Sie sind auf Seite 1von 44

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates


Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Certificateholder Distribution Summary

Class

CUSIP

Record
Date

A1
A2
A3
A4
A5
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
B
X
P
R
LTR

86361EAA9
86361EAB7
86361EAC5
86361EAD3
86361EAE1
86361EAF8
86361EAG6
86361EAH4
86361EAJ0
86361EAK7
86361EAL5
86361EAM3
86361EAN1
86361EAP6
86361EAQ4
86361EAR2
SAS06WF3X
SAS06WF3P
SAS06WF3R
SA6WF3LTR

10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
10/24/2014
09/30/2014
09/30/2014
09/30/2014
09/30/2014
09/30/2014

Totals

Certificate
Pass-Through
Rate
0.29450
0.20450
0.30450
0.46450
0.29450
0.40450
0.44450
0.48450
0.52450
0.53450
0.60450
0.90450
1.15450
2.05450
2.65450
2.65450
0.00000
0.00000
0.00000
0.00000

%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%

Beginning
Certificate
Balance

Interest
Distribution

Principal
Distribution

Current
Realized
Loss

Ending
Certificate
Balance

Total
Distribution

Cumulative
Realized
Losses

44,810,996.34
0.00
40,189,650.78
37,282,000.00
44,810,996.34
60,563,000.00
62,675,000.00
20,422,000.00
7,469,877.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

11,730.52
0.00
10,878.00
15,393.32
11,730.52
21,775.76
24,763.59
8,795.07
3,482.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

697,143.72
0.00
889,002.26
0.00
697,143.72
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
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(5,809.32)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

44,113,852.62
0.00
39,300,648.52
37,282,000.00
44,113,852.62
60,563,000.00
62,675,000.00
20,422,000.00
7,475,686.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
281,653.19
0.00
0.00
0.00

708,874.24
0.00
899,880.26
15,393.32
708,874.24
21,775.76
24,763.59
8,795.07
3,482.62
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
0.00
0.00
0.00
0.00
0.00
20,693,313.20
21,126,000.02
16,197,000.02
15,493,000.01
12,676,000.00
16,901,000.00
22,535,000.00
14,084,000.00
0.00
0.00
0.00
0.00

318,223,520.94

108,549.40

2,283,289.70

(5,809.32)

316,227,693.75

2,391,839.10

139,705,313.25

This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of the information.
All Record Dates are based upon the governing documents and logic set forth as of closing.

Page 1

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Principal Distribution Statement

Class
A1
A2
A3
A4
A5
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
B
X
P
R
LTR
Totals

Original
Face
Amount

Beginning
Certificate
Balance

Scheduled
Principal
Distribution

Unscheduled
Principal
Distribution

Accretion

Realized
Loss

Total
Principal
Reduction

Ending
Certificate
Balance

Ending
Certificate
Percentage

Total
Principal
Distribution

293,543,000.00
359,815,000.00
103,126,000.00
37,282,000.00
293,543,000.00
60,563,000.00
62,675,000.00
20,422,000.00
28,169,000.00
21,126,000.00
16,197,000.00
15,493,000.00
12,676,000.00
16,901,000.00
22,535,000.00
14,084,000.00
30,281,546.45
100.00
0.00
0.00

44,810,996.34
0.00
40,189,650.78
37,282,000.00
44,810,996.34
60,563,000.00
62,675,000.00
20,422,000.00
7,469,877.48
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
0.00
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
0.00
0.00
0.00

697,143.72
0.00
889,002.26
0.00
697,143.72
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
0.00

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
0.00
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
0.00
(5,809.32)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

697,143.72
0.00
889,002.26
0.00
697,143.72
0.00
0.00
0.00
(5,809.32)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

44,113,852.62
0.00
39,300,648.52
37,282,000.00
44,113,852.62
60,563,000.00
62,675,000.00
20,422,000.00
7,475,686.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
281,653.19
0.00
0.00
0.00

0.15028072
0.00000000
0.38109350
1.00000000
0.15028072
1.00000000
1.00000000
1.00000000
0.26538701
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00930115
0.00000000
0.00000000
0.00000000

697,143.72
0.00
889,002.26
0.00
697,143.72
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
0.00

1,408,431,646.45

318,223,520.94

0.00

2,283,289.70

0.00

(5,809.32)

2,277,480.38

316,227,693.75

0.22452470

2,283,289.70

NOTE: Accretion amount also includes Net Negative Amortization, if applicable.

Page 2

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Principal Distribution Factors Statement

Class
A1
A2
A3
A4
A5
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
B
X
P
R
LTR

Original
Face
Amount
293,543,000.00
359,815,000.00
103,126,000.00
37,282,000.00
293,543,000.00
60,563,000.00
62,675,000.00
20,422,000.00
28,169,000.00
21,126,000.00
16,197,000.00
15,493,000.00
12,676,000.00
16,901,000.00
22,535,000.00
14,084,000.00
30,281,546.45
100.00
0.00
0.00

Beginning
Certificate
Balance

Scheduled
Principal
Distribution

Unscheduled
Principal
Distribution

Accretion

Realized
Loss

152.65564616
0.00000000
389.71404670
1000.00000000
152.65564616
1000.00000000
1000.00000000
1000.00000000
265.18078313
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000

0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000

2.37492878
0.00000000
8.62054438
0.00000000
2.37492878
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000

0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000

0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
(0.20623096)
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000

NOTE: Accretion amount also includes Net Negative Amortization, if applicable.


NOTE: All classes per $1,000 denomination.

Page 3

Total
Principal
Reduction
2.37492878
0.00000000
8.62054438
0.00000000
2.37492878
0.00000000
0.00000000
0.00000000
(0.20623096)
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000

Ending
Certificate
Balance
150.28071737
0.00000000
381.09350232
1000.00000000
150.28071737
1000.00000000
1000.00000000
1000.00000000
265.38701409
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
9.30114948
0.00000000
0.00000000
0.00000000

Ending
Certificate
Percentage
0.15028072
0.00000000
0.38109350
1.00000000
0.15028072
1.00000000
1.00000000
1.00000000
0.26538701
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00930115
0.00000000
0.00000000
0.00000000

Total
Principal
Distribution
2.37492878
0.00000000
8.62054438
0.00000000
2.37492878
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Interest Distribution Statement

Class

Accrual Dates

Accrual
Days

Current
Certificate
Rate

A1
A2
A3
A4
A5
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
B
X
P
R
LTR
Totals

09/25/14 - 10/26/14
N/A
09/25/14 - 10/26/14
09/25/14 - 10/26/14
09/25/14 - 10/26/14
09/25/14 - 10/26/14
09/25/14 - 10/26/14
09/25/14 - 10/26/14
09/25/14 - 10/26/14
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A

32
N/A
32
32
32
32
32
32
32
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A

0.29450
0.20450
0.30450
0.46450
0.29450
0.40450
0.44450
0.48450
0.52450
0.53450
0.60450
0.90450
1.15450
2.05450
2.65450
2.65450
0.00000
0.00000
0.00000
0.00000

%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%

Beginning
Certificate/
Notional
Balance
44,810,996.34
0.00
40,189,650.78
37,282,000.00
44,810,996.34
60,563,000.00
62,675,000.00
20,422,000.00
7,469,877.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Current
Accrued
Interest
11,730.52
0.00
10,878.00
15,393.32
11,730.52
21,775.76
24,763.59
8,795.07
3,482.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
108,549.40

Payment of
Unpaid
Interest
Shortfall(1)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

(1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Page 4

Current
Interest
Shortfall(1)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

NonSupported
Interest
Shortfall
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Total
Interest
Distribution
11,730.52
0.00
10,878.00
15,393.32
11,730.52
21,775.76
24,763.59
8,795.07
3,482.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
108,549.40

Remaining
Unpaid
Interest
Shortfall(1)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Ending
Certificate/
Notional
Balance
44,113,852.62
0.00
39,300,648.52
37,282,000.00
44,113,852.62
60,563,000.00
62,675,000.00
20,422,000.00
7,475,686.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
281,653.19
0.00
0.00
0.00

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Interest Distribution Factors Statement

Class
A1
A2
A3
A4
A5
M1
M2
M3
M4
M5
M6
M7
M8
M9
M10
B
X
P
R
LTR

Original
Face
Amount
293,543,000.00
359,815,000.00
103,126,000.00
37,282,000.00
293,543,000.00
60,563,000.00
62,675,000.00
20,422,000.00
28,169,000.00
21,126,000.00
16,197,000.00
15,493,000.00
12,676,000.00
16,901,000.00
22,535,000.00
14,084,000.00
30,281,546.45
100.00
0.00
0.00

Current
Certificate
Rate
0.29450
0.20450
0.30450
0.46450
0.29450
0.40450
0.44450
0.48450
0.52450
0.53450
0.60450
0.90450
1.15450
2.05450
2.65450
2.65450
0.00000
0.00000
0.00000
0.00000

%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%

Beginning
Certificate/
Notional
Balance

Current
Accrued
Interest

152.65564616
0.00000000
389.71404670
1000.00000000
152.65564616
1000.00000000
1000.00000000
1000.00000000
265.18078313
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000

0.03996185
0.00000000
0.10548261
0.41288879
0.03996185
0.35955550
0.39511113
0.43066644
0.12363307
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000

Payment of
Unpaid
Interest
Shortfall(1)

Current
Interest
Shortfall(1)

0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000

0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000

(1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.
NOTE: All classes per $1,000 denomination.

Page 5

NonSupported
Interest
Shortfall
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000

Total
Interest
Distribution
0.03996185
0.00000000
0.10548261
0.41288879
0.03996185
0.35955550
0.39511113
0.43066644
0.12363307
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000

Remaining
Unpaid
Interest
Shortfall(1)
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000

Ending
Certificate/
Notional
Balance
150.28071737
0.00000000
381.09350232
1000.00000000
150.28071737
1000.00000000
1000.00000000
1000.00000000
265.38701409
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
9.30114948
0.00000000
0.00000000
0.00000000

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Certificateholder Account Statement


CERTIFICATE ACCOUNT

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL

Beginning Balance
Deposits
Payments of Interest and Principal
Reserve Funds and Credit Enhancements
Proceeds from Repurchased Loans
Servicer Advances
Gains & Subsequent Recoveries (Realized Losses)

0.00
3,432,151.93
0.00
0.00

Total Deposits

0.00
0.00
2,527,083.97

Withdrawals
Swap Payments
Total Administration Fees
Payment of Interest and Principal
Total Withdrawals (Pool Distribution Amount)

Non-Supported Prepayment/Curtailment Interest Shortfall

0.00

Gross Servicing Fee*


Credit Risk Manager's Fee - Risk Management Group, LLC
Supported Prepayment/Curtailment Interest Shortfall

132,593.01
2,651.86
0.00

Total Administration Fees

135,244.87

*Servicer Payees include: NATIONSTAR MORTGAGE LLC.

0.00
0.00

Reserve Funds and Credit Enhancements

0.00
0.00

ADMINISTRATION FEES

0.00
(905,067.96)

Prepayment Penalties
Swap/Cap Payments

Total Prepayment/Curtailment Interest Shortfall


Servicing Fee Support

135,244.87
2,391,839.10
2,527,083.97

Ending Balance

0.00

Servicer Advances are calculated as delinquent scheduled principal and interest.

Reserve and Guaranty Funds


Account Name
Basis Risk Reserve Fund
Interest Rate Cap Account
Swap Account

Beginning
Balance

Current
Withdrawals

Current
Deposits

Ending
Balance

1,000.00
1,000.00
1,000.00

0.00
0.00
0.00

0.00
0.00
0.00

1,000.00
1,000.00
1,000.00

Funds Out
(B)

Net Amount
(A - B)

0.00
0.00

0.00
0.00

Hedge Funds
Funds In
(A)

Account Name

0.00
0.00

Interest Rate Cap Agreement- Natixis Financial


Interest Rate Swap Agreement - Natixis Financial

Page 6

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Collateral Statement
Group
Collateral Description
Weighted Average Coupon Rate
Weighted Average Net Rate
Weighted Average Pass-Through Rate
Weighted Average Remaining Term
Principal and Interest Constant
Beginning Loan Count
Loans Paid in Full
Ending Loan Count
Beginning Scheduled Balance
Ending Scheduled Balance
Actual Ending Collateral Balance
Scheduled Principal
Unscheduled Principal
Negative Amortized Principal
Scheduled Interest
Servicing Fees
Master Servicing Fees
Trustee Fee
FRY Amount
Special Hazard Fee
Other Fee
Pool Insurance Fee
Spread 1
Spread 2
Spread 3
Net Interest
Realized Loss Amount
Cumulative Realized Loss
Percentage of Cumulative Losses
Prepayment Penalty Waived Amount
Prepayment Penalty Waived Count
Prepayment Penalty Paid Amount
Prepayment Penalty Paid Count
Special Servicing Fee

Group 1

Group 2

Total

Fixed 15/30 & ARM


5.543640
5.043641
5.043641
274
1,154,827.12
1,530
13
1,517
180,361,960.70
178,921,589.42
180,708,149.95
321,608.95
1,118,723.61
0.00
833,218.17
75,150.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
758,067.42
727,372.13
171,955,213.80
22.5909
0.00
0
0.00
0
0.00

Fixed 15/30 & ARM


5.357185
4.857185
4.857185
276
858,459.60
778
3
775
137,861,560.25
137,306,104.34
139,241,156.46
243,001.38
312,369.04
0.00
615,458.22
57,442.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
558,015.96
177,695.83
162,648,294.95
25.1287
0.00
0
0.00
0
0.00

Fixed & Mixed ARM


5.462864
4.962864
4.962864
275
2,013,286.72
2,308
16
2,292
318,223,520.95
316,227,693.76
319,949,306.41
564,610.33
1,431,092.65
0.00
1,448,676.39
132,593.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,316,083.38
905,067.96
334,603,508.75
23.7572
0.00
0
0.00
0
0.00

Page 7

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Collateral Statement by Subgroup


Group
Collateral Description
Weighted Average Coupon Rate
Weighted Average Net Rate
Weighted Average Pass-Through Rate
Weighted Average Remaining Term
Principal and Interest Constant
Beginning Loan Count
Loans Paid in Full
Ending Loan Count
Beginning Scheduled Balance
Ending Scheduled Balance
Actual Ending Collateral Balance
Scheduled Principal
Unscheduled Principal
Negative Amortized Principal
Scheduled Interest
Servicing Fees
Master Servicing Fees
Trustee Fee
FRY Amount
Special Hazard Fee
Other Fee
Pool Insurance Fee
Spread 1
Spread 2
Spread 3
Net Interest
Realized Loss Amount
Cumulative Realized Loss
Percentage of Cumulative Losses
Prepayment Penalty Waived Amount
Prepayment Penalty Waived Count
Prepayment Penalty Paid Amount
Prepayment Penalty Paid Count
Special Servicing Fee

1 (A)

1 (B)

2 (A)

2 (B)

Fixed 15/30 & ARM


6.479060
5.979061
5.979061
221
376,499.59
499
6
493
51,988,314.42
51,506,544.80
51,943,887.12
95,803.40
385,927.50
0.00
280,696.19
21,661.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
259,034.43
334,357.48
32,862,176.16
20.4509
0.00
0
0.00
0
0.00

Fixed 15/30 & ARM


5.164817
4.664817
4.664817
262
778,327.53
1,031
7
1,024
128,373,646.28
127,415,044.62
128,764,262.83
225,805.55
732,796.11
0.00
552,521.98
53,488.99
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
499,032.99
393,014.65
139,093,037.64
23.1635
0.00
0
0.00
0
0.00

Fixed 15/30 & ARM


6.880402
6.380406
6.380406
230
270,657.28
355
1
354
35,590,685.33
35,504,868.95
35,869,656.58
66,592.08
19,138.81
0.00
204,065.20
14,829.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
189,235.85
(1,802.51)
41,159,855.96
28.9239
0.00
0
0.00
0
0.00

Fixed 15/30 & ARM


4.827099
4.327098
4.327098
262
587,802.32
423
2
421
102,270,874.92
101,801,235.39
103,371,499.88
176,409.30
293,230.23
0.00
411,393.02
42,612.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
368,780.11
179,498.34
121,488,438.99
24.0592
0.00
0
0.00
0
0.00

