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

Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
				External Parties						Table of Contents
													Page
				Seller
										1. Certificate Payment Report					2
				Long Beach Mortgage Corp.
										2. Collection Account Report					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					2325
										9. Prepayment Detail Report					2628
										10. Realized Loss Report					39
										11. Realized Loss Detail Report					42
				Servicer(s)
										12. Triggers and Adj. Cert. Report					43
				Long Beach Mortgage Corp.
										13. Additional Certificate Report					45
				Underwriter(s)
				Greenwich Capital Markets
										Total Number of Pages					45
				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:			~~October~~December 2527, 2005
										Factor Information:			(800) 735-7777
				Record Date:			~~September~~November 30, 2005
										Main Phone Number:			(714) 247-6000
							October 24, 2005
							December 23, 2005
										https://www.tss.db.com/invr
Page 1 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 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,~~242~~138,~~741~~234,~~987~~035.1028		4,~~074~~485,~~467~~906.6980		5250,~~079~~183,~~022~~239.2542		5654,~~153~~669,~~489~~146.9422		0.00		0.00		1,~~190~~088,~~662~~050,~~964~~795.8586
II-A1	SR	$	391,000,000.00		~~320~~246,~~923~~529,~~997~~857.5137		1943,~~018,577~~113.1167		3931,~~171~~425,~~020~~614.2600		4032,~~189~~368,~~597~~727.3767		0.00		0.00		~~281~~215,~~752~~104,~~977~~243.2537
II-A2	SR	$	125,200,000.00		125,200,000.00		~~403~~485,~~422~~636.2289		0.00		~~403~~485,~~422~~636.2289		0.00		0.00		125,200,000.00
II-A3	SR	$	150,850,000.00		150,850,000.00		~~498~~598,~~224~~539.0328		0.00		~~498~~598,~~224~~539.0328		0.00		0.00		150,850,000.00
II-A4	SR	$	80,801,000.00		80,801,000.00		~~275,~~329,937.4142		0.00		~~275,~~329,937.4142		0.00		0.00		80,801,000.00
I-II-M1	MEZ	$	147,533,000.00		147,533,000.00		~~514~~615,~~603~~540.3046		0.00		~~514~~615,~~603~~540.3046		0.00		0.00		147,533,000.00
I-II-M2	MEZ	$	139,182,000.00		139,182,000.00		~~491~~586,~~080~~884.4910		0.00		~~491~~586,~~080~~884.4910		0.00		0.00		139,182,000.00
I-II-M3	MEZ	$	40,363,000.00		40,363,000.00		~~144~~171,~~039~~991.8523		0.00		~~144~~171,~~039~~991.8523		0.00		0.00		40,363,000.00
I-II-M4	MEZ	$	65,415,000.00		65,415,000.00		~~238~~284,~~710~~555.2425		0.00		~~238~~284,~~710~~555.2425		0.00		0.00		65,415,000.00
I-II-M5	MEZ	$	43,146,000.00		43,146,000.00		~~159~~189,~~184~~602.7770		0.00		~~159~~189,~~184~~602.7770		0.00		0.00		43,146,000.00
I-II-M6	MEZ	$	37,579,000.00		37,579,000.00		~~140~~166,~~159~~809.2301		0.00		~~140~~166,~~159~~809.2301		0.00		0.00		37,579,000.00
I-II-M7	MEZ	$	41,754,000.00		41,754,000.00		~~175~~207,~~911~~610.9217		0.00		~~175~~207,~~911~~610.9217		0.00		0.00		41,754,000.00
I-II-M8	MEZ	$	33,404,000.00		33,404,000.00		~~143~~169,~~423~~061.7936		0.00		~~143~~169,~~423~~061.7936		0.00		0.00		33,404,000.00
I-II-M9	MEZ	$	27,836,000.00		27,836,000.00		~~130~~153,~~728~~252.6864		0.00		~~130~~153,~~728~~252.6864		0.00		0.00		27,836,000.00
I-II-M10	MEZ	$	19,485,000.00		19,485,000.00		~~103~~120,~~281~~265.3375		0.00		~~103~~120,~~281~~265.3375		0.00		0.00		19,485,000.00
I-II-B1	NOF/SUB	$	27,836,000.00		27,836,000.00		~~147~~171,~~546~~809.2698		0.00		~~147~~171,~~546~~809.2698		0.00		0.00		27,836,000.00
I-II-B2	NOF/SUB	$	37,579,000.00		37,579,000.00		~~191~~223,~~621~~595.5805		0.00		~~191~~223,~~621~~595.5805		0.00		0.00		37,579,000.00
I-II-B3	NOF/SUB	$	26,445,000.00		26,445,000.00		~~129~~151,~~521~~471.7308		0.00		~~129~~151,~~521~~471.7308		0.00		0.00		26,445,000.00
I-II-B4	NOF/SUB	$	12,526,000.00		12,526,000.00		6171,~~349~~746.5614		0.00		6171,~~349~~746.5614		0.00		0.00		12,526,000.00
I-II-C	NOF	$	13,918,053.00		13,918,165.77		63,~~071~~992,~~595~~497.7370		0.00		63,~~071~~992,~~595~~497.7370		0.00		0.00		13,918,165.77
I-II-P	NOF	$	100.00		100.00		1,~~277~~235,~~062~~213.7564		0.00		1,~~277~~235,~~062~~213.7564		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,~~634~~455,~~518~~616,~~250~~158.3842		1615,~~389~~355,~~841~~040.6732		9181,~~250~~608,~~042~~853.5142		~~107~~96,~~639~~963,~~884~~893.1874		0.00		0.00		2,~~543~~374,~~268~~007,~~207~~305.8700
Page 2 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current
	Period		Period						(with Notional)		Principal						Total	Principal
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance
									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
I-A1	0911/2625/05		1012/2426/05		A-Act/360		542514LC6		1,321,781,000.00		~~940~~861.~~202641~~136630		3.~~082559~~393835		3937.~~400644~~966380		4241.~~483203~~360215	~~900~~823.~~801997~~170250
II-A1	0911/2625/05		1012/2426/05		A-Act/360		542514LD4		391,000,000.00		~~820~~630.~~777487~~511144		2.~~605057~~412055		~~100~~80.~~181637~~372414		~~102~~82.~~786694~~784470	~~720~~550.~~595850~~138730
II-A2	0911/2625/05		1012/2426/05		A-Act/360		542514LE2		125,200,000.00		1,000.000000		3.~~222222~~878889		0.000000		3.~~222222~~878889	1,000.000000
II-A3	0911/2625/05		1012/2426/05		A-Act/360		542514LF9		150,850,000.00		1,000.000000		3.~~302778~~967778		0.000000		3.~~302778~~967778	1,000.000000
II-A4	0911/2625/05		1012/2426/05		A-Act/360		542514LG7		80,801,000.00		1,000.000000		34.~~407500~~083333		0.000000		34.~~407500~~083333	1,000.000000
I-II-M1	0911/2625/05		1012/2426/05		A-Act/360		542514LH5		147,533,000.00		1,000.000000		34.~~488056~~172222		0.000000		34.~~488056~~172222	1,000.000000
I-II-M2	0911/2625/05		1012/2426/05		A-Act/360		542514LJ1		139,182,000.00		1,000.000000		34.~~528333~~216667		0.000000		34.~~528333~~216667	1,000.000000
I-II-M3	0911/2625/05		1012/2426/05		A-Act/360		542514LK8		40,363,000.00		1,000.000000		34.~~568611~~261111		0.000000		34.~~568611~~261111	1,000.000000
I-II-M4	0911/2625/05		1012/2426/05		A-Act/360		542514LL6		65,415,000.00		1,000.000000		34.~~649167~~350000		0.000000		34.~~649167~~350000	1,000.000000
I-II-M5	0911/2625/05		1012/2426/05		A-Act/360		542514LM4		43,146,000.00		1,000.000000		34.~~689444~~394444		0.000000		34.~~689444~~394444	1,000.000000
I-II-M6	0911/2625/05		1012/2426/05		A-Act/360		542514LN2		37,579,000.00		1,000.000000		34.~~729722~~438889		0.000000		34.~~729722~~438889	1,000.000000
I-II-M7	0911/2625/05		1012/2426/05		A-Act/360		542514LP7		41,754,000.00		1,000.000000		4.~~213056~~972222		0.000000		4.~~213056~~972222	1,000.000000
I-II-M8	0911/2625/05		1012/2426/05		A-Act/360		542514LQ5		33,404,000.00		1,000.000000		45.~~293611~~061111		0.000000		45.~~293611~~061111	1,000.000000
I-II-M9	0911/2625/05		1012/2426/05		A-Act/360		542514LR3		27,836,000.00		1,000.000000		45.~~696389~~505555		0.000000		45.~~696389~~505555	1,000.000000
I-II-M10	0911/2625/05		1012/2426/05		A-Act/360		542514LW2		19,485,000.00		1,000.000000		56.~~300556~~172222		0.000000		56.~~300556~~172222	1,000.000000
I-II-B1	0911/2625/05		1012/2426/05		A-Act/360		542514LS1		27,836,000.00		1,000.000000		56.~~300555~~172222		0.000000		56.~~300555~~172222	1,000.000000
I-II-B2	0911/2625/05		1012/2426/05		A-Act/360		542514LT9		37,579,000.00		1,000.000000		5.~~099167~~950000		0.000000		5.~~099167~~950000	1,000.000000
I-II-B3	0911/2625/05		1012/2426/05		A-Act/360		542514LU6		26,445,000.00		1,000.000000		45.~~897778~~727778		0.000000		45.~~897778~~727778	1,000.000000
I-II-B4	0911/2625/05		1012/2426/05		A-Act/360		542514LV4		12,526,000.00		1,000.000000		45.~~897777~~727777		0.000000		45.~~897777~~727777	1,000.000000
I-II-C	0911/25/05		1012/24/05		A-30/360		542514LX0		13,918,053.00		1,000.008102		~~436~~286.~~238871~~857486		0.000000		~~436~~286.~~238871~~857486	1,000.008102
I-II-P	0911/25/05		1012/24/05		A-30/360		542514LY8		100.00		1,000.000000		###############		0.000000		###############	1,000.000000
R	0911/25/05		1012/24/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 3 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 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		1322,~~961~~833,~~695~~293.1522		~~128~~229,~~880~~933,~~966~~763.8281		23,~~237~~796,~~068~~440.33		~~131~~233,~~118~~730,~~035~~204.1514		~~145~~256,~~079~~563,~~730~~497.3036		0.00		0.00		1,~~190~~088,~~662~~050,~~964~~795.8586
II-A1	391,000,000.00		35,~~760~~709,~~002~~385.9968		~~107~~173,~~366~~002,~~230~~900.7589		12,~~880~~892,~~791~~855.9973		~~109~~175,~~247~~895,~~022~~756.7563		~~113~~181,~~007~~605,~~025~~142.7431		0.00		0.00		~~281~~215,~~752~~104,~~977~~243.2537
II-A2	125,200,000.00		12,~~334~~274,~~921~~173.8094		0.00		0.00		0.00		12,~~334~~274,~~921~~173.8094		0.00		0.00		125,200,000.00
II-A3	150,850,000.00		12,~~651~~809,~~151~~228.0156		0.00		0.00		0.00		12,~~651~~809,~~151~~228.0156		0.00		0.00		150,850,000.00
II-A4	80,801,000.00		~~914~~1,~~181~~552,873.0164		0.00		0.00		0.00		~~914~~1,~~181~~552,873.0164		0.00		0.00		80,801,000.00
I-II-M1	147,533,000.00		12,~~710~~902,~~986~~981.6456		0.01		0.00		0.00		12,~~710~~902,~~986~~981.6456		0.00		0.00		147,533,000.00
I-II-M2	139,182,000.00		12,~~633~~770,~~854~~556.9023		0.00		0.00		0.00		12,~~633~~770,~~854~~556.9023		0.00		0.00		139,182,000.00
I-II-M3	40,363,000.00		~~479~~812,~~538~~715.6055		0.00		0.00		0.00		~~479~~812,~~538~~715.6055		0.00		0.00		40,363,000.00
I-II-M4	65,415,000.00		~~795~~1,~~706~~347,123.8550		0.00		0.00		0.00		~~795~~1,~~706~~347,123.8550		0.00		0.00		65,415,000.00
I-II-M5	43,146,000.00		~~530~~898,~~939~~414.4957		0.00		0.00		0.00		~~530~~898,~~939~~414.4957		0.00		0.00		43,146,000.00
I-II-M6	37,579,000.00		~~467~~791,~~757~~106.6467		0.00		0.00		0.00		~~467~~791,~~757~~106.6467		0.00		0.00		37,579,000.00
I-II-M7	41,754,000.00		~~590~~993,~~706~~821.9755		0.00		0.00		0.00		~~590~~993,~~706~~821.9755		0.00		0.00		41,754,000.00
I-II-M8	33,404,000.00		~~482~~810,~~041~~386.3746		0.00		0.00		0.00		~~482~~810,~~041~~386.3746		0.00		0.00		33,404,000.00
I-II-M9	27,836,000.00		~~441~~739,~~125~~096.8670		0.00		0.00		0.00		~~441~~739,~~125~~096.8670		0.00		0.00		27,836,000.00
I-II-M10	19,485,000.00		~~350~~584,~~190~~342.5608		0.00		0.00		0.00		~~350~~584,~~190~~342.5608		0.00		0.00		19,485,000.00
I-II-B1	27,836,000.00		~~500~~834,~~277~~782.3595		0.00		0.00		0.00		~~500~~834,~~277~~782.3595		0.00		0.00		27,836,000.00
I-II-B2	37,579,000.00		~~648~~1,~~763~~083,909.1671		0.00		0.00		0.00		~~648~~1,~~763~~083,909.1671		0.00		0.00		37,579,000.00
I-II-B3	26,445,000.00		~~437~~732,~~814~~464.1166		0.00		0.00		0.00		~~437~~732,~~814~~464.1166		0.00		0.00		26,445,000.00
I-II-B4	12,526,000.00		~~207~~346,~~376~~940.0591		0.00		0.00		0.00		~~207~~346,~~376~~940.0591		0.00		0.00		12,526,000.00
I-II-C	13,918,053.00		1624,~~065~~945,~~176~~977.7110		-110.38		-2.10		0.00		1624,~~065~~945,~~176~~977.7110		0.00		112.77		13,918,165.77
I-II-P	100.00		35,~~315~~879,~~797~~846.9814		0.00		0.00		0.00		35,~~315~~879,~~797~~846.9814		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		5081,~~280~~653,~~006~~421.2038		~~236~~402,~~247~~936,~~087~~554.2033		46,~~117~~689,~~858~~293.2296		~~240~~409,~~365~~625,~~057~~960.9077		~~290~~491,~~645~~279,~~064~~382.1015		0.00		112.77		2,~~543~~374,~~268~~007,~~207~~305.8700
Page 4 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 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	4.~~07000~~43375%		1,~~242~~138,~~741~~234,~~987~~035.1028		4,~~074~~485,~~467~~906.6980		0.00		0.00		0.00		4,~~074~~485,~~467~~906.6980		4,~~074~~485,~~467~~906.6980		0.00
II-A1	34.~~94000~~30375%		~~320~~246,~~923~~529,~~997~~857.5137		1943,~~018,577~~113.1167		0.00		0.00		0.00		1943,~~018,577~~113.1167		1943,~~018,577~~113.1167		0.00
II-A2	4.~~00000~~36375%		125,200,000.00		~~403~~485,~~422~~636.2289		0.00		0.00		0.00		~~403~~485,~~422~~636.2289		~~403~~485,~~422~~636.2289		0.00
II-A3	4.~~10000~~46375%		150,850,000.00		~~498~~598,~~224~~539.0328		0.00		0.00		0.00		~~498~~598,~~224~~539.0328		~~498~~598,~~224~~539.0328		0.00
II-A4	4.~~23000~~59375%		80,801,000.00		~~275,~~329,937.4142		0.00		0.00		0.00		~~275,~~329,937.4142		~~275,~~329,937.4142		0.00
I-II-M1	4.~~33000~~69375%		147,533,000.00		~~514~~615,~~603~~540.3046		0.00		0.00		0.00		~~514~~615,~~603~~540.3046		~~514~~615,~~603~~540.3046		0.00
I-II-M2	4.~~38000~~74375%		139,182,000.00		~~491~~586,~~080~~884.4910		0.00		0.00		0.00		~~491~~586,~~080~~884.4910		~~491~~586,~~080~~884.4910		0.00
I-II-M3	4.~~43000~~79375%		40,363,000.00		~~144~~171,~~039~~991.8523		0.00		0.00		0.00		~~144~~171,~~039~~991.8523		~~144~~171,~~039~~991.8523		0.00
I-II-M4	4.~~53000~~89375%		65,415,000.00		~~238~~284,~~710~~555.2425		0.00		0.00		0.00		~~238~~284,~~710~~555.2425		~~238~~284,~~710~~555.2425		0.00
I-II-M5	4.~~58000~~94375%		43,146,000.00		~~159~~189,~~184~~602.7770		0.00		0.00		0.00		~~159~~189,~~184~~602.7770		~~159~~189,~~184~~602.7770		0.00
I-II-M6	4.~~63000~~99375%		37,579,000.00		~~140~~166,~~159~~809.2301		0.00		0.00		0.00		~~140~~166,~~159~~809.2301		~~140~~166,~~159~~809.2301		0.00
I-II-M7	5.~~23000~~59375%		41,754,000.00		~~175~~207,~~911~~610.9217		0.00		0.00		0.00		~~175~~207,~~911~~610.9217		~~175~~207,~~911~~610.9217		0.00
I-II-M8	5.~~33000~~69375%		33,404,000.00		~~143~~169,~~423~~061.7936		0.00		0.00		0.00		~~143~~169,~~423~~061.7936		~~143~~169,~~423~~061.7936		0.00
I-II-M9	56.~~83000~~19375%		27,836,000.00		~~130~~153,~~728~~252.6864		0.00		0.00		0.00		~~130~~153,~~728~~252.6864		~~130~~153,~~728~~252.6864		0.00
I-II-M10	6.~~58000~~94375%		19,485,000.00		~~103~~120,~~281~~265.3375		0.00		0.00		0.00		~~103~~120,~~281~~265.3375		~~103~~120,~~281~~265.3375		0.00
I-II-B1	6.~~58000~~94375%		27,836,000.00		~~147~~171,~~546~~809.2698		0.00		0.00		0.00		~~147~~171,~~546~~809.2698		~~147~~171,~~546~~809.2698		0.00
I-II-B2	6.~~33000~~69375%		37,579,000.00		~~191~~223,~~621~~595.5805		0.00		0.00		0.00		~~191~~223,~~621~~595.5805		~~191~~223,~~621~~595.5805		0.00
I-II-B3	6.~~08000~~44375%		26,445,000.00		~~129~~151,~~521~~471.7308		0.00		0.00		0.00		~~129~~151,~~521~~471.7308		~~129~~151,~~521~~471.7308		0.00
I-II-B4	6.~~08000~~44375%		12,526,000.00		6171,~~349~~746.5614		0.00		0.00		0.00		6171,~~349~~746.5614		6171,~~349~~746.5614		0.00
I-II-C	~~523~~344.~~48240~~22619%		13,918,165.77		0.00		~~955~~3,223.2135		0.00		0.00		-~~955~~3,223.2135		63,~~071~~992,~~595~~497.7370		0.00
I-II-P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		1,~~277~~235,~~062~~213.7564		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			2,~~634~~455,~~518~~616,~~250~~158.3842		910,~~041~~127,~~183~~328.1998		~~955~~3,223.2135		0.00		0.00		910,~~040~~124,~~227~~105.9863		1615,~~389~~355,~~841~~040.6732		0.00
Page 5 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 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		7769,~~398~~020,~~610~~613.6843		~~245~~263,~~031~~428.1067		57,~~037~~312,~~483~~975.2500		57,~~282~~576,~~514~~403.3567		0.00		0.00		7261,~~361~~707,~~127~~638.43
III-A2	SR	$	32,380,000.00		32,380,000.00		~~106~~127,~~161~~613.4318		0.00		~~106~~127,~~161~~613.4318		0.00		0.00		32,380,000.00
III-A3	SR	$	24,330,000.00		24,330,000.00		8298,~~120~~482.5143		0.00		8298,~~120~~482.5143		0.00		0.00		24,330,000.00
III-M1	MEZ	$	11,848,000.00		11,848,000.00		4149,~~135~~221.6086		0.00		4149,~~135~~221.6086		0.00		0.00		11,848,000.00
III-M2	MEZ	$	3,610,000.00		3,610,000.00		1215,~~650~~125.0490		0.00		1215,~~650~~125.0490		0.00		0.00		3,610,000.00
III-M3	MEZ	$	6,109,000.00		6,109,000.00		2226,~~046~~302.7064		0.00		2226,~~046~~302.7064		0.00		0.00		6,109,000.00
III-M4	MEZ	$	2,777,000.00		2,777,000.00		1012,~~133~~079.7495		0.00		1012,~~133~~079.7495		0.00		0.00		2,777,000.00
III-M5	MEZ	$	2,222,000.00		2,222,000.00		910,~~092~~752.9201		0.00		910,~~092~~752.9201		0.00		0.00		2,222,000.00
III-M6	MEZ	$	1,851,000.00		1,851,000.00		79,~~798~~203.3758		0.00		79,~~798~~203.3758		0.00		0.00		1,851,000.00
III-M7	MEZ	$	1,851,000.00		1,851,000.00		810,~~543~~026.9125		0.00		810,~~543~~026.9125		0.00		0.00		1,851,000.00
III-M8	MEZ	$	1,851,000.00		1,851,000.00		911,~~811~~424.3378		0.00		911,~~811~~424.3378		0.00		0.00		1,851,000.00
III-M9	MEZ	$	1,388,000.00		1,388,000.00		78,~~357~~567.1704		0.00		78,~~357~~567.1704		0.00		0.00		1,388,000.00
III-B1	NOF/SUB	$	1,851,000.00		1,851,000.00		911,~~811~~424.3378		0.00		911,~~811~~424.3378		0.00		0.00		1,851,000.00
III-B2	NOF/SUB	$	1,481,000.00		1,481,000.00		79,~~850~~141.1206		0.00		79,~~850~~141.1206		0.00		0.00		1,481,000.00
III-B3	NOF/SUB	$	1,296,000.00		1,296,000.00		67,~~869~~999.5220		0.00		67,~~869~~999.5220		0.00		0.00		1,296,000.00
III-C	NOF	$	1,480,737.00		1,481,006.70		~~370~~237,~~792~~035.1726		0.00		~~370~~237,~~792~~035.1726		0.00		0.00		1,481,006.70
III-P	NOF	$	100.00		100.00		30142,~~525~~741.8359		0.00		30142,~~525~~741.8359		0.00		0.00		100.00
Total			185,125,837.00		~~173~~165,~~724~~346,~~717~~720.3813		~~987~~1,~~731~~050,570.7918		57,~~037~~312,~~483~~975.2500		68,~~025~~363,~~215~~545.0418		0.00		0.00		~~168~~158,~~687~~033,~~234~~745.13
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	0911/2625/05		1012/2426/05		A-Act/360		542514MC5		88,800,000.00		~~871~~777.~~605976~~259160		2.~~759359~~966539		5682.~~728415~~353322		5985.~~487774~~319861	~~814~~694.~~877561~~905838
III-A2	0911/2625/05		1012/2426/05		A-Act/360		542514MD3		32,380,000.00		1,000.000000		3.~~278611~~941111		0.000000		3.~~278611~~941111	1,000.000000
III-A3	0911/2625/05		1012/2426/05		A-Act/360		542514ME1		24,330,000.00		1,000.000000		34.~~375278~~047778		0.000000		34.~~375278~~047778	1,000.000000
III-M1	0911/2625/05		1012/2426/05		A-Act/360		542514MF8		11,848,000.00		1,000.000000		34.~~471945~~154445		0.000000		34.~~471945~~154445	1,000.000000
III-M2	0911/2625/05		1012/2426/05		A-Act/360		542514MG6		3,610,000.00		1,000.000000		34.~~504166~~190000		0.000000		34.~~504166~~190000	1,000.000000
III-M3	0911/2625/05		1012/2426/05		A-Act/360		542514MH4		6,109,000.00		1,000.000000		34.~~608889~~305556		0.000000		34.~~608889~~305556	1,000.000000
III-M4	0911/2625/05		1012/2426/05		A-Act/360		542514MJ0		2,777,000.00		1,000.000000		34.~~649168~~350000		0.000000		34.~~649168~~350000	1,000.000000
III-M5	0911/2625/05		1012/2426/05		A-Act/360		542514MK7		2,222,000.00		1,000.000000		4.~~092223~~838888		0.000000		4.~~092223~~838888	1,000.000000
III-M6	0911/2625/05		1012/2426/05		A-Act/360		542514ML5		1,851,000.00		1,000.000000		4.~~213058~~972220		0.000000		4.~~213058~~972220	1,000.000000
III-M7	0911/2625/05		1012/2426/05		A-Act/360		542514MM3		1,851,000.00		1,000.000000		45.~~615835~~416667		0.000000		45.~~615835~~416667	1,000.000000
III-M8	0911/2625/05		1012/2426/05		A-Act/360		542514MN1		1,851,000.00		1,000.000000		56.~~300556~~172220		0.000000		56.~~300556~~172220	1,000.000000
III-M9	0911/2625/05		1012/2426/05		A-Act/360		542514MS0		1,388,000.00		1,000.000000		56.~~300555~~172219		0.000000		56.~~300555~~172219	1,000.000000
III-B1	0911/2625/05		1012/2426/05		A-Act/360		542514MP6		1,851,000.00		1,000.000000		56.~~300556~~172220		0.000000		56.~~300556~~172220	1,000.000000
III-B2	0911/2625/05		1012/2426/05		A-Act/360		542514MQ4		1,481,000.00		1,000.000000		56.~~300554~~172221		0.000000		56.~~300554~~172221	1,000.000000
III-B3	0911/2625/05		1012/2426/05		A-Act/360		542514MR2		1,296,000.00		1,000.000000		56.~~300556~~172222		0.000000		56.~~300556~~172222	1,000.000000
III-C	0911/25/05		1012/24/05		A-30/360		542514MT8		1,480,737.00		1,000.182139		~~250~~160.~~410552~~079244		0.000000		~~250~~160.~~410552~~079244	1,000.182139
III-P	0911/25/05		1012/24/05		A-30/360		542514MU5		100.00		1,000.000000		~~305~~1,~~258~~427,415.~~300000~~900000		0.000000		~~305~~1,~~258~~427,415.~~300000~~900000	1,000.000000
Page 6 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 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		~~875~~1,~~512~~396,752.6798		1626,~~238~~764,~~142~~467.9745		~~200~~327,~~729~~894.6012		1627,~~438~~092,~~872~~361.57		1728,~~314~~489,~~385~~114.2455		0.00		0.00		7261,~~361~~707,~~127~~638.43
III-A2	32,380,000.00		~~351~~598,~~667~~549.7955		0.00		0.00		0.00		~~351~~598,~~667~~549.7955		0.00		0.00		32,380,000.00
III-A3	24,330,000.00		~~272~~463,~~511~~125.7749		0.00		0.00		0.00		~~272~~463,~~511~~125.7749		0.00		0.00		24,330,000.00
III-M1	11,848,000.00		~~136~~232,~~733~~045.6000		0.00		0.00		0.00		~~136~~232,~~733~~045.6000		0.00		0.00		11,848,000.00
III-M2	3,610,000.00		4271,~~070~~364.8727		0.00		0.00		0.00		4271,~~070~~364.8727		0.00		0.00		3,610,000.00
III-M3	6,109,000.00		73124,~~444~~405.3268		0.00		0.00		0.00		73124,~~444~~405.3268		0.00		0.00		6,109,000.00
III-M4	2,777,000.00		3357,~~779~~188.3814		0.00		0.00		0.00		3357,~~779~~188.3814		0.00		0.00		2,777,000.00
III-M5	2,222,000.00		3051,~~490~~360.9803		0.00		0.00		0.00		3051,~~490~~360.9803		0.00		0.00		2,222,000.00
III-M6	1,851,000.00		2644,~~186~~057.6919		0.00		0.00		0.00		2644,~~186~~057.6919		0.00		0.00		1,851,000.00
III-M7	1,851,000.00		2848,~~808~~299.9306		0.00		0.00		0.00		2848,~~808~~299.9306		0.00		0.00		1,851,000.00
III-M8	1,851,000.00		3355,~~266~~510.7625		0.00		0.00		0.00		3355,~~266~~510.7625		0.00		0.00		1,851,000.00
III-M9	1,388,000.00		2441,~~945~~625.5718		0.00		0.00		0.00		2441,~~945~~625.5718		0.00		0.00		1,388,000.00
III-B1	1,851,000.00		3355,~~266~~510.7625		0.00		0.00		0.00		3355,~~266~~510.7625		0.00		0.00		1,851,000.00
III-B2	1,481,000.00		2644,~~617~~414.0020		0.00		0.00		0.00		2644,~~617~~414.0020		0.00		0.00		1,481,000.00
