Long Beach Mortgage Loan Trust 2006-2

Asset Backed Certificates

May 25, 2006 Distribution

External Parties

Table of Contents

Page

Seller

Long Beach Mortgage Corp.

1. Certificate Payment Report

2. Collection Account Report

Servicer(s)

3. Credit Enhancement Report

Long Beach Mortgage Corp.

4. Collateral Report

5. Delinquency Report

Underwriter(s)

6. REO Report

Greenwich Capital Markets

7. Foreclosure Report

8. Prepayment Report

Swap Counterparty

9. Prepayment Detail Report

10. Realized Loss Report

11. Realized Loss Detail Report

12. Triggers and Adj. Cert. Report

13. Additional Certificate Report

Total Number of Pages

Dates

Contacts

Cut-Off Date:

March 01, 2006

Hang Luu

Close Date:

March 07, 2006

Administrator

First Distribution Date:

April 25, 2006

(714) 247-6000

hang-thai.luu@db.com

Address:

Distribution Date:

May 25, 2006

1761 East St. Andrew Place, Santa Ana, CA 92705

Record Date:

April 28, 2006

Factor Information:

(800) 735-7777

May 24, 2006

Main Phone Number:

(714) 247-6000

Determination Date:

April 15, 2006

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

Page 1 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates

May 25, 2006 Distribution

Certificate Payment Report
Current Period Distribution - REMIC III
				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-A	SR	$	1,101,891,000.00	1,079,197,232.64	4,622,003.89	24,199,017.41	28,821,021.30	0.00	0.00	1,054,998,215.23

II-A1	SR	$	579,976,000.00	544,494,121.63	2,282,056.54	23,350,846.65	25,632,903.19	0.00	0.00	521,143,274.98
II-A2	SR	$	229,795,000.00	229,795,000.00	974,595.06	0.00	974,595.06	0.00	0.00	229,795,000.00
II-A3	SR	$	423,634,000.00	423,634,000.00	1,817,877.04	0.00	1,817,877.04	0.00	0.00	423,634,000.00
II-A4	SR	$	69,246,000.00	69,246,000.00	302,915.47	0.00	302,915.47	0.00	0.00	69,246,000.00
M-1	MEZ	$	102,129,000.00	102,129,000.00	452,719.13	0.00	452,719.13	0.00	0.00	102,129,000.00
M-2	MEZ	$	91,616,000.00	91,616,000.00	408,407.33	0.00	408,407.33	0.00	0.00	91,616,000.00
M-3	MEZ	$	57,072,000.00	57,072,000.00	255,843.31	0.00	255,843.31	0.00	0.00	57,072,000.00
M-4	MEZ	$	49,563,000.00	49,563,000.00	226,725.12	0.00	226,725.12	0.00	0.00	49,563,000.00
M-5	MEZ	$	49,563,000.00	49,563,000.00	228,377.22	0.00	228,377.22	0.00	0.00	49,563,000.00
M-6	MEZ	$	46,559,000.00	46,559,000.00	216,475.29	0.00	216,475.29	0.00	0.00	46,559,000.00
M-7	MEZ	$	40,551,000.00	40,551,000.00	208,140.85	0.00	208,140.85	0.00	0.00	40,551,000.00
M-8	MEZ	$	30,038,000.00	30,038,000.00	160,437.46	0.00	160,437.46	0.00	0.00	30,038,000.00
M-9	MEZ	$	24,030,000.00	24,030,000.00	149,374.08	0.00	149,374.08	0.00	0.00	24,030,000.00
M-10	MEZ/NOF	$	24,030,000.00	24,030,000.00	149,374.08	0.00	149,374.08	0.00	0.00	24,030,000.00
B	MEZ/NOF	$	30,038,000.00	30,038,000.00	186,720.71	0.00	186,720.71	0.00	0.00	30,038,000.00
R	NOF	$	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C	NOF/SYN	$	54,068,069.81	54,068,385.06	6,979,805.93	0.00	6,979,805.93	0.00	0.00	54,068,385.06
R-CX	NOF/SYN	$	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
P	NOF/RES	$	100.00	100.00	382,464.81	0.00	382,464.81	0.00	0.00	100.00
R-PX	NOF/SYN	$	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total			3,003,799,169.81	2,945,623,839.33	20,004,313.32	47,549,864.06	67,554,177.38	0.00	0.00	2,898,073,975.27






Page 2 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates

May 25, 2006 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-A	04/25/06	05/24/06	A-Act/360	542514TQ7	1,101,891,000.00	979.404708	4.194611	21.961353	26.155964	957.443354

II-A1	04/25/06	05/24/06	A-Act/360	542514TR5	579,976,000.00	938.821816	3.934743	40.261746	44.196489	898.560070
II-A2	04/25/06	05/24/06	A-Act/360	542514TS3	229,795,000.00	1,000.000000	4.241150	0.000000	4.241150	1,000.000000
II-A3	04/25/06	05/24/06	A-Act/360	542514TT1	423,634,000.00	1,000.000000	4.291150	0.000000	4.291150	1,000.000000
II-A4	04/25/06	05/24/06	A-Act/360	542514TU8	69,246,000.00	1,000.000000	4.374483	0.000000	4.374483	1,000.000000
M-1	04/25/06	05/24/06	A-Act/360	542514TV6	102,129,000.00	1,000.000000	4.432817	0.000000	4.432817	1,000.000000
M-2	04/25/06	05/24/06	A-Act/360	542514TW4	91,616,000.00	1,000.000000	4.457817	0.000000	4.457817	1,000.000000
M-3	04/25/06	05/24/06	A-Act/360	542514TX2	57,072,000.00	1,000.000000	4.482817	0.000000	4.482817	1,000.000000
M-4	04/25/06	05/24/06	A-Act/360	542514TY0	49,563,000.00	1,000.000000	4.574483	0.000000	4.574483	1,000.000000
M-5	04/25/06	05/24/06	A-Act/360	542514TZ7	49,563,000.00	1,000.000000	4.607817	0.000000	4.607817	1,000.000000
M-6	04/25/06	05/24/06	A-Act/360	542514UA0	46,559,000.00	1,000.000000	4.649483	0.000000	4.649483	1,000.000000
M-7	04/25/06	05/24/06	A-Act/360	542514UB8	40,551,000.00	1,000.000000	5.132817	0.000000	5.132817	1,000.000000
M-8	04/25/06	05/24/06	A-Act/360	542514UC6	30,038,000.00	1,000.000000	5.341150	0.000000	5.341150	1,000.000000
M-9	04/25/06	05/24/06	A-Act/360	542514UD4	24,030,000.00	1,000.000000	6.216150	0.000000	6.216150	1,000.000000
M-10	04/25/06	05/24/06	A-Act/360	542514UE2	24,030,000.00	1,000.000000	6.216150	0.000000	6.216150	1,000.000000
B	04/25/06	05/24/06	A-Act/360	542514UF9	30,038,000.00	1,000.000000	6.216150	0.000000	6.216150	1,000.000000
R	04/25/06	05/24/06	F-30/360		0.00	0.000000	0.000000	0.000000	0.000000	0.000000
C	04/25/06	05/24/06	F-30/360		54,068,069.81	1,000.005831	129.092937	0.000000	129.092937	1,000.005831
R-CX	04/25/06	05/24/06	F-30/360		0.00	0.000000	0.000000	0.000000	0.000000	0.000000
P	04/25/06	05/24/06	F-30/360		100.00	1,000.000000	3,824,648.100000	0.000000	3,824,648.100000	1,000.000000
R-PX	04/25/06	05/24/06	F-30/360		0.00	0.000000	0.000000	0.000000	0.000000	0.000000