Page 8

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Additional Reporting - Deal Level


Cash Reporting
Monthly Excess Cashflow
Net Swap Payment - Natixis Financial
Prepayment Premiums

1,100,223.17
0.00
0.00

Informational Reporting
LIBOR
Pool 1 Net Funds Cap
Pool 2 Net Funds Cap
Subordinate Net Funds Cap
Senior Enhancement %

0.154500%
5.480063%
5.138249%
5.343478%
47.791474%

Structural Reporting
Overcollaterlization Amount
Overcollaterization Surplus
Overcollaterlization Deficiency
Target Overcollaterization Amount
Overcollateralization Floor

281,653.19
0.00
29,999,993.26
30,281,646.45
7,042,158.23

Trigger Event Reporting


Stepdown Date
Trigger Event

YES
YES

Delinquency Event
Trigger Result
Threshold Value
Calculated Value
Cumulative Loss Trigger Event
Trigger Result
Calculated Result
Threshold Value
Intial Optional Termination Date

Fail
16.529699%
29.698356%
Fail
22.769569%
8.600000%
NO

Page 9

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Delinquency Status - OTS Delinquency Calculation Method


DELINQUENT

BANKRUPTCY

FORECLOSURE

REO

No. of
Loans

No. of
Loans

No. of
Loans

No. of
Loans

Actual
Balance
0-29 Days

Actual
Balance

Actual
Balance

TOTAL
Actual
Balance

No. of
Loans

Actual
Balance

40

4,885,499.69 0-29 Days

0.00 0-29 Days

0.00 0-29 Days

40

4,885,499.69

30 Days

91

12,302,890.79 30 Days

10

1,525,282.02 30 Days

0.00 30 Days

0.00 30 Days

101

13,828,172.81

60 Days

42

6,204,034.15 60 Days

1,050,105.15 60 Days

0.00 60 Days

0.00 60 Days

51

7,254,139.30

90 Days

26

3,566,139.92 90 Days

1,112,312.51 90 Days

0.00 90 Days

0.00 90 Days

33

4,678,452.43

120 Days

18

2,376,935.53 120 Days

0.00 120 Days

26

2,993,339.46

150 Days

180+ Days

60

301,360.50 150 Days

15,717,223.90 180+ Days

240

40,468,584.79

No. of
Loans

Actual
Balance

71
151
No. of
Loans

0-29 Days

344,460.00 120 Days


950,790.85 150 Days

17

1,977,256.26

12,726,866.74 180+ Days

134

29,896,641.78 180+ Days

101

15,947,611.63 180+ Days

366

74,288,344.05

22,595,316.96

142

30,893,690.62

101

15,947,611.63

634 109,905,204.00

Actual
Balance

No. of
Loans

Actual
Balance

No. of
Loans

Actual
Balance

1.745201 % 1.526961 % 0-29 Days

271,943.93 120 Days


725,104.91 150 Days

0.000000 % 0.000000 % 0-29 Days

0.00 150 Days

No. of
Loans

Actual
Balance

0.000000 % 0.000000 % 0-29 Days 1.745201 %

1.526961 %
4.321989 %

30 Days

3.970332 %

3.845263 % 30 Days

0.436300 % 0.476726 % 30 Days

0.000000 % 0.000000 % 30 Days

0.000000 % 0.000000 % 30 Days

4.406632 %

60 Days

1.832461 %

1.939068 % 60 Days

0.392670 % 0.328210 % 60 Days

0.000000 % 0.000000 % 60 Days

0.000000 % 0.000000 % 60 Days

2.225131 %

2.267278 %

90 Days

1.134380 %

1.114595 % 90 Days

0.305410 % 0.347653 % 90 Days

0.000000 % 0.000000 % 90 Days

0.000000 % 0.000000 % 90 Days

1.439791 %

1.462248 %

120 Days

0.785340 %

0.742910 % 120 Days

0.218150 % 0.107661 % 120 Days

0.130890 % 0.084996 % 120 Days

0.000000 % 0.000000 % 120 Days

1.134380 %

0.935567 %

150 Days

0.130890 %

0.094190 % 150 Days

0.392670 % 0.297169 % 150 Days

0.218150 % 0.226631 % 150 Days

0.000000 % 0.000000 % 150 Days

0.741710 %

0.617990 %

180+ Days 2.617801 %

4.912411 % 180+ Days 3.097731 % 3.977776 % 180+ Days 5.846422 % 9.344181 % 180+ Days 4.406632 % 4.984418 % 180+ Days15.968586 % 23.218786 %

10.471204 % 12.648436 %

6.588133 % 7.062155 %

6.195462 % 9.655808 %

4.406632 % 4.984418 %

27.661431 % 34.350818 %

Please refer to CTSLink.com for a list of delinquency code descriptions.


Current Period Class A Insufficient Funds

0.00

Principal Balance of Contaminated Properties

Page 10

0.00

Periodic Advance

594,361.59

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Delinquency Status By Group


DELINQUENT
Group 1 - OTS
No of Loans
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

No of
Loans

Actual Bal

62
26
16
14
2
34

6,708,699.39
4,186,713.51
2,170,714.47
1,405,957.20
277,420.28
6,569,232.58

154

21,318,737.43

4.087014 %
1.713909 %
1.054713 %
0.922874 %
0.131839 %
2.241266 %

BANKRUPTCY

3.712450 %
2.316837 %
1.201227 %
0.778026 %
0.153518 %
3.635272 %

0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

No of Loans
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

5,594,191.40
2,017,320.64
1,395,425.45
970,978.33
23,940.22
9,147,991.32

86

19,149,847.36

3.741935 %
2.064516 %
1.290323 %
0.516129 %
0.129032 %
3.354839 %

4.017628 %
1.448796 %
1.002165 %
0.697336 %
0.017193 %
6.569890 %

11.096774 % 13.753008 %

0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

1.713909 %
0.461437 %
0.329598 %
0.263678 %
0.197759 %
0.329598 %
3.295979 %

1.345888 %
0.579562 %
0.211788 %
0.225330 %
0.094482 %
0.180953 %
4.036064 %

0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

6.591958 % 6.674067 %

BANKRUPTCY
No of
Loans

Actual Bal

29
16
10
4
1
26

2,432,129.98
1,047,316.52
382,718.98
407,188.93
170,735.92
326,996.26
7,293,496.07

No of
Loans

100 12,060,582.66

10.151615 % 11.797330 %

DELINQUENT
Group 2 - OTS

26
7
5
4
3
5
50

FORECLOSURE

Actual
Balance

0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

14
3
4
3
2
4
21
1.806452 %
0.387097 %
0.516129 %
0.387097 %
0.258065 %
0.516129 %
2.709677 %

1.761957 %
0.343265 %
0.479302 %
0.506405 %
0.124765 %
0.447996 %
3.902130 %

6.580645 % 7.565819 %

0.00
0.00
0.00
0.00
271,943.93
369,713.77
13,543,252.60

87

14,184,910.30

0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.197759 %
0.197759 %
5.339486 %

0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.150488 %
0.204592 %
7.494544 %

5.735003 %

7.849624 %

No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

51 10,534,734.30
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

0
0
0
0
3
3
81

No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

0.00
0.00
0.00
0.00
0.00
355,391.14
16,353,389.18

55

16,708,780.32

0.000000 % 0.000000 %
0.000000 % 0.000000 %
0.000000 % 0.000000 %
0.000000 % 0.000000 %
0.000000 % 0.000000 %
0.258065 % 0.255234 %
6.838710 % 11.744652 %
7.096774 % 11.999886 %

Please refer to CTSLink.com for a list of delinquency code descriptions.


Page 11

0
0
0
0
0
0
69

0.00
0.00
0.00
0.00
0.00
0.00
9,284,099.70

69

9,284,099.70

0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
4.548451 %

No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

Actual
Balance

26
69
31
20
20
10
234

2,432,129.98
7,756,015.91
4,569,432.49
2,577,903.40
1,848,637.05
974,130.31
36,690,080.95

410

56,848,330.09

0.000000 % 0-29 Days 1.713909 % 1.345888 %


0.000000 % 30 Days 4.548451 % 4.292012 %
0.000000 % 60 Days 2.043507 % 2.528626 %
0.000000 % 90 Days 1.318392 % 1.426556 %
0.000000 % 120 Days 1.318392 % 1.022996 %
0.000000 % 150 Days 0.659196 % 0.539063 %
5.137621 % 180+ Days 15.425181 % 20.303501 %
27.027027 % 31.458642 %

REO

Actual
Balance

0
0
0
0
0
2
53

TOTAL
Actual
Balance

4.548451 % 5.137621 %

FORECLOSURE

Actual
Balance
2,453,369.71
477,965.50
667,386.17
705,123.58
173,724.08
623,794.59
5,433,370.67

REO

Actual
Balance

TOTAL
Actual
Balance

0
0
0
0
0
0
32

0.00
0.00
0.00
0.00
0.00
0.00
6,663,511.93

32

6,663,511.93

No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

Actual
Balance

14
32
20
13
6
7
132

2,453,369.71
6,072,156.90
2,684,706.81
2,100,549.03
1,144,702.41
1,003,125.95
37,598,263.10

224

53,056,873.91

0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
4.785591 %

0-29 Days 1.806452 % 1.761957 %


30 Days 4.129032 % 4.360892 %
60 Days 2.580645 % 1.928099 %
90 Days 1.677419 % 1.508569 %
120 Days 0.774194 % 0.822101 %
150 Days 0.903226 % 0.720423 %
180+ Days 17.032258 % 27.002263 %

4.129032 % 4.785591 %

28.903226 % 38.104304 %

0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
4.129032 %

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Delinquency Status By Subgroup


DELINQUENT
1 (A) - OTS
No of Loans
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

No of
Loans

Actual Bal

16
8
4
3
1
9

1,727,599.98
702,696.48
774,366.74
410,687.64
92,193.20
1,538,195.55

41

5,245,739.59

3.245436 %
1.622718 %
0.811359 %
0.608519 %
0.202840 %
1.825558 %

BANKRUPTCY

3.325897 %
1.352799 %
1.490775 %
0.790637 %
0.177486 %
2.961264 %

0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

8.316430 % 10.098858 %

DELINQUENT
1 (B) - OTS
No of Loans
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

4,981,099.41
3,484,017.03
1,396,347.73
995,269.56
185,227.08
5,031,037.03

113

16,072,997.84

4.492188 %
1.757813 %
1.171875 %
1.074219 %
0.097656 %
2.441406 %

3.868387 %
2.705733 %
1.084422 %
0.772939 %
0.143850 %
3.907169 %

11.035156 % 12.482499 %

847,192.94
424,056.33
122,135.52
0.00
126,819.44
161,693.63
2,208,281.90

31

3,890,179.76
1.630977 %
0.816374 %
0.235130 %
0.000000 %
0.244147 %
0.311285 %
4.251283 %

No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

6.288032 % 7.489196 %

BANKRUPTCY
No of
Loans

Actual Bal

46
18
12
11
1
25

9
4
2
0
2
2
12
1.825558 %
0.811359 %
0.405680 %
0.000000 %
0.405680 %
0.405680 %
2.434077 %

FORECLOSURE

Actual
Balance

0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

1,584,937.04
623,260.19
260,583.46
407,188.93
43,916.48
165,302.63
5,085,214.17

69

8,170,402.90

1.660156 %
0.292969 %
0.292969 %
0.390625 %
0.097656 %
0.292969 %
3.710938 %

1.230883 %
0.484032 %
0.202373 %
0.316228 %
0.034106 %
0.128376 %
3.949243 %

6.738281 % 6.345241 %

0
0
0
0
0
2
19

0.00
0.00
0.00
0.00
0.00
289,130.25
3,606,106.37

21

3,895,236.62

0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.405680 %
3.853955 %

0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.556620 %
6.942311 %

4.259635 %

7.498932 %

No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

0.00
0.00
0.00
0.00
271,943.93
80,583.52
9,937,146.23

66

10,289,673.68

0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.292969 %
0.097656 %
6.054688 %

0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.211195 %
0.062582 %
7.717317 %

6.445313 %

7.991094 %

Please refer to CTSLink.com for a list of delinquency code descriptions.


Page 12

0
0
0
0
0
0
17

0.00
0.00
0.00
0.00
0.00
0.00
2,170,286.28

17

2,170,286.28

0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
3.448276 %

No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

Actual
Balance

9
20
10
4
5
5
57

847,192.94
2,151,656.31
824,832.00
774,366.74
537,507.08
543,017.08
9,522,870.10

110

15,201,442.25

0.000000 % 0-29 Days 1.825558 % 1.630977 %


0.000000 % 30 Days 4.056795 % 4.142270 %
0.000000 % 60 Days 2.028398 % 1.587929 %
0.000000 % 90 Days 0.811359 % 1.490775 %
0.000000 % 120 Days 1.014199 % 1.034784 %
0.000000 % 150 Days 1.014199 % 1.045392 %
4.178136 % 180+ Days 11.561866 % 18.332995 %
22.312373 % 29.265123 %

REO

Actual
Balance

0
0
0
0
3
1
62

TOTAL
Actual
Balance

3.448276 % 4.178136 %

FORECLOSURE

Actual
Balance

17
3
3
4
1
3
38

REO

Actual
Balance

TOTAL
Actual
Balance

0
0
0
0
0
0
52

0.00
0.00
0.00
0.00
0.00
0.00
7,113,813.42

52

7,113,813.42

No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

Actual
Balance

17
49
21
16
15
5
177

1,584,937.04
5,604,359.60
3,744,600.49
1,803,536.66
1,311,129.97
431,113.23
27,167,210.85

300

41,646,887.84

0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
5.524680 %

0-29 Days 1.660156 % 1.230883 %


30 Days 4.785156 % 4.352419 %
60 Days 2.050781 % 2.908105 %
90 Days 1.562500 % 1.400650 %
120 Days 1.464844 % 1.018241 %
150 Days 0.488281 % 0.334808 %
180+ Days 17.285156 % 21.098409 %

5.078125 % 5.524680 %

29.296875 % 32.343514 %

0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
5.078125 %

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Delinquency Status By Subgroup


DELINQUENT
2 (A) - OTS
No of Loans
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

768,358.57
810,417.45
231,887.40
33,111.02
23,940.22
1,079,999.12

33

2,947,713.78

3.107345 %
2.824859 %
1.412429 %
0.282486 %
0.282486 %
1.412429 %

2.142085 %
2.259340 %
0.646472 %
0.092309 %
0.066742 %
3.010899 %

9.322034 %

8.217848 %

DELINQUENT
2 (B) - OTS

30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

4,825,832.83
1,206,903.19
1,163,538.05
937,867.31
0.00
8,067,992.20

53

16,202,133.58
4.668436 %
1.167540 %
1.125589 %
0.907278 %
0.000000 %
7.804852 %

12.589074 % 15.673695 %

5
0
1
0
1
2
9

475,974.68
0.00
29,931.74
0.00
29,249.19
181,452.14
1,582,830.53

18

2,299,438.28

1.412429 %
0.000000 %
0.282486 %
0.000000 %
0.282486 %
0.564972 %
2.542373 %

FORECLOSURE

Actual
Balance

1.326956 %
0.000000 %
0.083446 %
0.000000 %
0.081543 %
0.505865 %
4.412728 %

No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

5.084746 % 6.410539 %

BANKRUPTCY
No of
Loans

Actual Bal

18
6
5
3
0
21

4.275534 %
1.425178 %
1.187648 %
0.712589 %
0.000000 %
4.988124 %

No of
Loans

Actual Bal

11
10
5
1
1
5

No of Loans

BANKRUPTCY

0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

1,977,395.03
477,965.50
637,454.43
705,123.58
144,474.89
442,342.45
3,850,540.14

33

8,235,296.02

0
0
0
0
0
1
10

0.00
0.00
0.00
0.00
0.00
152,981.06
2,041,810.35

11

2,194,791.41

0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.282486 %
2.824859 %

0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.426492 %
5.692305 %

3.107345 %

6.118797 %

No of
Loans

0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

0
0
0
0
0
1
43

0.00
0.00
0.00
0.00
0.00
202,410.08
14,311,578.83

44

14,513,988.91

1.912902 %
0.462376 %
0.616664 %
0.682126 %
0.139763 %
0.427915 %
3.724953 %

7.838480 % 7.966699 %

10.451306 % 14.040610 %

Please refer to CTSLink.com for a list of delinquency code descriptions.


