Long Beach Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

November 27, 2006 Distribution

External Parties

Table of Contents

Page

Seller

Long Beach Mortgage

1. Certificate Payment Report

2. Collection Account Report

Servicer(s)

3. Credit Enhancement Report

Long Beach Mortgage

4. Collateral Report

5. Delinquency Report

Underwriter(s)

6. REO Report

Goldman Sachs & Co.

7. Foreclosure Report

Wamu Capital Corp

8. Prepayment Report

9. Prepayment Detail Report

Cap Provider

10. Realized Loss Report

Bear Stearns Fin. Products.Inc

11. Realized Loss Detail Report

12. Triggers and Adj. Cert. Report

13. Additional Certificate Report

Total Number of Pages

Dates

Contacts

Cut-Off Date:

May 01, 2006

Manuel Rivas

Close Date:

May 10, 2006

Administrator

First Distribution Date:

June 26, 2006

(714) 247-6265

Manuel.Rivas@db.com

Address:

Distribution Date:

November 27, 2006

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

Record Date:

October 31, 2006

Factor Information:

(800) 735-7777

November 24, 2006

Main Phone Number:

(714) 247-6000

Determination Date:

November 15, 2006

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

Page 1 of 28

Long Beach Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 27, 2006 Distribution

Certificate Payment Report
Current Period Distribution - REMIC II
				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)
A-1	SR	$	260,793,000.00	204,100,626.61	1,012,169.02	10,951,442.73	11,963,611.75	0.00	0.00	193,149,183.88
A-1	SR	$	260,793,000.00	204,100,626.61	1,012,169.02	10,951,442.73	11,963,611.75	0.00	0.00	193,149,183.88
A-2	SR	$	74,997,000.00	74,997,000.00	346,736.13	0.00	346,736.13	0.00	0.00	74,997,000.00
A-3	SR	$	19,999,000.00	19,999,000.00	101,194.94	0.00	101,194.94	0.00	0.00	19,999,000.00
M-1	MEZ	$	58,056,000.00	58,056,000.00	302,810.42	0.00	302,810.42	0.00	0.00	58,056,000.00
M-2	MEZ	$	14,114,000.00	14,114,000.00	73,875.03	0.00	73,875.03	0.00	0.00	14,114,000.00
M-3	MEZ	$	25,832,000.00	25,832,000.00	137,813.72	0.00	137,813.72	0.00	0.00	25,832,000.00
M-4	MEZ	$	10,653,000.00	10,653,000.00	57,712.63	0.00	57,712.63	0.00	0.00	10,653,000.00
M-5	MEZ	$	12,516,000.00	12,516,000.00	74,230.31	0.00	74,230.31	0.00	0.00	12,516,000.00
M-6	MEZ	$	9,055,000.00	9,055,000.00	54,118.72	0.00	54,118.72	0.00	0.00	9,055,000.00
M-7	MEZ	$	9,853,000.00	9,853,000.00	69,726.40	0.00	69,726.40	0.00	0.00	9,853,000.00
B-1	MEZ/NOF	$	15,180,000.00	15,180,000.00	88,550.00	0.00	88,550.00	0.00	0.00	15,180,000.00
B-2	MEZ/NOF	$	9,055,000.00	9,055,000.00	52,820.83	0.00	52,820.83	0.00	0.00	9,055,000.00
C	INT_EXE	$	12,516,485.98	21,881,976.33	0.00	0.00	0.00	0.00	1,340,793.72	23,222,770.05
P	INT_EXE	$	100.00	100.00	89,039.17	0.00	89,039.17	0.00	0.00	100.00
R	RES_EXE	$	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total		532,619,585.98	485,292,702.94	2,460,797.32	10,951,442.73	13,412,240.05	0.00	1,340,793.72	475,682,053.93
Total




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)

A-1	10/25/06	11/26/06	A-Act/360	542515AA9	260,793,000.00	782.615433	3.881120	41.992855	45.873976	740.622578
A-1	10/25/06	11/26/06	A-Act/360	542515AA9	260,793,000.00	782.615433	3.881120	41.992855	45.873976	740.622578
A-2	10/01/06	10/30/06	F-30/360	542515AB7	74,997,000.00	1,000.000000	4.623333	0.000000	4.623333	1,000.000000
A-3	10/25/06	11/26/06	A-Act/360	542515AC5	19,999,000.00	1,000.000000	5.060000	0.000000	5.060000	1,000.000000
M-1	10/25/06	11/26/06	A-Act/360	542515AD3	58,056,000.00	1,000.000000	5.215833	0.000000	5.215833	1,000.000000
M-2	10/25/06	11/26/06	A-Act/360	542515AE1	14,114,000.00	1,000.000000	5.234167	0.000000	5.234167	1,000.000000
M-3	10/25/06	11/26/06	A-Act/360	542515AF8	25,832,000.00	1,000.000000	5.335000	0.000000	5.335000	1,000.000000
M-4	10/25/06	11/26/06	A-Act/360	542515AG6	10,653,000.00	1,000.000000	5.417500	0.000000	5.417500	1,000.000000
M-5	10/25/06	11/26/06	A-Act/360	542515AH4	12,516,000.00	1,000.000000	5.930833	0.000000	5.930833	1,000.000000
M-6	10/25/06	11/26/06	A-Act/360	542515AJ0	9,055,000.00	1,000.000000	5.976667	0.000000	5.976667	1,000.000000
M-7	10/25/06	11/26/06	A-Act/360	542515AK7	9,853,000.00	1,000.000000	7.076667	0.000000	7.076667	1,000.000000
B-1	10/01/06	10/30/06	F-30/360	542515AL5	15,180,000.00	1,000.000000	5.833333	0.000000	5.833333	1,000.000000
B-2	10/01/06	10/30/06	F-30/360	542515AM3	9,055,000.00	1,000.000000	5.833333	0.000000	5.833333	1,000.000000
C	10/01/06	10/30/06	F-30/360	LB060A201	12,516,485.98	1,748.252374	0.000000	0.000000	0.000000	1,855.374591
P		LB060A202	100.00	1,000.000000	890,391.700000	0.000000	890,391.700000	1,000.000000
R		LB060A203	0.00	0.000000	0.000000	0.000000	0.000000	0.000000




Page 2 of 28

Long Beach Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 27, 2006 Distribution


Distribution to Date - REMIC II
									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)
A-1	260,793,000.00	7,038,484.75	66,206,119.33	1,437,696.79	67,643,816.12	74,682,300.87	0.00	0.00	193,149,183.88
A-2	74,997,000.00	2,265,342.72	0.00	0.00	0.00	2,265,342.72	0.00	0.00	74,997,000.00
A-3	19,999,000.00	611,504.57	0.00	0.00	0.00	611,504.57	0.00	0.00	19,999,000.00
M-1	58,056,000.00	1,830,269.08	0.00	0.00	0.00	1,830,269.08	0.00	0.00	58,056,000.00
M-2	14,114,000.00	446,532.96	0.00	0.00	0.00	446,532.96	0.00	0.00	14,114,000.00
M-3	25,832,000.00	833,127.41	0.00	0.00	0.00	833,127.41	0.00	0.00	25,832,000.00
M-4	10,653,000.00	348,931.10	0.00	0.00	0.00	348,931.10	0.00	0.00	10,653,000.00
M-5	12,516,000.00	449,085.65	0.00	0.00	0.00	449,085.65	0.00	0.00	12,516,000.00
M-6	9,055,000.00	327,429.63	0.00	0.00	0.00	327,429.63	0.00	0.00	9,055,000.00
M-7	9,853,000.00	422,300.49	0.00	0.00	0.00	422,300.49	0.00	0.00	9,853,000.00
B-1	15,180,000.00	531,300.00	0.00	0.00	0.00	531,300.00	0.00	0.00	15,180,000.00
B-2	9,055,000.00	316,924.98	0.00	0.00	0.00	316,924.98	0.00	0.00	9,055,000.00
C	12,516,485.98	0.00	0.00	0.00	0.00	0.00	0.00	10,706,284.07	23,222,770.05
P	100.00	499,010.13	0.00	0.00	0.00	499,010.13	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	532,619,585.98	15,920,243.47	66,206,119.33	1,437,696.79	67,643,816.12	83,564,059.59	0.00	10,706,284.07	475,682,053.93