Page 3 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates

May 25, 2006 Distribution


Distribution to Date - REMIC III
									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-A	1,101,891,000.00	11,896,014.89	45,838,670.53	1,054,114.24	46,892,784.77	58,788,799.66	0.00	0.00	1,054,998,215.23
II-A1	579,976,000.00	6,023,868.37	57,540,742.08	1,291,982.94	58,832,725.02	64,856,593.39	0.00	0.00	521,143,274.98
II-A2	229,795,000.00	2,475,922.39	0.00	0.00	0.00	2,475,922.39	0.00	0.00	229,795,000.00
II-A3	423,634,000.00	4,620,215.95	0.00	0.00	0.00	4,620,215.95	0.00	0.00	423,634,000.00
II-A4	69,246,000.00	770,402.91	0.00	0.00	0.00	770,402.91	0.00	0.00	69,246,000.00
M-1	102,129,000.00	1,151,933.98	0.01	0.00	0.01	1,151,933.99	0.00	0.00	102,129,000.00
M-2	91,616,000.00	1,039,387.08	0.00	0.00	0.00	1,039,387.08	0.00	0.00	91,616,000.00
M-3	57,072,000.00	651,241.30	0.00	0.00	0.00	651,241.30	0.00	0.00	57,072,000.00
M-4	49,563,000.00	577,521.02	0.00	0.00	0.00	577,521.02	0.00	0.00	49,563,000.00
M-5	49,563,000.00	581,871.55	0.00	0.00	0.00	581,871.55	0.00	0.00	49,563,000.00
M-6	46,559,000.00	551,713.02	0.00	0.00	0.00	551,713.02	0.00	0.00	46,559,000.00
M-7	40,551,000.00	532,132.07	0.00	0.00	0.00	532,132.07	0.00	0.00	40,551,000.00
M-8	30,038,000.00	410,654.00	0.00	0.00	0.00	410,654.00	0.00	0.00	30,038,000.00
M-9	24,030,000.00	383,886.85	0.00	0.00	0.00	383,886.85	0.00	0.00	24,030,000.00
M-10	24,030,000.00	383,886.85	0.00	0.00	0.00	383,886.85	0.00	0.00	24,030,000.00
B	30,038,000.00	479,866.56	0.00	0.00	0.00	479,866.56	0.00	0.00	30,038,000.00
R	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C	54,068,069.81	7,220,395.59	(308.87)	(6.38)	0.00	7,220,395.59	0.01	315.25	54,068,385.06
R-CX	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
P	100.00	831,205.93	0.00	0.00	0.00	831,205.93	0.00	0.00	100.00
R-PX	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total	3,003,799,169.81	40,582,120.31	103,379,103.75	2,346,090.80	105,725,509.80	146,307,630.11	0.01	315.25	2,898,073,975.27


Interest Detail - REMIC III
	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-A	5.13938%	1,079,197,232.64	4,622,003.89	0.00	0.00	0.00	4,622,003.89	4,622,003.89	0.00
II-A1	5.02938%	544,494,121.63	2,282,056.54	0.00	0.00	0.00	2,282,056.54	2,282,056.54	0.00
II-A2	5.08938%	229,795,000.00	974,595.06	0.00	0.00	0.00	974,595.06	974,595.06	0.00
II-A3	5.14938%	423,634,000.00	1,817,877.04	0.00	0.00	0.00	1,817,877.04	1,817,877.04	0.00
II-A4	5.24938%	69,246,000.00	302,915.47	0.00	0.00	0.00	302,915.47	302,915.47	0.00
M-1	5.31938%	102,129,000.00	452,719.13	0.00	0.00	0.00	452,719.13	452,719.13	0.00
M-2	5.34938%	91,616,000.00	408,407.33	0.00	0.00	0.00	408,407.33	408,407.33	0.00
M-3	5.37938%	57,072,000.00	255,843.31	0.00	0.00	0.00	255,843.31	255,843.31	0.00
M-4	5.48938%	49,563,000.00	226,725.12	0.00	0.00	0.00	226,725.12	226,725.12	0.00
M-5	5.52938%	49,563,000.00	228,377.22	0.00	0.00	0.00	228,377.22	228,377.22	0.00
M-6	5.57938%	46,559,000.00	216,475.29	0.00	0.00	0.00	216,475.29	216,475.29	0.00
M-7	6.15938%	40,551,000.00	208,140.85	0.00	0.00	0.00	208,140.85	208,140.85	0.00
M-8	6.40938%	30,038,000.00	160,437.46	0.00	0.00	0.00	160,437.46	160,437.46	0.00
M-9	7.45938%	24,030,000.00	149,374.08	0.00	0.00	0.00	149,374.08	149,374.08	0.00
M-10	7.45938%	24,030,000.00	149,374.08	0.00	0.00	0.00	149,374.08	149,374.08	0.00
B	7.45938%	30,038,000.00	186,720.71	0.00	0.00	0.00	186,720.71	186,720.71	0.00
R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C	154.91062%	54,068,385.06	0.00	2,144.54	0.00	0.00	-2,144.54	6,979,805.93	0.00
R-CX	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
P	0.00000%	100.00	0.00	0.00	0.00	0.00	0.00	382,464.81	0.00
R-PX	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total		2,945,623,839.33	12,642,042.58	2,144.54	0.00	0.00	12,639,898.04	20,004,313.32	0.00



Page 4 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
May 25, 2006 Distribution

Collection Account Report
SUMMARY

	Group 2	Group 1	Total
Principal Collections	23,350,846.65	24,199,017.41	47,549,864.06
Principal Withdrawals	0.00	0.00	0.00
Principal Other Accounts	0.00	0.00	0.00
TOTAL NET PRINCIPAL	23,350,846.65	24,199,017.41	47,549,864.06
Interest Collections	10,577,277.25	9,277,541.88	19,854,819.14
Interest Withdrawals	-0.00	-0.00	-0.00
Interest Fees	-69,452.93	-68,749.73	-138,202.66
Interest Other Accounts	109,176.76	178,520.10	287,696.86
TOTAL NET INTEREST	10,617,001.08	9,387,312.25	20,004,313.33
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION	33,967,847.73	33,586,329.66	67,554,177.39




PRINCIPAL - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Principal Received	562,196.73	606,919.25	1,169,115.98
Curtailments	23,390.05	69,236.21	92,626.26
Prepayments In Full	20,291,684.79	22,681,756.10	42,973,440.89
Repurchased/Substitutions	2,473,575.08	841,105.85	3,314,680.93
Liquidations	0.00	0.00	0.00
Insurance Principal	0.00	0.00	0.00
Other Additional Principal	0.00	0.00	0.00
Delinquent Principal	-509,112.48	-538,541.47	-1,047,653.95
Realized Losses	-0.00	-0.00	-0.00
Advanced Principal	509,112.48	538,541.47	1,047,653.95
TOTAL PRINCIPAL COLLECTED	23,350,846.65	24,199,017.41	47,549,864.06




PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK




PRINCIPAL - OTHER ACCOUNTS

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






Page 5 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
May 25, 2006 Distribution


INTEREST - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Interest	11,153,979.50	9,766,072.06	20,920,051.56
Repurchased/Substitution Interest	19,244.83	6,807.91	26,052.74
Liquidation Interest	0.00	0.00	0.00
Insurance Interest	0.00	0.00	0.00
Other Additional Interest	0.00	0.00	0.00
Prepayment Interest Shortfalls	-19,055.01	-20,672.83	-39,727.84
Delinquent Interest	-10,016,341.52	-8,596,469.00	-18,612,810.52
Interest Realized Losses	-0.00	-0.00	-0.00
Compensating Interest	19,055.01	20,672.83	39,727.85
Civil Relief Act Shortfalls	-2,144.54	-0.00	-2,144.54
Interest Advanced	9,422,538.99	8,101,130.92	17,523,669.91
TOTAL INTEREST COLLECTED	10,577,277.25	9,277,541.88	19,854,819.14




INTEREST - WITHDRAWALS

	Group 2	Group 1	Total
Non Recoverable Advances	0.00	0.00	0.00
Extraordinary Trust Fund Expenses	0.00	0.00	0.00
TOTAL INTEREST WITHDRAWALS	0.00	0.00	0.00




