Long Beach Mortgage Loan Trust 2006-2

Asset Backed Certificates

June 26, 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

Mei Nghia

Close Date:

March 07, 2006

Administrator

First Distribution Date:

April 25, 2006

(714) 247-6248

Mei.nghia@db.com

Address:

Distribution Date:

June 26, 2006

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

Record Date:

May 31, 2006

Factor Information:

(800) 735-7777

June 23, 2006

Main Phone Number:

(714) 247-6000

Determination Date:

May 15, 2006

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

Page 1 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Certificate Payment Report
Current Period Distribution - REMIC III
				Prior						Current
	Class		Original	Principal			Total	Realized	Deferred	Principal
	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)
			(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
I-A	SR	$	1,101,891,000.00	1,054,998,215.23	4,933,874.99	39,506,501.02	44,440,376.01	0.00	0.00	1,015,491,714.21
I-A	SR	$	1,101,891,000.00	1,054,998,215.23	4,933,874.99	39,506,501.02	44,440,376.01	0.00	0.00	1,015,491,714.21
II-A1	SR	$	579,976,000.00	521,143,274.98	2,386,257.15	53,275,629.98	55,661,887.13	0.00	0.00	467,867,645.00
II-A2	SR	$	229,795,000.00	229,795,000.00	1,064,461.51	0.00	1,064,461.51	0.00	0.00	229,795,000.00
II-A3	SR	$	423,634,000.00	423,634,000.00	1,984,960.64	0.00	1,984,960.64	0.00	0.00	423,634,000.00
II-A4	SR	$	69,246,000.00	69,246,000.00	330,611.18	0.00	330,611.18	0.00	0.00	69,246,000.00
M-1	MEZ	$	102,129,000.00	102,129,000.00	493,963.93	0.00	493,963.93	0.00	0.00	102,129,000.00
M-2	MEZ	$	91,616,000.00	91,616,000.00	445,559.15	0.00	445,559.15	0.00	0.00	91,616,000.00
M-3	MEZ	$	57,072,000.00	57,072,000.00	279,082.08	0.00	279,082.08	0.00	0.00	57,072,000.00
M-4	MEZ	$	49,563,000.00	49,563,000.00	247,209.23	0.00	247,209.23	0.00	0.00	49,563,000.00
M-5	MEZ	$	49,563,000.00	49,563,000.00	248,971.47	0.00	248,971.47	0.00	0.00	49,563,000.00
M-6	MEZ	$	46,559,000.00	46,559,000.00	235,950.67	0.00	235,950.67	0.00	0.00	46,559,000.00
M-7	MEZ	$	40,551,000.00	40,551,000.00	226,409.75	0.00	226,409.75	0.00	0.00	40,551,000.00
M-8	MEZ	$	30,038,000.00	30,038,000.00	174,387.28	0.00	174,387.28	0.00	0.00	30,038,000.00
M-9	MEZ	$	24,030,000.00	24,030,000.00	161,935.50	0.00	161,935.50	0.00	0.00	24,030,000.00
M-10	MEZ/NOF	$	24,030,000.00	24,030,000.00	161,935.50	0.00	161,935.50	0.00	0.00	24,030,000.00
B	MEZ/NOF	$	30,038,000.00	30,038,000.00	202,422.74	0.00	202,422.74	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	6,376,950.47	0.00	6,376,950.47	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	633,219.14	0.00	633,219.14	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	2,898,073,975.27	20,588,162.38	92,782,131.00	113,370,293.38	0.00	0.00	2,805,291,844.27
Total





Page 2 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
					Orig. Principal	Prior				Current
					Orig. Principal	Prior				Current
	Period	Period			(with Notional)	Principal			Total	Principal
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
			Method
					(1)	(1)	(2)	(3)	(4)=(2)+(3)	(5)

I-A	05/25/06	06/25/06	A-Act/360	542514TQ7	1,101,891,000.00	957.443354	4.477643	35.853366	40.331009	921.589989
I-A	05/25/06	06/25/06	A-Act/360	542514TQ7	1,101,891,000.00	957.443354	4.477643	35.853366	40.331009	921.589989
II-A1	05/25/06	06/25/06	A-Act/360	542514TR5	579,976,000.00	898.560070	4.114407	91.858335	95.972742	806.701734
II-A2	05/25/06	06/25/06	A-Act/360	542514TS3	229,795,000.00	1,000.000000	4.632222	0.000000	4.632222	1,000.000000
II-A3	05/25/06	06/25/06	A-Act/360	542514TT1	423,634,000.00	1,000.000000	4.685556	0.000000	4.685556	1,000.000000
II-A4	05/25/06	06/25/06	A-Act/360	542514TU8	69,246,000.00	1,000.000000	4.774444	0.000000	4.774444	1,000.000000
M-1	05/25/06	06/25/06	A-Act/360	542514TV6	102,129,000.00	1,000.000000	4.836667	0.000000	4.836667	1,000.000000
M-2	05/25/06	06/25/06	A-Act/360	542514TW4	91,616,000.00	1,000.000000	4.863333	0.000000	4.863333	1,000.000000
M-3	05/25/06	06/25/06	A-Act/360	542514TX2	57,072,000.00	1,000.000000	4.890000	0.000000	4.890000	1,000.000000
M-4	05/25/06	06/25/06	A-Act/360	542514TY0	49,563,000.00	1,000.000000	4.987778	0.000000	4.987778	1,000.000000
M-5	05/25/06	06/25/06	A-Act/360	542514TZ7	49,563,000.00	1,000.000000	5.023333	0.000000	5.023333	1,000.000000
M-6	05/25/06	06/25/06	A-Act/360	542514UA0	46,559,000.00	1,000.000000	5.067778	0.000000	5.067778	1,000.000000
M-7	05/25/06	06/25/06	A-Act/360	542514UB8	40,551,000.00	1,000.000000	5.583333	0.000000	5.583333	1,000.000000
M-8	05/25/06	06/25/06	A-Act/360	542514UC6	30,038,000.00	1,000.000000	5.805556	0.000000	5.805556	1,000.000000
M-9	05/25/06	06/25/06	A-Act/360	542514UD4	24,030,000.00	1,000.000000	6.738889	0.000000	6.738889	1,000.000000
M-10	05/25/06	06/25/06	A-Act/360	542514UE2	24,030,000.00	1,000.000000	6.738889	0.000000	6.738889	1,000.000000
B	05/25/06	06/25/06	A-Act/360	542514UF9	30,038,000.00	1,000.000000	6.738889	0.000000	6.738889	1,000.000000
R	05/25/06	06/24/06	F-30/360		0.00	0.000000	0.000000	0.000000	0.000000	0.000000
C	05/25/06	06/24/06	F-30/360		54,068,069.81	1,000.005831	117.943002	0.000000	117.943002	1,000.005831
R-CX	05/25/06	06/24/06	F-30/360		0.00	0.000000	0.000000	0.000000	0.000000	0.000000
P	05/25/06	06/24/06	F-30/360		100.00	1,000.000000	6,332,191.400000	0.000000	6,332,191.400000	1,000.000000
R-PX	05/25/06	06/24/06	F-30/360		0.00	0.000000	0.000000	0.000000	0.000000	0.000000




Page 3 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 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	16,829,889.88	84,858,368.83	1,540,916.95	86,399,285.78	103,229,175.66	0.00	0.00	1,015,491,714.21
II-A1	579,976,000.00	8,410,125.52	110,159,904.89	1,948,450.11	112,108,355.00	120,518,480.52	0.00	0.00	467,867,645.00
II-A2	229,795,000.00	3,540,383.90	0.00	0.00	0.00	3,540,383.90	0.00	0.00	229,795,000.00
II-A3	423,634,000.00	6,605,176.59	0.00	0.00	0.00	6,605,176.59	0.00	0.00	423,634,000.00
II-A4	69,246,000.00	1,101,014.09	0.00	0.00	0.00	1,101,014.09	0.00	0.00	69,246,000.00
M-1	102,129,000.00	1,645,897.91	0.02	0.00	0.02	1,645,897.93	0.00	0.00	102,129,000.00
M-2	91,616,000.00	1,484,946.23	0.00	0.00	0.00	1,484,946.23	0.00	0.00	91,616,000.00
M-3	57,072,000.00	930,323.38	0.00	0.00	0.00	930,323.38	0.00	0.00	57,072,000.00
M-4	49,563,000.00	824,730.25	0.00	0.00	0.00	824,730.25	0.00	0.00	49,563,000.00
M-5	49,563,000.00	830,843.02	0.00	0.00	0.00	830,843.02	0.00	0.00	49,563,000.00
M-6	46,559,000.00	787,663.69	0.00	0.00	0.00	787,663.69	0.00	0.00	46,559,000.00
M-7	40,551,000.00	758,541.82	0.00	0.00	0.00	758,541.82	0.00	0.00	40,551,000.00
M-8	30,038,000.00	585,041.28	0.00	0.00	0.00	585,041.28	0.00	0.00	30,038,000.00
M-9	24,030,000.00	545,822.35	0.00	0.00	0.00	545,822.35	0.00	0.00	24,030,000.00
M-10	24,030,000.00	545,822.35	0.00	0.00	0.00	545,822.35	0.00	0.00	24,030,000.00
B	30,038,000.00	682,289.30	0.00	0.00	0.00	682,289.30	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	13,597,346.06	(308.88)	(6.38)	0.00	13,597,346.06	0.02	315.26	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	1,464,425.07	0.00	0.00	0.00	1,464,425.07	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	61,170,282.69	195,017,964.86	3,489,360.68	198,507,640.80	259,677,923.49	0.02	315.26	2,805,291,844.27


Interest Detail - REMIC III
	Pass	Prior Principal		Non-	Prior	Unscheduled		Paid or	Current
	Pass	Prior Principal		Non-	Prior	Unscheduled		Paid or

	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	5.26125%	1,054,998,215.23	4,933,874.99	0.00	0.00	0.00	4,933,874.99	4,933,874.99	0.00
II-A1	5.15125%	521,143,274.98	2,386,257.15	0.00	0.00	0.00	2,386,257.15	2,386,257.15	0.00
II-A2	5.21125%	229,795,000.00	1,064,461.51	0.00	0.00	0.00	1,064,461.51	1,064,461.51	0.00
II-A3	5.27125%	423,634,000.00	1,984,960.64	0.00	0.00	0.00	1,984,960.64	1,984,960.64	0.00
II-A4	5.37125%	69,246,000.00	330,611.18	0.00	0.00	0.00	330,611.18	330,611.18	0.00
M-1	5.44125%	102,129,000.00	493,963.93	0.00	0.00	0.00	493,963.93	493,963.93	0.00
M-2	5.47125%	91,616,000.00	445,559.15	0.00	0.00	0.00	445,559.15	445,559.15	0.00
M-3	5.50125%	57,072,000.00	279,082.08	0.00	0.00	0.00	279,082.08	279,082.08	0.00
M-4	5.61125%	49,563,000.00	247,209.23	0.00	0.00	0.00	247,209.23	247,209.23	0.00
M-5	5.65125%	49,563,000.00	248,971.47	0.00	0.00	0.00	248,971.47	248,971.47	0.00
M-6	5.70125%	46,559,000.00	235,950.67	0.00	0.00	0.00	235,950.67	235,950.67	0.00
M-7	6.28125%	40,551,000.00	226,409.75	0.00	0.00	0.00	226,409.75	226,409.75	0.00
M-8	6.53125%	30,038,000.00	174,387.28	0.00	0.00	0.00	174,387.28	174,387.28	0.00
M-9	7.52363%	24,030,000.00	160,704.75	0.00	0.00	0.00	160,704.75	161,935.50	0.00
M-10	7.52363%	24,030,000.00	160,704.75	0.00	0.00	0.00	160,704.75	161,935.50	0.00
B	7.52363%	30,038,000.00	200,884.28	0.00	0.00	0.00	200,884.28	202,422.74	0.00
R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C	141.53078%	54,068,385.06	0.00	284.17	0.00	0.00	-284.17	6,376,950.47	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	633,219.14	0.00
R-PX	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total		2,898,073,975.27	13,573,992.81	284.17	0.00	0.00	13,573,708.64	20,588,162.38	0.00