III-B3	1,296,000.00		2338,~~292~~866.1217		0.00		0.00		0.00		2338,~~292~~866.1217		0.00		0.00		1,296,000.00
III-C	1,480,737.00		~~964~~1,~~293~~488,488.3080		-265.74		-3.48		0.00		~~964~~1,~~293~~488,488.3080		0.00		269.70		1,481,006.70
III-P	100.00		~~185~~394,~~233~~891.0662		0.00		0.00		0.00		~~185~~394,~~233~~891.0662		0.00		0.00		100.00
Total	185,125,837.00		35,~~162~~206,~~121~~453.5786		1626,~~237~~764,~~877~~201.2371		~~200~~327,~~726~~890.1264		1627,~~438~~092,~~872~~361.57		1932,~~600~~298,~~994~~815.1443		0.00		269.70		~~168~~158,~~687~~033,~~234~~745.13
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	34.~~93000~~29375%		7769,~~398~~020,~~610~~613.6843		~~245~~263,~~031~~428.1067		0.00		0.00		0.00		~~245~~263,~~031~~428.1067		~~245~~263,~~031~~428.1067		0.00
III-A2	4.~~07000~~43375%		32,380,000.00		~~106~~127,~~161~~613.4318		0.00		0.00		0.00		~~106~~127,~~161~~613.4318		~~106~~127,~~161~~613.4318		0.00
III-A3	4.~~19000~~55375%		24,330,000.00		8298,~~120~~482.5143		0.00		0.00		0.00		8298,~~120~~482.5143		8298,~~120~~482.5143		0.00
III-M1	4.~~31000~~67375%		11,848,000.00		4149,~~135~~221.6086		0.00		0.00		0.00		4149,~~135~~221.6086		4149,~~135~~221.6086		0.00
III-M2	4.~~35000~~71375%		3,610,000.00		1215,~~650~~125.0490		0.00		0.00		0.00		1215,~~650~~125.0490		1215,~~650~~125.0490		0.00
III-M3	4.~~48000~~84375%		6,109,000.00		2226,~~046~~302.7064		0.00		0.00		0.00		2226,~~046~~302.7064		2226,~~046~~302.7064		0.00
III-M4	4.~~53000~~89375%		2,777,000.00		1012,~~133~~079.7495		0.00		0.00		0.00		1012,~~133~~079.7495		1012,~~133~~079.7495		0.00
III-M5	5.~~08000~~44375%		2,222,000.00		910,~~092~~752.9201		0.00		0.00		0.00		910,~~092~~752.9201		910,~~092~~752.9201		0.00
III-M6	5.~~23000~~59375%		1,851,000.00		79,~~798~~203.3758		0.00		0.00		0.00		79,~~798~~203.3758		79,~~798~~203.3758		0.00
III-M7	56.~~73000~~09375%		1,851,000.00		810,~~543~~026.9125		0.00		0.00		0.00		810,~~543~~026.9125		810,~~543~~026.9125		0.00
III-M8	6.~~58000~~94375%		1,851,000.00		911,~~811~~424.3378		0.00		0.00		0.00		911,~~811~~424.3378		911,~~811~~424.3378		0.00
III-M9	6.~~58000~~94375%		1,388,000.00		78,~~357~~567.1704		0.00		0.00		0.00		78,~~357~~567.1704		78,~~357~~567.1704		0.00
III-B1	6.~~58000~~94375%		1,851,000.00		911,~~811~~424.3378		0.00		0.00		0.00		911,~~811~~424.3378		911,~~811~~424.3378		0.00
III-B2	6.~~58000~~94375%		1,481,000.00		79,~~850~~141.1206		0.00		0.00		0.00		79,~~850~~141.1206		79,~~850~~141.1206		0.00
III-B3	6.~~58000~~94375%		1,296,000.00		67,~~869~~999.5220		0.00		0.00		0.00		67,~~869~~999.5220		67,~~869~~999.5220		0.00
III-C	~~300~~192.~~43794~~06011%		1,481,006.70		0.00		0.00		0.00		0.00		0.00		~~370~~237,~~792~~035.1726		0.00
III-P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		30142,~~525~~741.8359		0.00
Total			~~173~~165,~~724~~346,~~717~~720.3813		~~586~~670,~~413~~793.7933		0.00		0.00		0.00		~~586~~670,~~413~~793.7933		~~987~~1,~~731~~050,570.7918		0.00
Page 7 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Collection Account Report
SUMMARY
								Group 3		Group 2		Group 1		Total
Principal Collections								57,~~037~~312,~~483~~975.2500		3931,~~114~~403,~~337~~883.6548		5250,~~003~~148,~~661~~538.0618		9688,~~155~~865,~~481~~396.9666
Principal Withdrawals								0.00		0.00		0.00		0.00
Principal Other Accounts								0.00		0.00		0.00		0.00
TOTAL NET PRINCIPAL								57,~~037~~312,~~483~~975.2500		3931,~~114~~403,~~337~~883.6548		5250,~~003~~148,~~661~~538.0618		9688,~~155~~865,~~481~~396.9666
Interest Collections								1956,~~006,733~~492.7108		5,~~741~~259,~~506~~694.3235		109,~~221~~571,~~521~~357.3327		1615,~~969~~787,~~761~~543.3670
Interest Withdrawals								-0.00		-0.00		-03,050.0085		-03,050.0085
Interest Fees								-4948,~~527~~663.7549		-~~247~~222,~~909~~076.0318		-~~470~~429,~~295~~666.9115		-~~767~~700,~~732~~405.6882
Interest Other Accounts								30142,~~525~~741.8359		~~519~~470,~~361~~748.29		~~757~~764,~~701~~465.4635		1,~~307~~377,~~588~~958.5833
TOTAL NET INTEREST								~~987~~1,~~731~~050,570.7918		65,~~012~~508,~~958~~366.5846		109,~~508~~903,~~926~~105.8862		1716,~~509~~462,~~617~~045.2636
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION								68,~~025~~363,~~215~~545.0418		4536,~~127~~912,~~296~~249.2394		6260,~~512~~051,~~587~~643.9480		~~113~~105,~~665~~327,~~099~~442.2202
PRINCIPAL - COLLECTIONS
									Group 3		Group 2		Group 1		Total
Scheduled Principal Received									6562,~~600~~365.5994		~~417~~390,~~197~~522.9808		~~921~~877,~~735~~506.0413		1,~~404~~330,~~533~~394.6115
Curtailments									~~6,481~~-23.2605		56-38,~~078~~377.7963		6240,~~196~~612.2512		~~124~~2,~~756~~211.3044
Prepayments In Full									47,~~965~~250,~~401~~632.4011		3830,~~641~~950,~~060~~902.8864		5049,~~932~~230,~~592~~419.0193		9487,~~539~~431,~~054~~954.2968
Repurchased/Substitutions									0.00		0.00		0.00		0.00
Liquidations									0.00		0108,527.0077		~~219~~48,~~181~~740.5638		~~219~~157,~~181~~268.5615
Insurance Principal									0.00		0.00		0.00		0.00
Other Additional Principal									0.00		0.00		0.00		0.00
Delinquent Principal									-2018,~~662~~426.5464		-~~160~~153,~~197~~615.8509		-~~316~~317,~~453~~592.2054		-~~497~~489,~~313~~634.5927
Realized Losses									-0.00		-07,691.0038		-~~132~~48,~~043~~740.8038		-~~132~~56,~~043~~431.8076
Advanced Principal									2018,~~662~~426.5464		~~160~~153,~~197~~615.8509		~~316~~317,~~453~~592.2054		~~497~~489,~~313~~634.5927
TOTAL PRINCIPAL COLLECTED									57,~~037~~312,~~483~~975.2500		3931,~~114~~403,~~337~~883.6548		5250,~~003~~148,~~661~~538.0618		9688,~~155~~865,~~481~~396.9666
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 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
INTEREST - COLLECTIONS
								Group 3		Group 2		Group 1		Total
Scheduled Interest								1976,~~029,663~~815.3738		5,~~885~~400,~~288~~514.2130		109,~~459~~811,~~995~~079.8595		1716,~~374~~188,~~947~~409.4363
Repurchased/Substitution Interest								0.00		0.00		0.00		0.00
Liquidation Interest								0.00		0972.0023		~~1,379~~416.0232		1,~~379~~388.0255
Insurance Interest								0.00		0.00		0.00		0.00
Other Additional Interest								0.00		0.00		0.00		0.00
Prepayment Interest Shortfalls								-25,~~758~~822.9760		-3532,~~681~~900.3380		-4843,~~896~~099.6783		-8781,~~336~~823.9723
Delinquent Interest								-~~331~~294,~~338~~937.7580		-2,~~215~~132,~~616~~333.3633		-3,~~622~~586,~~270~~404.5877		-6,~~169~~013,~~225~~675.6990
Compensating Interest								25,~~758~~822.9760		3532,~~681~~900.3380		4843,~~896~~099.6883		8781,~~336~~823.9824
Civil Relief Act Shortfalls								-0.00		-0.00		-~~955~~3,223.2135		-~~955~~3,223.2135
Interest Advanced								~~308~~274,~~409~~614.0950		21,~~071~~990,~~834~~541.4516		3,~~383~~349,~~372~~489.2511		5,~~763~~614,~~615~~644.7977
TOTAL INTEREST COLLECTED								1956,~~006,733~~492.7108		5,~~741~~259,~~506~~694.3235		109,~~221~~571,~~521~~357.3327		1615,~~969~~787,~~761~~543.3670
INTEREST - WITHDRAWALS
								Group 3		Group 2		Group 1		Total
TOTAL INTEREST WITHDRAWALS								0.00		0.00		03,050.0085		03,050.0085
INTEREST - OTHER ACCOUNTS
								Group 3		Group 2		Group 1		Total
Prepayment Charges								30142,~~525~~741.8359		~~519~~470,~~361~~748.29		~~757~~764,~~701~~465.4635		1,~~307~~377,~~588~~955.5823
TOTAL INTEREST OTHER ACCOUNTS								30142,~~525~~741.8359		~~519~~470,~~361~~748.29		~~757~~764,~~701~~465.4635		1,~~307~~377,~~588~~958.5833
INTEREST - FEES
								Group 3		Group 2		Group 1		Total
Servicing Fess REMIC I-II														~~716~~650,~~734~~371.0028
Servicing Fess REMIC III														4948,~~430~~571.7517
Trustee Fees REMIC I-II														1,~~470~~371.9405
Trustee Fees REMIC III														9792.0032
Current Servicing Fees								4948,~~430~~571.7517		~~247~~221,~~386~~595.5521		~~469~~428,~~347~~776.4507		~~766~~698,~~164~~942.7545
Trustee Fees								9792.0032		~~522~~480.4797		~~948~~890.4608		1,~~567~~463.9437
TOTAL INTEREST FEES								4948,~~527~~663.7549		~~247~~222,~~909~~076.0318		~~470~~429,~~295~~666.9115		~~767~~700,~~732~~405.6882
Page 9 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
SPACE INTENTIONALLY LEFT BLANK
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
								Group 3		Group 2		Group 1		Total
Overcollateralized Amount - Prior Period REMIC I-II														13,918,165.77
Current Period Losses REMIC I-II														~~132~~56,~~043~~431.8076
Overcollateralized Amount - After Current Losses REMIC														13,~~786~~861,~~121~~734.9701
Overcollateralization Increase Amount REMIC I-II														~~132~~56,~~043~~431.8076
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
Reserve Fund Account Remic I-II														502.30
Overcollateralized Amount - Prior Period REMIC III														1,481,006.70
Current Period Losses REMIC III														0.00
Overcollateralized Amount - After Current Losses REMIC III														1,481,006.70
Overcollateralization Increase Amount REMIC III														0.00
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
Reserve Fund Account Remic III														502.30
Page 10 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Collateral Report
COLLATERAL
									Group 3		Group 2		Group 1		Total
Loan Count:
Original								584		4,415		11,095		16,094
Prior								~~556~~533		43,~~118~~806		10,~~647~~064		1514,~~321~~403
Prefunding								0		0		0		0
Scheduled Paid Offs								-0		-0		-0		-0
Full Voluntary Prepayments								-1322		-~~159~~133		-285		-~~457~~440
Repurchases								-0		-0		-0		-0
Liquidations								-0		-01		-1		-12
Current								~~543~~511		3,~~959~~672		109,~~361~~778		1413,~~863~~961
Principal Balance:
Original								185,125,837.48		1,005,851,230.57		1,777,781,922.72		2,968,758,990.77
Prior								~~173~~165,~~724~~346,~~717~~720.3813		~~935~~861,~~775~~447,~~282~~028.0848		1,~~698~~594,~~742~~169,~~968~~129.3094		2,~~808~~620,~~242~~962,~~967~~878.7655
Prefunding								0.00		0.00		0.00		0.00
Scheduled Principal								-6562,~~600~~365.5994		-~~417~~390,~~197~~522.9808		-~~921~~877,~~735~~506.0413		-1,~~404~~330,~~533~~394.6115
Partial Prepayments								~~-6,481~~(23.2605)		~~-56~~(38,~~078~~377.7963)		-6240,~~196~~612.2512		-~~124~~2,~~756~~211.3044
Full Voluntary Prepayments								-47,~~965~~250,~~401~~632.4011		-3830,~~641~~950,~~060~~902.8864		-5049,~~932~~230,~~592~~419.0193		-9487,~~539~~431,~~054~~954.2968
Repurchases								-0.00		-0.00		-0.00		-0.00
Liquidations								-0.00		-0108,527.0077		-~~219~~48,~~181~~740.5638		-~~219~~157,~~181~~268.5615
Current								~~168~~158,~~687~~033,~~234~~745.13		~~896~~830,~~660~~035,~~944~~453.4362		1,~~646~~543,~~607~~971,~~263~~851.4438		2,~~711~~532,~~955~~041,~~442~~050.0013
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 11 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 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.~~13443~~09402%		7.~~55805~~54550%		7.~~39587~~38851%		7.~~43405~~42210%
Weighted Average Coupon Current								7.~~11238~~08922%		7.~~54705~~52607%		7.~~38996~~38554%		7.~~42514~~41303%
Weighted Average Months to Maturity Original								476		353		355		362
Weighted Average Months to Maturity Prior								~~475~~473		~~353~~350		~~354~~352		~~361~~359
Weighted Average Months to Maturity Current								~~474~~472		~~351~~349		~~353~~351		~~360~~358
Weighted Avg Remaining Amortization Term Original								476		353		355		362
Weighted Avg Remaining Amortization Term Prior								~~475~~473		~~353~~350		~~354~~352		~~361~~359
Weighted Avg Remaining Amortization Term Current								~~474~~472		~~351~~349		~~353~~351		~~360~~358
Weighted Average Seasoning Original								3.60		5.06		4.55		4.66
Weighted Average Seasoning Prior								46.5960		68.0301		57.5452		57.6563
Weighted Average Seasoning Current								57.5960		79.0201		68.5352		68.6362
Page 12 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
ARM CHARACTERISTICS
								Group 3		Group 2		Group 1		Total
Weighted Average Margin Original								5.02523%		5.10075%		5.09768%		5.09393%
Weighted Average Margin Prior								5.~~01950~~02051%		5.~~10124~~10076%		5.~~09638~~09340%		5.~~09293~~09101%
Weighted Average Margin Current								5.~~01958~~02115%		5.~~10233~~09947%		5.~~09446~~09154%		5.~~09215~~08943%
Weighted Average Max Rate Original								13.14397%		13.26129%		13.31529%		13.28650%
Weighted Average Max Rate Prior								13.~~12738~~08404%		13.~~25127~~23853%		13.~~30947~~30049%		13.~~27881~~26671%
Weighted Average Max Rate Current								13.~~10378~~07873%		13.~~24210~~22700%		13.~~30433~~29814%		13.~~27140~~26117%
Weighted Average Min Rate Original								7.14397%		7.25847%		7.30972%		7.28219%
Weighted Average Min Rate Prior								7.~~12738~~08404%		7.~~24835~~23548%		7.~~30426~~29500%		7.~~27468~~26234%
Weighted Average Min Rate Current								7.~~10378~~07873%		7.~~23917~~22382%		7.~~29900~~29275%		7.~~26718~~25683%
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								4948,~~430~~571.7517		~~247~~221,~~386~~595.5521		~~469~~428,~~347~~776.4507		~~766~~698,~~164~~942.7545
Delinquent Servicing Fees								2220,~~929~~323.6530		~~142~~137,~~482~~063.5320		~~238~~235,~~439~~384.1518		~~403~~392,~~851~~770.3368
TOTAL SERVICING FEES								7268,~~385~~894.3047		~~389~~358,~~844~~719.2131		~~707~~664,~~786~~160.6127		1,~~170~~091,~~016~~774.1205
Total Servicing Fees								7268,~~385~~894.3047		~~389~~358,~~844~~719.2131		~~707~~664,~~786~~160.6127		1,~~170~~091,~~016~~774.1205
Compensating Interest								-25,~~758~~822.9760		-3532,~~681~~900.3380		-4843,~~896~~099.6883		-8781,~~336~~823.9824
Delinquent Servicing Fees								-2220,~~929~~323.6530		-~~142~~137,~~482~~063.5320		-~~238~~235,~~439~~384.1518		-~~403~~392,~~851~~770.3368
COLLECTED SERVICING FEES								4642,~~696~~748.6757		~~211~~188,~~680~~755.3530		~~420~~385,~~450~~676.7926		~~678~~617,~~827~~180.8113
Total Servicing Fees - REMIC I-II														1,~~097~~022,~~655~~818.6866
Compensating Interest - REMIC I-II														-8476,~~578~~000.0164
Delinquent Servicing Fees - REMIC I-II														-~~380~~372,~~921~~447.6838
COLLECTED SERVICING FEES - REMIC I-II														~~632~~574,~~131~~431.1456
Total Advanced Interest								~~308~~274,~~409~~614.0950		21,~~071~~990,~~834~~541.4516		3,~~383~~349,~~372~~489.2511		5,~~763~~614,~~615~~644.7977
Total Advanced Principal								2018,~~662~~426.5464		~~160~~153,~~197~~615.8509		~~316~~317,~~453~~592.2054		~~497~~489,~~313~~634.5927
Aggregate Advances with respect to this Distribution								~~329~~293,~~071~~041.6314		2,~~232~~144,~~032~~156.3125		3,~~699~~667,~~825~~081.4566		6,~~260~~104,~~929~~279.3905
Total Advanced Interest - REMIC I-II														5,~~456~~346,~~965~~290.2672
Total Advanced Principal - REMIC I-II														~~476~~471,~~651~~207.0563
Agg Adv with respect to this Distn - REMIC I-II														5,~~931~~811,~~857~~237.7691
Page 13 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
ADDITIONAL COLLATERAL INFORMATION
								Group 3		Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)								25,~~758~~822.9760		3532,~~681~~900.3380		4843,~~896~~099.6783		8781,~~336~~823.9723
Compensating Interest								-25,~~758~~822.9760		-3532,~~681~~900.3380		-4843,~~896~~099.6883		-8781,~~336~~823.9824
Net Prepayment Interest Shortfall (PPIS)								0.00		0.00		0.00		0.00
Ending Pool Stated Principal Balance								~~168~~158,~~687~~033,~~234~~745.13		~~896~~830,~~660~~035,~~944~~453.4362		1,~~646~~543,~~607~~971,~~263~~851.4438		2,~~711~~532,~~955~~041,~~442~~050.0013
Weighted Average Net Mortgage Rate
Current LIBOR Rate														34.~~830000~~193750%
Next LIBOR Rate														4.~~037500~~378750%
Page 14 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				5768,~~808~~389,~~493~~767.1441		1631,~~922~~489,~~088~~342.4574		513,~~470~~899,~~347~~968.3070		80113,~~200~~779,~~928~~078.8985
			% Balance				2.1370%		01.6224%		0.2055%		24.9649%
			# Loans				~~334~~400		~~103~~186		3490		~~471~~676
			% # Loans				2.2587%		01.6933%		0.2364%		34.1784%
	FORECLOSURE		Balance		0.00		0.00		2636,~~454,468~~489.3515		1332,~~386~~959,~~220~~511.1771		1533,~~840~~596,~~688~~000.5286
			% Balance		0.00%		0.00%		0.0903%		01.4930%		01.5833%
			# Loans		0		0		146		70180		84186
			% # Loans		0.00%		0.00%		0.0904%		01.4729%		01.5733%
	BANKRUPTCY		Balance		38,~~231~~143,~~367~~034.1060		~~611~~1,~~519~~842,953.4784		~~580~~2,~~061~~464,193.5977		~~760~~5,~~374~~756,091.2079		518,~~183~~206,~~322~~274.3600
			% Balance		0.1232%		0.0207%		0.0210%		0.0323%		0.1972%
			# Loans		2458		715		613		543		42129
			% # Loans		0.1642%		0.0511%		0.0409%		0.0331%		0.2892%
	REO		Balance		0.00		0.00		0.00		01,894,936.0051		01,894,936.0051
			% Balance		0.00%		0.00%		0.00%		0.0007%		0.0007%
			# Loans		0		0		0		012		012
			% # Loans		0.00%		0.00%		0.00%		0.0009%		0.0009%
	TOTAL		Balance		38,~~231~~143,~~367~~034.1060		5870,~~420~~232,~~012~~721.6125		1934,~~956~~590,~~618~~025.3966		1954,~~616~~510,~~941~~508.6771		~~101~~167,~~224~~476,~~939~~290.7722
			% Balance		0.1232%		2.1577%		01.7437%		02.7215%		36.7361%
			# Loans		2458		~~341~~415		~~123~~205		~~109~~325		~~597~~1,003
			% # Loans		0.1642%		2.2997%		01.8347%		02.7333%		47.0218%
Page 15 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				3440,~~038~~212,~~035~~934.1724		1118,~~710~~873,~~767~~075.2124		38,~~239~~289,~~029~~726.3814		4867,~~987~~375,~~831~~735.7662
			% Balance				2.0760%		01.7122%		0.2054%		24.9836%
			# Loans				~~231~~275		74123		2968		~~334~~466
			% # Loans				2.2381%		01.7126%		0.2870%		34.2277%
	FORECLOSURE		Balance		0.00		0.00		2436,~~214,176~~947.0977		820,~~226~~022,~~444~~147.7411		1020,~~440~~459,~~620~~094.8388
			% Balance		0.00%		0.00%		0.1303%		01.5030%		01.6333%
			# Loans		0		0		105		53130		63135
			% # Loans		0.00%		0.00%		0.1005%		01.5133%		01.6138%
	BANKRUPTCY		Balance		25,~~686~~646,~~249~~733.0340		~~577~~894,~~260~~971.7866		~~375~~1,~~198~~321,258.4519		~~760~~3,~~374~~632,517.2061		411,~~399~~495,~~082~~480.4686
			% Balance		0.1637%		0.0406%		0.0209%		0.0524%		0.2774%
			# Loans		2046		68		46		530		3590
			% # Loans		0.1947%		0.0608%		0.0406%		0.0531%		0.3492%
	REO		Balance		0.00		0.00		0.00		0871,939.0056		0871,939.0056
			% Balance		0.00%		0.00%		0.00%		0.0006%		0.0006%
			# Loans		0		0		0		07		07
			% # Loans		0.00%		0.00%		0.00%		0.0007%		0.0007%
	TOTAL		Balance		25,~~686~~646,~~249~~733.0340		3441,~~615~~107,~~295~~905.9590		1420,~~300~~631,~~141~~281.7520		1232,~~225~~816,~~848~~330.3242		63100,~~827~~202,~~535~~250.0592
			% Balance		0.1637%		2.1066%		01.8734%		02.7413%		36.8849%
			# Loans		2046		~~237~~283		88134		87235		~~432~~698
			% # Loans		0.1947%		2.2989%		01.8537%		02.8440%		47.1714%
Page 16 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				2024,~~422~~634,~~527~~710.6838		410,~~068~~754,~~049~~059.5368		24,~~231~~431,~~317~~085.9214		2639,~~721~~819,~~895~~855.1320
			% Balance				2.2897%		01.4530%		0.2553%		24.9880%
			# Loans				94116		2657		519		~~125~~192
			% # Loans				23.3716%		01.6655%		0.1352%		35.1623%
	FORECLOSURE		Balance		0.00		0.00		~~240,292~~0.2600		411,~~700~~001,~~715~~022.7677		411,~~941~~001,~~008~~022.0277
			% Balance		0.00%		0.00%		0.0300%		01.5233%		01.5533%
			# Loans		0		0		40		1645		2045
			% # Loans		0.00%		0.00%		0.1000%		01.4023%		01.5123%
	BANKRUPTCY		Balance		~~285~~2,~~712~~496,301.7620		34423,~~258~~607.6927		731,~~129~~012,970.1730		02,123,574.0018		~~393~~6,~~100~~056,452.6295
			% Balance		0.0330%		0.0005%		0.0112%		0.0026%		0.0473%
			# Loans		312		15		16		013		536
			% # Loans		0.0833%		0.0314%		0.0316%		0.0035%		0.1398%
	REO		Balance		0.00		0.00		0.00		01,022,996.0095		01,022,996.0095
			% Balance		0.00%		0.00%		0.00%		0.0012%		0.0012%
			# Loans		0		0		0		05		05
			% # Loans		0.00%		0.00%		0.00%		0.0014%		0.0014%
	TOTAL		Balance		~~285~~2,~~712~~496,301.7620		2025,~~456~~058,~~786~~317.3765		411,~~381~~767,~~470~~029.9698		618,~~932~~578,~~033~~679.6804		3257,~~056~~900,~~003~~327.7787
			% Balance		0.0330%		23.2802%		01.4942%		02.7724%		36.5898%
			# Loans		312		95121		3163		2182		~~150~~278
			% # Loans		0.0833%		23.4030%		01.7872%		02.5323%		37.7957%
Page 17 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
	GROUP 3
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				3,~~347~~542,~~930~~122.2979		1,~~143~~862,~~271~~207.7182		01,179,157.0042		46,~~491~~583,~~202~~488.0003
			% Balance				12.9824%		01.6818%		0.0075%		24.6617%
			# Loans				9		36		03		1218
			% # Loans				1.6676%		01.5517%		0.0059%		23.2152%
	FORECLOSURE		Balance		0.00		0.00		0199,541.0038		~~459~~1,~~059~~936,341.6783		~~459~~2,~~059~~135,883.6721
			% Balance		0.00%		0.00%		0.0013%		01.2723%		01.2735%
			# Loans		0		0		01		15		16
			% # Loans		0.00%		0.00%		0.0020%		0.1898%		01.1817%
	BANKRUPTCY		Balance		~~259,405~~0.3100		0524,374.0091		~~131~~129,~~733~~965.9728		0.00		~~391~~654,~~139~~340.2819
			% Balance		0.1500%		0.0033%		0.08%		0.00%		0.2341%
			# Loans		10		02		1		0		23
			% # Loans		0.1800%		0.0039%		0.1820%		0.00%		0.3759%
	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		~~259,405~~0.3100		34,~~347~~066,~~930~~497.2970		12,~~275~~191,~~005~~714.6848		~~459~~3,~~059~~115,499.6725		59,~~341~~373,~~400~~711.9543