Interest Detail - REMIC II
	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)
A-1	5.41000%	204,100,626.61	1,012,169.02	0.00	0.00	0.00	1,012,169.02	1,012,169.02	0.00
A-2	5.54800%	74,997,000.00	346,736.13	0.00	0.00	0.00	346,736.13	346,736.13	0.00
A-3	5.52000%	19,999,000.00	101,194.94	0.00	0.00	0.00	101,194.94	101,194.94	0.00
M-1	5.69000%	58,056,000.00	302,810.42	0.00	0.00	0.00	302,810.42	302,810.42	0.00
M-2	5.71000%	14,114,000.00	73,875.03	0.00	0.00	0.00	73,875.03	73,875.03	0.00
M-3	5.82000%	25,832,000.00	137,813.72	0.00	0.00	0.00	137,813.72	137,813.72	0.00
M-4	5.91000%	10,653,000.00	57,712.63	0.00	0.00	0.00	57,712.63	57,712.63	0.00
M-5	6.47000%	12,516,000.00	74,230.31	0.00	0.00	0.00	74,230.31	74,230.31	0.00
M-6	6.52000%	9,055,000.00	54,118.72	0.00	0.00	0.00	54,118.72	54,118.72	0.00
M-7	7.72000%	9,853,000.00	69,726.40	0.00	0.00	0.00	69,726.40	69,726.40	0.00
B-1	7.00000%	15,180,000.00	88,550.00	0.00	0.00	0.00	88,550.00	88,550.00	0.00
B-2	7.00000%	9,055,000.00	52,820.83	0.00	0.00	0.00	52,820.83	52,820.83	0.00
C	73.52866%	21,881,976.33	0.00	224.58	0.00	0.00	-224.58	1,340,793.72	0.00
P	0.00000%	100.00	0.00	0.00	0.00	0.00	0.00	89,039.17	0.00
R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total		485,292,702.94	2,371,758.15	224.58	0.00	0.00	2,371,533.57	3,801,591.04	0.00



Page 3 of 28

Long Beach Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

November 27, 2006 Distribution

Collection Account Report

SUMMARY

Total

Principal Collections

9,095,534.67

Principal Withdrawals

0.00

Principal Other Accounts

0.00

TOTAL NET PRINCIPAL

9,095,534.67

Interest Collections

4,346,282.75

Interest Withdrawals

-0.00

Interest Fees

-118,616.54

Interest Other Accounts

89,039.17

TOTAL NET INTEREST

4,316,705.38

TOTAL AVAILABLE FUNDS FOR DISTRIBUTION

13,412,240.04

PRINCIPAL - COLLECTIONS

Total

Scheduled Principal Received

197,727.22

Curtailments

46,304.20

Prepayments In Full

8,715,284.16

Repurchased/Substitutions

122,691.09

Liquidations

528,642.34

Insurance Principal

0.00

Other Additional Principal

0.00

Delinquent Principal

-81,804.96

Realized Losses

-515,114.34

Advanced Principal

81,804.96

TOTAL PRINCIPAL COLLECTED

9,095,534.67

PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK

PRINCIPAL - OTHER ACCOUNTS

Total

TOTAL PRINCIPAL OTHER ACCOUNTS

0.00

Page 4 of 28

Long Beach Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

November 27, 2006 Distribution

INTEREST - COLLECTIONS

Total

Scheduled Interest

4,445,239.66

Repurchased/Substitution Interest

1,134.89

Liquidation Interest

4,535.02

Insurance Interest

0.00

Other Additional Interest

0.00

Prepayment Interest Shortfalls

-9,621.82

Delinquent Interest

-1,898,090.41

Interest Realized Losses

-19,195.85

Compensating Interest

9,621.82

Civil Relief Act Shortfalls

-224.58

Interest Advanced

1,812,884.02

TOTAL INTEREST COLLECTED

4,346,282.75

INTEREST - WITHDRAWALS

Total

Non Recoverable Advances

0.00

Extraordinary Trust Fund Expenses

0.00

TOTAL INTEREST WITHDRAWALS

0.00

INTEREST - OTHER ACCOUNTS

Total

Prepayment Charges

89,039.17

Cap Receipt

0.00

TOTAL INTEREST OTHER ACCOUNTS

89,039.17

INTEREST FEES

Total

Current Servicing Fees

116,998.90

Trustee Fees

1,617.64

TOTAL INTEREST FEES

118,616.54

Page 5 of 28

Long Beach Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

November 27, 2006 Distribution

Credit Enhancement Report

ACCOUNTS

Cap Account

Beginning Balance

1,019.69

Interest Earnings

4.38

Amount Deposited

0.00

Amount Withdrawn

0.00

Ending Balance

1,024.07

Reserve Fund

Beginning Balance

1,019.69

Interest Earnings

4.38

Amount Deposited

0.00

Amount Withdrawn

0.00

Ending Balance

1,024.07

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

Total

Overcollateralized Amount - Prior Period

21,881,976.33

Current Period Principal Loss

515,114.34

Overcollateralized Amount - After Current Losses

21,881,976.33

Overcollateralization Increase Amount

1,855,908.06

Overcollateralization Release Amount

0.00

Overcollateralization Amount - Ending

23,222,770.05

Overcollateralization Excess Amount

0.00

Overcollateralization Deficiency Amount

13,527,981.38

Overcollateralized Target Amount

36,750,751.43

Net Monthly Excess Cashflow

1,855,908.06

Page 6 of 28

Long Beach Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

November 27, 2006 Distribution

Collateral Report

COLLATERAL

Total

Loan Count:

Original

8,568

Prior

7,903

Prefunding

Scheduled Paid Offs

-0

Full Voluntary Prepayments

-129

Repurchases

-1

Liquidations

-6

Current

7,767

Principal Balance:

Original

532,619,585.98

Prior

485,292,702.94

Prefunding

0.00

Scheduled Principal

-197,727.22

Partial Prepayments

-46,304.20

Full Voluntary Prepayments

-8,715,284.16

Repurchases

-122,691.09

Liquidations

-528,642.34

Current

475,682,053.93

PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 7 of 28

Long Beach Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 27, 2006 Distribution


CHARACTERISTICS
CHARACTERISTICS

							Total
Weighted Average Coupon Original							11.02435%
Weighted Average Coupon Prior							11.00948%
Weighted Average Coupon Current							11.00591%
Weighted Average Months to Maturity Original							354
Weighted Average Months to Maturity Prior							349
Weighted Average Months to Maturity Current							348
Weighted Avg Remaining Amortization Term Original							354
Weighted Avg Remaining Amortization Term Prior							349
Weighted Avg Remaining Amortization Term Current							348
Weighted Average Seasoning Original							3.83
Weighted Average Seasoning Prior							7.80
Weighted Average Seasoning Current							8.79

Page 8 of 28

Long Beach Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 27, 2006 Distribution


ARM CHARACTERISTICS
ARM CHARACTERISTICS

							Total
Weighted Average Margin Original							0.00000%
Weighted Average Margin Prior							0.00000%
Weighted Average Margin Current							0.00000%
Weighted Average Max Rate Original							0.00000%
Weighted Average Max Rate Prior							0.00000%
Weighted Average Max Rate Current							0.00000%
Weighted Average Min Rate Original							0.00000%
Weighted Average Min Rate Prior							0.00000%
Weighted Average Min Rate Current							0.00000%
Weighted Average Cap Up Original							0.00000%
Weighted Average Cap Up Prior							0.00000%
Weighted Average Cap Up Current							0.00000%
Weighted Average Cap Down Original							0.00000%
Weighted Average Cap Down Prior							0.00000%
Weighted Average Cap Down Current							0.00000%




SERVICING FEES & ADVANCES
SERVICING FEES & ADVANCES

							Total




Current Servicing Fees							116,998.90
Delinquent Servicing Fees							85,206.39
TOTAL SERVICING FEES							202,205.30


Total Servicing Fees							202,205.30
Compensating Interest							-9,621.82
Delinquent Servicing Fees							-85,206.39
COLLECTED SERVICING FEES							107,377.09


Total Advanced Interest							1,812,884.02
Total Advanced Principal							81,804.96
Aggregate Advances with respect to this Distribution							1,894,688.98
Unrecovered Advances							0.00
Non Recoverable Advance							0.00
Servicer Escrow advances							0.00




ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
							Total
Prepayment Interest Shortfall (PPIS)							9,621.82
Compensating Interest							(9,621.82)
Net Prepayment Interest Shortfall (PPIS)							0.00


Libor Cert - Weighted Average Net Mortgage Rate							9.504047%
Fixed Cert - Weighted Average Net Mortgage Rate							10.454451%
Ending Pool Stated Principal Balance							475,682,053.93





Page 9 of 28

Long Beach Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 27, 2006 Distribution

Delinquency Report


TOTAL	< 30 Days	30-59 Days	60-89 Days	90-119 Days	120+ Days	TOTAL
	< 30 Days	30-59 Days	60-89 Days	90-119 Days	120+ Days	TOTAL
DELINQUENT Balance % Balance # Loans % # Loans
		18,955,574.03	13,966,842.45	8,530,655.95	3,785,951.21	45,239,023.64
		3.98%	2.94%	1.79%	0.80%	9.51%
		268	183	112	51	614
		3.45%	2.36%	1.44%	0.66%	7.91%
FORECLOSURE Balance % Balance # Loans % # Loans
	0.00	122,645.31	726,553.60	894,896.41	10,717,087.44	12,461,182.76
	0.00%	0.03%	0.15%	0.19%	2.25%	2.62%
	0	1	8	12	132	153
	0.00%	0.01%	0.10%	0.15%	1.70%	1.97%
BANKRUPTCY Balance % Balance # Loans % # Loans
	310,687.93	152,777.42	78,214.64	135,426.00	305,932.38	983,038.37
	0.07%	0.03%	0.02%	0.03%	0.06%	0.21%
	3	3	2	3	4	15
	0.04%	0.04%	0.03%	0.04%	0.05%	0.19%
REO Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	0.00	131,546.17	131,546.17
	0.00%	0.00%	0.00%	0.00%	0.03%	0.03%
	0	0	0	0	1	1
	0.00%	0.00%	0.00%	0.00%	0.01%	0.01%
TOTAL Balance % Balance # Loans % # Loans
	310,687.93	19,230,996.76	14,771,610.69	9,560,978.36	14,940,517.20	58,814,790.94
	0.07%	4.04%	3.11%	2.01%	3.14%	12.36%
	3	272	193	127	188	783
	0.04%	3.50%	2.48%	1.64%	2.42%	10.08%

Page 10 of 28

Long Beach Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

November 27, 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

Became REO Property this Period:

697338291 1

132,000.00

131,546.17

01-May-2006

10.850%

CA - 100.00%

360

01-Mar-2006

TOTAL

132,000.00

131,546.17

Page 11 of 28

Long Beach Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 27, 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:
696814300 1	117,980.00	117,339.04	01-May-2006	10.350%	CA - 100.00%	360	01-Dec-2005
697095180 1	106,000.00	105,542.32	01-Apr-2006	11.450%	CA - 100.00%	360	01-Feb-2006
697125490 1	45,000.00	44,813.91	01-May-2006	10.500%	IA - 100.00%	360	01-Feb-2006
697128809 1	33,900.00	33,435.33	01-May-2006	11.200%	VT - 98.22%	360	01-Feb-2006
697132439 1	52,000.00	51,428.05	01-May-2006	11.700%	GA - 100.00%	240	01-Feb-2006
697180560 1	136,000.00	135,512.02	01-May-2006	10.850%	CA - 100.00%	360	01-Mar-2006
697181337 1	170,000.00	169,502.09	01-Apr-2006	12.100%	CA - 100.00%	360	01-Feb-2006
697187565 1	30,521.00	30,380.49	01-May-2006	9.990%	TX - 100.00%	360	01-Feb-2006
697189405 1	88,000.00	87,746.49	01-May-2006	12.200%	CA - 100.00%	360	01-Feb-2006
697191914 1	44,000.00	43,831.07	01-May-2006	10.850%	IL - 100.00%	360	01-Feb-2006
697238590 1	69,800.00	69,576.89	01-Jul-2006	11.700%	NJ - 100.00%	360	01-Feb-2006
697241644 1	25,800.00	25,681.17	01-May-2006	9.990%	TX - 100.00%	360	01-Feb-2006
697254654 1	84,000.00	83,700.85	01-Jul-2006	11.200%	CA - 100.00%	360	01-Feb-2006
697257566 1	71,000.00	70,780.38	01-May-2006	11.850%	AZ - 100.00%	360	01-Feb-2006
697260503 1	38,000.00	37,878.47	01-May-2006	11.700%	CA - 100.00%	360	01-Feb-2006
697284735 1	171,000.00	170,360.29	01-May-2006	10.500%	CA - 100.00%	360	01-Mar-2006
697287720 1	63,800.00	63,580.58	01-May-2006	10.850%	GA - 100.00%	360	01-Mar-2006
697300879 1	84,000.00	83,677.61	01-Jun-2006	10.850%	CA - 100.00%	360	01-Feb-2006
697313658 1	83,600.00	83,255.05	01-May-2006	9.990%	TX - 100.00%	360	01-Mar-2006
697316842 1	80,000.00	79,689.31	01-Jun-2006	11.700%	CA - 100.00%	360	01-Feb-2006
697316933 1	196,000.00	195,193.03	01-May-2006	10.000%	MN - 100.00%	360	01-Mar-2006
697319176 1	119,000.00	118,659.43	01-Apr-2006	11.700%	CA - 100.00%	360	01-Mar-2006
697324176 1	93,000.00	92,718.95	01-May-2006	11.450%	CA - 100.00%	360	01-Mar-2006
697327880 1	160,000.00	159,556.81	01-Jul-2006	11.850%	CA - 94.11%	360	01-Mar-2006
697337368 1	31,020.00	30,891.98	01-Jun-2006	9.990%	TX - 100.00%	360	01-Mar-2006
697373678 1	56,000.00	55,751.45	01-Apr-2006	9.640%	MN - 100.00%	360	01-Mar-2006
697378586 1	73,980.00	73,725.63	01-Jun-2006	10.850%	FL - 100.00%	360	01-Mar-2006
697381028 1	192,000.00	191,513.90	01-Apr-2006	11.700%	VA - 100.00%	360	01-Apr-2006
697385375 1	103,000.00	102,671.42	01-Apr-2006	11.200%	CA - 100.00%	360	01-Mar-2006
697392090 1	126,000.00	125,616.67	01-Apr-2006	10.850%	CA - 100.00%	360	01-Apr-2006
697395275 1	122,600.00	122,200.40	01-Apr-2006	11.100%	NY - 100.00%	360	01-Mar-2006
697406494 1	105,900.00	105,596.91	01-Jun-2006	11.700%	NY - 100.00%	360	01-Mar-2006
697414498 1	18,200.00	18,153.24	01-Apr-2006	12.200%	IN - 100.00%	360	01-Mar-2006
697425395 1	45,000.00	44,833.25	01-Apr-2006	10.500%	DC - 100.00%	360	01-Mar-2006
697426427 1	45,200.00	45,069.61	01-Apr-2006	11.700%	CA - 100.00%	360	01-Mar-2006
697427250 1	107,900.00	107,588.92	01-Apr-2006	11.100%	NY - 100.00%	360	01-Apr-2006
697431336 1	122,000.00	121,650.82	01-Apr-2006	11.700%	CA - 100.00%	360	01-Mar-2006
697431666 1	51,980.00	51,810.63	01-Apr-2006	11.100%	IL - 100.00%	360	01-Mar-2006
697435410 1	128,400.00	128,104.95	01-May-2006	12.700%	VA - 100.00%	360	01-Mar-2006
697437242 1	130,000.00	129,418.14	01-Apr-2006	9.600%	CA - 100.00%	360	01-Mar-2006
697438547 1	80,000.00	79,758.22	01-May-2006	11.450%	CA - 100.00%	360	01-Mar-2006
697440311 1	96,000.00	95,725.21	01-Apr-2006	11.700%	CA - 100.00%	360	01-Mar-2006
697442440 1	34,000.00	33,883.03	01-May-2006	10.850%	CA - 100.00%	360	01-Mar-2006
697442440 1	34,000.00			10.850%	CA - 100.00%