Page 4 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Collection Account Report
SUMMARY

	Group 2	Group 1	Total
Principal Collections	53,275,629.98	39,506,501.01	92,782,130.99
Principal Withdrawals	0.00	0.00	0.00
Principal Other Accounts	0.00	0.00	0.00
TOTAL NET PRINCIPAL	53,275,629.98	39,506,501.01	92,782,130.99
Interest Collections	10,769,378.06	9,404,973.65	20,174,351.71
Interest Withdrawals	-0.00	-0.00	-0.00
Interest Fees	-420,285.55	-372,679.51	-792,965.06
Interest Other Accounts	633,396.25	573,379.49	1,206,775.74
TOTAL NET INTEREST	10,982,488.75	9,605,673.63	20,588,162.39
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION	64,258,118.73	49,112,174.64	113,370,293.38




PRINCIPAL - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Principal Received	547,312.64	595,957.24	1,143,269.88
Curtailments	27,256.26	48,741.57	75,997.83
Prepayments In Full	33,737,822.47	26,768,264.74	60,506,087.21
Repurchased/Substitutions	18,963,238.61	12,093,537.46	31,056,776.07
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	-206,777.63	-197,045.19	-403,822.82
Realized Losses	-0.00	-0.00	-0.00
Advanced Principal	206,777.63	197,045.19	403,822.82
TOTAL PRINCIPAL COLLECTED	53,275,629.98	39,506,501.01	92,782,130.99




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 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


INTEREST - COLLECTIONS

			Group 2	Group 1	Total
Scheduled Interest			10,860,042.13	9,487,062.37	20,347,104.50
Repurchased/Substitution Interest			142,263.53	99,833.62	242,097.15
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			-40,521.62	-24,411.52	-64,933.14
Delinquent Interest			-4,041,844.54	-3,227,246.05	-7,269,090.59
Interest Realized Losses			-0.00	-0.00	-0.00
Compensating Interest			40,521.62	24,411.52	64,933.14
Civil Relief Act Shortfalls			(312.79)	-596.96	-284.17
Interest Advanced			3,808,604.14	3,045,920.68	6,854,524.82
TOTAL INTEREST COLLECTED			10,769,378.06	9,404,973.65	20,174,351.71




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
INTEREST - OTHER ACCOUNTS
		Group 2	Group 1	Total
	Prepayment Charges	323,608.41	309,610.73	633,219.14

	Net Swap Receipts	(309,787.84)	(263,768.76)	(573,556.60)
	. a)Swap Payment	0.00	0.00	0.00
	. b)Counterparty Payment	6,490,093.73	5,525,988.44	12,016,082.17

	TOTAL INTEREST OTHER ACCOUNTS	633,396.25	573,379.49	1,206,775.74




INTEREST FEES
INTEREST FEES
		Group 2	Group 1	Total
	Current Servicing Fees	420,285.55	372,679.51	792,965.06
	Trustee Fees	0.00	0.00	0.00
	TOTAL INTEREST FEES	420,285.55	372,679.51	792,965.06



Page 6 of 34

Long Beach Mortgage Loan Trust 2006-2

Asset Backed Certificates

June 26, 2006 Distribution

Credit Enhancement Report

ACCOUNTS

Final Maturity Reserve Account

Final Maturity Reserve Account

1,000.00

Reserve Fund

Beginning Balance

1,006.78

Amount Deposied

3,999.96

Amount Withdrawn

3,999.96

Interest Earnings

4.03

Ending Balance

1,010.81

Supplemental Interest Account

Beginning Balance

1,006.78

Amount Deposied

12,016,082.17

Amount Withdrawn

11,442,525.57

Interest Earnings

4.03

Ending Balance

1,010.81

Releases

-573,556.60

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

5,803,678.05

Page 7 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Collateral Report


COLLATERAL




		Group 2	Group 1	Total



Loan Count:


Original	5,752	9,162	14,914
Prior	5,590	8,927	14,517
Prefunding	0	0	0
Scheduled Paid Offs	-0	-0	-0
Full Voluntary Prepayments	-97	-153	-250
Repurchases	-53	-82	-135
Liquidations	-0	-0	-0
Current	5,440	8,692	14,132
Principal Balance:


Original	1,627,294,790.23	1,376,504,379.58	3,003,799,169.81
Prior	1,568,462,257.48	1,329,611,717.78	2,898,073,975.26
Prefunding	0.00	0.00	0.00
Scheduled Principal	-547,312.64	-595,957.24	-1,143,269.88
Partial Prepayments	-27,256.26	-48,741.57	-75,997.83
Full Voluntary Prepayments	-33,737,822.47	-26,768,264.74	-60,506,087.21
Repurchases	-18,963,238.61	-12,093,537.46	-31,056,776.07
Liquidations	-0.00	-0.00	-0.00
Current	1,515,186,627.50	1,290,105,216.77	2,805,291,844.27





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 8 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


CHARACTERISTICS
CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Coupon Original	8.43404%	8.66869%	8.54157%
Weighted Average Coupon Prior	8.42302%	8.66255%	8.53311%
Weighted Average Coupon Current	8.41765%	8.65236%	8.52533%
Weighted Average Months to Maturity Original	421	398	410
Weighted Average Months to Maturity Prior	420	397	409
Weighted Average Months to Maturity Current	419	396	408
Weighted Avg Remaining Amortization Term Original	421	398	410
Weighted Avg Remaining Amortization Term Prior	420	397	409
Weighted Avg Remaining Amortization Term Current	419	396	408
Weighted Average Seasoning Original	2.85	2.88	2.86
Weighted Average Seasoning Prior	3.85	3.87	3.86
Weighted Average Seasoning Current	4.86	4.87	4.87

Page 9 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 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		5.04921%	5.16474%	5.10002%
Weighted Average Margin Current		5.04808%	5.16502%	5.09939%
Weighted Average Max Rate Original		14.29635%	14.70123%	14.47393%
Weighted Average Max Rate Prior		14.28354%	14.69497%	14.46451%
Weighted Average Max Rate Current		14.27743%	14.68374%	14.45571%
Weighted Average Min Rate Original		8.29626%	8.70123%	8.47388%
Weighted Average Min Rate Prior		8.28345%	8.69497%	8.46446%
Weighted Average Min Rate Current		8.27733%	8.68374%	8.45565%
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		420,285.55	372,679.51	792,965.06
Delinquent Servicing Fees		233,240.40	181,325.38	414,565.78
TOTAL SERVICING FEES		653,525.95	554,004.90	1,207,530.85


Total Servicing Fees		653,525.95	554,004.90	1,207,530.85
Compensating Interest		-40,521.62	-24,411.52	-64,933.14
Delinquent Servicing Fees		-233,240.40	-181,325.38	-414,565.78
COLLECTED SERVICING FEES		379,763.94	348,268.00	728,031.94


Total Advanced Interest		3,808,604.14	3,045,920.68	6,854,524.82
Total Advanced Principal		206,777.63	197,045.19	403,822.82
Aggregate Advances with respect to this Distribution		4,015,381.77	3,242,965.87	7,258,347.64
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)	40,521.62	24,411.52	64,933.14
	Compensating Interest	(40,521.62)	(24,411.52)	(64,933.14)
	Net Prepayment Interest Shortfall (PPIS)	0.00	0.00	0.00


	Ending Pool Stated Principal Balance	1,515,186,627.	1,290,105,216.	8.762511%





Page 10 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Delinquency Report


TOTAL	< 1 PMT	1 PMT	2 PMTS	3 PMTS	4 PMTS	5+PMTS	TOTAL
	< 1 PMT	1 PMT	2 PMTS	3 PMTS	4 PMTS	5+PMTS	TOTAL
DELINQUENT Balance % Balance # Loans % # Loans
		74,075,323.47	13,564,754.15	0.00	0.00	0.00	87,640,077.62
		2.64%	0.48%	0.00%	0.00%	0.00%	3.12%
		358	61	0	0	0	419
		2.53%	0.43%	0.00%	0.00%	0.00%	2.96%
FORECLOSURE Balance % Balance # Loans % # Loans
	0.00	121,218.63	3,881,073.67	558,510.58	0.00	0.00	4,560,802.88
	0.00%	0.00%	0.14%	0.02%	0.00%	0.00%	0.16%
	0	1	16	2	0	0	19
	0.00%	0.01%	0.11%	0.01%	0.00%	0.00%	0.13%
BANKRUPTCY Balance % Balance # Loans % # Loans
	887,038.05	105,233.89	177,254.61	0.00	0.00	0.00	1,169,526.55
	0.03%	0.00%	0.01%	0.00%	0.00%	0.00%	0.04%
	4	1	2	0	0	0	7
	0.03%	0.01%	0.01%	0.00%	0.00%	0.00%	0.05%
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
	887,038.05	74,301,775.99	17,623,082.43	558,510.58	0.00	0.00	93,370,407.05
	0.03%	2.65%	0.63%	0.02%	0.00%	0.00%	3.33%
	4	360	79	2	0	0	445
	0.03%	2.55%	0.56%	0.01%	0.00%	0.00%	3.15%

Page 11 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution



GROUP 1	< 1 PMT	1 PMT	2 PMTS	3 PMTS	4 PMTS	5+PMTS	TOTAL
	< 1 PMT	1 PMT	2 PMTS	3 PMTS	4 PMTS	5+PMTS	TOTAL
DELINQUENT Balance % Balance # Loans % # Loans
		24,624,222.89	5,164,920.23	0.00	0.00	0.00	29,789,143.12
		1.91%	0.40%	0.00%	0.00%	0.00%	2.31%
		192	36	0	0	0	228
		2.21%	0.41%	0.00%	0.00%	0.00%	2.62%
FORECLOSURE Balance % Balance # Loans % # Loans
	0.00	0.00	944,677.61	259,698.39	0.00	0.00	1,204,376.00
	0.00%	0.00%	0.07%	0.02%	0.00%	0.00%	0.09%
	0	0	8	1	0	0	9
	0.00%	0.00%	0.09%	0.01%	0.00%	0.00%	0.10%
BANKRUPTCY Balance % Balance # Loans % # Loans
	381,710.59	105,233.89	177,254.61	0.00	0.00	0.00	664,199.09
	0.03%	0.01%	0.01%	0.00%	0.00%	0.00%	0.05%
	3	1	2	0	0	0	6
	0.03%	0.01%	0.02%	0.00%	0.00%	0.00%	0.07%
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
	381,710.59	24,729,456.78	6,286,852.45	259,698.39	0.00	0.00	31,657,718.21
	0.03%	1.92%	0.49%	0.02%	0.00%	0.00%	2.45%
	3	193	46	1	0	0	243
	0.03%	2.22%	0.53%	0.01%	0.00%	0.00%	2.80%