			% Balance		0.1500%		12.9857%		01.7639%		01.2797%		35.1793%
			# Loans		10		911		48		18		1527
			% # Loans		0.1800%		12.6615%		01.7457%		01.1857%		25.7628%
Page 18 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
	GROUPS 1,2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				5464,~~460~~847,~~562~~644.8562		1529,~~778~~627,~~816~~134.7492		512,~~470~~720,~~347~~811.3028		75107,~~709~~195,~~726~~590.8982
			% Balance				45.3457%		12.1652%		01.4507%		59.9616%
			# Loans				~~325~~391		~~100~~180		3487		~~459~~658
			% # Loans				45.6097%		12.3781%		01.4121%		69.3899%
	FORECLOSURE		Balance		0.00		0.00		2436,~~454,468~~947.3577		1231,~~927~~023,~~160~~169.5088		1531,~~381~~460,~~628~~117.8565
			% Balance		0.00%		0.00%		0.1603%		12.0262%		12.1965%
			# Loans		0		0		145		69175		83180
			% # Loans		0.00%		0.00%		0.2005%		02.9256%		12.1161%
	BANKRUPTCY		Balance		28,~~971~~143,~~961~~034.7960		~~611~~1,~~519~~318,578.4793		~~448~~2,~~327~~334,228.6249		~~760~~5,~~374~~756,091.2079		417,~~792~~551,~~183~~933.0881
			% Balance		0.2067%		0.0411%		0.0321%		0.0549%		01.3147%
			# Loans		2358		713		512		543		40126
			% # Loans		0.2780%		0.0822%		0.0622%		0.0566%		01.4690%
	REO		Balance		0.00		0.00		0.00		01,894,936.0051		01,894,936.0051
			% Balance		0.00%		0.00%		0.00%		0.0018%		0.0018%
			# Loans		0		0		0		012		012
			% # Loans		0.00%		0.00%		0.00%		0.0021%		0.0021%
	TOTAL		Balance		28,~~971~~143,~~961~~034.7960		5566,~~072~~166,~~082~~223.3255		1832,~~681~~398,~~612~~311.7118		1951,~~157~~395,~~882~~009.0046		95158,~~883~~102,~~538~~578.8279
			% Balance		0.2067%		45.3868%		12.3675%		14.5236%		713.4547%
			# Loans		2358		~~332~~404		~~119~~197		~~108~~317		~~582~~976
			% # Loans		0.2780%		46.6919%		13.6309%		14.3764%		714.9671%
Page 19 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
TOTAL
666477344 1
			76,950.00		76,109.79		01-May-2005		8.800%		TX - 95.00%		360		01-Jan-2005
666992805 1			39,600.00		39,455.96		01-May-2005		9.350%		MI - 90.00%		360		01-Apr-2005
667156665 1			85,500.00		85,172.45		01-May-2005		9.100%		TX - 90.00%		360		01-Jun-2005
667180483 1			216,000.00		214,740.07		01-May-2005		7.700%		TX - 80.00%		360		01-May-2005
695088013 1			48,000.00		47,845.91		01-May-2005		9.950%		GA - 80.00%		360		01-Jun-2005
695134627 1			234,000.00		233,130.86		01-May-2005		9.250%		GA - 90.00%		360		01-Jun-2005
695138818 1			176,400.00		175,484.52		01-Jun-2005		7.600%		GA - 90.00%		360		01-Jun-2005
665766259 2			18,700.00		18,398.56		01-May-2005		11.500%		NC - 100.00%		240		01-Sep-2004
665861894 2			90,000.00		89,380.06		01-May-2005		9.750%		GA - 100.00%		360		01-Oct-2004
667003966 2			123,300.00		122,565.19		01-May-2005		8.200%		GA - 90.00%		360		01-Apr-2005
667004105 2			121,500.00		120,775.93		01-May-2005		8.200%		GA - 90.00%		360		01-Apr-2005
695026195 2			675,000.00		671,877.21		01-May-2005		8.850%		TX - 90.00%		360		01-May-2005
TOTAL			1,904,950.00		1,894,936.51
Page 20 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
75489781 1
			56,600.00		5554,~~157~~983.1715		01-May-2005		9.990%		IL - 100.00%		240		01-Apr-2004
666150164 1			112,000.00		111,279.50		01-May-2005		8.850%		IL - 100.00%		360		01-Dec-2004
665988309 1			38,584.00		38,356.61		01-Jul-2005		10.500%		NJ - 100.00%		360		01-Oct-2004
666367479 1			64,000.00		63,774.56		01-May-2005		11.250%		CA - 100.00%		360		01-Jan-2005
666099205 1			143,000.00		141,727.66		01-Jun-2005		8.800%		IL - 100.00%		360		01-Nov-2004
666407721 1			49,000.00		48,762.95		01-May-2005		10.250%		GA - 100.00%		360		01-Jan-2005
666150164 1			112,000.00		111,142.13		01-May-2005		8.850%		IL - 100.00%		360		01-Dec-2004
666437090 1			33,580.00		33,461.72		01-May-2005		11.250%		FL - 100.00%		360		01-Jan-2005
666213467 1			31,200.00		30,971.82		01-Jul-2005		10.000%		IL - 100.00%		360		01-Jan-2005
666462569 1			23,420.00		23,328.10		01-May-2005		10.750%		WA - 100.00%		360		01-Jan-2005
666282470 1			51,429.00		51,157.98		01-Aug-2005		10.750%		CO - 100.00%		360		01-Jan-2005
666477344 1			76,950.00		76,208.67		01-May-2005		8.800%		TX - 95.00%		360		01-Jan-2005
666297478 1			66,000.00		65,640.37		01-Aug-2005		11.250%		NY - 100.00%		360		01-Jan-2005
666639331 1			78,300.00		77,969.78		01-Jun-2005		9.300%		OH - 90.00%		360		01-Mar-2005
666367479 1			64,000.00		63,726.89		01-May-2005		11.250%		CA - 100.00%		360		01-Jan-2005
666649520 1			68,400.00		68,117.38		01-May-2005		9.400%		OH - 90.00%		360		01-Mar-2005
666452966 1			52,000.00		51,735.50		01-Jul-2005		9.990%		TX - 100.00%		360		01-Jan-2005
666782479 1			68,875.00		68,576.22		01-May-2005		8.500%		OH - 95.00%		360		01-Apr-2005
666456496 1			283,200.00		283,200.00		01-Jul-2005		6.950%		MI - 80.00%		360		01-Feb-2005
666803135 1			136,000.00		135,535.23		01-May-2005		9.650%		OH - 85.00%		360		01-Apr-2005
666467675 1			27,600.00		27,446.21		01-Jul-2005		9.990%		TX - 100.00%		360		01-Jan-2005
666819107 1			267,120.00		265,720.52		01-Apr-2005		6.750%		NY - 80.00%		360		01-May-2005
666603634 1			124,800.00		123,874.97		01-Aug-2005		7.650%		CO - 80.00%		360		01-Mar-2005
666844717 1			220,000.00		218,677.36		01-May-2005		6.850%		RI - 80.00%		360		01-Apr-2005
666765755 1			49,500.00		49,269.03		01-Jun-2005		9.400%		TX - 90.00%		360		01-Apr-2005
666765789 1			59,500.00		59,219.51		01-Jun-2005		9.350%		TX - 85.00%		360		01-Apr-2005
666782214 1			202,320.00		202,320.00		01-Jul-2005		6.950%		CA - 80.00%		360		01-Apr-2005
666782479 1			68,875.00		68,488.23		01-May-2005		8.500%		OH - 95.00%		360		01-Apr-2005
666784780 1			183,960.00		183,959.10		01-Jul-2005		6.550%		WA - 80.00%		360		01-Mar-2005
666803135 1			136,000.00		135,397.58		01-May-2005		9.650%		OH - 85.00%		360		01-Apr-2005
666819107 1			267,120.00		265,243.46		01-Apr-2005		6.750%		NY - 80.00%		360		01-May-2005
666821772 1			129,600.00		128,797.51		01-Jun-2005		8.550%		GA - 90.00%		360		01-Mar-2005
666861174 1			238,500.00		237,385.29		01-Jun-2005		8.800%		NJ - 90.00%		360		01-May-2005
666863089 1			225,000.00		223,685.88		01-Jul-2005		8.300%		CT - 90.00%		360		01-Apr-2005
666870555 1			37,600.00		37,454.03		01-May-2005		9.700%		OH - 80.00%		360		01-May-2005
666871249 1			143,600.00		143,600.00		01-May-2005		7.600%		CO - 80.00%		360		01-Mar-2005
666873062 1			127,000.00		126,~~403~~227.5388		01-May-2005		8.100%		TN - 100.00%		360		01-Apr-2005
666929625 1			265,500.00		264,594.92		01-May-2005		8.900%		RI - 90.00%		360		01-May-2005
666887583 1			111,600.00		111,600.00		01-Jun-2005		7.400%		GA - 80.00%		360		01-Apr-2005
666934914 1			221,856.00		220,522.21		01-Jun-2005		6.850%		IL - 80.00%		360		01-Apr-2005
666905369 1			59,850.00		59,634.17		01-Jul-2005		10.050%		TX - 90.00%		360		01-May-2005
666937891 1			54,000.00		53,823.00		01-May-2005		9.850%		OH - 90.00%		360		01-Apr-2005
666928072 1			68,000.00		67,623.03		01-Jul-2005		8.950%		CO - 85.00%		360		01-Apr-2005
666950464 1			356,000.00		353,927.04		01-May-2005		6.200%		CA - 80.00%		360		01-May-2005
666929625 1			265,500.00		264,284.19		01-May-2005		8.900%		RI - 90.00%		360		01-May-2005
666952411 1			75,600.00		75,347.51		01-May-2005		9.000%		NC - 90.00%		360		01-May-2005
666937891 1			54,000.00		53,770.54		01-May-2005		9.850%		OH - 90.00%		360		01-Apr-2005
666953054 1			63,900.00		63,717.46		01-May-2005		9.750%		NC - 90.00%		360		01-May-2005
666949367 1			115,200.00		114,572.43		01-May-2005		8.050%		OH - 90.00%		360		01-May-2005
666967138 1			64,800.00		64,614.84		01-May-2005		9.750%		NC - 90.00%		360		01-May-2005
666952411 1			75,600.00		75,260.80		01-May-2005		9.000%		NC - 90.00%		360		01-May-2005
666976139 1			62,100.00		61,864.52		01-May-2005		9.150%		OH - 90.00%		360		01-Apr-2005
666953054 1			63,900.00		63,654.61		01-May-2005		9.750%		NC - 90.00%		360		01-May-2005
666953708 1			87,400.00		86,882.98		01-Jun-2005		8.250%		NE - 95.00%		360		01-Apr-2005
666956362 1			124,000.00		123,209.58		01-Jun-2005		7.250%		IL - 80.00%		360		01-May-2005
666959044 1			296,000.00		293,912.08		01-May-2005		7.350%		NY - 80.00%		360		01-Apr-2005
666964549 1			48,000.00		48,000.00		01-Jul-2005		7.300%		CO - 80.00%		360		01-Apr-2005
666967138 1			64,800.00		64,551.10		01-May-2005		9.750%		NC - 90.00%		360		01-May-2005
666976139 1			62,100.00		61,794.91		01-May-2005		9.150%		OH - 90.00%		360		01-Apr-2005
666977434 1			261,200.00		261,200.00		01-May-2005		6.500%		CA - 80.00%		360		01-Apr-2005
666992805 1			39,600.00		39,455.96		01-May-2005		9.350%		MI - 90.00%		360		01-Apr-2005
666987185 1			109,250.00		108,761.06		01-Jun-2005		9.600%		TX - 95.00%		360		01-Apr-2005
667005151 1			93,500.00		93,122.92		01-May-2005		8.850%		NE - 85.00%		360		01-Apr-2005
666992490 1			467,000.00		463,801.64		01-Jun-2005		7.500%		NY - 84.91%		360		01-Apr-2005
667012272 1			100,000.00		99,637.44		01-May-2005		8.600%		IN - 80.00%		360		01-May-2005
667001242 1			252,000.00		249,983.49		01-Jul-2005		6.700%		FL - 90.00%		360		01-Apr-2005
667014120 1			72,000.00		71,718.43		01-May-2005		9.000%		OH - 90.00%		360		01-Apr-2005
667004808 1			80,000.00		79,618.35		01-May-2005		8.700%		TX - 80.00%		360		01-May-2005
667064786 1			160,000.00		158,970.90		01-May-2005		6.500%		MT - 80.00%		360		01-Apr-2005
667005151 1			93,500.00		93,011.57		01-May-2005		8.850%		NE - 85.00%		360		01-Apr-2005
667082697 1			61,280.00		60,977.40		01-May-2005		7.850%		NE - 80.00%		360		01-Apr-2005
667007595 1			96,000.00		95,553.64		01-Jun-2005		8.150%		OK - 80.00%		360		01-Jun-2005
667087985 1			100,800.00		100,387.40		01-May-2005		8.000%		FL - 90.00%		360		01-May-2005
667012272 1			100,000.00		99,513.09		01-May-2005		8.600%		IN - 80.00%		360		01-May-2005
667105282 1			254,400.00		253,237.90		01-Apr-2005		7.450%		CA - 80.00%		360		01-May-2005
667014120 1			72,000.00		71,635.24		01-May-2005		9.000%		OH - 90.00%		360		01-Apr-2005
667132096 1			400,080.00		397,208.74		01-Jun-2005		7.400%		IL - 80.00%		360		01-May-2005
667014203 1			75,000.00		74,591.86		01-May-2005		8.650%		OH - 93.75%		360		01-Apr-2005
667143028 1			111,920.00		111,461.72		01-May-2005		8.000%		IL - 80.00%		360		01-May-2005
667156665 1			85,500.00		85,267.81		01-May-2005		9.100%		TX - 90.00%		360		01-Jun-2005
667170682 1			225,000.00		224,167.51		01-Jun-2005		8.500%		GA - 90.00%		360		01-May-2005
667170922 1			200,000.00		199,077.28		01-May-2005		6.450%		GA - 80.00%		360		01-Jun-2005
667180483 1			216,000.00		215,061.12		01-May-2005		7.700%		TX - 80.00%		360		01-May-2005
667187769 1			161,500.00		160,858.56		01-Jun-2005		8.150%		IL - 85.00%		360		01-May-2005
667188338 1			165,000.00		164,238.76		01-Jun-2005		7.400%		IL - 84.62%		360		01-May-2005
667190623 1			176,000.00		175,604.13		01-May-2005		10.000%		NJ - 80.00%		360		01-Jun-2005
667203525 1			108,900.00		108,526.00		01-May-2005		7.950%		OH - 90.00%		360		01-Jun-2005
695030478 1			254,700.00		253,708.59		01-May-2005		8.250%		IL - 90.00%		360		01-May-2005
695034215 1			440,000.00		437,929.68		01-May-2005		7.300%		NY - 80.00%		360		01-May-2005
695040998 1			200,000.00		198,835.40		01-May-2005		6.200%		CA - 80.00%		360		01-May-2005
695049882 1			135,920.00		135,254.79		01-May-2005		7.100%		IL - 80.00%		360		01-May-2005
695053611 1			252,000.00		251,028.98		01-May-2005		8.300%		FL - 90.00%		360		01-May-2005
695055087 1			83,200.00		82,796.79		01-May-2005		7.150%		TN - 80.00%		360		01-May-2005
695056994 1			328,000.00		328,000.00		01-May-2005		6.150%		CA - 80.00%		360		01-May-2005
Page 21 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
695058560 1
667015580 1
			105,300.00		104,892.39		01-May-2005		7.350%		AZ - 90.00%		360		01-Jun-2005
			127,530.00		126,933.92		01-Jul-2005		8.800%		GA - 90.00%		360		01-May-2005
695060699 1			361,250.00		359,939.71		01-May-2005		8.600%		CA - 85.00%		360		01-May-2005
667025332 1			47,700.00		47,490.86		01-May-2005		9.700%		TN - 90.00%		360		01-Apr-2005
695063727 1			142,400.00		141,703.14		01-May-2005		7.100%		IL - 80.00%		360		01-May-2005
667026470 1			72,000.00		71,597.30		01-Jul-2005		7.950%		IL - 80.00%		360		01-May-2005
695067892 1			228,000.00		226,828.45		01-Jun-2005		6.850%		CO - 80.00%		360		01-May-2005
667029227 1			50,400.00		50,100.12		01-May-2005		7.600%		MO - 80.00%		360		01-May-2005
695088013 1			48,000.00		47,890.85		01-May-2005		9.950%		GA - 80.00%		360		01-Jun-2005
667051767 1			244,000.00		242,562.56		01-Jun-2005		7.650%		NM - 80.00%		360		01-May-2005
695100701 1			273,600.00		272,109.03		01-Jun-2005		6.525%		CO - 80.00%		360		01-May-2005
667052187 1			149,600.00		148,786.10		01-Jul-2005		8.050%		IL - 80.00%		360		01-May-2005
695100792 1			276,000.00		275,098.77		01-May-2005		8.200%		IL - 100.00%		360		01-Jun-2005
667055909 1			120,600.00		119,988.53		01-Jun-2005		8.400%		MI - 90.00%		360		01-May-2005
695108548 1			296,000.00		294,522.82		01-Jun-2005		7.000%		IL - 80.00%		360		01-May-2005
667055933 1			304,000.00		304,000.00		01-Jun-2005		6.400%		CA - 80.00%		360		01-May-2005
695121970 1			234,000.00		233,257.91		01-May-2005		9.250%		GA - 90.00%		360		01-May-2005
667057921 1			400,000.00		397,596.34		01-Jun-2005		7.550%		NY - 80.00%		360		01-May-2005
695122457 1			288,000.00		286,632.52		01-May-2005		6.300%		CA - 80.00%		360		01-Jun-2005
667064786 1			160,000.00		158,669.65		01-May-2005		6.500%		MT - 80.00%		360		01-Apr-2005
695134627 1			234,000.00		233,383.97		01-May-2005		9.250%		GA - 90.00%		360		01-Jun-2005
667068167 1			71,250.00		71,021.29		01-May-2005		10.600%		AL - 95.00%		360		01-May-2005
695138818 1			176,400.00		175,750.23		01-Jun-2005		7.600%		GA - 90.00%		360		01-Jun-2005
667069405 1			171,000.00		170,240.62		01-Jun-2005		9.050%		MI - 100.00%		360		01-May-2005
695149997 1			403,750.00		402,559.30		01-May-2005		8.700%		NY - 95.00%		360		01-Jun-2005
667069454 1			68,000.00		67,764.92		01-Jul-2005		10.250%		MI - 80.00%		360		01-May-2005
695153999 1			43,425.00		43,333.34		01-May-2005		10.300%		IN - 75.00%		360		01-Jun-2005
667070403 1			64,200.00		63,978.06		01-Jul-2005		10.250%		MI - 80.00%		360		01-May-2005
665766259 2			18,700.00		18,398.56		01-May-2005		11.500%		NC - 100.00%		240		01-Sep-2004
667082697 1			61,280.00		60,888.37		01-May-2005		7.850%		NE - 80.00%		360		01-Apr-2005
665800819 2			18,000.00		17,871.82		01-Jun-2005		9.990%		TX - 95.00%		360		01-Sep-2004
667085948 1			128,000.00		127,215.49		01-Jun-2005		7.450%		IL - 80.00%		360		01-May-2005
665861894 2			90,000.00		89,472.98		01-May-2005		9.750%		GA - 100.00%		360		01-Oct-2004
667086573 1			285,000.00		283,480.38		01-Jul-2005		8.150%		NY - 95.00%		360		01-May-2005
665869343 2			60,000.00		59,728.53		01-May-2005		11.500%		CA - 100.00%		360		01-Sep-2004
667087936 1			99,000.00		98,456.00		01-Jul-2005		8.000%		FL - 90.00%		360		01-May-2005
665890158 2			82,000.00		81,576.91		01-Jun-2005		10.990%		IL - 100.00%		360		01-Oct-2004
667087985 1			100,800.00		100,246.17		01-May-2005		8.000%		FL - 90.00%		360		01-May-2005
666074984 2			25,400.00		25,223.72		01-May-2005		10.990%		IL - 100.00%		360		01-Dec-2004
667090112 1			141,567.00		140,964.68		01-Jul-2005		9.700%		SC - 85.00%		360		01-May-2005
666150065 2			98,000.00		97,603.66		01-Jun-2005		11.500%		CA - 100.00%		360		01-Nov-2004
667094718 1			124,950.00		124,221.17		01-Aug-2005		7.700%		IL - 85.00%		360		01-May-2005
666270848 2			43,400.00		43,239.87		01-Jun-2005		11.500%		CO - 100.00%		360		01-Dec-2004
667098156 1			116,000.00		115,161.26		01-May-2005		6.600%		FL - 80.00%		360		01-May-2005
666426986 2			28,600.00		28,504.49		01-May-2005		11.500%		MI - 100.00%		360		01-Jan-2005
667100366 1			120,000.00		119,320.52		01-Jul-2005		7.850%		TX - 80.00%		360		01-May-2005
666911433 2			680,000.00		676,756.18		01-May-2005		8.700%		CA - 80.00%		360		01-Mar-2005
667103741 1			250,000.00		248,924.57		01-Jul-2005		9.400%		MD - 75.76%		360		01-Jun-2005
667003966 2			123,300.00		122,732.40		01-May-2005		8.200%		GA - 90.00%		360		01-Apr-2005
667115125 1			119,200.00		118,469.41		01-Jul-2005		7.450%		TX - 80.00%		360		01-May-2005
667004105 2			121,500.00		120,940.69		01-May-2005		8.200%		GA - 90.00%		360		01-Apr-2005
667117048 1			253,500.00		252,339.21		01-Jun-2005		8.900%		CA - 65.00%		360		01-May-2005
667005458 2			480,000.00		480,000.00		01-May-2005		6.150%		UT - 80.00%		360		01-May-2005
667122055 1			212,000.00		210,687.80		01-Jul-2005		7.400%		IL - 80.00%		360		01-May-2005
667019913 2			229,500.00		228,579.22		01-May-2005		8.100%		IL - 90.00%		360		01-May-2005
667126296 1			67,500.00		67,232.53		01-Jul-2005		9.600%		MI - 90.00%		360		01-May-2005
667071534 2			153,000.00		152,422.31		01-May-2005		8.400%		GA - 90.00%		360		01-May-2005
667131833 1			136,800.00		136,240.75		01-May-2005		9.450%		TX - 95.00%		360		01-May-2005
667124549 2			438,400.00		438,400.00		01-May-2005		6.800%		CA - 80.00%		360		01-May-2005
667132096 1			400,080.00		396,565.53		01-Jun-2005		7.400%		IL - 80.00%		360		01-May-2005
667161129 2			384,000.00		381,627.77		01-May-2005		6.200%		IL - 80.00%		360		01-May-2005
667139703 1			262,400.00		260,538.79		01-Jun-2005		6.700%		CO - 80.00%		360		01-May-2005
667174155 2			750,000.00		747,080.72		01-May-2005		8.250%		CA - 83.33%		360		01-May-2005
667148373 1			163,500.00		162,654.10		01-Jun-2005		8.300%		NV - 64.12%		360		01-May-2005
695026195 2			675,000.00		672,675.20		01-May-2005		8.850%		TX - 90.00%		360		01-May-2005
667154454 1			157,000.00		156,403.29		01-May-2005		9.800%		CO - 68.26%		360		01-May-2005
695087411 2			460,000.00		458,172.99		01-May-2005		8.150%		CA - 80.00%		360		01-May-2005
667157044 1			130,500.00		129,938.14		01-May-2005		9.200%		IN - 87.00%		360		01-May-2005
667208441 3			460,000.00		459,059.67		01-May-2005		7.450%		IL - 80.00%		480		01-May-2005
667161178 1			248,000.00		246,509.76		01-May-2005		7.550%		IL - 80.00%		360		01-May-2005
TOTAL			15,904,026.00		15,840,688.52
667170922 1			200,000.00		198,701.21		01-May-2005		6.450%		GA - 80.00%		360		01-Jun-2005
667180061 1			40,500.00		40,337.80		01-Jul-2005		9.550%		NE - 90.00%		360		01-May-2005
667182422 1			83,700.00		83,262.52		01-Jun-2005		8.250%		IL - 90.00%		360		01-May-2005
667187769 1			161,500.00		160,638.89		01-Jun-2005		8.150%		IL - 85.00%		360		01-May-2005
667189435 1			244,000.00		242,318.73		01-Jun-2005		6.850%		CA - 80.00%		360		01-May-2005
667190623 1			176,000.00		175,441.13		01-May-2005		10.000%		NJ - 80.00%		360		01-Jun-2005
667190920 1			200,000.00		198,813.55		01-May-2005		7.950%		GA - 80.00%		360		01-May-2005
667197537 1			73,600.00		73,230.57		01-Jul-2005		8.450%		WI - 80.00%		360		01-May-2005
667201834 1			200,000.00		200,000.00		01-Jun-2005		6.900%		CA - 80.00%		360		01-May-2005
667209613 1			40,290.00		40,174.92		01-May-2005		10.500%		AR - 85.00%		360		01-Jun-2005
667210785 1			133,600.00		132,789.23		01-May-2005		7.500%		FL - 80.00%		360		01-May-2005
667211684 1			182,000.00		177,091.03		01-Jun-2005		6.450%		CO - 74.29%		180		01-May-2005
695030478 1			254,700.00		253,368.96		01-May-2005		8.250%		IL - 90.00%		360		01-May-2005
695030767 1			78,375.00		77,931.28		01-Jun-2005		7.850%		IL - 95.00%		360		01-May-2005
695034215 1			440,000.00		437,222.66		01-May-2005		7.300%		NY - 80.00%		360		01-May-2005
695035436 1			80,750.00		80,350.83		01-Jun-2005		8.525%		OH - 95.00%		360		01-May-2005
Page 22 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
695044057 1
			112,000.00		111,441.45		01-Jun-2005		7.800%		GA - 80.00%		360		01-Jun-2005
695049882 1			135,920.00		135,027.78		01-May-2005		7.100%		IL - 80.00%		360		01-May-2005
695053611 1			252,000.00		250,696.28		01-May-2005		8.300%		FL - 90.00%		360		01-May-2005
695054114 1			200,000.00		199,055.36		01-May-2005		8.750%		WA - 80.00%		360		01-May-2005
695055087 1			83,200.00		82,659.16		01-May-2005		7.150%		TN - 80.00%		360		01-May-2005
695055269 1			81,000.00		80,597.56		01-Jun-2005		8.500%		MI - 90.00%		360		01-May-2005
695056994 1			328,000.00		328,000.00		01-May-2005		6.150%		CA - 80.00%		360		01-May-2005
695058560 1			105,300.00		104,725.84		01-May-2005		7.350%		AZ - 90.00%		360		01-Jun-2005
695060350 1			100,400.00		99,645.70		01-Apr-2005		6.400%		TN - 80.00%		360		01-May-2005
695060699 1			361,250.00		359,490.54		01-May-2005		8.600%		CA - 85.00%		360		01-May-2005
695060780 1			84,265.00		83,858.87		01-Jun-2005		8.650%		TN - 95.00%		360		01-May-2005
695063727 1			142,400.00		141,465.32		01-May-2005		7.100%		IL - 80.00%		360		01-May-2005
695064147 1			320,000.00		317,980.96		01-Jul-2005		6.600%		IL - 80.00%		360		01-Jun-2005
695067355 1			190,000.00		189,036.66		01-Jun-2005		8.400%		WA - 95.00%		360		01-May-2005
695067892 1			228,000.00		226,428.96		01-Jun-2005		6.850%		CO - 80.00%		360		01-May-2005
695068106 1			117,008.00		116,414.71		01-Jul-2005		8.400%		TX - 80.00%		360		01-May-2005
695069534 1			78,200.00		77,873.60		01-Jun-2005		9.350%		TN - 79.80%		360		01-May-2005
695093112 1			68,455.00		68,257.39		01-Jun-2005		10.450%		SC - 90.00%		360		01-Jun-2005
695098202 1			132,800.00		132,112.99		01-Jul-2005		8.300%		TX - 80.00%		360		01-May-2005
695099762 1			140,490.00		139,984.22		01-Jun-2005		9.400%		MI - 90.00%		360		01-Jun-2005
695100701 1			273,600.00		271,599.15		01-Jun-2005		6.525%		CO - 80.00%		360		01-May-2005
695100792 1			276,000.00		274,729.59		01-May-2005		8.200%		IL - 100.00%		360		01-Jun-2005
695101725 1			153,000.00		152,202.02		01-Jun-2005		7.575%		IL - 90.00%		360		01-Jun-2005
695102442 1			72,250.00		72,053.28		01-Aug-2005		10.725%		MI - 85.00%		360		01-Jun-2005
695108548 1			296,000.00		294,018.85		01-Jun-2005		7.000%		IL - 80.00%		360		01-May-2005
