EX-99.1 2 exh991_lb06w103.htm
                       
Long Beach Mortgage Loan Trust 2006-WL1
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
External Parties Table of Contents
Page
Seller
Long Beach Mortgage Corp. 1. Certificate Payment Report 2
2. Collection Acccount Report 6
Servicer(s) 3. Collateral Report 8
Long Beach Mortgage Corp. 4. Delinquency Report 12
5. REO Report 15
Underwriter(s) 6. Foreclosure Report 16
Goldman Sachs Mortgage Securities 7. Prepayment Report 17
8. Prepayment Detail Report 20
Swap Counterparty 9. Realized Loss Report 24
Goldman Sachs Cap. Mkts L.P. 10. Realized Loss Detail Report 27
11. Triggers and Adj. Cert. Report 28
12. Additional Certificate Report 29
Total Number of Pages 29
Dates Contacts
Cut-Off Date: January 01, 2006 Karlene Benvenuto
Close Date: February 08, 2006 Administrator
First Distribution Date: February 27, 2006 (714) 247-6284
Karlene.Benvenuto@db.com
Address:
Distribution Date: March 27, 2006
1761 East St. Andrew Place, Santa Ana, CA 92705
Record Date: February 28, 2006
Factor Information: (800) 735-7777
March 24, 2006 Main Phone Number: (714) 247-6000
Determination Date: March 15, 2006
https://www.tss.db.com/invr
Page 1 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
Certificate Payment Report
Current Period Distribution - REMIC 3
Prior Current
Class Original Principal Total Realized Deferred Principal
Class Type Cur Face Value Balance Interest Principal Distribution Loss Interest Balance
(1) (2) (3) (4)=(2)+(3) (5) (6) (7)=(1)-(3)-(5)+(6)
I-A1 SR $ 284,678,000.00 279,778,847.51 1,046,820.85 7,987,082.12 9,033,902.97 0.00 0.00 271,791,765.39
I-A2 SR $ 256,209,000.00 251,799,783.40 940,175.91 7,188,340.24 8,128,516.15 0.00 0.00 244,611,443.16
I-A3 SR $ 28,468,000.00 27,978,081.31 106,858.89 798,713.82 905,572.71 0.00 0.00 27,179,367.49
II-A1 SR $ 535,356,000.00 510,563,043.53 1,854,728.61 20,828,821.47 22,683,550.08 0.00 0.00 489,734,222.06
II-A2 SR $ 147,397,000.00 147,397,000.00 545,768.67 0.00 545,768.67 0.00 0.00 147,397,000.00
II-A3 SR $ 158,783,000.00 158,783,000.00 595,337.63 0.00 595,337.63 0.00 0.00 158,783,000.00
II-A4 SR $ 52,441,000.00 52,441,000.00 200,699.92 0.00 200,699.92 0.00 0.00 52,441,000.00
M-1 MEZ $ 69,683,000.00 69,683,000.00 271,023.59 0.00 271,023.59 0.00 0.00 69,683,000.00
M-2 MEZ $ 63,001,000.00 63,001,000.00 246,504.78 0.00 246,504.78 0.00 0.00 63,001,000.00
M-3 MEZ $ 39,136,000.00 39,136,000.00 154,041.08 0.00 154,041.08 0.00 0.00 39,136,000.00
M-4 MEZ $ 34,364,000.00 34,364,000.00 139,000.13 0.00 139,000.13 0.00 0.00 34,364,000.00
M-5 MEZ $ 31,501,000.00 31,501,000.00 128,154.50 0.00 128,154.50 0.00 0.00 31,501,000.00
M-6 MEZ $ 28,636,000.00 28,636,000.00 118,057.99 0.00 118,057.99 0.00 0.00 28,636,000.00
M-7 MEZ $ 26,728,000.00 26,728,000.00 127,446.26 0.00 127,446.26 0.00 0.00 26,728,000.00
M-8 MEZ $ 23,864,000.00 23,864,000.00 123,998.43 0.00 123,998.43 0.00 0.00 23,864,000.00
M-9 MEZ $ 19,091,000.00 19,091,000.00 105,137.13 0.00 105,137.13 0.00 0.00 19,091,000.00
M-10 MEZ $ 20,046,000.00 20,046,000.00 110,396.46 0.00 110,396.46 0.00 0.00 20,046,000.00
M-11 MEZ $ 19,091,000.00 19,091,000.00 105,137.13 0.00 105,137.13 0.00 0.00 19,091,000.00
C NOF $ 70,637,118.30 70,637,078.08 3,164,465.73 0.00 3,164,465.73 0.00 0.00 70,637,078.08
P NOF $ 100.00 100.00 365,046.77 0.00 365,046.77 0.00 0.00 100.00
R NOF/RES $ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,909,110,218.30 1,874,518,933.83 10,448,800.46 36,802,957.65 47,251,758.11 0.00 0.00 1,837,715,976.18
Page 2 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
    Orig. Principal Prior Current
Period Period (with Notional) Principal Total Principal
Class Starting Ending Method Cusip Balance Balance Interest Principal Distribution Balance
(1) (1) (2) (3) (4)=(2)+(3) (5)
I-A1 02/27/06 03/26/06 A-Act/360 542514QP2 284,678,000.00 982.790548 3.677210 28.056549 31.733759 954.733999
I-A2 02/27/06 03/26/06 A-Act/360 542514QQ0 256,209,000.00 982.790548 3.669566 28.056549 31.726115 954.733999
I-A3 02/27/06 03/26/06 A-Act/360 542514QR8 28,468,000.00 982.790548 3.753649 28.056548 31.810198 954.733999
II-A1 02/27/06 03/26/06 A-Act/360 542514QS6 535,356,000.00 953.688842 3.464477 38.906487 42.370965 914.782354
II-A2 02/27/06 03/26/06 A-Act/360 542514QT4 147,397,000.00 1,000.000000 3.702712 0.000000 3.702712 1,000.000000
II-A3 02/27/06 03/26/06 A-Act/360 542514QU1 158,783,000.00 1,000.000000 3.749379 0.000000 3.749379 1,000.000000
II-A4 02/27/06 03/26/06 A-Act/360 542514QV9 52,441,000.00 1,000.000000 3.827157 0.000000 3.827157 1,000.000000
M-1 02/27/06 03/26/06 A-Act/360 542514QW7 69,683,000.00 1,000.000000 3.889379 0.000000 3.889379 1,000.000000
M-2 02/27/06 03/26/06 A-Act/360 542514QX5 63,001,000.00 1,000.000000 3.912712 0.000000 3.912712 1,000.000000
M-3 02/27/06 03/26/06 A-Act/360 542514QY3 39,136,000.00 1,000.000000 3.936046 0.000000 3.936046 1,000.000000
M-4 02/27/06 03/26/06 A-Act/360 542514QZ0 34,364,000.00 1,000.000000 4.044935 0.000000 4.044935 1,000.000000
M-5 02/27/06 03/26/06 A-Act/360 542514RA4 31,501,000.00 1,000.000000 4.068268 0.000000 4.068268 1,000.000000
M-6 02/27/06 03/26/06 A-Act/360 542514RB2 28,636,000.00 1,000.000000 4.122712 0.000000 4.122712 1,000.000000
M-7 02/27/06 03/26/06 A-Act/360 542514RC0 26,728,000.00 1,000.000000 4.768268 0.000000 4.768268 1,000.000000