Page 12 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution



GROUP 2	< 1 PMT	1 PMT	2 PMTS	3 PMTS	4 PMTS	5+PMTS	TOTAL
	< 1 PMT	1 PMT	2 PMTS	3 PMTS	4 PMTS	5+PMTS	TOTAL
DELINQUENT Balance % Balance # Loans % # Loans
		49,451,100.58	8,399,833.92	0.00	0.00	0.00	57,850,934.50
		3.26%	0.55%	0.00%	0.00%	0.00%	3.82%
		166	25	0	0	0	191
		3.05%	0.46%	0.00%	0.00%	0.00%	3.51%
FORECLOSURE Balance % Balance # Loans % # Loans
	0.00	121,218.63	2,936,396.06	298,812.19	0.00	0.00	3,356,426.88
	0.00%	0.01%	0.19%	0.02%	0.00%	0.00%	0.22%
	0	1	8	1	0	0	10
	0.00%	0.02%	0.15%	0.02%	0.00%	0.00%	0.18%
BANKRUPTCY Balance % Balance # Loans % # Loans
	505,327.46	0.00	0.00	0.00	0.00	0.00	505,327.46
	0.03%	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%
	1	0	0	0	0	0	1
	0.02%	0.00%	0.00%	0.00%	0.00%	0.00%	0.02%
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
	505,327.46	49,572,319.21	11,336,229.98	298,812.19	0.00	0.00	61,712,688.84
	0.03%	3.27%	0.75%	0.02%	0.00%	0.00%	4.07%
	1	167	33	1	0	0	202
	0.02%	3.07%	0.61%	0.02%	0.00%	0.00%	3.71%

Page 13 of 34

Long Beach Mortgage Loan Trust 2006-2

Asset Backed Certificates

June 26, 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 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Foreclosure Report
Loan Number		Original	Stated		Current	State &		First
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
						Origination

Became Foreclosure Property this Period:
6577336 1		81,000.00	80,695.30	01-Feb-2006	9.850%	OH - 90.00%	360	01-Dec-2005
6598830 2		299,250.00	298,812.19	01-Jan-2006	9.150%	GA - 95.00%	480	01-Dec-2005
6599378 1		79,200.00	78,917.82	01-Feb-2006	9.450%	OH - 90.00%	360	01-Dec-2005
6606253 1		63,000.00	62,870.75	01-Feb-2006	11.300%	IN - 90.00%	360	01-Jan-2006
6607397 1		260,000.00	259,698.39	01-Jan-2006	9.400%	NJ - 80.00%	480	01-Jan-2006
6618905 2		232,000.00	231,241.10	01-Feb-2006	9.100%	FL - 80.00%	360	01-Jan-2006
6628678 1		55,800.00	55,735.64	01-Feb-2006	12.325%	IA - 90.00%	360	01-Feb-2006
6630230 1		360,000.00	359,171.19	01-Feb-2006	9.950%	CO - 80.00%	360	01-Feb-2006
6630520 2		136,000.00	135,660.20	01-Feb-2006	9.500%	FL - 80.00%	360	01-Feb-2006
6631750 1		103,500.00	103,415.50	01-Feb-2006	9.950%	IL - 90.00%	480	01-Feb-2006
6644107 2		268,000.00	267,602.52	01-Feb-2006	7.925%	NV - 80.00%	480	01-Feb-2006
6645244 2		420,000.00	419,335.68	01-Feb-2006	7.700%	CA - 80.00%	480	01-Feb-2006
6648248 1		98,100.00	97,888.49	01-Feb-2006	10.200%	OH - 90.00%	360	01-Feb-2006
6648777 2		576,000.00	575,493.07	01-Feb-2006	9.700%	IL - 90.00%	480	01-Feb-2006
6650147 1		106,200.00	105,982.92	01-Feb-2006	10.450%	MI - 90.00%	360	01-Feb-2006
6650447 2		700,000.00	698,701.14	01-Feb-2006	10.900%	AZ - 74.07%	360	01-Feb-2006
6651551 2		515,000.00	514,508.93	01-Feb-2006	10.100%	CA - 100.00%	480	01-Feb-2006
6653265 2		121,400.00	121,218.63	01-Mar-2006	10.850%	CA - 20.00%	360	01-Mar-2006


TOTAL	4,474,450.00	4,466,949.46

Became Foreclosure Property in a Prior Period:
6640242 2		94,000.00	93,853.42	01-Feb-2006	11.700%	CA - 20.00%	360	01-Feb-2006


TOTAL	94,000.00	93,853.42


TOTAL	4,568,450.00	4,560,802.88
TOTAL


Page 15 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS



		Group 2	Group 1	Total


Current


Number of Paid in Full Loans	97	153	250
Number of Repurchased Loans	53	82	135
Total Number of Loans Prepaid in Full	150	235	385
Curtailments Amount	27,256.26	48,741.57	75,997.83
Paid in Full Balance	33,737,822.47	26,768,264.74	60,506,087.21
Repurchased Loans Balance	18,963,238.61	12,093,537.46	31,056,776.07
Total Prepayment Amount	52,728,317.34	38,910,543.77	91,638,861.11
Cumulative


Number of Paid in Full Loans	246	382	628
Number of Repurchased Loans	66	88	154
Total Number of Loans Prepaid in Full	312	470	782
Paid in Full Balance	88,132,705.34	71,423,984.74	159,556,690.08
Repurchased Loans Balance	22,190,441.85	12,934,643.31	35,125,085.16
Curtailments Amount	109,925.42	226,264.19	336,189.61
Total Prepayment Amount	110,433,072.61	84,584,892.24	195,017,964.85

Page 16 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


VOLUNTARY PREPAYMENTS RATES



		Group 2	Group 1	Total





SMM	3.36%	2.93%	3.16%
3 Months Avg SMM	2.32%	2.09%	2.21%
12 Months Avg SMM	2.32%	2.09%	2.21%
Avg SMM Since Cut-off	2.32%	2.09%	2.21%



CPR	33.67%	29.99%	32.00%
3 Months Avg CPR	24.52%	22.43%	23.57%
12 Months Avg CPR	24.52%	22.43%	23.57%
Avg CPR Since Cut-off	24.52%	22.43%	23.57%



PSA	3,462.48%	3,076.42%	3,287.42%
3 Months Avg PSA Approximation	3,180.02%	2,893.83%	3,049.20%
12 Months Avg PSA Approximation	3,180.02%	2,893.83%	3,049.20%
Avg PSA Since Cut-off Approximation	3,180.02%	2,893.82%	3,049.20%

Page 17 of 34

Long Beach Mortgage Loan Trust 2006-2

Asset Backed Certificates

June 26, 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 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 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 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

6394408 2		190,000.00	188,378.53	25-May-2006	8.700%	LA - 100.00%	Paid Off - 360	01-Apr-2005
6394408 2		190,000.00	188,378.53	25-May-2006	8.700%	LA - 100.00%	Paid Off - 360	01-Apr-2005
6432314 1		348,500.00	348,500.00	01-Jun-2006	7.600%	NJ - 85.00%	Paid Off - 360	01-Jul-2005
6448962 1		376,000.00	374,465.10	16-May-2006	7.200%	MD - 80.00%	Paid Off - 480	01-Jul-2005
6461296 2		164,000.00	163,222.80	05-Jun-2006	6.975%	CA - 80.00%	Paid Off - 480	01-Jul-2005
6469546 1		132,000.00	131,060.62	05-Jun-2006	8.350%	CO - 61.40%	Paid Off - 360	01-Jul-2005
6495546 1		123,000.00	121,906.90	07-Jun-2006	6.750%	CA - 60.00%	Paid Off - 360	01-Aug-2005
6495983 1		144,000.00	143,152.41	06-Jun-2006	8.800%	CT - 90.00%	Paid Off - 360	01-Aug-2005
6510741 1		42,000.00	41,663.34	01-Jun-2006	9.800%	LA - 100.00%	Paid Off - 360	01-Sep-2005
6532147 1		62,650.00	62,315.88	17-May-2006	8.150%	TN - 70.00%	Paid Off - 360	01-Oct-2005
6535374 1		40,050.00	39,913.10	30-May-2006	9.650%	IN - 89.00%	Paid Off - 360	01-Nov-2005
6536419 1		190,000.00	189,300.24	30-May-2006	9.950%	NE - 95.00%	Paid Off - 360	01-Oct-2005
6538440 2		491,950.00	490,633.41	30-May-2006	7.550%	CA - 80.00%	Paid Off - 480	01-Oct-2005
6541176 1		144,000.00	143,671.77	07-Jun-2006	8.100%	MD - 90.00%	Paid Off - 480	01-Oct-2005
6543095 1		112,100.00	111,605.37	25-May-2006	9.100%	MI - 95.00%	Paid Off - 360	01-Oct-2005
6555768 1		371,000.00	368,835.90	25-May-2006	7.700%	CA - 70.00%	Paid Off - 360	01-Oct-2005
6556354 2		232,400.00	231,931.50	16-May-2006	8.525%	NJ - 80.00%	Paid Off - 480	01-Oct-2005
6565480 1		181,600.00	181,018.15	15-May-2006	9.200%	MN - 80.00%	Paid Off - 360	01-Dec-2005
6573993 1		156,750.00	156,442.86	23-May-2006	8.150%	IL - 95.00%	Paid Off - 480	01-Nov-2005
6579090 1		65,000.00	64,954.25	01-Jun-2006	11.050%	NJ - 100.00%	Paid Off - 480	01-Dec-2005
6587951 1		408,000.00	405,619.89	31-May-2006	7.250%	CA - 79.69%	Paid Off - 360	01-Dec-2005
6588291 1		144,900.00	144,405.51	05-Jun-2006	7.990%	IL - 90.00%	Paid Off - 360	01-Jan-2006
6588882 2		108,720.00	108,124.06	01-Jun-2006	6.700%	WA - 80.00%	Paid Off - 360	01-Dec-2005
6591751 2		750,000.00	748,186.30	19-May-2006	6.850%	CA - 78.95%	Paid Off - 480	01-Dec-2005
6593144 2		142,000.00	141,568.03	06-Jun-2006	9.450%	TN - 100.00%	Paid Off - 360	01-Dec-2005
6596304 2		311,200.00	310,261.30	16-May-2006	6.500%	CA - 80.00%	Paid Off - 480	01-Dec-2005
6596352 1		295,925.00	294,863.14	01-Jun-2006	8.650%	TN - 95.00%	Paid Off - 360	01-Dec-2005
6601299 1		101,600.00	101,114.81	25-May-2006	9.250%	MI - 80.00%	Paid Off - 360	01-Dec-2005
6601346 1		40,000.00	39,897.13	31-May-2006	10.250%	TX - 59.70%	Paid Off - 360	01-Dec-2005
6602894 1		175,000.00	174,345.93	13-Jun-2006	8.450%	CA - 48.61%	Paid Off - 360	01-Dec-2005
6603411 2		142,400.00	142,015.66	06-Jun-2006	7.550%	GA - 80.00%	Paid Off - 480	01-Dec-2005
6604170 1		235,000.00	234,374.92	08-Jun-2006	9.200%	CA - 79.66%	Paid Off - 360	01-Jan-2006
6604264 2		285,600.00	284,655.84	07-Jun-2006	5.700%	CA - 80.00%	Paid Off - 480	01-Dec-2005
6604763 2		383,200.00	382,585.16	12-Jun-2006	7.650%	CA - 80.00%	Paid Off - 480	01-Jan-2006
6605614 1		220,500.00	220,260.24	12-Jun-2006	8.990%	OR - 90.00%	Paid Off - 480	01-Jan-2006
6606184 1		20,000.00	19,951.54	13-Jun-2006	9.650%	IA - 46.51%	Paid Off - 360	01-Jan-2006
6606423 1		324,000.00	323,697.24	01-Jun-2006	9.500%	CA - 90.00%	Paid Off - 480	01-Jan-2006
6606869 1		274,500.00	274,498.64	25-May-2006	8.950%	IL - 90.00%	Paid Off - 360	01-Jan-2006
6607290 2		486,000.00	485,432.78	14-Jun-2006	8.750%	FL - 90.00%	Paid Off - 480	01-Jan-2006
6608127 1		140,000.00	139,514.34	24-May-2006	7.900%	MD - 80.00%	Paid Off - 360	01-Jan-2006
6608170 1		132,000.00	131,577.07	23-May-2006	9.200%	FL - 80.00%	Paid Off - 360	01-Dec-2005