695110775 1			75,200.00		74,729.94		01-Jun-2005		7.350%		IN - 80.00%		360		01-May-2005
695113613 1			164,000.00		163,182.07		01-May-2005		7.800%		IL - 80.00%		360		01-Jun-2005
695122457 1			288,000.00		286,075.42		01-May-2005		6.300%		CA - 80.00%		360		01-Jun-2005
695130864 1			112,500.00		111,781.15		01-Jun-2005		8.800%		GA - 90.00%		360		01-May-2005
695136697 1			50,800.00		50,559.04		01-Jun-2005		8.050%		TX - 80.00%		360		01-Jun-2005
695149997 1			403,750.00		402,070.84		01-May-2005		8.700%		NY - 95.00%		360		01-Jun-2005
695155119 1			324,000.00		322,033.13		01-Jul-2005		6.800%		CA - 80.00%		360		01-Jun-2005
695156687 1			177,000.00		176,053.72		01-Jul-2005		7.450%		OH - 100.00%		360		01-Jun-2005
695183368 1			312,000.00		309,813.68		01-Jul-2005		6.050%		NY - 80.00%		360		01-Jun-2005
695185264 1			93,600.00		93,147.00		01-Jun-2005		7.950%		WI - 90.00%		360		01-Jun-2005
665890158 2			82,000.00		81,543.73		01-Jun-2005		10.990%		IL - 100.00%		360		01-Oct-2004
665891875 2			29,700.00		29,182.97		01-Jul-2005		11.500%		IL - 100.00%		240		01-Sep-2004
665955654 2			126,000.00		125,111.47		01-Jun-2005		9.990%		CA - 100.00%		360		01-Oct-2004
666074984 2			25,400.00		25,213.03		01-May-2005		10.990%		IL - 100.00%		360		01-Dec-2004
666108337 2			62,600.00		62,324.32		01-Jul-2005		11.500%		IL - 100.00%		360		01-Nov-2004
666150065 2			98,000.00		97,533.08		01-Jun-2005		11.500%		CA - 100.00%		360		01-Nov-2004
666270848 2			43,400.00		43,224.46		01-Jun-2005		11.500%		CO - 100.00%		360		01-Dec-2004
666282132 2			120,000.00		119,430.32		01-Jul-2005		10.750%		IL - 100.00%		360		01-Dec-2004
666306261 2			15,385.00		15,314.42		01-Jul-2005		11.500%		IA - 100.00%		360		01-Jan-2005
666349840 2			52,200.00		52,016.12		01-Jul-2005		11.250%		CO - 95.00%		360		01-Jan-2005
666426986 2			28,600.00		28,484.27		01-May-2005		11.500%		MI - 100.00%		360		01-Jan-2005
666521307 2			28,400.00		28,132.53		01-Jun-2005		11.500%		IL - 100.00%		360		01-Jan-2005
666617667 2			408,000.00		407,985.00		01-Jul-2005		7.100%		CA - 80.00%		360		01-Feb-2005
666900832 2			526,000.00		523,788.64		01-Jul-2005		9.900%		NJ - 100.00%		360		01-Apr-2005
666901590 2			166,500.00		165,159.68		01-Jul-2005		6.900%		GA - 90.00%		360		01-Apr-2005
666943337 2			121,500.00		120,864.24		01-Jul-2005		8.850%		IL - 90.00%		360		01-Apr-2005
Page 23 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
December 27, 2005 Distribution
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
666947171 2
			112,000.00		111,502.68		01-Jul-2005		9.050%		NJ - 80.00%		360		01-May-2005
666977699 2			481,500.00		481,500.00		01-Jul-2005		7.050%		OH - 90.00%		360		01-Apr-2005
666986526 2			520,000.00		515,593.16		01-Jun-2005		6.400%		MI - 80.00%		360		01-Apr-2005
666989660 2			79,050.00		78,641.19		01-Jun-2005		8.900%		TN - 85.00%		360		01-Apr-2005
666992722 2			76,500.00		76,104.44		01-Jun-2005		8.900%		TN - 85.00%		360		01-Apr-2005
667005458 2			480,000.00		480,000.00		01-May-2005		6.150%		UT - 80.00%		360		01-May-2005
667018022 2			162,000.00		161,212.32		01-Jul-2005		9.200%		GA - 90.00%		360		01-Apr-2005
667019004 2			515,000.00		512,670.92		01-Jun-2005		9.550%		MI - 73.57%		360		01-Apr-2005
667019913 2			229,500.00		228,263.94		01-May-2005		8.100%		IL - 90.00%		360		01-May-2005
667063754 2			65,000.00		64,601.41		01-May-2005		8.300%		IL - 54.17%		360		01-May-2005
667067664 2			240,000.00		238,036.45		01-Jul-2005		6.200%		CA - 80.00%		360		01-May-2005
667071534 2			153,000.00		152,224.32		01-May-2005		8.400%		GA - 90.00%		360		01-May-2005
667072359 2			608,000.00		604,346.48		01-Jul-2005		7.550%		IL - 80.00%		360		01-May-2005
667084818 2			72,000.00		71,680.21		01-Jun-2005		9.050%		MI - 90.00%		360		01-May-2005
667089700 2			37,800.00		37,653.12		01-Jun-2005		9.700%		TN - 90.00%		360		01-May-2005
667114045 2			220,000.00		218,597.64		01-Jun-2005		7.250%		IL - 80.00%		360		01-May-2005
667121313 2			774,000.00		770,868.49		01-May-2005		9.500%		CA - 90.00%		360		01-May-2005
667124416 2			54,000.00		53,796.88		01-Jun-2005		9.850%		OH - 90.00%		360		01-May-2005
667128367 2			489,000.00		486,470.20		01-May-2005		8.300%		NV - 94.95%		360		01-May-2005
667146138 2			73,350.00		73,053.21		01-Jun-2005		9.500%		TN - 90.00%		360		01-May-2005
667152177 2			549,000.00		546,013.42		01-Jul-2005		8.050%		GA - 90.00%		360		01-May-2005
667161129 2			384,000.00		380,865.53		01-May-2005		6.200%		IL - 80.00%		360		01-May-2005
667172282 2			162,000.00		161,081.33		01-Jun-2005		7.150%		MI - 90.00%		360		01-Jun-2005
667174155 2			750,000.00		746,080.65		01-May-2005		8.250%		CA - 83.33%		360		01-May-2005
667182695 2			263,500.00		262,109.01		01-Jun-2005		8.200%		CO - 85.00%		360		01-May-2005
695071720 2			68,850.00		68,541.06		01-Jun-2005		9.000%		TN - 85.00%		360		01-May-2005
695071753 2			62,900.00		62,617.78		01-Jun-2005		9.000%		TN - 85.00%		360		01-May-2005
695092718 2			720,000.00		716,001.94		01-Jun-2005		7.950%		CA - 90.00%		360		01-May-2005
695125922 2			720,000.00		715,586.71		01-Jul-2005		6.750%		MI - 90.00%		360		01-Jun-2005
666949615 3			513,000.00		511,958.29		01-Jun-2005		8.500%		AL - 90.00%		480		01-May-2005
667023550 3			132,000.00		131,643.06		01-Jun-2005		7.500%		CO - 80.00%		480		01-May-2005
667164446 3			200,000.00		199,541.38		01-Aug-2005		7.600%		IL - 71.43%		480		01-Jun-2005
667208441 3			460,000.00		458,738.39		01-May-2005		7.450%		IL - 80.00%		480		01-May-2005
695084269 3			295,992.00		295,171.81		01-Jul-2005		6.925%		CA - 80.00%		480		01-Jun-2005
695239160 3			540,000.00		538,830.28		01-Jun-2005		7.800%		IL - 80.00%		480		01-Jun-2005
TOTAL			33,766,275.00		33,596,000.86
Page 24 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
December 27, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
									Group 3		Group 2		Group 1		Total
Current
Number of Paid in Full Loans								1322		~~159~~133		285		~~457~~440
Number of Repurchased Loans								0		0		0		0
Total Number of Loans Prepaid in Full								1322		~~159~~133		285		~~457~~440
Curtailments Amount								~~6,481~~-23.2605		56-38,~~078~~377.7963		6240,~~196~~612.2512		~~124~~2,~~756~~211.3044
Paid in Full Balance								47,~~965~~250,~~401~~632.4011		3830,~~641~~950,~~060~~902.8864		5049,~~932~~230,~~592~~419.0193		9487,~~539~~431,~~054~~954.2968
Repurchased Loans Balance								0.00		0.00		0.00		0.00
Total Prepayment Amount								47,~~971~~250,~~882~~609.6606		3830,~~697~~912,~~139~~525.6701		5049,~~994~~271,~~788~~032.2605		9487,~~663~~434,~~810~~166.5912
Cumulative
Number of Paid in Full Loans								4173		~~456~~743		~~733~~1,313		12,~~230~~129
Number of Repurchased Loans								0		0		01		01
Total Number of Loans Prepaid in Full								4173		~~456~~743		~~733~~1,314		12,~~230~~130
Paid in Full Balance								1626,~~224~~750,~~547~~564.8557		~~107~~173,~~757~~552,~~972~~553.0080		~~127~~228,~~952~~482,~~746~~411.9990		~~251~~428,~~935~~785,~~266~~530.8427
Repurchased Loans Balance								0.00		0.00		0161,183.0060		0161,183.0060
Curtailments Amount								13,~~329~~637.3814		~~133~~61,~~042~~447.2943		~~184~~271,~~144~~084.3619		~~330~~346,~~516~~168.0376
Total Prepayment Amount								1626,~~237~~764,~~877~~201.2371		~~107~~173,~~891~~614,~~014~~001.2923		~~128~~228,~~136~~914,~~891~~679.3569		~~252~~429,~~265~~292,~~782~~882.8763
Page 23 of 45
Page 25 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
									Group 3		Group 2		Group 1		Total
SMM								24.8639%		43.1460%		3.0210%		3.3834%
3 Months Avg SMM								3.0207%		3.7187%		23.4708%		23.9234%
12 Months Avg SMM								3.0208%		3.7173%		2.4773%		23.9208%
Avg SMM Since Cut-off								3.0208%		3.7173%		2.4773%		23.9208%
CPR								2941.4363%		3935.7762%		3031.7643%		33.8151%
3 Months Avg CPR								3031.7521%		3637.5176%		2531.9331%		2933.9551%
12 Months Avg CPR								3031.7529%		36.5160%		2528.9324%		2931.9533%
Avg CPR Since Cut-off								3031.7529%		36.5160%		2528.9324%		2931.9533%
PSA								2,~~630~~737.4134%		21,~~833~~976.2477%		21,~~354~~845.8151%		21,~~548~~943.4562%
3 Months Avg PSA Approximation								32,~~345~~364.2775%		32,~~024~~356.2940%		2,~~339~~080.4080%		2,~~651~~196.3374%
12 Months Avg PSA Approximation								32,~~345~~794.2736%		32,~~024~~604.2972%		2,~~339~~161.4072%		2,~~651~~360.3303%
Avg PSA Since Cut-off Approximation								32,~~345~~794.2736%		32,~~024~~604.2972%		2,~~339~~161.4072%		2,~~651~~360.3303%
Page 24 of 45
Page 26 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(30,WAS)) Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)(1-SMMn+1)...(1-SMMm)]^(1/months in period n,m) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.
Page 25 of 45
Page 27 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
74879875 2			420,000.00		408,817.35			14-Oct-2005		7.150%		CA - 80.00%		Paid Off - 360		01-Oct-2003
74904350 1			57,800.00		55,057.70			30-Nov-2005		11.750%		CA - 100.00%		Paid Off - 240		01-Oct-2003
74977075 1			119,200.00		#######			28-Sep-2005		7.750%		CA - 80.00%		Paid Off - 360		01-Oct-2003
75456640 1			57,400.00		56,736.57			02-Nov-2005		9.550%		IL - 70.00%		Paid Off - 360		01-Mar-2004
75325522 1			30,000.00		28,996.39			02-Sep-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Feb-2004
665626123 2			82,000.00		79,899.08			25-Nov-2005		10.750%		MD - 100.00%		Paid Off - 240		01-Aug-2004
665629903 2			90,000.00		88,377.48			19-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Aug-2004
665744108 2			63,000.00		61,833.93			05-Dec-2005		10.990%		AK - 100.00%		Paid Off - 240		01-Sep-2004
665668653 1			212,000.00		209,474.23			20-Sep-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Sep-2004
665768677 1			42,280.00		41,966.53			01-Dec-2005		9.750%		FL - 100.00%		Paid Off - 360		01-Sep-2004
665713814 1			19,000.00		18,656.73			05-Oct-2005		9.990%		FL - 100.00%		Paid Off - 240		01-Sep-2004
665774246 1			21,180.00		21,018.33			29-Nov-2005		9.990%		FL - 100.00%		Paid Off - 360		01-Sep-2004
665729109 1			68,000.00		66,774.24			20-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Sep-2004
665775722 2			92,400.00		91,715.26			30-Nov-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Sep-2004
665731386 1			52,000.00		51,085.77			23-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Sep-2004
665790010 1			69,990.00		69,458.51			14-Dec-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Sep-2004
665734463 2			33,600.00		33,064.23			15-Sep-2005		10.990%		AZ - 100.00%		Paid Off - 240		01-Sep-2004
665790671 2			95,000.00		94,428.48			09-Dec-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Sep-2004
665741542 1			60,000.00		59,655.51			21-Sep-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Sep-2004
665792263 1			63,000.00		61,562.25			16-Nov-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Sep-2004
665762282 2			29,000.00		28,857.56			14-Oct-2005		10.990%		FL - 100.00%		Paid Off - 360		01-Sep-2004
665810834 2			114,000.00		111,528.39			23-Nov-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Sep-2004
665768917 1			57,000.00		56,693.90			27-Sep-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Sep-2004
665828547 1			52,287.00		51,918.36			17-Nov-2005		9.990%		WA - 100.00%		Paid Off - 360		01-Sep-2004
665774907 1			54,800.00		54,450.88			21-Sep-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Sep-2004
665830071 2			26,000.00		25,703.80			01-Dec-2005		10.990%		FL - 100.00%		Paid Off - 360		01-Sep-2004
665778296 2			110,400.00		109,829.56			29-Sep-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Sep-2004
665833711 2			36,975.00		36,785.20			23-Nov-2005		11.500%		CO - 95.25%		Paid Off - 360		01-Sep-2004
665781191 2			60,750.00		60,381.80			15-Sep-2005		9.990%		CA - 95.00%		Paid Off - 360		01-Sep-2004
665835229 1			39,000.00		38,741.28			21-Nov-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Sep-2004
665787115 2			95,000.00		93,443.51			22-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Sep-2004
665845640 2			96,000.00		95,027.86			17-Nov-2005		9.750%		CA - 95.00%		Paid Off - 360		01-Sep-2004
665805800 2			80,000.00		79,607.14			13-Oct-2005		10.990%		CA - 100.00%		Paid Off - 360		01-Sep-2004
665846101 1			71,000.00		70,572.77			01-Dec-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Sep-2004
665825162 1			38,000.00		37,707.19			30-Sep-2005		9.990%		FL - 100.00%		Paid Off - 360		01-Sep-2004
665849352 1			43,000.00		42,737.32			25-Nov-2005		10.750%		IL - 100.00%		Paid Off - 360		01-Sep-2004
665825907 1			54,000.00		53,656.08			29-Sep-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Sep-2004
665856829 2			39,400.00		39,173.82			16-Nov-2005		10.990%		FL - 100.00%		Paid Off - 360		01-Sep-2004
665826525 1			47,000.00		46,655.85			07-Oct-2005		10.750%		WA - 100.00%		Paid Off - 360		01-Sep-2004
665869152 2			76,000.00		75,575.18			13-Dec-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004
665831590 2			106,000.00		105,323.48			05-Oct-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Sep-2004
665869343 2			60,000.00		59,684.75			03-Nov-2005		11.500%		CA - 100.00%		Paid Off - 360		01-Sep-2004
665833398 1			61,268.00		60,951.33			22-Sep-2005		10.750%		NY - 100.00%		Paid Off - 360		01-Sep-2004
665869723 1			50,990.00		50,683.15			12-Dec-2005		10.750%		WA - 100.00%		Paid Off - 360		01-Sep-2004
665836516 2			90,000.00		89,486.76			30-Sep-2005		9.990%		IL - 100.00%		Paid Off - 360		01-Oct-2004
665873972 2			125,000.00		123,729.49			09-Dec-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Sep-2004
665840492 1			37,000.00		36,808.81			29-Sep-2005		10.750%		UT - 100.00%		Paid Off - 360		01-Sep-2004
665879144 1			70,000.00		68,597.92			06-Dec-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Sep-2004
665840732 1			33,500.00		33,325.07			04-Oct-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Sep-2004
665880217 1			51,400.00		51,003.67			14-Dec-2005		9.950%		CO - 100.00%		Paid Off - 360		01-Sep-2004
665841011 2			26,800.00		25,989.45			05-Oct-2005		10.990%		FL - 100.00%		Paid Off - 180		01-Sep-2004
665888210 2			146,100.00		145,066.19			23-Nov-2005		9.750%		NY - 100.00%		Paid Off - 360		01-Oct-2004
665842183 1			29,400.00		29,248.02			23-Sep-2005		10.750%		FL - 100.00%		Paid Off - 360		01-Sep-2004
665901567 1			53,000.00		52,726.12			16-Nov-2005		10.750%		NY - 100.00%		Paid Off - 360		01-Nov-2004
665846523 1			53,390.00		53,016.51			12-Oct-2005		9.990%		WA - 100.00%		Paid Off - 360		01-Sep-2004
665904082 1			36,450.00		36,226.01			06-Dec-2005		10.750%		CO - 95.00%		Paid Off - 360		01-Oct-2004
665858221 1			45,000.00		44,786.32			03-Oct-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004
665908539 1			60,000.00		59,586.59			07-Dec-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004
665864757 2			101,400.00		100,753.12			28-Sep-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Sep-2004
665913299 1			27,800.00		27,144.82			16-Nov-2005		10.750%		FL - 100.00%		Paid Off - 360		01-Oct-2004
665870499 2			20,400.00		20,029.58			22-Sep-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Sep-2004
665918413 1			25,751.00		25,582.12			16-Nov-2005		9.990%		TX - 100.00%		Paid Off - 360		01-Oct-2004
665870713 1			24,800.00		24,661.42			22-Sep-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004
665924940 2			54,200.00		53,912.09			02-Dec-2005		10.990%		CA - 100.00%		Paid Off - 360		01-Oct-2004
665881496 2			21,800.00		21,221.10			13-Oct-2005		11.500%		AZ - 100.00%		Paid Off - 180		01-Oct-2004
665942413 1			248,800.00		248,800.00			30-Nov-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Oct-2004
665882270 2			25,440.00		25,336.99			13-Oct-2005		11.500%		AZ - 100.00%		Paid Off - 360		01-Oct-2004
665942827 1			62,200.00		61,852.30			30-Nov-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004
665883336 2			20,320.00		20,228.33			15-Sep-2005		10.990%		WA - 100.00%		Paid Off - 360		01-Oct-2004
665943569 2			110,000.00		109,123.98			08-Dec-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004
665888145 2			96,800.00		95,959.34			28-Sep-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004
665943924 2			65,000.00		64,654.72			07-Dec-2005		10.990%		CA - 100.00%		Paid Off - 360		01-Oct-2004
665888475 1			49,600.00		49,364.51			16-Sep-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004
665948402 2			16,400.00		16,312.85			02-Dec-2005		10.990%		AZ - 100.00%		Paid Off - 360		01-Oct-2004
Page 26 of 45
665949483 1			60,000.00		59,586.59			02-Dec-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004
Long Beach Mortgage Loan Trust 2005-WL1
665953600 2			29,200.00		28,657.69			06-Dec-2005		9.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004
Mortgage Pass-Through Certificates
665965141 1			31,600.00		31,392.89			16-Nov-2005		9.990%		FL - 100.00%		Paid Off - 360		01-Oct-2004
2005-WL1
665977005 1			27,000.00		26,771.90			09-Dec-2005		8.750%		CO - 90.00%		Paid Off - 360		01-Oct-2004
October 25, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
665889820 1			29,600.00		29,435.03			27-Sep-2005		9.990%		WA - 100.00%		Paid Off - 360		01-Oct-2004
665897500 2			22,600.00		21,793.67			13-Oct-2005		8.250%		TN - 100.00%		Paid Off - 180		01-Oct-2004
665901518 1			56,600.00		56,307.46			04-Oct-2005		10.750%		VA - 100.00%		Paid Off - 360		01-Sep-2004
665908604 2			87,750.00		87,208.90			07-Oct-2005		9.500%		CA - 95.00%		Paid Off - 360		01-Oct-2004
665910022 1			34,600.00		34,379.07			19-Sep-2005		10.750%		FL - 100.00%		Paid Off - 360		01-Oct-2004
665912382 2			96,200.00		95,636.14			16-Sep-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004
665919411 1			15,450.00		15,376.57			13-Oct-2005		10.750%		FL - 100.00%		Paid Off - 360		01-Oct-2004
665935631 1			43,500.00		43,293.43			29-Sep-2005		10.750%		OR - 100.00%		Paid Off - 360		01-Oct-2004
665940870 2			69,800.00		69,517.68			21-Sep-2005		11.500%		CA - 100.00%		Paid Off - 360		01-Oct-2004
665944302 2			87,260.00		86,845.71			15-Sep-2005		10.750%		MD - 100.00%		Paid Off - 360		01-Oct-2004
665948600 2			31,980.00		31,825.56			28-Sep-2005		11.500%		FL - 100.00%		Paid Off - 360		01-Oct-2004
665949640 2			36,980.00		36,807.42			03-Oct-2005		11.500%		FL - 100.00%		Paid Off - 360		01-Oct-2004
665957783 1			66,000.00		65,714.07			13-Oct-2005		10.750%		NY - 100.00%		Paid Off - 360		01-Nov-2004
665967519 2			84,000.00		83,482.00			29-Sep-2005		9.500%		CA - 100.00%		Paid Off - 360		01-Oct-2004
665977385 2			47,170.00		46,904.59			14-Oct-2005		11.250%		WA - 100.00%		Paid Off - 360		01-Oct-2004
665981940 2			49,000.00		48,778.94			29-Sep-2005		10.990%		MD - 100.00%		Paid Off - 360		01-Oct-2004
665982286 1			69,000.00		68,614.57			14-Oct-2005		9.990%		CA - 90.00%		Paid Off - 360		01-Oct-2004
665989646 1			69,200.00		68,821.43			29-Sep-2005		10.500%		CA - 100.00%		Paid Off - 360		01-Oct-2004
665992160 2			54,000.00		53,304.13			29-Sep-2005		11.250%		VA - 100.00%		Paid Off - 240		01-Nov-2004
665992418 2			108,000.00		107,367.54			29-Sep-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004
665994240 1			56,000.00		55,672.05			04-Oct-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Oct-2004
666005087 1			26,000.00		25,818.80			03-Oct-2005		9.750%		AZ - 100.00%		Paid Off - 360		01-Oct-2004
666033733 1			46,000.00		45,744.10			15-Sep-2005		9.990%		CO - 100.00%		Paid Off - 360		01-Nov-2004
666035035 2			79,000.00		78,657.66			04-Oct-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004
666045588 2			24,800.00		24,708.44			29-Sep-2005		11.500%		ME - 100.00%		Paid Off - 360		01-Nov-2004
666064514 2			127,000.00		126,321.07			07-Oct-2005		9.750%		CA - 94.94%		Paid Off - 360		01-Nov-2004
666068697 2			47,400.00		47,225.12			30-Sep-2005		11.500%		CA - 100.00%		Paid Off - 360		01-Nov-2004
666070966 2			53,000.00		52,338.68			04-Oct-2005		11.500%		FL - 100.00%		Paid Off - 240		01-Nov-2004
666072830 2			42,000.00		41,844.99			21-Sep-2005		11.500%		IL - 100.00%		Paid Off - 360		01-Nov-2004
666081435 1			50,800.00		50,541.57			28-Sep-2005		9.990%		RI - 100.00%		Paid Off - 360		01-Nov-2004
666092572 2			45,000.00		44,704.18			26-Sep-2005		11.500%		IL - 100.00%		Paid Off - 360		01-Nov-2004
666095310 2			77,180.00		76,673.28			05-Oct-2005		8.750%		GA - 100.00%		Paid Off - 360		01-Nov-2004
666096193 2			62,010.00		61,694.62			19-Sep-2005		9.990%		NY - 90.00%		Paid Off - 360		01-Nov-2004
666098074 2			48,490.00		47,983.22			21-Sep-2005		10.750%		WA - 100.00%		Paid Off - 360		01-Nov-2004
666102496 2			24,800.00		24,697.92			22-Sep-2005		10.990%		WI - 100.00%		Paid Off - 360		01-Nov-2004
666119623 2			92,985.00		92,512.13			12-Oct-2005		9.990%		CO - 95.00%		Paid Off - 360		01-Nov-2004
666131073 2			32,000.00		31,847.11			30-Sep-2005		11.500%		FL - 100.00%		Paid Off - 360		01-Nov-2004
666134523 2			34,800.00		34,646.92			06-Oct-2005		10.990%		FL - 100.00%		Paid Off - 360		01-Nov-2004
Page 27 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
666136460 1			26,780.00		26,685.61			20-Sep-2005		11.250%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666144761 2			75,000.00		72,637.17			14-Oct-2005		8.500%		TN - 100.00%		Paid Off - 180		01-Nov-2004
666152988 2			87,600.00		87,125.52			29-Sep-2005		10.500%		CA - 100.00%		Paid Off - 360		01-Nov-2004
666166129 2			64,000.00		63,727.93			28-Sep-2005		10.990%		CO - 100.00%		Paid Off - 360		01-Dec-2004
666179429 1			16,200.00		15,747.39			03-Oct-2005		8.750%		TN - 100.00%		Paid Off - 180		01-Dec-2004