INTEREST - OTHER ACCOUNTS

	Group 2	Group 1	Total
Prepayment Charges	160,465.98	221,998.83	382,464.81

Net Swap Receipts	51,289.22	43,478.73	94,767.95
. a)Swap Payment	6,313,296.58	5,351,887.22	11,665,183.80
. b)Counterparty Payment	6,262,007.36	5,308,408.49	11,570,415.85

TOTAL INTEREST OTHER ACCOUNTS	109,176.76	178,520.10	287,696.86




INTEREST - FEES

	Group 2	Group 1	Total
Current Servicing Fees	69,452.93	68,749.73	138,202.66
Trustee Fees	0.00	0.00	0.00
TOTAL INTEREST FEES	69,452.93	68,749.73	138,202.66



Page 6 of 29

Long Beach Mortgage Loan Trust 2006-2

Asset Backed Certificates

May 25, 2006 Distribution

Credit Enhancement Report

ACCOUNTS

Final Maturity Reserve Account

Final Maturity Reserve Account

1,000.00

Reserve Fund

Beginning Balance

1,003.01

Amount Deposied

0.00

Amount Withdrawn

0.00

Interest Earnings

3.77

Ending Balance

1,006.78

Supplemental Interest Account

Beginning Balance

1,003.01

Amount Deposied

11,570,415.85

Amount Withdrawn

11,665,183.80

Interest Earnings

3.77

Ending Balance

1,006.78

Releases

94,767.95

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

Group 2

Group 1

Total

Overcollateralized Amount - Prior Period

54,068,385.06

Current Period Principal Loss

0.00

Overcollateralized Amount - After Current

54,068,385.06

Overcollateralization Increase Amount

0.00

Overcollateralization Release Amount

0.00

Overcollateralization Amount - Ending

54,068,385.06

Overcollateralization Excess Amount

0.00

Overcollateralization Deficiency Amount

0.00

Overcollateralized Target Amount

54,068,385.06

Net Monthly Excess Cashflow

7,076,718.43

Page 7 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
May 25, 2006 Distribution

Collateral Report


COLLATERAL




		Group 2		Group 1		Total



Loan Count:


Original	5,752		9,162		14,914
Prior	5,661		9,053		14,714
Prefunding	0		0		0
Scheduled Paid Offs	-0		-0		-0
Full Voluntary Prepayments	-62		-120		-182
Repurchases	-9		-6		-15
Liquidations	-0		-0		-0
Current	5,590		8,927		14,517
Principal Balance:


Original	1,627,294,790.23		1,376,504,379.58		3,003,799,169.81
Prior	1,591,813,104.13		1,353,810,735.19		2,945,623,839.32
Prefunding	0.00		0.00		0.00
Scheduled Principal	-562,196.73		-606,919.25		-1,169,115.98
Partial Prepayments	-23,390.05		-69,236.21		-92,626.26
Full Voluntary Prepayments	-20,291,684.79		-22,681,756.10		-42,973,440.89
Repurchases	-2,473,575.08		-841,105.85		-3,314,680.93
Liquidations	-0.00		-0.00		-0.00
Current	1,568,462,257.48		1,329,611,717.78		2,898,073,975.26





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 8 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
May 25, 2006 Distribution


CHARACTERISTICS
CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Coupon Original	8.43404%	8.66869%	8.54157%
Weighted Average Coupon Prior	8.43404%	8.66869%	8.54157%
Weighted Average Coupon Current	8.42302%	8.66255%	8.53311%
Weighted Average Months to Maturity Original	421	398	410
Weighted Average Months to Maturity Prior	421	398	410
Weighted Average Months to Maturity Current	420	397	409
Weighted Avg Remaining Amortization Term Original	421	398	410
Weighted Avg Remaining Amortization Term Prior	421	398	410
Weighted Avg Remaining Amortization Term Current	420	397	409
Weighted Average Seasoning Original	2.85	2.88	2.86
Weighted Average Seasoning Prior	2.85	2.88	2.86
Weighted Average Seasoning Current	3.85	3.87	3.86

Page 9 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
May 25, 2006 Distribution


ARM CHARACTERISTICS
ARM CHARACTERISTICS

				Group 2		Group 1		Total
	Weighted Average Margin Original			5.04889%		5.16547%		5.10002%
	Weighted Average Margin Prior			5.04889%		5.16547%		5.10002%
	Weighted Average Margin Current			5.04921%		5.16474%		5.10002%
	Weighted Average Max Rate Original			14.29635%		14.70123%		14.47393%
	Weighted Average Max Rate Prior			14.29635%		14.70123%		14.47393%
	Weighted Average Max Rate Current			14.28354%		14.69497%		14.46451%
	Weighted Average Min Rate Original			8.29626%		8.70123%		8.47388%
	Weighted Average Min Rate Prior			8.29626%		8.70123%		8.47388%
	Weighted Average Min Rate Current			8.28345%		8.69497%		8.46446%
	Weighted Average Cap Up Original			1.00000%		1.00000%		1.00000%
	Weighted Average Cap Up Prior			1.00000%		1.00000%		1.00000%
	Weighted Average Cap Up Current			1.00000%		1.00000%		1.00000%
	Weighted Average Cap Down Original			1.00000%		1.00000%		1.00000%
	Weighted Average Cap Down Prior			1.00000%		1.00000%		1.00000%
	Weighted Average Cap Down Current			1.00000%		1.00000%		1.00000%




SERVICING FEES & ADVANCES
SERVICING FEES & ADVANCES

				Group 2		Group 1		Total




Current Servicing Fees			69,452.93		68,749.73		138,202.66
Delinquent Servicing Fees			593,802.53		495,338.08		1,089,140.61
TOTAL SERVICING FEES			663,255.48		564,087.82		1,227,343.30


Total Servicing Fees			663,255.48		564,087.82		1,227,343.30
Compensating Interest			-19,055.01		-20,672.83		-39,727.85
Delinquent Servicing Fees			-593,802.53		-495,338.08		-1,089,140.61
COLLECTED SERVICING FEES			50,397.93		48,076.91		98,474.84


Total Advanced Interest			9,422,538.99		8,101,130.92		17,523,669.91
Total Advanced Principal			509,112.48		538,541.47		1,047,653.95
Aggregate Advances with respect to this Distribution			9,931,651.47		8,639,672.39		18,571,323.86
Unrecovered Advances			0.00		0.00		0.00
Non Recoverable Advance			0.00		0.00		0.00
Servicer Escrow advances			0.00		0.00		0.00





ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
					Group 2		Group 1		Total
		Prepayment Interest Shortfall (PPIS)			19,055.01		20,672.83		39,727.84
		Compensating Interest			(19,055.01)		(20,672.83)		(39,727.85)
		Net Prepayment Interest Shortfall (PPIS)			0.00		0.00		0.00


		Ending Pool Stated Principal Balance			1,568,462,257.		1,329,611,717.		8.111704%





Page 10 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates

May 25, 2006 Distribution

Delinquency Report


TOTAL	< 1 PMT	1 PMT	2 PMTS	3 PMTS	4 PMTS	5+PMTS	TOTAL

DELINQUENT Balance % Balance # Loans % # Loans
		50,046,957.79	962,170.98	0.00	0.00	0.00	51,009,128.77
		1.73%	0.03%	0.00%	0.00%	0.00%	1.76%
		236	3	0	0	0	239
		1.63%	0.02%	0.00%	0.00%	0.00%	1.65%
FORECLOSURE Balance % Balance # Loans % # Loans
	0.00	93,883.31	0.00	0.00	0.00	0.00	93,883.31
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0	1	0	0	0	0	1
	0.00%	0.01%	0.00%	0.00%	0.00%	0.00%	0.01%
BANKRUPTCY Balance % Balance # Loans % # Loans
	0.00	53,567.59	0.00	0.00	0.00	0.00	53,567.59
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0	1	0	0	0	0	1
	0.00%	0.01%	0.00%	0.00%	0.00%	0.00%	0.01%
REO Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL Balance % Balance # Loans % # Loans
	0.00	50,194,408.69	962,170.98	0.00	0.00	0.00	51,156,579.67
	0.00%	1.73%	0.03%	0.00%	0.00%	0.00%	1.77%
	0	238	3	0	0	0	241
	0.00%	1.64%	0.02%	0.00%	0.00%	0.00%	1.66%