Page 19 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number	Original			Current	State &	Type Prepayment	First
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

6608644 1		144,000.00	143,880.17	01-Jun-2006	10.500%	AZ - 90.00%	Paid Off - 480	01-Dec-2005
6608644 1		144,000.00	143,880.17	01-Jun-2006	10.500%	AZ - 90.00%	Paid Off - 480	01-Dec-2005
6608960 2		650,000.00	648,459.57	07-Jun-2006	6.250%	CA - 75.58%	Paid Off - 480	01-Jan-2006
6609459 2		212,399.00	212,128.38	02-Jun-2006	8.450%	FL - 80.00%	Paid Off - 480	01-Jan-2006
6609802 2		568,000.00	567,165.74	23-May-2006	8.600%	CA - 80.00%	Paid Off - 480	01-Dec-2005
6609953 2		317,600.00	317,036.94	08-Jun-2006	7.950%	CA - 80.00%	Paid Off - 480	01-Dec-2005
6610091 1		160,000.00	159,754.03	24-May-2006	7.800%	IL - 77.67%	Paid Off - 480	01-Jan-2006
6610371 1		165,000.00	164,715.81	19-May-2006	7.400%	CA - 68.75%	Paid Off - 480	01-Jan-2006
6611117 2		440,000.00	439,162.15	30-May-2006	7.700%	CA - 80.00%	Paid Off - 480	01-Dec-2005
6611184 1		94,400.00	94,223.09	19-May-2006	7.100%	MD - 80.00%	Paid Off - 480	01-Jan-2006
6613647 1		140,000.00	139,765.67	06-Jun-2006	8.150%	GA - 80.00%	Paid Off - 480	01-Dec-2005
6614945 1		148,750.00	148,554.85	01-Jun-2006	8.350%	MA - 85.00%	Paid Off - 480	01-Jan-2006
6615333 1		223,000.00	222,626.62	30-May-2006	7.500%	CA - 57.92%	Paid Off - 480	01-Jan-2006
6617459 2		680,000.00	678,939.62	18-May-2006	7.750%	IL - 80.00%	Paid Off - 480	01-Jan-2006
6617608 1		342,000.00	341,745.13	22-May-2006	10.250%	NJ - 90.00%	Paid Off - 480	01-Jan-2006
6618110 2		448,000.00	447,468.57	06-Jun-2006	8.700%	NJ - 80.00%	Paid Off - 480	01-Jan-2006
6618147 2		112,000.00	111,823.82	06-Jun-2006	11.700%	NJ - 20.00%	Paid Off - 360	01-Jan-2006
6618664 1		283,000.00	281,947.14	02-Jun-2006	7.550%	MA - 78.18%	Paid Off - 360	01-Jan-2006
6623873 1		222,400.00	222,129.34	07-Jun-2006	7.825%	MD - 80.00%	Paid Off - 480	01-Feb-2006
6623899 1		55,600.00	55,523.03	07-Jun-2006	11.200%	MD - 20.00%	Paid Off - 360	01-Feb-2006
6625608 2		51,000.00	50,927.81	31-May-2006	11.100%	NJ - 20.00%	Paid Off - 360	01-Feb-2006
6626622 1		32,000.00	31,957.60	22-May-2006	11.400%	KS - 62.75%	Paid Off - 360	01-Feb-2006
6628429 2		646,000.00	644,888.87	30-May-2006	11.250%	NY - 85.00%	Paid Off - 360	01-Jan-2006
6628923 2		228,000.00	227,375.68	14-Jun-2006	7.950%	CA - 80.00%	Paid Off - 360	01-Feb-2006
6629224 1		55,200.00	55,125.19	31-May-2006	11.300%	MO - 80.00%	Paid Off - 360	01-Feb-2006
6631168 1		165,600.00	165,098.80	15-May-2006	7.450%	NM - 80.00%	Paid Off - 360	01-Feb-2006
6631194 1		41,400.00	41,333.30	15-May-2006	10.500%	NM - 20.00%	Paid Off - 360	01-Feb-2006
6632079 1		159,300.00	159,063.31	23-May-2006	10.875%	WV - 77.71%	Paid Off - 360	01-Feb-2006
6632501 2		255,840.00	255,132.34	12-Jun-2006	7.900%	FL - 80.00%	Paid Off - 360	01-Feb-2006
6632502 2		63,960.00	63,864.46	12-Jun-2006	10.850%	FL - 20.00%	Paid Off - 360	01-Feb-2006
6633619 1		193,600.00	193,085.06	25-May-2006	9.200%	NJ - 80.00%	Paid Off - 360	01-Jan-2006
6633647 1		48,400.00	48,315.83	25-May-2006	11.200%	NJ - 20.00%	Paid Off - 360	01-Jan-2006
6633733 1		73,600.00	73,403.19	13-Jun-2006	9.600%	NC - 80.00%	Paid Off - 360	01-Feb-2006
6634555 1		256,000.00	255,568.50	13-Jun-2006	8.900%	CA - 80.00%	Paid Off - 360	01-Mar-2006
6635959 1		345,600.00	345,346.47	08-Jun-2006	9.550%	CA - 90.00%	Paid Off - 480	01-Feb-2006
6637239 1		198,000.00	197,687.85	24-May-2006	10.600%	IL - 90.00%	Paid Off - 360	01-Feb-2006
6638618 1		215,200.00	215,027.34	25-May-2006	9.250%	IL - 80.00%	Paid Off - 480	01-Feb-2006
6639369 1		310,000.00	310,000.00	07-Jun-2006	8.500%	CA - 88.57%	Paid Off - 360	01-Feb-2006
6640436 1		53,000.00	52,924.17	22-May-2006	11.050%	NJ - 20.00%	Paid Off - 360	01-Feb-2006
6640458 1		197,000.00	196,460.53	25-May-2006	7.950%	NJ - 37.60%	Paid Off - 360	01-Feb-2006
6640531 2		160,000.00	159,933.25	08-Jun-2006	10.450%	NJ - 80.00%	Paid Off - 480	01-Mar-2006
6640555 2		40,000.00	39,962.92	08-Jun-2006	11.700%	NJ - 20.00%	Paid Off - 360	01-Mar-2006
6640765 2		460,000.00	458,983.60	24-May-2006	9.000%	CT - 80.00%	Paid Off - 360	01-Feb-2006
6640765 2			458,983.60		9.000%	CT - 80.00%	Paid Off - 360

Page 20 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number	Original			Current	State &	Type Prepayment	First
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

6640803 2		115,000.00	114,857.25	24-May-2006	11.700%	CT - 20.00%	Paid Off - 360	01-Feb-2006
6640803 2		115,000.00	114,857.25	24-May-2006	11.700%	CT - 20.00%	Paid Off - 360	01-Feb-2006
6641653 1		74,250.00	74,123.70	02-Jun-2006	11.000%	IN - 75.00%	Paid Off - 360	01-Mar-2006
6641919 1		246,500.00	246,014.35	22-May-2006	9.550%	NJ - 85.00%	Paid Off - 360	01-Feb-2006
6642115 2		199,200.00	198,608.97	16-May-2006	7.550%	MD - 80.00%	Paid Off - 360	01-Feb-2006
6642128 2		49,800.00	49,728.76	16-May-2006	11.050%	MD - 20.00%	Paid Off - 360	01-Feb-2006
6642153 1		235,800.00	235,646.65	24-May-2006	9.950%	OR - 90.00%	Paid Off - 480	01-Feb-2006
6642426 2		300,000.00	299,445.25	25-May-2006	8.450%	IL - 80.00%	Paid Off - 360	01-Mar-2006
6642439 2		75,000.00	74,916.35	25-May-2006	10.850%	IL - 20.00%	Paid Off - 360	01-Mar-2006
6642755 1		309,000.00	308,017.36	07-Jun-2006	7.200%	VA - 69.49%	Paid Off - 360	01-Feb-2006
6643281 1		150,000.00	149,552.73	08-Jun-2006	7.525%	NJ - 69.77%	Paid Off - 360	01-Feb-2006
6643450 1		103,200.00	102,946.83	01-Jun-2006	9.400%	GA - 80.00%	Paid Off - 360	01-Feb-2006
6643453 1		64,000.00	63,894.66	08-Jun-2006	10.400%	GA - 80.00%	Paid Off - 360	01-Feb-2006
6643456 1		108,000.00	107,780.45	01-Jun-2006	9.400%	GA - 80.00%	Paid Off - 360	01-Feb-2006
6643643 2		650,000.00	649,063.23	17-May-2006	9.650%	CT - 86.67%	Paid Off - 360	01-Mar-2006
6644755 2		338,400.00	338,123.71	14-Jun-2006	8.200%	CA - 80.00%	Paid Off - 480	01-Mar-2006
6645035 1		168,000.00	167,536.93	12-Jun-2006	7.950%	WA - 76.36%	Paid Off - 360	01-Feb-2006
6645238 1		189,900.00	189,690.50	26-May-2006	10.900%	NV - 90.00%	Paid Off - 360	01-Mar-2006
6645388 1		67,500.00	67,390.11	02-Jun-2006	10.450%	MI - 90.00%	Paid Off - 360	01-Feb-2006
6645496 1		171,000.00	170,945.99	30-May-2006	11.350%	OH - 90.00%	Paid Off - 480	01-Mar-2006
6645570 1		166,500.00	166,445.36	30-May-2006	11.350%	OH - 90.00%	Paid Off - 480	01-Mar-2006
6645600 1		200,000.00	199,580.45	31-May-2006	9.250%	IL - 80.00%	Paid Off - 360	01-Feb-2006
6645625 2		283,500.00	282,975.64	02-Jun-2006	9.850%	IL - 100.00%	Paid Off - 360	01-Feb-2006
6645651 1		155,000.00	154,596.48	24-May-2006	8.200%	CA - 33.33%	Paid Off - 360	01-Feb-2006
6645654 1		81,900.00	81,751.65	01-Jun-2006	8.550%	MI - 90.00%	Paid Off - 360	01-Mar-2006
6645854 1		250,000.00	250,000.00	06-Jun-2006	6.550%	CA - 59.52%	Paid Off - 360	01-Feb-2006
6645893 1		144,000.00	143,777.81	24-May-2006	10.700%	FL - 90.00%	Paid Off - 360	01-Feb-2006
6645939 2		110,800.00	110,633.46	16-May-2006	9.450%	FL - 80.00%	Paid Off - 360	01-Mar-2006
6646011 1		63,200.00	63,007.72	13-Jun-2006	9.450%	TN - 80.00%	Paid Off - 360	01-Dec-2005
6646036 1		15,800.00	15,576.77	13-Jun-2006	10.500%	TN - 20.00%	Paid Off - 180	01-Dec-2005
6646075 2		740,000.00	738,220.22	13-Jun-2006	7.975%	IL - 80.00%	Paid Off - 360	01-Mar-2006
6646438 2		543,200.00	542,795.56	15-May-2006	9.500%	CA - 80.00%	Paid Off - 480	01-Feb-2006
6646558 2		601,436.00	601,436.00	01-Jun-2006	8.400%	MD - 80.00%	Paid Off - 360	01-Feb-2006
6646559 2		150,359.00	150,134.41	01-Jun-2006	10.850%	MD - 20.00%	Paid Off - 360	01-Feb-2006
6646713 1		150,000.00	149,741.88	24-May-2006	8.800%	AZ - 75.00%	Paid Off - 360	01-Mar-2006
6646744 2		220,000.00	220,000.00	06-Jun-2006	9.150%	CA - 80.00%	Paid Off - 360	01-Feb-2006
6646745 2		55,000.00	54,933.93	06-Jun-2006	11.850%	CA - 20.00%	Paid Off - 360	01-Feb-2006
6646774 1		189,000.00	188,528.32	25-May-2006	9.300%	IL - 70.00%	Paid Off - 360	01-Feb-2006
6646974 1		132,000.00	131,563.40	02-Jun-2006	7.000%	FL - 80.00%	Paid Off - 360	01-Feb-2006
6646976 1		33,000.00	32,952.77	02-Jun-2006	11.050%	FL - 20.00%	Paid Off - 360	01-Feb-2006
6647026 1		59,400.00	59,313.16	07-Jun-2006	10.950%	MD - 90.00%	Paid Off - 360	01-Feb-2006
6647109 2		300,000.00	299,194.90	05-Jun-2006	8.050%	CA - 80.00%	Paid Off - 360	01-Feb-2006
6647160 2		75,000.00	74,906.89	05-Jun-2006	11.700%	CA - 20.00%	Paid Off - 360	01-Feb-2006
6647160 2			74,906.89		11.700%	CA - 20.00%	Paid Off - 360