Page 13

TOTAL
Actual
Balance

0
0
0
0
0
0
11

0.00
0.00
0.00
0.00
0.00
0.00
1,155,901.91

11

1,155,901.91

0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
3.107345 %

No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

5
11
11
5
2
4
35

475,974.68
768,358.57
840,349.19
231,887.40
62,360.21
358,373.42
5,860,541.91

73

8,597,845.38

20.621469 % 23.969690 %

REO
No of
Loans

Actual
Balance

0.000000 % 0-29 Days 1.412429 % 1.326956 %


0.000000 % 30 Days 3.107345 % 2.142085 %
0.000000 % 60 Days 3.107345 % 2.342786 %
0.000000 % 90 Days 1.412429 % 0.646472 %
0.000000 % 120 Days 0.564972 % 0.173852 %
0.000000 % 150 Days 1.129944 % 0.999099 %
3.222506 % 180+ Days 9.887006 % 16.338439 %

3.107345 % 3.222506 %

Actual
Balance

0-29 Days 0.000000 % 0.000000 %


30 Days 0.000000 % 0.000000 %
60 Days 0.000000 % 0.000000 %
90 Days 0.000000 % 0.000000 %
120 Days 0.000000 % 0.000000 %
150 Days 0.237530 % 0.195808 %
180+ Days 10.213777 % 13.844801 %

2.137767 %
0.712589 %
0.712589 %
0.712589 %
0.237530 %
0.475059 %
2.850356 %

No of
Loans

FORECLOSURE

Actual
Balance

9
3
3
3
1
2
12

REO

Actual
Balance

TOTAL
Actual
Balance

0
0
0
0
0
0
21

0.00
0.00
0.00
0.00
0.00
0.00
5,507,610.02

21

5,507,610.02

No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days

Actual
Balance

9
21
9
8
4
3
97

1,977,395.03
5,303,798.33
1,844,357.62
1,868,661.63
1,082,342.20
644,752.53
31,737,721.19

151

44,459,028.53

0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
5.327977 %

0-29 Days 2.137767 % 1.912902 %


30 Days 4.988124 % 5.130813 %
60 Days 2.137767 % 1.784203 %
90 Days 1.900238 % 1.807715 %
120 Days 0.950119 % 1.047041 %
150 Days 0.712589 % 0.623724 %
180+ Days 23.040380 % 30.702584 %

4.988124 % 5.327977 %

35.866983 % 43.008981 %

0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
0.000000 %
4.988124 %

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

180+ Delinquency Summary

Days
Delinquent
180 210 240 270 300 330 360 390 420 450 480 510 540 570 600 630 660 690 720 750 780 810 840 870 900 930 960 990 1020 1050 1080 1110 1140 1170 1200 1230 1260 1290 1320 -

209
239
269
299
329
359
389
419
449
479
509
539
569
599
629
659
689
719
749
779
809
839
869
899
929
959
989
1019
1049
1079
1109
1139
1169
1199
1229
1259
1289
1319
1349

Number
Of
Loans
11
13
12
14
10
11
9
5
11
9
3
7
1
7
7
5
6
7
8
11
4
9
3
10
3
5
5
7
7
2
5
5
4
5
13
4
7
5
3

Summary
Outstanding
Actual
Balance($)
1,211,015.76
1,609,017.94
2,945,358.16
2,494,355.02
1,422,865.97
2,181,688.12
1,026,040.88
1,097,866.23
1,800,253.00
1,671,659.84
705,974.89
929,651.18
51,645.16
1,330,172.26
1,410,699.64
811,700.54
1,054,388.23
641,112.10
1,696,637.58
1,825,044.71
968,695.31
1,831,381.47
470,385.02
1,728,353.14
436,083.11
822,000.50
875,756.29
1,630,547.39
1,215,802.56
487,035.11
442,654.11
877,184.73
564,246.99
887,431.61
2,390,135.07
1,306,748.93
797,548.93
1,321,715.28
1,088,559.07

Percentage
Of
Balance(%)
0.379
0.503
0.921
0.780
0.445
0.682
0.321
0.343
0.563
0.522
0.221
0.291
0.016
0.416
0.441
0.254
0.330
0.200
0.530
0.570
0.303
0.572
0.147
0.540
0.136
0.257
0.274
0.510
0.380
0.152
0.138
0.274
0.176
0.277
0.747
0.408
0.249
0.413
0.340

Number
Of
Loans
7
9
7
11
8
6
7
3
10
5
0
4
1
6
4
4
4
7
5
7
4
5
1
6
3
3
2
3
6
2
2
3
3
4
8
3
4
4
1

Group 1
Outstanding
Actual
Balance($)
721,729.00
1,265,677.86
1,216,132.42
1,542,876.73
1,190,623.41
610,685.34
858,559.23
230,835.20
1,438,834.22
822,231.51
0.00
452,653.74
51,645.16
691,931.54
530,209.76
418,388.54
522,897.78
641,112.10
1,173,141.86
1,223,089.43
968,695.31
538,592.87
57,938.46
917,003.14
436,083.11
598,028.00
212,498.50
472,723.71
943,004.88
487,035.11
199,272.25
649,013.32
280,483.10
645,331.61
1,171,883.24
767,770.52
265,550.58
869,673.64
300,970.20
Page 14

Percentage
Of
Balance(%)
0.399
0.700
0.673
0.854
0.659
0.338
0.475
0.128
0.796
0.455
0.000
0.250
0.029
0.383
0.293
0.232
0.289
0.355
0.649
0.677
0.536
0.298
0.032
0.507
0.241
0.331
0.118
0.262
0.522
0.270
0.110
0.359
0.155
0.357
0.648
0.425
0.147
0.481
0.167

Number
Of
Loans
4
4
5
3
2
5
2
2
1
4
3
3
0
1
3
1
2
0
3
4
0
4
2
4
0
2
3
4
1
0
3
2
1
1
5
1
3
1
2

Group 2
Outstanding
Actual
Balance($)
489,286.76
343,340.08
1,729,225.74
951,478.29
232,242.56
1,571,002.78
167,481.65
867,031.03
361,418.78
849,428.33
705,974.89
476,997.44
0.00
638,240.72
880,489.88
393,312.00
531,490.45
0.00
523,495.72
601,955.28
0.00
1,292,788.60
412,446.56
811,350.00
0.00
223,972.50
663,257.79
1,157,823.68
272,797.68
0.00
243,381.86
228,171.41
283,763.89
242,100.00
1,218,251.83
538,978.41
531,998.35
452,041.64
787,588.87

Percentage
Of
Balance(%)
0.351
0.247
1.242
0.683
0.167
1.128
0.120
0.623
0.260
0.610
0.507
0.343
0.000
0.458
0.632
0.282
0.382
0.000
0.376
0.432
0.000
0.928
0.296
0.583
0.000
0.161
0.476
0.832
0.196
0.000
0.175
0.164
0.204
0.174
0.875
0.387
0.382
0.325
0.566

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

180+ Delinquency Summary


Number
Of
Loans
1350
1380
1410
1440
1470
1500
1530
1560
1590
1620
1650
1680
1710
1740
1770
1800
1830
1860
1890
1920
1950
2010
2040
2070
2100
2130
2160
2190
2220
2250
2280
2310
2340
2370
2400
2430
2460
2520
2610
2670
2700

1379
1409
1439
1469
1499
1529
1559
1589
1619
1649
1679
1709
1739
1769
1799
1829
1859
1889
1919
1949
1979
2039
2069
2099
2129
2159
2189
2219
2249
2279
2309
2339
2369
2399
2429
2459
2489
2549
2639
2699
2729

4
5
2
2
2
3
1
3
3
2
2
2
3
2
2
4
2
1
4
4
3
1
3
1
3
1
2
1
3
1
3
3
2
1
1
3
2
1
1
1
1

Summary
Outstanding
Actual
Balance($)
639,225.85
1,393,649.99
498,837.19
399,470.84
713,565.48
474,706.74
145,445.82
746,816.33
613,807.45
311,124.29
475,986.93
369,122.93
749,652.66
461,032.64
228,676.13
1,165,506.96
993,470.51
291,431.38
1,761,289.04
1,333,800.86
806,584.88
612,000.00
935,775.68
229,970.91
820,301.19
344,107.83
600,949.43
189,295.04
1,101,267.81
155,422.01
1,405,535.75
673,405.71
368,595.06
355,076.53
255,547.10
580,705.85
332,225.93
620,602.29
655,804.60
368,024.28
349,645.01

Percentage
Of
Balance(%)
0.200
0.436
0.156
0.125
0.223
0.148
0.045
0.233
0.192
0.097
0.149
0.115
0.234
0.144
0.071
0.364
0.311
0.091
0.550
0.417
0.252
0.191
0.292
0.072
0.256
0.108
0.188
0.059
0.344
0.049
0.439
0.210
0.115
0.111
0.080
0.181
0.104
0.194
0.205
0.115
0.109

Number
Of
Loans
3
1
1
0
1
3
1
3
2
1
1
1
3
1
2
2
1
1
1
3
1
0
2
0
1
1
1
1
1
1
1
2
2
1
0
2
1
0
0
0
1

Group 1
Outstanding
Actual
Balance($)
445,351.43
53,736.40
82,680.15
0.00
185,960.42
474,706.74
145,445.82
746,816.33
231,263.85
159,026.04
202,024.00
191,945.55
749,652.66
199,978.81
228,676.13
559,064.53
248,395.57
291,431.38
243,634.41
799,869.55
110,809.13
0.00
472,275.68
0.00
253,773.08
344,107.83
131,269.43
189,295.04
146,768.66
155,422.01
229,563.75
259,616.17
368,595.06
355,076.53
0.00
398,705.85
83,729.30
0.00
0.00
0.00
349,645.01
Page 15

Percentage
Of
Balance(%)
0.246
0.030
0.046
0.000
0.103
0.263
0.080
0.413
0.128
0.088
0.112
0.106
0.415
0.111
0.127
0.309
0.137
0.161
0.135
0.443
0.061
0.000
0.261
0.000
0.140
0.190
0.073
0.105
0.081
0.086
0.127
0.144
0.204
0.196
0.000
0.221
0.046
0.000
0.000
0.000
0.193

Number
Of
Loans
1
4
1
2
1
0
0
0
1
1
1
1
0
1
0
2
1
0
3
1
2
1
1
1
2
0
1
0
2
0
2
1
0
0
1
1
1
1
1
1
0

Group 2
Outstanding
Actual
Balance($)
193,874.42
1,339,913.59
416,157.04
399,470.84
527,605.06
0.00
0.00
0.00
382,543.60
152,098.25
273,962.93
177,177.38
0.00
261,053.83
0.00
606,442.43
745,074.94
0.00
1,517,654.63
533,931.31
695,775.75
612,000.00
463,500.00
229,970.91
566,528.11
0.00
469,680.00
0.00
954,499.15
0.00
1,175,972.00
413,789.54
0.00
0.00
255,547.10
182,000.00
248,496.63
620,602.29
655,804.60
368,024.28
0.00

Percentage
Of
Balance(%)
0.139
0.962
0.299
0.287
0.379
0.000
0.000
0.000
0.275
0.109
0.197
0.127
0.000
0.187
0.000
0.436
0.535
0.000
1.090
0.383
0.500
0.440
0.333
0.165
0.407
0.000
0.337
0.000
0.686
0.000
0.845
0.297
0.000
0.000
0.184
0.131
0.178
0.446
0.471
0.264
0.000

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

180+ Delinquency Summary


Number
Of
Loans
2820 - 2849
Total

2
366

Summary
Outstanding
Actual
Balance($)
701,469.31
74,288,344.05

Percentage
Of
Balance(%)
0.219
23.215

Number
Of
Loans
1
234

Group 1
Outstanding
Actual
Balance($)
216,962.27
36,690,080.95

This report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy)

Page 16

Percentage
Of
Balance(%)
0.120
20.301

Number
Of
Loans
1
132

Group 2
Outstanding
Actual
Balance($)
484,507.04
37,598,263.10

Percentage
Of
Balance(%)
0.348
27.004

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

REO Detail - All Mortgage Loans in REO during Current Period


12 Month REO History

Summary
New REO Loans
Loans in REO
Original Principal Balance

Current Actual Balance

9
1,539,040.00
1,500,054.56

6.00%
5.00%
4.00%
3.00%

Current REO Total

2.00%
1.00%

ct
-1
4

4
p1
Se

4
g1
Au

Ju
l-1

4
Ju
n1

ay
-1
4
M

Ap
r-1
4

ar
-1
4
M

14
Fe
b-

4
Ja
n1

ec
-1
3

0.00%
ov
-1
3

101
16,169,384.00
15,947,611.63

Loans in REO
Original Principal Balance
Current Actual Balance

12 Month REO History

Group 1
New REO Loans
Loans in REO
Original Principal Balance

Current Actual Balance

7
694,040.00
660,731.70

6.00%
5.00%
4.00%
3.00%

Current REO Total

2.00%
1.00%

-1
4
ct
O

Se
p14

Au
g14

l-1
4
Ju

Ju
n14

ay
-

14

4
r-1
Ap

ar
-1

4
b1
Fe

Ja
n14

ec

-1
3

-1
3

0.00%
ov

69
9,304,163.00
9,284,099.70

Loans in REO
Original Principal Balance
Current Actual Balance

12 Month REO History

Group 2
New REO Loans

4.00%

3.00%

2.00%

1.00%

4
ct
-1
O

4
-1
Se
p

4
-1
Au
g

Ju

l-1

4
-1
Ju
n

ay

-1
4

-1
4
Ap
r

-1
4
ar
M

b14
Fe

-1
Ja
n

13
ec
-

Page 17

0.00%
D

32
6,865,221.00
6,663,511.93

13

Current REO Total


Loans in REO
Original Principal Balance
Current Actual Balance

5.00%

ov
-

Current Actual Balance

2
845,000.00
839,322.86

Loans in REO
Original Principal Balance

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

REO Loan Detail - All Mortgage Loans in REO during Current Period

Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1

Loan
Number
0121684088
0121684880
0121686299
0121688048
0121690614
0121691802
0121694509
0121694954
0121696454
0121700066
0121700082
0121700249
0121702815
0121702971
0121703193
0121704670
0121704787
0121705420
0121706212
0121706675
0121707491
0121708861
0121709190
0121712665
0121712939
0121713796
0121714893
0121717946
0121718472
0121719264
0121719819
0121720221
0121720577
0121721310
0121723282
0121724215
0121724488
0121726756
0121727424
0121728042

Month Loan
Entered REO
Dec-2013
Oct-2014
Jun-2014
Jul-2014
Aug-2014
Sep-2014
Apr-2014
Oct-2014
Apr-2014
Dec-2013
Mar-2014
May-2013
Aug-2014
Jun-2013
Feb-2014
Mar-2014
Aug-2014
Jul-2014
Apr-2014
Oct-2014
Jun-2014
Sep-2013
Apr-2014
Feb-2014
Oct-2014
Dec-2013
Sep-2014
Mar-2014
Sep-2014
May-2014
Oct-2014
Jun-2014
Jul-2013
Feb-2014
May-2014
Aug-2014
May-2013
Sep-2014
Apr-2014
May-2014

First
Payment
Date

State

LTV at
Origination

01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Jul-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006

FL
NJ
PA
MO
NY
CT
WI
NY
OK
FL
CT
TX
WA
FL
TN
IN
OH
DE
IN
IL
PA
FL
NY
OH
GA
MD
FL
FL
MS
WI
PA
FL
FL
CT
MD
MI
GA
TX
NJ
AL

80.00
73.91
80.00
80.00
90.00
75.00
95.00
100.00
90.00
89.44
80.00
74.03
56.33
66.67
95.00
80.36
100.00
80.00
100.00
80.00
100.00
90.00
84.96
79.23
90.00
99.48
69.33
80.00
95.00
95.00
95.00
72.33
78.13
61.82
63.22
80.00
76.15
69.92
87.21
100.00

