Long Beach Mortgage Loan Trust 2006-WL1

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

Goldman Sachs Mortgage Securities

7. Foreclosure Report

8. Prepayment Report

Swap Counterparty

9. Prepayment Detail Report

Goldman Sachs Cap. Mkts L.P.

10. Realized Loss Report

11. Realized Loss Detail Report

12. Triggers and Adj. Cert. Report

13. Additional Certificate Report

14. Other Related Information

Total Number of Pages

Dates

Contacts

Cut-Off Date:

January 01, 2006

Hang Luu

Close Date:

February 08, 2006

Administrator

First Distribution Date:

February 27, 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:

May 15, 2006

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

Page 1 of 31

Long Beach Mortgage Loan Trust 2006-WL1



Asset Backed Certificates

May 25, 2006 Distribution

Certificate Payment Report
Current Period Distribution - REMIC 3
				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	$	284,678,000.00	262,779,082.71	1,136,383.76	7,450,080.16	8,586,463.92	0.00	0.00	255,329,002.55

I-A2	SR	$	256,209,000.00	236,500,066.73	1,020,769.76	6,705,040.75	7,725,810.51	0.00	0.00	229,795,025.98
I-A3	SR	$	28,468,000.00	26,278,092.89	115,829.02	745,013.25	860,842.27	0.00	0.00	25,533,079.64
II-A1	SR	$	535,356,000.00	462,801,501.04	1,947,383.87	25,832,206.93	27,779,590.80	0.00	0.00	436,969,294.11
II-A2	SR	$	147,397,000.00	147,397,000.00	631,274.33	0.00	631,274.33	0.00	0.00	147,397,000.00
II-A3	SR	$	158,783,000.00	158,783,000.00	687,977.63	0.00	687,977.63	0.00	0.00	158,783,000.00
II-A4	SR	$	52,441,000.00	52,441,000.00	231,587.32	0.00	231,587.32	0.00	0.00	52,441,000.00
M-1	MEZ	$	69,683,000.00	69,683,000.00	312,376.11	0.00	312,376.11	0.00	0.00	69,683,000.00
M-2	MEZ	$	63,001,000.00	63,001,000.00	283,996.96	0.00	283,996.96	0.00	0.00	63,001,000.00
M-3	MEZ	$	39,136,000.00	39,136,000.00	177,396.31	0.00	177,396.31	0.00	0.00	39,136,000.00
M-4	MEZ	$	34,364,000.00	34,364,000.00	159,774.85	0.00	159,774.85	0.00	0.00	34,364,000.00
M-5	MEZ	$	31,501,000.00	31,501,000.00	147,250.90	0.00	147,250.90	0.00	0.00	31,501,000.00
M-6	MEZ	$	28,636,000.00	28,636,000.00	135,528.94	0.00	135,528.94	0.00	0.00	28,636,000.00
M-7	MEZ	$	26,728,000.00	26,728,000.00	144,985.59	0.00	144,985.59	0.00	0.00	26,728,000.00
M-8	MEZ	$	23,864,000.00	23,864,000.00	140,387.54	0.00	140,387.54	0.00	0.00	23,864,000.00
M-9	MEZ	$	19,091,000.00	19,091,000.00	118,672.52	0.00	118,672.52	0.00	0.00	19,091,000.00
M-10	MEZ	$	20,046,000.00	20,046,000.00	124,608.94	0.00	124,608.94	0.00	0.00	20,046,000.00
M-11	MEZ	$	19,091,000.00	19,091,000.00	118,672.52	0.00	118,672.52	0.00	0.00	19,091,000.00
C	NOF	$	70,637,118.30	70,637,078.08	2,938,235.01	0.00	2,938,235.01	0.00	0.00	70,637,078.08
P	NOF	$	100.00	100.00	560,681.10	0.00	560,681.10	0.00	0.00	100.00
R	NOF/RES	$	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total			1,909,110,218.30	1,792,757,921.45	11,133,772.98	40,732,341.09	51,866,114.07	0.00	0.00	1,752,025,580.36






Page 2 of 31

Long Beach Mortgage Loan Trust 2006-WL1



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-A1	04/25/06	05/24/06	A-Act/360	542514QP2	284,678,000.00	923.074782	3.991821	26.170200	30.162021	896.904582

I-A2	04/25/06	05/24/06	A-Act/360	542514QQ0	256,209,000.00	923.074782	3.984129	26.170200	30.154329	896.904582
I-A3	04/25/06	05/24/06	A-Act/360	542514QR8	28,468,000.00	923.074782	4.068745	26.170200	30.238944	896.904582
II-A1	04/25/06	05/24/06	A-Act/360	542514QS6	535,356,000.00	864.474296	3.637549	48.252391	51.889940	816.221905
II-A2	04/25/06	05/24/06	A-Act/360	542514QT4	147,397,000.00	1,000.000000	4.282817	0.000000	4.282817	1,000.000000
II-A3	04/25/06	05/24/06	A-Act/360	542514QU1	158,783,000.00	1,000.000000	4.332817	0.000000	4.332817	1,000.000000
II-A4	04/25/06	05/24/06	A-Act/360	542514QV9	52,441,000.00	1,000.000000	4.416150	0.000000	4.416150	1,000.000000
M-1	04/25/06	05/24/06	A-Act/360	542514QW7	69,683,000.00	1,000.000000	4.482817	0.000000	4.482817	1,000.000000
M-2	04/25/06	05/24/06	A-Act/360	542514QX5	63,001,000.00	1,000.000000	4.507817	0.000000	4.507817	1,000.000000
M-3	04/25/06	05/24/06	A-Act/360	542514QY3	39,136,000.00	1,000.000000	4.532817	0.000000	4.532817	1,000.000000
M-4	04/25/06	05/24/06	A-Act/360	542514QZ0	34,364,000.00	1,000.000000	4.649483	0.000000	4.649483	1,000.000000
M-5	04/25/06	05/24/06	A-Act/360	542514RA4	31,501,000.00	1,000.000000	4.674483	0.000000	4.674483	1,000.000000
M-6	04/25/06	05/24/06	A-Act/360	542514RB2	28,636,000.00	1,000.000000	4.732817	0.000000	4.732817	1,000.000000
M-7	04/25/06	05/24/06	A-Act/360	542514RC0	26,728,000.00	1,000.000000	5.424483	0.000000	5.424483	1,000.000000
M-8	04/25/06	05/24/06	A-Act/360	542514RD8	23,864,000.00	1,000.000000	5.882817	0.000000	5.882817	1,000.000000
M-9	04/25/06	05/24/06	A-Act/360	542514RE6	19,091,000.00	1,000.000000	6.216150	0.000000	6.216150	1,000.000000
M-10	04/25/06	05/24/06	A-Act/360	542514RF3	20,046,000.00	1,000.000000	6.216150	0.000000	6.216150	1,000.000000
M-11	04/25/06	05/24/06	A-Act/360	542514RG1	19,091,000.00	1,000.000000	6.216150	0.000000	6.216150	1,000.000000
C	04/01/06	04/30/06	F-30/360		70,637,118.30	999.999431	41.596190	0.000000	41.596190	999.999431
P	04/01/06	04/30/06	F-30/360		100.00	1,000.000000	5,606,811.000000	0.000000	5,606,811.000000	1,000.000000
R	04/01/06	04/30/06	F-30/360		0.00	0.000000	0.000000	0.000000	0.000000	0.000000