Page 21 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number	Original			Current	State &	Type Prepayment	First
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

6647591 2		652,000.00	651,519.32	07-Jun-2006	8.550%	NY - 80.00%	Paid Off - 480	01-Mar-2006
6647591 2		652,000.00	651,519.32	07-Jun-2006	8.550%	NY - 80.00%	Paid Off - 480	01-Mar-2006
6647703 1		80,000.00	79,877.20	01-Jun-2006	9.350%	CA - 11.27%	Paid Off - 360	01-Mar-2006
6648350 1		210,000.00	209,573.05	06-Jun-2006	9.400%	AZ - 75.00%	Paid Off - 360	01-Feb-2006
6648893 1		180,000.00	179,616.41	31-May-2006	7.750%	VA - 59.60%	Paid Off - 360	01-Mar-2006
6649717 1		240,000.00	239,607.87	17-May-2006	9.050%	CA - 80.00%	Paid Off - 360	01-Mar-2006
6649785 1		300,000.00	299,729.03	15-May-2006	8.850%	FL - 80.00%	Paid Off - 480	01-Feb-2006
6649861 1		67,500.00	67,413.09	06-Jun-2006	10.750%	OH - 90.00%	Paid Off - 360	01-Mar-2006
6650149 1		319,500.00	318,909.02	14-Jun-2006	9.850%	UT - 90.00%	Paid Off - 360	01-Feb-2006
6650222 1		300,050.00	299,775.07	26-May-2006	11.750%	NJ - 85.00%	Paid Off - 360	01-Mar-2006
6650484 1		480,000.00	479,736.98	13-Jun-2006	9.550%	AZ - 80.00%	Paid Off - 480	01-Mar-2006
6650512 1		78,850.00	78,763.00	01-Jun-2006	10.900%	CT - 95.00%	Paid Off - 360	01-Mar-2006
6650535 1		267,750.00	267,567.81	05-Jun-2006	9.800%	FL - 85.00%	Paid Off - 480	01-Feb-2006
6650556 1		139,500.00	139,394.57	01-Jun-2006	9.450%	CO - 90.00%	Paid Off - 480	01-Feb-2006
6650918 2		749,999.00	748,734.80	15-May-2006	8.900%	NY - 78.95%	Paid Off - 360	01-Mar-2006
6650934 2		480,000.00	479,283.88	18-May-2006	8.450%	CA - 80.00%	Paid Off - 480	01-Feb-2006
6650935 2		120,000.00	119,774.84	18-May-2006	11.850%	CA - 20.00%	Paid Off - 360	01-Feb-2006
6651048 1		276,250.00	275,979.64	25-May-2006	11.450%	NH - 85.00%	Paid Off - 360	01-Mar-2006
6651528 2		218,875.00	218,806.95	25-May-2006	11.400%	CA - 85.00%	Paid Off - 480	01-Mar-2006
6651561 2		650,000.00	649,716.20	01-Jun-2006	10.300%	CA - 89.04%	Paid Off - 480	01-Mar-2006
6651584 1		359,000.00	358,757.70	22-May-2006	8.850%	CA - 74.79%	Paid Off - 480	01-Mar-2006
6651815 2		256,000.00	255,573.67	22-May-2006	8.750%	CA - 80.00%	Paid Off - 480	01-Feb-2006
6651816 2		64,000.00	63,857.15	19-May-2006	11.700%	CA - 20.00%	Paid Off - 360	01-Feb-2006
6652382 2		212,000.00	211,411.06	18-May-2006	8.990%	NJ - 80.00%	Paid Off - 360	01-Jan-2006
6652424 2		264,000.00	263,000.08	13-Jun-2006	8.850%	NJ - 80.00%	Paid Off - 360	01-Jan-2006
6652472 2		246,600.00	246,460.78	13-Jun-2006	9.450%	FL - 90.00%	Paid Off - 480	01-Mar-2006
6652495 1		100,187.00	99,799.21	24-May-2006	7.350%	NJ - 79.08%	Paid Off - 360	01-Jan-2006
6652554 1		136,800.00	136,518.93	06-Jun-2006	9.350%	IL - 80.00%	Paid Off - 360	01-Feb-2006
6652555 1		34,200.00	34,157.55	06-Jun-2006	11.700%	IL - 20.00%	Paid Off - 360	01-Feb-2006
6652566 2		171,000.00	170,729.19	24-May-2006	9.200%	IL - 90.00%	Paid Off - 360	01-Mar-2006
6652571 2		664,000.00	662,733.98	25-May-2006	8.300%	MA - 80.00%	Paid Off - 360	01-Mar-2006
6652768 2		364,800.00	364,350.33	05-Jun-2006	6.750%	CA - 80.00%	Paid Off - 480	01-Mar-2006
6652779 2		91,200.00	91,025.79	05-Jun-2006	9.850%	CA - 20.00%	Paid Off - 360	01-Mar-2006
6652995 2		618,100.00	616,884.98	01-Jun-2006	8.150%	MD - 70.00%	Paid Off - 360	01-Mar-2006
6653147 2		209,000.00	208,711.24	26-May-2006	9.850%	IL - 95.00%	Paid Off - 360	01-Mar-2006
6653230 1		306,000.00	305,851.38	01-Jun-2006	9.950%	MD - 90.00%	Paid Off - 480	01-Mar-2006
6653499 1		172,000.00	172,000.00	31-May-2006	6.850%	CA - 69.08%	Paid Off - 360	01-Feb-2006
6653727 1		91,700.00	91,521.57	01-Jun-2006	8.200%	GA - 70.00%	Paid Off - 360	01-Mar-2006
6653768 2		450,000.00	448,579.89	13-Jun-2006	7.250%	FL - 68.70%	Paid Off - 360	01-Mar-2006
6653896 1		204,000.00	203,630.42	17-May-2006	8.550%	MD - 80.00%	Paid Off - 360	01-Mar-2006
6654123 2		581,000.00	580,560.87	13-Jun-2006	9.450%	MD - 79.49%	Paid Off - 480	01-Feb-2006
6654263 2		670,500.00	670,026.99	02-Jun-2006	8.700%	CA - 90.00%	Paid Off - 480	01-Mar-2006
6654420 1		190,000.00	189,999.72	14-Jun-2006	6.550%	CA - 56.72%	Paid Off - 360	01-Mar-2006
6654420 1			189,999.72		6.550%	CA - 56.72%	Paid Off - 360

Page 22 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number	Original			Current	State &	Type Prepayment	First
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