Page 12 of 28

Long Beach Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 27, 2006 Distribution

Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination
697448314 1
697448314 1	88,000.00	87,793.20	01-May-2006	12.600%	CA - 100.00%	360	01-Mar-2006

697454825 1	25,100.00	25,000.54	01-May-2006	9.600%	NC - 98.88%	360	01-Apr-2006
697457430 1	149,400.00	148,855.98	01-May-2006	10.850%	CA - 100.00%	360	01-Mar-2006
697458743 1	48,000.00	47,846.87	01-Apr-2006	11.200%	IL - 100.00%	360	01-Mar-2006
697461937 1	62,000.00	61,825.06	01-Apr-2006	11.200%	CA - 100.00%	360	01-Apr-2006
697462463 1	82,000.00	81,748.33	01-Jul-2006	11.700%	NJ - 100.00%	360	01-Apr-2006
697463008 1	34,990.00	34,901.44	01-Apr-2006	11.700%	FL - 100.00%	360	01-Apr-2006
697465987 1	84,000.00	83,760.21	01-Apr-2006	11.700%	MA - 100.00%	360	01-Apr-2006
697470904 1	130,000.00	129,604.47	01-Apr-2006	10.850%	CA - 100.00%	360	01-Apr-2006
697471357 1	42,000.00	41,879.73	01-May-2006	11.700%	GA - 100.00%	360	01-Mar-2006
697476372 1	132,000.00	131,411.39	01-Jun-2006	11.700%	CA - 100.00%	360	01-Mar-2006
697480978 1	22,400.00	22,326.96	01-Apr-2006	11.100%	MI - 100.00%	360	01-Mar-2006
697484202 1	126,000.00	125,636.71	01-Apr-2006	11.100%	VA - 100.00%	360	01-Apr-2006
697496115 1	116,000.00	115,706.28	01-Apr-2006	11.700%	CA - 100.00%	360	01-Apr-2006
697501856 1	113,000.00	112,656.21	01-Apr-2006	10.850%	CA - 100.00%	360	01-Apr-2006
697503654 1	179,000.00	178,546.84	01-May-2006	11.700%	CA - 100.00%	360	01-Apr-2006
697506764 1	90,000.00	89,652.42	01-May-2006	10.500%	FL - 100.00%	360	01-Apr-2006
697509289 1	40,000.00	39,898.68	01-May-2006	11.700%	CA - 100.00%	360	01-Apr-2006
697509867 1	64,200.00	64,037.41	01-Apr-2006	11.700%	CO - 100.00%	360	01-Apr-2006
697512374 1	43,400.00	43,290.06	01-May-2006	11.700%	IL - 100.00%	360	01-Apr-2006
697513364 1	140,000.00	139,645.52	01-Apr-2006	11.700%	CA - 100.00%	360	01-Apr-2006
697513851 1	49,200.00	49,048.93	01-Apr-2006	11.700%	CO - 100.00%	360	01-Apr-2006
697516581 1	32,720.00	32,600.50	01-Apr-2006	9.990%	TX - 100.00%	360	01-Apr-2006
697530673 1	30,000.00	29,908.67	01-Apr-2006	10.850%	FL - 100.00%	360	01-Apr-2006
697535771 1	156,000.00	155,605.04	01-Apr-2006	11.700%	CA - 100.00%	360	01-Apr-2006
697538429 1	56,000.00	55,829.59	01-May-2006	10.850%	IL - 100.00%	360	01-Apr-2006
697540839 1	42,700.00	42,579.50	01-May-2006	11.200%	WA - 100.00%	360	01-Apr-2006
697548881 1	116,000.00	115,540.32	01-Apr-2006	9.600%	CA - 100.00%	360	01-Apr-2006
697551927 1	78,000.00	77,802.48	01-Apr-2006	11.700%	VA - 100.00%	360	01-Apr-2006
697552321 1	59,800.00	59,648.58	01-Apr-2006	11.700%	RI - 100.00%	360	01-Apr-2006
697561009 1	52,000.00	51,868.29	01-Jul-2006	11.700%	IL - 100.00%	360	01-Apr-2006
697569887 1	104,000.00	103,683.59	01-May-2006	10.850%	NJ - 100.00%	360	01-Apr-2006
697574184 1	117,000.00	116,644.03	01-May-2006	10.850%	IL - 95.00%	360	01-Apr-2006
697582625 1	128,000.00	127,675.89	01-Apr-2006	11.700%	VA - 100.00%	360	01-Apr-2006
697596849 1	142,000.00	141,620.23	01-May-2006	11.450%	CA - 100.00%	360	01-Apr-2006
697604767 1	21,000.00	20,916.82	01-Jun-2006	9.600%	MI - 100.00%	360	01-Apr-2006
697605848 1	117,800.00	117,501.73	01-Jun-2006	11.700%	IL - 100.00%	360	01-Apr-2006
697611234 1	10,200.00	10,171.15	01-May-2006	11.200%	OK - 100.00%	360	01-Apr-2006
697611390 1	54,000.00	53,877.47	01-Jun-2006	12.200%	CA - 100.00%	360	01-Apr-2006
697617553 1	38,200.00	38,060.42	01-May-2006	9.990%	TX - 100.00%	360	01-Apr-2006
697617801 1	21,360.00	21,299.64	01-Jun-2006	11.200%	GA - 100.00%	360	01-Apr-2006
697618072 1	125,000.00	124,619.71	01-Apr-2006	10.850%	IL - 100.00%	360	01-Apr-2006
697618759 1	97,732.00	97,486.58	01-Jun-2006	11.100%	NJ - 100.00%	360	01-May-2006
697621647 1	84,000.00	83,693.24	01-May-2006	9.990%	TX - 100.00%	360	01-Apr-2006
697623676 1	21,300.00	21,219.87	01-May-2006	9.850%	WA - 100.00%	360	01-Apr-2006
697635233 1	64,400.00	64,212.25	01-Apr-2006	11.050%	MD - 100.00%	360	01-Apr-2006
697650018 1	19,000.00	18,951.82	01-Apr-2006	11.700%	IN - 100.00%	360	01-Apr-2006


Page 13 of 28

Long Beach Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 27, 2006 Distribution

Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination
697654218 1
697654218 1	116,000.00	115,736.80	01-May-2006	12.200%	CA - 100.00%	360	01-Apr-2006

697656783 1	87,700.00	87,506.64	01-May-2006	11.700%	NY - 99.88%	360	01-May-2006
697657633 1	110,000.00	109,572.19	01-Jul-2006	11.700%	CA - 100.00%	360	01-Apr-2006
697661445 1	58,000.00	57,857.89	01-May-2006	11.850%	CA - 100.00%	360	01-Apr-2006
697677060 1	72,000.00	71,780.92	01-Jul-2006	10.850%	MD - 100.00%	360	01-Apr-2006
697678001 1	70,000.00	69,841.14	01-May-2006	12.200%	CA - 100.00%	360	01-Apr-2006
697705614 1	26,200.00	26,135.59	01-May-2006	11.200%	IL - 100.00%	360	01-May-2006
697708394 1	120,000.00	119,735.47	01-May-2006	11.700%	GA - 95.00%	360	01-May-2006
697714673 1	134,178.00	133,882.23	01-May-2006	11.700%	CA - 100.00%	360	01-May-2006
697732089 1	93,000.00	92,739.99	01-May-2006	10.600%	CA - 100.00%	360	01-May-2006
697868396 1	112,000.00	111,753.13	01-May-2006	11.700%	CA - 100.00%	360	01-May-2006
697869279 1	85,200.00	85,012.16	01-May-2006	11.700%	CA - 100.00%	360	01-May-2006
697888352 1	83,698.00	83,487.82	01-May-2006	11.100%	CA - 100.00%	360	01-May-2006
697919785 1	121,000.00	120,733.23	01-May-2006	11.700%	AZ - 100.00%	360	01-May-2006
697933885 1	98,400.00	97,166.20	01-May-2006	11.700%	NV - 100.00%	360	01-May-2006
697986784 1	79,000.00	78,821.34	01-Jun-2006	10.850%	CA - 100.00%	360	01-Jun-2006