666182563 2			99,000.00		98,544.24			21-Sep-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666188636 2			125,000.00		124,604.78			13-Oct-2005		11.750%		CA - 99.98%		Paid Off - 360		01-Dec-2004
666194634 1			51,600.00		51,418.17			14-Oct-2005		11.250%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666222518 2			46,980.00		46,823.20			28-Sep-2005		11.500%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666224852 1			231,000.00		229,976.87			11-Oct-2005		9.650%		CA - 70.00%		Paid Off - 360		01-Jan-2005
666225404 1			64,000.00		63,705.98			05-Oct-2005		10.000%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666226717 1			25,000.00		24,920.90			29-Sep-2005		11.750%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666255344 1			42,000.00		41,835.28			05-Oct-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666257134 2			36,300.00		36,154.97			13-Oct-2005		11.500%		AZ - 100.00%		Paid Off - 360		01-Dec-2004
666262761 2			24,600.00		24,508.50			20-Sep-2005		11.000%		PA - 100.00%		Paid Off - 360		01-Dec-2004
666264551 2			75,000.00		74,660.22			13-Oct-2005		9.750%		NY - 100.00%		Paid Off - 360		01-Jan-2005
666270285 2			119,250.00		118,753.47			04-Oct-2005		11.000%		MD - 95.00%		Paid Off - 360		01-Dec-2004
666271986 2			98,000.00		97,574.79			20-Sep-2005		9.750%		NY - 100.00%		Paid Off - 360		01-Jan-2005
666274030 2			88,600.00		88,270.70			03-Oct-2005		11.000%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666296686 1			39,000.00		38,876.25			03-Oct-2005		11.250%		IL - 100.00%		Paid Off - 360		01-Jan-2005
666302955 2			11,000.00		10,962.51			13-Oct-2005		11.500%		NC - 100.00%		Paid Off - 360		01-Jan-2005
666304498 1			72,000.00		71,746.39			19-Sep-2005		11.250%		NY - 100.00%		Paid Off - 360		01-Dec-2004
666308044 1			47,000.00		46,809.46			12-Oct-2005		11.250%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666316054 2			15,600.00		15,338.29			03-Oct-2005		12.000%		MI - 100.00%		Paid Off - 360		01-Jan-2005
666319645 2			64,000.00		63,808.67			16-Sep-2005		11.500%		CT - 100.00%		Paid Off - 360		01-Jan-2005
666323969 2			55,000.00		54,394.77			14-Oct-2005		11.500%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666341409 2			44,900.00		44,765.70			14-Oct-2005		11.500%		CO - 100.00%		Paid Off - 360		01-Jan-2005
666341490 1			87,600.00		87,292.33			20-Sep-2005		10.750%		NJ - 100.00%		Paid Off - 360		01-Jan-2005
666343074 2			39,000.00		38,696.98			27-Sep-2005		9.000%		NV - 100.00%		Paid Off - 360		01-Jan-2005
666346408 2			88,000.00		87,656.28			05-Oct-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666359005 1			30,900.00		30,791.42			29-Sep-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666370945 2			131,600.00		130,898.32			28-Sep-2005		8.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666383591 1			39,800.00		39,635.51			15-Sep-2005		9.400%		TX - 80.00%		Paid Off - 360		01-Feb-2005
666384128 2			85,000.00		84,716.34			15-Sep-2005		10.990%		NY - 100.00%		Paid Off - 360		01-Jan-2005
666386222 2			25,319.00		25,045.89			14-Oct-2005		11.000%		SC - 100.00%		Paid Off - 240		01-Jan-2005
666402979 2			29,000.00		28,898.14			29-Sep-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666411004 1			42,600.00		42,450.30			16-Sep-2005		10.750%		WA - 100.00%		Paid Off - 360		01-Jan-2005
666411509 1			33,200.00		33,088.53			26-Sep-2005		11.000%		WA - 100.00%		Paid Off - 360		01-Jan-2005
Page 28 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
666421763 1			51,000.00		50,840.02			30-Sep-2005		11.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005
665987624 2			19,180.00		19,077.97			25-Nov-2005		10.990%		FL - 100.00%		Paid Off - 360		01-Oct-2004
666422258 2			82,000.00		81,575.33			11-Oct-2005		10.000%		CA - 100.00%		Paid Off - 360		01-Jan-2005
665993556 2			41,500.00		41,130.24			15-Nov-2005		11.500%		CA - 100.00%		Paid Off - 360		01-Nov-2004
666423835 2			30,000.00		29,910.32			12-Oct-2005		11.500%		AZ - 100.00%		Paid Off - 360		01-Jan-2005
666016993 1			42,700.00		42,461.30			29-Nov-2005		10.750%		VA - 94.98%		Paid Off - 360		01-Oct-2004
666428008 2			30,800.00		30,688.94			30-Sep-2005		11.000%		UT - 100.00%		Paid Off - 360		01-Jan-2005
666025952 1			61,000.00		60,684.78			05-Dec-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004
666429733 2			98,600.00		98,271.64			04-Oct-2005		11.000%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666035860 1			45,550.00		45,269.48			17-Nov-2005		9.990%		IL - 100.00%		Paid Off - 360		01-Nov-2004
666445150 1			31,000.00		30,872.09			11-Oct-2005		9.990%		IL - 100.00%		Paid Off - 360		01-Jan-2005
666058805 2			33,000.00		32,833.71			23-Nov-2005		11.500%		FL - 100.00%		Paid Off - 360		01-Nov-2004
666448261 2			74,600.00		74,377.00			30-Sep-2005		11.500%		MD - 100.00%		Paid Off - 360		01-Jan-2005
666067459 1			65,200.00		64,804.94			23-Nov-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Nov-2004
666453485 2			58,800.00		58,568.44			22-Sep-2005		11.000%		FL - 100.00%		Paid Off - 360		01-Jan-2005
666067558 2			79,000.00		78,201.52			07-Dec-2005		10.990%		CA - 100.00%		Paid Off - 360		01-Nov-2004
666455621 1			67,774.00		67,494.93			05-Oct-2005		10.000%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666078621 2			82,400.00		82,037.14			01-Dec-2005		11.500%		CA - 100.00%		Paid Off - 360		01-Nov-2004
666456108 2			36,000.00		35,892.36			05-Oct-2005		11.500%		OR - 100.00%		Paid Off - 360		01-Jan-2005
666094057 2			30,980.00		30,518.73			07-Dec-2005		11.500%		FL - 100.00%		Paid Off - 240		01-Nov-2004
666462296 1			25,155.00		25,051.20			21-Sep-2005		9.990%		TX - 100.00%		Paid Off - 360		01-Jan-2005
666103486 1			22,980.00		22,848.02			15-Nov-2005		10.250%		AL - 100.00%		Paid Off - 360		01-Nov-2004
666485958 2			53,800.00		53,557.90			19-Sep-2005		11.250%		CA - 100.00%		Paid Off - 360		01-Nov-2004
666114517 2			121,000.00		120,054.30			07-Dec-2005		8.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004
666487186 2			69,000.00		68,770.23			29-Sep-2005		11.000%		NH - 95.00%		Paid Off - 360		01-Jan-2005
666119524 2			31,000.00		30,804.60			14-Dec-2005		11.500%		FL - 100.00%		Paid Off - 360		01-Nov-2004
666515960 1			240,000.00		238,848.31			03-Oct-2005		7.200%		CT - 80.00%		Paid Off - 360		01-Apr-2005
666125604 2			96,800.00		96,150.72			08-Dec-2005		9.500%		CA - 100.00%		Paid Off - 360		01-Nov-2004
666580477 2			749,999.00		744,831.06			27-Sep-2005		6.850%		MA - 84.94%		Paid Off - 360		01-Feb-2005
666142443 2			72,000.00		71,563.66			01-Dec-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Nov-2004
666591367 1			300,000.00		299,999.07			28-Sep-2005		7.450%		MD - 80.00%		Paid Off - 360		01-Mar-2005
666168125 1			52,600.00		52,269.06			06-Dec-2005		10.250%		NV - 100.00%		Paid Off - 360		01-Nov-2004
666615075 1			150,000.00		149,106.90			06-Oct-2005		6.900%		NJ - 65.22%		Paid Off - 360		01-Mar-2005
666168190 2			85,000.00		84,497.05			01-Dec-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666616032 1			186,720.00		186,718.60			20-Sep-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666171566 1			67,000.00		66,681.83			29-Nov-2005		10.750%		VA - 100.00%		Paid Off - 360		01-Dec-2004
666618574 2			481,500.00		481,498.44			13-Oct-2005		6.750%		CA - 90.00%		Paid Off - 360		01-Feb-2005
666171624 2			93,000.00		92,455.37			01-Dec-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666626379 1			132,000.00		131,999.50			16-Sep-2005		7.150%		AZ - 80.00%		Paid Off - 360		01-Mar-2005
666175328 1			39,600.00		39,164.04			18-Nov-2005		7.050%		OH - 90.00%		Paid Off - 360		01-Dec-2004
666628649 1			224,910.00		223,709.29			27-Sep-2005		8.150%		VA - 90.00%		Paid Off - 360		01-Feb-2005
666176789 1			48,000.00		47,746.77			25-Nov-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666633060 1			295,600.00		293,563.12			29-Sep-2005		6.850%		IL - 80.00%		Paid Off - 360		01-Feb-2005
666181532 2			30,000.00		29,852.58			01-Dec-2005		10.990%		IL - 95.00%		Paid Off - 360		01-Nov-2004
666645791 1			329,000.00		328,999.98			15-Sep-2005		6.950%		CA - 73.11%		Paid Off - 360		01-Mar-2005
666187851 2			130,897.00		130,367.51			15-Nov-2005		11.500%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666648548 1			336,000.00		336,000.00			13-Oct-2005		6.150%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666191549 2			30,800.00		30,675.46			30-Nov-2005		11.500%		GA - 100.00%		Paid Off - 360		01-Dec-2004
666652920 1			136,800.00		136,800.00			29-Sep-2005		7.250%		IL - 80.00%		Paid Off - 360		01-Mar-2005
666198494 2			36,180.00		36,033.67			13-Dec-2005		11.500%		IL - 100.00%		Paid Off - 360		01-Dec-2004
666657986 2			446,400.00		442,272.75			27-Sep-2005		5.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666198924 1			50,100.00		49,886.14			05-Dec-2005		11.250%		NJ - 95.00%		Paid Off - 360		01-Dec-2004
666666177 1			308,250.00		308,250.00			14-Oct-2005		7.450%		WA - 90.00%		Paid Off - 360		01-Mar-2005
666201801 2			119,800.00		119,231.18			07-Dec-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666666870 2			369,000.00		368,647.47			20-Sep-2005		6.750%		CA - 90.00%		Paid Off - 360		01-Mar-2005
666202940 2			88,980.00		88,600.31			17-Nov-2005		11.250%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666680392 1			308,000.00		307,944.42			22-Sep-2005		6.550%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666203260 2			105,000.00		104,369.46			15-Nov-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666681002 1			222,000.00		221,990.61			04-Oct-2005		5.800%		CA - 76.55%		Paid Off - 360		01-Mar-2005
666205810 2			91,400.00		91,062.81			17-Nov-2005		11.500%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666685391 1			240,000.00		240,000.00			29-Sep-2005		6.800%		CA - 70.59%		Paid Off - 360		01-Feb-2005
666208079 1			63,200.00		62,847.85			22-Nov-2005		10.000%		IL - 100.00%		Paid Off - 360		01-Dec-2004
666691167 1			247,500.00		247,499.99			30-Sep-2005		6.700%		CA - 90.00%		Paid Off - 360		01-Feb-2005
666222450 1			75,000.00		74,599.54			23-Nov-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666695986 2			369,750.00		369,749.91			16-Sep-2005		8.850%		CA - 85.00%		Paid Off - 360		01-Mar-2005
666234935 1			38,200.00		37,986.78			15-Nov-2005		10.000%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666697636 1			245,000.00		245,000.00			04-Oct-2005		6.650%		WA - 89.09%		Paid Off - 360		01-Feb-2005
666237086 1			25,600.00		25,462.38			30-Nov-2005		10.250%		NC - 100.00%		Paid Off - 360		01-Dec-2004
666707492 1			221,400.00		221,400.00			19-Sep-2005		6.750%		AK - 90.00%		Paid Off - 360		01-Mar-2005
666244363 2			87,800.00		86,431.63			01-Dec-2005		9.750%		NY - 100.00%		Paid Off - 240		01-Jan-2005
666707815 2			368,800.00		368,800.00			12-Oct-2005		6.200%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666244389 1			59,000.00		58,736.12			05-Dec-2005		11.250%		MA - 100.00%		Paid Off - 360		01-Dec-2004
666715180 1			135,000.00		135,000.00			30-Sep-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Mar-2005
666250923 1			50,400.00		50,119.80			14-Dec-2005		10.000%		MA - 100.00%		Paid Off - 360		01-Dec-2004
666716048 1			162,000.00		161,993.91			14-Oct-2005		7.400%		CA - 90.00%		Paid Off - 360		01-Mar-2005
666252895 1			54,400.00		54,176.52			29-Nov-2005		11.000%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666257977 1			48,000.00		47,765.82			17-Nov-2005		11.250%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666280516 2			82,000.00		81,610.67			02-Dec-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666283882 2			105,000.00		104,385.18			08-Dec-2005		10.000%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666286018 2			72,000.00		71,620.08			15-Nov-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Dec-2004
666293832 2			73,400.00		72,967.01			13-Dec-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Dec-2004
Page 29 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
666716063 1			52,000.00		51,805.61			27-Sep-2005		8.450%		IN - 86.67%		Paid Off - 360		01-Apr-2005
666298450 1			49,000.00		48,562.47			14-Dec-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666719471 1			264,000.00		264,000.00			03-Oct-2005		5.850%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666305065 2			73,000.00		72,683.67			02-Dec-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666719703 1			55,000.00		55,000.00			03-Oct-2005		7.750%		CA - 44.00%		Paid Off - 360		01-Mar-2005
666306626 2			54,000.00		53,663.07			16-Nov-2005		9.000%		FL - 100.00%		Paid Off - 360		01-Jan-2005
666728266 1			180,000.00		179,281.45			21-Sep-2005		8.900%		MI - 92.31%		Paid Off - 360		01-Mar-2005
666308788 1			73,000.00		72,683.67			05-Dec-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666735964 2			391,500.00		391,499.84			03-Oct-2005		6.375%		MD - 90.00%		Paid Off - 360		01-Mar-2005
666311725 1			44,600.00		44,373.67			17-Nov-2005		10.000%		MD - 100.00%		Paid Off - 360		01-Jan-2005
666736640 1			288,000.00		288,000.00			11-Oct-2005		5.925%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666315767 2			150,000.00		149,350.12			30-Nov-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666736921 2			379,200.00		379,200.00			23-Sep-2005		6.300%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666317714 1			27,600.00		27,480.34			01-Dec-2005		10.750%		WI - 100.00%		Paid Off - 360		01-Jan-2005
666741632 1			293,160.00		293,159.96			16-Sep-2005		6.550%		WA - 80.00%		Paid Off - 360		01-Mar-2005
666322003 1			68,000.00		67,654.94			23-Nov-2005		10.000%		NJ - 100.00%		Paid Off - 360		01-Jan-2005
666742135 1			127,960.00		127,960.00			22-Sep-2005		6.550%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666328570 1			69,000.00		68,649.82			29-Nov-2005		10.000%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666744362 1			140,389.00		140,389.00			13-Oct-2005		6.250%		VA - 80.00%		Paid Off - 360		01-Mar-2005
666334495 2			38,639.00		38,475.14			08-Dec-2005		11.500%		CO - 100.00%		Paid Off - 360		01-Jan-2005
666757588 1			275,000.00		273,586.95			27-Sep-2005		7.650%		VA - 80.88%		Paid Off - 360		01-Mar-2005
666338850 1			82,000.00		81,663.17			16-Nov-2005		11.000%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666760350 1			332,100.00		329,144.47			28-Sep-2005		6.650%		IL - 90.00%		Paid Off - 360		01-Mar-2005
666342308 2			36,800.00		36,664.21			16-Nov-2005		11.500%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666767215 1			220,000.00		220,000.00			06-Oct-2005		7.550%		FL - 80.00%		Paid Off - 360		01-Mar-2005
666352620 1			26,580.00		26,444.18			22-Nov-2005		10.250%		UT - 100.00%		Paid Off - 360		01-Jan-2005
666769997 2			372,000.00		372,000.00			12-Oct-2005		6.075%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666355474 1			27,000.00		26,894.80			18-Nov-2005		11.250%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666772843 1			207,000.00		204,470.55			29-Sep-2005		7.200%		AZ - 90.00%		Paid Off - 360		01-Mar-2005
666374475 1			63,000.00		62,680.23			22-Nov-2005		10.000%		NY - 100.00%		Paid Off - 360		01-Jan-2005
666773445 2			438,750.00		438,750.00			12-Oct-2005		6.200%		MN - 75.00%		Paid Off - 360		01-Mar-2005
666375068 2			23,000.00		22,797.88			12-Dec-2005		11.500%		OR - 100.00%		Paid Off - 360		01-Jan-2005
666785837 1			346,500.00		346,500.00			04-Oct-2005		6.950%		CA - 90.00%		Paid Off - 360		01-Mar-2005
666377148 2			131,800.00		131,229.05			15-Nov-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666792783 1			188,800.00		188,519.83			20-Sep-2005		5.800%		WA - 80.00%		Paid Off - 360		01-Mar-2005
666385042 1			44,600.00		44,406.72			08-Dec-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666797543 2			468,603.00		468,600.50			30-Sep-2005		6.750%		CA - 79.93%		Paid Off - 360		01-Mar-2005
666386586 2			44,000.00		43,751.60			23-Nov-2005		11.500%		FL - 100.00%		Paid Off - 360		01-Jan-2005
666800941 1			180,000.00		180,000.00			19-Sep-2005		7.200%		MD - 72.00%		Paid Off - 360		01-Mar-2005
666389390 1			67,200.00		66,865.38			02-Dec-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666803028 1			263,500.00		263,450.00			07-Oct-2005		6.450%		CA - 85.00%		Paid Off - 360		01-Mar-2005
666391479 1			20,280.00		20,171.55			09-Dec-2005		9.750%		FL - 100.00%		Paid Off - 360		01-Jan-2005
666804927 1			333,000.00		331,497.78			19-Sep-2005		8.300%		FL - 90.00%		Paid Off - 360		01-Mar-2005
666401021 1			24,000.00		23,895.98			06-Dec-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666812490 1			328,000.00		328,000.00			09-Sep-2005		7.500%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666409677 2			116,000.00		115,615.99			23-Nov-2005		12.000%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666812607 2			471,600.00		471,600.00			28-Sep-2005		6.400%		CA - 90.00%		Paid Off - 360		01-Mar-2005
666410667 1			64,000.00		63,688.73			12-Dec-2005		10.250%		CA - 95.52%		Paid Off - 360		01-Jan-2005
666815774 1			220,000.00		220,000.00			30-Sep-2005		7.900%		MD - 80.00%		Paid Off - 360		01-Mar-2005
666417837 2			40,500.00		39,915.61			22-Nov-2005		11.000%		CA - 95.00%		Paid Off - 360		01-Jan-2005
666817101 1			324,000.00		324,000.00			03-Oct-2005		5.675%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666424338 1			37,000.00		36,802.07			30-Nov-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666831219 1			294,500.00		293,016.56			05-Oct-2005		7.750%		CA - 95.00%		Paid Off - 360		01-Mar-2005
666427125 1			28,800.00		28,611.44			12-Dec-2005		10.250%		ID - 100.00%		Paid Off - 360		01-Jan-2005
666843933 1			316,000.00		316,000.00			15-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666431275 1			51,000.00		50,740.81			14-Dec-2005		10.000%		IL - 100.00%		Paid Off - 360		01-Jan-2005
666845482 2			594,000.00		594,000.00			14-Oct-2005		7.200%		CA - 90.00%		Paid Off - 360		01-Mar-2005
666432216 1			38,000.00		37,775.77			01-Dec-2005		9.750%		FL - 100.00%		Paid Off - 360		01-Jan-2005
666859707 1			86,000.00		85,644.41			04-Oct-2005		7.950%		CA - 71.67%		Paid Off - 360		01-Apr-2005
666432711 2			26,200.00		26,103.29			17-Nov-2005		11.500%		MD - 100.00%		Paid Off - 360		01-Jan-2005
666863790 1			192,100.00		192,100.00			30-Sep-2005		7.300%		IL - 85.00%		Paid Off - 360		01-Mar-2005
666432950 2			21,200.00		21,121.72			30-Nov-2005		11.500%		FL - 100.00%		Paid Off - 360		01-Jan-2005
666864012 1			264,000.00		264,000.00			20-Sep-2005		9.100%		CA - 89.80%		Paid Off - 360		01-Mar-2005
666441852 1			34,590.00		34,423.21			01-Dec-2005		10.250%		WA - 100.00%		Paid Off - 360		01-Jan-2005
666866405 1			115,200.00		115,200.00			05-Oct-2005		5.900%		GA - 80.00%		Paid Off - 360		01-Apr-2005
666442702 2			87,000.00		86,371.49			09-Dec-2005		11.250%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666867122 2			229,500.00		228,725.65			05-Oct-2005		8.950%		NJ - 85.00%		Paid Off - 360		01-Apr-2005
666444310 2			22,260.00		22,146.61			22-Nov-2005		11.000%		WA - 100.00%		Paid Off - 360		01-Jan-2005
666867775 1			216,000.00		216,000.00			29-Sep-2005		7.150%		WA - 80.00%		Paid Off - 360		01-Apr-2005
666449897 1			124,200.00		124,199.45			09-Dec-2005		6.700%		WA - 80.00%		Paid Off - 360		01-Jan-2005
666879770 1			157,250.00		157,238.70			26-Sep-2005		6.600%		IL - 85.00%		Paid Off - 360		01-Apr-2005
666458088 2			39,440.00		39,277.97			06-Dec-2005		11.000%		IL - 100.00%		Paid Off - 360		01-Jan-2005
666879887 1			228,000.00		228,000.00			26-Sep-2005		7.850%		NV - 95.00%		Paid Off - 360		01-Apr-2005
666469804 2			104,000.00		103,443.95			06-Dec-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005
666880588 2			392,000.00		392,000.00			04-Oct-2005		7.250%		MD - 80.00%		Paid Off - 360		01-Apr-2005
666469812 1			252,000.00		252,000.00			07-Dec-2005		5.750%		CA - 80.00%		Paid Off - 360		01-Jan-2005
666472428 1			36,900.00		36,756.30			08-Dec-2005		11.250%		WA - 100.00%		Paid Off - 360		01-Jan-2005
666520085 1			295,200.00		295,200.00			17-Nov-2005		5.500%		IL - 80.00%		Paid Off - 360		01-Feb-2005
666526975 2			154,000.00		154,000.00			01-Dec-2005		6.350%		OR - 75.12%		Paid Off - 360		01-Feb-2005
666575147 1			224,000.00		224,000.00			18-Nov-2005		5.850%		MD - 80.00%		Paid Off - 360		01-Mar-2005
666577283 2			364,500.00		364,500.00			12-Dec-2005		7.450%		CA - 90.00%		Paid Off - 360		01-Mar-2005
Page 30 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
666884515 2			680,000.00		680,000.00			20-Sep-2005		7.600%		CA - 85.00%		Paid Off - 360		01-Mar-2005
666657325 2			420,000.00		417,699.82			07-Dec-2005		9.300%		AZ - 80.00%		Paid Off - 360		01-Mar-2005
666884903 2			100,100.00		99,816.99			21-Sep-2005		9.800%		NC - 65.00%		Paid Off - 360		01-Apr-2005
666660253 1			297,500.00		295,250.23			21-Nov-2005		7.550%		VA - 85.00%		Paid Off - 360		01-Feb-2005
666887203 1			216,000.00		215,925.30			15-Sep-2005		8.300%		VA - 80.00%		Paid Off - 360		01-Mar-2005
666662655 1			170,100.00		170,100.00			12-Dec-2005		6.200%		CA - 90.00%		Paid Off - 360		01-Apr-2005
666887245 2			603,000.00		603,000.00			29-Sep-2005		6.900%		CA - 90.00%		Paid Off - 360		01-Mar-2005
666668090 1			391,000.00		391,000.00			29-Nov-2005		7.350%		CA - 85.00%		Paid Off - 360		01-Apr-2005
666887831 2			624,000.00		623,996.98			06-Oct-2005		7.450%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666675988 1			268,000.00		268,000.00			16-Nov-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666888466 2			453,750.00		452,283.10			11-Oct-2005		8.250%		CA - 75.00%		Paid Off - 360		01-May-2005