Page 3 of 31

Long Beach Mortgage Loan Trust 2006-WL1



Asset Backed Certificates

May 25, 2006 Distribution


Distribution to Date - REMIC 3
									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	284,678,000.00	4,009,643.46	28,692,287.02	656,710.43	29,348,997.45	33,358,640.91	0.00	0.00	255,329,002.55
I-A2	256,209,000.00	3,601,410.24	25,822,937.40	591,036.62	26,413,974.02	30,015,384.26	0.00	0.00	229,795,025.98
I-A3	28,468,000.00	409,025.00	2,869,248.85	65,671.50	2,934,920.36	3,343,945.36	0.00	0.00	25,533,079.64
II-A1	535,356,000.00	7,055,087.98	96,156,820.71	2,229,885.18	98,386,705.89	105,441,793.87	0.00	0.00	436,969,294.11
II-A2	147,397,000.00	2,140,019.41	0.00	0.00	0.00	2,140,019.41	0.00	0.00	147,397,000.00
II-A3	158,783,000.00	2,333,381.51	0.00	0.00	0.00	2,333,381.51	0.00	0.00	158,783,000.00
II-A4	52,441,000.00	786,083.02	0.00	0.00	0.00	786,083.02	0.00	0.00	52,441,000.00
M-1	69,683,000.00	1,060,952.34	0.00	0.00	0.00	1,060,952.34	0.00	0.00	69,683,000.00
M-2	63,001,000.00	964,781.23	0.00	0.00	0.00	964,781.23	0.00	0.00	63,001,000.00
M-3	39,136,000.00	602,775.72	0.00	0.00	0.00	602,775.72	0.00	0.00	39,136,000.00
M-4	34,364,000.00	543,442.62	0.00	0.00	0.00	543,442.62	0.00	0.00	34,364,000.00
M-5	31,501,000.00	500,948.86	0.00	0.00	0.00	500,948.86	0.00	0.00	31,501,000.00
M-6	28,636,000.00	461,290.02	0.00	0.00	0.00	461,290.02	0.00	0.00	28,636,000.00
M-7	26,728,000.00	495,874.79	0.00	0.00	0.00	495,874.79	0.00	0.00	26,728,000.00
M-8	23,864,000.00	481,386.47	0.00	0.00	0.00	481,386.47	0.00	0.00	23,864,000.00
M-9	19,091,000.00	407,590.10	0.00	0.00	0.00	407,590.10	0.00	0.00	19,091,000.00
M-10	20,046,000.00	427,979.20	0.00	0.00	0.00	427,979.20	0.00	0.00	20,046,000.00
M-11	19,091,000.00	407,590.10	0.00	0.00	0.00	407,590.10	0.00	0.00	19,091,000.00
C	70,637,118.30	15,644,387.80	39.17	1.05	40.22	15,644,428.02	0.00	0.00	70,637,078.08
P	100.00	1,977,176.95	0.00	0.00	0.00	1,977,176.95	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	1,909,110,218.30	44,310,826.82	153,541,333.15	3,543,304.78	157,084,637.94	201,395,464.76	0.00	0.00	1,752,025,580.36


Interest Detail - REMIC 3
	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	5.18938%	262,779,082.71	1,136,383.76	0.00	0.00	0.00	1,136,383.76	1,136,383.76	0.00
I-A2	5.17938%	236,500,066.73	1,020,769.76	0.00	0.00	0.00	1,020,769.76	1,020,769.76	0.00
I-A3	5.28938%	26,278,092.89	115,829.02	0.00	0.00	0.00	115,829.02	115,829.02	0.00
II-A1	5.04938%	462,801,501.04	1,947,383.87	0.00	0.00	0.00	1,947,383.87	1,947,383.87	0.00
II-A2	5.13938%	147,397,000.00	631,274.33	0.00	0.00	0.00	631,274.33	631,274.33	0.00
II-A3	5.19938%	158,783,000.00	687,977.63	0.00	0.00	0.00	687,977.63	687,977.63	0.00
II-A4	5.29938%	52,441,000.00	231,587.32	0.00	0.00	0.00	231,587.32	231,587.32	0.00
M-1	5.37938%	69,683,000.00	312,376.11	0.00	0.00	0.00	312,376.11	312,376.11	0.00
M-2	5.40938%	63,001,000.00	283,996.96	0.00	0.00	0.00	283,996.96	283,996.96	0.00
M-3	5.43938%	39,136,000.00	177,396.31	0.00	0.00	0.00	177,396.31	177,396.31	0.00
M-4	5.57938%	34,364,000.00	159,774.85	0.00	0.00	0.00	159,774.85	159,774.85	0.00
M-5	5.60938%	31,501,000.00	147,250.90	0.00	0.00	0.00	147,250.90	147,250.90	0.00
M-6	5.67938%	28,636,000.00	135,528.94	0.00	0.00	0.00	135,528.94	135,528.94	0.00
M-7	6.50938%	26,728,000.00	144,985.59	0.00	0.00	0.00	144,985.59	144,985.59	0.00
M-8	7.05938%	23,864,000.00	140,387.54	0.00	0.00	0.00	140,387.54	140,387.54	0.00
M-9	7.45938%	19,091,000.00	118,672.52	0.00	0.00	0.00	118,672.52	118,672.52	0.00
M-10	7.45938%	20,046,000.00	124,608.94	0.00	0.00	0.00	124,608.94	124,608.94	0.00
M-11	7.45938%	19,091,000.00	118,672.52	0.00	0.00	0.00	118,672.52	118,672.52	0.00
C	49.91546%	70,637,078.08	0.00	701.05	0.00	0.00	-701.05	2,938,235.01	0.00
P	6,728,173.20000%	100.00	0.00	0.00	0.00	0.00	0.00	560,681.10	0.00
R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total		1,792,757,921.45	7,634,856.87	701.05	0.00	0.00	7,634,155.82	11,133,772.98	0.00



Page 4 of 31

Long Beach Mortgage Loan Trust 2006-WL1



Asset Backed Certificates
Asset Backed Certificates
May 25, 2006 Distribution

Collection Account Report
SUMMARY

	Group 2	Group 1	Total
Principal Collections	25,832,206.93	14,900,134.16	40,732,341.09
Principal Withdrawals	0.00	0.00	0.00
Principal Other Accounts	0.00	0.00	0.00
TOTAL NET PRINCIPAL	25,832,206.93	14,900,134.16	40,732,341.09
Interest Collections	6,583,797.41	4,287,176.08	10,870,973.49
Interest Withdrawals	-0.00	-0.00	-0.00
Interest Fees	-317,778.81	-205,438.56	-523,217.37
Interest Other Accounts	472,527.99	313,488.87	786,016.86
TOTAL NET INTEREST	6,738,546.59	4,395,226.39	11,133,772.98
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION	32,570,753.52	19,295,360.55	51,866,114.07




PRINCIPAL - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Principal Received	487,832.04	380,059.16	867,891.20
Curtailments	32,739.22	34,853.87	67,593.09
Prepayments In Full	24,330,579.36	13,650,199.38	37,980,778.74
Repurchased/Substitutions	981,056.31	835,021.75	1,816,078.06
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	-152,710.09	-113,027.44	-265,737.53
Realized Losses	-0.00	-0.00	-0.00
Advanced Principal	152,710.09	113,027.44	265,737.53
TOTAL PRINCIPAL COLLECTED	25,832,206.93	14,900,134.16	40,732,341.09