M-8 02/27/06 03/26/06 A-Act/360 542514RD8 23,864,000.00 1,000.000000 5.196046 0.000000 5.196046 1,000.000000
M-9 02/27/06 03/26/06 A-Act/360 542514RE6 19,091,000.00 1,000.000000 5.507157 0.000000 5.507157 1,000.000000
M-10 02/27/06 03/26/06 A-Act/360 542514RF3 20,046,000.00 1,000.000000 5.507157 0.000000 5.507157 1,000.000000
M-11 02/27/06 03/26/06 A-Act/360 542514RG1 19,091,000.00 1,000.000000 5.507157 0.000000 5.507157 1,000.000000
C 02/01/06 02/28/06 F-30/360   70,637,118.30 999.999431 44.798908 0.000000 44.798908 999.999431
P 02/01/06 02/28/06 F-30/360   100.00 1,000.000000 3,650,467.700000 0.000000 3,650,467.700000 1,000.000000
R 02/01/06 02/28/06 F-30/360   0.00 0.000000 0.000000 0.000000 0.000000 0.000000
Page 3 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
Distribution to Date - REMIC 3
Current
Original Unscheduled Scheduled Total Total Realized Deferred Principal
Class Face Value Interest Principal Principal Principal Distribution Loss Interest Balance
(1) (2) (3) (4) (5)=(3)+(4) (6)=(2)+(5) (7) (8) (9)=(1)-(5)-(7)+(8)
I-A1 284,678,000.00 1,768,005.12 12,564,292.24 321,942.37 12,886,234.61 14,654,239.73 0.00 0.00 271,791,765.39
I-A2 256,209,000.00 1,587,886.50 11,307,810.06 289,746.77 11,597,556.84 13,185,443.34 0.00 0.00 244,611,443.16
I-A3 28,468,000.00 180,480.30 1,256,438.05 32,194.46 1,288,632.51 1,469,112.81 0.00 0.00 27,179,367.49
II-A1 535,356,000.00 3,171,406.95 44,468,330.67 1,153,447.27 45,621,777.94 48,793,184.89 0.00 0.00 489,734,222.06
II-A2 147,397,000.00 915,284.76 0.00 0.00 0.00 915,284.76 0.00 0.00 147,397,000.00
II-A3 158,783,000.00 998,425.92 0.00 0.00 0.00 998,425.92 0.00 0.00 158,783,000.00
II-A4 52,441,000.00 336,594.94 0.00 0.00 0.00 336,594.94 0.00 0.00 52,441,000.00
M-1 69,683,000.00 454,541.51 0.00 0.00 0.00 454,541.51 0.00 0.00 69,683,000.00
M-2 63,001,000.00 413,422.43 0.00 0.00 0.00 413,422.43 0.00 0.00 63,001,000.00
M-3 39,136,000.00 258,349.39 0.00 0.00 0.00 258,349.39 0.00 0.00 39,136,000.00
M-4 34,364,000.00 233,128.85 0.00 0.00 0.00 233,128.85 0.00 0.00 34,364,000.00
M-5 31,501,000.00 214,939.76 0.00 0.00 0.00 214,939.76 0.00 0.00 31,501,000.00
M-6 28,636,000.00 198,008.11 0.00 0.00 0.00 198,008.11 0.00 0.00 28,636,000.00
M-7 26,728,000.00 213,777.70 0.00 0.00 0.00 213,777.70 0.00 0.00 26,728,000.00
M-8 23,864,000.00 208,006.34 0.00 0.00 0.00 208,006.34 0.00 0.00 23,864,000.00
M-9 19,091,000.00 176,373.08 0.00 0.00 0.00 176,373.08 0.00 0.00 19,091,000.00
M-10 20,046,000.00 185,195.88 0.00 0.00 0.00 185,195.88 0.00 0.00 20,046,000.00
M-11 19,091,000.00 176,373.08 0.00 0.00 0.00 176,373.08 0.00 0.00 19,091,000.00
C 70,637,118.30 9,657,862.37 39.17 1.05 40.22 9,657,902.59 0.00 0.00 70,637,078.08
P 100.00 798,655.95 0.00 0.00 0.00 798,655.95 0.00 0.00 100.00
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,909,110,218.30 22,146,718.94 69,596,910.19 1,797,331.92 71,394,242.12 93,540,961.06 0.00 0.00 1,837,715,976.18
Page 4 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
Interest Detail - REMIC 3
Pass Prior Principal Non- Prior Unscheduled Paid or Current
Through (with Notional) Accrued Supported Unpaid Interest Optimal Deferred Unpaid
Class Rate Balance Interest Interest SF Interest Adjustment Interest Interest Interest
(1) (2) (3) (4) (5)=(1)-(2)+(3)+(4) (6) (7)=(5)-(6)
I-A1 4.81063% 279,778,847.51 1,046,820.85 0.00 0.00 0.00 1,046,820.85 1,046,820.85 0.00
I-A2 4.80063% 251,799,783.40 940,175.91 0.00 0.00 0.00 940,175.91 940,175.91 0.00
I-A3 4.91063% 27,978,081.31 106,858.89 0.00 0.00 0.00 106,858.89 106,858.89 0.00
II-A1 4.67063% 510,563,043.53 1,854,728.61 0.00 0.00 0.00 1,854,728.61 1,854,728.61 0.00
II-A2 4.76063% 147,397,000.00 545,768.67 0.00 0.00 0.00 545,768.67 545,768.67 0.00
II-A3 4.82063% 158,783,000.00 595,337.63 0.00 0.00 0.00 595,337.63 595,337.63 0.00
II-A4 4.92063% 52,441,000.00 200,699.92 0.00 0.00 0.00 200,699.92 200,699.92 0.00
M-1 5.00063% 69,683,000.00 271,023.59 0.00 0.00 0.00 271,023.59 271,023.59 0.00
M-2 5.03063% 63,001,000.00 246,504.78 0.00 0.00 0.00 246,504.78 246,504.78 0.00
M-3 5.06063% 39,136,000.00 154,041.08 0.00 0.00 0.00 154,041.08 154,041.08 0.00
M-4 5.20063% 34,364,000.00 139,000.13 0.00 0.00 0.00 139,000.13 139,000.13 0.00
M-5 5.23063% 31,501,000.00 128,154.50 0.00 0.00 0.00 128,154.50 128,154.50 0.00
M-6 5.30063% 28,636,000.00 118,057.99 0.00 0.00 0.00 118,057.99 118,057.99 0.00
M-7 6.13063% 26,728,000.00 127,446.26 0.00 0.00 0.00 127,446.26 127,446.26 0.00
M-8 6.68063% 23,864,000.00 123,998.43 0.00 0.00 0.00 123,998.43 123,998.43 0.00
M-9 7.08063% 19,091,000.00 105,137.13 0.00 0.00 0.00 105,137.13 105,137.13 0.00
M-10 7.08063% 20,046,000.00 110,396.46 0.00 0.00 0.00 110,396.46 110,396.46 0.00
M-11 7.08063% 19,091,000.00 105,137.13 0.00 0.00 0.00 105,137.13 105,137.13 0.00
C 53.75872% 70,637,078.08 0.00 701.47 0.00 0.00 -701.47 3,164,465.73 0.00
P 0.00000% 100.00 0.00 0.00 0.00 0.00 0.00 365,046.77 0.00
R 0.00000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,874,518,933.83 6,919,287.96 701.47 0.00 0.00 6,918,586.49 10,448,800.46 0.00
Page 5 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
Collection Acccount Report
SUMMARY
Group 2 Group 1 Total
Principal Collections 20,828,821.47 15,974,136.18 36,802,957.65
Principal Withdrawals 0.00 0.00 0.00
Principal Other Accounts 0.00 0.00 0.00
TOTAL NET PRINCIPAL 20,828,821.47 15,974,136.18 36,802,957.65