Original
Principal
Balance
147,600.00
170,000.00
150,400.00
101,600.00
71,910.00
182,250.00
82,317.00
37,235.00
51,300.00
199,000.00
133,920.00
191,000.00
138,000.00
200,000.00
110,200.00
135,000.00
84,000.00
85,600.00
129,900.00
90,800.00
37,500.00
160,200.00
114,700.00
103,000.00
144,000.00
191,000.00
156,000.00
368,000.00
91,675.00
85,975.00
45,505.00
132,000.00
250,000.00
170,000.00
55,000.00
300,000.00
99,000.00
86,000.00
191,000.00
89,900.00
Page 18

Current
Actual
Balance
141,875.11
166,698.41
145,445.82
92,841.09
70,009.13
191,945.55
96,838.72
40,418.11
48,635.12
202,024.00
131,269.43
189,295.04
132,626.87
195,035.23
123,108.15
125,678.71
77,988.23
92,326.09
131,296.24
81,333.67
35,232.03
158,452.12
110,809.13
113,051.50
138,153.39
189,493.60
140,297.43
357,409.38
88,862.07
99,627.05
42,463.09
124,952.35
243,634.41
159,539.73
51,645.16
274,850.93
92,822.64
79,183.42
199,978.81
89,669.88

Paid To Date
01-Jan-2011
01-Jun-2012
01-May-2010
01-Oct-2013
01-Sep-2009
01-Dec-2009
01-Mar-2013
01-Feb-2011
01-Apr-2011
01-Jan-2010
01-Sep-2008
01-Aug-2008
01-Mar-2011
01-May-2011
01-May-2013
01-Mar-2012
01-Nov-2012
01-Feb-2011
01-Dec-2012
01-Jun-2013
01-May-2012
01-Apr-2008
01-Mar-2009
01-Jun-2011
01-Jan-2013
01-Jul-2011
01-May-2013
01-Apr-2009
01-Oct-2013
01-Apr-2011
01-Jan-2013
01-Dec-2012
01-May-2009
01-Mar-2012
01-Feb-2013
01-Jun-2013
01-Oct-2012
01-Jun-2010
01-Oct-2009
01-Dec-2012

Months
Delinquent

Current
Loan Rate

43
26
51
10
59
56
17
42
40
55
72
73
41
39
15
29
21
42
20
14
27
77
65
38
19
37
15
64
10
40
19
20
63
29
18
14
22
50
58
20

8.625 %
8.950 %
6.500 %
8.500 %
5.375 %
8.950 %
7.000 %
9.750 %
5.875 %
5.250 %
4.875 %
6.875 %
8.950 %
5.000 %
4.500 %
7.875 %
6.375 %
4.875 %
8.950 %
5.000 %
6.750 %
6.625 %
7.750 %
7.000 %
6.125 %
6.000 %
5.000 %
5.375 %
8.375 %
5.250 %
6.875 %
5.875 %
5.750 %
7.625 %
8.950 %
4.500 %
8.250 %
8.950 %
7.000 %
4.875 %

Approximate
Delinquent
Interest
42,271.93
32,399.16
38,282.48
7,371.60
17,038.65
74,635.43
9,833.30
12,896.45
9,069.55
42,663.92
37,740.91
78,270.60
39,337.15
28,923.18
6,858.94
23,474.78
8,729.24
13,695.16
20,106.65
4,816.76
5,331.29
68,308.69
42,427.04
23,088.54
13,373.79
32,868.94
8,833.86
96,317.82
6,927.26
15,983.53
4,694.09
12,213.19
69,432.80
28,808.46
7,195.82
14,481.14
14,197.22
26,993.43
61,383.53
7,115.61

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

REO Loan Detail - All Mortgage Loans in REO during Current Period

Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2

Loan
Number
0121728059
0121729867
0121736748
0121737894
0121739189
0121739700
0121740914
0121741441
0121743009
0121743082
0121744247
0121744957
0121745798
0121746564
0121747265
0121748883
0121750517
0121753511
0121757090
0121762900
0121764849
0121765168
0121765978
0121767883
0121767958
0121770853
0121773808
0121775654
0121775860
0120042247
0120385091
0121682553
0121686877
0121688253
0121689723
0121692859
0121702468
0121703482
0121706642
0121708432

Month Loan
Entered REO
Dec-2013
Nov-2013
Aug-2013
Oct-2014
Apr-2013
Apr-2014
Sep-2014
Apr-2014
Jun-2014
Feb-2014
Oct-2014
Sep-2013
Dec-2012
Aug-2012
Mar-2014
Jan-2014
Dec-2013
Apr-2014
Sep-2014
Aug-2012
Apr-2014
Feb-2014
Oct-2013
Jul-2014
May-2014
May-2014
May-2014
Jul-2014
Sep-2014
Feb-2014
Mar-2014
Jun-2014
Apr-2014
May-2014
Sep-2013
Oct-2014
Jan-2014
Oct-2013
Sep-2014
Jul-2014

First
Payment
Date

State

LTV at
Origination

01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Sep-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Sep-2006
01-Sep-2006
24-Feb-2006
01-Jan-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006

MI
WI
SC
FL
IL
OH
OH
PA
FL
IN
WI
MN
IL
PA
WI
WI
AK
ME
WA
WV
FL
MO
KS
ID
OH
IL
VA
MD
NJ
NC
AR
TX
OH
NY
MT
CA
PA
OH
NJ
FL

95.00
95.00
85.00
84.69
95.00
80.00
80.00
95.00
75.00
80.00
90.00
80.00
64.66
95.00
73.77
80.00
80.00
80.00
67.35
100.00
83.69
95.00
80.00
80.00
95.00
95.00
90.00
89.94
95.00
58.14
76.92
90.00
100.00
95.00
80.00
88.10
80.00
80.00
95.00
77.58

Original
Principal
Balance
112,100.00
171,000.00
246,500.00
166,000.00
57,000.00
71,920.00
200,000.00
217,550.00
90,000.00
54,400.00
40,500.00
160,000.00
150,001.00
170,050.00
45,000.00
124,800.00
108,800.00
102,400.00
165,000.00
79,500.00
175,750.00
218,500.00
58,000.00
83,920.00
43,035.00
171,000.00
169,200.00
143,000.00
346,750.00
50,000.00
950,000.00
72,000.00
210,900.00
370,500.00
24,640.00
740,000.00
84,000.00
128,800.00
83,600.00
128,000.00
Page 19

Current
Actual
Balance
103,857.99
213,218.14
253,773.08
154,444.32
55,564.66
89,653.15
216,789.54
216,962.27
45,343.18
50,701.54
37,220.71
184,212.43
146,768.66
162,614.71
53,736.40
157,730.63
98,880.79
101,164.05
175,188.99
79,152.44
185,960.42
217,492.03
53,089.83
78,066.78
26,998.63
179,082.37
169,706.13
138,959.34
370,949.65
47,588.91
638,240.72
68,363.19
237,272.21
368,024.28
23,152.12
739,999.96
84,868.52
120,589.01
97,956.07
130,215.34

Paid To Date
01-Mar-2013
01-Aug-2012
01-Nov-2008
01-Feb-2012
01-Mar-2010
01-May-2011
01-Jun-2013
01-Nov-2006
01-Mar-2012
01-Jan-2012
01-Jul-2013
01-Nov-2011
01-Jul-2008
01-Apr-2011
01-Oct-2010
01-Jul-2012
01-Nov-2012
01-Apr-2008
01-Jul-2012
01-Jun-2011
01-Jul-2010
01-Jun-2013
01-May-2012
01-May-2011
01-Sep-2012
01-Jul-2011
01-Oct-2011
01-Aug-2011
01-Apr-2009
24-Dec-2010
01-Jan-2013
01-Mar-2012
01-Nov-2011
01-Apr-2007
01-Jul-2012
01-Dec-2010
01-Oct-2012
01-Apr-2011
01-Jul-2011
01-Jul-2011

Months
Delinquent

Current
Loan Rate

17
24
70
30
53
39
14
94
29
31
13
33
74
40
46
25
21
77
25
38
49
14
27
39
23
37
34
36
64
44
19
29
33
89
25
44
22
40
37
37

6.500 %
4.625 %
8.000 %
6.875 %
7.750 %
4.875 %
4.750 %
6.125 %
2.000 %
5.125 %
6.875 %
4.000 %
5.125 %
6.875 %
6.500 %
4.000 %
4.625 %
6.625 %
4.875 %
5.250 %
5.250 %
2.000 %
4.875 %
4.375 %
9.125 %
5.000 %
6.250 %
5.125 %
8.750 %
8.750 %
5.125 %
9.125 %
5.000 %
5.875 %
6.875 %
5.625 %
5.875 %
4.375 %
4.000 %
9.500 %

Approximate
Delinquent
Interest
10,254.05
18,634.48
107,533.21
25,716.71
18,209.69
12,464.13
12,097.81
113,689.81
1,622.57
6,493.70
2,934.25
18,415.15
44,814.27
36,064.83
12,486.25
12,266.14
7,778.57
43,436.06
17,022.07
12,321.43
35,181.65
4,256.30
5,651.48
10,298.39
4,426.28
24,170.14
28,546.67
19,242.35
159,329.86
14,701.79
50,640.27
14,994.57
30,184.35
163,784.35
3,208.15
145,546.09
8,943.46
16,281.49
10,219.86
35,697.03

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

REO Loan Detail - All Mortgage Loans in REO during Current Period

Group
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2

Loan
Number
0121714331
0121720015
0121720775
0121724413
0121725360
0121726293
0121727630
0121738157
0121738744
0121744668
0121747711
0121749774
0121751804
0121759948
0121760334
0121770465
0121772719
0121773790
0121774210
0121775217
0121777163

Month Loan
Entered REO
May-2012
Sep-2014
Oct-2014
Jul-2014
Apr-2014
Feb-2014
Aug-2014
Jun-2014
Jul-2014
May-2014
Dec-2013
Aug-2014
Jan-2014
Aug-2014
May-2014
Apr-2014
Jan-2014
May-2014
Feb-2014
Jun-2014
Apr-2014

First
Payment
Date

State

LTV at
Origination

01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
05-Jul-2006
01-Sep-2006
01-Sep-2006

FL
NY
TX
IL
PA
MD
AZ
NY
SC
MI
AL
HI
WI
OK
WA
OH
MD
WA
NC
MD
MT

56.10
80.00
100.00
90.00
90.00
80.00
80.00
95.00
75.00
80.00
84.42
80.00
90.00
85.00
80.00
90.00
80.00
85.00
73.47
95.00
87.46

Original
Principal
Balance
230,000.00
28,000.00
105,000.00
432,211.00
159,300.00
196,000.00
174,720.00
76,000.00
35,250.00
184,000.00
116,500.00
256,000.00
153,900.00
242,250.00
282,400.00
81,000.00
252,400.00
233,750.00
72,000.00
112,100.00
600,000.00

Page 20

Current
Actual
Balance
273,962.93
26,933.51
99,322.90
446,621.93
152,274.04
178,920.50
162,098.59
73,755.67
33,454.44
193,874.42
114,978.21
261,053.83
145,932.47
221,141.56
301,225.39
100,587.50
249,621.14
262,124.29
71,619.80
109,501.19
628,237.29

Paid To Date
01-Jan-2010
01-Apr-2011
01-Jan-2014
01-Oct-2012
01-Aug-2010
01-Aug-2012
01-May-2013
01-Feb-2011
01-Jul-2013
01-Nov-2010
01-Apr-2013
01-Oct-2009
01-Jul-2012
01-Dec-2011
01-Apr-2011
01-Mar-2013
01-May-2012
01-Oct-2010
01-May-2013
01-Aug-2011
01-May-2012

Months
Delinquent

Current
Loan Rate

55
40
7
22
48
24
15
42
13
45
16
58
25
32
40
17
27
46
15
36
27

6.000 %
9.125 %
10.500 %
2.000 %
5.625 %
4.500 %
4.750 %
10.325 %
10.500 %
6.000 %
7.000 %
6.000 %
8.500 %
5.125 %
5.500 %
4.000 %
2.000 %
7.990 %
6.000 %
4.875 %
4.500 %

Approximate
Delinquent
Interest
68,739.87
7,689.79
7,421.25
13,019.31
32,299.00
15,515.33
9,635.31
25,033.75
4,154.78
40,342.31
11,069.35
66,849.15
26,625.68
29,110.79
51,335.46
5,485.47
8,862.56
76,533.34
5,499.66
14,666.87
59,452.84

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period


12 Month Foreclosure History

Summary
New Foreclosure Loans
Loans in Foreclosure
Original Principal Balance
Current Actual Balance

20
4,794,401.00
4,728,184.40

16.00%
14.00%
12.00%
10.00%
8.00%

Current Foreclosure Total

4.00%
2.00%

ct
-1
4

4
p1
Se

4
g1
Au

Ju
l-1

4
Ju
n1

ay
-1
4
M

Ap
r-1
4

ar
-1
4
M

Fe
b-

14

4
Ja
n1

ec
-1
3

0.00%
ov
-1
3

142
31,042,249.00
30,893,690.62

Loans in Foreclosure
Original Principal Balance
Current Actual Balance

6.00%

12 Month Foreclosure History

Group 1
New Foreclosure Loans
10
1,289,001.00
1,278,255.68

12.00%
10.00%
8.00%
6.00%

Current Foreclosure Total

4.00%
2.00%

-1
4
ct
O

Se
p14

Au
g14

l-1
4
Ju

Ju
n14

ay
-

14

4
r-1
Ap

ar
-1

4
b1
Fe

-1
3
ec
D

Ja
n14

0.00%
-1
3

87
14,333,698.00
14,184,910.30

ov

Loans in Foreclosure
Original Principal Balance
Current Actual Balance

14.00%

Loans in Foreclosure
Original Principal Balance
Current Actual Balance

12 Month Foreclosure History

Group 2
New Foreclosure Loans
Loans in Foreclosure
Original Principal Balance
Current Actual Balance

10
3,505,400.00
3,449,928.72

18.00%
16.00%
14.00%
12.00%
10.00%
8.00%

Current Foreclosure Total

6.00%
4.00%
2.00%

Page 21

4
ct
-1
O

4
-1
Se
p

4
-1
Au
g

Ju

l-1

4
-1
Ju
n

ay

-1
4

-1
4
Ap
r

-1
4
ar
M

b14
Fe

4
-1
Ja
n

ec
-

13

13

0.00%
ov
-

55
16,708,551.00
16,708,780.32

Loans in Foreclosure
Original Principal Balance
Current Actual Balance

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period

Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1

Loan
Number
0121681456
0121681530
0121681688
0121682710
0121683007
0121685978
0121686042
0121689814
0121690051
0121691000
0121691190
0121692800
0121694020
0121694111
0121694913
0121695241
0121695381
0121696603
0121699201
0121701700
0121702047
0121702112
0121702534
0121702625
0121702823
0121705727
0121706238
0121708390
0121711386
0121711691
0121712194
0121712269
0121712343
0121712772
0121713697
0121714240
0121716492
0121717631
0121718043
0121719835

Month Loan
Entered FC
Apr-2013
Nov-2012
Dec-2010
Oct-2014
Dec-2012
May-2011
Jul-2011
Apr-2014
Oct-2014
Mar-2014
Oct-2014
Mar-2014
Mar-2012
Sep-2012
Aug-2014
Sep-2014
Oct-2014
May-2013
May-2013
Oct-2014
Sep-2014
Aug-2014
Sep-2014
Mar-2014
Jun-2012
Feb-2013
Sep-2014
Sep-2014
Jan-2014
Mar-2014
Jan-2013
Sep-2014
Dec-2013
Aug-2014
May-2014
Nov-2012
Dec-2013
Nov-2010
Sep-2014
Jun-2012

First
Payment
Date

State

01-Jun-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Jun-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006