TOTAL	8,946,859.00	8,917,657.40

Became Foreclosure Property in a Prior Period:
695995811 1	60,000.00	59,465.65	01-Apr-2006	8.850%	FL - 100.00%	360	01-Sep-2005
696449073 1	122,000.00	121,451.22	01-Apr-2006	11.400%	CA - 100.00%	360	01-Nov-2005
696587450 1	55,000.00	54,772.97	01-Apr-2006	11.800%	WI - 100.00%	360	01-Nov-2005
696878990 1	42,384.00	42,222.69	01-May-2006	11.800%	GA - 99.99%	360	01-Dec-2005
696935295 1	96,750.00	96,409.18	01-Apr-2006	11.250%	CO - 95.00%	360	01-Feb-2006
696958719 1	58,000.00	57,777.52	01-May-2006	11.700%	CA - 100.00%	360	01-Feb-2006
696977016 1	27,000.00	26,913.68	01-Apr-2006	11.700%	IL - 100.00%	360	01-Feb-2006
696988807 1	51,200.00	51,019.09	01-Apr-2006	11.700%	IL - 100.00%	360	01-Jan-2006
697067940 1	100,000.00	99,680.43	01-Apr-2006	11.700%	CA - 100.00%	360	01-Feb-2006
697096154 1	67,000.00	66,753.65	01-Apr-2006	11.050%	CA - 100.00%	360	01-Feb-2006
697178697 1	26,400.00	26,313.89	01-Apr-2006	11.100%	CA - 100.00%	360	01-Mar-2006
697181048 1	70,000.00	69,710.58	01-Apr-2006	10.500%	FL - 100.00%	360	01-Feb-2006
697181717 1	63,990.00	63,754.60	01-May-2006	11.050%	CA - 100.00%	360	01-Feb-2006
697187870 1	61,000.00	60,729.18	01-May-2006	9.640%	MN - 100.00%	360	01-Mar-2006
697188217 1	49,980.00	49,749.85	01-Apr-2006	9.990%	TX - 100.00%	360	01-Feb-2006
697201432 1	68,000.00	67,789.62	01-Apr-2006	11.850%	NV - 100.00%	360	01-Feb-2006
697207983 1	85,000.00	84,728.29	01-Apr-2006	11.700%	CA - 100.00%	360	01-Feb-2006
697211134 1	114,000.00	113,707.33	01-Apr-2006	12.700%	CA - 100.00%	360	01-Feb-2006
697216182 1	76,400.00	76,154.98	01-Apr-2006	11.700%	MA - 100.00%	360	01-Feb-2006
697221554 1	68,000.00	67,752.58	01-Apr-2006	11.100%	CA - 100.00%	360	01-Feb-2006
697245348 1	64,600.00	64,393.42	01-May-2006	11.700%	MA - 100.00%	360	01-Feb-2006
697255958 1	21,600.00	21,528.85	01-Apr-2006	11.050%	MI - 100.00%	360	01-Mar-2006
697262160 1	67,000.00	66,764.98	01-Apr-2006	11.700%	CA - 100.00%	360	01-Feb-2006
697304772 1	105,000.00	104,597.04	01-May-2006	10.850%	CA - 100.00%	360	01-Feb-2006
697323673 1	76,800.00	76,535.90	01-Apr-2006	10.850%	NY - 100.00%	360	01-Mar-2006
697338820 1	55,800.00	55,640.24	01-Apr-2006	11.700%	GA - 100.00%	360	01-Mar-2006
697352334 1	52,400.00	52,195.33	01-Apr-2006	10.250%	CA - 100.00%	360	01-Mar-2006
697354264 1	17,000.00	16,929.80	01-Apr-2006	9.990%	TX - 100.00%	360	01-Mar-2006


Page 14 of 28

Long Beach Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 27, 2006 Distribution

Loan Number	Original	Stated		Current	State &		First
&	Principal	Principal	Paid to	Note	LTV at	Original	Payment
Loan Group	Balance	Balance	Date	Rate	Origination	Term	Date
					Origination
697374486 1
697374486 1	68,400.00	68,164.82	01-Apr-2006	10.850%	CA - 100.00%	360	01-Mar-2006

697459139 1	130,900.00	130,525.30	01-May-2006	11.700%	NY - 99.92%	360	01-Mar-2006
697540094 1	28,000.00	27,897.70	01-Apr-2006	9.990%	TX - 100.00%	360	01-Apr-2006
697553469 1	54,000.00	53,813.50	01-May-2006	9.600%	MA - 100.00%	360	01-May-2006
697601813 1	74,000.00	69,338.91	01-May-2006	11.700%	CA - 100.00%	360	01-Apr-2006
697606515 1	123,000.00	122,645.31	01-Aug-2006	11.100%	NY - 100.00%	360	01-Apr-2006
697606853 1	64,000.00	63,837.53	01-May-2006	11.050%	MD - 100.00%	360	01-May-2006
697613222 1	150,000.00	149,599.04	01-Apr-2006	11.450%	CA - 100.00%	360	01-Apr-2006
697615300 1	124,000.00	123,686.10	01-Apr-2006	11.700%	CA - 100.00%	360	01-Apr-2006
697617629 1	102,600.00	102,379.70	01-Apr-2006	12.450%	CA - 100.00%	360	01-Apr-2006
697628642 1	193,000.00	192,437.56	01-Apr-2006	11.050%	CA - 100.00%	360	01-Apr-2006
697637445 1	130,000.00	129,656.26	01-Apr-2006	11.500%	CA - 90.00%	360	01-Apr-2006
697638781 1	74,200.00	74,012.17	01-Apr-2006	11.700%	NJ - 100.00%	360	01-Apr-2006
697643344 1	65,000.00	64,802.21	01-Apr-2006	10.850%	NJ - 100.00%	360	01-Apr-2006
697657500 1	99,000.00	98,749.32	01-Jul-2006	11.700%	CA - 100.00%	360	01-Apr-2006
697658854 1	59,200.00	59,037.98	01-May-2006	10.700%	MD - 100.00%	360	01-May-2006
697724888 1	59,000.00	58,812.22	01-May-2006	9.990%	TX - 100.00%	360	01-May-2006
697737070 1	114,000.00	113,748.66	01-May-2006	11.700%	NY - 100.00%	360	01-May-2006
697745024 1	25,000.00	24,938.53	01-May-2006	11.200%	CA - 85.26%	360	01-May-2006


TOTAL	3,559,604.00	3,543,525.36


TOTAL	12,506,463.00	12,461,182.76
TOTAL


Page 15 of 28

Long Beach Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

November 27, 2006 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS

Total

Current

Number of Paid in Full Loans

129

Number of Repurchased Loans

Total Number of Loans Prepaid in Full

130

Curtailments Amount

46,304.20

Paid in Full Balance

8,715,284.16

Repurchased Loans Balance

122,691.09

Total Prepayment Amount

8,884,279.45

Cumulative

Number of Paid in Full Loans

733

Number of Repurchased Loans

Total Number of Loans Prepaid in Full

795

Paid in Full Balance

49,594,049.83

Repurchased Loans Balance

5,156,808.51

Curtailments Amount

325,872.53

Total Prepayment Amount

55,076,730.87

Page 16 of 28

Long Beach Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 27, 2006 Distribution


VOLUNTARY PREPAYMENTS RATES



		Total





SMM	1.94%
3 Months Avg SMM	1.95%
12 Months Avg SMM	1.83%
Avg SMM Since Cut-off	1.83%



CPR	20.95%
3 Months Avg CPR	21.03%
12 Months Avg CPR	19.86%
Avg CPR Since Cut-off	19.86%



PSA	1,192.06%
3 Months Avg PSA Approximation	1,348.17%
12 Months Avg PSA Approximation	1,573.37%
Avg PSA Since Cut-off Approximation	1,573.37%

Page 17 of 28

Long Beach Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

November 27, 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 28

Long Beach Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 27, 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