Interest Collections 6,925,259.97 4,523,293.34 11,448,553.31
Interest Withdrawals -0.00 -0.00 -0.00
Interest Fees -350,280.36 -225,703.82 -575,984.18
Interest Other Accounts -286,724.48 -137,044.19 -423,768.67
TOTAL NET INTEREST 6,288,255.12 4,160,545.33 10,448,800.46
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION 27,117,076.59 20,134,681.51 47,251,758.11
PRINCIPAL - COLLECTIONS
Group 2 Group 1 Total
Scheduled Principal Received 501,992.19 391,813.43 893,805.62
Curtailments 42,785.95 18,706.37 61,492.32
Prepayments In Full 20,284,043.33 15,563,616.38 35,847,659.71
Repurchased/Substitutions 0.00 0.00 0.00
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 -135,357.67 -101,003.45 -236,361.12
Realized Losses -0.00 -0.00 -0.00
Advanced Principal 135,357.67 101,003.45 236,361.12
TOTAL PRINCIPAL COLLECTED 20,828,821.47 15,974,136.18 36,802,957.65
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 6 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
INTEREST - COLLECTIONS
Group 2 Group 1 Total
Scheduled Interest 7,050,612.07 4,603,708.09 11,654,320.16
Repurchased/Substitution Interest 0.00 0.00 0.00
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 -16,950.48 -7,646.03 -24,596.51
Delinquent Interest -1,905,921.26 -1,237,089.86 -3,143,011.12
Compensating Interest 16,950.48 7,646.03 24,596.52
Civil Relief Act Shortfalls -0.00 -701.47 -701.47
Interest Realized Loss 0.00 0.00 0.00
Interest Advanced 1,780,569.17 1,157,376.58 2,937,945.75
TOTAL INTEREST COLLECTED 6,925,259.97 4,523,293.34 11,448,553.31
INTEREST - WITHDRAWALS
Group 2 Group 1 Total
Non Recoverable Advances 0.00 0.00 0.00
Extraordinary Trust Fund Expenses 0.00 0.00 0.00
TOTAL INTEREST WITHDRAWALS 0.00 0.00 0.00
INTEREST - OTHER ACCOUNTS
Group 2 Group 1 Total
Prepayment Charges 194,316.58 170,730.19 365,046.77
Net Swap Payment (481,041.06) (307,774.38) (788,815.44)
. a) Swap Payment -4,400,224.18 -2,815,302.84 -7,215,527.02
. b) Counterparty Payment 3,919,183.12 2,507,528.46 6,426,711.58
TOTAL INTEREST OTHER ACCOUNTS -286,724.48 -137,044.19 -423,768.67
INTEREST - FEES
Group 2 Group 1 Total
Current Servicing Fees 350,280.36 225,703.82 575,984.19
Trustee Fees 0.00 0.00 0.00
PMI Insurer Fee 0.00 0.00 0.00
TOTAL INTEREST FEES 350,280.36 225,703.82 575,984.18
Page 7 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
Collateral Report
COLLATERAL
Group 2 Group 1 Total
Loan Count:
Original 4,541 4,628 9,169
Prior 4,458 4,568 9,026
Prefunding 0 0 0
Scheduled Paid Offs -0 -0 -0
Full Voluntary Prepayments -57 -66 -123
Repurchases -0 -0 -0
Liquidations -0 -0 -0
Current 4,401 4,502 8,903
Principal Balance:
Original 1,163,335,982.36 740,323,418.68 1,903,659,401.04
Prior 1,141,517,892.91 733,001,040.92 1,874,518,933.83
Prefunding 0.00 0.00 0.00
Cash Deposit 0.00 0.00 0.00
Scheduled Principal -501,992.19 -391,813.43 -893,805.62
Partial Prepayments -42,785.95 -18,706.37 -61,492.32
Full Voluntary Prepayments -20,284,043.33 -15,563,616.38 -35,847,659.71
Repurchases -0.00 -0.00 -0.00
Liquidations -0.00 -0.00 -0.00
Current 1,120,689,071.44 717,026,904.74 1,837,715,976.18
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 8 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
 
CHARACTERISTICS
Group 2 Group 1 Total
Weighted Average Coupon Original 7.39983% 7.51892% 7.44617%
Weighted Average Coupon Prior 7.39983% 7.51892% 7.44617%
Weighted Average Coupon Current 7.39280% 7.51354% 7.44001%
Weighted Average Months to Maturity Original 431 406 421
Weighted Average Months to Maturity Prior 431 406 421
Weighted Average Months to Maturity Current 430 405 420
Weighted Avg Remaining Amortization Term Original 431 406 421
Weighted Avg Remaining Amortization Term Prior 431 406 421
Weighted Avg Remaining Amortization Term Current 430 405 420
Weighted Average Seasoning Original 5.29 5.19 5.25
Weighted Average Seasoning Prior 5.29 5.19 5.25
Weighted Average Seasoning Current 6.29 6.18 6.25
 
Page 9 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
 
ARM CHARACTERISTICS
Group 2 Group 1 Total
Weighted Average Margin Original 5.06701% 5.10351% 5.08114%
Weighted Average Margin Prior 5.06701% 5.10351% 5.08114%
Weighted Average Margin Current 5.06536% 5.10276% 5.07992%
Weighted Average Max Rate Original 13.17613% 13.52431% 13.31092%
Weighted Average Max Rate Prior 13.17613% 13.52431% 13.31092%
Weighted Average Max Rate Current 13.16603% 13.51817% 13.30307%
Weighted Average Min Rate Original 7.17613% 7.52388% 7.31075%
Weighted Average Min Rate Prior 7.17613% 7.52388% 7.31075%
Weighted Average Min Rate Current 7.16603% 7.51774% 7.30291%
Weighted Average Cap Up Original 1.00000% 1.00000% 1.00000%
Weighted Average Cap Up Prior 1.00000% 1.00000% 1.00000%
Weighted Average Cap Up Current 1.00000% 1.00000% 1.00000%
Weighted Average Cap Down Original 1.00000% 1.00000% 1.00000%
Weighted Average Cap Down Prior 1.00000% 1.00000% 1.00000%
Weighted Average Cap Down Current 1.00000% 1.00000% 1.00000%
Page 10 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
SERVICING FEES & ADVANCES
Group 2 Group 1 Total
Current Servicing Fees 350,280.36 225,703.82 575,984.19
Delinquent Servicing Fees 125,352.08 79,713.28 205,065.36
TOTAL SERVICING FEES 475,632.46 305,417.12 781,049.58
Total Servicing Fees 475,632.46 305,417.12 781,049.58
Compensating Interest -16,950.48 -7,646.03 -24,596.52