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 31

Long Beach Mortgage Loan Trust 2006-WL1



Asset Backed Certificates
Asset Backed Certificates
May 25, 2006 Distribution


INTEREST - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Interest	6,715,400.48	4,368,256.43	11,083,656.91
Repurchased/Substitution Interest	6,349.94	5,432.79	11,782.73
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	-27,070.79	-9,016.96	-36,087.75
Delinquent Interest	-2,081,724.98	-1,326,850.54	-3,408,575.52
Compensating Interest	27,070.79	9,016.95	36,087.74
Civil Relief Act Shortfalls	-0.00	-701.05	-701.05
Interest Realized Loss	0.00	0.00	0.00
Interest Advanced	1,943,771.98	1,241,038.44	3,184,810.42
TOTAL INTEREST COLLECTED	6,583,797.41	4,287,176.08	10,870,973.49




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	335,177.54	225,503.56	560,681.10

Net Swap Payment	137,350.45	87,985.31	225,335.76
. a) Swap Payment	-4,136,542.56	-2,649,827.45	-6,786,370.01
. b) Counterparty Payment	4,273,893.01	2,737,812.76	7,011,705.77

TOTAL INTEREST OTHER ACCOUNTS	472,527.99	313,488.87	786,016.86




INTEREST - FEES

	Group 2	Group 1	Total
Current Servicing Fees	317,778.81	205,438.56	523,217.37
Trustee Fees	0.00	0.00	0.00
PMI Insurer Fee	0.00	0.00	0.00
TOTAL INTEREST FEES	317,778.81	205,438.56	523,217.37



Page 6 of 31

Long Beach Mortgage Loan Trust 2006-WL1

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

1,000.00

Amount Deposited

0.00

Amount Withdrawn

0.00

Interest Earnings

0.00

Ending Balance

1,000.00

Supplemental Interest Account

Beginning Balance

1,000.00

Amount Deposited

7,011,705.77

Amount Withdrawn

6,786,370.01

Net Swap Amount

225,335.76

Ending Balance

1,000.00

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

Group 2

Group 1

Total

Overcollateralized Amount - Prior Period

70,637,078.08

Current Period Principal Realized Losses

0.00

Overcollateralized Amount - After Current

70,637,078.08

Net Monthly Excess Cashflow

2,938,235.01

Extra Principal Distribution Amount

0.00

Overcollateralization Reduction Amount

0.00

Overcollateralized Amount - Ending

70,637,078.08

Overcollateralization Deficiency Amount

0.00

Overcollateralization Excess Amount

0.00

Overcollateralization Target Amount

70,637,078.08

Page 7 of 31

Long Beach Mortgage Loan Trust 2006-WL1



Asset Backed Certificates
Asset Backed Certificates
May 25, 2006 Distribution

Collateral Report


COLLATERAL




		Group 2		Group 1		Total



Loan Count:


Original	4,541		4,628		9,169
Prior	4,311		4,407		8,718
Prefunding	0		0		0
Scheduled Paid Offs	-0		-0		-0
Full Voluntary Prepayments	-84		-82		-166
Repurchases	-4		-5		-9
Liquidations	-0		-0		-0
Current	4,223		4,320		8,543
Principal Balance:


Original	1,163,335,982.36		740,323,418.68		1,903,659,401.04
Prior	1,093,756,350.42		699,001,571.03		1,792,757,921.45
Prefunding	0.00		0.00		0.00
Cash Deposit	2,974,895.85		2,475,921.41		5,450,817.26
Scheduled Principal	-487,832.04		-380,059.16		-867,891.20
Partial Prepayments	-32,739.22		-34,853.87		-67,593.09
Full Voluntary Prepayments	-24,330,579.36		-13,650,199.38		-37,980,778.74
Repurchases	-981,056.31		-835,021.75		-1,816,078.06
Liquidations	-0.00		-0.00		-0.00
Current	1,067,924,143.49		684,101,436.87		1,752,025,580.36





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 8 of 31

Long Beach Mortgage Loan Trust 2006-WL1

Asset Backed Certificates

May 25, 2006 Distribution



CHARACTERISTICS
CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Coupon Original	7.39983%	7.51892%	7.44617%
Weighted Average Coupon Prior	7.38648%	7.51280%	7.43576%
Weighted Average Coupon Current	7.37468%	7.50846%	7.42684%
Weighted Average Months to Maturity Original	431	406	421
Weighted Average Months to Maturity Prior	429	404	419
Weighted Average Months to Maturity Current	428	402	418
Weighted Avg Remaining Amortization Term Original	431	406	421
Weighted Avg Remaining Amortization Term Prior	429	404	419
Weighted Avg Remaining Amortization Term Current	428	402	418
Weighted Average Seasoning Original	5.29	5.19	5.25
Weighted Average Seasoning Prior	7.28	7.18	7.24
Weighted Average Seasoning Current	8.27	8.18	8.24

Page 9 of 31

Long Beach Mortgage Loan Trust 2006-WL1

Asset Backed Certificates

May 25, 2006 Distribution



ARM CHARACTERISTICS
ARM CHARACTERISTICS

		Group 2	Group 1	Total
	Weighted Average Margin Original	5.06701%	5.10351%	5.08114%
	Weighted Average Margin Prior	5.06296%	5.10290%	5.07848%
	Weighted Average Margin Current	5.05847%	5.10251%	5.07557%
	Weighted Average Max Rate Original	13.17613%	13.52431%	13.31092%
	Weighted Average Max Rate Prior	13.15769%	13.51589%	13.29688%
	Weighted Average Max Rate Current	13.14445%	13.50912%	13.28605%
	Weighted Average Min Rate Original	7.17613%	7.52388%	7.31075%
	Weighted Average Min Rate Prior	7.15769%	7.51545%	7.29671%
	Weighted Average Min Rate Current	7.14445%	7.50867%	7.28588%
	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%





Page 10 of 31

Long Beach Mortgage Loan Trust 2006-WL1



Asset Backed Certificates
Asset Backed Certificates
May 25, 2006 Distribution


SERVICING FEES & ADVANCES
SERVICING FEES & ADVANCES

			Group 2		Group 1		Total




Current Servicing Fees		317,778.81		205,438.56		523,217.37
Delinquent Servicing Fees		137,953.01		85,812.10		223,765.11
TOTAL SERVICING FEES		455,731.83		291,250.66		746,982.49


Total Servicing Fees		455,731.83		291,250.66		746,982.49
Compensating Interest		-27,070.79		-9,016.95		-36,087.74
Delinquent Servicing Fees		-137,953.01		-85,812.10		-223,765.11
COLLECTED SERVICING FEES		290,708.03		196,421.62		487,129.65


Total Advanced Interest		1,943,771.98		1,241,038.44		3,184,810.42
Total Advanced Principal		152,710.09		113,027.44		265,737.53
Aggregate Advances with respect to this Distribution		2,096,482.07		1,354,065.89		3,450,547.96
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)			27,070.79		9,016.96		36,087.75
	Compensating Interest			(27,070.79)		(9,016.95)		(36,087.74)
	Net Prepayment Interest Shortfall (PPIS)			0.00		0.00		0.00