NY
NJ
IL
MD
HI
NY
PA
IL
NY
NJ
ID
NJ
FL
HI
NC
PA
IL
ME
NY
CO
NY
NY
CT
NJ
OR
PA
IL
AR
PA
NJ
RI
SC
PA
OH
IA
NJ
NM
NJ
TN
NY

LTV at
Origination
78.35
72.00
85.00
39.88
75.00
90.00
90.00
79.87
95.00
60.00
85.00
80.00
75.00
56.22
80.00
95.00
95.00
79.50
49.40
80.00
85.00
74.24
80.00
84.55
80.00
85.00
95.00
85.00
85.00
90.00
80.00
95.00
75.00
79.41
95.00
93.77
70.00
90.00
80.00
95.00

Original
Principal
Balance
380,000.00
270,000.00
176,800.00
163,500.00
244,500.00
220,500.00
70,200.00
59,500.00
49,875.00
210,000.00
140,165.00
352,000.00
142,500.00
244,000.00
244,000.00
128,250.00
44,811.00
128,000.00
205,000.00
156,000.00
187,000.00
245,000.00
222,400.00
465,000.00
236,000.00
42,500.00
182,400.00
49,300.00
44,200.00
211,500.00
248,000.00
99,275.00
26,250.00
270,000.00
83,600.00
271,000.00
189,000.00
351,000.00
73,840.00
57,000.00
Page 22

Current
Actual
Balance
362,444.93
280,437.35
170,858.25
156,273.80
228,744.87
216,436.19
67,240.51
53,858.15
46,302.12
207,685.08
160,628.15
344,107.83
132,815.11
236,505.76
241,627.06
132,409.00
40,748.15
118,967.44
192,924.42
135,541.38
188,552.54
248,395.57
221,672.35
450,591.82
236,263.20
62,181.05
168,171.69
53,977.62
40,531.15
255,839.49
246,665.46
114,717.81
24,262.78
309,444.30
79,050.88
282,576.45
169,351.71
349,645.01
66,779.95
55,168.71

Paid To Date
01-Apr-2010
01-Jul-2011
01-Apr-2010
01-Jan-2014
01-Jul-2012
01-Jan-2009
01-Feb-2011
01-Oct-2013
01-Jan-2013
01-Dec-2007
01-Nov-2013
01-Oct-2008
01-Oct-2011
01-Mar-2012
01-May-2013
01-Feb-2014
01-Apr-2014
01-Jan-2011
01-Mar-2012
01-Apr-2014
01-Oct-2011
01-Jul-2009
01-Oct-2013
01-Nov-2009
01-Mar-2011
01-Sep-2012
01-Oct-2013
01-Aug-2013
01-Jan-2013
01-Jan-2009
01-Aug-2012
01-Dec-2011
01-Jul-2013
01-Jun-2012
01-Nov-2013
01-May-2011
01-Jul-2013
01-Mar-2007
01-Jun-2013
01-Jun-2010

Months
Delinquent

Current
Loan Rate

52
37
52
7
25
68
42
10
19
81
9
71
34
29
15
6
4
43
29
4
34
61
10
57
41
23
10
12
19
68
24
32
13
26
9
39
13
90
14
50

6.875 %
4.625 %
5.875 %
7.000 %
7.750 %
5.500 %
6.875 %
5.875 %
6.500 %
6.500 %
4.875 %
5.625 %
7.125 %
5.125 %
7.950 %
4.625 %
6.875 %
7.875 %
7.875 %
4.375 %
3.875 %
6.500 %
5.125 %
7.950 %
4.500 %
7.500 %
5.000 %
6.000 %
5.875 %
7.950 %
5.000 %
5.250 %
6.875 %
3.850 %
4.875 %
4.750 %
7.375 %
6.875 %
5.250 %
6.875 %

Approximate
Delinquent
Interest
100,473.02
34,580.52
39,729.56
7,570.27
36,699.73
65,304.91
15,009.59
2,870.94
4,828.75
93,694.22
6,376.04
112,772.85
26,466.25
27,529.70
25,236.52
3,621.16
1,294.39
31,914.77
36,084.65
2,611.47
18,439.61
74,076.03
10,139.80
156,437.63
32,788.36
8,286.00
7,484.38
3,423.72
3,773.27
105,427.43
23,635.74
15,118.95
1,914.00
23,465.31
3,144.86
39,542.53
14,390.19
191,043.94
4,176.23
14,661.31

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period

Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1

Loan
Number
0121720817
0121724371
0121724504
0121725840
0121729248
0121729529
0121731889
0121732887
0121737852
0121738470
0121739361
0121739494
0121739650
0121741391
0121743959
0121744106
0121747182
0121748164
0121748859
0121750707
0121751382
0121751606
0121752349
0121753743
0121755649
0121756258
0121756308
0121756712
0121757256
0121757801
0121759310
0121761274
0121761589
0121762694
0121762702
0121763312
0121763718
0121765481
0121767446
0121767495

Month Loan
Entered FC
Mar-2014
Feb-2013
Sep-2014
Jan-2014
Jul-2008
Dec-2013
Oct-2014
Mar-2014
Sep-2014
Dec-2012
Oct-2012
Jun-2012
Sep-2014
Oct-2014
Sep-2014
Mar-2014
Aug-2014
Aug-2013
Jun-2014
Aug-2012
Jan-2014
Aug-2014
Mar-2013
Sep-2013
Sep-2014
Feb-2014
Aug-2012
Mar-2014
Oct-2014
Oct-2014
Jul-2014
Aug-2014
Apr-2013
Jun-2014
Jun-2012
Sep-2014
Aug-2012
Sep-2014
Sep-2014
May-2014

First
Payment
Date

State

LTV at
Origination

01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006

NJ
MS
IL
OH
NY
LA
WI
NJ
DC
NY
PA
PA
NY
PA
TN
NJ
MD
VT
IN
DE
FL
GA
NY
NJ
FL
OK
NY
NJ
MO
FL
PA
MO
NJ
WI
NY
PA
PA
IA
FL
NJ

95.00
72.46
90.00
95.00
93.75
64.40
100.00
94.23
66.88
75.00
95.00
100.00
80.00
90.00
80.00
95.00
80.00
70.00
90.00
84.45
39.16
95.00
95.00
83.13
75.00
80.00
90.00
100.00
100.00
80.00
90.00
80.00
66.46
77.16
94.95
70.00
85.00
95.00
82.38
76.29

Original
Principal
Balance
389,500.00
50,000.00
103,500.00
46,075.00
360,000.00
80,500.00
83,000.00
232,750.00
210,000.00
108,750.00
66,500.00
160,000.00
72,080.00
214,650.00
131,120.00
163,400.00
208,000.00
136,500.00
139,500.00
201,000.00
186,000.00
105,450.00
68,400.00
345,000.00
225,000.00
81,600.00
323,100.00
73,000.00
137,000.00
150,400.00
66,600.00
65,920.00
216,000.00
89,500.00
88,300.00
112,000.00
63,750.00
72,200.00
173,000.00
267,000.00
Page 23

Current
Actual
Balance
398,839.50
46,787.02
97,780.69
43,755.56
355,076.53
89,540.22
95,654.40
229,563.75
207,174.40
99,014.77
57,938.46
157,018.25
64,482.22
202,703.25
127,966.28
158,667.00
222,671.19
150,036.03
135,355.00
185,598.28
167,982.67
99,340.81
65,565.87
274,329.30
220,497.25
74,279.43
340,354.61
71,510.52
157,011.34
146,186.84
62,106.07
58,197.97
296,091.48
77,876.98
95,261.28
68,633.00
60,312.91
80,583.52
174,276.41
264,107.14

Paid To Date
01-Aug-2009
01-Sep-2012
01-Dec-2011
01-Jun-2013
01-Feb-2008
01-Apr-2011
01-Apr-2014
01-May-2008
01-Jul-2012
01-Jul-2012
01-Apr-2012
01-Oct-2011
01-Nov-2013
01-Oct-2011
01-May-2012
01-Sep-2009
01-Feb-2014
01-Nov-2012
01-Nov-2013
01-Nov-2011
01-Jun-2013
01-Jan-2012
01-Feb-2011
01-Jan-2013
01-Mar-2014
01-Aug-2013
01-Jun-2010
01-Apr-2009
01-Mar-2012
01-Mar-2013
01-Dec-2013
01-Jan-2014
01-Oct-2012
01-Jun-2013
01-Nov-2009
01-Mar-2014
01-Aug-2011
01-Mar-2014
01-Jan-2014
01-Mar-2008

Months
Delinquent

Current
Loan Rate

60
23
32
14
79
40
4
76
25
25
28
34
9
34
27
59
6
21
9
33
14
31
42
19
5
12
50
64
29
17
8
7
22
14
57
5
36
5
7
78

6.500 %
8.250 %
8.125 %
6.750 %
5.250 %
8.750 %
4.750 %
8.875 %
4.750 %
4.125 %
6.625 %
6.500 %
5.000 %
5.000 %
4.875 %
7.990 %
4.000 %
2.000 %
2.000 %
5.750 %
5.125 %
6.375 %
6.875 %
3.625 %
5.500 %
7.250 %
7.125 %
6.875 %
4.750 %
5.000 %
9.300 %
5.125 %
4.250 %
6.000 %
9.250 %
7.250 %
8.875 %
5.000 %
5.000 %
6.875 %

Approximate
Delinquent
Interest
115,456.55
7,443.87
19,623.44
3,603.02
126,055.72
25,310.26
2,025.02
120,700.68
19,305.34
8,106.61
8,350.35
27,495.52
2,633.31
26,506.53
13,256.78
57,205.96
5,180.12
4,236.29
1,836.98
28,460.07
10,245.37
16,108.93
15,216.34
14,690.03
6,390.76
5,792.92
93,089.51
25,424.49
17,037.54
10,224.84
4,531.61
2,002.61
21,988.40
5,606.65
38,957.95
2,630.49
14,996.74
2,102.31
5,846.04
118,040.92

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period

Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2

Loan
Number
0121767727
0121769434
0121769558
0121769798
0121770523
0121771265
0121775530
0121680110
0121681019
0121681605
0121686695
0121687230
0121688139
0121689863
0121691125
0121692636
0121697221
0121701338
0121704233
0121705750
0121708986
0121709307
0121709349
0121709752
0121714760
0121718696
0121726020
0121726558
0121727291
0121731335
0121731681
0121732283
0121732929
0121737498
0121738488
0121748974
0121749014
0121750772
0121752638
0121752760

Month Loan
Entered FC
Sep-2011
Aug-2014
Oct-2014
Jul-2008
Jul-2014
Jun-2012
Aug-2014
Jun-2014
Oct-2014
Jun-2011
Sep-2011
Mar-2012
Apr-2014
Sep-2014
Jan-2012
Oct-2014
Mar-2014
Mar-2014
Feb-2014
Aug-2014
Feb-2011
Jul-2014
Jul-2014
Aug-2012
Apr-2014
Aug-2011
Aug-2014
Mar-2014
Dec-2012
Jun-2014
Nov-2009
Oct-2014
Oct-2012
Oct-2014
Aug-2014
Jul-2014
Jan-2013
Oct-2014
Sep-2010
Oct-2014

First
Payment
Date

State

LTV at
Origination

01-Aug-2006
01-Jul-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
05-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006

NJ
AZ
TX
NY
PA
FL
KS
FL
NC
NJ
NJ
PA
NJ
DE
MA
TX
NJ
NJ
DC
NY
DC
FL
PA
FL
CA
FL
IN
IL
FL
FL
NY
VA
FL
WA
FL
NJ
IL
CA
NY
CA

85.00
90.00
83.11
95.00
83.83
95.00
80.00
100.00
83.84
90.00
80.00
90.00
80.00
80.00
80.00
80.00
80.00
90.00
80.00
90.00
83.78
80.00
80.00
79.75
80.00
80.00
80.00
74.11
65.00
79.51
94.59
67.97
100.00
80.00
68.10
100.00
95.00
83.72
84.63
80.00

Original
Principal
Balance
178,500.00
194,400.00
149,600.00
84,487.00
127,000.00
285,000.00
64,800.00
324,450.00
123,250.00
369,000.00
310,400.00
499,500.00
259,200.00
164,000.00
208,000.00
230,000.00
203,920.00
427,500.00
160,000.00
463,500.00
217,000.00
162,400.00
200,000.00
130,000.00
399,920.00
144,000.00
112,000.00
626,250.00
182,000.00
163,000.00
700,000.00
435,000.00
160,000.00
232,792.00
190,000.00
235,000.00
286,900.00
360,000.00
512,000.00
293,608.00
Page 24

Current
Actual
Balance
169,501.17
186,257.02
137,206.25
83,729.30
128,127.63
291,431.38
58,134.26
353,393.74
144,039.11
363,170.78
290,966.52
486,312.55
255,547.10
191,382.00
219,408.05
263,408.05
206,341.29
442,499.15
149,444.29
463,500.00
247,196.80
156,416.37
244,740.09
121,678.57
441,552.39
139,637.84
103,896.57
663,937.10
182,000.00
177,078.79
668,322.89
422,084.51
149,038.51
202,410.08
203,357.33
229,970.91
221,337.16
152,981.06
512,000.00
326,382.55

Paid To Date
01-Apr-2011
01-Aug-2013
01-Sep-2012
01-Nov-2007
01-Dec-2013
01-Jun-2009
01-Feb-2014
01-Dec-2013
01-May-2013
01-Nov-2008
01-Apr-2011
01-May-2009
01-Jan-2008
01-Jan-2012
01-May-2012
01-Apr-2012
01-Aug-2009
01-Jul-2008
01-Apr-2013
01-Jan-2009
01-Aug-2010
01-Nov-2011
01-Oct-2010
01-Aug-2011
01-Apr-2013
01-Feb-2011
05-Jan-2014
01-Sep-2013
01-Dec-2007
01-Dec-2013
01-May-2009
01-Mar-2009
01-Apr-2012
01-Mar-2014
01-Nov-2008
01-Dec-2008
01-Aug-2012
01-Mar-2014
01-Jul-2008
01-Sep-2013

Months
Delinquent

Current
Loan Rate

40
12
23
82
8
62
6
8
15
70
40
63
80
31
27
28
60
74
16
68
48
33
46
36
16
42
7
11
81
8
63
65
28
5
70
69
24
5
74
11

6.000 %
4.125 %
7.300 %
5.625 %
3.500 %
6.950 %
5.875 %
6.625 %
6.000 %
6.750 %
4.750 %
7.990 %
5.250 %
5.250 %
2.000 %
4.375 %
5.000 %
8.750 %
8.500 %
7.900 %
4.750 %
4.750 %
5.200 %
5.375 %
4.000 %
5.000 %
8.990 %
2.000 %
6.625 %
5.000 %
6.750 %
5.375 %
6.875 %
4.125 %
9.125 %
6.500 %
2.000 %
2.000 %
5.875 %
4.000 %

Approximate
Delinquent
Interest
32,417.98
7,761.96
19,097.31
34,358.98
3,165.38
93,890.55
2,070.00
17,903.63
11,069.66
139,675.13
43,043.75
185,541.59
90,997.97
24,297.21
7,760.49
24,768.87
45,629.35
224,033.16
17,751.39
200,655.99
41,881.66
18,781.64
44,639.77
18,744.87
23,068.39
22,182.98
6,591.93
10,509.79
84,611.42
6,578.35
225,898.45
118,801.17
23,789.46
4,250.87
100,251.93
84,621.26
7,055.60
1,301.68
188,020.03
12,298.79

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period

Group
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2

Loan
Number
0121753289
0121753834
0121754337
0121757819
0121758072
0121759542
0121760508
0121760938
0121761720
0121765580
0121765853
0121765887
0121766257
0121767743
0121767875
0121768352
0121769772
0121769863
0121770622
0121772503
0121772867
0121774558

Month Loan
Entered FC
Jun-2012
Apr-2014
Mar-2011
Apr-2014
Mar-2014
Oct-2014
Oct-2014
May-2014
Mar-2012
Dec-2013
Jul-2014
Jan-2012
Jan-2013
Mar-2014
Aug-2014
Sep-2014
Oct-2014
Apr-2007
Oct-2014
Apr-2014
Sep-2014
Mar-2014