Delinquent Servicing Fees -125,352.08 -79,713.28 -205,065.36
COLLECTED SERVICING FEES 333,329.89 218,057.80 551,387.69
Total Advanced Interest 1,780,569.17 1,157,376.58 2,937,945.75
Total Advanced Principal 135,357.67 101,003.45 236,361.12
Aggregate Advances with respect to this Distribution 1,915,926.84 1,258,380.03 3,174,306.87
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
Group 2 Group 1 Total
Prepayment Interest Shortfall (PPIS) 16,950.48 7,646.03 24,596.51
Compensating Interest -16,950.48 -7,646.03 -24,596.52
Net Prepayment Interest Shortfall (PPIS) 0.00 0.00 0.00
Ending Pool Stated Principal Balance 1,120,689,071.44 717,026,904.74 1,837,715,976.18
Weighted Average Net Mortgage Rate 6.184426%
Page 11 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
Delinquency Report
TOTAL < 1 PMT 1 PMT 2 PMTS 3 PMTS 4 PMTS 5+ PMTS TOTAL
DELINQUENT Balance % Balance # Loans % # Loans
23,586,284.08 249,440.55 0.00 0.00 0.00 23,835,724.63
1.28% 0.01% 0.00% 0.00% 0.00% 1.30%
101 2 0 0 0 103
1.13% 0.02% 0.00% 0.00% 0.00% 1.16%
FORECLOSURE Balance % Balance # Loans % # Loans
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BANKRUPTCY Balance % Balance # Loans % # Loans
562,927.50 131,630.23 0.00 0.00 0.00 0.00 694,557.73
0.03% 0.01% 0.00% 0.00% 0.00% 0.00% 0.04%
4 2 0 0 0 0 6
0.04% 0.02% 0.00% 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
562,927.50 23,717,914.31 249,440.55 0.00 0.00 0.00 24,530,282.36
0.03% 1.29% 0.01% 0.00% 0.00% 0.00% 1.33%
4 103 2 0 0 0 109
0.04% 1.16% 0.02% 0.00% 0.00% 0.00% 1.22%
 
 
Page 12 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
GROUP 1 < 1 PMT 1 PMT 2 PMTS 3 PMTS 4 PMTS 5+ PMTS TOTAL
DELINQUENT Balance % Balance # Loans % # Loans
6,385,727.08 199,529.58 0.00 0.00 0.00 6,585,256.66
0.89% 0.03% 0.00% 0.00% 0.00% 0.92%
44 1 0 0 0 45
0.98% 0.02% 0.00% 0.00% 0.00% 1.00%
FORECLOSURE Balance % Balance # Loans % # Loans
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BANKRUPTCY Balance % Balance # Loans % # Loans
377,719.93 105,285.34 0.00 0.00 0.00 0.00 483,005.27
0.05% 0.01% 0.00% 0.00% 0.00% 0.00% 0.07%
2 1 0 0 0 0 3
0.04% 0.02% 0.00% 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
377,719.93 6,491,012.42 199,529.58 0.00 0.00 0.00 7,068,261.93
0.05% 0.91% 0.03% 0.00% 0.00% 0.00% 0.99%
2 45 1 0 0 0 48
0.04% 1.00% 0.02% 0.00% 0.00% 0.00% 1.07%
 
 
Page 13 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
GROUP 2 < 1 PMT 1 PMT 2 PMTS 3 PMTS 4 PMTS 5+ PMTS TOTAL
DELINQUENT Balance % Balance # Loans % # Loans
17,200,557.00 49,910.97 0.00 0.00 0.00 17,250,467.97
1.53% 0.00% 0.00% 0.00% 0.00% 1.54%
57 1 0 0 0 58
1.30% 0.02% 0.00% 0.00% 0.00% 1.32%
FORECLOSURE Balance % Balance # Loans % # Loans
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
BANKRUPTCY Balance % Balance # Loans % # Loans
185,207.57 26,344.89 0.00 0.00 0.00 0.00 211,552.46
0.02% 0.00% 0.00% 0.00% 0.00% 0.00% 0.02%
2 1 0 0 0 0 3
0.05% 0.02% 0.00% 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
185,207.57 17,226,901.89 49,910.97 0.00 0.00 0.00 17,462,020.43
0.02% 1.54% 0.00% 0.00% 0.00% 0.00% 1.56%
2 58 1 0 0 0 61
0.05% 1.32% 0.02% 0.00% 0.00% 0.00% 1.39%
 
 
Page 14 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
REO Report
Loan Number Original Stated Current State & First
& Principal Principal Paid to Note LTV at Original Payment
Loan Group Balance Balance Date Rate Origination Term Date
Page 15 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
Foreclosure Report
Loan Number Original Stated Current State & First
& Principal Principal Paid to Note LTV at Original Payment
Loan Group Balance Balance Date Rate Origination Term Date
Page 16 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
Group 2 Group 1 Total
Current
Number of Paid in Full Loans 57 66 123
Number of Repurchased Loans 0 0 0
Total Number of Loans Prepaid in Full 57 66 123
Curtailments Amount 42,785.95 18,706.37 61,492.32
Paid in Full Balance 20,284,043.33 15,563,616.38 35,847,659.71
Repurchased Loans Balance 0.00 0.00 0.00
Total Prepayment Amount 20,326,829.28 15,582,322.75 35,909,152.03
Cumulative
Number of Paid in Full Loans 140 126 266
Number of Repurchased Loans 0 0 0
Total Number of Loans Prepaid in Full 140 126 266
Paid in Full Balance 44,537,102.51 24,933,034.73 69,470,137.24
Repurchased Loans Balance 0.00 0.00 0.00
Curtailments Amount 75,223.22 51,549.74 126,772.96
Total Prepayment Amount 44,612,325.73 24,984,584.47 69,596,910.20
 
Page 17 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
VOLUNTARY PREPAYMENTS RATES
Group 2 Group 1 Total
SMM 1.78% 2.13% 1.92%
3 Months Avg SMM 1.93% 1.70% 1.84%
12 Months Avg SMM 1.93% 1.70% 1.84%
Avg SMM Since Cut-off 1.93% 1.70% 1.84%
CPR 19.40% 22.74% 20.72%
3 Months Avg CPR 20.88% 18.57% 19.99%
12 Months Avg CPR 20.88% 18.57% 19.99%
Avg CPR Since Cut-off 20.88% 18.57% 19.99%
PSA 1,541.74% 1,838.34% 1,657.71%
3 Months Avg PSA Approximation 1,801.89% 1,633.13% 1,737.59%
12 Months Avg PSA Approximation 1,801.89% 1,633.13% 1,737.59%
Avg PSA Since Cut-off Approximation 1,801.89% 1,633.13% 1,737.59%
 
 
Page 18 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
 
 
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002*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/(0.002*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases. Dates correspond to distribution dates.