6654914 1		225,000.00	224,898.71	24-May-2006	10.200%	WA - 90.00%	Paid Off - 480	01-Mar-2006
6654914 1		225,000.00	224,898.71	24-May-2006	10.200%	WA - 90.00%	Paid Off - 480	01-Mar-2006
6654983 2		303,200.00	302,998.36	05-Jun-2006	8.900%	WA - 80.00%	Paid Off - 480	01-Mar-2006
6655049 1		348,500.00	348,322.89	15-May-2006	9.800%	CA - 85.00%	Paid Off - 480	01-Mar-2006
6655061 1		40,000.00	39,941.81	16-May-2006	10.700%	KS - 40.00%	Paid Off - 360	01-Mar-2006
6655274 1		217,800.00	217,558.70	15-May-2006	10.900%	MA - 90.00%	Paid Off - 360	01-Mar-2006
6655509 2		243,920.00	243,762.53	08-May-2006	9.000%	CA - 80.00%	Paid Off - 480	01-Mar-2006
6655531 2		520,000.00	519,376.63	14-Jun-2006	6.850%	CA - 79.27%	Paid Off - 480	01-Mar-2006
6655546 1		240,000.00	239,631.62	22-May-2006	9.350%	CA - 80.00%	Paid Off - 360	01-Mar-2006
6655611 1		36,450.00	36,408.89	16-May-2006	10.800%	TN - 90.00%	Paid Off - 360	01-Mar-2006
6655631 2		660,000.00	658,521.34	10-May-2006	7.500%	CA - 80.00%	Paid Off - 360	01-Mar-2006
6655941 2		239,920.00	239,577.87	22-May-2006	9.700%	FL - 80.00%	Paid Off - 360	01-Mar-2006
6656004 2		432,000.00	431,350.69	14-Jun-2006	9.450%	WI - 80.00%	Paid Off - 360	01-Mar-2006
6656029 1		213,500.00	213,105.22	05-Jun-2006	8.450%	NJ - 70.00%	Paid Off - 360	01-Mar-2006
6656121 2		512,000.00	511,451.34	14-Jun-2006	7.250%	CA - 80.00%	Paid Off - 480	01-Mar-2006
6656308 1		106,700.00	106,496.54	14-Jun-2006	8.300%	MD - 71.42%	Paid Off - 360	01-Mar-2006
6656475 2		445,000.00	444,022.74	09-Jun-2006	7.600%	FL - 79.46%	Paid Off - 360	01-Mar-2006
6657258 2		499,000.00	498,114.38	30-May-2006	8.650%	IL - 79.21%	Paid Off - 360	01-Mar-2006
6657410 2		455,000.00	454,815.95	16-May-2006	10.550%	MA - 100.00%	Paid Off - 480	01-Mar-2006
6657786 1		187,000.00	186,886.24	08-Jun-2006	9.200%	FL - 85.00%	Paid Off - 480	01-Mar-2006
6657991 2		267,920.00	267,674.48	19-May-2006	7.800%	CA - 80.00%	Paid Off - 480	01-Mar-2006
6658027 2		480,000.00	480,000.00	17-May-2006	7.850%	CO - 80.00%	Paid Off - 360	01-Mar-2006
6658037 2		459,000.00	458,777.08	01-Jun-2006	9.950%	CA - 85.00%	Paid Off - 480	01-Mar-2006
6658078 1		98,000.00	97,853.60	06-Jun-2006	9.750%	IL - 70.00%	Paid Off - 360	01-Mar-2006
6658118 1		275,000.00	274,595.25	02-Jun-2006	9.550%	OR - 79.71%	Paid Off - 360	01-Mar-2006
6658164 1		80,100.00	80,010.66	12-Jun-2006	10.850%	IA - 90.00%	Paid Off - 360	01-Mar-2006
6658167 1		66,500.00	66,458.20	07-Jun-2006	11.600%	IA - 89.99%	Paid Off - 360	01-Apr-2006
6658254 1		357,000.00	356,239.22	15-May-2006	7.750%	MD - 79.33%	Paid Off - 360	01-Mar-2006
6658448 2		292,000.00	291,799.98	05-Jun-2006	8.800%	CA - 80.00%	Paid Off - 480	01-Mar-2006
6658469 1		166,500.00	166,185.77	25-May-2006	8.350%	FL - 90.00%	Paid Off - 360	01-Mar-2006
6658529 2		256,000.00	255,834.70	24-May-2006	9.000%	CA - 80.00%	Paid Off - 480	01-Mar-2006
6658532 2		64,000.00	63,952.16	24-May-2006	12.666%	CA - 20.00%	Paid Off - 360	01-Mar-2006
6658611 1		176,000.00	175,589.72	24-May-2006	7.300%	FL - 80.00%	Paid Off - 360	01-Mar-2006
6658779 1		320,000.00	319,377.34	31-May-2006	8.200%	CA - 80.00%	Paid Off - 360	01-Mar-2006
6658841 1		173,000.00	172,537.33	23-May-2006	6.600%	AZ - 65.78%	Paid Off - 360	01-Mar-2006
6658991 1		169,400.00	169,126.07	05-Jun-2006	9.100%	MD - 70.00%	Paid Off - 360	01-Mar-2006
6659092 1		66,500.00	66,439.07	17-May-2006	11.750%	MI - 70.00%	Paid Off - 360	01-Mar-2006
6659521 2		184,000.00	183,796.99	10-May-2006	10.900%	KS - 80.00%	Paid Off - 360	01-Mar-2006
6659813 2		377,100.00	376,567.91	23-May-2006	9.750%	MD - 90.00%	Paid Off - 360	01-Mar-2006
6660058 1		232,429.00	232,164.10	24-May-2006	10.750%	MD - 90.01%	Paid Off - 360	01-Mar-2006
6660348 1		283,500.00	283,346.99	17-May-2006	9.600%	CA - 90.00%	Paid Off - 480	01-Mar-2006
6660354 1		60,570.00	60,505.29	14-Jun-2006	11.050%	OH - 90.00%	Paid Off - 360	01-Mar-2006
6660359 1		356,000.00	355,364.89	26-May-2006	8.625%	CA - 69.94%	Paid Off - 360	01-Mar-2006
6660359 1			355,364.89		8.625%	CA - 69.94%	Paid Off - 360

Page 23 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number	Original			Current	State &	Type Prepayment	First
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

6660414 1		134,100.00	133,926.17	09-Jun-2006	10.150%	CA - 90.00%	Paid Off - 360	01-Mar-2006
6660414 1		134,100.00	133,926.17	09-Jun-2006	10.150%	CA - 90.00%	Paid Off - 360	01-Mar-2006
6660489 2		615,008.00	614,622.53	02-Jun-2006	9.100%	CA - 80.00%	Paid Off - 480	01-Mar-2006
6660799 2		515,200.00	514,891.19	18-May-2006	9.250%	CA - 78.66%	Paid Off - 480	01-Mar-2006
6660920 2		138,400.00	138,127.94	16-May-2006	8.150%	FL - 80.00%	Paid Off - 360	01-Mar-2006
6661381 1		85,500.00	85,413.53	25-May-2006	11.300%	NJ - 90.00%	Paid Off - 360	01-Mar-2006
6661501 1		88,200.00	88,086.87	02-Jun-2006	10.200%	OH - 90.00%	Paid Off - 360	01-Mar-2006
6661520 1		185,000.00	184,628.95	31-May-2006	9.600%	MD - 46.25%	Paid Off - 360	01-Mar-2006
6661586 1		39,600.00	39,550.29	13-Jun-2006	10.300%	OH - 90.00%	Paid Off - 360	01-Mar-2006
6662077 1		356,000.00	355,328.11	14-Jun-2006	8.350%	WI - 80.00%	Paid Off - 360	01-Mar-2006
6662145 2		293,250.00	293,111.84	05-Jun-2006	10.050%	WA - 85.00%	Paid Off - 480	01-Mar-2006
6662400 2		324,000.00	323,715.65	17-May-2006	7.950%	MD - 80.00%	Paid Off - 480	01-Mar-2006
6662502 2		212,176.00	211,885.95	30-May-2006	9.900%	FL - 90.00%	Paid Off - 360	01-Mar-2006
6662750 1		128,000.00	127,701.58	25-May-2006	7.300%	ID - 82.58%	Paid Off - 360	01-Mar-2006
6663356 2		783,200.00	782,290.71	26-May-2006	8.700%	WA - 80.00%	Paid Off - 480	01-Mar-2006
6663656 1		98,400.00	98,164.53	01-Jun-2006	7.250%	FL - 80.00%	Paid Off - 360	01-Mar-2006
6664286 1		221,000.00	220,731.34	02-Jun-2006	10.450%	IL - 85.00%	Paid Off - 360	01-Mar-2006
6664506 2		715,000.00	713,248.79	01-Jun-2006	7.050%	NJ - 65.00%	Paid Off - 360	01-Mar-2006
6664536 2		219,200.00	219,066.63	08-May-2006	9.200%	CA - 80.00%	Paid Off - 480	01-Mar-2006
6664617 1		111,300.00	111,152.64	02-Jun-2006	10.050%	CA - 53.00%	Paid Off - 360	01-Mar-2006
6664717 1		156,000.00	155,808.33	30-May-2006	10.400%	MD - 75.00%	Paid Off - 360	01-Mar-2006
6664721 1		260,000.00	259,423.27	14-Jun-2006	7.550%	TN - 80.00%	Paid Off - 360	01-Mar-2006
6664882 2		404,000.00	403,635.08	17-May-2006	7.850%	CA - 80.00%	Paid Off - 480	01-Mar-2006
6665146 1		218,500.00	218,428.80	01-Jun-2006	11.250%	RI - 95.00%	Paid Off - 480	01-Mar-2006
6665518 1		318,750.00	318,394.52	07-Jun-2006	10.850%	MA - 85.00%	Paid Off - 360	01-Mar-2006
6665571 2		229,600.00	229,466.10	14-Jun-2006	7.950%	FL - 80.00%	Paid Off - 480	01-Apr-2006
6665770 1		160,000.00	160,000.00	30-May-2006	7.300%	MD - 80.00%	Paid Off - 360	01-Mar-2006
6666323 1		307,500.00	307,092.85	01-Jun-2006	10.050%	CA - 75.00%	Paid Off - 360	01-Mar-2006
6666358 1		234,000.00	233,835.96	13-Jun-2006	11.100%	TX - 90.00%	Paid Off - 360	01-Apr-2006
6666769 1		70,200.00	70,124.19	06-Jun-2006	11.000%	MO - 90.00%	Paid Off - 360	01-Mar-2006
6667039 1		124,000.00	123,855.83	19-May-2006	8.950%	OH - 88.57%	Paid Off - 360	01-Apr-2006
6667319 2		285,600.00	285,423.65	23-May-2006	9.150%	CO - 80.00%	Paid Off - 480	01-Mar-2006
6667558 2		503,644.00	503,372.14	24-May-2006	9.600%	MD - 80.00%	Paid Off - 480	01-Mar-2006
6667718 1		54,000.00	53,524.66	23-May-2006	10.950%	MI - 90.00%	Paid Off - 360	01-Mar-2006
6667826 1		287,000.00	286,170.85	02-Jun-2006	6.200%	CA - 66.74%	Paid Off - 360	01-Mar-2006
6667998 1		217,000.00	216,778.80	30-May-2006	9.350%	MD - 63.82%	Paid Off - 360	01-Apr-2006
6668316 1		163,200.00	163,096.92	25-May-2006	9.075%	FL - 80.00%	Paid Off - 480	01-Mar-2006
6668390 1		262,000.00	261,684.90	08-Jun-2006	10.500%	TX - 83.18%	Paid Off - 360	01-Mar-2006
6670643 1		185,000.00	184,830.31	30-May-2006	9.850%	CT - 64.91%	Paid Off - 360	01-Apr-2006
6670655 1		132,600.00	132,391.28	08-Jun-2006	9.300%	IL - 85.00%	Paid Off - 360	01-Mar-2006
6670944 1		162,897.00	162,619.59	23-May-2006	8.850%	FL - 85.00%	Paid Off - 360	01-Mar-2006
6671064 1		180,000.00	179,731.99	23-May-2006	7.500%	IL - 80.00%	Paid Off - 360	01-Apr-2006
6674997 2		300,660.00	300,603.53	01-Jun-2006	11.700%	CO - 100.00%	Paid Off - 480	01-Apr-2006
6674997 2			300,603.53		11.700%	CO - 100.00%	Paid Off - 480

Page 24 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number	Original			Current	State &	Type Prepayment	First
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