First
Payment
Date

State

LTV at
Origination

01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006

NY
VA
MA
IL
NJ
CA
FL
SC
NY
NY
NY
PA
FL
NJ
GA
FL
NY
NY
NY
KS
FL
NJ

80.00
88.29
80.00
85.00
80.00
80.00
67.57
80.00
90.00
95.00
64.94
34.78
100.00
68.67
75.00
99.72
95.00
90.00
90.00
90.00
100.00
72.94

Original
Principal
Balance
368,800.00
309,000.00
255,440.00
442,000.00
469,680.00
420,000.00
125,000.00
217,200.00
286,200.00
161,500.00
400,000.00
16,000.00
251,000.00
400,001.00
390,000.00
175,990.00
660,250.00
486,000.00
625,500.00
32,400.00
182,000.00
550,000.00

Page 25

Current
Actual
Balance
452,041.64
217,476.80
273,691.24
471,670.83
469,680.00
538,978.41
123,238.06
228,014.06
272,797.68
197,300.37
382,543.60
12,202.10
248,496.63
363,019.19
416,157.04
159,252.14
655,804.60
484,507.04
620,602.29
14,765.76
177,177.38
533,931.31

Paid To Date
01-Jan-2011
01-Oct-2013
01-Mar-2009
01-May-2013
01-Sep-2008
01-Mar-2011
01-Aug-2012
01-Mar-2012
01-Oct-2011
01-Mar-2013
01-Mar-2010
01-Aug-2011
01-Nov-2007
01-May-2009
01-Sep-2010
01-Feb-2014
01-Jun-2007
01-Nov-2006
01-Sep-2007
01-Oct-2013
01-Dec-2009
01-Apr-2009

Months
Delinquent

Current
Loan Rate

43
10
65
15
72
41
24
29
34
17
53
36
82
63
47
6
87
94
84
10
56
64

4.000 %
3.625 %
7.250 %
2.000 %
4.875 %
2.000 %
8.060 %
7.125 %
2.000 %
4.000 %
6.500 %
9.750 %
6.500 %
4.500 %
4.000 %
5.000 %
6.375 %
5.250 %
6.625 %
9.875 %
6.875 %
7.375 %

Approximate
Delinquent
Interest
58,000.58
6,706.93
99,417.84
9,870.91
139,997.66
28,117.25
19,879.48
38,228.55
11,954.10
10,776.12
101,464.14
3,110.98
113,781.08
81,105.94
57,222.68
4,743.46
315,216.04
207,758.09
300,238.96
1,265.85
53,628.37
194,641.42

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period


12 Month Bankruptcy History

Summary
New Bankruptcy Loans
Loans in Bankruptcy
Original Principal Balance
Current Actual Balance

4
427,000.00
397,628.36

10.00%

8.00%

6.00%

Current Bankruptcy Total

4.00%

2.00%

ct
-1
4

4
p1
Se

Au

g1

4
Ju
l-1

Ju
n14

ay
-1
4
M

Ap
r-1
4

4
M
ar
-1

-1
4
Fe
b

Ja
n14

ec
-1
3

0.00%
ov
-1
3

151
23,602,689.00
22,595,316.96

Loans in Bankruptcy
Original Principal Balance
Current Actual Balance

12 Month Bankruptcy History

Group 1
New Bankruptcy Loans
3
395,600.00
367,696.62

7.00%
6.00%
5.00%
4.00%

Current Bankruptcy Total

3.00%
2.00%
1.00%

-1
4
ct
O

Se
p14

Au
g14
Au

l-1
4
Ju
Ju
l-1
4

n14
Ju

ay

-1

4
r-1
Ap
r-1

Ap

4
M

ar
-1
4

14
Fe
b-

Ja

-1
3
ec
D

n14

0.00%
-1
3

100
12,603,985.00
12,060,582.66

Loans in Bankruptcy
Original Principal Balance
Current Actual Balance

8.00%

ov

Loans in Bankruptcy
Original Principal Balance
Current Actual Balance

12 Month Bankruptcy History

Group 2
New Bankruptcy Loans
Loans in Bankruptcy
Original Principal Balance
Current Actual Balance

1
31,400.00
29,931.74

10.00%

8.00%

6.00%

Current Bankruptcy Total

4.00%

2.00%

Page 26

4
-1
ct
O

4
p1
Se

4
g1

14
Ju
n-

ay
-

14

ar
-1
M

14
bFe

14
Ja
n-

ec

-1
3

-1
3

0.00%
ov

51
10,998,704.00
10,534,734.30

Loans in Bankruptcy
Original Principal Balance
Current Actual Balance

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1

Loan
Number
0120765995
0121681464
0121683833
0121683866
0121684328
0121684666
0121685028
0121687156
0121687727
0121689186
0121693113
0121693741
0121695811
0121701403
0121702013
0121702385
0121704506
0121705073
0121705446
0121706105
0121708184
0121708648
0121708697
0121709653
0121709679
0121709794
0121711543
0121712004
0121712459
0121713713
0121715288
0121715478
0121715536
0121716021
0121718613
0121718803
0121718928
0121719116
0121720908
0121721369

Month Loan
Entered
Bankruptcy
Nov-2010
Apr-2011
Dec-2012
Feb-2013
Jul-2014
Sep-2012
Nov-2013
Jul-2013
Jun-2011
Aug-2012
Jul-2014
May-2011
May-2011
Apr-2014
Jul-2014
May-2013
Jul-2012
Sep-2012
Oct-2014
Sep-2013
Jul-2012
Jul-2011
Jul-2014
Jul-2012
Sep-2013
May-2014
Oct-2014
Mar-2009
Jul-2012
Mar-2012
Jul-2012
Nov-2013
Aug-2012
Sep-2014
Mar-2014
May-2011
Feb-2014
Oct-2014
May-2012
Oct-2013

First
Payment
Date

State

LTV at
Origination

01-Jun-2006
01-May-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Jul-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006

MS
NC
IA
GA
PA
MI
MD
ME
NC
IL
TX
WA
MO
VA
SC
TN
IN
IN
NV
NC
PA
TN
MD
IL
PA
WI
CT
NJ
KY
NC
CA
FL
AL
FL
TN
NE
DC
TN
GA
VA

85.00
100.00
80.00
80.00
70.00
80.00
80.00
80.00
100.00
95.00
95.00
80.00
85.00
80.00
90.00
100.00
80.00
85.00
56.57
100.00
85.00
85.00
100.00
90.00
95.00
86.09
80.00
95.00
80.00
80.00
75.00
90.00
20.00
89.29
85.00
78.51
75.00
64.52
80.00
94.74

Original
Principal
Balance
49,113.00
128,000.00
41,600.00
160,000.00
31,500.00
56,000.00
84,000.00
88,000.00
130,000.00
313,500.00
76,000.00
106,400.00
52,700.00
266,000.00
99,000.00
96,000.00
59,200.00
83,300.00
198,000.00
123,608.00
53,125.00
82,790.00
138,302.00
191,700.00
99,655.00
130,000.00
97,600.00
58,140.00
135,200.00
114,400.00
375,000.00
222,750.00
23,900.00
225,000.00
119,000.00
47,500.00
345,000.00
100,000.00
117,920.00
126,000.00
Page 27

Current
Actual
Balance
48,395.69
116,047.39
43,916.48
146,817.18
22,708.03
62,455.51
95,846.59
84,457.92
134,122.72
125,767.85
70,638.14
111,825.33
49,457.59
270,144.10
91,483.49
116,328.51
65,964.39
85,828.78
187,689.91
159,026.04
50,954.97
90,381.82
158,544.47
206,980.00
131,984.50
123,094.32
91,727.55
64,566.09
126,152.74
114,859.55
367,341.48
213,513.15
27,001.13
208,418.59
131,303.52
42,987.43
326,966.47
88,279.16
109,582.11
137,139.63

Paid To Date
01-Mar-2014
01-Jul-2014
01-Apr-2014
01-Jul-2012
01-Mar-2014
01-Aug-2014
01-Nov-2013
01-Sep-2012
01-Aug-2014
01-Oct-2012
01-Sep-2014
01-Sep-2014
01-Nov-2013
01-Nov-2013
01-Nov-2012
01-Feb-2014
01-Aug-2014
01-Sep-2013
01-Jul-2014
01-Feb-2010
01-Apr-2011
01-Mar-2014
01-Feb-2012
01-Aug-2012
01-Sep-2012
01-Feb-2012
01-Nov-2010
01-Sep-2014
01-May-2014
01-Sep-2014
01-Jun-2012
01-Apr-2010
01-Oct-2014
01-Jul-2012
01-Jun-2014
01-Sep-2014
01-Dec-2013
01-Jun-2011
01-Aug-2014
01-Dec-2013

Months
Delinquent
5
1
4
25
5
0
9
23
0
22
0
0
9
9
21
6
0
11
1
54
40
5
30
24
23
30
45
0
3
0
26
52
(1)
25
2
0
8
38
0
8

Current
Loan Rate
7.500 %
4.750 %
4.875 %
5.000 %
5.875 %
5.125 %
5.375 %
7.375 %
7.490 %
2.000 %
9.750 %
4.500 %
5.000 %
6.000 %
8.875 %
4.250 %
5.125 %
4.875 %
4.000 %
5.500 %
6.875 %
7.000 %
4.500 %
4.000 %
4.000 %
6.500 %
4.750 %
7.375 %
5.125 %
4.000 %
7.250 %
7.375 %
7.000 %
5.750 %
4.500 %
6.875 %
4.750 %
6.875 %
4.000 %
4.000 %

Approximate
Delinquent
Interest
1,967.33
1,230.29
955.61
14,878.04
708.08
480.93
4,246.74
11,899.76
1,561.32
3,705.65
1,089.60
746.34
2,019.59
13,531.31
14,478.29
2,891.88
507.98
4,018.20
1,640.60
34,777.77
11,300.83
3,410.85
16,399.49
15,499.20
9,443.01
19,229.91
15,186.93
740.47
2,421.05
670.60
56,765.03
62,042.42
146.51
26,620.81
1,744.73
457.12
11,471.34
16,494.45
638.89
3,982.60

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1

Loan
Number
0121722250
0121722367
0121722862
0121723530
0121723712
0121724918
0121725121
0121726202
0121728547
0121728554
0121728984
0121731194
0121731442
0121731483
0121732465
0121732515
0121732861
0121738686
0121738694
0121738801
0121739643
0121739759
0121740757
0121740971
0121741201
0121741565
0121742126
0121743694
0121744221
0121745475
0121746556
0121747117
0121750020
0121750376
0121750756
0121751663
0121753230
0121754865
0121754931
0121755235

Month Loan
Entered
Bankruptcy
Oct-2011
May-2014
May-2012
Oct-2011
Jan-2011
May-2013
Jan-2010
Feb-2012
Sep-2011
May-2012
Sep-2012
Apr-2012
Mar-2014
Mar-2014
Sep-2010
Jan-2011
Nov-2009
Feb-2013
Jun-2010
Jul-2012
May-2013
Sep-2013
Mar-2013
Jul-2014
Jan-2011
Mar-2013
Dec-2013
Feb-2012
Nov-2009
Aug-2014
Jun-2012
Sep-2010
Aug-2012
Aug-2012
Sep-2014
Nov-2013
Jan-2011
Aug-2014
Sep-2010
Jun-2014

First
Payment
Date

State

LTV at
Origination

01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
02-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
09-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Jun-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006

AL
FL
WI
GA
FL
KS
LA
OH
TX
AR
KS
TX
AL
AZ
GA
NC
TN
VA
FL
TX
WI
TN
MD
NV
GA
IN
MI
OH
TN
AZ
VA
GA
MO
FL
PA
GA
OH
IN
AL
KS

90.00
90.00
92.98
85.00
78.86
100.00
20.00
79.65
95.00
90.00
90.00
80.00
90.00
65.36
44.44
80.00
94.73
90.00
90.04
83.59
80.00
90.00
95.00
40.32
99.24
80.00
80.00
90.00
20.00
68.53
77.50
89.29
90.00
83.69
85.00
80.00
80.00
100.00
80.00
80.00

Original
Principal
Balance
76,500.00
193,500.00
140,125.00
93,500.00
173,500.00
85,000.00
13,900.00
90,000.00
137,750.00
85,500.00
55,800.00
86,400.00
57,600.00
183,000.00
40,000.00
131,920.00
105,000.00
94,500.00
105,885.00
163,000.00
112,000.00
66,600.00
223,250.00
100,000.00
130,000.00
136,000.00
200,000.00
63,000.00
23,320.00
153,500.00
186,000.00
150,000.00
146,700.00
272,000.00
42,500.00
81,600.00
95,200.00
86,900.00
66,000.00
76,800.00
Page 28

Current
Actual
Balance
79,727.22
191,020.77
135,177.86
83,721.64
177,303.21
82,680.15
13,325.16
61,423.67
127,302.39
82,113.23
48,399.90
79,389.38
49,552.72
162,823.33
26,820.67
144,091.58
96,536.24
94,198.91
104,487.92
150,152.49
136,300.20
70,012.16
205,045.79
90,775.89
119,006.14
151,496.73
195,436.65
87,775.75
21,296.23
138,038.13
168,325.25
143,651.88
136,003.26
297,279.67
45,526.46
73,330.86
95,314.85
95,474.94
62,629.93
103,987.22

Paid To Date
01-Jun-2014
01-Dec-2007
01-Jan-2014
01-May-2014
01-Oct-2014
01-Sep-2010
01-Jul-2014
01-Apr-2014
01-May-2014
01-Dec-2013
01-Sep-2014
01-Jul-2014
01-Jun-2014
09-Sep-2014
01-Jun-2014
01-Sep-2014
01-Jun-2013
01-Mar-2014
01-Mar-2008
01-Jan-2013
01-May-2013
01-May-2014
01-Jan-2014
01-Nov-2013
01-Sep-2014
01-Sep-2012
01-Jun-2013
01-Sep-2014
01-Feb-2015
01-Sep-2014
01-Jul-2014
01-Jul-2014
01-Sep-2013
01-Dec-2013
01-Apr-2011
01-Oct-2013
01-Jun-2014
01-Aug-2014
01-Aug-2013
01-Aug-2014

Months
Delinquent
2
81
7
3
(1)
47
1
4
3
8
0
1
2
0
2
0
14
5
78
19
15
3
7
9
0
23
14
0
(5)
0
1
1
11
8
40
10
2
0
12
0

Current
Loan Rate
2.000 %
7.990 %
5.125 %
5.750 %
2.000 %
5.000 %
12.750 %
4.500 %
5.250 %
5.625 %
5.875 %
8.750 %
6.250 %
6.950 %
5.250 %
5.125 %
6.375 %
5.250 %
6.125 %
7.950 %
8.125 %
5.000 %
4.000 %
5.000 %
5.000 %
7.250 %
6.000 %
4.000 %
9.010 %
5.000 %
3.500 %
7.500 %
8.375 %
3.000 %
7.000 %
7.125 %
6.744 %
5.750 %
5.875 %
4.000 %

Approximate
Delinquent
Interest
397.41
99,250.66
4,670.03
1,824.55
222.07
14,038.25
407.80
1,197.84
2,509.39
3,477.09
433.99
1,635.33
947.25
1,754.65
418.43
1,111.86
7,479.74
2,594.57
43,376.00
19,310.09
14,573.99
1,308.60
5,173.81
3,706.20
893.19
20,952.33
14,144.98
512.51
0.00
1,036.37
1,259.25
2,510.11
11,515.66
6,158.11
10,076.23
4,815.66
1,980.12
834.60
3,882.40
605.87

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2

Loan
Number
0121755425
0121756852
0121759252
0121760417
0121762165
0121763510
0121764070
0121766604
0121768055
0121769822
0121771117
0121771885
0121772537
0121773592
0121774541
0121774616
0121774764
0121774871
0121776363
0121776421
0120038054
0120397120
0121682280
0121685200
0121685341
0121686828
0121688188
0121692628
0121692693
0121692834
0121694186
0121697247
0121698294
0121699763
0121700546
0121701130
0121704597
0121704746
0121708531
0121709331