665662706 1		71,800.00	68,740.37	06-Nov-2006	9.750%	CA - 100.00%	Paid Off - 240	01-Aug-2004
665662706 1		71,800.00	68,740.37	06-Nov-2006	9.750%	CA - 100.00%	Paid Off - 240	01-Aug-2004
665715389 1		26,500.00	25,416.61	07-Nov-2006	9.750%	UT - 100.00%	Paid Off - 240	01-Aug-2004
666050471 1		74,550.00	73,784.29	23-Oct-2006	10.750%	CA - 95.00%	Paid Off - 360	01-Nov-2004
666531397 1		58,200.00	57,696.52	19-Oct-2006	11.000%	IL - 100.00%	Paid Off - 360	01-Jan-2005
667032098 1		33,980.00	33,047.66	17-Oct-2006	9.750%	IN - 100.00%	Paid Off - 360	01-Apr-2005
695559575 1		132,000.00	130,974.05	10-Nov-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Aug-2005
695883397 1		78,750.00	78,130.18	06-Nov-2006	9.100%	OR - 95.00%	Paid Off - 360	01-Sep-2005
695953117 1		77,000.00	76,480.33	20-Oct-2006	9.850%	MA - 100.00%	Paid Off - 360	01-Sep-2005
695976241 1		131,440.00	130,405.54	19-Oct-2006	9.100%	NY - 100.00%	Paid Off - 360	01-Sep-2005
696165695 1		25,000.00	24,824.07	30-Oct-2006	9.990%	TX - 100.00%	Paid Off - 360	01-Oct-2005
696420462 1		105,700.00	105,093.76	25-Oct-2006	9.850%	NY - 100.00%	Paid Off - 360	01-Nov-2005
696678689 1		18,000.00	17,931.70	19-Oct-2006	11.800%	PA - 100.00%	Paid Off - 360	01-Nov-2005
696764331 1		230,000.00	228,915.42	06-Nov-2006	10.350%	PA - 82.60%	Paid Off - 360	01-Dec-2005
696797745 1		158,000.00	155,741.77	01-Nov-2006	9.100%	FL - 98.26%	Paid Off - 360	01-Dec-2005
696825660 1		138,600.00	137,659.83	01-Nov-2006	10.550%	WA - 100.00%	Paid Off - 360	01-Dec-2005
697039444 1		25,400.00	25,295.18	30-Oct-2006	9.990%	TX - 100.00%	Paid Off - 360	01-Feb-2006
697043339 1		74,100.00	73,874.54	19-Oct-2006	10.850%	NY - 99.86%	Paid Off - 360	01-Mar-2006
697055861 1		46,800.00	46,650.34	31-Oct-2006	11.700%	VA - 100.00%	Paid Off - 360	01-Jan-2006
697088698 1		59,000.00	58,797.03	01-Nov-2006	10.850%	NJ - 100.00%	Paid Off - 360	01-Feb-2006
697089118 1		15,000.00	14,945.48	16-Oct-2006	10.600%	FL - 100.00%	Paid Off - 360	01-Feb-2006
697094605 1		11,733.00	11,677.36	23-Oct-2006	9.850%	WI - 100.00%	Paid Off - 360	01-Jan-2006
697124998 1		96,964.00	96,554.83	01-Nov-2006	10.600%	CA - 100.00%	Paid Off - 360	01-Feb-2006
697126357 1		42,180.00	41,976.63	31-Oct-2006	10.450%	CA - 100.00%	Paid Off - 360	01-Jan-2006
697128700 1		26,000.00	25,934.18	30-Oct-2006	11.700%	IL - 100.00%	Paid Off - 360	01-Mar-2006
697133221 1		58,000.00	57,839.33	01-Nov-2006	11.850%	CA - 100.00%	Paid Off - 360	01-Feb-2006
697135887 1		51,750.00	51,546.77	08-Nov-2006	10.850%	MA - 95.00%	Paid Off - 360	01-Feb-2006
697154854 1		94,000.00	93,676.33	25-Oct-2006	10.850%	CA - 100.00%	Paid Off - 360	01-Feb-2006
697155943 1		34,100.00	33,908.38	31-Oct-2006	11.200%	IL - 100.00%	Paid Off - 360	01-Feb-2006
697159176 1		79,000.00	78,773.88	18-Oct-2006	11.700%	MA - 100.00%	Paid Off - 360	01-Feb-2006
697163947 1		90,000.00	89,010.29	19-Oct-2006	10.850%	CA - 100.00%	Paid Off - 240	01-Feb-2006
697172336 1		143,500.00	143,006.59	02-Nov-2006	10.850%	HI - 100.00%	Paid Off - 360	01-Feb-2006
697178069 1		65,250.00	65,041.82	01-Nov-2006	11.200%	NJ - 95.00%	Paid Off - 360	01-Feb-2006
697198315 1		74,995.00	74,737.15	06-Nov-2006	10.850%	CA - 90.00%	Paid Off - 360	01-Feb-2006
697203065 1		99,800.00	99,456.04	25-Oct-2006	10.850%	CA - 100.00%	Paid Off - 360	01-Feb-2006
697212223 1		40,000.00	39,887.06	14-Nov-2006	11.200%	MD - 100.00%	Paid Off - 360	01-Mar-2006
697217776 1		64,000.00	63,816.76	19-Oct-2006	11.700%	CA - 100.00%	Paid Off - 360	01-Feb-2006
697227569 1		13,540.00	13,404.48	30-Oct-2006	11.700%	LA - 100.00%	Paid Off - 240	01-Feb-2006
697232122 1		33,000.00	32,853.75	10-Nov-2006	9.650%	AZ - 100.00%	Paid Off - 360	01-Feb-2006
697236362 1		63,000.00	62,783.18	26-Oct-2006	10.850%	IL - 100.00%	Paid Off - 360	01-Feb-2006
697242766 1		80,000.00	79,769.35	14-Nov-2006	11.100%	IL - 100.00%	Paid Off - 360	01-Mar-2006


Page 19 of 28

Long Beach Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 27, 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