6618353 1		126,000.00	125,862.50	08-May-2006	10.950%	MO - 90.00%	Repur/Subs - 360	01-Mar-2006
6618353 1		126,000.00	125,862.50	08-May-2006	10.950%	MO - 90.00%	Repur/Subs - 360	01-Mar-2006
6629533 2		456,000.00	455,701.17	08-May-2006	8.950%	IL - 80.00%	Repur/Subs - 480	01-Mar-2006
6632043 1		75,650.00	75,553.99	08-May-2006	10.250%	MI - 85.00%	Repur/Subs - 360	01-Mar-2006
6635783 2		480,000.00	479,707.97	08-May-2006	9.200%	RI - 80.00%	Repur/Subs - 480	01-Mar-2006
6640428 1		212,000.00	211,475.46	22-May-2006	8.450%	NJ - 80.00%	Repur/Subs - 360	01-Feb-2006
6640497 1		111,200.00	111,039.76	08-May-2006	9.650%	IL - 80.00%	Repur/Subs - 360	01-Mar-2006
6643205 2		454,400.00	454,400.00	10-May-2006	9.400%	TX - 80.00%	Repur/Subs - 360	01-Mar-2006
6643222 2		113,600.00	113,447.63	10-May-2006	9.990%	TX - 20.00%	Repur/Subs - 360	01-Mar-2006
6643345 1		263,500.00	263,206.12	08-May-2006	10.850%	NJ - 85.00%	Repur/Subs - 360	01-Mar-2006
6643553 1		57,000.00	56,943.57	08-May-2006	11.400%	TN - 95.00%	Repur/Subs - 360	01-Mar-2006
6643576 2		489,600.00	489,157.74	08-May-2006	7.850%	CA - 80.00%	Repur/Subs - 480	01-Mar-2006
6643885 1		350,000.00	349,516.46	08-May-2006	9.850%	CA - 70.00%	Repur/Subs - 360	01-Mar-2006
6644335 1		75,650.00	75,573.47	08-May-2006	11.300%	MI - 85.00%	Repur/Subs - 360	01-Mar-2006
6644572 1		55,200.00	55,129.20	08-May-2006	10.200%	OH - 80.00%	Repur/Subs - 360	01-Mar-2006
6645461 2		432,000.00	431,704.08	17-May-2006	8.800%	AR - 90.00%	Repur/Subs - 480	01-Mar-2006
6645549 2		228,000.00	227,841.50	08-May-2006	8.750%	MN - 80.00%	Repur/Subs - 480	01-Mar-2006
6646296 1		106,200.00	106,065.96	08-May-2006	10.275%	IL - 90.00%	Repur/Subs - 360	01-Mar-2006
6646380 2		360,400.00	359,984.83	10-May-2006	10.700%	IL - 85.00%	Repur/Subs - 360	01-Mar-2006
6646790 1		111,920.00	111,753.55	08-May-2006	9.500%	AL - 80.00%	Repur/Subs - 360	01-Mar-2006
6646883 1		80,000.00	79,958.72	08-May-2006	9.750%	NC - 80.00%	Repur/Subs - 480	01-Mar-2006
6646886 1		20,000.00	19,981.46	08-May-2006	11.700%	NC - 20.00%	Repur/Subs - 360	01-Mar-2006
6647105 1		126,000.00	125,840.99	08-May-2006	10.275%	IL - 90.00%	Repur/Subs - 360	01-Mar-2006
6647345 1		57,600.00	57,549.49	08-May-2006	11.950%	MI - 90.00%	Repur/Subs - 360	01-Mar-2006
6647620 1		75,000.00	74,905.83	08-May-2006	10.300%	TN - 100.00%	Repur/Subs - 360	01-Mar-2006
6648423 1		76,500.00	76,380.09	08-May-2006	9.250%	OH - 90.00%	Repur/Subs - 360	01-Mar-2006
6648495 1		120,000.00	119,925.90	08-May-2006	9.150%	DE - 80.00%	Repur/Subs - 480	01-Mar-2006
6648600 1		126,000.00	125,954.92	08-May-2006	10.950%	GA - 90.00%	Repur/Subs - 480	01-Mar-2006
6649017 1		330,000.00	329,607.35	08-May-2006	10.550%	WI - 75.00%	Repur/Subs - 360	01-Mar-2006
6649593 1		73,170.00	73,107.24	08-May-2006	12.050%	TN - 90.00%	Repur/Subs - 360	01-Mar-2006
6650017 2		435,000.00	434,339.29	17-May-2006	9.400%	CA - 75.00%	Repur/Subs - 360	01-Mar-2006
6650136 1		96,000.00	95,816.94	08-May-2006	8.300%	TX - 80.00%	Repur/Subs - 360	01-Mar-2006
6650170 1		24,000.00	23,967.81	08-May-2006	9.990%	TX - 20.00%	Repur/Subs - 360	01-Mar-2006
6650336 2		220,915.00	220,663.22	10-May-2006	10.750%	AR - 85.00%	Repur/Subs - 360	01-Mar-2006
6650394 2		492,000.00	491,294.68	10-May-2006	9.675%	CA - 80.00%	Repur/Subs - 360	01-Mar-2006
6650777 1		104,000.00	103,863.74	08-May-2006	10.100%	MI - 80.00%	Repur/Subs - 360	01-Mar-2006
6650856 1		46,800.00	46,760.73	08-May-2006	12.150%	IN - 90.00%	Repur/Subs - 360	01-Mar-2006
6650857 1		52,200.00	52,156.20	08-May-2006	12.150%	IN - 90.00%	Repur/Subs - 360	01-Mar-2006
6650858 1		54,000.00	53,954.70	08-May-2006	12.150%	IN - 90.00%	Repur/Subs - 360	01-Mar-2006
6651296 1		83,700.00	83,665.08	10-May-2006	10.450%	MI - 90.00%	Repur/Subs - 480	01-Mar-2006
6651471 2		425,000.00	424,802.75	17-May-2006	10.100%	CA - 100.00%	Repur/Subs - 480	01-Mar-2006
6651526 2		161,500.00	161,219.21	10-May-2006	8.750%	CA - 85.00%	Repur/Subs - 360	01-Mar-2006
6651527 1		155,000.00	154,796.92	08-May-2006	10.100%	TX - 100.00%	Repur/Subs - 360	01-Mar-2006
6651527 1			154,796.92		10.100%	TX - 100.00%	Repur/Subs - 360

Page 25 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number	Original			Current	State &	Type Prepayment	First
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

6651647 1		98,901.00	98,771.42	08-May-2006	10.100%	TX - 90.00%	Repur/Subs - 360	01-Mar-2006
6651647 1		98,901.00	98,771.42	08-May-2006	10.100%	TX - 90.00%	Repur/Subs - 360	01-Mar-2006
6651707 2		545,000.00	544,765.66	08-May-2006	10.350%	CA - 100.00%	Repur/Subs - 480	01-Mar-2006
6651808 1		376,000.00	375,699.63	10-May-2006	8.275%	CA - 80.00%	Repur/Subs - 480	01-Mar-2006
6651932 2		396,000.00	395,604.66	17-May-2006	7.500%	CA - 80.00%	Repur/Subs - 480	01-Mar-2006
6651933 2		99,000.00	98,897.65	17-May-2006	11.200%	CA - 20.00%	Repur/Subs - 360	01-Mar-2006
6652007 2		556,000.00	555,607.77	08-May-2006	8.700%	CA - 80.00%	Repur/Subs - 480	01-Mar-2006
6652140 2		208,000.00	207,603.42	17-May-2006	8.300%	IL - 80.00%	Repur/Subs - 360	01-Mar-2006
6652142 2		52,000.00	51,941.99	17-May-2006	10.850%	IL - 20.00%	Repur/Subs - 360	01-Mar-2006
6652148 1		163,800.00	163,628.85	08-May-2006	11.150%	MO - 90.00%	Repur/Subs - 360	01-Mar-2006
6652780 1		53,900.00	53,839.25	08-May-2006	10.800%	OH - 70.00%	Repur/Subs - 360	01-Mar-2006
6653006 2		328,000.00	327,763.44	08-May-2006	8.625%	NY - 80.00%	Repur/Subs - 480	01-Mar-2006
6653233 1		288,000.00	287,682.25	08-May-2006	10.900%	FL - 90.00%	Repur/Subs - 360	01-Mar-2006
6653261 2		485,600.00	485,214.88	08-May-2006	8.300%	CA - 80.00%	Repur/Subs - 480	01-Mar-2006
6653800 2		524,000.00	523,345.08	08-May-2006	6.700%	CA - 80.00%	Repur/Subs - 480	01-Mar-2006
6653817 2		528,000.00	527,710.70	08-May-2006	9.550%	CA - 80.00%	Repur/Subs - 480	01-Mar-2006
6653824 1		251,750.00	251,658.57	10-May-2006	10.900%	GA - 95.00%	Repur/Subs - 480	01-Mar-2006
6654044 1		66,800.00	66,732.41	08-May-2006	11.300%	MO - 80.00%	Repur/Subs - 360	01-Mar-2006
6654247 1		414,000.00	413,847.30	17-May-2006	10.850%	GA - 90.00%	Repur/Subs - 480	01-Mar-2006
6654576 1		103,200.00	103,024.23	08-May-2006	8.850%	TX - 80.00%	Repur/Subs - 360	01-Mar-2006
6655033 2		216,800.00	216,477.55	17-May-2006	9.500%	NV - 80.00%	Repur/Subs - 360	01-Mar-2006
6655035 2		54,200.00	54,149.78	17-May-2006	11.700%	NV - 20.00%	Repur/Subs - 360	01-Mar-2006
6655060 1		247,500.00	247,396.79	10-May-2006	10.450%	GA - 90.00%	Repur/Subs - 480	01-Mar-2006
6655314 2		340,800.00	340,080.98	10-May-2006	7.800%	CT - 80.00%	Repur/Subs - 360	01-Mar-2006
6655432 1		385,700.00	385,454.62	10-May-2006	9.050%	CA - 89.08%	Repur/Subs - 480	01-Mar-2006
6655454 2		400,000.00	399,103.84	10-May-2006	7.500%	CA - 80.00%	Repur/Subs - 360	01-Mar-2006
6655543 1		90,000.00	89,888.22	08-May-2006	10.350%	MI - 90.00%	Repur/Subs - 360	01-Mar-2006
6655723 2		275,500.00	275,070.48	10-May-2006	9.275%	IL - 95.00%	Repur/Subs - 360	01-Mar-2006
6655781 1		360,000.00	359,380.51	08-May-2006	8.800%	TX - 80.00%	Repur/Subs - 360	01-Mar-2006
6656179 2		639,200.00	638,122.59	10-May-2006	8.900%	FL - 80.00%	Repur/Subs - 360	01-Mar-2006
6656302 1		60,000.00	59,937.29	08-May-2006	11.150%	MO - 75.00%	Repur/Subs - 360	01-Mar-2006
6656658 2		261,000.00	260,631.71	10-May-2006	9.750%	FL - 90.00%	Repur/Subs - 360	01-Mar-2006
6656783 2		156,000.00	155,734.32	10-May-2006	8.850%	MI - 80.00%	Repur/Subs - 360	01-Mar-2006
6656968 2		440,000.00	440,000.00	10-May-2006	8.400%	CA - 80.00%	Repur/Subs - 360	01-Mar-2006
6657133 1		210,400.00	210,230.69	10-May-2006	8.250%	OR - 80.00%	Repur/Subs - 480	01-Mar-2006
6657216 1		182,000.00	181,848.14	10-May-2006	8.125%	AZ - 70.00%	Repur/Subs - 480	01-Mar-2006
6657280 2		498,750.00	498,566.07	08-May-2006	10.850%	FL - 95.00%	Repur/Subs - 480	01-Mar-2006
6657433 1		47,600.00	47,552.87	08-May-2006	11.400%	TN - 85.00%	Repur/Subs - 360	01-Mar-2006
6657456 1		46,800.00	46,766.79	08-May-2006	12.900%	IN - 90.00%	Repur/Subs - 360	01-Mar-2006
6657483 1		61,200.00	61,180.35	10-May-2006	11.300%	WI - 90.00%	Repur/Subs - 480	01-Mar-2006
6657502 1		50,400.00	50,340.65	08-May-2006	10.600%	TN - 90.00%	Repur/Subs - 360	01-Mar-2006
6657534 2		580,000.00	579,483.56	08-May-2006	7.900%	CA - 80.00%	Repur/Subs - 480	01-Mar-2006
6657836 2		172,000.00	171,640.75	17-May-2006	7.850%	IL - 80.00%	Repur/Subs - 360	01-Mar-2006
6657836 2			171,640.75		7.850%	IL - 80.00%	Repur/Subs - 360