Month Loan
Entered
Bankruptcy
Jan-2012
Aug-2014
Jan-2012
Oct-2011
Jul-2012
Jun-2008
Sep-2014
Sep-2013
Jul-2014
Feb-2012
Dec-2009
May-2012
Sep-2014
Oct-2010
Sep-2012
Feb-2014
Feb-2014
Dec-2011
Nov-2008
Dec-2009
Feb-2012
Nov-2012
May-2014
Mar-2014
May-2012
Jun-2013
Oct-2014
Oct-2012
Sep-2013
Apr-2011
Sep-2013
Feb-2014
Feb-2012
May-2012
Nov-2013
Oct-2013
Sep-2012
Nov-2012
Feb-2014
Jun-2011

First
Payment
Date

State

LTV at
Origination

01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Aug-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
05-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jun-2006
01-Sep-2006
01-Sep-2005
15-Apr-2006
01-Jul-2006
01-Jul-2006
01-Aug-2006
01-Jul-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Jul-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Jul-2006
01-Aug-2006
01-Jul-2006

AR
GA
NV
GA
MN
MD
NJ
PA
OH
OK
GA
TN
MI
CA
MN
MO
AR
IL
IN
AL
TX
TN
MD
MS
MI
MS
IL
MD
VA
OR
NV
WI
OH
TN
TN
FL
AZ
CO
CA
TX

100.00
90.00
87.28
80.00
90.00
58.39
95.00
89.84
80.00
80.00
80.75
20.00
87.30
80.00
85.00
95.00
85.00
80.00
80.00
80.00
72.77
100.00
20.00
90.00
80.00
80.00
20.00
70.00
100.00
80.00
80.00
83.22
100.00
80.00
80.00
95.00
80.00
20.00
80.00
80.00

Original
Principal
Balance
68,500.00
144,000.00
78,550.00
113,282.00
189,000.00
188,000.00
164,350.00
168,000.00
93,600.00
113,600.00
177,650.00
76,800.00
275,000.00
356,800.00
318,750.00
82,175.00
55,675.00
152,000.00
171,600.00
48,000.00
946,000.00
49,000.00
56,000.00
108,000.00
46,144.00
72,000.00
31,400.00
119,000.00
50,000.00
432,000.00
208,000.00
181,000.00
120,500.00
307,200.00
93,280.00
343,900.00
174,400.00
45,200.00
270,420.00
99,420.00
Page 29

Current
Actual
Balance
67,673.95
99,122.39
16,349.05
102,913.00
194,639.26
184,291.29
160,225.03
175,699.19
92,209.60
88,531.25
175,725.46
71,311.81
300,970.20
338,887.55
316,161.74
77,270.88
8,215.81
65,395.77
154,654.82
42,677.86
833,576.59
47,399.13
55,183.01
126,269.13
41,639.02
71,250.15
29,931.74
142,273.67
47,236.68
368,718.89
206,370.79
195,522.12
115,530.04
267,748.03
84,639.02
389,321.48
165,894.40
47,219.99
261,320.44
98,819.73

Paid To Date
01-Mar-2015
01-Sep-2014
01-Jan-2014
01-Nov-2011
01-May-2012
01-Dec-2012
01-Aug-2009
01-Mar-2010
01-Oct-2011
05-Sep-2014
01-Oct-2013
01-Mar-2014
01-Dec-2010
01-Jul-2014
01-Oct-2013
01-Aug-2014
01-Oct-2012
01-Apr-2014
01-Sep-2014
01-Sep-2014
01-Jul-2013
01-Dec-2012
01-Mar-2014
01-Mar-2014
01-Sep-2014
01-Feb-2014
01-Jun-2014
01-Dec-2011
01-Jan-2014
01-Sep-2014
01-Mar-2012
01-May-2012
01-Sep-2014
01-Mar-2014
01-Aug-2014
01-Jul-2012
01-Dec-2013
01-Sep-2014
01-Sep-2014
01-Jun-2014

Months
Delinquent
(6)
0
7
33
27
20
60
53
34
0
10
5
44
1
10
0
22
4
0
0
13
20
5
5
0
6
2
32
7
0
29
27
0
5
0
25
8
0
0
2

Current
Loan Rate
4.250 %
2.525 %
5.000 %
4.750 %
4.000 %
3.000 %
6.250 %
6.625 %
7.125 %
8.890 %
5.000 %
9.300 %
4.000 %
6.500 %
2.000 %
4.000 %
6.500 %
4.000 %
7.750 %
6.875 %
6.125 %
5.500 %
4.875 %
5.500 %
5.125 %
9.000 %
12.125 %
5.750 %
10.375 %
2.000 %
4.000 %
5.000 %
5.000 %
4.375 %
7.950 %
2.075 %
7.250 %
5.125 %
4.000 %
4.000 %

Approximate
Delinquent
Interest
0.00
334.96
542.23
15,136.13
16,246.49
8,375.14
46,656.64
47,605.51
17,935.57
1,245.40
7,820.62
3,671.89
38,963.15
5,074.66
4,702.95
450.21
981.58
1,141.87
1,870.12
453.83
57,859.36
4,261.40
1,402.48
3,661.49
321.29
4,020.15
1,158.49
20,651.68
3,485.07
922.49
18,209.39
20,709.15
867.39
6,011.90
1,050.18
13,492.25
9,268.46
364.26
1,525.16
1,149.96

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Group
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2

Loan
Number
0121711188
0121717383
0121722037
0121728331
0121728653
0121739775
0121739809
0121741805
0121743934
0121744189
0121744817
0121749196
0121750657
0121751069
0121751127
0121751846
0121755094
0121758239
0121758973
0121760201
0121761209
0121763171
0121765309
0121765333
0121765945
0121768618
0121770739
0121771281
0121775407
0121775514
0121776967

Month Loan
Entered
Bankruptcy
Apr-2010
Sep-2014
Dec-2013
Jul-2011
Feb-2013
Jun-2014
Feb-2011
Jul-2012
Jul-2012
Apr-2013
Jul-2011
May-2013
Sep-2010
Apr-2013
May-2012
Feb-2013
Jun-2013
Apr-2011
Jan-2013
Dec-2011
Feb-2014
May-2012
Sep-2013
Oct-2013
Jun-2010
May-2009
Apr-2013
Sep-2011
Jun-2011
Jul-2012
Oct-2010

First
Payment
Date

State

LTV at
Origination

01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Sep-2006
01-Aug-2006

TX
KS
WA
WI
CA
MI
FL
AL
WA
CA
GA
TX
CA
CA
GA
CA
WI
WI
DE
AZ
NY
FL
OH
FL
AR
NV
AZ
CA
VA
MI
IN

95.00
76.81
85.00
80.00
80.00
94.27
80.00
100.00
80.00
80.00
80.00
95.00
80.00
90.00
80.00
80.00
88.45
90.00
95.00
80.00
80.00
80.00
80.00
90.00
100.00
75.00
80.00
80.00
90.00
85.00
95.00

Original
Principal
Balance
155,800.00
51,000.00
195,500.00
162,400.00
612,000.00
83,900.00
311,600.00
135,640.00
200,000.00
387,920.00
476,000.00
31,350.00
282,108.00
441,000.00
151,920.00
533,036.00
97,300.00
146,700.00
459,323.00
263,885.00
48,000.00
150,008.00
192,800.00
419,400.00
185,000.00
161,250.00
236,000.00
232,000.00
242,100.00
101,150.00
99,750.00

Page 30

Current
Actual
Balance
155,787.77
44,107.15
172,229.31
151,827.72
612,000.00
77,301.77
308,601.96
122,727.02
174,594.42
393,312.00
497,925.70
29,249.19
250,960.80
407,436.13
144,474.89
542,928.57
108,795.91
160,185.72
357,650.00
247,230.18
33,043.68
131,198.57
220,926.42
413,789.54
186,359.33
151,283.86
168,879.15
238,836.16
242,100.00
100,243.40
92,883.93

Paid To Date
01-Sep-2014
01-Sep-2014
01-Aug-2014
01-Aug-2014
01-Feb-2009
01-Sep-2014
01-Mar-2012
01-Jul-2014
01-Mar-2014
01-Nov-2012
01-Dec-2013
01-Apr-2014
01-Sep-2013
01-Jun-2014
01-Apr-2014
01-Aug-2014
01-Sep-2013
01-Dec-2012
01-May-2014
01-May-2014
01-Aug-2013
01-Jun-2014
01-Sep-2013
01-Apr-2008
01-Jul-2014
01-Sep-2014
01-Jul-2014
01-Aug-2014
01-May-2011
01-May-2014
01-Jan-2014

Months
Delinquent
0
0
0
0
67
0
29
1
5
21
8
4
11
2
4
0
11
20
3
3
12
2
11
77
1
0
1
0
39
3
7

Current
Loan Rate
5.250 %
5.500 %
5.375 %
3.875 %
5.625 %
9.000 %
5.700 %
6.750 %
4.125 %
2.000 %
2.600 %
9.875 %
4.750 %
4.875 %
2.000 %
4.500 %
4.000 %
2.000 %
5.000 %
4.500 %
6.625 %
4.625 %
5.250 %
6.375 %
5.000 %
7.860 %
4.625 %
4.000 %
5.875 %
4.500 %
9.290 %

Approximate
Delinquent
Interest
1,234.58
367.93
1,397.96
852.95
192,918.11
1,095.77
40,420.72
1,914.40
3,666.70
11,083.06
8,606.57
1,367.34
11,412.01
5,935.51
1,077.02
3,617.85
4,073.76
4,272.16
5,447.89
4,112.99
2,230.13
1,798.07
9,636.00
171,839.11
2,092.16
1,858.52
1,737.62
1,392.49
44,324.98
1,664.29
6,095.32

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Realized Loss Detail Report - Loans with Losses during Current Period
Inactive

Group
Group 1
Group 2
Total

# Loans
with
Losses

Liquidated
Actual
Balance

Active

Realized
Loss/(Gain)
Amount

Current
# Loans
Loss
with
Percentage Losses

Ending
Actual
Balance

Totals

Realized
Loss/(Gain)
Amount

Current
# Loans
Loss
with
Percentage Losses

Liquidated or
Ending Actual
Balance

Realized
Loss/(Gain)
Amount

Current
Loss
Percentage

22
13

1,852,048.00
1,978,180.78

631,352.45
128,198.38

0.353 %
0.093 %

4
1

341,505.75
218,193.87

96,019.68
49,497.45

0.054 %
0.036 %

26
14

2,193,553.75
2,196,374.65

727,372.13
177,695.83

0.407 %
0.129 %

35

3,830,228.78

759,550.83

0.240 %

559,699.62

145,517.13

0.046 %

40

4,389,928.40

905,067.96

0.286 %

Realized Loss Loan Detail Report - Loans with Losses during Current Period

Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 2
Group 2

Loan
Number
0121684823
0121688733
0121692990
0121700116
0121701353
0121701999
0121704662
0121707285
0121713226
0121713325
0121718746
0121719538
0121723704
0121728075
0121730733
0121730865
0121744684
0121749360
0121753669
0121759484
0121762736
0121764302
0121767669
0121768535
0121769293
0121772206
0121688022
0121696223

Original
Principal
Balance
34,780.00
79,000.00
115,000.00
275,500.00
102,000.00
354,400.00
72,000.00
56,525.00
70,560.00
22,180.00
128,000.00
78,755.00
45,400.00
50,000.00
83,600.00
144,500.00
36,700.00
225,150.00
14,000.00
75,200.00
34,147.00
56,000.00
139,500.00
56,050.00
134,400.00
75,600.00
51,000.00
850,000.00

Current
Note Rate
11.250 %
7.250 %
5.750 %
2.625 %
5.250 %
7.950 %
6.875 %
6.625 %
9.250 %
11.250 %
4.750 %
5.625 %
10.750 %
8.000 %
5.125 %
4.750 %
12.250 %
6.500 %
5.125 %
5.125 %
6.875 %
5.125 %
2.000 %
7.400 %
7.650 %
8.550 %
12.750 %
4.625 %

State

LTV at
Origination

Original
Term

ID
TX
IL
FL
GA
MD
PA
OH
IA
FL
TX
IL
TX
MI
IN
IL
FL
VA
MI
WI
MN
OH
MI
IL
TX
TN
AZ
VA

20.00
100.00
69.70
95.00
66.67
80.00
90.00
95.00
80.00
20.00
80.00
95.00
20.00
83.33
95.00
85.00
20.00
95.00
20.00
80.00
85.00
80.00
90.00
95.00
79.06
80.00
20.00
68.00

360
362
360
422
416
360
360
360
360
360
422
360
360
180
422
422
360
360
360
360
360
360
534
360
360
360
360
360
Page 31

Liquidated or
Ending Actual
Balance
33,048.62
86,594.27
110,398.64
133,766.01
91,842.72
342,884.16
64,968.81
53,699.80
72,716.33
12,976.15
95,869.04
72,548.67
46,030.57
45,570.99
71,965.49
108,502.63
35,391.22
216,483.34
14,326.82
69,967.75
30,819.63
50,346.51
90,379.74
56,186.77
121,100.48
65,168.59
49,368.15
789,637.63

Liquidation
Effective
Date
09/30/2014
09/30/2014
09/30/2014
09/30/2014
07/31/2014
08/31/2014
08/31/2014
08/31/2014
08/31/2014
09/30/2014
Active**
09/30/2014
09/30/2013
09/30/2014
Active**
Active**
09/30/2013
08/31/2014
02/28/2013
09/30/2014
07/31/2014
08/31/2014
08/31/2014
07/31/2014
09/30/2014
Active
09/30/2013
11/30/2011

Realized
Loss/(Gain)
34,657.11
91,034.65
148,169.72
43,593.78
700.00
(285.17)
15.00
150.28
(170.00)
15,724.59
18,493.66
117,412.30
(216.67)
44,949.82
30,842.36
46,533.66
(615.21)
(72.00)
(20.71)
65,019.43
(9.00)
(1,075.64)
(915.84)
25.00
73,281.01
150.00
(600.00)
(326.00)

Cumulative
Realized
Loss/(Gain)
34,657.11
91,034.65
148,169.72
183,584.25
102,791.69
266,951.73
48,310.17
97,019.17
94,349.01
15,724.59
18,493.66
117,412.30
48,942.35
44,949.82
30,842.36
46,533.66
37,204.99
203,984.68
14,928.89
65,019.43
58,348.24
72,244.89
159,702.87
79,563.42
73,281.01
150.00
46,300.95
451,145.78

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Realized Loss Loan Detail Report - Loans with Losses during Current Period

Group
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2
Group 2

Loan
Number
0121705263
0121711881
0121720486
0121723068
0121724421
0121731251
0121738017
0121747158
0121748149
0121749329
0121751697
0121758650

Original
Principal
Balance
44,000.00
95,750.00
255,200.00
16,000.00
91,000.00
208,000.00
52,000.00
178,200.00
27,900.00
244,000.00
176,000.00
25,500.00

Current
Note Rate

State

11.625 %
10.750 %
4.875 %
12.125 %
10.125 %
4.875 %
9.525 %
5.625 %
5.000 %
8.370 %
4.625 %
5.250 %

IL
NV
FL
IL
AZ
WA
OK
FL
MN
FL
FL
IL

LTV at
Origination
20.00
20.00
80.00
20.00
70.00
80.00
78.79
90.00
20.00
78.21
80.00
85.00

Original
Term
360
360
360
360
360
422
360
360
360
360
360
360

Realized Loss/(Gain) value may include Interest Loss, Principal Loss, and Expense amounts.
* This data is currently not provided for reporting.
** The current loss for this loan is associated with a modification; for further detail please see the Modification section.