697248086 1		30,800.00	30,683.70	16-Oct-2006	11.700%	IL - 100.00%	Paid Off - 360	01-Feb-2006
697248086 1		30,800.00	30,683.70	16-Oct-2006	11.700%	IL - 100.00%	Paid Off - 360	01-Feb-2006
697254878 1		76,400.00	76,150.98	09-Nov-2006	11.100%	MD - 100.00%	Paid Off - 360	01-Feb-2006
697255297 1		33,600.00	33,492.83	24-Oct-2006	11.200%	MI - 100.00%	Paid Off - 360	01-Feb-2006
697262327 1		34,700.00	34,597.24	30-Oct-2006	11.700%	IL - 100.00%	Paid Off - 360	01-Feb-2006
697271187 1		49,520.00	49,326.59	01-Nov-2006	10.250%	FL - 99.99%	Paid Off - 360	01-Feb-2006
697274199 1		130,000.00	129,695.10	20-Oct-2006	12.050%	CA - 100.00%	Paid Off - 360	01-Mar-2006
697311652 1		116,000.00	115,667.94	10-Nov-2006	11.700%	IL - 100.00%	Paid Off - 360	01-Feb-2006
697313211 1		58,835.20	58,632.85	23-Oct-2006	10.850%	CA - 100.00%	Paid Off - 360	01-Feb-2006
697330454 1		67,000.00	66,852.30	27-Oct-2006	11.700%	CA - 100.00%	Paid Off - 360	01-Apr-2006
697331874 1		80,200.00	79,898.91	26-Oct-2006	11.700%	CA - 100.00%	Paid Off - 360	01-Feb-2006
697340941 1		96,000.00	95,756.94	20-Oct-2006	11.700%	CA - 100.00%	Paid Off - 360	01-Mar-2006
697341733 1		53,800.00	53,636.25	06-Nov-2006	10.850%	VA - 100.00%	Paid Off - 360	01-Mar-2006
697346690 1		24,150.00	24,079.60	08-Nov-2006	11.050%	NJ - 95.00%	Paid Off - 360	01-Mar-2006
697347888 1		89,000.00	88,224.55	02-Nov-2006	11.700%	CA - 100.00%	Paid Off - 240	01-Mar-2006
697361749 1		43,000.00	42,878.61	07-Nov-2006	11.200%	NJ - 100.00%	Paid Off - 360	01-Mar-2006
697377828 1		57,000.00	56,817.06	02-Nov-2006	10.600%	CA - 100.00%	Paid Off - 360	01-Mar-2006
697384279 1		101,000.00	100,714.87	23-Oct-2006	11.450%	CA - 100.00%	Paid Off - 360	01-Mar-2006
697386415 1		70,000.00	69,787.01	25-Oct-2006	10.850%	FL - 100.00%	Paid Off - 360	01-Mar-2006
697386779 1		99,000.00	98,586.75	01-Nov-2006	9.350%	CA - 100.00%	Paid Off - 360	01-Mar-2006
697388973 1		64,000.00	63,837.92	25-Oct-2006	11.700%	CA - 100.00%	Paid Off - 360	01-Mar-2006
697389658 1		53,000.00	52,838.70	27-Oct-2006	10.850%	CA - 100.00%	Paid Off - 360	01-Mar-2006
697402527 1		85,000.00	84,727.14	17-Oct-2006	10.600%	CA - 100.00%	Paid Off - 360	01-Mar-2006
697415677 1		197,000.00	196,278.86	02-Nov-2006	10.500%	NC - 100.00%	Paid Off - 360	01-Mar-2006
697417939 1		66,100.00	65,802.06	14-Nov-2006	10.600%	CA - 100.00%	Paid Off - 360	01-Mar-2006
697431864 1		24,800.00	24,741.83	01-Nov-2006	12.050%	FL - 100.00%	Paid Off - 360	01-Mar-2006
697432466 1		69,000.00	68,825.34	17-Oct-2006	11.700%	MA - 100.00%	Paid Off - 360	01-Mar-2006
697439453 1		63,800.00	63,659.37	17-Oct-2006	11.700%	NJ - 100.00%	Paid Off - 360	01-Apr-2006
697442978 1		60,000.00	59,817.41	07-Nov-2006	10.850%	CA - 100.00%	Paid Off - 360	01-Mar-2006
697444461 1		54,600.00	54,445.61	01-Nov-2006	11.200%	WA - 99.99%	Paid Off - 360	01-Mar-2006
697451953 1		100,000.00	99,695.77	24-Oct-2006	10.850%	NJ - 100.00%	Paid Off - 360	01-Mar-2006
697452100 1		46,000.00	45,870.17	25-Oct-2006	11.200%	MD - 100.00%	Paid Off - 360	01-Mar-2006
697453264 1		36,000.00	35,889.28	27-Oct-2006	10.800%	CA - 100.00%	Paid Off - 360	01-Mar-2006
697471001 1		68,000.00	67,829.21	30-Oct-2006	11.100%	CA - 100.00%	Paid Off - 360	01-Apr-2006
697471688 1		80,000.00	79,792.96	26-Oct-2006	11.600%	MD - 100.00%	Paid Off - 360	01-Mar-2006
697475804 1		115,650.00	115,191.72	01-Nov-2006	9.600%	CA - 99.99%	Paid Off - 360	01-Mar-2006
697476059 1		32,000.00	31,423.75	26-Oct-2006	11.100%	TN - 100.00%	Paid Off - 180	01-Mar-2006
697480473 1		72,780.00	72,506.25	24-Oct-2006	9.850%	MD - 100.00%	Paid Off - 360	01-Mar-2006
697482917 1		43,400.00	43,289.47	14-Nov-2006	11.700%	MA - 100.00%	Paid Off - 360	01-Mar-2006
697490670 1		73,000.00	72,862.71	07-Nov-2006	11.700%	DC - 100.00%	Paid Off - 360	01-May-2006
697500528 1		29,000.00	28,936.07	08-Nov-2006	11.700%	CA - 90.00%	Paid Off - 360	01-Apr-2006
697506327 1		39,598.00	39,493.07	20-Oct-2006	10.850%	FL - 100.00%	Paid Off - 360	01-Apr-2006
697526390 1		18,600.00	18,547.51	24-Oct-2006	11.200%	NY - 100.00%	Paid Off - 360	01-Mar-2006
697526390 1			18,547.51		11.200%	NY - 100.00%	Paid Off - 360

Page 20 of 28

Long Beach Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 27, 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

697528040 1		47,400.00	47,283.52	20-Oct-2006	11.200%	NV - 100.00%	Paid Off - 360	01-Apr-2006
697528040 1		47,400.00	47,283.52	20-Oct-2006	11.200%	NV - 100.00%	Paid Off - 360	01-Apr-2006
697532729 1		76,000.00	75,798.58	18-Oct-2006	10.850%	MD - 100.00%	Paid Off - 360	01-Apr-2006
697533420 1		117,980.00	117,705.36	01-Nov-2006	11.450%	MD - 100.00%	Paid Off - 360	01-Apr-2006
697543502 1		36,676.00	36,549.29	02-Nov-2006	9.600%	ID - 100.00%	Paid Off - 360	01-Apr-2006
697554475 1		65,960.00	65,794.33	30-Oct-2006	11.100%	NJ - 100.00%	Paid Off - 360	01-Apr-2006
697556199 1		68,000.00	67,805.74	27-Oct-2006	10.500%	FL - 100.00%	Paid Off - 360	01-Apr-2006
697558278 1		115,600.00	115,364.00	02-Nov-2006	12.050%	CA - 100.00%	Paid Off - 360	01-Apr-2006
697569002 1		51,500.00	51,386.40	25-Oct-2006	11.700%	IL - 100.00%	Paid Off - 360	01-Apr-2006
697571966 1		55,400.00	55,185.09	01-Nov-2006	11.400%	MD - 100.00%	Paid Off - 360	01-Apr-2006
697594414 1		32,000.00	31,894.43	27-Oct-2006	9.850%	CA - 100.00%	Paid Off - 360	01-Apr-2006
697594588 1		48,600.00	48,486.87	06-Nov-2006	11.450%	CA - 100.00%	Paid Off - 360	01-Apr-2006
697597441 1		57,200.00	57,048.39	16-Oct-2006	10.850%	NY - 100.00%	Paid Off - 360	01-Apr-2006
697605004 1		35,100.00	34,483.60	31-Oct-2006	11.850%	CA - 100.00%	Paid Off - 360	01-Apr-2006
697610202 1		130,000.00	129,694.10	31-Oct-2006	11.400%	MD - 100.00%	Paid Off - 360	01-Apr-2006
697614923 1		50,250.00	50,139.20	14-Nov-2006	11.700%	NJ - 95.00%	Paid Off - 360	01-Apr-2006
697630549 1		94,000.00	93,823.24	10-Nov-2006	11.700%	CA - 100.00%	Paid Off - 360	01-May-2006
697638765 1		69,436.00	69,302.80	31-Oct-2006	11.700%	NY - 99.85%	Paid Off - 360	01-May-2006
697656452 1		69,000.00	68,813.32	01-Nov-2006	10.800%	OR - 100.00%	Paid Off - 360	01-Apr-2006
697665412 1		73,000.00	72,834.98	26-Oct-2006	10.850%	IL - 100.00%	Paid Off - 360	01-May-2006
697671865 1		89,600.00	89,393.65	01-Nov-2006	11.500%	MD - 100.00%	Paid Off - 360	01-Apr-2006
697690220 1		131,000.00	130,711.25	26-Oct-2006	11.700%	CA - 100.00%	Paid Off - 360	01-Apr-2006
697695526 1		33,500.00	33,437.02	30-Oct-2006	11.700%	IL - 100.00%	Paid Off - 360	01-May-2006
697700045 1		57,000.00	56,871.10	18-Oct-2006	10.850%	VT - 100.00%	Paid Off - 360	01-May-2006
697702793 1		122,000.00	121,778.03	30-Oct-2006	11.850%	CA - 100.00%	Paid Off - 360	01-May-2006
697711760 1		45,200.00	45,114.97	17-Oct-2006	11.700%	IL - 100.00%	Paid Off - 360	01-May-2006
697713790 1		43,000.00	42,915.23	03-Nov-2006	11.700%	AZ - 100.00%	Paid Off - 360	01-May-2006
697715605 1		88,000.00	87,834.56	31-Oct-2006	11.700%	NJ - 100.00%	Paid Off - 360	01-May-2006
697737674 1		84,000.00	83,842.05	19-Oct-2006	11.700%	CA - 100.00%	Paid Off - 360	01-May-2006
697741833 1		29,195.00	29,122.65	10-Nov-2006	11.450%	FL - 100.00%	Paid Off - 360	01-May-2006
697743805 1		82,000.00	81,698.99	31-Oct-2006	11.700%	IL - 100.00%	Paid Off - 360	01-May-2006
697745057 1		70,800.00	70,685.91	01-Nov-2006	12.400%	CA - 100.00%	Paid Off - 360	01-May-2006
697810380 1		72,000.00	71,845.76	24-Oct-2006	11.100%	NJ - 100.00%	Paid Off - 360	01-May-2006
697827756 1		94,000.00	93,770.88	09-Nov-2006	10.500%	CA - 100.00%	Paid Off - 360	01-May-2006
697830594 1		16,600.00	16,564.39	16-Oct-2006	11.100%	IL - 100.00%	Paid Off - 360	01-May-2006
697843340 1		51,000.00	50,909.34	16-Oct-2006	11.100%	IL - 95.00%	Paid Off - 360	01-Jun-2006
697847044 1		31,000.00	30,944.28	13-Nov-2006	11.050%	IL - 100.00%	Paid Off - 360	01-Jun-2006
697847424 1		69,400.00	69,243.07	01-Nov-2006	10.850%	CA - 100.00%	Paid Off - 360	01-May-2006
697879765 1		183,000.00	182,684.89	24-Oct-2006	12.100%	AZ - 100.00%	Paid Off - 360	01-May-2006
697884484 1		39,800.00	39,713.80	30-Oct-2006	11.050%	IL - 93.31%	Paid Off - 360	01-May-2006
697887586 1		25,900.00	25,851.28	31-Oct-2006	11.700%	CO - 100.00%	Paid Off - 360	01-May-2006
697892032 1		105,000.00	104,787.66	03-Nov-2006	10.500%	GA - 90.00%	Paid Off - 360	01-Jun-2006
697892958 1		51,288.00	51,114.49	07-Nov-2006	11.050%	MD - 100.00%	Paid Off - 360	01-May-2006
697892958 1			51,114.49		11.050%	MD - 100.00%	Paid Off - 360

