84.49%		Paid Off - 360		01-May-2005

667210447 1			97,750.00		97,531.01			11-Aug-2005		7.500%		FL - 85.00%		Paid Off - 360		01-May-2005

667212054 2			399,500.00		398,218.75			01-Aug-2005		5.650%		NV - 79.90%		Paid Off - 360		01-May-2005

695027185 2			361,800.00		361,117.16			21-Jul-2005		8.350%		CA - 90.00%		Paid Off - 360		01-May-2005

695028035 3			580,000.00		579,676.13			27-Jul-2005		8.100%		MD - 79.56%		Paid Off - 480		01-Jun-2005

695029751 2			63,000.00		62,877.39			10-Aug-2005		8.200%		CA - 90.00%		Paid Off - 360		01-May-2005

695029769 2			63,000.00		62,877.39			08-Aug-2005		8.200%		CA - 90.00%		Paid Off - 360		01-May-2005

695029926 2			63,000.00		62,877.39			05-Aug-2005		8.200%		CA - 90.00%		Paid Off - 360		01-May-2005



Page 33 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 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

695030072 1			396,000.00		395,072.23			14-Jul-2005		7.275%		NJ - 90.00%		Paid Off - 360		01-May-2005


695030270 1			148,500.00		148,244.46			12-Aug-2005		8.800%		NY - 90.00%		Paid Off - 360		01-May-2005

695039982 2			546,400.00		545,035.19			29-Jul-2005		6.950%		CA - 80.00%		Paid Off - 360		01-May-2005

695040931 2			850,000.00		849,244.81			02-Aug-2005		10.000%		MA - 32.08%		Paid Off - 360		01-Jun-2005

695042135 1			114,000.00		113,801.79			21-Jul-2005		8.750%		AZ - 80.00%		Paid Off - 360		01-May-2005

695042614 1			201,600.00		201,143.82			28-Jul-2005		7.450%		CA - 80.00%		Paid Off - 360		01-May-2005

695051151 1			351,000.00		351,000.00			27-Jul-2005		7.400%		VA - 90.00%		Paid Off - 360		01-Jun-2005

695051409 2			512,000.00		510,590.34			27-Jul-2005		6.450%		NY - 80.00%		Paid Off - 360		01-May-2005

695052365 2			390,000.00		389,159.68			01-Aug-2005		8.050%		CA - 65.44%		Paid Off - 360		01-May-2005

695054577 2			708,000.00		707,190.74			02-Aug-2005		8.800%		VA - 80.00%		Paid Off - 360		01-Jun-2005

695059220 1			189,000.00		189,000.00			03-Aug-2005		7.000%		CA - 90.00%		Paid Off - 360		01-May-2005

695063644 1			234,000.00		233,511.27			10-Aug-2005		7.850%		CA - 90.00%		Paid Off - 360		01-May-2005

695065672 1			288,000.00		287,328.62			02-Aug-2005		7.300%		CA - 80.00%		Paid Off - 360		01-May-2005

695070623 1			207,200.00		206,820.76			04-Aug-2005		8.500%		FL - 80.00%		Paid Off - 360		01-May-2005

695073536 1			224,000.00		223,355.61			11-Jul-2005		6.850%		CO - 80.00%		Paid Off - 360		01-May-2005

695076851 2			467,910.00		467,026.90			01-Aug-2005		8.350%		MA - 90.00%		Paid Off - 360		01-May-2005

695077941 1			320,000.00		320,000.00			28-Jul-2005		6.400%		CA - 79.01%		Paid Off - 360		01-May-2005

695078709 1			177,000.00		176,749.34			03-Aug-2005		7.750%		NJ - 93.16%		Paid Off - 360		01-Jun-2005

695080044 2			387,000.00		386,246.95			10-Aug-2005		8.200%		CA - 90.00%		Paid Off - 360		01-May-2005

695085183 3			276,000.00		275,609.60			20-Jul-2005		6.250%		TX - 80.00%		Paid Off - 480		01-May-2005

695085225 1			325,600.00		325,062.44			03-Aug-2005		9.000%		VA - 80.00%		Paid Off - 360		01-May-2005