666679501 1			212,800.00		211,009.24			28-Nov-2005		7.000%		CA - 80.00%		Paid Off - 360		01-Feb-2005
666891494 1			192,375.00		191,789.83			29-Sep-2005		9.450%		VA - 95.00%		Paid Off - 360		01-Apr-2005
666694799 1			232,000.00		231,700.00			08-Dec-2005		6.300%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666891536 2			133,200.00		133,200.00			11-Oct-2005		8.800%		CA - 90.00%		Paid Off - 360		01-Apr-2005
666712138 1			197,600.00		197,600.00			17-Nov-2005		7.050%		MD - 80.00%		Paid Off - 360		01-Mar-2005
666897806 1			188,800.00		188,143.00			11-Oct-2005		8.800%		VA - 80.00%		Paid Off - 360		01-Apr-2005
666712641 1			198,000.00		198,000.00			12-Dec-2005		7.150%		MD - 90.00%		Paid Off - 360		01-Mar-2005
666902002 2			72,000.00		71,749.44			19-Sep-2005		8.800%		TN - 90.00%		Paid Off - 360		01-Apr-2005
666715701 1			295,000.00		294,771.66			#######		6.750%		MA - 83.33%		Paid Off - 360		01-Apr-2005
666905708 1			276,250.00		274,857.88			06-Oct-2005		6.950%		IL - 85.00%		Paid Off - 360		01-Apr-2005
666730585 2			428,000.00		428,000.00			23-Nov-2005		6.700%		CA - 79.55%		Paid Off - 360		01-Mar-2005
666906052 2			198,400.00		198,319.65			28-Sep-2005		8.100%		AZ - 80.00%		Paid Off - 360		01-Apr-2005
666735253 1			40,000.00		39,743.66			02-Dec-2005		7.850%		IA - 80.00%		Paid Off - 360		01-Mar-2005
666906516 1			259,250.00		257,943.55			13-Oct-2005		6.950%		CA - 85.00%		Paid Off - 360		01-Apr-2005
666745492 1			72,400.00		72,358.53			13-Dec-2005		7.800%		MD - 80.00%		Paid Off - 360		01-Mar-2005
666909239 2			58,500.00		58,317.80			13-Oct-2005		10.000%		TX - 90.00%		Paid Off - 360		01-May-2005
666746854 1			345,000.00		343,463.87			25-Nov-2005		8.950%		OK - 75.00%		Paid Off - 360		01-Apr-2005
666910047 1			193,600.00		192,733.00			07-Oct-2005		7.550%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666749916 1			297,500.00		297,500.00			03-Nov-2005		7.550%		CA - 83.80%		Paid Off - 360		01-Mar-2005
666911995 1			288,000.00		286,862.99			03-Oct-2005		7.250%		NJ - 80.00%		Paid Off - 360		01-May-2005
666755731 2			387,000.00		387,000.00			01-Dec-2005		7.300%		MD - 90.00%		Paid Off - 360		01-Mar-2005
666919659 2			513,000.00		510,513.93			27-Sep-2005		7.150%		NY - 90.00%		Paid Off - 360		01-Apr-2005
666757091 1			220,000.00		220,000.00			16-Nov-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666921234 1			132,000.00		131,337.31			13-Oct-2005		7.050%		UT - 80.00%		Paid Off - 360		01-Apr-2005
666769211 1			220,000.00		220,000.00			02-Dec-2005		6.000%		MD - 57.89%		Paid Off - 360		01-Apr-2005
666921242 1			121,600.00		121,226.22			19-Sep-2005		9.400%		OH - 80.00%		Paid Off - 360		01-Apr-2005
666773155 2			376,000.00		376,000.00			15-Nov-2005		7.350%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666921747 1			265,000.00		264,904.05			27-Sep-2005		7.400%		CA - 89.83%		Paid Off - 360		01-Apr-2005
666774070 1			184,000.00		184,000.00			09-Dec-2005		6.400%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666923248 1			183,750.00		183,750.00			12-Oct-2005		6.850%		CA - 75.00%		Paid Off - 360		01-Apr-2005
666777164 1			189,500.00		188,425.37			01-Dec-2005		7.150%		CA - 73.45%		Paid Off - 360		01-May-2005
666924212 1			233,750.00		232,830.89			30-Sep-2005		8.200%		CA - 85.00%		Paid Off - 360		01-Apr-2005
666778758 1			202,400.00		202,400.00			23-Nov-2005		5.800%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666924964 1			248,000.00		248,000.00			13-Oct-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666786900 1			207,100.00		205,903.87			13-Dec-2005		7.750%		CA - 95.00%		Paid Off - 360		01-Apr-2005
666932165 1			325,480.00		323,548.39			30-Sep-2005		6.100%		NY - 80.00%		Paid Off - 360		01-Apr-2005
666792742 1			81,000.00		80,531.67			16-Nov-2005		8.350%		PA - 90.00%		Paid Off - 360		01-Mar-2005
666932199 1			75,000.00		74,546.40			05-Oct-2005		6.000%		NY - 60.00%		Paid Off - 360		01-Apr-2005
666794136 1			166,500.00		166,500.00			23-Nov-2005		8.350%		CA - 90.00%		Paid Off - 360		01-Mar-2005
666936620 1			320,000.00		318,636.47			29-Sep-2005		7.800%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666794391 2			388,720.00		388,591.37			23-Nov-2005		5.950%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666938063 1			164,925.00		164,925.00			16-Sep-2005		8.100%		CO - 90.00%		Paid Off - 360		01-Apr-2005
666800859 1			314,999.00		298,102.33			25-Nov-2005		7.400%		NJ - 90.00%		Paid Off - 360		01-Apr-2005
666942743 1			68,400.00		68,210.61			06-Oct-2005		9.900%		IN - 95.00%		Paid Off - 360		01-Apr-2005
666804158 1			280,500.00		280,500.00			23-Nov-2005		8.000%		CA - 85.00%		Paid Off - 360		01-Mar-2005
666947627 1			234,000.00		233,054.44			20-Sep-2005		8.100%		IL - 90.00%		Paid Off - 360		01-Apr-2005
666804216 1			341,050.00		339,194.62			02-Dec-2005		8.050%		NJ - 95.00%		Paid Off - 360		01-Apr-2005
666949011 1			152,000.00		152,000.00			04-Oct-2005		6.800%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666823778 1			256,500.00		256,428.82			08-Dec-2005		5.550%		CA - 90.00%		Paid Off - 360		01-Mar-2005
666949466 1			164,400.00		164,396.65			11-Oct-2005		7.800%		AZ - 80.00%		Paid Off - 360		01-Apr-2005
666844493 1			316,720.00		315,224.47			05-Dec-2005		8.750%		VA - 80.00%		Paid Off - 360		01-Apr-2005
666950035 2			185,000.00		184,999.92			15-Sep-2005		6.600%		CA - 67.27%		Paid Off - 360		01-Apr-2005
666847199 1			217,000.00		215,651.36			01-Dec-2005		7.990%		CA - 70.00%		Paid Off - 360		01-Mar-2005
666953559 1			324,000.00		322,519.54			07-Oct-2005		6.500%		VA - 83.08%		Paid Off - 360		01-May-2005
666848973 2			368,000.00		368,000.00			17-Nov-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666953617 1			48,500.00		48,384.69			30-Sep-2005		9.750%		MO - 100.00%		Paid Off - 360		01-May-2005
666849591 1			296,100.00		294,069.54			08-Dec-2005		6.875%		MD - 90.00%		Paid Off - 360		01-Apr-2005
666955919 1			136,000.00		135,372.55			16-Sep-2005		7.400%		NJ - 80.00%		Paid Off - 360		01-Apr-2005
666849807 1			277,500.00		276,188.42			22-Nov-2005		8.300%		MD - 75.00%		Paid Off - 360		01-Mar-2005
666957030 2			477,000.00		473,961.27			05-Oct-2005		6.550%		CA - 90.00%		Paid Off - 360		01-Mar-2005
666851506 1			184,500.00		184,500.00			01-Dec-2005		8.450%		TX - 90.00%		Paid Off - 360		01-Mar-2005
666957055 2			49,900.00		49,586.69			05-Oct-2005		9.200%		TN - 90.00%		Paid Off - 360		01-Mar-2005
666856778 1			196,200.00		194,870.72			12-Dec-2005		7.700%		CA - 90.00%		Paid Off - 360		01-Apr-2005
666958830 1			303,200.00		303,200.00			23-Sep-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666860093 1			108,000.00		108,000.00			16-Nov-2005		6.550%		GA - 80.00%		Paid Off - 360		01-Apr-2005
666860515 1			276,000.00		276,000.00			16-Nov-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666872569 1			344,000.00		343,999.48			23-Nov-2005		6.400%		HI - 80.00%		Paid Off - 360		01-Mar-2005
666873435 1			460,000.00		457,316.69			14-Dec-2005		7.700%		CA - 81.42%		Paid Off - 360		01-Apr-2005
666875406 1			167,750.00		166,977.83			01-Dec-2005		8.200%		IL - 89.71%		Paid Off - 360		01-May-2005
666878947 1			260,000.00		258,155.85			15-Nov-2005		6.700%		MD - 86.67%		Paid Off - 360		01-Apr-2005
Page 31 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
666965389 1			75,000.00		74,546.40			27-Sep-2005		6.000%		CA - 53.57%		Paid Off - 360		01-Apr-2005
666880166 1			242,000.00		242,000.00			16-Nov-2005		8.650%		WA - 89.96%		Paid Off - 360		01-Apr-2005
666967872 1			333,450.00		332,062.55			05-Oct-2005		7.950%		MA - 95.00%		Paid Off - 360		01-Apr-2005
666890397 2			33,065.00		32,931.21			23-Nov-2005		9.500%		MI - 85.00%		Paid Off - 360		01-Apr-2005
666968573 2			207,000.00		206,006.67			06-Oct-2005		7.200%		IL - 88.09%		Paid Off - 360		01-Apr-2005
666890942 1			175,500.00		174,744.36			12-Dec-2005		9.200%		FL - 78.00%		Paid Off - 360		01-Apr-2005
666973813 2			364,000.00		364,000.00			16-Sep-2005		6.550%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666893540 2			308,000.00		308,000.00			09-Dec-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666975438 1			301,500.00		300,338.25			15-Sep-2005		8.300%		RI - 92.77%		Paid Off - 360		01-Apr-2005
666898903 1			225,000.00		223,593.60			12-Dec-2005		7.350%		CA - 90.00%		Paid Off - 360		01-Apr-2005
666977582 1			126,900.00		126,434.89			16-Sep-2005		7.625%		CA - 90.00%		Paid Off - 360		01-May-2005
666899737 1			73,950.00		73,709.30			14-Dec-2005		10.550%		OH - 85.00%		Paid Off - 360		01-Apr-2005
666978101 2			125,100.00		124,622.79			06-Oct-2005		8.350%		MI - 90.00%		Paid Off - 360		01-Apr-2005
666902135 2			424,000.00		423,465.17			05-Dec-2005		6.100%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666978317 1			162,000.00		162,000.00			30-Sep-2005		7.250%		NV - 85.26%		Paid Off - 360		01-May-2005
666906532 2			387,000.00		385,153.82			05-Dec-2005		8.700%		DC - 90.00%		Paid Off - 360		01-Apr-2005
666978390 1			172,000.00		172,000.00			03-Oct-2005		6.875%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666909668 1			237,000.00		235,656.06			08-Dec-2005		7.150%		CA - 32.69%		Paid Off - 360		01-May-2005
666979711 1			236,000.00		234,916.46			16-Sep-2005		6.475%		NJ - 84.29%		Paid Off - 360		01-May-2005
666910906 1			132,000.00		131,090.45			21-Nov-2005		6.850%		IL - 80.00%		Paid Off - 360		01-Apr-2005
666980776 1			154,960.00		154,960.00			07-Oct-2005		6.250%		FL - 80.00%		Paid Off - 360		01-Apr-2005
666911433 2			680,000.00		676,337.36			03-Nov-2005		8.700%		CA - 80.00%		Paid Off - 360		01-Mar-2005
666986633 1			308,000.00		308,000.00			20-Sep-2005		6.150%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666911623 1			129,200.00		128,438.55			01-Dec-2005		7.650%		IL - 76.00%		Paid Off - 360		01-Apr-2005
666989835 1			248,000.00		247,036.08			16-Sep-2005		7.500%		CA - 80.00%		Paid Off - 360		01-May-2005
666913777 1			44,200.00		43,966.67			02-Dec-2005		8.200%		NC - 89.84%		Paid Off - 360		01-Apr-2005
666990783 2			588,000.00		586,175.03			26-Sep-2005		8.450%		MD - 80.00%		Paid Off - 360		01-May-2005
666916580 1			228,000.00		228,000.00			01-Dec-2005		6.300%		CA - 80.00%		Paid Off - 360		01-May-2005
666991377 1			71,000.00		70,792.63			29-Sep-2005		9.650%		IL - 100.00%		Paid Off - 360		01-Apr-2005
666919378 1			254,400.00		252,560.48			05-Dec-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666994322 1			107,120.00		106,672.64			04-Oct-2005		7.900%		CT - 80.00%		Paid Off - 360		01-Apr-2005
666926779 1			136,800.00		136,800.00			14-Dec-2005		7.600%		FL - 80.00%		Paid Off - 360		01-Apr-2005
666996004 1			313,500.00		312,229.49			29-Sep-2005		8.050%		MN - 95.00%		Paid Off - 360		01-Apr-2005
666927827 1			184,000.00		183,995.93			29-Nov-2005		7.600%		AZ - 80.00%		Paid Off - 360		01-Apr-2005
666996277 1			320,000.00		318,387.87			21-Sep-2005		7.850%		CA - 100.00%		Paid Off - 360		01-Apr-2005
666928056 2			520,000.00		520,000.00			01-Dec-2005		7.350%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666996715 2			51,300.00		51,160.93			22-Sep-2005		10.000%		OH - 95.00%		Paid Off - 360		01-Apr-2005
666928619 2			238,500.00		237,423.96			23-Nov-2005		9.000%		IN - 90.00%		Paid Off - 360		01-Apr-2005
666996749 1			244,500.00		244,499.12			23-Sep-2005		5.750%		CA - 75.00%		Paid Off - 360		01-Apr-2005
666929492 1			108,000.00		106,559.97			13-Dec-2005		10.550%		NJ - 63.53%		Paid Off - 360		01-May-2005
666997408 1			250,000.00		248,677.52			07-Oct-2005		6.700%		CA - 59.52%		Paid Off - 360		01-Apr-2005
666931597 1			152,000.00		151,104.53			30-Nov-2005		7.650%		AZ - 80.00%		Paid Off - 360		01-Apr-2005
666999313 1			361,000.00		359,501.25			03-Oct-2005		8.150%		NJ - 95.00%		Paid Off - 360		01-Apr-2005
666934450 2			297,000.00		295,293.12			29-Nov-2005		7.775%		CO - 90.00%		Paid Off - 360		01-Apr-2005
667000962 1			171,600.00		170,876.11			03-Oct-2005		7.850%		VA - 65.00%		Paid Off - 360		01-Apr-2005
666934765 2			225,500.00		224,640.03			21-Nov-2005		9.800%		HI - 90.20%		Paid Off - 360		01-Apr-2005
667004485 1			99,750.00		99,416.84			11-Oct-2005		9.000%		WI - 85.99%		Paid Off - 360		01-Apr-2005
666940325 1			355,500.00		355,500.00			30-Nov-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Apr-2005
667007637 1			156,600.00		156,098.24			28-Sep-2005		9.200%		MI - 90.00%		Paid Off - 360		01-Apr-2005
666941570 2			211,400.00		210,417.08			30-Nov-2005		8.150%		NJ - 70.00%		Paid Off - 360		01-May-2005
667009526 1			234,000.00		232,877.11			05-Oct-2005		7.200%		NM - 90.00%		Paid Off - 360		01-Apr-2005
666941901 1			166,500.00		165,374.75			30-Nov-2005		6.950%		MN - 82.02%		Paid Off - 360		01-Apr-2005
667009724 1			319,920.00		318,233.82			03-Oct-2005		5.750%		IL - 80.00%		Paid Off - 360		01-May-2005
666944392 1			148,000.00		146,789.16			16-Nov-2005		5.950%		FL - 80.00%		Paid Off - 360		01-Apr-2005
667009831 1			66,600.00		66,321.86			12-Oct-2005		7.900%		MD - 90.00%		Paid Off - 360		01-Apr-2005
666946876 1			137,600.00		136,730.83			15-Nov-2005		6.600%		MA - 80.00%		Paid Off - 360		01-May-2005
667009906 2			98,175.00		97,867.15			03-Oct-2005		8.400%		FL - 75.00%		Paid Off - 360		01-May-2005
666949359 1			244,000.00		244,000.00			05-Dec-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Apr-2005
667012504 1			140,000.00		139,578.57			15-Sep-2005		8.600%		IL - 44.44%		Paid Off - 360		01-May-2005
666950753 1			279,000.00		277,338.80			05-Dec-2005		7.550%		CA - 89.71%		Paid Off - 360		01-May-2005
667013148 1			329,250.00		328,536.94			07-Oct-2005		11.050%		NY - 62.71%		Paid Off - 360		01-Apr-2005
666950894 1			209,000.00		208,270.67			21-Nov-2005		9.550%		WA - 83.60%		Paid Off - 360		01-May-2005
667013197 1			336,000.00		334,828.58			11-Oct-2005		7.875%		IL - 80.00%		Paid Off - 360		01-May-2005
666956693 2			76,500.00		76,225.13			16-Nov-2005		10.900%		TX - 90.00%		Paid Off - 360		01-Apr-2005
667013676 1			348,500.00		347,266.57			15-Sep-2005		7.800%		MD - 85.00%		Paid Off - 360		01-May-2005
666960844 1			252,000.00		252,000.00			13-Dec-2005		7.100%		CA - 80.00%		Paid Off - 360		01-Apr-2005
667015697 2			376,000.00		375,947.79			28-Sep-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Apr-2005
666961180 1			124,000.00		123,423.18			17-Nov-2005		8.150%		CA - 80.00%		Paid Off - 360		01-May-2005
667019590 2			999,842.00		995,364.32			14-Oct-2005		7.550%		CA - 65.09%		Paid Off - 360		01-Apr-2005
666968946 1			257,400.00		255,971.41			02-Dec-2005		7.950%		CA - 90.00%		Paid Off - 360		01-Apr-2005
667022115 1			110,512.00		110,053.74			26-Sep-2005		7.000%		AZ - 80.00%		Paid Off - 360		01-May-2005
666968987 1			147,200.00		146,443.58			15-Nov-2005		7.650%		MA - 80.00%		Paid Off - 360		01-May-2005
667027635 1			330,000.00		328,965.26			23-Sep-2005		8.400%		FL - 89.19%		Paid Off - 360		01-May-2005
666969407 1			130,500.00		129,940.34			18-Nov-2005		8.550%		CA - 75.00%		Paid Off - 360		01-May-2005
667028229 3			634,500.00		633,540.45			29-Sep-2005		8.500%		CA - 90.00%		Paid Off - 480		01-Apr-2005
666970207 1			187,000.00		185,842.59			13-Dec-2005		7.400%		IL - 85.00%		Paid Off - 360		01-Apr-2005
666972260 1			346,500.00		344,269.58			01-Dec-2005		7.200%		NJ - 90.00%		Paid Off - 360		01-Apr-2005
666972716 1			134,000.00		133,226.09			08-Dec-2005		7.750%		GA - 84.81%		Paid Off - 360		01-Apr-2005
666975073 1			132,800.00		132,800.00			22-Nov-2005		6.750%		WA - 80.00%		Paid Off - 360		01-Apr-2005
666975974 1			181,800.00		181,020.40			05-Dec-2005		8.550%		MD - 90.00%		Paid Off - 360		01-May-2005
666978341 2			360,000.00		358,676.72			12-Dec-2005		9.300%		VA - 80.00%		Paid Off - 360		01-May-2005
Page 32 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
667028849 2			388,000.00		386,694.00			29-Sep-2005		8.050%		FL - 80.00%		Paid Off - 360		01-May-2005
666978515 1			192,500.00		191,549.46			29-Nov-2005		7.850%		MN - 89.95%		Paid Off - 360		01-May-2005
667030654 1			139,500.00		139,253.42			20-Sep-2005		11.125%		MA - 41.03%		Paid Off - 360		01-May-2005
666978739 1			120,000.00		119,256.53			23-Nov-2005		7.400%		FL - 80.00%		Paid Off - 360		01-Apr-2005
667031066 1			337,450.00		337,450.00			14-Oct-2005		5.850%		CA - 85.00%		Paid Off - 360		01-May-2005
666979471 1			75,050.00		74,706.31			14-Dec-2005		8.900%		MI - 95.00%		Paid Off - 360		01-Apr-2005
667033187 1			108,000.00		107,525.82			19-Sep-2005		7.650%		CO - 80.00%		Paid Off - 360		01-Apr-2005
666981352 1			145,600.00		144,943.18			22-Nov-2005		8.300%		FL - 80.00%		Paid Off - 360		01-May-2005
667034409 1			188,000.00		187,220.44			15-Sep-2005		7.000%		CA - 80.00%		Paid Off - 360		01-May-2005
666982327 1			128,250.00		127,662.66			14-Dec-2005		8.900%		IL - 95.00%		Paid Off - 360		01-Apr-2005
667037980 1			236,000.00		234,982.49			23-Sep-2005		6.800%		CA - 80.00%		Paid Off - 360		01-May-2005
666986203 3			370,612.00		369,592.10			21-Nov-2005		6.950%		CA - 80.00%		Paid Off - 480		01-May-2005
667040463 1			151,110.00		151,110.00			30-Sep-2005		7.900%		FL - 90.00%		Paid Off - 360		01-Apr-2005
666986898 1			279,000.00		279,000.00			23-Nov-2005		7.050%		CA - 90.00%		Paid Off - 360		01-Apr-2005
667040539 2			482,600.00		480,950.93			15-Sep-2005		7.975%		IL - 76.00%		Paid Off - 360		01-May-2005
666986906 1			316,000.00		316,000.00			07-Dec-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Apr-2005
667041859 2			382,500.00		380,882.65			29-Sep-2005		6.900%		CA - 85.00%		Paid Off - 360		01-May-2005
666988431 1			116,000.00		115,397.95			17-Nov-2005		7.600%		CA - 80.00%		Paid Off - 360		01-May-2005
667041966 1			280,500.00		279,205.91			07-Oct-2005		7.400%		CA - 85.00%		Paid Off - 360		01-Apr-2005
666988894 1			276,000.00		275,864.09			15-Nov-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Apr-2005
667043830 1			49,500.00		49,396.63			26-Sep-2005		10.350%		AZ - 90.00%		Paid Off - 360		01-May-2005
666990510 3			265,500.00		264,728.01			02-Dec-2005		7.250%		CA - 90.00%		Paid Off - 480		01-Apr-2005
667044408 2			499,500.00		497,725.93			30-Sep-2005		8.700%		CA - 90.00%		Paid Off - 360		01-Apr-2005
666994405 2			247,500.00		246,438.70			07-Dec-2005		8.550%		IL - 90.00%		Paid Off - 360		01-May-2005
667044721 1			174,462.00		173,968.22			19-Sep-2005		8.900%		AZ - 95.00%		Paid Off - 360		01-May-2005
666999206 2			504,000.00		499,868.57			15-Nov-2005		6.750%		CA - 80.00%		Paid Off - 360		01-May-2005
667045884 1			164,000.00		163,072.58			06-Oct-2005		6.725%		FL - 80.00%		Paid Off - 360		01-Apr-2005
666999883 1			225,000.00		223,686.17			02-Dec-2005		7.000%		CA - 90.00%		Paid Off - 360		01-May-2005
667046247 1			60,800.00		60,593.27			23-Sep-2005		8.000%		TX - 80.00%		Paid Off - 360		01-May-2005
667001804 2			576,000.00		576,000.00			02-Dec-2005		7.050%		CA - 80.00%		Paid Off - 360		01-Apr-2005
667047195 3			268,000.00		267,331.80			30-Sep-2005		7.350%		CA - 80.00%		Paid Off - 480		01-Apr-2005
667002216 2			432,000.00		430,001.38			02-Dec-2005		8.850%		CA - 80.00%		Paid Off - 360		01-Apr-2005
667047393 1			137,750.00		137,242.59			28-Sep-2005		7.600%		IL - 95.00%		Paid Off - 360		01-May-2005
667004469 1			132,000.00		131,190.90			17-Nov-2005		6.750%		DC - 51.76%		Paid Off - 360		01-May-2005
667048086 1			252,000.00		251,034.16			03-Oct-2005		7.400%		GA - 80.00%		Paid Off - 360		01-May-2005
667013726 1			121,500.00		120,755.36			05-Dec-2005		7.450%		NC - 90.00%		Paid Off - 360		01-Apr-2005
667048581 1			230,000.00		229,205.54			21-Sep-2005		9.750%		UT - 100.00%		Paid Off - 360		01-Mar-2005
667015507 2			408,000.00		405,474.92			28-Nov-2005		6.700%		CA - 80.00%		Paid Off - 360		01-May-2005
667051668 2			482,250.00		482,249.99			30-Sep-2005		7.000%		CA - 89.97%		Paid Off - 360		01-May-2005
667015911 1			229,500.00		228,134.12			02-Dec-2005		7.600%		CA - 90.00%		Paid Off - 360		01-Apr-2005
667051759 1			132,000.00		131,602.64			20-Sep-2005		8.600%		OR - 80.00%		Paid Off - 360		01-May-2005
667018196 1			216,000.00		214,575.27			02-Dec-2005		7.075%		CO - 80.00%		Paid Off - 360		01-Apr-2005
667052039 1			99,450.00		99,108.44			26-Sep-2005		7.950%		CT - 85.00%		Paid Off - 360		01-May-2005
667019319 1			166,500.00		165,713.76			01-Dec-2005		8.750%		CA - 90.00%		Paid Off - 360		01-Apr-2005
667052047 1			256,000.00		254,852.60			26-Sep-2005		6.600%		NJ - 80.00%		Paid Off - 360		01-May-2005
667021125 2			315,000.00		314,999.99			22-Nov-2005		8.650%		CA - 90.00%		Paid Off - 360		01-May-2005
667052807 2			935,000.00		932,242.61			22-Sep-2005		8.700%		IL - 85.00%		Paid Off - 360		01-May-2005
667021273 1			283,500.00		281,892.34			07-Dec-2005		7.150%		VA - 70.00%		Paid Off - 360		01-May-2005
667052955 2			40,304.00		40,182.45			03-Oct-2005		8.600%		TX - 80.00%		Paid Off - 360		01-May-2005
667021653 1			76,000.00		75,593.73			05-Dec-2005		7.450%		AZ - 80.00%		Paid Off - 360		01-May-2005
667054654 1			124,800.00		124,439.39			07-Oct-2005		8.800%		CA - 80.00%		Paid Off - 360		01-May-2005
667024228 1			312,000.00		310,265.07			05-Dec-2005		7.250%		CA - 80.00%		Paid Off - 360		01-May-2005
667057103 1			167,200.00		166,406.11			23-Sep-2005		6.300%		CA - 80.00%		Paid Off - 360		01-May-2005
667025795 2			504,000.00		501,028.22			23-Nov-2005		6.950%		MA - 80.00%		Paid Off - 360		01-May-2005
667059372 1			200,000.00		199,491.34			21-Sep-2005		10.300%		CO - 80.00%		Paid Off - 360		01-Apr-2005
667029425 1			183,600.00		182,732.58			01-Dec-2005		8.750%		WA - 90.00%		Paid Off - 360		01-Apr-2005
667060206 1			178,500.00		178,308.71			21-Sep-2005		8.200%		WA - 85.00%		Paid Off - 360		01-May-2005