Page 26 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution


Loan Number	Original			Current	State &	Type Prepayment	First
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

6658430 1		153,850.00	153,690.97	08-May-2006	11.200%	MO - 85.00%	Repur/Subs - 360	01-Mar-2006
6658430 1		153,850.00	153,690.97	08-May-2006	11.200%	MO - 85.00%	Repur/Subs - 360	01-Mar-2006
6658746 2		159,021.00	158,849.31	17-May-2006	11.000%	TX - 100.00%	Repur/Subs - 360	01-Mar-2006
6658956 2		216,000.00	215,701.58	17-May-2006	9.850%	GA - 90.00%	Repur/Subs - 360	01-Mar-2006
6658985 1		54,000.00	53,956.65	08-May-2006	12.350%	MI - 90.00%	Repur/Subs - 360	01-Mar-2006
6659055 1		103,500.00	103,456.82	10-May-2006	10.450%	MI - 90.00%	Repur/Subs - 480	01-Mar-2006
6659195 1		376,000.00	375,567.75	17-May-2006	7.000%	CA - 80.00%	Repur/Subs - 480	01-Mar-2006
6659230 1		150,450.00	150,294.48	08-May-2006	11.200%	MO - 85.00%	Repur/Subs - 360	01-Mar-2006
6659630 2		437,750.00	437,561.77	08-May-2006	10.350%	CA - 85.00%	Repur/Subs - 480	01-Mar-2006
6659759 1		107,550.00	107,422.02	08-May-2006	10.550%	TN - 90.00%	Repur/Subs - 360	01-Mar-2006
6659769 1		176,000.00	175,732.68	08-May-2006	9.400%	AZ - 80.00%	Repur/Subs - 360	01-Mar-2006
6659928 2		484,000.00	483,509.90	08-May-2006	7.450%	CA - 80.00%	Repur/Subs - 480	01-Mar-2006
6659929 2		121,000.00	120,865.05	10-May-2006	10.850%	CA - 20.00%	Repur/Subs - 360	01-Mar-2006
6660156 2		400,000.00	399,737.87	08-May-2006	8.950%	CA - 80.00%	Repur/Subs - 480	01-Mar-2006
6660582 1		85,500.00	85,428.30	08-May-2006	12.150%	MI - 90.00%	Repur/Subs - 360	01-Mar-2006
6660600 1		144,000.00	143,823.03	08-May-2006	10.400%	CO - 90.00%	Repur/Subs - 360	01-Mar-2006
6660613 2		115,900.00	115,854.51	08-May-2006	10.650%	GA - 95.00%	Repur/Subs - 480	01-Mar-2006
6660632 1		108,900.00	108,861.05	10-May-2006	10.950%	GA - 90.00%	Repur/Subs - 480	01-Mar-2006
6660691 1		108,000.00	107,845.97	08-May-2006	9.700%	MI - 90.00%	Repur/Subs - 360	01-Mar-2006
6660722 2		496,000.00	496,000.00	10-May-2006	8.650%	MN - 80.00%	Repur/Subs - 360	01-Mar-2006
6660756 2		124,000.00	123,841.57	10-May-2006	10.218%	MN - 20.00%	Repur/Subs - 360	01-Mar-2006
6661235 1		272,700.00	272,550.58	10-May-2006	9.550%	MD - 90.00%	Repur/Subs - 480	01-Mar-2006
6661455 1		246,000.00	245,540.41	08-May-2006	8.400%	DC - 64.74%	Repur/Subs - 360	01-Mar-2006
6661456 1		117,000.00	116,963.04	10-May-2006	11.350%	WI - 100.00%	Repur/Subs - 480	01-Mar-2006
6661504 1		102,800.00	102,728.54	10-May-2006	8.750%	MI - 80.00%	Repur/Subs - 480	01-Mar-2006
6661642 2		548,000.00	547,519.04	08-May-2006	7.950%	CA - 80.00%	Repur/Subs - 480	01-Mar-2006
6661689 1		98,600.00	98,558.21	10-May-2006	10.400%	NE - 85.00%	Repur/Subs - 480	01-Mar-2006
6661969 1		354,350.00	353,865.60	17-May-2006	9.900%	IL - 95.00%	Repur/Subs - 360	01-Mar-2006
6662259 1		292,000.00	291,527.82	08-May-2006	9.100%	IL - 80.00%	Repur/Subs - 360	01-Mar-2006
6662498 2		472,500.00	472,287.33	17-May-2006	10.200%	CA - 90.00%	Repur/Subs - 480	01-Mar-2006
6662734 2		240,300.00	240,208.61	08-May-2006	10.750%	RI - 90.00%	Repur/Subs - 480	01-Mar-2006
6662791 1		240,000.00	239,837.98	10-May-2006	8.850%	GA - 80.00%	Repur/Subs - 480	01-Mar-2006
6663148 2		480,000.00	480,000.00	10-May-2006	8.400%	CA - 80.00%	Repur/Subs - 360	01-Mar-2006
6663237 2		320,000.00	319,420.28	10-May-2006	8.550%	PA - 80.00%	Repur/Subs - 360	01-Mar-2006
6663252 1		52,000.00	51,928.14	08-May-2006	9.850%	TN - 80.00%	Repur/Subs - 360	01-Mar-2006
6663374 1		70,200.00	70,134.96	08-May-2006	11.700%	MI - 90.00%	Repur/Subs - 360	01-Mar-2006
6663709 1		157,500.00	157,447.89	10-May-2006	11.200%	GA - 90.00%	Repur/Subs - 480	01-Mar-2006
6663753 1		243,000.00	242,898.64	10-May-2006	10.450%	GA - 90.00%	Repur/Subs - 480	01-Mar-2006
6664221 1		46,710.00	46,654.99	08-May-2006	10.600%	AL - 90.00%	Repur/Subs - 360	01-Mar-2006
6664251 2		268,000.00	267,836.96	17-May-2006	9.200%	CT - 80.00%	Repur/Subs - 480	01-Mar-2006
6664307 2		584,000.00	582,995.07	10-May-2006	8.800%	VA - 80.00%	Repur/Subs - 360	01-Mar-2006
6664943 1		256,000.00	255,796.99	10-May-2006	8.300%	FL - 80.00%	Repur/Subs - 480	01-Mar-2006
6665329 1		233,750.00	233,423.62	17-May-2006	9.800%	NH - 85.00%	Repur/Subs - 360	01-Mar-2006
6665329 1			233,423.62		9.800%	NH - 85.00%	Repur/Subs - 360

Page 27 of 34

Long Beach Mortgage Loan Trust 2006-2

Asset Backed Certificates

June 26, 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

6665886 1

71,100.00

71,018.08

08-May-2006

10.700%

IN - 90.00%

Repur/Subs - 360

01-Mar-2006

6665887 1

52,700.00

52,648.97

08-May-2006

11.500%

IN - 85.00%

Repur/Subs - 360

01-Mar-2006

6666500 2

558,400.00

557,969.86

08-May-2006

8.400%

IL - 80.00%

Repur/Subs - 480

01-Mar-2006

6666775 1

244,149.00

244,047.17

10-May-2006

10.450%

WA - 100.00%

Repur/Subs - 480

01-Mar-2006

6668071 1

85,120.00

85,062.55

10-May-2006

8.850%

IL - 80.00%

Repur/Subs - 480

01-Mar-2006

6669226 1

224,000.00

223,863.73

10-May-2006

9.200%

IL - 80.00%

Repur/Subs - 480

01-Mar-2006

6669616 2

452,000.00

451,298.95

10-May-2006

9.300%

MD - 80.00%

Repur/Subs - 360

01-Mar-2006

6670164 1

127,500.00

127,376.56

08-May-2006

11.500%

GA - 85.00%

Repur/Subs - 360

01-Mar-2006

6671299 1

148,500.00

148,408.29

10-May-2006

9.150%

CO - 90.00%

Repur/Subs - 480

01-Mar-2006

TOTAL

91,693,400.00

91,562,863.28

Page 28 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 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 29 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 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 30 of 34

Long Beach Mortgage Loan Trust 2006-2

Asset Backed Certificates

June 26, 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 31 of 34

Long Beach Mortgage Loan Trust 2006-2

Asset Backed Certificates

June 26, 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 32 of 34

Long Beach Mortgage Loan Trust 2006-2

Asset Backed Certificates

June 26, 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)

18,302,811.64

Beginning Stated Principal Balance

2,898,073,975.26

Delinquency Percentage

0.631600%

Offered Subordinate and C Class Certificate Balances

599,257,385.06

Beginning Stated Principal Balance

2,898,073,975.26

Credit Enhancement Percentage

20.677800%

Cumulative Loss Percentage

0.00000000%

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Group 2

Group 1

Total

Current LIBOR Rate

5.081250%

Libor Rate Determination Date

05/23/2006

Next LIBOR Rate

5.322500%

Next Libor Determination Date

06/22/2006

Page 33 of 34

Long Beach Mortgage Loan Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 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	0.180%	$0.00	$0.00	$0.00	$0.00
		0.180%	$0.00	$0.00	$0.00	$0.00
	II-A1	0.070%	$0.00	$0.00	$0.00	$0.00
		0.070%	$0.00	$0.00	$0.00	$0.00
	II-A2	0.130%	$0.00	$0.00	$0.00	$0.00
		0.130%	$0.00	$0.00	$0.00	$0.00
	II-A3	0.190%	$0.00	$0.00	$0.00	$0.00
		0.190%	$0.00	$0.00	$0.00	$0.00
	II-A4	0.290%	$0.00	$0.00	$0.00	$0.00
		0.290%	$0.00	$0.00	$0.00	$0.00
	M-1	0.360%	$0.00	$0.00	$0.00	$0.00
		0.360%	$0.00	$0.00	$0.00	$0.00
	M-2	0.390%	$0.00	$0.00	$0.00	$0.00
		0.390%	$0.00	$0.00	$0.00	$0.00
	M-3	0.420%	$0.00	$0.00	$0.00	$0.00
		0.420%	$0.00	$0.00	$0.00	$0.00
	M-4	0.530%	$0.00	$0.00	$0.00	$0.00
		0.530%	$0.00	$0.00	$0.00	$0.00
	M-5	0.570%	$0.00	$0.00	$0.00	$0.00
		0.570%	$0.00	$0.00	$0.00	$0.00
	M-6	0.620%	$0.00	$0.00	$0.00	$0.00
		0.620%	$0.00	$0.00	$0.00	$0.00
	M-7	1.200%	$0.00	$0.00	$0.00	$0.00
		1.200%	$0.00	$0.00	$0.00	$0.00
	M-8	1.450%	$0.00	$0.00	$0.00	$0.00
		1.450%	$0.00	$0.00	$0.00	$0.00
	M-9	2.500%	$0.00	$0.00	$0.00	$1,230.75
		2.500%	$0.00	$0.00	$0.00	$1,230.75
	M-10	2.500%	$0.00	$0.00	$0.00	$1,230.75
		2.500%	$0.00	$0.00	$0.00	$1,230.75
	B	2.500%	$0.00	$0.00	$0.00	$1,538.46
		2.500%	$0.00	$0.00	$0.00	$1,538.46
	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 34 of 34

Long Beach Mortgage Loan Trust 2006-2 10-D