Page 21 of 28

Long Beach Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

November 27, 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

697896298 1

28,470.00

28,400.58

18-Oct-2006

10.500%

WI - 100.00%

Paid Off - 360

01-May-2006

697897130 1

43,000.00

42,929.93

13-Nov-2006

11.500%

FL - 90.00%

Paid Off - 360

01-Jun-2006

697936672 1

22,200.00

22,163.44

19-Oct-2006

11.450%

MI - 100.00%

Paid Off - 360

01-Jun-2006

697942886 1

63,000.00

62,918.59

03-Nov-2006

12.550%

CA - 100.00%

Paid Off - 360

01-Jun-2006

697985323 1

46,890.00

46,802.04

08-Nov-2006

10.850%

MD - 100.00%

Paid Off - 360

01-Jun-2006

697520898 1

123,000.00

122,691.09

19-Oct-2006

11.100%

CA - 100.00%

Repur/Subs - 360

01-Apr-2006

TOTAL

8,875,910.20

8,837,975.25

Page 22 of 28

Long Beach Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

November 27, 2006 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES

Total

Current

Subsequent Recoveries

0.00

Number of Loans Liquidated

Collateral Principal Realized Loss/(Gain) Amount

515,114.34

Collateral Interest Realized Loss/(Gain) Amount

19,195.85

Net Liquidation Proceeds

(5,667.85)

Cumulative

Number of Loans Liquidated

Collateral Realized Loss/(Gain) Amount

654,159.68

Net Liquidation Proceeds

15,449.13

Cumulative Subsequent Recoveries

0.00

Page 23 of 28

Long Beach Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 27, 2006 Distribution


DEFAULT SPEEDS

								Total



MDR								0.11%
3 Months Avg MDR								0.04%
12 Months Avg MDR								0.02%
Avg MDR Since Cut-off								0.02%


CDR								1.30%
3 Months Avg CDR								0.53%
12 Months Avg CDR								0.27%
Avg CDR Since Cut-off								0.27%


SDA								7.39%
3 Months Avg SDA Approximation								3.42%
12 Months Avg SDA Approximation								2.11%
Avg SDA Since Cut-off Approximation								2.11%


Loss Severity Approximation for Current Period								97.44%
3 Months Avg Loss Severity Approximation								97.62%
12 Months Avg Loss Severity Approximation								97.62%
Avg Loss Severity Approximation Since Cut-off								97.62%

Page 24 of 28

Long Beach Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

November 27, 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: Weighted 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 25 of 28

Long Beach Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 27, 2006 Distribution

Realized Loss Detail Report
Loan Number	Current	State &		Prior	Realized		Cumulative
							Cumulative
&	Loan	Note	LTV at	Original	Principal	Loss/(Gain)	Realized	Realized

Loan Group	Status	Rate	Origination	Term	Balance	Revision	Loss/(Gain)	Loss/(Gain)
Loan Group	Status	Rate	Origination	Term	Balance	Revision	Loss/(Gain)	Loss/(Gain)
696591866 1
696591866 1		9.990%	TX - 100.00%	360	75,613.48		79,574.96	79,574.96

697502276 1		11.700%	GA - 100.00%	360	58,252.14		61,756.42	61,756.42
697542108 1		10.500%	CA - 100.00%	360	173,503.05		159,975.05	159,975.05
697581262 1		9.990%	TX - 100.00%	360	93,700.05		97,777.02	97,777.02
697635639 1		9.600%	VA - 100.00%	360	69,758.22		73,878.61	73,878.61
697679884 1		9.990%	TX - 100.00%	360	57,815.40		61,348.13	61,348.13


TOTAL				528,642.34	534,310.19	534,310.19



Page 26 of 28

Long Beach Mortgage Loan Trust 2006-A

Mortgage Pass-Through Certificates

November 27, 2006 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Total

Does a Trigger Event Exist?

Yes

Has a Stepdown Date Occurred?

Does a Master Servicer Event of Default Exist?

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

39,395,751.56

Beginning Stated Principal Balance

485,292,702.94

Delinquency Percentage

8.117900%

Offered Subordinate and C Class Certificate Balances

186,195,976.33

Beginning Stated Principal Balance

485,292,702.94

Credit Enhancement Percentage

38.367800%

Cumulative Loss Percentage

0.12281931%

Prior Credit Enhancement Percentage

38.261600%

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Total

Current LIBOR Rate

5.320000%

Libor Rate Determination Date

10/23/2006

Next LIBOR Rate

0.000000%

Next Libor Determination Date

11/22/2006

Page 27 of 28

Long Beach Mortgage Loan Trust 2006-A



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
November 27, 2006 Distribution

Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

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

	A-1	0.090%	$0.00	$0.00	$0.00	$0.00
		0.090%	$0.00	$0.00	$0.00	$0.00
	A-2	5.548%	$0.00	$0.00	$0.00	$0.00
		5.548%	$0.00	$0.00	$0.00	$0.00
	A-3	0.200%	$0.00	$0.00	$0.00	$0.00
		0.200%	$0.00	$0.00	$0.00	$0.00
	M-1	0.370%	$0.00	$0.00	$0.00	$0.00
		0.370%	$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	0.500%	$0.00	$0.00	$0.00	$0.00
		0.500%	$0.00	$0.00	$0.00	$0.00
	M-4	0.590%	$0.00	$0.00	$0.00	$0.00
		0.590%	$0.00	$0.00	$0.00	$0.00
	M-5	1.150%	$0.00	$0.00	$0.00	$0.00
		1.150%	$0.00	$0.00	$0.00	$0.00
	M-6	1.200%	$0.00	$0.00	$0.00	$0.00
		1.200%	$0.00	$0.00	$0.00	$0.00
	M-7	2.400%	$0.00	$0.00	$0.00	$0.00
		2.400%	$0.00	$0.00	$0.00	$0.00
	B-1	7.000%	$0.00	$0.00	$0.00	$0.00
		7.000%	$0.00	$0.00	$0.00	$0.00
	B-2	7.000%	$0.00	$0.00	$0.00	$0.00
		7.000%	$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
	P	0.000%	$0.00	$0.00	$0.00	$0.00
		0.000%	$0.00	$0.00	$0.00	$0.00
	R	0.000%	$0.00	$0.00	$0.00	$0.00
		0.000%	$0.00	$0.00	$0.00	$0.00
	LT-REMIC1	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 28 of 28

Long Beach Mortgage Loan Trust 2006-A 10-D