667030092 1			184,000.00		182,909.87			28-Nov-2005		8.500%		AK - 80.00%		Paid Off - 360		01-Apr-2005
667061113 1			140,000.00		139,373.01			22-Sep-2005		7.550%		CA - 51.85%		Paid Off - 360		01-Apr-2005
667033500 1			228,000.00		226,734.63			23-Nov-2005		7.950%		CA - 80.00%		Paid Off - 360		01-Apr-2005
667061378 1			168,000.00		167,289.62			21-Sep-2005		6.900%		VA - 80.00%		Paid Off - 360		01-May-2005
667037725 1			300,000.00		298,364.25			12-Dec-2005		7.350%		MD - 71.43%		Paid Off - 360		01-May-2005
667064612 1			212,000.00		211,077.02			29-Sep-2005		6.750%		GA - 80.00%		Paid Off - 360		01-May-2005
667038178 1			206,400.00		204,781.72			28-Nov-2005		5.450%		FL - 80.00%		Paid Off - 360		01-May-2005
667069363 3			216,000.00		215,553.91			03-Oct-2005		7.500%		MD - 90.00%		Paid Off - 480		01-May-2005
667039796 1			144,000.00		143,350.41			17-Nov-2005		8.300%		CA - 80.00%		Paid Off - 360		01-May-2005
667070221 2			284,750.00		283,857.15			07-Oct-2005		8.400%		DC - 85.00%		Paid Off - 360		01-May-2005
667039804 2			261,000.00		259,551.44			14-Dec-2005		7.950%		CA - 90.00%		Paid Off - 360		01-Apr-2005
667072326 2			361,800.00		361,800.00			19-Sep-2005		6.800%		CA - 90.00%		Paid Off - 360		01-May-2005
667044044 1			103,500.00		103,082.55			23-Nov-2005		8.850%		CT - 90.00%		Paid Off - 360		01-May-2005
667072409 1			322,400.00		322,400.00			21-Sep-2005		7.050%		AZ - 80.00%		Paid Off - 360		01-May-2005
667045280 2			187,200.00		186,007.26			28-Nov-2005		7.550%		GA - 90.00%		Paid Off - 360		01-Apr-2005
667075923 1			435,000.00		432,685.67			07-Oct-2005		5.700%		CA - 79.09%		Paid Off - 360		01-May-2005
667045561 2			187,200.00		186,007.26			28-Nov-2005		7.550%		GA - 90.00%		Paid Off - 360		01-Apr-2005
667076079 2			180,000.00		179,343.52			04-Oct-2005		7.650%		NJ - 70.59%		Paid Off - 360		01-May-2005
667048193 1			269,000.00		267,504.22			15-Nov-2005		7.250%		CA - 89.67%		Paid Off - 360		01-May-2005
667048375 2			570,150.00		570,150.00			30-Nov-2005		7.600%		MD - 90.00%		Paid Off - 360		01-May-2005
667049811 1			255,000.00		253,878.38			30-Nov-2005		8.425%		CA - 85.00%		Paid Off - 360		01-May-2005
667051742 1			237,600.00		236,484.08			22-Nov-2005		8.100%		WA - 90.00%		Paid Off - 360		01-May-2005
667052591 1			316,000.00		313,806.52			02-Dec-2005		6.100%		NY - 80.00%		Paid Off - 360		01-May-2005
667053425 1			269,100.00		267,662.92			23-Nov-2005		8.150%		DC - 90.00%		Paid Off - 360		01-Apr-2005
Page 33 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
667076194 2			446,000.00		446,000.00			14-Oct-2005		6.550%		CA - 80.00%		Paid Off - 360		01-May-2005
667053557 1			22,500.00		22,419.78			12-Dec-2005		9.450%		MI - 38.79%		Paid Off - 360		01-May-2005
667077069 1			310,698.00		309,542.14			30-Sep-2005		7.550%		FL - 86.31%		Paid Off - 360		01-May-2005
667056212 1			350,000.00		348,091.66			29-Nov-2005		7.350%		CA - 87.50%		Paid Off - 360		01-May-2005
667077366 1			213,750.00		212,897.78			22-Sep-2005		7.200%		MD - 75.00%		Paid Off - 360		01-May-2005
667057434 1			228,000.00		226,491.13			29-Nov-2005		8.175%		IL - 80.00%		Paid Off - 360		01-Apr-2005
667082788 1			270,000.00		268,847.16			08-Sep-2005		6.850%		CA - 75.00%		Paid Off - 360		01-May-2005
667057731 1			259,200.00		257,431.19			12-Dec-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Apr-2005
667086912 1			44,100.00		43,967.23			23-Sep-2005		9.500%		TN - 90.00%		Paid Off - 360		01-Apr-2005
667058010 2			45,000.00		44,839.12			16-Nov-2005		9.450%		IN - 90.02%		Paid Off - 360		01-May-2005
667087563 1			433,500.00		433,196.83			20-Sep-2005		6.350%		MA - 85.00%		Paid Off - 360		01-May-2005
667058085 1			212,500.00		211,475.19			02-Dec-2005		9.000%		NJ - 85.00%		Paid Off - 360		01-May-2005
667088934 1			152,440.00		151,952.23			11-Oct-2005		8.300%		NJ - 80.00%		Paid Off - 360		01-May-2005
667058697 1			44,000.00		43,764.42			18-Nov-2005		7.450%		IL - 80.00%		Paid Off - 360		01-May-2005
667091375 1			210,000.00		208,971.38			04-Oct-2005		6.150%		CA - 69.42%		Paid Off - 360		01-May-2005
667060057 1			249,600.00		249,600.00			02-Dec-2005		7.500%		FL - 80.00%		Paid Off - 360		01-May-2005
667092191 1			221,520.00		221,520.00			03-Oct-2005		7.050%		CA - 80.00%		Paid Off - 360		01-Apr-2005
667064471 1			175,750.00		174,662.26			17-Nov-2005		6.700%		CA - 95.00%		Paid Off - 360		01-May-2005
667094213 2			79,600.00		79,381.57			14-Oct-2005		9.050%		CA - 80.00%		Paid Off - 360		01-May-2005
667068118 1			247,100.00		247,100.00			16-Nov-2005		6.750%		CA - 88.25%		Paid Off - 360		01-May-2005
667096648 2			376,000.00		374,393.78			13-Oct-2005		6.850%		NY - 80.00%		Paid Off - 360		01-May-2005
667069165 1			112,500.00		112,500.00			06-Dec-2005		7.150%		OH - 80.36%		Paid Off - 360		01-May-2005
667103717 1			82,400.00		82,105.45			23-Sep-2005		7.750%		CA - 80.00%		Paid Off - 360		01-May-2005
667069256 1			216,000.00		214,782.07			21-Nov-2005		7.200%		CA - 80.00%		Paid Off - 360		01-May-2005
667106280 1			340,200.00		338,855.07			04-Oct-2005		7.250%		MD - 90.00%		Paid Off - 360		01-May-2005
667070817 1			328,000.00		326,323.69			18-Nov-2005		7.700%		CA - 80.00%		Paid Off - 360		01-May-2005
667108302 1			143,000.00		142,447.12			30-Sep-2005		7.450%		CA - 65.00%		Paid Off - 360		01-May-2005
667077275 1			217,600.00		216,186.96			29-Nov-2005		6.450%		CA - 80.00%		Paid Off - 360		01-May-2005
667110845 1			155,200.00		155,200.00			11-Oct-2005		7.150%		FL - 80.00%		Paid Off - 360		01-May-2005
667077762 2			75,200.00		74,755.95			08-Dec-2005		8.900%		UT - 80.00%		Paid Off - 360		01-May-2005
667111058 3			291,708.00		291,239.97			29-Sep-2005		7.650%		IL - 90.00%		Paid Off - 480		01-May-2005
667078281 1			239,400.00		238,410.17			21-Nov-2005		8.750%		CA - 95.00%		Paid Off - 360		01-May-2005
667112213 1			144,000.00		143,490.38			19-Sep-2005		7.800%		IL - 90.00%		Paid Off - 360		01-May-2005
667079586 2			399,200.00		399,200.00			30-Nov-2005		6.150%		CA - 80.00%		Paid Off - 360		01-May-2005
667112718 1			183,920.00		183,310.21			29-Sep-2005		8.125%		IL - 80.00%		Paid Off - 360		01-May-2005
667079933 1			139,200.00		139,200.00			09-Dec-2005		7.350%		FL - 80.00%		Paid Off - 360		01-May-2005
667116115 1			110,500.00		110,223.87			06-Oct-2005		9.500%		MI - 85.00%		Paid Off - 360		01-May-2005
667081343 1			140,000.00		139,341.26			15-Nov-2005		7.300%		MD - 70.00%		Paid Off - 360		01-Jun-2005
667116602 1			148,000.00		147,368.09			20-Sep-2005		6.850%		NJ - 80.00%		Paid Off - 360		01-May-2005
667085047 2			760,000.00		756,925.48			22-Nov-2005		8.900%		IL - 80.00%		Paid Off - 360		01-May-2005
667120240 1			149,250.00		148,680.88			22-Sep-2005		7.450%		AZ - 88.84%		Paid Off - 360		01-May-2005
667085344 1			232,000.00		230,747.44			21-Nov-2005		7.400%		MD - 80.00%		Paid Off - 360		01-May-2005
667120448 2			64,800.00		64,800.00			22-Sep-2005		9.100%		FL - 90.00%		Paid Off - 360		01-May-2005
667085690 1			112,000.00		111,357.95			30-Nov-2005		7.100%		MD - 80.00%		Paid Off - 360		01-May-2005
667121032 1			58,650.00		58,524.31			03-Oct-2005		10.250%		AL - 85.00%		Paid Off - 360		01-May-2005
667088827 1			114,000.00		113,437.09			30-Nov-2005		7.850%		FL - 94.21%		Paid Off - 360		01-May-2005
667121230 1			264,000.00		264,000.00			16-Sep-2005		6.500%		WA - 80.00%		Paid Off - 360		01-May-2005
667090377 1			140,250.00		139,789.45			06-Dec-2005		9.850%		CT - 85.00%		Paid Off - 360		01-May-2005
667124630 1			144,000.00		143,408.69			07-Oct-2005		7.050%		NM - 80.00%		Paid Off - 360		01-May-2005
667090674 2			405,900.00		405,900.00			16-Nov-2005		7.400%		NM - 90.00%		Paid Off - 360		01-May-2005
667126239 2			496,000.00		493,619.08			04-Oct-2005		6.700%		CA - 80.00%		Paid Off - 360		01-May-2005
667090732 1			104,800.00		104,169.96			05-Dec-2005		6.850%		WI - 80.00%		Paid Off - 360		01-May-2005
667126775 2			71,100.00		70,843.30			04-Oct-2005		7.700%		AL - 90.00%		Paid Off - 360		01-May-2005
667090906 1			288,750.00		286,817.93			02-Dec-2005		6.300%		MD - 75.00%		Paid Off - 360		01-May-2005
667126882 1			259,200.00		258,103.88			03-Oct-2005		6.900%		CA - 90.00%		Paid Off - 360		01-May-2005
667092092 1			303,000.00		302,998.25			25-Nov-2005		6.750%		MD - 87.83%		Paid Off - 360		01-May-2005
667131791 1			68,541.00		68,405.30			20-Sep-2005		10.600%		LA - 100.00%		Paid Off - 360		01-May-2005
667092977 1			102,600.00		102,600.00			29-Nov-2005		7.600%		MO - 73.29%		Paid Off - 360		01-May-2005
667132849 1			267,651.00		266,939.07			15-Sep-2005		9.200%		CA - 90.00%		Paid Off - 360		01-May-2005
667095921 1			136,000.00		135,217.17			01-Dec-2005		7.400%		IL - 80.00%		Paid Off - 360		01-May-2005
667133201 2			632,000.00		629,248.52			27-Sep-2005		6.750%		MD - 80.00%		Paid Off - 360		01-May-2005
667096606 1			106,200.00		106,200.00			05-Dec-2005		7.900%		OH - 90.00%		Paid Off - 360		01-May-2005
667133755 1			98,000.00		97,646.15			27-Sep-2005		7.700%		NJ - 66.67%		Paid Off - 360		01-May-2005
667096952 1			147,250.00		146,621.74			02-Dec-2005		8.575%		TN - 95.00%		Paid Off - 360		01-May-2005
667134571 1			171,000.00		170,474.66			04-Oct-2005		8.500%		MD - 90.00%		Paid Off - 360		01-May-2005
667098321 2			360,000.00		357,548.04			21-Nov-2005		6.200%		VA - 90.00%		Paid Off - 360		01-May-2005
667135354 2			212,000.00		210,924.02			21-Sep-2005		5.950%		MD - 80.00%		Paid Off - 360		01-May-2005
667099139 1			297,600.00		295,534.24			08-Dec-2005		6.100%		IL - 80.00%		Paid Off - 360		01-May-2005
667141527 1			191,750.00		191,249.91			07-Oct-2005		9.300%		WA - 65.00%		Paid Off - 360		01-May-2005
667099527 1			90,000.00		89,629.43			07-Dec-2005		8.750%		IL - 90.00%		Paid Off - 360		01-May-2005
667141691 1			69,300.00		69,031.79			14-Oct-2005		10.750%		OH - 90.00%		Paid Off - 360		01-May-2005
667099766 1			239,200.00		237,789.61			01-Dec-2005		6.950%		CA - 80.00%		Paid Off - 360		01-May-2005
667141824 2			425,000.00		423,809.47			12-Oct-2005		8.950%		OH - 100.00%		Paid Off - 360		01-May-2005
667100093 1			99,000.00		98,520.82			15-Nov-2005		7.950%		MD - 90.00%		Paid Off - 360		01-May-2005
667142889 1			128,000.00		127,546.99			27-Sep-2005		7.800%		NJ - 80.00%		Paid Off - 360		01-May-2005
667102388 3			310,400.00		309,277.46			23-Nov-2005		5.950%		CA - 80.00%		Paid Off - 480		01-May-2005
667103774 1			440,000.00		437,169.96			01-Dec-2005		6.500%		HI - 80.00%		Paid Off - 360		01-May-2005
667105191 1			153,720.00		152,721.64			29-Nov-2005		6.450%		CA - 80.00%		Paid Off - 360		01-May-2005
667105712 1			105,120.00		104,483.42			22-Nov-2005		6.850%		GA - 80.00%		Paid Off - 360		01-May-2005
667106223 1			71,920.00		71,598.80			07-Dec-2005		8.350%		IL - 80.00%		Paid Off - 360		01-May-2005
667106330 1			168,000.00		167,136.77			08-Dec-2005		7.650%		FL - 78.14%		Paid Off - 360		01-May-2005
Page 34 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
667144059 1			330,000.00		328,943.84			29-Sep-2005		8.300%		CA - 75.00%		Paid Off - 360		01-May-2005
667106926 1			405,000.00		403,358.64			12-Dec-2005		8.050%		NY - 90.00%		Paid Off - 360		01-Jun-2005
667145304 1			124,800.00		124,369.24			03-Oct-2005		7.925%		IL - 80.00%		Paid Off - 360		01-May-2005
667107585 2			365,000.00		362,691.09			14-Dec-2005		7.700%		NJ - 73.00%		Paid Off - 360		01-May-2005
667145940 1			196,000.00		195,159.03			15-Sep-2005		6.825%		RI - 80.00%		Paid Off - 360		01-May-2005
667110100 1			82,800.00		82,444.94			14-Nov-2005		8.550%		WI - 90.00%		Paid Off - 360		01-May-2005
667149538 1			245,600.00		244,611.12			12-Oct-2005		7.150%		WA - 80.00%		Paid Off - 360		01-May-2005
667112148 1			96,000.00		95,566.97			30-Nov-2005		8.300%		FL - 80.00%		Paid Off - 360		01-May-2005
667149900 1			60,152.00		59,879.39			14-Oct-2005		7.450%		IL - 80.00%		Paid Off - 360		01-May-2005
667112254 2			616,500.00		616,500.00			08-Dec-2005		7.800%		CA - 90.00%		Paid Off - 360		01-May-2005
667152698 1			180,000.00		179,998.46			20-Sep-2005		6.100%		MD - 81.82%		Paid Off - 360		01-May-2005
667112858 2			424,000.00		421,246.64			01-Dec-2005		6.450%		CA - 80.00%		Paid Off - 360		01-May-2005
667154264 2			266,000.00		265,900.00			12-Oct-2005		6.500%		IL - 80.00%		Paid Off - 360		01-May-2005
667113351 1			119,000.00		118,510.16			18-Nov-2005		8.750%		FL - 100.00%		Paid Off - 360		01-May-2005
667154983 1			276,250.00		275,232.40			06-Oct-2005		7.600%		IL - 85.00%		Paid Off - 360		01-May-2005
667114730 1			228,800.00		227,285.49			16-Nov-2005		6.350%		CA - 80.00%		Paid Off - 360		01-May-2005
667161517 1			117,000.00		116,555.99			07-Oct-2005		7.450%		PA - 79.59%		Paid Off - 360		01-May-2005
667115166 3			562,500.00		561,210.23			06-Dec-2005		7.600%		MN - 90.00%		Paid Off - 480		01-May-2005
667164933 2			472,000.00		469,904.89			15-Sep-2005		6.650%		IL - 80.00%		Paid Off - 360		01-May-2005
667115273 2			696,000.00		692,597.40			18-Nov-2005		7.900%		AZ - 80.00%		Paid Off - 360		01-May-2005
667166029 1			288,000.00		288,000.00			21-Sep-2005		7.550%		CA - 90.00%		Paid Off - 360		01-May-2005
667115281 2			488,000.00		487,893.30			05-Dec-2005		6.000%		VA - 80.00%		Paid Off - 360		01-May-2005
667166797 1			322,200.00		322,200.00			22-Sep-2005		6.900%		CA - 89.50%		Paid Off - 360		01-May-2005
667115471 1			45,000.00		44,842.95			17-Nov-2005		9.550%		IN - 90.00%		Paid Off - 360		01-May-2005
667167019 1			86,400.00		86,052.13			05-Oct-2005		7.150%		TN - 80.00%		Paid Off - 360		01-May-2005
667115877 1			111,000.00		110,339.09			29-Nov-2005		6.900%		OH - 84.73%		Paid Off - 360		01-May-2005
667168306 2			500,000.00		497,906.36			30-Sep-2005		6.950%		CA - 80.00%		Paid Off - 360		01-May-2005
667116909 1			208,000.00		208,000.00			02-Dec-2005		6.650%		CA - 80.00%		Paid Off - 360		01-May-2005
667168835 2			145,350.00		145,350.00			29-Sep-2005		7.100%		MD - 85.00%		Paid Off - 360		01-May-2005
667117162 1			252,700.00		251,308.55			29-Nov-2005		7.300%		MD - 95.00%		Paid Off - 360		01-May-2005
667169742 2			434,500.00		429,966.67			15-Sep-2005		6.650%		IL - 86.90%		Paid Off - 360		01-May-2005
667120422 2			400,000.00		399,993.93			21-Nov-2005		6.400%		CA - 80.00%		Paid Off - 360		01-May-2005
667170450 1			202,776.00		202,124.81			06-Oct-2005		7.150%		IL - 80.00%		Paid Off - 360		01-Jun-2005
667121511 3			184,720.00		184,232.44			23-Nov-2005		7.100%		CA - 80.00%		Paid Off - 480		01-May-2005
667171615 1			121,500.00		121,205.81			03-Oct-2005		9.650%		SC - 90.00%		Paid Off - 360		01-May-2005
667122071 1			351,000.00		348,990.04			06-Dec-2005		7.100%		NJ - 90.00%		Paid Off - 360		01-May-2005
667173108 1			281,125.00		280,407.73			05-Oct-2005		9.400%		HI - 65.00%		Paid Off - 360		01-May-2005
667125330 1			75,000.00		74,637.01			08-Dec-2005		7.950%		IN - 83.33%		Paid Off - 360		01-May-2005
667174320 1			210,000.00		210,000.00			11-Oct-2005		7.650%		CA - 75.00%		Paid Off - 360		01-May-2005
667125918 2			72,000.00		71,732.57			16-Nov-2005		9.250%		NJ - 80.00%		Paid Off - 360		01-May-2005
667175848 1			171,000.00		170,463.83			30-Sep-2005		8.400%		NJ - 95.00%		Paid Off - 360		01-May-2005
667128144 2			80,100.00		79,783.47			13-Dec-2005		8.950%		IN - 90.00%		Paid Off - 360		01-May-2005
667176077 2			700,000.00		696,900.96			11-Oct-2005		7.250%		AK - 81.87%		Paid Off - 360		01-May-2005
667129183 3			232,000.00		231,370.36			02-Dec-2005		7.000%		CA - 80.00%		Paid Off - 480		01-May-2005
667176218 3			156,000.00		155,783.18			04-Oct-2005		8.150%		FL - 80.00%		Paid Off - 480		01-May-2005
667131510 1			264,000.00		262,517.52			01-Dec-2005		7.200%		CA - 80.00%		Paid Off - 360		01-May-2005
667176598 1			225,600.00		225,600.00			07-Oct-2005		7.450%		NJ - 80.00%		Paid Off - 360		01-May-2005
667131692 1			109,600.00		109,600.00			01-Dec-2005		6.800%		CA - 80.00%		Paid Off - 360		01-May-2005
667178321 2			402,400.00		401,225.42			02-Sep-2005		8.750%		FL - 80.00%		Paid Off - 360		01-May-2005
667131999 3			186,000.00		185,327.37			28-Nov-2005		5.950%		CA - 75.92%		Paid Off - 480		01-May-2005
667178891 1			360,000.00		358,462.90			04-Oct-2005		6.850%		CA - 80.00%		Paid Off - 360		01-May-2005
667135164 2			500,650.00		498,102.82			16-Nov-2005		7.700%		CA - 85.00%		Paid Off - 360		01-May-2005
667180301 1			268,000.00		267,032.36			21-Sep-2005		7.700%		NJ - 84.01%		Paid Off - 360		01-May-2005
667135875 1			239,920.00		238,376.85			21-Nov-2005		6.500%		CA - 80.00%		Paid Off - 360		01-May-2005
667182992 1			225,000.00		224,301.67			03-Oct-2005		8.450%		FL - 90.00%		Paid Off - 360		01-May-2005
667137020 2			540,000.00		537,252.70			13-Dec-2005		7.700%		CA - 75.00%		Paid Off - 360		01-May-2005
667183008 1			144,400.00		143,795.37			01-Sep-2005		6.950%		AZ - 80.00%		Paid Off - 360		01-May-2005
667138432 1			266,000.00		264,518.77			12-Dec-2005		7.250%		CA - 84.71%		Paid Off - 360		01-May-2005
667183123 1			163,920.00		163,384.73			13-Oct-2005		8.200%		FL - 80.00%		Paid Off - 360		01-May-2005
667143457 1			253,552.00		251,997.88			14-Dec-2005		6.750%		NJ - 80.00%		Paid Off - 360		01-May-2005
667184402 1			191,250.00		189,389.08			13-Oct-2005		7.850%		IL - 90.00%		Paid Off - 360		01-May-2005
667144430 2			396,000.00		393,730.75			22-Nov-2005		8.100%		NY - 90.00%		Paid Off - 360		01-May-2005
667185508 1			180,000.00		179,387.77			01-Sep-2005		8.000%		IL - 69.23%		Paid Off - 360		01-May-2005
667145015 1			349,600.00		349,600.00			06-Dec-2005		6.400%		CA - 80.00%		Paid Off - 360		01-May-2005
667186332 1			209,600.00		209,600.00			30-Sep-2005		5.900%		VA - 80.00%		Paid Off - 360		01-May-2005
667145049 1			246,500.00		245,593.96			29-Nov-2005		9.300%		CA - 82.17%		Paid Off - 360		01-May-2005
667188718 1			392,000.00		390,374.53			03-Oct-2005		7.000%		CA - 78.40%		Paid Off - 360		01-May-2005
667145064 1			299,200.00		297,503.30			25-Nov-2005		7.150%		CA - 80.00%		Paid Off - 360		01-May-2005
667190128 1			160,000.00		159,268.91			12-Oct-2005		6.500%		CA - 57.14%		Paid Off - 360		01-May-2005
667145114 1			212,000.00		210,749.97			07-Nov-2005		6.950%		CA - 60.57%		Paid Off - 360		01-May-2005
667192223 2			460,000.00		460,000.00			05-Oct-2005		6.750%		CA - 48.42%		Paid Off - 360		01-May-2005
667147995 1			334,946.00		332,750.00			14-Dec-2005		6.400%		DC - 74.43%		Paid Off - 360		01-May-2005
667193585 1			300,000.00		300,000.00			12-Oct-2005		6.700%		CA - 70.59%		Paid Off - 360		01-May-2005
667154231 1			160,000.00		159,076.44			16-Nov-2005		7.100%		IL - 78.05%		Paid Off - 360		01-May-2005
667195390 1			335,200.00		333,782.65			30-Sep-2005		6.900%		NY - 80.00%		Paid Off - 360		01-May-2005
667155022 1			202,500.00		201,582.99			14-Dec-2005		8.550%		MA - 90.00%		Paid Off - 360		01-May-2005
667156798 2			500,000.00		497,506.34			22-Nov-2005		7.800%		FL - 80.00%		Paid Off - 360		01-May-2005
667156913 2			385,650.00		384,126.20			07-Dec-2005		8.950%		VA - 90.00%		Paid Off - 360		01-May-2005
667157242 1			295,000.00		293,469.05			30-Nov-2005		7.600%		NJ - 89.39%		Paid Off - 360		01-May-2005
667160519 2			511,200.00		508,214.96			30-Nov-2005		7.000%		CA - 80.00%		Paid Off - 360		01-May-2005
667163034 1			115,200.00		114,793.75			05-Dec-2005		9.500%		AK - 90.00%		Paid Off - 360		01-May-2005
Page 35 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
667196448 2			540,000.00		537,909.81			03-Oct-2005		7.350%		CA - 90.00%		Paid Off - 360		01-May-2005
667163554 1			150,000.00		150,000.00			07-Dec-2005		6.450%		CA - 75.00%		Paid Off - 360		01-May-2005
667197966 1			185,000.00		184,283.92			12-Oct-2005		7.350%		CA - 46.25%		Paid Off - 360		01-May-2005
667164255 1			64,000.00		63,731.37			09-Dec-2005		8.700%		IN - 80.00%		Paid Off - 360		01-May-2005
667198691 1			213,500.00		212,915.37			27-Sep-2005		7.950%		DC - 70.00%		Paid Off - 360		01-Jun-2005
667165302 2			436,500.00		434,212.14			08-Nov-2005		7.550%		CA - 90.00%		Paid Off - 360		01-May-2005
667199178 1			255,000.00		254,430.65			29-Sep-2005		8.950%		TN - 85.00%		Paid Off - 360		01-Jun-2005
667165328 2			78,200.00		77,824.07			30-Nov-2005		8.500%		FL - 85.00%		Paid Off - 360		01-May-2005
667201545 1			172,000.00		172,000.00			29-Sep-2005		6.900%		CA - 80.00%		Paid Off - 360		01-May-2005
667165765 1			288,000.00		286,491.16			22-Nov-2005		6.750%		NJ - 80.00%		Paid Off - 360		01-Jun-2005
667202600 1			150,000.00		149,321.18			27-Sep-2005		6.550%		MD - 66.67%		Paid Off - 360		01-May-2005
667165922 1			324,000.00		324,000.00			02-Dec-2005		8.600%		CA - 80.00%		Paid Off - 360		01-May-2005
667203772 1			174,250.00		173,633.32			03-Oct-2005		7.800%		FL - 85.00%		Paid Off - 360		01-May-2005
667166227 1			319,920.00		319,911.55			06-Dec-2005		6.550%		CA - 80.00%		Paid Off - 360		01-May-2005
667205991 1			240,320.00		239,694.33			28-Sep-2005		8.200%		CA - 90.00%		Paid Off - 360		01-Jun-2005
667170575 1			43,920.00		43,707.41			14-Dec-2005		7.950%		TX - 80.00%		Paid Off - 360		01-May-2005
667206163 2			544,000.00		544,000.00			05-Oct-2005		6.950%		CA - 74.01%		Paid Off - 360		01-Apr-2005
667170997 1			212,500.00		212,500.00			12-Dec-2005		7.050%		CA - 85.00%		Paid Off - 360		01-May-2005
667207989 1			288,000.00		287,087.75			07-Oct-2005		8.350%		CA - 89.72%		Paid Off - 360		01-May-2005
667171581 1			214,500.00		213,906.72			01-Dec-2005		10.650%		MD - 65.00%		Paid Off - 360		01-May-2005
667208284 1			204,250.00		203,609.56			16-Sep-2005		8.400%		NJ - 95.00%		Paid Off - 360		01-May-2005
667171789 1			171,000.00		170,240.21			17-Nov-2005		8.375%		AZ - 85.50%		Paid Off - 360		01-May-2005
667210132 1			204,000.00		203,023.32			27-Sep-2005		6.700%		WA - 80.00%		Paid Off - 360		01-May-2005