Page 19 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 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
6348445 2   29,600.00 29,458.94 01-Feb-2006 11.500% FL - 20.00% Paid Off - 360 01-Jan-2005
6377810 2   60,000.00 59,648.56 01-Feb-2006 9.750% IL - 20.00% Paid Off - 360 01-Mar-2005
6378251 1   274,500.00 272,446.30 14-Mar-2006 8.100% NY - 90.00% Paid Off - 360 01-Apr-2005
6380341 2   24,000.00 23,859.43 23-Feb-2006 9.750% GA - 20.00% Paid Off - 360 01-Mar-2005
6439515 2   345,000.00 345,000.00 17-Feb-2006 5.750% CA - 76.67% Paid Off - 360 01-Jun-2005
6467670 2   114,400.00 114,077.31 28-Feb-2006 7.350% AZ - 80.00% Paid Off - 480 01-Jul-2005
6468222 1   68,000.00 67,626.19 28-Feb-2006 8.600% IL - 80.00% Paid Off - 360 01-Jun-2005
6468881 1   209,000.00 208,186.49 30-Jan-2006 8.250% TX - 72.57% Paid Off - 360 01-Aug-2005
6469686 2   61,600.00 61,264.64 08-Feb-2006 9.850% IL - 20.00% Paid Off - 360 01-Jul-2005
6470443 1   232,500.00 231,820.58 13-Mar-2006 10.400% NY - 75.00% Paid Off - 360 01-Aug-2005
6473370 1   240,000.00 238,152.15 01-Mar-2006 6.900% CA - 53.33% Paid Off - 360 01-Jun-2005
6477201 2   420,000.00 418,353.08 09-Mar-2006 9.650% CA - 75.00% Paid Off - 360 01-Jul-2005
6477781 2   50,790.00 50,684.00 14-Feb-2006 11.950% OR - 20.00% Paid Off - 360 01-Aug-2005
6479164 2   387,200.00 386,247.23 22-Feb-2006 7.350% CA - 80.00% Paid Off - 480 01-Aug-2005
6488111 2   25,840.00 25,783.06 10-Feb-2006 11.700% IL - 19.00% Paid Off - 360 01-Aug-2005
6488178 1   280,000.00 279,435.64 28-Feb-2006 7.500% IL - 84.08% Paid Off - 480 01-Sep-2005
6490933 1   150,000.00 149,141.03 08-Mar-2006 7.100% CA - 46.88% Paid Off - 360 01-Aug-2005
6491006 2   73,000.00 72,847.66 16-Feb-2006 11.950% CA - 10.00% Paid Off - 360 01-Aug-2005
6498574 2   21,250.00 21,205.66 09-Feb-2006 11.950% CO - 20.00% Paid Off - 360 01-Aug-2005
6498802 2   325,000.00 324,372.28 31-Jan-2006 7.650% CA - 78.31% Paid Off - 480 01-Aug-2005
6500681 1   216,000.00 215,345.20 21-Feb-2006 6.600% CA - 80.00% Paid Off - 480 01-Aug-2005
6500715 2   404,000.00 403,033.50 28-Feb-2006 7.450% CA - 80.00% Paid Off - 480 01-Aug-2005
6501777 2   356,000.00 355,020.28 01-Mar-2006 6.950% WA - 80.00% Paid Off - 480 01-Aug-2005
6502037 2   396,000.00 395,143.56 31-Jan-2006 7.250% CA - 80.00% Paid Off - 480 01-Aug-2005
6503356 1   240,000.00 239,501.93 06-Mar-2006 7.950% VA - 80.00% Paid Off - 480 01-Aug-2005
6504721 2   92,200.00 92,034.10 14-Feb-2006 11.900% CA - 20.00% Paid Off - 360 01-Sep-2005
6507389 1   260,000.00 259,436.74 21-Feb-2006 7.800% NC - 80.00% Paid Off - 480 01-Aug-2005
6509792 1   130,000.00 129,747.93 14-Mar-2006 7.650% CA - 55.32% Paid Off - 480 01-Sep-2005
6509990 1   152,000.00 151,706.39 02-Mar-2006 7.650% MD - 80.00% Paid Off - 480 01-Sep-2005
6513554 2   103,960.00 103,824.22 14-Mar-2006 9.000% OR - 80.00% Paid Off - 480 01-Sep-2005
6514217 1   55,600.00 55,434.29 31-Jan-2006 8.650% TN - 80.00% Paid Off - 360 01-Sep-2005
6514420 2   58,000.00 57,890.94 07-Feb-2006 11.700% FL - 20.00% Paid Off - 360 01-Sep-2005
6516626 2   384,000.00 383,366.53 16-Feb-2006 8.200% AK - 80.00% Paid Off - 480 01-Sep-2005
6517024 2   36,800.00 36,734.48 28-Feb-2006 11.950% KS - 20.00% Paid Off - 360 01-Sep-2005
6517398 2   46,800.00 46,716.65 02-Feb-2006 11.950% CA - 20.00% Paid Off - 360 01-Sep-2005
6518853 2   288,000.00 287,303.55 17-Feb-2006 6.850% CA - 80.00% Paid Off - 480 01-Sep-2005
6520183 2   660,000.00 658,617.49 31-Jan-2006 6.700% GA - 80.00% Paid Off - 480 01-Sep-2005
6520424 1   178,500.00 177,998.93 13-Mar-2006 8.950% FL - 85.00% Paid Off - 360 01-Oct-2005
6520458 2   47,000.00 46,915.98 23-Feb-2006 11.950% FL - 20.00% Paid Off - 360 01-Sep-2005
6524835 1   332,800.00 332,281.06 13-Mar-2006 7.750% CA - 80.00% Paid Off - 480 01-Oct-2005
6525375 2   290,400.00 289,791.69 09-Mar-2006 6.700% CA - 80.00% Paid Off - 480 01-Oct-2005
Page 20 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 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
6527075 2   175,000.00 174,685.08 08-Feb-2006 11.900% VA - 20.00% Paid Off - 360 01-Sep-2005
6527296 1   174,600.00 173,903.89 15-Feb-2006 7.200% MA - 90.00% Paid Off - 360 01-Oct-2005
6528003 2   380,000.00 379,192.92 07-Mar-2006 6.650% CA - 84.44% Paid Off - 480 01-Oct-2005