Page 11 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates

May 25, 2006 Distribution



GROUP 1	< 1 PMT	1 PMT	2 PMTS	3 PMTS	4 PMTS	5+PMTS	TOTAL

DELINQUENT Balance % Balance # Loans % # Loans
		20,231,487.96	259,749.64	0.00	0.00	0.00	20,491,237.60
		1.52%	0.02%	0.00%	0.00%	0.00%	1.54%
		152	1	0	0	0	153
		1.70%	0.01%	0.00%	0.00%	0.00%	1.71%
FORECLOSURE Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY Balance % Balance # Loans % # Loans
	0.00	53,567.59	0.00	0.00	0.00	0.00	53,567.59
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0	1	0	0	0	0	1
	0.00%	0.01%	0.00%	0.00%	0.00%	0.00%	0.01%
REO Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL Balance % Balance # Loans % # Loans
	0.00	20,285,055.55	259,749.64	0.00	0.00	0.00	20,544,805.19
	0.00%	1.53%	0.02%	0.00%	0.00%	0.00%	1.55%
	0	153	1	0	0	0	154
	0.00%	1.71%	0.01%	0.00%	0.00%	0.00%	1.73%

Page 12 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates

May 25, 2006 Distribution



GROUP 2	< 1 PMT	1 PMT	2 PMTS	3 PMTS	4 PMTS	5+PMTS	TOTAL

DELINQUENT Balance % Balance # Loans % # Loans
		29,815,469.83	702,421.34	0.00	0.00	0.00	30,517,891.17
		1.90%	0.04%	0.00%	0.00%	0.00%	1.95%
		84	2	0	0	0	86
		1.50%	0.04%	0.00%	0.00%	0.00%	1.54%
FORECLOSURE Balance % Balance # Loans % # Loans
	0.00	93,883.31	0.00	0.00	0.00	0.00	93,883.31
	0.00%	0.01%	0.00%	0.00%	0.00%	0.00%	0.01%
	0	1	0	0	0	0	1
	0.00%	0.02%	0.00%	0.00%	0.00%	0.00%	0.02%
BANKRUPTCY Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
REO Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL Balance % Balance # Loans % # Loans
	0.00	29,909,353.14	702,421.34	0.00	0.00	0.00	30,611,774.48
	0.00%	1.91%	0.04%	0.00%	0.00%	0.00%	1.95%
	0	85	2	0	0	0	87
	0.00%	1.52%	0.04%	0.00%	0.00%	0.00%	1.56%

Page 13 of 29

Long Beach Mortgage Loan Trust 2006-2

Asset Backed Certificates

May 25, 2006 Distribution

REO Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Page 14 of 29

Long Beach Mortgage Loan Trust 2006-2

Asset Backed Certificates

May 25, 2006 Distribution

Foreclosure Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Became Foreclosure Property this Period:

6640242 2

94,000.00

93,883.31

01-Feb-2006

11.700%

CA - 20.00%

360

01-Feb-2006

TOTAL

94,000.00

93,883.31

Page 15 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
May 25, 2006 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS



		Group 2		Group 1		Total


Current


Number of Paid in Full Loans	62		120		182
Number of Repurchased Loans	9		6		15
Total Number of Loans Prepaid in Full	71		126		197
Curtailments Amount	23,390.05		69,236.21		92,626.26
Paid in Full Balance	20,291,684.79		22,681,756.10		42,973,440.89
Repurchased Loans Balance	2,473,575.08		841,105.85		3,314,680.93
Total Prepayment Amount	22,788,649.92		23,592,098.16		46,380,748.08
Cumulative


Number of Paid in Full Loans	149		229		378
Number of Repurchased Loans	13		6		19
Total Number of Loans Prepaid in Full	162		235		397
Paid in Full Balance	54,394,882.87		44,655,720.00		99,050,602.87
Repurchased Loans Balance	3,227,203.24		841,105.85		4,068,309.09
Curtailments Amount	82,669.16		177,522.62		260,191.78
Total Prepayment Amount	57,704,755.27		45,674,348.47		103,379,103.74

Page 16 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
May 25, 2006 Distribution


VOLUNTARY PREPAYMENTS RATES



		Group 2		Group 1		Total





SMM	1.43%		1.74%		1.58%
3 Months Avg SMM	1.79%		1.67%		1.74%
12 Months Avg SMM	1.79%		1.67%		1.74%
Avg SMM Since Cut-off	1.79%		1.67%		1.74%



CPR	15.89%		19.03%		17.35%
3 Months Avg CPR	19.49%		18.34%		18.96%
12 Months Avg CPR	19.49%		18.34%		18.96%
Avg CPR Since Cut-off	19.49%		18.34%		18.96%



PSA	2,063.49%		2,456.68%		2,246.49%
3 Months Avg PSA Approximation	2,906.20%		2,717.28%		2,819.55%
12 Months Avg PSA Approximation	2,906.20%		2,717.28%		2,819.55%
Avg PSA Since Cut-off Approximation	2,906.20%		2,717.28%		2,819.55%

Page 17 of 29

Long Beach Mortgage Loan Trust 2006-2

Asset Backed Certificates

May 25, 2006 Distribution

PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidation Balance)/(Beg Principal Balance - Sched Principal)

Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)

PSA Standard Prepayment Model: CPR/(0.02*min(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)

Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)

Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*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)

Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.

Dates correspond to distribution dates.

Page 18 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates

May 25, 2006 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

6395138 1		116,000.00	115,187.07	19-Apr-2006		8.875%		PA - 80.00%		Paid Off - 360		01-May-2005