667175822 3			308,000.00		307,152.40			22-Nov-2005		6.950%		CA - 80.00%		Paid Off - 480		01-May-2005
667210231 1			242,600.00		241,884.56			04-Oct-2005		8.700%		IL - 95.00%		Paid Off - 360		01-May-2005
667176929 2			439,200.00		436,507.92			07-Dec-2005		6.750%		CA - 80.00%		Paid Off - 360		01-May-2005
667212096 1			320,000.00		318,710.62			20-Sep-2005		7.150%		CA - 60.38%		Paid Off - 360		01-May-2005
667178230 1			220,000.00		220,000.00			18-Nov-2005		7.500%		FL - 80.00%		Paid Off - 360		01-May-2005
667212799 2			749,999.00		747,180.95			30-Sep-2005		7.500%		CA - 77.72%		Paid Off - 360		01-May-2005
667183172 2			367,250.00		367,248.67			09-Dec-2005		6.400%		CA - 65.00%		Paid Off - 360		01-May-2005
695028142 1			136,500.00		135,944.88			19-Sep-2005		7.100%		TX - 84.78%		Paid Off - 360		01-May-2005
667184931 2			440,000.00		437,405.60			30-Nov-2005		6.950%		NJ - 79.71%		Paid Off - 360		01-May-2005
695033951 2			120,000.00		119,591.28			04-Oct-2005		6.850%		WI - 80.00%		Paid Off - 360		01-Jun-2005
667187041 3			480,000.00		478,818.85			30-Nov-2005		7.350%		VA - 80.00%		Paid Off - 480		01-May-2005
695034181 2			384,000.00		384,000.00			05-Oct-2005		6.550%		CA - 80.00%		Paid Off - 360		01-May-2005
667189138 2			85,500.00		85,133.32			28-Nov-2005		8.550%		MD - 90.00%		Paid Off - 360		01-May-2005
695037119 1			204,000.00		203,210.38			28-Sep-2005		7.350%		IL - 80.00%		Paid Off - 360		01-May-2005
667195341 1			165,750.00		165,746.08			08-Dec-2005		7.100%		CA - 85.00%		Paid Off - 360		01-Jun-2005
695038117 3			292,000.00		291,633.31			04-Oct-2005		8.500%		CA - 80.00%		Paid Off - 480		01-May-2005
667196240 1			356,800.00		354,218.08			18-Nov-2005		6.200%		CA - 80.00%		Paid Off - 360		01-May-2005
695038240 1			176,000.00		175,284.35			13-Oct-2005		7.100%		CA - 80.00%		Paid Off - 360		01-May-2005
667196612 1			216,000.00		214,777.75			16-Nov-2005		6.350%		NJ - 62.61%		Paid Off - 360		01-Jun-2005
695039594 2			870,000.00		867,975.79			27-Sep-2005		8.750%		CA - 64.44%		Paid Off - 360		01-Jun-2005
667197073 1			108,000.00		107,380.33			06-Dec-2005		8.200%		FL - 90.00%		Paid Off - 360		01-Apr-2005
695044537 1			250,000.00		248,663.20			13-Oct-2005		6.050%		CA - 62.50%		Paid Off - 360		01-May-2005
667199863 2			600,000.00		600,000.00			02-Dec-2005		7.050%		CA - 74.07%		Paid Off - 360		01-May-2005
695046177 1			248,000.00		246,860.75			07-Oct-2005		6.950%		CA - 80.00%		Paid Off - 360		01-May-2005
667200141 1			193,600.00		192,358.05			29-Nov-2005		6.875%		CA - 80.00%		Paid Off - 360		01-May-2005
695052621 2			600,000.00		597,811.83			11-Oct-2005		7.650%		CA - 83.33%		Paid Off - 360		01-May-2005
667202832 1			204,000.00		202,706.14			14-Dec-2005		5.750%		IL - 80.00%		Paid Off - 360		01-Jun-2005
695054643 1			255,200.00		253,789.48			13-Oct-2005		5.500%		CA - 80.00%		Paid Off - 360		01-May-2005
667203210 2			448,000.00		445,253.97			30-Nov-2005		6.750%		CA - 80.00%		Paid Off - 360		01-May-2005
695054973 1			44,000.00		43,907.10			11-Oct-2005		10.300%		MO - 80.00%		Paid Off - 360		01-May-2005
667203962 2			382,400.00		379,971.20			01-Dec-2005		6.900%		CA - 80.00%		Paid Off - 360		01-May-2005
695056085 1			64,800.00		64,653.82			27-Sep-2005		8.900%		PA - 90.00%		Paid Off - 360		01-Jun-2005
667204036 1			302,400.00		302,400.00			01-Dec-2005		6.900%		CA - 80.00%		Paid Off - 360		01-May-2005
695060525 2			481,500.00		479,522.87			27-Sep-2005		7.050%		FL - 90.00%		Paid Off - 360		01-May-2005
667207948 2			492,150.00		489,189.02			29-Nov-2005		6.850%		CT - 85.00%		Paid Off - 360		01-May-2005
695063206 1			106,000.00		106,000.00			16-Sep-2005		6.900%		NY - 80.00%		Paid Off - 360		01-Jun-2005
667208466 1			323,200.00		321,060.66			09-Dec-2005		6.350%		CA - 80.00%		Paid Off - 360		01-May-2005
695063818 1			113,204.80		112,868.96			12-Oct-2005		7.550%		FL - 80.00%		Paid Off - 360		01-Jun-2005
667208847 1			128,700.00		127,941.13			08-Dec-2005		6.950%		FL - 90.00%		Paid Off - 360		01-May-2005
695065037 1			181,050.00		180,438.17			14-Oct-2005		8.200%		OH - 85.00%		Paid Off - 360		01-Jun-2005
667209126 3			100,000.00		99,812.38			07-Dec-2005		8.300%		OR - 80.00%		Paid Off - 480		01-May-2005
695067108 1			80,100.00		79,838.20			27-Sep-2005		8.250%		MD - 90.00%		Paid Off - 360		01-May-2005
667210520 1			68,000.00		67,602.90			13-Dec-2005		7.000%		AZ - 80.00%		Paid Off - 360		01-May-2005
695067348 1			97,750.00		97,474.14			03-Oct-2005		7.800%		IL - 85.00%		Paid Off - 360		01-Jun-2005
667212740 1			291,920.00		290,219.98			06-Dec-2005		7.400%		MA - 80.00%		Paid Off - 360		01-May-2005
695067652 1			280,000.00		277,198.56			06-Oct-2005		6.750%		CA - 69.14%		Paid Off - 240		01-May-2005
695037457 1			244,000.00		242,533.10			13-Dec-2005		6.850%		CA - 80.00%		Paid Off - 360		01-May-2005
695068312 2			314,500.00		313,263.30			03-Oct-2005		6.650%		NY - 85.00%		Paid Off - 360		01-Jun-2005
695038760 1			238,400.00		237,426.40			01-Dec-2005		8.800%		WA - 80.00%		Paid Off - 360		01-May-2005
695079657 2			368,000.00		366,474.10			05-Oct-2005		7.000%		VA - 80.00%		Paid Off - 360		01-May-2005
695040998 1			200,000.00		198,637.78			14-Nov-2005		6.200%		CA - 80.00%		Paid Off - 360		01-May-2005
695082917 1			330,000.00		329,059.30			13-Oct-2005		7.750%		NY - 59.89%		Paid Off - 360		01-Jun-2005
695043547 1			270,000.00		268,995.72			07-Dec-2005		9.975%		GA - 90.00%		Paid Off - 360		01-May-2005
695043778 1			161,600.00		160,683.59			28-Nov-2005		7.150%		FL - 80.00%		Paid Off - 360		01-May-2005
695044818 2			121,500.00		121,499.99			01-Dec-2005		9.700%		FL - 90.00%		Paid Off - 360		01-May-2005
695046870 3			320,000.00		319,234.46			15-Nov-2005		7.450%		CA - 80.00%		Paid Off - 480		01-May-2005
695048702 1			433,600.00		431,146.49			05-Dec-2005		6.350%		NJ - 80.00%		Paid Off - 360		01-Jun-2005
695049569 1			377,000.00		374,337.25			14-Dec-2005		6.400%		CA - 67.93%		Paid Off - 360		01-May-2005
Page 36 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
695083279 2			427,500.00		426,159.57			12-Oct-2005		8.400%		CA - 90.00%		Paid Off - 360		01-May-2005
695053306 1			217,800.00		216,827.34			30-Nov-2005		8.350%		IL - 90.00%		Paid Off - 360		01-May-2005
695085746 1			324,000.00		324,000.00			#######		8.350%		CA - 90.00%		Paid Off - 360		01-May-2005
695053413 2			236,700.00		235,681.30			05-Dec-2005		7.750%		IL - 90.00%		Paid Off - 360		01-Jun-2005
695090415 1			195,225.00		194,604.20			13-Oct-2005		7.200%		MO - 95.00%		Paid Off - 360		01-Jun-2005
695053694 1			189,000.00		188,164.11			14-Dec-2005		7.700%		IL - 90.00%		Paid Off - 360		01-Jun-2005
695090811 2			405,000.00		404,868.47			06-Sep-2005		8.450%		CA - 90.00%		Paid Off - 360		01-May-2005
695054924 1			272,000.00		270,182.30			18-Nov-2005		6.300%		CA - 75.98%		Paid Off - 360		01-May-2005
695102970 1			270,200.00		270,200.00			07-Oct-2005		5.750%		OR - 70.00%		Paid Off - 360		01-May-2005
695055996 1			232,000.00		230,550.22			15-Nov-2005		6.650%		CA - 80.00%		Paid Off - 360		01-May-2005
695105395 1			236,000.00		235,104.43			22-Sep-2005		7.450%		CA - 80.00%		Paid Off - 360		01-May-2005
695057059 1			96,600.00		96,597.95			02-Dec-2005		7.850%		FL - 80.00%		Paid Off - 360		01-May-2005
695111203 1			215,000.00		214,054.84			03-Oct-2005		6.700%		CO - 61.43%		Paid Off - 360		01-May-2005
695058339 1			143,000.00		142,530.18			05-Dec-2005		10.000%		GA - 65.00%		Paid Off - 360		01-May-2005
695111542 1			92,000.00		91,607.18			21-Sep-2005		6.850%		FL - 80.00%		Paid Off - 360		01-May-2005
695062349 1			288,000.00		286,392.69			29-Nov-2005		8.100%		MD - 90.00%		Paid Off - 360		01-May-2005
695111690 1			172,880.00		172,170.11			21-Sep-2005		7.050%		CO - 80.00%		Paid Off - 360		01-May-2005
695063685 1			132,000.00		131,287.91			13-Dec-2005		7.450%		CA - 80.00%		Paid Off - 360		01-May-2005
695111823 2			720,000.00		717,641.80			20-Sep-2005		7.050%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695063693 3			189,000.00		188,561.60			29-Nov-2005		7.000%		CA - 90.00%		Paid Off - 480		01-Jun-2005
695112094 1			216,750.00		216,077.24			22-Sep-2005		8.450%		CA - 85.00%		Paid Off - 360		01-May-2005
695064683 2			85,500.00		84,913.71			16-Nov-2005		7.450%		IL - 90.00%		Paid Off - 360		01-May-2005
695114702 1			264,000.00		262,926.56			07-Oct-2005		7.100%		WA - 80.00%		Paid Off - 360		01-May-2005
695066472 2			360,000.00		360,000.00			16-Nov-2005		6.250%		CA - 80.00%		Paid Off - 360		01-May-2005
695116830 2			586,671.00		584,444.68			01-Sep-2005		7.450%		CA - 80.00%		Paid Off - 360		01-May-2005
695066654 3			377,100.00		376,318.17			07-Dec-2005		7.400%		CA - 90.00%		Paid Off - 480		01-Jun-2005
695118570 3			700,000.00		698,862.20			22-Sep-2005		6.800%		CA - 80.00%		Paid Off - 480		01-Jun-2005
695068262 2			499,999.00		497,505.30			01-Dec-2005		7.800%		CA - 72.99%		Paid Off - 360		01-May-2005
695120170 1			297,600.00		296,428.55			28-Sep-2005		6.100%		NJ - 80.00%		Paid Off - 360		01-Jun-2005
695071951 1			220,000.00		219,047.01			15-Nov-2005		8.500%		CA - 67.90%		Paid Off - 360		01-May-2005
695120410 1			230,000.00		229,542.10			02-Sep-2005		9.500%		FL - 64.79%		Paid Off - 360		01-Jun-2005
695072298 1			133,700.00		133,213.64			01-Dec-2005		9.350%		VA - 70.00%		Paid Off - 360		01-May-2005
695128694 3			468,000.00		467,496.15			13-Oct-2005		8.250%		CA - 90.00%		Paid Off - 480		01-Jun-2005
695078154 1			218,500.00		217,627.71			29-Nov-2005		8.900%		CO - 95.00%		Paid Off - 360		01-May-2005
695132241 1			136,800.00		136,420.43			14-Oct-2005		8.700%		WI - 95.00%		Paid Off - 360		01-Jun-2005
695078246 1			200,000.00		199,257.15			12-Dec-2005		9.250%		CA - 80.00%		Paid Off - 360		01-May-2005
695134122 2			235,268.00		234,372.55			15-Sep-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695079996 1			228,000.00		226,732.18			05-Dec-2005		7.250%		IL - 80.00%		Paid Off - 360		01-May-2005
695135194 1			220,000.00		219,279.40			27-Sep-2005		7.050%		FL - 80.00%		Paid Off - 360		01-Jun-2005
695082545 1			104,000.00		103,507.82			25-Nov-2005		8.550%		WI - 80.00%		Paid Off - 360		01-May-2005
695142737 2			193,500.00		193,055.10			22-Sep-2005		9.500%		CA - 90.00%		Paid Off - 360		01-Jun-2005
695083246 2			552,000.00		552,000.00			23-Nov-2005		6.000%		CA - 80.00%		Paid Off - 360		01-May-2005
695145300 1			304,000.00		302,869.04			21-Sep-2005		7.550%		IL - 80.00%		Paid Off - 360		01-May-2005
695085902 1			251,600.00		250,556.50			02-Dec-2005		9.350%		WA - 85.00%		Paid Off - 360		01-May-2005
695146589 1			171,000.00		170,182.62			04-Oct-2005		7.500%		WA - 90.00%		Paid Off - 360		01-May-2005
695087015 1			154,350.00		153,751.26			16-Nov-2005		8.300%		CT - 89.17%		Paid Off - 360		01-Jun-2005
695154419 1			98,600.00		98,407.75			16-Sep-2005		9.600%		FL - 85.00%		Paid Off - 360		01-Jun-2005
695089821 1			240,000.00		238,469.68			05-Dec-2005		6.550%		CA - 80.00%		Paid Off - 360		01-May-2005
695155267 1			83,000.00		82,588.80			29-Sep-2005		8.350%		OR - 100.00%		Paid Off - 360		01-May-2005
695093104 1			292,000.00		290,722.19			09-Dec-2005		8.450%		CA - 80.00%		Paid Off - 360		01-May-2005
695156885 1			99,800.00		99,503.90			05-Oct-2005		7.550%		GA - 80.00%		Paid Off - 360		01-Jun-2005
695093872 3			553,000.00		551,629.41			12-Dec-2005		6.950%		NY - 70.00%		Paid Off - 480		01-Jun-2005
695162016 1			158,400.00		158,016.00			28-Sep-2005		8.550%		IL - 90.00%		Paid Off - 360		01-Jun-2005
695094706 2			544,000.00		540,364.68			01-Dec-2005		6.300%		CA - 80.00%		Paid Off - 360		01-May-2005
695163170 2			835,000.00		831,831.29			05-Oct-2005		7.450%		CA - 69.58%		Paid Off - 360		01-May-2005
695097873 1			313,650.00		312,313.58			15-Nov-2005		7.800%		VA - 85.00%		Paid Off - 360		01-Jun-2005
695163451 1			140,000.00		140,000.00			07-Oct-2005		7.700%		MA - 80.00%		Paid Off - 360		01-Jun-2005
695103796 2			392,000.00		389,781.87			01-Dec-2005		6.350%		MD - 80.00%		Paid Off - 360		01-Jun-2005
695167007 2			465,000.00		463,565.39			05-Oct-2005		8.000%		DC - 94.90%		Paid Off - 360		01-Jun-2005
695107359 1			176,000.00		175,130.95			16-Nov-2005		7.850%		CA - 80.00%		Paid Off - 360		01-May-2005
695167296 2			467,500.00		466,180.65			16-Sep-2005		7.800%		CA - 85.00%		Paid Off - 360		01-Jun-2005
695112144 1			92,000.00		91,483.35			01-Dec-2005		7.200%		CA - 80.00%		Paid Off - 360		01-May-2005
695174797 2			240,000.00		239,435.82			04-Oct-2005		8.700%		RI - 76.92%		Paid Off - 360		01-Jun-2005
695113316 2			76,500.00		76,246.61			05-Dec-2005		9.800%		MO - 90.00%		Paid Off - 360		01-May-2005
695200709 2			472,000.00		470,392.35			29-Sep-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695113597 1			33,750.00		33,605.32			14-Dec-2005		9.000%		PA - 75.00%		Paid Off - 360		01-May-2005
695211037 3			346,500.00		346,079.06			29-Sep-2005		7.850%		CA - 90.00%		Paid Off - 480		01-Jun-2005
695114207 1			320,000.00		318,057.44			16-Nov-2005		6.800%		CA - 80.00%		Paid Off - 360		01-May-2005
695215004 1			229,500.00		228,949.31			19-Sep-2005		8.600%		IL - 90.00%		Paid Off - 360		01-Jun-2005
695129080 3			400,000.00		399,229.78			12-Dec-2005		7.700%		CA - 86.96%		Paid Off - 480		01-Jun-2005
695249458 1			191,250.00		190,611.19			29-Sep-2005		6.950%		DC - 84.25%		Paid Off - 360		01-Jun-2005
695129973 1			170,850.00		169,972.11			01-Dec-2005		6.850%		FL - 85.00%		Paid Off - 360		01-Jun-2005
695260299 3			229,500.00		229,314.55			26-Sep-2005		9.250%		CA - 90.00%		Paid Off - 480		01-Jun-2005
695130914 2			412,000.00		410,355.29			23-Nov-2005		8.900%		CA - 83.23%		Paid Off - 360		01-May-2005
695264440 3			938,000.00		936,636.66			27-Sep-2005		7.200%		CA - 80.00%		Paid Off - 480		01-Jun-2005
695134510 2			380,000.00		378,428.76			02-Dec-2005		7.950%		NJ - 74.36%		Paid Off - 360		01-Jun-2005
695134825 1			208,000.00		206,811.67			25-Nov-2005		6.300%		RI - 80.00%		Paid Off - 360		01-Jun-2005
695136473 2			560,000.00		557,177.95			30-Nov-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695140111 1			253,600.00		253,600.00			12-Dec-2005		6.600%		WA - 80.00%		Paid Off - 360		01-May-2005
695142646 1			284,000.00		281,783.62			08-Nov-2005		6.200%		CA - 80.00%		Paid Off - 360		01-Apr-2005
695144675 3			560,000.00		558,314.44			16-Nov-2005		6.050%		CA - 80.00%		Paid Off - 480		01-Jun-2005
Page 37 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
695289249 3			248,000.00		247,644.57			29-Sep-2005		7.250%		IL - 80.00%		Paid Off - 480		01-Jun-2005
695150052 1			272,000.00		270,681.24			22-Nov-2005		8.150%		IL - 80.00%		Paid Off - 360		01-Jun-2005
695314054 3			184,500.00		184,285.59			06-Oct-2005		8.100%		IL - 90.00%		Paid Off - 480		01-Jun-2005
695157404 1			105,000.00		104,386.20			13-Dec-2005		6.350%		AZ - 47.09%		Paid Off - 360		01-Jun-2005
TOTAL			94,832,925.80		94,539,054.29
695165688 3			309,600.00		308,949.01			22-Nov-2005		7.350%		CA - 80.00%		Paid Off - 480		01-Jun-2005
695167379 1			131,200.00		130,668.27			12-Dec-2005		8.050%		WI - 80.00%		Paid Off - 360		01-Jun-2005
695169474 1			252,000.00		251,513.25			01-Dec-2005		7.650%		CA - 80.00%		Paid Off - 360		01-Jun-2005
695177709 1			240,000.00		238,661.36			16-Nov-2005		6.425%		MD - 80.00%		Paid Off - 360		01-Jun-2005
695179028 3			224,000.00		223,458.31			25-Nov-2005		6.850%		CA - 80.00%		Paid Off - 480		01-Jun-2005
695197004 3			375,000.00		374,080.52			21-Nov-2005		6.800%		CA - 75.00%		Paid Off - 480		01-Jun-2005
695206631 2			54,000.00		53,821.29			22-Nov-2005		9.250%		PA - 90.00%		Paid Off - 360		01-Jun-2005
695257733 3			619,200.00		618,037.53			09-Dec-2005		7.750%		UT - 80.00%		Paid Off - 480		01-Jun-2005
695271536 3			215,200.00		214,784.35			02-Dec-2005		7.650%		CA - 80.00%		Paid Off - 480		01-Jun-2005
695315614 3			126,900.00		126,512.93			28-Nov-2005		8.050%		CO - 90.00%		Paid Off - 480		01-Jun-2005
TOTAL			87,802,562.00		87,431,954.68
Page 38 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
									Group 3		Group 2		Group 1		Total
Current
Number of Loans Liquidated								0		01		1		12
Collateral Principal Realized Loss/(Gain) Amount								0.00		07,691.0038		~~132~~48,~~043~~740.8038		~~132~~56,~~043~~431.8076
Collateral Interest Realized Loss/(Gain) Amount								0.00		0.00		03,050.0085		03,050.0085
Net Liquidation Proceeds								0.00		0100,836.0039		87(3,~~137~~050.7685)		8797,~~137~~785.7654
Cumulative
Number of Loans Liquidated								0		01		13		14
Collateral Realized Loss/(Gain) Amount								0.00		07,691.0038		~~132~~206,~~043~~738.8083		~~132~~214,~~043~~430.8021
Net Liquidation Proceeds								0.00		0100,836.0039		8795,~~137~~657.7666		87196,~~137~~494.7605
Page 39 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
DEFAULT SPEEDS
									Group 3		Group 2		Group 1		Total
MDR								0.00%		0.0001%		0.0100%		0.01%
3 Months Avg MDR								0.00%		0.00%		0.0001%		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%		0.0015%		0.1504%		0.0907%
3 Months Avg CDR								0.00%		0.0005%		0.0507%		0.0306%
12 Months Avg CDR								0.00%		0.0003%		0.0504%		0.0304%
Avg CDR Since Cut-off								0.00%		0.0003%		0.0504%		0.0304%
SDA								0.00%		0.0084%		10.1822%		0.7142%
3 Months Avg SDA Approximation								0.00%		0.0031%		0.47%		0.2839%
12 Months Avg SDA Approximation								0.00%		0.0022%		0.4733%		0.2827%
Avg SDA Since Cut-off Approximation								0.00%		0.0022%		0.4733%		0.2827%
Loss Severity Approximation for Current Period								0.00%		07.0009%		60100.2400%		6035.2488%
3 Months Avg Loss Severity Approximation								0.00%		02.0036%		2077.0871%		2056.0834%
12 Months Avg Loss Severity Approximation								0.00%		01.0042%		2046.0863%		2033.0880%
Avg Loss Severity Approximation Since Cut-off								0.00%		01.0042%		2046.0863%		2033.0880%
Page 40 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
	Conditional Default Rate (CDR): 1-((1-MDR)^12)
	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)(1-MDRn+1)...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.
Page 41 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
667179444 1
666407721 1
			7.550%		IL - 80.00%		360		219,181.56				132,043.80		0.00
			10.250%		GA - 100.00%		360		48,740.38				51,791.23		0.00
TOTAL									219,181.56			132,043.80		0.00
666462700 2			10.750%		CA - 100.00%		360		108,527.77				7,691.38		0.00
TOTAL									157,268.15			59,482.61		0.00
Page 42 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
								Group 3		Group 2		Group 1		Total
						Does a Trigger Event Exist for REMIC I-II?								0
						Has a Stepdown Date Occurred for REMIC I-II?								0
						60+ Day Delinquency Balance (includes all REO and FC)								3783,~~839~~793,~~494~~320.7164
						Beginning Stated Principal Balance - REMIC I-II								2,~~634~~455,~~518~~616,~~250~~158.3842
						Delinquency Percentage REMIC I-II								13.~~440000~~410000%
						Offered Subordinate and C Class Certificate Balances -								714,001,165.77
						Beginning Stated Principal Balance - REMIC I-II								2,~~634~~455,~~518~~616,~~250~~158.3842
						Senior Enhancement Percentage REMIC I-II								2729.~~101800~~076300%
						Cumulative Losses Percentage Remic I-II								0.~~004448~~007120%
						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)								15,~~734~~307,~~065~~213.3573
						Beginning Stated Principal Balance - REMIC III								~~173~~165,~~724~~346,~~717~~720.3813
						Delinquency Percentage REMIC III								03.~~998200~~209700%
						Offered Subordinate and C Class Certificate Balances -								39,616,006.70
						Beginning Stated Principal Balance - REMIC III								~~173~~165,~~724~~346,~~717~~720.3813
						Senior Enhancement Percentage REMIC III								2223.~~803900~~959400%
						Cumulative Losses Percentage Remic III								0.000000%
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
Page 43 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
ADDITIONAL INFORMATION
								Group 3		Group 2		Group 1		Total
Page 44 of 45
Long Beach Mortgage Loan Trust 2005-WL1
Mortgage Pass-Through Certificates
2005-WL1
October 25, 2005 Distribution
December 27, 2005 Distribution
Additional Certificate Report
ADDITIONAL CERTIFICATE REPORT
													Next PTR		NET WAC Shortfall Amt Paid
CLASS
			I-A1										0.000%		0.00
			II-A1										0.000%		0.00
			II-A2										0.000%		0.00
			II-A3										0.000%		0.00
			II-A4										0.000%		0.00
			I-II-M1										0.000%		0.00
			I-II-M2										0.000%		0.00
			I-II-M3										0.000%		0.00
			I-II-M4										0.000%		0.00
			I-II-M5										0.000%		0.00
			I-II-M6										0.000%		0.00
			I-II-M7										0.000%		0.00
			I-II-M8										0.000%		0.00
			I-II-M9										0.000%		0.00
			I-II-M10										0.000%		0.00
			I-II-B1										0.000%		0.00
			I-II-B2										0.000%		0.00
			I-II-B3										0.000%		0.00
			I-II-B4										0.000%		0.00
			I-II-C										0.000%		0.00
			I-II-P										0.000%		0.00
			R										0.000%		0.00
			III-A1										0.000%		0.00
			III-A2										0.000%		0.00
			III-A3										0.000%		0.00
			III-M1										0.000%		0.00
			III-M2										0.000%		0.00
			III-M3										0.000%		0.00
			III-M4										0.000%		0.00
			III-M5										0.000%		0.00
			III-M6										0.000%		0.00
			III-M7										0.000%		0.00
			III-M8										0.000%		0.00
			III-M9										0.000%		0.00
			III-B1										0.000%		0.00
			III-B2										0.000%		0.00
			III-B3										0.000%		0.00
			III-C										0.000%		0.00
			III-P										0.000%		0.00
Page 45 of 45

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