	Ending Pool Stated Principal Balance			1,067,924,143.		684,101,436.87		7.603799%





Page 11 of 31

Long Beach Mortgage Loan Trust 2006-WL1



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
		25,542,147.89	9,954,165.39	6,403,341.22	0.00	0.00	41,899,654.50
		1.46%	0.57%	0.37%	0.00%	0.00%	2.39%
		132	51	25	0	0	208
		1.55%	0.60%	0.29%	0.00%	0.00%	2.43%
FORECLOSURE Balance % Balance # Loans % # Loans
	0.00	0.00	183,433.09	4,496,467.70	0.00	0.00	4,679,900.79
	0.00%	0.00%	0.01%	0.26%	0.00%	0.00%	0.27%
	0	0	2	17	0	0	19
	0.00%	0.00%	0.02%	0.20%	0.00%	0.00%	0.22%
BANKRUPTCY Balance % Balance # Loans % # Loans
	715,925.52	206,603.87	0.00	183,316.91	0.00	0.00	1,105,846.30
	0.04%	0.01%	0.00%	0.01%	0.00%	0.00%	0.06%
	8	2	0	1	0	0	11
	0.09%	0.02%	0.00%	0.01%	0.00%	0.00%	0.13%
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
	715,925.52	25,748,751.76	10,137,598.48	11,083,125.83	0.00	0.00	47,685,401.59
	0.04%	1.47%	0.58%	0.63%	0.00%	0.00%	2.72%
	8	134	53	43	0	0	238
	0.09%	1.57%	0.62%	0.50%	0.00%	0.00%	2.79%

Page 12 of 31

Long Beach Mortgage Loan Trust 2006-WL1



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
		10,721,840.84	3,315,254.99	1,344,539.43	0.00	0.00	15,381,635.26
		1.57%	0.48%	0.20%	0.00%	0.00%	2.25%
		74	25	8	0	0	107
		1.71%	0.58%	0.19%	0.00%	0.00%	2.48%
FORECLOSURE Balance % Balance # Loans % # Loans
	0.00	0.00	103,728.52	846,577.30	0.00	0.00	950,305.82
	0.00%	0.00%	0.02%	0.12%	0.00%	0.00%	0.14%
	0	0	1	7	0	0	8
	0.00%	0.00%	0.02%	0.16%	0.00%	0.00%	0.19%
BANKRUPTCY Balance % Balance # Loans % # Loans
	503,922.00	180,275.44	0.00	183,316.91	0.00	0.00	867,514.35
	0.07%	0.03%	0.00%	0.03%	0.00%	0.00%	0.13%
	5	1	0	1	0	0	7
	0.12%	0.02%	0.00%	0.02%	0.00%	0.00%	0.16%
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
	503,922.00	10,902,116.28	3,418,983.51	2,374,433.64	0.00	0.00	17,199,455.43
	0.07%	1.59%	0.50%	0.35%	0.00%	0.00%	2.51%
	5	75	26	16	0	0	122
	0.12%	1.74%	0.60%	0.37%	0.00%	0.00%	2.82%

Page 13 of 31

Long Beach Mortgage Loan Trust 2006-WL1



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
		14,820,307.05	6,638,910.40	5,058,801.79	0.00	0.00	26,518,019.24
		1.39%	0.62%	0.47%	0.00%	0.00%	2.48%
		58	26	17	0	0	101
		1.37%	0.62%	0.40%	0.00%	0.00%	2.39%
FORECLOSURE Balance % Balance # Loans % # Loans
	0.00	0.00	79,704.57	3,649,890.40	0.00	0.00	3,729,594.97
	0.00%	0.00%	0.01%	0.34%	0.00%	0.00%	0.35%
	0	0	1	10	0	0	11
	0.00%	0.00%	0.02%	0.24%	0.00%	0.00%	0.26%
BANKRUPTCY Balance % Balance # Loans % # Loans
	212,003.52	26,328.43	0.00	0.00	0.00	0.00	238,331.95
	0.02%	0.00%	0.00%	0.00%	0.00%	0.00%	0.02%
	3	1	0	0	0	0	4
	0.07%	0.02%	0.00%	0.00%	0.00%	0.00%	0.09%
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
	212,003.52	14,846,635.48	6,718,614.97	8,708,692.19	0.00	0.00	30,485,946.16
	0.02%	1.39%	0.63%	0.82%	0.00%	0.00%	2.85%
	3	59	27	27	0	0	116
	0.07%	1.40%	0.64%	0.64%	0.00%	0.00%	2.75%

Page 14 of 31

Long Beach Mortgage Loan Trust 2006-WL1

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 15 of 31

Long Beach Mortgage Loan Trust 2006-WL1



Asset Backed Certificates

May 25, 2006 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


Became Foreclosure Property this Period:
6494487 2		80,000.00		79,704.57	01-Jan-2006	11.950%	CA - 20.00%	360	01-Aug-2005
6506206 1		187,960.00		187,204.24	01-Dec-2005	6.900%	CO - 80.00%	480	01-Aug-2005
6513039 1		104,000.00		103,728.52	01-Jan-2006	8.050%	IL - 80.00%	480	01-Sep-2005
6519955 2		93,000.00		92,746.81	01-Dec-2005	11.950%	CA - 20.00%	360	01-Sep-2005
6545704 2		190,000.00		189,138.82	01-Dec-2005	8.950%	MI - 95.00%	360	01-Oct-2005
6548253 2		376,000.00		374,982.64	01-Dec-2005	7.500%	CA - 80.00%	480	01-Oct-2005
6549578 1		127,800.00		127,138.87	01-Dec-2005	8.300%	IL - 90.00%	360	01-Oct-2005
6555136 1		138,600.00		138,115.44	01-Dec-2005	10.900%	GA - 90.00%	360	01-Oct-2005
6556638 2		560,000.00		560,000.00	01-Dec-2005	8.450%	NY - 80.00%	360	01-Oct-2005
6558510 1		126,000.00		125,451.86	01-Dec-2005	9.150%	MI - 90.00%	360	01-Oct-2005
6560290 1		180,000.00		178,989.21	01-Dec-2005	7.200%	IL - 80.00%	360	01-Nov-2005
6563473 1		48,000.00		47,822.61	01-Dec-2005	9.950%	TN - 80.00%	360	01-Oct-2005


TOTAL	2,211,360.00		2,205,023.59

Became Foreclosure Property in a Prior Period:
6511823 2		639,200.00		636,925.11	01-Dec-2005	6.950%	CA - 80.00%	480	01-Sep-2005
6540397 1		42,400.00		41,855.07	01-Dec-2005	9.150%	TN - 80.00%	360	01-Oct-2005
6540441 2		432,000.00		430,478.53	01-Dec-2005	6.550%	CA - 80.00%	480	01-Oct-2005
6541803 2		304,800.00		303,940.15	01-Dec-2005	7.350%	CA - 80.00%	480	01-Oct-2005
6544729 2		460,800.00		459,152.52	01-Dec-2005	6.500%	CA - 80.00%	480	01-Oct-2005
6557051 2		320,000.00		319,158.80	01-Dec-2005	7.600%	CA - 80.00%	480	01-Oct-2005
6562142 2		284,000.00		283,367.02	01-Dec-2005	7.700%	CA - 80.00%	480	01-Nov-2005


TOTAL	2,483,200.00		2,474,877.20


TOTAL	4,694,560.00		4,679,900.79



Page 16 of 31

Long Beach Mortgage Loan Trust 2006-WL1



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	84		82		166
Number of Repurchased Loans	4		5		9
Total Number of Loans Prepaid in Full	88		87		175
Curtailments Amount	32,739.22		34,853.87		67,593.09
Paid in Full Balance	24,330,579.36		13,650,199.38		37,980,778.74
Repurchased Loans Balance	981,056.31		835,021.75		1,816,078.06
Total Prepayment Amount	25,344,374.89		14,520,075.00		39,864,449.89
Cumulative