695090118 1			120,000.00		119,746.26			08-Aug-2005		7.350%		IL - 64.17%		Paid Off - 360		01-Jun-2005

695094987 1			164,500.00		164,219.84			12-Aug-2005		8.850%		NV - 70.00%		Paid Off - 360		01-May-2005

695105809 1			129,000.00		128,730.06			04-Aug-2005		7.950%		MD - 24.67%		Paid Off - 360		01-May-2005

695108837 1			181,520.00		181,039.23			09-Aug-2005		6.650%		TN - 80.00%		Paid Off - 360		01-May-2005

695116665 2			27,000.00		26,972.75			21-Jul-2005		9.400%		IN - 90.00%		Paid Off - 360		01-Jun-2005

695124412 1			268,000.00		267,509.47			09-Aug-2005		8.500%		NJ - 80.00%		Paid Off - 360		01-May-2005

695126243 2			369,000.00		368,281.99			04-Aug-2005		8.200%		AZ - 90.00%		Paid Off - 360		01-May-2005

695127464 1			77,500.00		77,415.88			01-Aug-2005		9.050%		NC - 100.00%		Paid Off - 360		01-Jun-2005

695129189 2			992,000.00		990,566.69			01-Aug-2005		7.650%		FL - 80.00%		Paid Off - 360		01-Jun-2005

695134809 2			393,300.00		392,786.32			28-Jul-2005		8.150%		IL - 78.66%		Paid Off - 360		01-Jun-2005

695138636 1			242,250.00		241,644.89			04-Aug-2005		6.950%		IL - 95.00%		Paid Off - 360		01-May-2005

695140590 1			290,000.00		289,668.53			05-Aug-2005		8.800%		NJ - 100.00%		Paid Off - 360		01-Jun-2005

695144329 1			231,741.00		231,450.41			18-Jul-2005		8.350%		FL - 90.00%		Paid Off - 360		01-Jun-2005

695150177 2			100,800.00		100,655.82			22-Jul-2005		7.700%		FL - 80.00%		Paid Off - 360		01-Jun-2005

695152454 1			176,000.00		175,710.64			08-Aug-2005		7.000%		IL - 80.00%		Paid Off - 360		01-Jun-2005

695155622 1			336,500.00		335,918.93			28-Jul-2005		6.750%		CA - 72.84%		Paid Off - 360		01-Jun-2005

695186254 2			396,000.00		395,537.91			02-Aug-2005		8.700%		CO - 90.00%		Paid Off - 360		01-Jun-2005



Page 34 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 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

695195941 3			840,000.00		839,302.04			08-Jul-2005		6.700%		CA - 80.00%		Paid Off - 480		01-Jun-2005


695209858 3			900,000.00		899,525.81			10-Aug-2005		8.300%		CA - 75.00%		Paid Off - 480		01-Jun-2005

695211862 3			400,500.00		400,176.35			22-Jul-2005		6.800%		CA - 90.00%		Paid Off - 480		01-Jun-2005

695228312 3			97,200.00		97,153.07			25-Jul-2005		8.600%		IL - 90.00%		Paid Off - 480		01-Jun-2005

695243303 3			396,000.00		395,775.65			29-Jul-2005		8.050%		CA - 90.00%		Paid Off - 480		01-Jun-2005

695284604 3			495,000.00		494,778.08			08-Aug-2005		8.850%		CA - 90.00%		Paid Off - 480		01-Jun-2005



TOTAL			78,908,446.00		78,727,801.74



Page 35 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



									Group 3		Group 2		Group 1		Total


Current




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

Cumulative




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










Page 36 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution


DEFAULT SPEEDS



									Group 3		Group 2		Group 1		Total



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


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


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


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












Page 37 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution





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



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

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

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

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

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

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

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




Page 38 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

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

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

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





TOTAL



Page 39 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

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

								Group 3		Group 2		Group 1		Total
						Does a Trigger Event Exist for REMIC I-II?								0
						Has a Stepdown Date Occurred for REMIC I-II?								0

						60+ Day Delinquency Balance (includes all REO and FC)								1,082,620.46
						Beginning Stated Principal Balance - REMIC I-II								2,783,633,153.29
						Delinquency Percentage REMIC I-II								0.040000%