6529597 2   47,940.00 47,854.62 27-Feb-2006 11.950% CO - 20.00% Paid Off - 360 01-Sep-2005
6529606 2   340,000.00 339,596.65 06-Mar-2006 8.300% MD - 80.00% Paid Off - 480 01-Nov-2005
6529740 2   490,000.00 489,156.04 08-Mar-2006 7.400% CA - 77.78% Paid Off - 480 01-Oct-2005
6529949 2   33,000.00 32,910.36 02-Feb-2006 9.100% FL - 15.00% Paid Off - 360 01-Oct-2005
6530944 1   164,000.00 163,525.57 01-Mar-2006 9.125% NH - 80.00% Paid Off - 360 01-Oct-2005
6531900 1   168,300.00 167,793.39 28-Feb-2006 8.600% IL - 90.00% Paid Off - 360 01-Oct-2005
6534099 2   186,000.00 185,665.28 24-Feb-2006 11.900% OR - 20.00% Paid Off - 360 01-Sep-2005
6534590 2   210,000.00 209,617.88 23-Feb-2006 7.300% CA - 68.29% Paid Off - 480 01-Oct-2005
6534656 1   264,000.00 263,431.53 23-Feb-2006 6.600% MD - 70.59% Paid Off - 480 01-Oct-2005
6535048 1   174,250.00 173,784.07 28-Feb-2006 9.175% AZ - 85.00% Paid Off - 360 01-Oct-2005
6536004 1   181,200.00 180,718.02 01-Mar-2006 9.200% VA - 75.00% Paid Off - 360 01-Oct-2005
6536768 1   170,800.00 170,466.18 09-Mar-2006 6.950% WA - 66.98% Paid Off - 480 01-Oct-2005
6537858 2   412,000.00 411,262.40 30-Jan-2006 6.450% CA - 80.00% Paid Off - 480 01-Oct-2005
6538395 1   224,000.00 223,614.18 28-Feb-2006 7.400% CA - 78.60% Paid Off - 480 01-Oct-2005
6539419 1   171,000.00 170,474.61 10-Mar-2006 8.500% MD - 90.00% Paid Off - 360 01-Oct-2005
6539516 1   255,000.00 254,411.94 03-Mar-2006 6.350% FL - 72.86% Paid Off - 480 01-Oct-2005
6539876 1   159,715.00 159,214.22 06-Mar-2006 8.400% FL - 85.00% Paid Off - 360 01-Oct-2005
6540298 1   204,000.00 203,622.99 01-Mar-2006 7.150% IL - 80.00% Paid Off - 480 01-Oct-2005
6540540 1   88,000.00 87,733.66 31-Jan-2006 7.450% NC - 80.00% Paid Off - 360 01-Oct-2005
6540575 1   129,480.00 129,253.83 14-Mar-2006 7.350% VA - 83.00% Paid Off - 480 01-Oct-2005
6542800 2   324,548.00 323,858.69 16-Feb-2006 6.650% CA - 80.00% Paid Off - 480 01-Oct-2005
6543012 2   414,750.00 413,311.22 01-Mar-2006 7.900% CA - 75.00% Paid Off - 360 01-Oct-2005
6543535 1   180,000.00 179,490.56 28-Feb-2006 8.900% OH - 100.00% Paid Off - 360 01-Oct-2005
6543921 1   218,000.00 217,368.18 16-Feb-2006 5.500% CA - 74.66% Paid Off - 480 01-Oct-2005
6544381 2   422,120.00 421,539.86 03-Mar-2006 7.400% CA - 80.00% Paid Off - 480 01-Nov-2005
6544477 1   117,600.00 117,070.73 01-Mar-2006 7.450% DC - 70.00% Paid Off - 360 01-Oct-2005
6544932 1   208,000.00 207,576.20 24-Feb-2006 6.800% IL - 80.00% Paid Off - 480 01-Oct-2005
6545240 1   278,000.00 277,531.72 01-Mar-2006 7.925% NJ - 100.00% Paid Off - 480 01-Oct-2005
6545305 2   392,000.00 391,254.99 24-Feb-2006 7.050% CA - 80.00% Paid Off - 480 01-Oct-2005
6545912 1   499,800.00 497,949.83 28-Feb-2006 7.575% HI - 85.00% Paid Off - 360 01-Oct-2005
6545964 1   240,000.00 239,348.25 10-Mar-2006 9.100% CA - 73.85% Paid Off - 360 01-Oct-2005
6546070 1   192,000.00 191,520.21 03-Mar-2006 9.500% MD - 80.00% Paid Off - 360 01-Oct-2005
6546126 2   284,000.00 283,380.01 24-Feb-2006 6.550% MD - 80.00% Paid Off - 480 01-Oct-2005
6546303 1   160,000.00 159,303.41 24-Feb-2006 6.750% IL - 80.00% Paid Off - 360 01-Oct-2005
6546404 1   86,400.00 86,012.77 14-Mar-2006 6.600% IL - 80.00% Paid Off - 360 01-Oct-2005
6546599 2   137,280.00 137,019.11 14-Mar-2006 7.050% FL - 80.00% Paid Off - 480 01-Oct-2005
6547092 2   464,000.00 463,223.10 28-Feb-2006 7.500% CA - 80.00% Paid Off - 480 01-Oct-2005
6547158 2   812,800.00 809,591.14 07-Mar-2006 7.250% MD - 80.00% Paid Off - 360 01-Oct-2005
6547424 1   268,000.00 268,000.00 02-Mar-2006 6.050% CA - 79.29% Paid Off - 360 01-Oct-2005
6547445 2   280,000.00 279,388.72 27-Feb-2006 6.550% CA - 80.00% Paid Off - 480 01-Oct-2005
Page 21 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 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
6547451 1   232,750.00 231,831.11 16-Feb-2006 7.250% DC - 95.00% Paid Off - 360 01-Oct-2005
6548442 2   323,192.00 322,695.17 14-Mar-2006 7.800% FL - 80.00% Paid Off - 480 01-Oct-2005
6548468 1   250,000.00 248,566.93 14-Mar-2006 5.300% VA - 51.55% Paid Off - 360 01-Oct-2005
6548722 1   64,000.00 63,881.65 31-Jan-2006 8.450% MI - 80.00% Paid Off - 360 01-Nov-2005
6548823 1   215,550.00 215,550.00 17-Feb-2006 8.050% VA - 90.00% Paid Off - 360 01-Oct-2005
6548870 1   190,000.00 189,819.79 10-Mar-2006 9.450% MO - 95.00% Paid Off - 480 01-Oct-2005