Number of Paid in Full Loans	314		303		617
Number of Repurchased Loans	4		5		9
Total Number of Loans Prepaid in Full	318		308		626
Paid in Full Balance	94,925,508.19		56,206,460.49		151,131,968.68
Repurchased Loans Balance	981,056.31		835,021.75		1,816,078.06
Curtailments Amount	489,797.02		103,489.40		593,286.42
Total Prepayment Amount	96,396,361.52		57,144,971.64		153,541,333.16

Page 17 of 31

Long Beach Mortgage Loan Trust 2006-WL1



Asset Backed Certificates
Asset Backed Certificates
May 25, 2006 Distribution


VOLUNTARY PREPAYMENTS RATES



		Group 2		Group 1		Total





SMM	2.32%		2.08%		2.22%
3 Months Avg SMM	2.15%		2.22%		2.18%
12 Months Avg SMM	2.14%		1.98%		2.08%
Avg SMM Since Cut-off	2.14%		1.98%		2.08%



CPR	24.53%		22.28%		23.66%
3 Months Avg CPR	22.99%		23.64%		23.25%
12 Months Avg CPR	22.83%		21.38%		22.26%
Avg CPR Since Cut-off	22.83%		21.38%		22.26%



PSA	1,482.54%		1,361.96%		1,436.31%
3 Months Avg PSA Approximation	1,578.53%		1,645.79%		1,604.62%
12 Months Avg PSA Approximation	1,681.95%		1,599.32%		1,650.29%
Avg PSA Since Cut-off Approximation	1,681.94%		1,599.32%		1,650.29%

Page 18 of 31

Long Beach Mortgage Loan Trust 2006-WL1

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 19 of 31

Long Beach Mortgage Loan Trust 2006-WL1



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

6235712 2		73,990.00	71,809.66	28-Apr-2006		10.990%		CA - 20.00%		Paid Off - 240		01-Jun-2004

6333365 2		31,000.00	30,770.16	19-Apr-2006		10.500%		CA - 20.00%		Paid Off - 360		01-Jan-2005
6343441 2		43,040.00	42,791.75	11-Apr-2006		11.500%		MI - 20.00%		Paid Off - 360		01-Jan-2005
6351621 2		38,000.00	37,732.55	27-Apr-2006		10.000%		IL - 20.00%		Paid Off - 360		01-Feb-2005
6380921 1		56,950.00	56,425.85	01-May-2006		8.600%		IN - 85.00%		Paid Off - 360		01-Mar-2005
6385457 2		84,000.00	82,991.61	27-Apr-2006		8.500%		CA - 20.00%		Paid Off - 360		01-Mar-2005
6392217 2		42,600.00	42,328.65	06-Apr-2006		9.750%		IL - 20.00%		Paid Off - 360		01-Apr-2005
6397409 1		82,600.00	81,921.01	01-May-2006		8.500%		AK - 100.00%		Paid Off - 360		01-Apr-2005
6420792 1		172,000.00	171,001.13	28-Apr-2006		9.350%		TX - 63.70%		Paid Off - 360		01-Jun-2005
6438819 2		680,000.00	680,000.00	08-May-2006		7.250%		GA - 80.00%		Paid Off - 360		01-Jun-2005
6439547 1		121,500.00	120,382.34	01-May-2006		7.050%		OH - 90.00%		Paid Off - 360		01-Jun-2005
6445891 2		87,800.00	87,383.78	25-Apr-2006		9.850%		IL - 20.00%		Paid Off - 360		01-Jul-2005
6446311 2		37,500.00	37,385.77	05-Apr-2006		11.950%		AZ - 20.00%		Paid Off - 360		01-Jul-2005
6448149 2		352,000.00	350,522.60	25-Apr-2006		7.100%		CA - 80.00%		Paid Off - 480		01-Jun-2005
6453350 2		44,000.00	43,791.39	24-Apr-2006		9.850%		IL - 20.00%		Paid Off - 360		01-Jul-2005
6453804 2		395,200.00	393,695.64	05-May-2006		7.450%		CA - 80.00%		Paid Off - 480		01-Jun-2005
6467013 1		167,000.00	166,290.53	19-Apr-2006		6.700%		CA - 49.12%		Paid Off - 480		01-Jul-2005
6471768 2		360,000.00	356,093.62	01-May-2006		7.000%		NJ - 75.00%		Paid Off - 360		01-May-2005
6475216 1		100,000.00	99,518.73	27-Apr-2006		9.250%		MD - 62.50%		Paid Off - 360		01-Aug-2005
6480269 1		84,600.00	84,049.07	17-Apr-2006		8.300%		IN - 90.00%		Paid Off - 360		01-Jul-2005
6484977 2		208,000.00	207,344.11	03-May-2006		7.800%		NJ - 80.00%		Paid Off - 480		01-Aug-2005
6485814 1		125,000.00	124,201.16	18-Apr-2006		7.850%		AZ - 49.02%		Paid Off - 360		01-Aug-2005
6489462 2		111,200.00	110,727.57	27-Apr-2006		9.850%		GA - 20.00%		Paid Off - 360		01-Aug-2005
6491178 2		90,400.00	90,015.88	21-Apr-2006		9.850%		CA - 20.00%		Paid Off - 360		01-Aug-2005
6491737 1		216,000.00	214,831.85	26-Apr-2006		8.700%		CA - 75.00%		Paid Off - 360		01-Aug-2005
6492031 1		273,000.00	271,739.49	04-May-2006		9.450%		CA - 54.06%		Paid Off - 360		01-Aug-2005
6492466 1		159,200.00	158,686.03	21-Apr-2006		7.300%		CA - 80.00%		Paid Off - 480		01-Aug-2005
6493797 2		28,575.00	28,447.82	18-Apr-2006		9.850%		IL - 15.00%		Paid Off - 360		01-Aug-2005
6494209 1		220,500.00	219,920.31	26-Apr-2006		8.025%		MD - 88.91%		Paid Off - 480		01-Aug-2005
6495735 2		375,200.00	373,709.36	26-Apr-2006		6.550%		CA - 80.00%		Paid Off - 480		01-Aug-2005
6495738 2		343,200.00	341,995.42	24-Apr-2006		7.000%		CA - 78.00%		Paid Off - 480		01-Aug-2005
6496981 2		41,500.00	41,372.07	14-Apr-2006		11.950%		CA - 9.97%		Paid Off - 360		01-Aug-2005
6497145 1		103,000.00	102,280.61	05-May-2006		7.400%		CA - 45.58%		Paid Off - 360		01-Aug-2005
6498261 2		46,040.00	45,893.18	03-Apr-2006		11.200%		WA - 20.00%		Paid Off - 360		01-Aug-2005
6500183 2		53,000.00	52,871.31	06-Apr-2006		12.450%		PA - 20.00%		Paid Off - 360		01-Aug-2005
6501240 2		334,400.00	333,469.82	27-Apr-2006		7.400%		NJ - 80.00%		Paid Off - 480		01-Sep-2005
6501520 2		580,000.00	580,000.00	03-May-2006		6.800%		NY - 80.00%		Paid Off - 360		01-Sep-2005
6501839 1		231,120.00	230,477.15	02-May-2006		7.400%		RI - 80.00%		Paid Off - 480		01-Sep-2005
6503701 2		26,300.00	26,228.67	12-Apr-2006		11.950%		CA - 20.00%		Paid Off - 360		01-Aug-2005
6503914 2		208,000.00	207,249.40	28-Apr-2006		6.900%		CA - 80.00%		Paid Off - 480		01-Aug-2005