6461620 1		180,200.00	178,890.60	27-Apr-2006		7.750%		VA - 85.00%		Paid Off - 360		01-Jul-2005
6465158 2		256,000.00	254,874.51	12-May-2006		6.575%		AZ - 80.00%		Paid Off - 480		01-Jul-2005
6470687 1		227,000.00	225,687.52	11-May-2006		8.350%		IL - 69.42%		Paid Off - 360		01-Aug-2005
6474386 1		83,000.00	82,530.99	26-Apr-2006		9.000%		MI - 66.40%		Paid Off - 360		01-Jul-2005
6489740 1		80,000.00	79,501.32	10-Apr-2006		7.975%		MA - 76.19%		Paid Off - 360		01-Aug-2005
6514192 1		189,700.00	188,718.57	12-May-2006		8.300%		CA - 81.07%		Paid Off - 360		01-Sep-2005
6516829 1		288,000.00	286,283.72	03-May-2006		8.150%		CO - 73.85%		Paid Off - 360		01-Sep-2005
6543855 2		488,750.00	488,748.79	12-May-2006		8.200%		NJ - 85.00%		Paid Off - 360		01-Nov-2005
6544575 2		154,400.00	154,400.00	10-May-2006		8.000%		FL - 80.00%		Paid Off - 360		01-Nov-2005
6560659 2		480,000.00	479,252.69	19-Apr-2006		8.400%		MD - 84.96%		Paid Off - 480		01-Nov-2005
6562620 1		297,000.00	296,048.13	02-May-2006		9.250%		CA - 85.10%		Paid Off - 360		01-Nov-2005
6571656 2		156,800.00	156,576.32	26-Apr-2006		8.700%		FL - 80.00%		Paid Off - 480		01-Nov-2005
6575562 2		336,000.00	335,599.79	10-May-2006		7.900%		MD - 80.00%		Paid Off - 480		01-Jan-2006
6577158 1		200,000.00	199,585.31	24-Apr-2006		7.400%		AZ - 76.34%		Paid Off - 480		01-Nov-2005
6584755 1		42,000.00	41,894.30	09-May-2006		10.350%		SC - 70.00%		Paid Off - 360		01-Nov-2005
6586938 1		119,200.00	118,860.45	08-May-2006		9.350%		IL - 80.00%		Paid Off - 360		01-Dec-2005
6591269 1		187,110.00	186,993.95	11-May-2006		10.850%		FL - 90.00%		Paid Off - 480		01-Dec-2005
6593440 2		454,400.00	453,971.51	25-Apr-2006		7.700%		CA - 80.00%		Paid Off - 480		01-Feb-2006
6594799 1		380,000.00	379,424.18	11-May-2006		7.850%		FL - 71.16%		Paid Off - 480		01-Dec-2005
6595995 1		168,000.00	167,553.66	10-Apr-2006		8.100%		FL - 80.00%		Paid Off - 360		01-Jan-2006
6596887 1		55,000.00	54,965.27	26-Apr-2006		10.050%		TN - 100.00%		Paid Off - 480		01-Jan-2006
6600191 2		308,000.00	307,512.80	17-Apr-2006		7.700%		IL - 80.00%		Paid Off - 480		01-Dec-2005
6602877 1		412,500.00	411,769.18	25-Apr-2006		7.300%		WA - 50.00%		Paid Off - 480		01-Dec-2005
6604360 2		560,000.00	559,089.75	11-May-2006		6.800%		CA - 80.00%		Paid Off - 480		01-Jan-2006
6605172 2		632,000.00	630,911.42	18-Apr-2006		7.400%		CA - 80.00%		Paid Off - 480		01-Dec-2005
6606232 1		198,000.00	198,000.00	12-May-2006		9.900%		CA - 90.00%		Paid Off - 360		01-Jan-2006
6606321 1		155,950.00	155,622.50	08-May-2006		10.350%		WA - 96.86%		Paid Off - 360		01-Dec-2005
6606428 2		497,000.00	496,345.73	01-May-2006		7.550%		IL - 84.96%		Paid Off - 480		01-Jan-2006
6607069 1		81,000.00	80,928.49	21-Apr-2006		9.700%		PA - 90.00%		Paid Off - 480		01-Dec-2005
6608442 1		248,200.00	247,936.64	20-Apr-2006		8.300%		MD - 85.00%		Paid Off - 480		01-Jan-2006
6609955 2		79,400.00	79,234.19	28-Apr-2006		10.350%		CA - 20.00%		Paid Off - 360		01-Dec-2005
6610521 1		400,000.00	399,710.95	28-Apr-2006		9.600%		IL - 80.00%		Paid Off - 480		01-Jan-2006
6610700 1		107,910.00	107,730.51	28-Apr-2006		10.350%		GA - 90.00%		Paid Off - 360		01-Jan-2006
6610938 1		101,610.00	101,544.98	05-May-2006		10.750%		IN - 90.00%		Paid Off - 480		01-Dec-2005
6611774 2		327,200.00	326,787.30	11-May-2006		7.700%		CA - 80.00%		Paid Off - 480		01-Jan-2006
6612224 1		108,500.00	108,365.10	11-May-2006		7.750%		WI - 79.78%		Paid Off - 480		01-Jan-2006
6612971 2		75,000.00	74,897.28	28-Apr-2006		11.250%		IL - 15.00%		Paid Off - 360		01-Jan-2006
6613485 1		139,500.00	139,260.45	10-Apr-2006		10.200%		CA - 90.00%		Paid Off - 360		01-Jan-2006
6615387 1		108,000.00	107,921.95	05-May-2006		9.600%		IL - 90.00%		Paid Off - 480		01-Jan-2006


Page 19 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates

May 25, 2006 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

6615724 1		136,800.00	136,564.99	27-Apr-2006		6.600%		MI - 89.12%		Paid Off - 480		01-Jan-2006

6616368 1		256,000.00	255,703.73	25-Apr-2006		8.000%		CA - 80.00%		Paid Off - 480		01-Jan-2006
6627081 2		450,000.00	449,784.74	28-Apr-2006		10.000%		CA - 89.13%		Paid Off - 480		01-Feb-2006
6627870 1		50,040.00	49,998.04	28-Apr-2006		12.150%		PA - 90.00%		Paid Off - 360		01-Feb-2006
6629914 1		40,500.00	40,450.22	24-Apr-2006		10.400%		PA - 90.00%		Paid Off - 360		01-Feb-2006
6630338 2		688,000.00	686,332.20	20-Apr-2006		8.550%		CA - 80.00%		Paid Off - 360		01-Jan-2006
6630339 2		43,000.00	42,946.62	20-Apr-2006		11.700%		CA - 5.00%		Paid Off - 360		01-Jan-2006
6630493 1		177,840.00	177,623.76	04-May-2006		8.500%		MD - 80.00%		Paid Off - 360		01-Mar-2006
6633028 1		360,000.00	359,623.84	05-May-2006		11.150%		PA - 72.73%		Paid Off - 360		01-Feb-2006
6633804 1		157,000.00	156,728.45	09-May-2006		8.775%		MA - 82.63%		Paid Off - 360		01-Feb-2006
6635132 2		520,000.00	519,649.03	10-May-2006		8.850%		CA - 80.00%		Paid Off - 480		01-Feb-2006
6635195 1		49,500.00	49,464.07	05-May-2006		12.800%		TX - 90.00%		Paid Off - 360		01-Feb-2006
6635671 1		62,900.00	62,846.63	21-Apr-2006		12.100%		NC - 85.00%		Paid Off - 360		01-Feb-2006
6635884 2		212,000.00	211,808.50	01-May-2006		7.850%		FL - 80.00%		Paid Off - 480		01-Feb-2006
6635899 2		39,750.00	39,695.07	01-May-2006		9.850%		FL - 15.00%		Paid Off - 360		01-Feb-2006
6635914 1		722,500.00	715,155.06	28-Apr-2006		9.800%		CA - 85.00%		Paid Off - 360		01-Feb-2006
6636567 1		360,000.00	359,749.76	26-Apr-2006		8.750%		CA - 80.00%		Paid Off - 480		01-Feb-2006
6637959 1		162,500.00	162,438.16	02-May-2006		9.400%		MD - 66.33%		Paid Off - 480		01-Mar-2006
6639129 2		200,000.00	199,824.48	18-Apr-2006		7.950%		WA - 80.00%		Paid Off - 480		01-Feb-2006
6639262 1		163,600.00	163,421.44	26-Apr-2006		10.950%		GA - 65.00%		Paid Off - 360		01-Feb-2006
6639475 1		194,400.00	194,085.66	04-May-2006		9.100%		MD - 80.00%		Paid Off - 360		01-Feb-2006
6639534 1		200,000.00	199,630.15	11-May-2006		8.450%		FL - 40.00%		Paid Off - 360		01-Feb-2006
6639627 1		285,000.00	284,557.96	08-May-2006		9.300%		MD - 77.98%		Paid Off - 360		01-Feb-2006
6640036 1		219,500.00	219,100.11	27-Apr-2006		9.850%		NJ - 70.81%		Paid Off - 360		01-Feb-2006
6640412 1		417,600.00	417,600.00	27-Apr-2006		9.450%		HI - 90.00%		Paid Off - 360		01-Feb-2006
6640479 1		88,000.00	87,838.95	18-Apr-2006		8.500%		IL - 80.00%		Paid Off - 360		01-Feb-2006
6641361 1		256,000.00	255,744.43	19-Apr-2006		7.500%		CA - 80.00%		Paid Off - 480		01-Feb-2006
6641481 1		206,100.00	205,928.26	10-May-2006		10.300%		IL - 90.00%		Paid Off - 360		01-Mar-2006
6642076 1		182,700.00	182,425.40	03-May-2006		9.450%		IL - 90.00%		Paid Off - 360		01-Feb-2006
6642396 1		325,000.00	324,726.84	01-May-2006		8.100%		CA - 63.11%		Paid Off - 480		01-Feb-2006
6643432 2		113,600.00	113,466.28	25-Apr-2006		10.600%		CA - 20.00%		Paid Off - 360		01-Feb-2006
6643693 2		160,000.00	159,862.78	03-May-2006		12.050%		OR - 18.45%		Paid Off - 360		01-Feb-2006
6643786 1		78,300.00	78,271.10	02-May-2006		10.850%		WI - 90.00%		Paid Off - 480		01-Feb-2006
6644171 2		252,000.00	251,894.90	18-Apr-2006		10.450%		IL - 80.00%		Paid Off - 480		01-Feb-2006
6644427 2		208,000.00	207,878.99	27-Apr-2006		9.350%		GA - 80.00%		Paid Off - 480		01-Feb-2006
6644431 2		52,000.00	51,941.99	27-Apr-2006		10.850%		GA - 20.00%		Paid Off - 360		01-Feb-2006
6644668 2		158,400.00	158,160.68	01-May-2006		9.425%		IL - 80.00%		Paid Off - 360		01-Feb-2006
6644803 1		120,000.00	119,805.96	02-May-2006		9.100%		PA - 80.00%		Paid Off - 360		01-Feb-2006
6644816 1		160,000.00	159,701.07	11-May-2006		8.400%		VA - 80.00%		Paid Off - 360		01-Feb-2006
6644861 1		196,000.00	195,502.30	24-Apr-2006		9.850%		IL - 72.59%		Paid Off - 360		01-Feb-2006
6644943 2		433,500.00	432,834.62	20-Apr-2006		9.350%		WA - 85.00%		Paid Off - 360		01-Feb-2006
6645111 1		356,000.00	355,654.58	01-May-2006		7.600%		CA - 80.00%		Paid Off - 480		01-Feb-2006