6548879 2   832,000.00 831,091.19 02-Mar-2006 8.200% CA - 80.00% Paid Off - 480 01-Nov-2005
6549371 1   50,915.00 50,652.01 31-Jan-2006 10.250% TN - 85.00% Paid Off - 240 01-Oct-2005
6551173 2   850,000.00 846,051.39 09-Mar-2006 6.650% IL - 50.00% Paid Off - 360 01-Oct-2005
6551187 1   81,000.00 80,906.27 31-Jan-2006 8.000% MD - 90.00% Paid Off - 480 01-Oct-2005
6551363 1   81,000.00 80,819.13 30-Jan-2006 8.950% OH - 90.00% Paid Off - 360 01-Oct-2005
6551446 1   85,500.00 ####### 31-Jan-2006 8.950% OH - 90.00% Paid Off - 360 01-Oct-2005
6551464 2   787,500.00 785,983.45 31-Jan-2006 9.750% CA - 90.00% Paid Off - 360 01-Oct-2005
6551913 1   259,000.00 258,416.56 31-Jan-2006 5.600% CA - 70.00% Paid Off - 480 01-Oct-2005
6552313 2   607,500.00 606,940.76 22-Feb-2006 9.550% CA - 90.00% Paid Off - 480 01-Oct-2005
6553375 1   177,000.00 176,463.99 31-Jan-2006 7.450% FL - 89.85% Paid Off - 360 01-Oct-2005
6553535 1   103,200.00 103,080.56 30-Jan-2006 8.000% MN - 80.00% Paid Off - 480 01-Oct-2005
6553575 1   62,000.00 61,833.33 28-Feb-2006 9.150% FL - 80.00% Paid Off - 360 01-Oct-2005
6553690 1   265,500.00 265,085.98 09-Mar-2006 7.750% AZ - 90.00% Paid Off - 480 01-Oct-2005
6553870 1   100,000.00 99,601.73 02-Mar-2006 7.750% WI - 51.28% Paid Off - 360 01-Oct-2005
6554052 2   972,000.00 968,695.28 10-Mar-2006 8.000% MD - 80.00% Paid Off - 360 01-Oct-2005
6554122 1   60,000.00 59,894.60 31-Jan-2006 8.700% PA - 80.00% Paid Off - 360 01-Nov-2005
6554423 1   130,000.00 129,410.58 14-Mar-2006 6.350% IL - 83.87% Paid Off - 360 01-Nov-2005
6554485 1   234,375.00 233,395.20 28-Feb-2006 6.975% OR - 75.00% Paid Off - 360 01-Oct-2005
6554768 1   250,750.00 250,142.86 01-Mar-2006 9.650% NJ - 85.00% Paid Off - 360 01-Oct-2005
6555022 1   130,800.00 130,371.61 31-Jan-2006 7.050% IN - 80.00% Paid Off - 360 01-Oct-2005
6555112 2   228,792.00 228,558.19 21-Feb-2006 9.200% CA - 80.00% Paid Off - 480 01-Oct-2005
6555153 2   352,500.00 351,830.07 09-Mar-2006 7.050% CA - 75.00% Paid Off - 480 01-Oct-2005
6555317 1   292,000.00 291,034.20 31-Jan-2006 7.000% CA - 64.89% Paid Off - 360 01-Oct-2005
6555678 1   280,250.00 279,903.19 01-Mar-2006 8.550% MD - 95.00% Paid Off - 480 01-Oct-2005
6555681 2   400,000.00 399,516.67 31-Jan-2006 7.850% CA - 80.00% Paid Off - 480 01-Oct-2005
6555732 1   333,000.00 332,605.63 14-Mar-2006 8.700% CA - 90.00% Paid Off - 480 01-Oct-2005
6555813 2   480,000.00 478,104.99 07-Mar-2006 7.250% CA - 80.00% Paid Off - 360 01-Oct-2005
6555965 1   143,200.00 142,617.74 07-Mar-2006 7.100% IL - 80.00% Paid Off - 360 01-Oct-2005
6556221 2   312,000.00 310,466.51 08-Mar-2006 6.550% FL - 80.00% Paid Off - 360 01-Oct-2005
6556247 1   164,050.00 163,580.88 28-Feb-2006 8.850% WI - 85.00% Paid Off - 360 01-Oct-2005
6556560 1   191,250.00 191,250.00 08-Mar-2006 8.600% CA - 85.00% Paid Off - 360 01-Oct-2005
6556613 1   64,800.00 64,700.06 17-Feb-2006 11.750% AL - 90.00% Paid Off - 360 01-Oct-2005
6556899 1   187,000.00 186,704.21 08-Mar-2006 7.700% AZ - 75.40% Paid Off - 480 01-Oct-2005
6557351 1   146,000.00 145,492.94 30-Jan-2006 6.750% IN - 80.00% Paid Off - 360 01-Oct-2005
6557683 2   460,000.00 458,322.39 06-Mar-2006 7.650% TX - 80.00% Paid Off - 360 01-Oct-2005
6557987 1   297,500.00 297,500.00 23-Feb-2006 6.550% CA - 70.00% Paid Off - 360 01-Oct-2005
6558400 1   320,000.00 318,932.53 09-Mar-2006 8.100% IL - 80.00% Paid Off - 360 01-Oct-2005
Page 22 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 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
6558497 1   256,500.00 255,425.94 21-Feb-2006 6.950% IL - 95.00% Paid Off - 360 01-Oct-2005
6558851 2   462,000.00 460,656.38 21-Feb-2006 7.650% MA - 60.00% Paid Off - 360 01-Nov-2005
6559114 1   76,500.00 76,323.34 14-Mar-2006 9.900% FL - 90.00% Paid Off - 360 01-Oct-2005
6559294 1   302,250.00 301,723.55 31-Jan-2006 6.550% CA - 75.00% Paid Off - 480 01-Oct-2005
6559319 1   163,150.00 162,375.43 09-Mar-2006 6.450% IL - 65.00% Paid Off - 360 01-Oct-2005
6559351 1   98,000.00 97,609.24 01-Mar-2006 7.200% NE - 80.99% Paid Off - 360 01-Oct-2005
6559432 1   135,000.00 134,757.42 15-Feb-2006 7.250% CA - 90.00% Paid Off - 480 01-Oct-2005
6560722 2   776,000.00 773,853.55 17-Feb-2006 7.900% HI - 80.00% Paid Off - 360 01-Nov-2005
6560878 2   201,600.00 200,567.89 28-Feb-2006 6.250% GA - 80.00% Paid Off - 360 01-Oct-2005