Page 20 of 31

Long Beach Mortgage Loan Trust 2006-WL1



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

6504063 1		92,400.00	91,996.78	11-May-2006		9.200%		GA - 70.00%		Paid Off - 360		01-Sep-2005

6505361 2		404,000.00	402,834.82	25-Apr-2006		7.700%		NJ - 80.00%		Paid Off - 480		01-Aug-2005
6507062 2		348,700.00	347,441.01	10-May-2006		6.475%		CA - 78.36%		Paid Off - 480		01-Sep-2005
6508233 2		324,000.00	322,983.02	20-Apr-2006		7.400%		CA - 80.00%		Paid Off - 480		01-Aug-2005
6510333 2		152,800.00	152,403.97	02-May-2006		7.650%		FL - 80.00%		Paid Off - 480		01-Sep-2005
6510648 2		70,000.00	69,802.47	05-Apr-2006		11.200%		IL - 20.00%		Paid Off - 360		01-Sep-2005
6511764 1		260,000.00	259,256.20	02-May-2006		7.300%		VA - 80.00%		Paid Off - 480		01-Sep-2005
6511918 2		40,980.00	40,881.76	13-Apr-2006		11.950%		CA - 20.00%		Paid Off - 360		01-Sep-2005
6514716 2		425,000.00	422,425.92	25-Apr-2006		8.600%		MD - 72.77%		Paid Off - 360		01-Sep-2005
6514835 1		250,200.00	249,650.27	28-Apr-2006		7.750%		CA - 89.99%		Paid Off - 480		01-Oct-2005
6515369 1		260,000.00	258,751.97	01-May-2006		9.150%		CA - 65.00%		Paid Off - 360		01-Sep-2005
6517406 2		336,000.00	334,924.15	03-May-2006		6.400%		CA - 80.00%		Paid Off - 480		01-Oct-2005
6520266 2		66,738.00	66,575.83	18-Apr-2006		11.950%		CA - 20.00%		Paid Off - 360		01-Sep-2005
6523084 2		343,360.00	341,578.06	03-May-2006		7.600%		CA - 80.00%		Paid Off - 360		01-Oct-2005
6524593 2		460,000.00	458,643.40	19-Apr-2006		6.700%		CA - 80.00%		Paid Off - 480		01-Oct-2005
6524727 2		600,000.00	598,104.93	27-Apr-2006		6.450%		CA - 80.00%		Paid Off - 480		01-Oct-2005
6525933 1		130,000.00	129,475.70	27-Apr-2006		8.850%		CT - 84.97%		Paid Off - 360		01-Oct-2005
6527437 1		212,800.00	212,318.93	05-May-2006		7.650%		AK - 80.00%		Paid Off - 480		01-Oct-2005
6527675 1		240,000.00	239,273.89	25-Apr-2006		7.100%		CA - 80.00%		Paid Off - 480		01-Sep-2005
6528283 1		200,000.00	199,434.15	21-Apr-2006		6.850%		CA - 50.00%		Paid Off - 480		01-Oct-2005
6533740 1		288,000.00	286,853.03	11-May-2006		6.650%		WA - 80.00%		Paid Off - 480		01-Oct-2005
6534027 2		532,000.00	530,228.08	28-Apr-2006		7.200%		CA - 80.00%		Paid Off - 480		01-Sep-2005
6534048 1		47,600.00	47,447.24	09-May-2006		9.950%		FL - 85.00%		Paid Off - 360		01-Oct-2005
6534265 1		114,300.00	114,131.50	01-May-2006		9.200%		NJ - 90.00%		Paid Off - 480		01-Oct-2005
6534613 2		73,800.00	73,645.97	03-Apr-2006		11.950%		CA - 20.00%		Paid Off - 360		01-Oct-2005
6535835 2		338,750.00	338,086.29	17-Apr-2006		8.150%		MA - 71.32%		Paid Off - 480		01-Oct-2005
6535886 2		17,200.00	17,016.58	26-Apr-2006		11.950%		MI - 20.00%		Paid Off - 360		01-Oct-2005
6535967 2		180,000.00	179,502.98	08-May-2006		7.500%		CA - 90.00%		Paid Off - 480		01-Oct-2005
6536632 2		446,400.00	445,346.06	04-May-2006		7.500%		CA - 80.00%		Paid Off - 480		01-Oct-2005
6536989 2		741,625.00	737,699.25	17-Apr-2006		7.500%		FL - 85.00%		Paid Off - 360		01-Oct-2005
6537479 1		232,000.00	230,546.32	26-Apr-2006		6.650%		PA - 80.00%		Paid Off - 360		01-Oct-2005
6537659 2		403,750.00	402,742.43	18-Apr-2006		7.300%		WA - 85.00%		Paid Off - 480		01-Oct-2005
6538165 2		621,500.00	620,246.70	28-Apr-2006		8.050%		CA - 76.73%		Paid Off - 480		01-Oct-2005
6539068 2		279,800.00	278,963.41	01-May-2006		6.650%		CA - 80.00%		Paid Off - 480		01-Oct-2005
6539385 2		224,000.00	222,849.01	28-Apr-2006		7.650%		IL - 80.00%		Paid Off - 360		01-Oct-2005
6539522 2		300,000.00	299,217.50	21-Apr-2006		7.650%		MD - 80.00%		Paid Off - 480		01-Oct-2005
6539833 2		343,000.00	341,862.15	20-Apr-2006		6.275%		CA - 77.96%		Paid Off - 480		01-Oct-2005
6539910 1		376,000.00	375,100.49	18-Apr-2006		7.450%		CA - 80.00%		Paid Off - 480		01-Oct-2005
6540285 2		35,680.00	35,604.69	18-Apr-2006		11.900%		FL - 20.00%		Paid Off - 360		01-Oct-2005
6540390 1		106,000.00	105,706.26	04-May-2006		6.925%		MD - 80.00%		Paid Off - 480		01-Oct-2005
6540647 2		583,200.00	582,023.92	27-Apr-2006		8.050%		CA - 80.00%		Paid Off - 480		01-Oct-2005
6540748 2		991,960.00	989,811.25	10-May-2006		7.800%		CA - 80.00%		Paid Off - 480		01-Oct-2005


Page 21 of 31

Long Beach Mortgage Loan Trust 2006-WL1



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

6541403 1		192,500.00	191,962.73	28-Apr-2006		6.900%		CA - 68.75%		Paid Off - 480		01-Oct-2005