Page 20 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates

May 25, 2006 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

6645389 1		39,150.00	39,097.03	18-Apr-2006		9.950%		MI - 90.00%		Paid Off - 360		01-Feb-2006

6645558 1		230,000.00	229,708.54	19-Apr-2006		6.650%		CA - 69.70%		Paid Off - 480		01-Feb-2006
6645806 1		384,000.00	380,828.48	24-Apr-2006		9.350%		CA - 80.00%		Paid Off - 360		01-Feb-2006
6646718 1		300,000.00	299,456.13	03-May-2006		6.500%		MA - 60.00%		Paid Off - 360		01-Mar-2006
6646751 1		202,500.00	202,259.04	04-May-2006		10.550%		IL - 90.00%		Paid Off - 360		01-Feb-2006
6646822 2		300,000.00	299,736.69	28-Apr-2006		7.950%		CA - 80.00%		Paid Off - 480		01-Feb-2006
6647192 1		194,660.00	194,514.35	24-Apr-2006		10.800%		FL - 90.00%		Paid Off - 360		01-Mar-2006
6647385 1		108,800.00	108,589.41	25-Apr-2006		9.400%		IL - 80.00%		Paid Off - 360		01-Feb-2006
6647599 1		325,000.00	324,562.42	03-May-2006		8.000%		NY - 65.00%		Paid Off - 360		01-Mar-2006
6647860 1		54,400.00	54,310.20	19-Apr-2006		9.000%		MI - 80.00%		Paid Off - 360		01-Feb-2006
6647862 1		13,600.00	13,580.19	19-Apr-2006		9.600%		MI - 20.00%		Paid Off - 360		01-Feb-2006
6648154 1		300,000.00	300,000.00	05-May-2006		7.800%		CA - 80.00%		Paid Off - 360		01-Feb-2006
6648155 1		37,500.00	37,455.84	05-May-2006		10.600%		CA - 10.00%		Paid Off - 360		01-Feb-2006
6648217 1		172,000.00	171,803.41	01-May-2006		8.800%		AZ - 62.32%		Paid Off - 360		01-Mar-2006
6648464 2		463,250.00	462,976.45	24-Apr-2006		9.300%		CA - 85.00%		Paid Off - 480		01-Feb-2006
6648793 2		499,999.00	499,433.38	11-May-2006		8.850%		IL - 56.50%		Paid Off - 360		01-Mar-2006
6648957 1		161,900.00	161,687.89	01-May-2006		10.100%		FL - 89.99%		Paid Off - 360		01-Feb-2006
6649008 2		308,000.00	307,545.96	02-May-2006		7.550%		MD - 80.00%		Paid Off - 360		01-Mar-2006
6649010 1		49,500.00	49,491.94	04-May-2006		12.150%		WI - 90.00%		Paid Off - 480		01-Mar-2006
6649091 1		128,250.00	128,141.98	20-Apr-2006		10.250%		VA - 95.00%		Paid Off - 360		01-Mar-2006
6649360 2		708,000.00	707,199.10	01-May-2006		8.850%		NJ - 80.00%		Paid Off - 360		01-Mar-2006
6649645 1		39,000.00	38,964.51	03-May-2006		10.750%		IN - 65.00%		Paid Off - 360		01-Mar-2006
6650025 2		77,120.00	77,064.78	11-May-2006		8.650%		GA - 80.00%		Paid Off - 480		01-Feb-2006
6650435 1		160,200.00	160,072.10	01-May-2006		10.500%		IL - 90.00%		Paid Off - 360		01-Mar-2006
6650445 1		142,200.00	142,086.49	01-May-2006		10.500%		IL - 90.00%		Paid Off - 360		01-Mar-2006
6650458 1		147,600.00	147,482.17	01-May-2006		10.500%		IL - 90.00%		Paid Off - 360		01-Mar-2006
6650468 1		158,400.00	158,273.55	01-May-2006		10.500%		IL - 90.00%		Paid Off - 360		01-Mar-2006
6650477 1		139,500.00	139,388.64	03-May-2006		10.500%		IL - 90.00%		Paid Off - 360		01-Mar-2006
6650675 1		132,000.00	131,912.02	10-Apr-2006		7.500%		MD - 80.00%		Paid Off - 480		01-Mar-2006
6650755 1		252,000.00	251,418.32	27-Apr-2006		7.350%		UT - 80.00%		Paid Off - 360		01-Feb-2006
6650757 1		47,250.00	47,199.30	27-Apr-2006		11.050%		UT - 15.00%		Paid Off - 360		01-Feb-2006
6651323 2		477,000.00	476,764.68	05-May-2006		8.525%		CA - 90.00%		Paid Off - 480		01-Mar-2006
6651618 1		338,400.00	338,141.27	02-May-2006		10.700%		IL - 89.52%		Paid Off - 360		01-Mar-2006
6651656 2		199,600.00	199,518.13	18-Apr-2006		9.150%		WA - 80.00%		Paid Off - 480		01-Mar-2006
6651658 2		49,900.00	49,869.33	18-Apr-2006		11.700%		WA - 20.00%		Paid Off - 360		01-Mar-2006
6651676 1		182,000.00	181,719.28	09-May-2006		8.300%		VA - 70.00%		Paid Off - 360		01-Mar-2006
6651703 2		215,910.00	215,755.31	03-May-2006		11.000%		MO - 90.00%		Paid Off - 360		01-Mar-2006
6651886 1		38,745.00	38,719.82	10-Apr-2006		11.450%		IN - 90.00%		Paid Off - 360		01-Mar-2006
6652005 1		193,500.00	193,326.24	09-May-2006		9.950%		FL - 90.00%		Paid Off - 360		01-Mar-2006
6652268 2		412,000.00	411,582.80	02-May-2006		7.450%		CA - 80.00%		Paid Off - 480		01-Feb-2006
6652292 2		575,025.00	574,025.26	10-Apr-2006		8.750%		FL - 76.67%		Paid Off - 360		01-Feb-2006
6652414 2		547,200.00	547,200.00	28-Apr-2006		7.700%		CO - 80.00%		Paid Off - 360		01-Mar-2006


Page 21 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates

May 25, 2006 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

6652464 1		200,000.00	200,000.00	17-Apr-2006		8.850%		NJ - 80.00%		Paid Off - 360		01-Jan-2006