						Offered Subordinate and C Class Certificate Balances -								714,001,053.00
						Beginning Stated Principal Balance - REMIC I-II								2,783,633,153.29
						Senior Enhancement Percentage REMIC I-II								25.650000%


						Does a Trigger Event Exist for REMIC III?								0
						Has a Stepdown Date Occurred for REMIC III?								0

						60+ Day Delinquency Balance (includes all REO and FC)								0.00
						Beginning Stated Principal Balance - REMIC III								185,125,837.48
						Delinquency Percentage REMIC III								0.000000%

						Offered Subordinate and C Class Certificate Balances -								39,615,737.00
						Beginning Stated Principal Balance - REMIC III								185,125,837.48
						Senior Enhancement Percentage REMIC III								21.399400%


ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK





Page 40 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution

ADDITIONAL INFORMATION

								Group 3		Group 2		Group 1		Total






Page 41 of 42
Long Beach Mortgage Loan Trust 2005-WL1

Mortgage Pass-Through Certificates

2005-WL1

August 25, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

													Next PTR		NET WAC Shortfall Amt Paid
CLASS

			I-A1										0.00%		0.00

			II-A1										0.00%		0.00

			II-A2										0.00%		0.00

			II-A3										0.00%		0.00

			II-A4										0.00%		0.00

			I-II-M1										0.00%		0.00

			I-II-M2										0.00%		0.00

			I-II-M3										0.00%		0.00

			I-II-M4										0.00%		0.00

			I-II-M5										0.00%		0.00

			I-II-M6										0.00%		0.00

			I-II-M7										0.00%		0.00

			I-II-M8										0.00%		0.00

			I-II-M9										0.00%		0.00

			I-II-M10										0.00%		0.00

			I-II-B1										0.00%		0.00

			I-II-B2										0.00%		0.00

			I-II-B3										0.00%		0.00

			I-II-B4										0.00%		0.00

			I-II-C										0.00%		0.00

			I-II-P										0.00%		0.00

			R										0.00%		0.00

			III-A1										0.00%		0.00

			III-A2										0.00%		0.00

			III-A3										0.00%		0.00

			III-M1										0.00%		0.00

			III-M2										0.00%		0.00

			III-M3										0.00%		0.00

			III-M4										0.00%		0.00

			III-M5										0.00%		0.00

			III-M6										0.00%		0.00

			III-M7										0.00%		0.00

			III-M8										0.00%		0.00

			III-M9										0.00%		0.00

			III-B1										0.00%		0.00

			III-B2										0.00%		0.00

			III-B3										0.00%		0.00

			III-C										0.00%		0.00

			III-P										0.00%		0.00







Page 42 of 42

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): July 15, 2005

LONG BEACH SECURITIES CORP. (as depositor under the Pooling and Servicing Agreement, dated as of July 1, 2005, providing for the issuance of Asset-Backed Certificates, Series 2005-WL1) ______________________________________________________ (Exact name of registrant as specified in its charter)

333-109318 (Commission File Number)

Delaware	33-0917586
(State or other jurisdiction of incorporation)	(I.R.S. Employer Identification No.)

1400 South Douglass Road, Suite 100, Anaheim, California 92806 (Address of principal executive offices, with zip code)

(714) 939-5200 (Registrant's telephone number, including area code)

(Former name or former address, if changed since last report)

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):