6542310 1		35,000.00	33,929.76	04-May-2006		8.550%		KS - 100.00%		Paid Off - 360		01-Oct-2005
6542410 1		212,000.00	211,326.84	02-May-2006		10.000%		MD - 80.00%		Paid Off - 360		01-Oct-2005
6542459 2		360,000.00	358,995.45	18-Apr-2006		6.900%		NJ - 80.00%		Paid Off - 480		01-Oct-2005
6542478 1		87,200.00	86,961.78	25-Apr-2006		7.050%		MI - 80.00%		Paid Off - 480		01-Oct-2005
6542791 1		130,000.00	130,000.00	25-Apr-2006		7.100%		MN - 65.00%		Paid Off - 360		01-Oct-2005
6543718 1		250,000.00	249,109.29	11-May-2006		9.450%		NJ - 52.08%		Paid Off - 360		01-Oct-2005
6544715 1		179,000.00	178,394.86	01-May-2006		6.200%		FL - 89.50%		Paid Off - 480		01-Oct-2005
6544717 2		85,000.00	43,272.21	11-Apr-2006		12.200%		FL - 20.00%		Paid Off - 360		01-Oct-2005
6544769 1		129,850.00	129,331.67	03-May-2006		8.900%		IL - 53.00%		Paid Off - 360		01-Oct-2005
6545028 1		148,800.00	147,887.96	02-May-2006		6.750%		WI - 80.00%		Paid Off - 360		01-Oct-2005
6545177 1		92,000.00	91,291.92	25-Apr-2006		5.550%		PA - 80.00%		Paid Off - 360		01-Oct-2005
6545380 1		180,000.00	179,657.35	19-Apr-2006		8.250%		CA - 90.00%		Paid Off - 480		01-Oct-2005
6545541 2		231,200.00	230,684.71	24-Apr-2006		7.700%		CA - 80.00%		Paid Off - 480		01-Oct-2005
6545620 2		88,000.00	87,790.61	17-Apr-2006		7.500%		CA - 80.00%		Paid Off - 480		01-Oct-2005
6546015 2		540,000.00	538,871.35	17-Apr-2006		7.925%		CA - 90.00%		Paid Off - 480		01-Oct-2005
6546245 1		128,000.00	127,513.44	09-May-2006		9.150%		GA - 80.00%		Paid Off - 360		01-Oct-2005
6547035 1		136,000.00	135,130.40	08-May-2006		8.350%		FL - 80.00%		Paid Off - 360		01-Oct-2005
6547175 2		342,000.00	340,571.65	11-May-2006		7.900%		FL - 90.00%		Paid Off - 360		01-Nov-2005
6547397 1		93,500.00	93,067.45	11-May-2006		8.850%		ID - 85.00%		Paid Off - 360		01-Jul-2005
6547563 2		523,936.00	522,585.39	26-Apr-2006		7.350%		CA - 74.74%		Paid Off - 480		01-Oct-2005
6547621 2		472,500.00	471,449.62	01-May-2006		7.750%		CA - 90.00%		Paid Off - 480		01-Oct-2005
6548027 2		125,400.00	124,899.36	02-May-2006		8.900%		MI - 95.00%		Paid Off - 360		01-Oct-2005
6548500 1		416,250.00	415,268.15	28-Apr-2006		7.500%		CA - 75.00%		Paid Off - 480		01-Oct-2005
6548673 1		117,000.00	116,806.40	10-Apr-2006		8.750%		FL - 90.00%		Paid Off - 480		01-Oct-2005
6549128 2		348,000.00	348,000.00	28-Apr-2006		7.400%		CA - 80.00%		Paid Off - 360		01-Oct-2005
6549785 2		356,000.00	356,000.00	12-May-2006		6.900%		CA - 80.00%		Paid Off - 360		01-Oct-2005
6550298 1		75,000.00	74,681.65	04-May-2006		8.600%		NC - 89.82%		Paid Off - 360		01-Oct-2005
6550316 1		101,500.00	101,187.96	03-May-2006		9.875%		WI - 100.00%		Paid Off - 360		01-Nov-2005
6550416 1		40,000.00	39,855.98	05-May-2006		9.400%		PA - 80.00%		Paid Off - 360		01-Oct-2005
6550544 2		336,800.00	335,627.35	11-May-2006		7.000%		CA - 80.00%		Paid Off - 480		01-Oct-2005
6550800 2		296,000.00	295,250.86	26-Apr-2006		7.250%		CA - 80.00%		Paid Off - 480		01-Oct-2005
6550879 1		284,750.00	283,660.21	05-May-2006		8.350%		CA - 85.00%		Paid Off - 360		01-Nov-2005
6551010 1		155,550.00	155,107.36	01-May-2006		6.850%		AZ - 85.00%		Paid Off - 480		01-Oct-2005
6551054 1		140,000.00	139,606.64	10-May-2006		6.875%		RI - 67.96%		Paid Off - 480		01-Oct-2005
6551131 1		311,025.00	309,005.30	05-May-2006		6.450%		VA - 87.00%		Paid Off - 360		01-Oct-2005
6551344 2		379,200.00	378,342.76	18-Apr-2006		7.650%		VA - 80.00%		Paid Off - 480		01-Oct-2005
6551722 1		232,000.00	230,958.70	11-May-2006		8.325%		NJ - 80.00%		Paid Off - 360		01-Oct-2005
6552093 1		240,000.00	239,021.69	24-Apr-2006		5.500%		FL - 72.73%		Paid Off - 480		01-Oct-2005
6552512 1		152,000.00	151,068.30	27-Apr-2006		6.750%		MD - 80.00%		Paid Off - 360		01-Oct-2005
6552519 1		108,000.00	107,765.82	19-Apr-2006		7.800%		IL - 80.00%		Paid Off - 480		01-Oct-2005
6552970 2		236,000.00	236,000.00	05-May-2006		6.500%		CA - 80.00%		Paid Off - 360		01-Oct-2005


Page 22 of 31

Long Beach Mortgage Loan Trust 2006-WL1



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

6553325 1		229,500.00	228,897.17	01-May-2006		7.250%		IL - 90.00%		Paid Off - 480		01-Oct-2005