6652860 2		805,000.00	805,000.00	26-Apr-2006		9.550%		CA - 70.00%		Paid Off - 360		01-Mar-2006
6652954 1		42,300.00	42,256.80	20-Apr-2006		11.900%		MO - 90.00%		Paid Off - 360		01-Mar-2006
6652999 1		186,300.00	186,238.07	01-May-2006		9.850%		MN - 90.00%		Paid Off - 480		01-Mar-2006
6653292 1		355,500.00	355,190.82	20-Apr-2006		10.100%		FL - 90.00%		Paid Off - 360		01-Mar-2006
6653315 2		295,534.00	295,213.29	12-May-2006		9.050%		FL - 80.00%		Paid Off - 360		01-Mar-2006
6653332 2		107,200.00	107,033.90	21-Apr-2006		7.300%		IL - 80.00%		Paid Off - 360		01-Mar-2006
6653333 2		26,800.00	26,774.08	21-Apr-2006		9.600%		IL - 20.00%		Paid Off - 360		01-Mar-2006
6653537 1		335,000.00	334,460.45	11-May-2006		10.500%		NJ - 57.27%		Paid Off - 360		01-Jan-2006
6653658 1		61,650.00	61,600.24	21-Apr-2006		10.450%		IL - 90.00%		Paid Off - 360		01-Mar-2006
6653980 1		270,000.00	269,713.03	25-Apr-2006		9.150%		MD - 90.00%		Paid Off - 360		01-Mar-2006
6654089 1		63,000.00	62,961.27	03-May-2006		11.700%		WI - 90.00%		Paid Off - 360		01-Mar-2006
6654215 1		270,000.00	269,713.03	01-May-2006		9.150%		MD - 90.00%		Paid Off - 360		01-Mar-2006
6654968 1		167,800.00	167,634.28	24-Apr-2006		9.500%		AZ - 66.06%		Paid Off - 360		01-Mar-2006
6654993 1		272,000.00	271,719.84	26-Apr-2006		9.300%		CA - 85.00%		Paid Off - 360		01-Mar-2006
6655063 1		240,000.00	239,875.37	08-May-2006		8.350%		CA - 80.00%		Paid Off - 480		01-Mar-2006
6655190 1		31,500.00	31,471.70	05-May-2006		9.950%		IA - 90.00%		Paid Off - 360		01-Mar-2006
6655363 1		75,150.00	75,072.58	18-Apr-2006		9.300%		OH - 90.00%		Paid Off - 360		01-Mar-2006
6655711 1		297,000.00	296,905.67	25-Apr-2006		10.000%		CA - 90.00%		Paid Off - 480		01-Mar-2006
6656398 2		332,000.00	331,853.34	03-May-2006		8.900%		CA - 80.00%		Paid Off - 480		01-Mar-2006
6656538 2		336,000.00	335,853.76	03-May-2006		8.950%		MD - 80.00%		Paid Off - 480		01-Mar-2006
6656569 2		84,000.00	83,937.82	03-May-2006		10.850%		MD - 20.00%		Paid Off - 360		01-Mar-2006
6657231 1		277,500.00	277,036.96	21-Apr-2006		6.925%		CA - 61.67%		Paid Off - 360		01-Mar-2006
6657269 1		300,000.00	299,657.11	25-Apr-2006		8.800%		FL - 80.00%		Paid Off - 360		01-Mar-2006
6657766 1		244,800.00	244,602.46	03-May-2006		10.450%		IL - 90.00%		Paid Off - 360		01-Mar-2006
6657932 2		179,150.00	178,949.43	28-Apr-2006		8.900%		CA - 80.00%		Paid Off - 360		01-Mar-2006
6658023 2		648,000.00	647,705.16	01-May-2006		8.800%		CA - 80.00%		Paid Off - 480		01-Mar-2006
6658096 1		78,300.00	78,251.88	21-Apr-2006		11.700%		GA - 90.00%		Paid Off - 360		01-Mar-2006
6658211 2		264,000.00	263,890.10	02-May-2006		9.100%		CA - 80.00%		Paid Off - 480		01-Mar-2006
6658252 2		66,000.00	65,962.87	02-May-2006		12.100%		CA - 20.00%		Paid Off - 360		01-Mar-2006
6658262 2		151,920.00	151,755.14	11-May-2006		9.050%		WI - 80.00%		Paid Off - 360		01-Mar-2006
6658334 1		196,500.00	196,297.61	09-May-2006		9.300%		MD - 69.93%		Paid Off - 360		01-Mar-2006
6658504 2		180,400.00	180,198.03	24-Apr-2006		8.900%		CA - 80.00%		Paid Off - 360		01-Mar-2006
6659034 1		34,200.00	34,174.12	17-Apr-2006		10.750%		NC - 90.00%		Paid Off - 360		01-Mar-2006
6660052 2		592,000.00	591,659.71	25-Apr-2006		8.000%		CA - 80.00%		Paid Off - 480		01-Mar-2006
6660385 1		198,000.00	197,945.18	17-Apr-2006		10.450%		VA - 90.00%		Paid Off - 480		01-Mar-2006
6660809 1		400,000.00	399,561.38	26-Apr-2006		9.000%		MD - 80.00%		Paid Off - 360		01-Mar-2006
6661588 1		228,000.00	227,804.63	25-Apr-2006		8.600%		MD - 80.00%		Paid Off - 480		01-Mar-2006
6662023 1		204,000.00	203,746.82	26-Apr-2006		8.400%		IL - 80.00%		Paid Off - 360		01-Mar-2006
6662999 2		660,000.00	659,261.09	12-May-2006		8.900%		CA - 60.50%		Paid Off - 360		01-Mar-2006
6663719 1		252,000.00	251,853.03	08-May-2006		7.950%		CT - 75.00%		Paid Off - 480		01-Mar-2006
6663858 1		228,000.00	227,935.90	24-Apr-2006		10.400%		CA - 80.00%		Paid Off - 480		01-Mar-2006


Page 22 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates

May 25, 2006 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

6664359 1		378,000.00	377,846.51	21-Apr-2006		10.400%		VA - 90.00%		Paid Off - 360		01-Apr-2006