6561924 1   212,000.00 211,579.89 01-Mar-2006 6.900% MD - 80.00% Paid Off - 480 01-Oct-2005
6561961 1   232,000.00 230,980.14 15-Feb-2006 6.700% MD - 80.00% Paid Off - 360 01-Oct-2005
6562484 1   121,600.00 121,186.29 31-Jan-2006 6.950% NC - 79.95% Paid Off - 360 01-Oct-2005
6562608 2   480,000.00 479,196.31 01-Mar-2006 7.500% CA - 80.00% Paid Off - 480 01-Oct-2005
6563195 2   197,600.00 196,872.18 07-Mar-2006 7.600% GA - 80.00% Paid Off - 360 01-Oct-2005
6563336 1   148,800.00 148,477.97 27-Feb-2006 9.100% AZ - 80.00% Paid Off - 360 01-Nov-2005
6563636 2   495,000.00 493,479.26 09-Mar-2006 8.500% CA - 90.00% Paid Off - 360 01-Oct-2005
6565286 1   175,500.00 175,334.50 31-Jan-2006 7.700% OR - 90.00% Paid Off - 480 01-Nov-2005
6565723 1   81,000.00 80,793.35 07-Mar-2006 8.300% MD - 83.51% Paid Off - 360 01-Nov-2005
6566046 1   166,850.00 166,314.15 07-Mar-2006 7.150% MT - 71.00% Paid Off - 360 01-Nov-2005
6566877 2   210,000.00 209,458.81 08-Mar-2006 8.250% IL - 89.94% Paid Off - 360 01-Nov-2005
TOTAL 35,940,547.00 35,847,659.71
Page 23 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 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
Number of Loans Liquidated 0 0 0
Collateral Realized Loss/(Gain) Amount 0.00 0.00 0.00
Net Liquidation Proceeds 0.00 0.00 0.00
 
Page 24 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
DEFAULT SPEEDS
Group 2 Group 1 Total
MDR 0.00% 0.00% 0.00%
3 Months Avg MDR 0.00% 0.00% 0.00%
12 Months Avg MDR 0.00% 0.00% 0.00%
Avg MDR Since Cut-off 0.00% 0.00% 0.00%
CDR 0.00% 0.00% 0.00%
3 Months Avg CDR 0.00% 0.00% 0.00%
12 Months Avg CDR 0.00% 0.00% 0.00%
Avg CDR Since Cut-off 0.00% 0.00% 0.00%
SDA 0.00% 0.00% 0.00%
3 Months Avg SDA Approximation 0.00% 0.00% 0.00%
12 Months Avg SDA Approximation 0.00% 0.00% 0.00%
Avg SDA Since Cut-off Approximation 0.00% 0.00% 0.00%
Loss Severity Approximation for Current Period 0.00% 0.00% 0.00%
3 Months Avg Loss Severity Approximation 0.00% 0.00% 0.00%
12 Months Avg Loss Severity Approximation 0.00% 0.00% 0.00%
Avg Loss Severity Approximation Since Cut-off 0.00% 0.00% 0.00%
 
 
Page 25 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 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(Principal 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 do not include realized gains, or additional realized losses/gains from prior periods.
Dates correspond to distribution dates.
Page 26 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
Realized Loss Detail Report
Loan Number Current State & Prior Realized Cumulative
& Loan Note LTV at Original Principal Loss/(Gain) Realized Realized
Loan Group Status Rate Origination Term Balance Revision Loss/(Gain) Loss/(Gain)
TOTAL
Page 27 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
Group 2 Group 1 Total
Does a Trigger Event Exist? No
Has a Stepdown Date Occurred? No
Has Sequential Trigger Occurred? No
60+ Day Delinquency Balance (includes all REO and FC) 249,440.55
Beginning Stated Principal Balance 1,874,518,933.83
Delinquency Percentage 0.013300%
Offered Subordinate and C Class Certificate Balances 445,778,078.08
Beginning Stated Principal Balance 1,874,518,933.83
Credit Enhancement Percentage 23.780900%
Cumulative Loss Percentage 0.00000000%
Master Servicer Event of Default? No
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
Group 2 Group 1 Total
Current LIBOR Rate 4.580630%
Libor Rate Determination Date 02/23/2006
Next LIBOR Rate 4.818130%
Next Libor Rate Determination Date 03/23/2006
Page 28 of 29  
Long Beach Mortgage Loan Trust 2006-WL1  
Asset Backed Certificates
2006-WL1
March 27, 2006 Distribution
Additional Certificate Report
ADDITIONAL CERTIFICATE REPORT
Next PTR CarryOver Amts Unpaid CarryOver Amts Paid
CLASS
I-A1 5.048% 0.00 0.00
I-A2 5.038% 0.00 0.00
I-A3 5.148% 0.00 0.00
II-A1 4.908% 0.00 0.00
II-A2 4.998% 0.00 0.00
II-A3 5.058% 0.00 0.00
II-A4 5.158% 0.00 0.00
M-1 5.238% 0.00 0.00
M-2 5.268% 0.00 0.00
M-3 5.298% 0.00 0.00
M-4 5.438% 0.00 0.00
M-5 5.468% 0.00 0.00
M-6 5.538% 0.00 0.00
M-7 6.368% 0.00 0.00
M-8 6.918% 0.00 0.00
M-9 7.318% 0.00 0.00
M-10 7.318% 0.00 0.00
M-11 7.318% 0.00 0.00
C 0.000% 0.00 0.00
P 0.000% 0.00 0.00
R 0.000% 0.00 0.00
R-3 0.000% 0.00 0.00
R-CX 0.000% 0.00 0.00
R-PX 0.000% 0.00 0.00
FM-IO 0.000% 0.00 0.00
Page 29 of 29