6553343 2		372,000.00	370,824.72	21-Apr-2006		6.450%		CA - 80.00%		Paid Off - 480		01-Oct-2005
6553781 2		160,720.00	159,965.18	21-Apr-2006		8.100%		MD - 80.00%		Paid Off - 360		01-Oct-2005
6554307 1		229,500.00	228,725.65	11-May-2006		8.950%		FL - 90.00%		Paid Off - 360		01-Nov-2005
6554394 1		173,750.00	173,132.31	02-May-2006		8.700%		FL - 77.22%		Paid Off - 360		01-Oct-2005
6554986 2		123,000.00	122,756.99	20-Apr-2006		12.200%		MO - 20.00%		Paid Off - 360		01-Oct-2005
6555713 1		196,000.00	195,242.22	04-May-2006		5.700%		WA - 80.00%		Paid Off - 480		01-Oct-2005
6556086 1		70,950.00	70,727.85	01-May-2006		10.300%		NC - 84.97%		Paid Off - 360		01-Oct-2005
6556508 1		150,000.00	149,571.62	04-May-2006		10.500%		TX - 75.00%		Paid Off - 360		01-Oct-2005
6556749 1		287,200.00	286,734.18	19-Apr-2006		8.800%		CA - 80.00%		Paid Off - 480		01-Oct-2005
6557020 2		166,000.00	166,000.00	26-Apr-2006		7.350%		CA - 80.00%		Paid Off - 360		01-Nov-2005
6557311 1		155,000.00	152,793.10	09-May-2006		8.000%		CT - 74.88%		Paid Off - 360		01-Nov-2005
6557380 1		124,000.00	123,211.00	02-May-2006		7.350%		AZ - 80.00%		Paid Off - 360		01-Oct-2005
6557657 1		127,800.00	127,800.00	01-May-2006		8.900%		OR - 90.00%		Paid Off - 360		01-Oct-2005
6557842 1		81,000.00	80,860.68	03-May-2006		8.600%		WI - 90.00%		Paid Off - 480		01-Oct-2005
6558057 2		516,000.00	514,849.93	28-Apr-2006		7.700%		CA - 80.00%		Paid Off - 480		01-Oct-2005
6558247 1		280,000.00	278,744.05	24-Apr-2006		8.850%		AZ - 80.00%		Paid Off - 360		01-Oct-2005
6558266 2		359,600.00	358,650.91	28-Apr-2006		7.100%		CA - 80.00%		Paid Off - 480		01-Oct-2005
6558563 2		256,000.00	254,864.85	09-May-2006		7.600%		MD - 80.00%		Paid Off - 360		01-Nov-2005
6558694 2		188,000.00	187,626.33	08-May-2006		8.100%		IL - 80.00%		Paid Off - 480		01-Oct-2005
6558773 2		455,000.00	453,292.56	28-Apr-2006		9.200%		CA - 70.00%		Paid Off - 360		01-Oct-2005
6558893 1		159,800.00	159,171.41	01-May-2006		8.200%		WA - 85.00%		Paid Off - 360		01-Nov-2005
6559525 1		81,200.00	80,962.24	28-Apr-2006		7.150%		GA - 80.00%		Paid Off - 480		01-Oct-2005
6559716 1		71,600.00	71,316.22	03-May-2006		8.250%		PA - 80.00%		Paid Off - 360		01-Nov-2005
6559823 2		480,000.00	478,715.29	17-Apr-2006		7.050%		CA - 80.00%		Paid Off - 480		01-Oct-2005
6559841 1		145,000.00	144,161.55	09-May-2006		7.050%		IL - 65.91%		Paid Off - 360		01-Oct-2005
6560346 1		230,000.00	229,340.20	25-Apr-2006		6.800%		IL - 68.66%		Paid Off - 480		01-Oct-2005
6560856 1		100,000.00	99,721.68	19-Apr-2006		7.500%		UT - 80.00%		Paid Off - 480		01-Oct-2005
6561324 1		220,000.00	219,053.16	08-May-2006		7.750%		MD - 77.19%		Paid Off - 360		01-Nov-2005
6561335 2		463,250.00	461,812.10	21-Apr-2006		8.100%		CA - 85.00%		Paid Off - 480		01-Oct-2005
6561623 2		585,000.00	582,542.11	05-May-2006		8.650%		NJ - 90.00%		Paid Off - 360		01-Oct-2005
6561689 1		79,650.00	79,518.93	26-Apr-2006		8.750%		PA - 90.00%		Paid Off - 480		01-Oct-2005
6561866 1		205,000.00	204,007.71	09-May-2006		7.250%		MD - 78.85%		Paid Off - 360		01-Nov-2005
6562417 1		308,000.00	307,089.11	04-May-2006		7.000%		VA - 80.00%		Paid Off - 480		01-Nov-2005
6562774 1		132,800.00	132,073.17	24-Apr-2006		7.250%		MI - 79.05%		Paid Off - 360		01-Nov-2005
6563358 1		247,500.00	246,978.95	20-Apr-2006		7.900%		CA - 90.00%		Paid Off - 480		01-Oct-2005
6564314 2		456,000.00	455,040.05	19-Apr-2006		7.900%		CA - 80.00%		Paid Off - 480		01-Oct-2005
6564378 2		326,000.00	325,229.62	09-May-2006		7.800%		RI - 80.00%		Paid Off - 480		01-Nov-2005
6565844 1		54,000.00	53,828.94	12-May-2006		10.000%		GA - 90.00%		Paid Off - 360		01-Nov-2005
6565909 1		204,300.00	203,962.97	05-May-2006		8.200%		CA - 90.00%		Paid Off - 480		01-Nov-2005
6567114 1		71,600.00	71,345.71	19-Apr-2006		8.700%		TX - 80.00%		Paid Off - 360		01-Nov-2005
6567392 2		420,000.00	420,000.00	28-Apr-2006		7.500%		FL - 80.00%		Paid Off - 360		01-Nov-2005


Page 23 of 31

Long Beach Mortgage Loan Trust 2006-WL1

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

Note

LTV at

Payment

Loan Group

Status

Balance

Amount

Date

Rate

Origination

Original Term

Date

6525036 1

247,500.00

246,893.96

14-Apr-2006

7.850%

IN - 90.00%

Repur/Subs - 480

01-Sep-2005

6533984 2

264,000.00

263,253.07

14-Apr-2006

6.850%

CA - 80.00%

Repur/Subs - 480

01-Oct-2005

6534185 1

200,000.00

199,449.58

14-Apr-2006

6.950%

IL - 80.00%

Repur/Subs - 480

01-Oct-2005

6534219 2

50,000.00

49,895.61

14-Apr-2006

11.950%

IL - 20.00%

Repur/Subs - 360

01-Oct-2005

6546398 1

90,450.00

90,114.08

14-Apr-2006

9.250%

TX - 90.00%

Repur/Subs - 360

01-Oct-2005

6554283 1

71,200.00

71,087.90

27-Apr-2006

8.900%

TN - 80.00%

Repur/Subs - 480

01-Oct-2005

6556852 2

228,000.00

226,851.49

14-Apr-2006

7.750%

FL - 80.00%

Repur/Subs - 360

01-Oct-2005

6561178 2

442,000.00

441,056.14

14-Apr-2006

7.850%

CA - 85.00%

Repur/Subs - 480

01-Oct-2005

6561712 1

229,500.00

227,476.23

27-Apr-2006

7.600%

CA - 90.00%

Repur/Subs - 480

01-Oct-2005

TOTAL

39,972,289.00

39,796,856.80

Page 24 of 31

Long Beach Mortgage Loan Trust 2006-WL1



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 25 of 31

Long Beach Mortgage Loan Trust 2006-WL1



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 26 of 31

Long Beach Mortgage Loan Trust 2006-WL1

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 27 of 31

Long Beach Mortgage Loan Trust 2006-WL1

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 28 of 31

Long Beach Mortgage Loan Trust 2006-WL1

Asset Backed Certificates

May 25, 2006 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Group 2

Group 1

Total

Does a Trigger Event Exist?

Has a Stepdown Date Occurred?

Has Sequential Trigger Occurred?

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

21,220,724.31

Beginning Stated Principal Balance

1,792,757,921.45

Delinquency Percentage

1.183700%

Offered Subordinate and C Class Certificate Balances

445,778,078.08

Beginning Stated Principal Balance

1,792,757,921.45

Credit Enhancement Percentage

24.865500%

Cumulative Loss Percentage

0.00000000%

Master Servicer Event of Default?

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 Rate Determination Date

05/23/2006

Page 29 of 31

Long Beach Mortgage Loan Trust 2006-WL1



Asset Backed Certificates
Asset Backed Certificates
May 25, 2006 Distribution

Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

		NET WAC Shortfall Prior (1)	Int on Prior SF (2)	Curr NET WAC SF (3)	Total NET WAC SF (1+2+3)	NET WAC Shortfall Paid	NET WAC Shortfall UnPaid
CLASS

	I-A1	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	I-A2	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	I-A3	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	II-A1	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	II-A2	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	II-A3	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	II-A4	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-1	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-2	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-3	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-4	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-5	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-6	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-7	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-8	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-9	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-10	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-11	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00




Page 30 of 31

Long Beach Mortgage Loan Trust 2006-WL1

Asset Backed Certificates

May 25, 2006 Distribution

Other Related Information

ADDITIONAL INFORMATION

Group 2

Group 1

Total

Page 31 of 31

Long Beach Mortgage Loan Trust 2006-WL1 10-D