6664405 1		79,200.00	79,128.87	09-May-2006		9.950%		MI - 90.00%		Paid Off - 360		01-Mar-2006
6664409 1		71,100.00	71,045.63	09-May-2006		10.700%		MI - 90.00%		Paid Off - 360		01-Mar-2006
6664573 1		508,000.00	507,782.15	08-May-2006		9.000%		HI - 80.00%		Paid Off - 480		01-Mar-2006
6665091 1		81,000.00	80,946.20	04-May-2006		8.050%		MI - 75.70%		Paid Off - 360		01-Apr-2006
6665118 1		39,100.00	39,074.88	03-May-2006		11.500%		TN - 85.00%		Paid Off - 360		01-Mar-2006
6665477 2		598,500.00	597,956.82	03-May-2006		9.900%		MA - 90.00%		Paid Off - 360		01-Mar-2006
6665774 2		237,600.00	237,512.23	26-Apr-2006		9.500%		IL - 80.00%		Paid Off - 480		01-Mar-2006
6667073 2		440,000.00	439,880.06	24-Apr-2006		10.500%		IL - 80.00%		Paid Off - 480		01-Mar-2006
6667120 2		114,320.00	114,176.66	27-Apr-2006		8.350%		FL - 80.00%		Paid Off - 360		01-Mar-2006
6667293 2		425,000.00	424,856.58	25-Apr-2006		9.800%		CA - 85.00%		Paid Off - 480		01-Mar-2006
6668243 1		261,000.00	260,658.14	28-Apr-2006		10.850%		CA - 90.00%		Paid Off - 360		01-Mar-2006
6668311 1		215,234.00	215,155.56	28-Apr-2006		10.900%		FL - 90.00%		Paid Off - 360		01-Apr-2006
6669559 1		102,600.00	102,559.22	27-Apr-2006		10.500%		FL - 90.00%		Paid Off - 360		01-Apr-2006
6669895 2		600,000.00	599,299.89	09-May-2006		8.700%		CA - 64.17%		Paid Off - 360		01-Mar-2006
6671522 1		148,500.00	148,431.44	25-Apr-2006		9.800%		MA - 90.00%		Paid Off - 360		01-Apr-2006
6621997 1		118,500.00	118,363.51	14-Apr-2006		10.700%		MO - 87.78%		Repur/Subs - 360		01-Feb-2006
6625532 2		204,000.00	203,659.67	14-Apr-2006		8.950%		NJ - 80.00%		Repur/Subs - 360		01-Feb-2006
6628029 1		136,850.00	136,788.39	14-Apr-2006		10.200%		GA - 85.00%		Repur/Subs - 480		01-Feb-2006
6630535 2		34,000.00	33,966.74	14-Apr-2006		11.450%		FL - 20.00%		Repur/Subs - 360		01-Feb-2006
6633924 2		582,250.00	581,940.39	14-Apr-2006		9.650%		VA - 94.99%		Repur/Subs - 480		01-Feb-2006
6634276 2		504,000.00	503,617.40	14-Apr-2006		8.450%		CA - 80.00%		Repur/Subs - 480		01-Feb-2006
6635842 1		303,920.00	303,753.47	26-Apr-2006		9.550%		MN - 80.00%		Repur/Subs - 480		01-Feb-2006
6637387 1		46,500.00	46,435.75	20-Apr-2006		9.850%		PA - 75.00%		Repur/Subs - 360		01-Feb-2006
6640571 1		160,000.00	159,888.79	27-Apr-2006		8.750%		NJ - 80.00%		Repur/Subs - 480		01-Feb-2006
6643104 1		75,980.00	75,875.94	26-Apr-2006		9.891%		MN - 20.00%		Repur/Subs - 360		01-Feb-2006
6645585 2		468,000.00	467,325.55	14-Apr-2006		9.650%		FL - 90.00%		Repur/Subs - 360		01-Feb-2006
6649308 2		237,600.00	237,307.59	24-Apr-2006		9.350%		CA - 80.00%		Repur/Subs - 480		01-Feb-2006
6651418 2		151,200.00	150,939.80	24-Apr-2006		8.800%		TX - 80.00%		Repur/Subs - 360		01-Feb-2006
6652025 2		236,000.00	235,872.62	26-Apr-2006		9.600%		IL - 80.00%		Repur/Subs - 480		01-Feb-2006
6652026 2		59,000.00	58,945.32	26-Apr-2006		11.700%		IL - 20.00%		Repur/Subs - 360		01-Feb-2006


TOTAL		46,350,877.00	46,288,121.82

Page 23 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
May 25, 2006 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES



		Group 2		Group 1		Total


Current





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

Cumulative
Cumulative



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

Page 24 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
May 25, 2006 Distribution


DEFAULT SPEEDS

	Group 2	Group 1	Total



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


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


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


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

Page 25 of 29

Long Beach Mortgage Loan Trust 2006-2

Asset Backed Certificates

May 25, 2006 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 26 of 29

Long Beach Mortgage Loan Trust 2006-2

Asset Backed Certificates

May 25, 2006 Distribution

Realized Loss Detail Report

Loan Number

Current

State &

Prior

Realized

Cumulative

Loan

Note

LTV at

Original

Principal

Loss/(Gain)

Realized

Loan Group

Status

Rate

Origination

Term

Balance

Revision

Loss/(Gain)

TOTAL

Page 27 of 29

Long Beach Mortgage Loan Trust 2006-2

Asset Backed Certificates

May 25, 2006 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Group 2

Group 1

Total

Does a Trigger Event Exist? (0=No,1=Yes)

Has a Stepdown Date Occurred? (0=No,1=Yes)

60+ Day Delinquency Balance (includes all REO and FC)

1,056,054.29

Beginning Stated Principal Balance

2,945,623,839.32

Delinquency Percentage

0.035900%

Offered Subordinate and C Class Certificate Balances

599,257,385.05

Beginning Stated Principal Balance

2,945,623,839.32

Credit Enhancement Percentage

20.344000%

Cumulative Loss Percentage

0.00000000%

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Group 2

Group 1

Total

Current LIBOR Rate

4.959380%

Libor Rate Determination Date

04/21/2006

Next LIBOR Rate

5.081250%

Next Libor Determination Date

05/23/2006

Page 28 of 29

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
May 25, 2006 Distribution

Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

		Next Pass Through Rate	Prior Carryfrwd Due	Interest on Carryfrwd	CarryOver Amounts Unpaid	Carryover Amounts Paid
CLASS

	I-A	5.261%	$0.00	$0.00	$0.00	$0.00
		5.261%	$0.00	$0.00	$0.00	$0.00
	II-A1	5.151%	$0.00	$0.00	$0.00	$0.00
		5.151%	$0.00	$0.00	$0.00	$0.00
	II-A2	5.211%	$0.00	$0.00	$0.00	$0.00
		5.211%	$0.00	$0.00	$0.00	$0.00
	II-A3	5.271%	$0.00	$0.00	$0.00	$0.00
		5.271%	$0.00	$0.00	$0.00	$0.00
	II-A4	5.371%	$0.00	$0.00	$0.00	$0.00
		5.371%	$0.00	$0.00	$0.00	$0.00
	M-1	5.441%	$0.00	$0.00	$0.00	$0.00
		5.441%	$0.00	$0.00	$0.00	$0.00
	M-2	5.471%	$0.00	$0.00	$0.00	$0.00
		5.471%	$0.00	$0.00	$0.00	$0.00
	M-3	5.501%	$0.00	$0.00	$0.00	$0.00
		5.501%	$0.00	$0.00	$0.00	$0.00
	M-4	5.611%	$0.00	$0.00	$0.00	$0.00
		5.611%	$0.00	$0.00	$0.00	$0.00
	M-5	5.651%	$0.00	$0.00	$0.00	$0.00
		5.651%	$0.00	$0.00	$0.00	$0.00
	M-6	5.701%	$0.00	$0.00	$0.00	$0.00
		5.701%	$0.00	$0.00	$0.00	$0.00
	M-7	6.281%	$0.00	$0.00	$0.00	$0.00
		6.281%	$0.00	$0.00	$0.00	$0.00
	M-8	6.531%	$0.00	$0.00	$0.00	$0.00
		6.531%	$0.00	$0.00	$0.00	$0.00
	M-9	7.581%	$0.00	$0.00	$0.00	$0.00
		7.581%	$0.00	$0.00	$0.00	$0.00
	M-10	7.581%	$0.00	$0.00	$0.00	$0.00
		7.581%	$0.00	$0.00	$0.00	$0.00
	B	7.581%	$0.00	$0.00	$0.00	$0.00
		7.581%	$0.00	$0.00	$0.00	$0.00
	R	0.000%	$0.00	$0.00	$0.00	$0.00
		0.000%	$0.00	$0.00	$0.00	$0.00
	FMR-IO	0.000%	$0.00	$0.00	$0.00	$0.00
		0.000%	$0.00	$0.00	$0.00	$0.00
	R-3	0.000%	$0.00	$0.00	$0.00	$0.00
		0.000%	$0.00	$0.00	$0.00	$0.00
	R-4	0.000%	$0.00	$0.00	$0.00	$0.00
		0.000%	$0.00	$0.00	$0.00	$0.00
	C	0.000%	$0.00	$0.00	$0.00	$0.00
		0.000%	$0.00	$0.00	$0.00	$0.00
	R-CX	0.000%	$0.00	$0.00	$0.00	$0.00
		0.000%	$0.00	$0.00	$0.00	$0.00
	P	0.000%	$0.00	$0.00	$0.00	$0.00
		0.000%	$0.00	$0.00	$0.00	$0.00
	R-PX	0.000%	$0.00	$0.00	$0.00	$0.00
		0.000%	$0.00	$0.00	$0.00	$0.00
	SWAP-IO	0.000%	$0.00	$0.00	$0.00	$0.00
		0.000%	$0.00	$0.00	$0.00	$0.00
	R-1	0.000%	$0.00	$0.00	$0.00	$0.00
		0.000%	$0.00	$0.00	$0.00	$0.00






Page 29 of 29

Long Beach Mortgage Loan Trust 2006-2 10-D