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

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

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

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

SECTION 2 - FINANCIAL INFORMATION

Item 2.01 Completion of Acquisition or Disposition of Assets

On July 15, 2005, a single series of certificates, entitled Long Beach Mortgage Loan Trust 2005‑WL1, Asset-Backed Certificates, Series 2005‑WL1 (the “Certificates”), were issued pursuant to a pooling and servicing agreement, dated as of July 1, 2005 (the “Agreement”), attached hereto as Exhibit 4.1, among Long Beach Securities Corp. as depositor (the “Depositor”), Long Beach Mortgage Company as master servicer (“Long Beach”) and Deutsche Bank National Trust Company as trustee (the “Trustee”). The Certificates consist of forty-one classes of certificates (collectively, the “Certificates”), designated as the “Class I-A1 Certificates”, “Class II-A1 Certificates”, “Class II-A2 Certificates”, “Class II-A3 Certificates”, “Class II-A4 Certificates”, “Class III-A1 Certificates”, “Class III-A2 Certificates”, “Class III-A3 Certificates”, “Class I/II-M1 Certificates”, “Class I/II-M2 Certificates”, “Class I/II-M3 Certificates”, “Class I/II-M4 Certificates”, “Class I/II-M5 Certificates”, “Class I/II-M6 Certificates”, “Class I/II-M7 Certificates”, “Class I/II-M8 Certificates”, “Class I/II-M9 Certificates”, “Class I/II-M10 Certificates”, “Class III-M1 Certificates”, “Class III-M2 Certificates”, “Class III-M3 Certificates”, “Class III-M4 Certificates”, “Class III-M5 Certificates”, “Class III-M6 Certificates”, “Class III-M7 Certificates”, “Class III-M8 Certificates”, “Class III-M9 Certificates”, “Class I/II-B1 Certificates”, “Class I/II-B2 Certificates”, “Class I/II-B3 Certificates”, “Class I/II-B4 Certificates”, “Class III-B1 Certificates”, “Class III-B2 Certificates”, “Class III-B3 Certificates”, “Class I/II-C Certificates”, “Class III-C Certificates”, “Class I/II-P Certificates”, “Class III-P Certificates”, “Class R Certificates”, “Class R-CX Certificates” and “Class R-PX Certificates”. The Certificates evidence in the aggregate the entire beneficial ownership interest in a trust fund (the “Trust Fund”), consisting of two pools (the “Mortgage Pool”) of adjustable-rate and fixed-rate residential mortgage loans (the “Mortgage Loans”). The Mortgage Pool consists of Mortgage Loans having an aggregate scheduled principal balance of $2,968,758,990.77 as of July 1, 2005 (the “Cut-off Date”). The Mortgage Loans were purchased pursuant to the Mortgage Loan Purchase Agreement, dated July 13, 2005, (the “Purchase Agreement”) between Long Beach and the Depositor. The Depositor, Long Beach, Greenwich Capital Markets, Inc. and WaMu Capital Corp. (together, Greenwich Capital Markets, Inc. and WaMu Capital Corp. are the “Underwriters”), as Underwriters, have entered into an Underwriting Agreement dated as of July 13, 2005 for the purchase of Class I-A1 Certificates, the Class II-A1 Certificates, the Class II-A2 Certificates, the Class II-A3 Certificates, Class II-A4 Certificates, the Class III-A1 Certificates, the Class III-A2 Certificates and the Class III-A3 Certificates, the Class I/II-M1 Certificates, the Class I/II-M2 Certificates, the Class I/II-M3 Certificates, the Class I/II-M4 Certificates, the Class I/II-M5 Certificates, the Class I/II-M6 Certificates, the Class I/II-M7 Certificates, the Class I/II-M8 Certificates, the Class I/II-M9 Certificates, the Class I/II-M10 Certificates, the Class III-M1 Certificates, the Class III-M2 Certificates, the Class III-M3 Certificates, the Class III-M4 Certificates, the Class III-M5 Certificates, the Class III-M6 Certificates, the Class III-M7 Certificates, the Class III-M8 Certificates and the Class III-M9 Certificates.

The Certificates have the following initial Certificate Balances and Pass-Through Rates:

Class		Initial Certificate Principal Balance or Notional Amount	Pass-Through Rate
I-A1		$1,321,781,000.00	Variable
II-A1		$391,000,000.00	Variable
II-A2		$125,200,000.00	Variable
II-A3		$150,850,000.00	Variable
II-A4		$80,801,000.00	Variable
III-A1		$88,800,000.00	Variable
III-A2		$32,380,000.00	Variable
III-A3		$24,330,000.00	Variable
I/II-M1		$147,533,000.00	Variable
I/II-M2		$139,182,000.00	Variable
I/II-M3		$40,363,000.00	Variable
I/II-M4		$65,415,000.00	Variable
I/II-M5	$43,146,000.00		Variable
I/II-M6	$37,579,000.00		Variable
I/II-M7	$41,754,000.00		Variable
I/II-M8	$33,404,000.00		Variable
I/II-M9	$27,836,000.00		Variable
I/II-M10	$19,485,000.00		Variable
III-M1		$11,848,000.00	Variable
III-M2		$3,610,000.00	Variable
III-M3		$6,109,000.00	Variable
III-M4		$2,777,000.00	Variable
III-M5	$2,222,000.00		Variable
III-M6	$1,851,000.00		Variable
III-M7	$1,851,000.00		Variable
III-M8	$1,851,000.00		Variable
III-M9	$1,388,000.00		Variable
I/II-B1	$27,836,000.00		Variable
I/II-B2	$37,579,000.00		Variable
I/II-B3	$26,445,000.00		Variable
I/II-B4	$12,526,000.00		Variable
III-B1	$1,851,000.00		Variable
III-B2	$1,481,000.00		Variable
III-B3	$1,296,000.00		Variable
I/II-C	~$2,783,633,153.29		Variable
III-C	~$185,125,837.48		Variable
I/II-P	$100.00		N/A
III-P	$100.00		N/A
R	100.00%		N/A
R-CX	100.00%		N/A
R-PX	100.00%		N/A

The Class I-A1 Certificates, the Class II-A1 Certificates, the Class II-A2 Certificates, the Class II-A3 Certificates, Class II-A4 Certificates, the Class III-A1 Certificates, the Class III-A2 Certificates and the Class III-A3 Certificates, the Class I/II-M1 Certificates, the Class I/II-M2 Certificates, the Class I/II-M3 Certificates, the Class I/II-M4 Certificates, the Class I/II-M5 Certificates, the Class I/II-M6 Certificates, the Class I/II-M7 Certificates, the Class I/II-M8 Certificates, the Class I/II-M9 Certificates, the Class I/II-M10 Certificates, the Class III-M1 Certificates, the Class III-M2 Certificates, the Class III-M3 Certificates, the Class III-M4 Certificates, the Class III-M5 Certificates, the Class III-M6 Certificates, the Class III-M7 Certificates, the Class III-M8 Certificates and the Class III-M9 Certificates and the Mortgage Loans are more particularly described in the Prospectus, dated February 10, 2004, and the Prospectus Supplement, dated July 13, 2005, as previously filed with the Securities and Exchange Commission pursuant to Rule 424(b). The Class I/II-B1 Certificates, the Class I/II-B2 Certificates, the Class I/II-B3 Certificates, the Class I/II-B4 Certificates, the Class III-B1 Certificates, the Class III-B2 Certificates, the Class III-B3 Certificates, Class I/II-C Certificates, the Class III-C Certificates, the Class I/II-P Certificates, the Class III-P Certificates, the Class R Certificates, the Class R-CX Certificates and the Class R-PX Certificates have not been and will not be publicly offered by the Depositor. Capitalized terms used but not otherwise defined herein shall have the meanings assigned to them in the Prospectus Supplement.

SECTION 9 - FINANCIAL STATEMENTS AND EXHIBITS

Item 9.01 Financial Statements and Exhibits

(a) Not applicable

(b) Not applicable

Exhibit No. Description 4.1 Pooling and Servicing Agreement, dated as of July 1, 2005, by and among Long Beach Securities Corp. as Depositor, Long Beach Mortgage Company as Master Servicer and Deutsche Bank National Trust Company as Trustee, relating to the Series 2005‑WL1 Certificates.

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.

Dated: July 28, 2005

LONG BEACH SECURITIES CORP. By: /s/ James Mark Name: James Mark Title: Authorized Officer

Index to Exhibits

Exhibit No. Description Sequentially Numbered Page 4.1 Pooling and Servicing Agreement, dated as of July 1, 2005, by and among Long Beach Securities Corp. as Depositor, Long Beach Mortgage Company as Master Servicer and Deutsche Bank National Trust Company as Trustee, relating to the Series 2005‑WL1 Certificates. 8

EXHIBIT 4.1

Electronic copy of Exhibit 4.1 attached to this Form 8-K filing with the U.S. Securities and Exchange Commission

Filing Compare · Long Beach Mortgage Loan Trust 2005-WL1 Asset-Backed Certificates, Series 2005-WL1