Page 32

Liquidated or
Ending Actual
Balance
42,198.87
90,542.07
239,205.21
15,344.29
85,047.11
218,193.87
47,770.93
178,095.57
29,112.15
235,374.45
151,505.79
24,978.56

Liquidation
Effective
Date
09/30/2013
05/31/2009
07/31/2014
12/31/2013
08/31/2014
Active**
08/31/2014
03/31/2011
07/31/2012
02/28/2014
09/30/2014
04/30/2014

Realized
Loss/(Gain)
(846.00)
(12.50)
345.00
(448.05)
182.50
49,497.45
19.74
(67.50)
(88.20)
(10.00)
130,080.22
(30.83)

Cumulative
Realized
Loss/(Gain)
44,054.56
94,448.25
202,918.68
16,478.83
49,115.68
49,497.45
46,514.90
194,082.78
29,916.69
144,628.22
130,080.22
30,903.35

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Realized Loss Report - Collateral


Summary
MDR

SDA

Current Month
3 Month Average
12 Month Average

Current Month
3 Month Average
12 Month Average

0.264 %
0.397 %
0.623 %
MDR: Current vs. 12mo Average

13.135 %
18.809 %
25.197 %
SDA: Current vs. 12mo Average

1.00%

45.00%
40.00%

0.80%

35.00%
Current MDR

0.60%

12 Month Avg MDR

30.00%

Current SDA

25.00%

12 Month Avg SDA

20.00%

0.40%

15.00%
10.00%

0.20%

5.00%
0.00%

CDR

-1
4
ct
O

Se
p14

Au
g14

Ju
l-1
4

4
Ju

n1

14
ay
M

r-1
4
Ap

14

ar
-1
4
M

Fe
b-

4
n1
Ja

-1
3
ec

ov
-1
3

4
-1
O

ct

4
p1
Se

4
g1
Au

l-1
4
Ju

14
Ju
n-

-1
4

ay
M

Ap
r-1

ar
-1
4
M

4
b1
Fe

14
Ja
n-

13
ec
D

ov
-

13

0.00%

Loss Severity

Current Month
3 Month Average
12 Month Average

Current Month (Cumulative)


3 Month Average (Cumulative)
12 Month Average (Cumulative)

3.119 %
4.645 %
7.202 %
CDR: Current vs. 12mo Average

65.355 %
65.327 %
65.249 %

Loss Severity: Current Month (Cumulative) Severity vs. 12mo Average (Cumulative) Severity
70.00%

12.00%

60.00%

10.00%
50.00%
8.00%

Current CDR
12 Month Avg CDR

6.00%

40.00%

Current Severity
12 Month Avg Severity

30.00%

4.00%

-1
4
ct
O

4
p1
Se

4
g1
Au

Ju
l-1
4

4
n1
Ju

14
ay
M

r-1
4
Ap

-1
4
ar
M

Fe

n1
Ja

-1
3
ec
D

ov
-1
N

b14

10.00%
4

0.00%
3

2.00%

20.00%

0.00%

Page 33

Nov-13

Dec-13

Jan-14

Feb-14

Mar-14

Apr-14

May-14

Jun-14

Jul-14

Aug-14

Sep-14

Oct-14

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Realized Loss Report - Collateral


Group 1
MDR

SDA

Current Month
3 Month Average
12 Month Average

Current Month
3 Month Average
12 Month Average

0.381 %
0.543 %
0.634 %
MDR: Current vs. 12mo Average

18.834 %
25.420 %
25.658 %
SDA: Current vs. 12mo Average

1.00%

50.00%
45.00%

0.80%

40.00%
35.00%
Current MDR

0.60%

12 Month Avg MDR

0.40%

Current SDA

30.00%

12 Month Avg SDA

25.00%
20.00%
15.00%

0.20%

10.00%
5.00%

0.00%

CDR

-1
4
ct
O

Se
p14

Au
g14

Ju
l-1
4

4
Ju

n1

14
ay
M

r-1
4
Ap

14

ar
-1
4
M

Fe
b-

4
n1
Ja

-1
3
ec

ov
-1
3

4
-1
O

ct

4
p1
Se

4
g1
Au

l-1
4
Ju

14
Ju
n-

-1
4

ay
M

Ap
r-1

ar
-1
4
M

4
b1
Fe

14
Ja
n-

13
ec
D

ov
-

13

0.00%

Loss Severity

Current Month
3 Month Average
12 Month Average

Current Month (Cumulative)


3 Month Average (Cumulative)
12 Month Average (Cumulative)

4.478 %
6.256 %
7.321 %
CDR: Current vs. 12mo Average

69.260 %
69.205 %
68.967 %

Loss Severity: Current Month (Cumulative) Severity vs. 12mo Average (Cumulative) Severity
70.00%

12.00%

60.00%

10.00%
50.00%
8.00%

Current CDR
12 Month Avg CDR

6.00%

40.00%

Current Severity
12 Month Avg Severity

30.00%

4.00%

-1
4
ct
O

4
p1
Se

4
g1
Au

Ju
l-1
4

4
n1
Ju

14
ay
M

r-1
4
Ap

-1
4
ar
M

Fe

n1
Ja

-1
3
ec
D

ov
-1
N

b14

10.00%
4

20.00%

0.00%
3

2.00%

0.00%

Page 34

Nov-13

Dec-13

Jan-14

Feb-14

Mar-14

Apr-14

May-14

Jun-14

Jul-14

Aug-14

Sep-14

Oct-14

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Realized Loss Report - Collateral


Group 2
MDR

SDA

Current Month
3 Month Average
12 Month Average

Current Month
3 Month Average
12 Month Average

0.110 %
0.204 %
0.609 %
MDR: Current vs. 12mo Average

5.543 %
9.624 %
24.152 %
SDA: Current vs. 12mo Average

1.60%

70.00%

1.40%

60.00%

1.20%

50.00%
Current MDR

1.00%

12 Month Avg MDR

0.80%

Current SDA
40.00%

12 Month Avg SDA

30.00%

0.60%

CDR

-1
4
ct
O

Se
p14

Au
g14

Ju
l-1
4

4
Ju

n1

14
ay
M

r-1
4
Ap

14

ar
-1
4
M

Fe
b-

4
n1
Ja

ec

ov
-1
3

4
-1
O

ct

4
p1
Se

4
g1
Au

l-1
4
Ju

14
Ju
n-

-1
4

ay
M

Ap
r-1

ar
-1
4
M

b1
Fe

Ja
n-

13
ec
D

ov
N

0.00%
14

10.00%

0.00%
13

0.20%

-1
3

20.00%

0.40%

Loss Severity

Current Month
3 Month Average
12 Month Average

Current Month (Cumulative)


3 Month Average (Cumulative)
12 Month Average (Cumulative)

1.314 %
2.413 %
6.926 %
CDR: Current vs. 12mo Average

61.679 %
61.692 %
61.774 %

Loss Severity: Current Month (Cumulative) Severity vs. 12mo Average (Cumulative) Severity
70.00%

18.00%

60.00%

16.00%
14.00%

50.00%

12.00%

Current CDR

10.00%

12 Month Avg CDR

40.00%

Current Severity

8.00%

12 Month Avg Severity


30.00%

6.00%
4.00%

20.00%

2.00%
0.00%
-1
4
ct
O

4
p1
Se

4
g1
Au

Ju
l-1
4

4
n1
Ju

14
ay
M

r-1
4
Ap

-1
4
ar
M

b14
Fe

4
n1
Ja

-1
3
ec
D

ov
-1

10.00%

0.00%

Nov-13

Dec-13

Jan-14

Feb-14

Mar-14

Apr-14

May-14

Jun-14

Jul-14

Aug-14

Sep-14

Oct-14

Calculation Methodology:
Monthly Default Rate (MDR): Sum(Beg Scheduled Balance of Liquidated Loans) / Sum(Beg Scheduled Balance).
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: If WAS 30 then CDR / (WAS * 0.02) else if 30 < WAS 60 then CDR / 0.6 else if 60 < WAS 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS > 120 then CDR / 0.03
Cumulative Loss Severity: Sum(All Active & Inactive Realized Losses) / Sum(Active Loans or loans without a loss passed on or after liquidation: the Actual Ending Principal Balance as of the most recent cycle in
which a Realized Loss was passed; loans with a loss passed on or after the month of liquidation: the Actual Beginning Principal Balance from the cycle in which the loan was liquidated).
3 Month Average and 12 Month Average will not have values until the 3rd and 12th month respectively.

Page 35

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Prepayment Detail - Prepayments during Current Period


Summary
Loans Paid in Full

Count

Original
Principal
Balance

Current
Scheduled
Balance

Count

Repurchased Loans

Substitution Loans

Original
Principal
Balance

Original
Principal
Balance

Current
Scheduled
Balance

Count

Liquidated Loans

Current
Scheduled
Balance

Count

Original
Principal
Balance

Curtailments

Current
Scheduled
Balance

Curtailment
Amount

Group 1
Group 2

4
2

427,320.00
165,800.00

374,628.62
149,400.73

0
0

0.00
0.00

0.00
0.00

0
0

0.00
0.00

0.00
0.00

9
1

864,815.00
176,000.00

687,211.77
151,842.18

58,889.25
11,717.74

Total

593,120.00

524,029.35

0.00

0.00

0.00

0.00

10

1,040,815.00

839,053.95

70,606.99

Prepayment Loan Detail - Prepayments during Current Period

Group
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 1
Group 2
Group 2
Group 2

Loan
Number

State

LTV at
Origination

0121684823
0121688733
0121692990
0121700116
0121700439
0121713325
0121719538
0121720338
0121728075
0121732440
0121749816
0121759484
0121769293
0121682777
0121751697
0121769764

ID
TX
IL
FL
CO
FL
IL
MO
MI
TX
AZ
WI
TX
TX
FL
WV

20.00
100.00
69.70
95.00
20.00
20.00
95.00
95.00
83.33
80.00
61.40
80.00
79.06
20.00
80.00
100.00

First
Payment
Date
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Aug-2006
01-Jul-2006
01-Aug-2006
01-Aug-2006

Original
Principal
Balance
34,780.00
79,000.00
115,000.00
275,500.00
38,900.00
22,180.00
78,755.00
85,500.00
50,000.00
127,920.00
175,000.00
75,200.00
134,400.00
13,400.00
176,000.00
152,400.00

Prepayment
Amount

PIF Type

33,048.62
86,594.27
110,398.64
133,766.01
36,916.46
12,976.15
72,548.67
74,483.55
45,570.99
110,098.13
152,364.64
69,967.75
121,100.48
12,763.42
151,505.79
136,382.09

Liquidation
Liquidation
Liquidation
Liquidation
Loan Paid in Full
Liquidation
Liquidation
Loan Paid in Full
Liquidation
Loan Paid in Full
Loan Paid in Full
Liquidation
Liquidation
Loan Paid in Full
Liquidation
Loan Paid in Full

Page 36

Months
Delinquent
5
21
26
3
0
5
37
0
8
0
0
30
40
0
42
0

Current
Loan
Rate
11.250 %
7.250 %
5.750 %
2.625 %
11.750 %
11.250 %
5.625 %
4.750 %
8.000 %
4.625 %
4.875 %
5.125 %
7.650 %
13.000 %
4.625 %
6.250 %

Original
Term

Seasoning

360
362
360
422
360
360
360
360
180
360
360
360
360
360
360
360

99
98
98
98
99
99
98
98
98
98
98
98
98
99
98
98

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period


Summary

Loan Count

Prior Balance

Prepayment Penalty
Amount

Prepayment Penalty
Waived

Group 1
Group 2

0
0

0.00
0.00

0.00
0.00

0.00
0.00

Total

0.00

0.00

0.00

Prepayment Penalty Loan Detail - Prepayment Penalty Paid during Current Period

Group

Loan
Number

Paid In Full
Date

Prior
Balance

No Prepayment Penalties this Period

Page 37

Prepayment Penalty
Amount

Prepayment Penalty
Waived

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Prepayment Rates
Summary
SMM

CPR

Current Month
3 Month Average
12 Month Average

PSA

Current Month
3 Month Average
12 Month Average

0.451 %
0.675 %
0.790 %

Current Month
3 Month Average
12 Month Average

5.275 %
7.790 %
9.021 %

CPR: Current vs 12mo Average

87.911 %
129.826 %
150.342 %

PSA: Current vs. 12mo Average

16.00%

280.00%

14.00%

240.00%

12.00%

200.00%

10.00%

Current CPR
12mo Average CPR

8.00%

Current PSA

160.00%

12mo Average PSA

120.00%

6.00%

-1
4
ct
O

-1
4

-1
4

Se
p

Au
g

4
l-1
Ju

4
n1
Ju

14
ay
M

r-1
4
Ap

4
-1
M
ar

14
Fe
b-

n1
Ja

N
ov

D
ec

-1
3

-1
4
ct
O

-1
4

-1
4

Se
p

Au
g

l-1
Ju

14

n1
Ju

ay
M

r-1
4
Ap

14

-1
M
ar

Fe
b-

n1
Ja

D
ec

N
ov

0.00%
-1
3

40.00%

0.00%
-1
3

2.00%

-1
3

80.00%

4.00%

Group 1
SMM

CPR

Current Month
3 Month Average
12 Month Average

PSA

Current Month
3 Month Average
12 Month Average

0.621 %
0.811 %
0.802 %

Current Month
3 Month Average
12 Month Average

7.207 %
9.233 %
9.165 %

CPR: Current vs 12mo Average

120.118 %
153.883 %
152.753 %

PSA: Current vs. 12mo Average

16.00%

280.00%

14.00%

240.00%

12.00%

200.00%

10.00%

Current CPR
12mo Average CPR

8.00%

Current PSA

160.00%

12mo Average PSA

120.00%

6.00%

-1
4
ct
O

-1
4
Se
p

-1
4
Au
g

4
l-1
Ju

4
n1
Ju

14
ay
M

r-1
4
Ap

4
-1
M
ar

14
Fe
b-

4
n1
Ja

N
ov

Page 38

D
ec

-1
3

-1
4
ct
O

-1
4
Se
p

-1
4
Au
g

4
l-1
Ju

4
n1
Ju

14
ay
M

r-1
4
Ap

14

-1
M
ar

Fe
b-

n1
Ja

D
ec

N
ov

0.00%
-1
3

40.00%

0.00%
-1
3

2.00%

-1
3

80.00%

4.00%

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Prepayment Rates
Group 2
SMM

CPR

Current Month
3 Month Average
12 Month Average

PSA

Current Month
3 Month Average
12 Month Average

0.227 %
0.497 %
0.774 %

Current Month
3 Month Average
12 Month Average

2.691 %
5.734 %
8.683 %

CPR: Current vs 12mo Average

44.846 %
95.570 %
144.712 %

PSA: Current vs. 12mo Average

24.00%

400.00%
350.00%

20.00%

300.00%
16.00%

Current CPR
12mo Average CPR

12.00%

250.00%

Current PSA
12mo Average PSA

200.00%
150.00%

8.00%

100.00%
4.00%

50.00%

Calculation Methodology:
Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal)
Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12)
PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS))
Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Page 39

4
-1
ct
O

14

14

Se
p-

Au
g-

l-1
4
Ju

14
Ju
n-

ay

-1
4

Ap
r-1

ar
-1

4
b1
Fe

14

13
ec
D

ov
N

Ja
n-

13

14

-1
ct
O

14

Se
p-

Au
g-

l-1
4
Ju

14
Ju
n-

ay

-1
4

4
ar
-1

Ap
r-1

b1
Fe

Ja
n-

13
ec
D

ov
N

14

0.00%
13

0.00%

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Modifications
Loan
Number
0121680482
0121714489
0121715874
0121718746
0121730733
0121730865
0121731251
0121739403

Beginning
Scheduled
Balance

Current
Scheduled
Balance

258,626.51
132,638.00
107,445.85
113,599.57
77,686.32
150,302.62
221,647.85
199,963.19

268,779.31
138,627.32
114,316.13
95,869.04
71,919.85
108,502.63
218,193.87
211,496.43

Prior
Rate

Modified
Rate

6.500 %
4.875 %
6.875 %
6.750 %
5.875 %
4.000 %
4.251 %
6.000 %

2.125%
2.500%
5.125%
4.750%
5.125%
4.750%
4.875%
2.000%

Page 40

Prior
Payment
1,886.37
823.53
793.12
830.21
503.35
662.70
1,171.69
1,387.34

Modified
Payment
1,306.73
689.10
727.39
446.83
352.99
505.71
1,035.57
927.77

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Substitutions
Loans Repurchased
Loan
Number

Current
Scheduled
Balance

Current
Rate

Loans Substituted
Current
Payment

Current
Scheduled
Balance

Loan
Number

Current
Rate

No Substitutions this Period

Repurchases Due to Breaches


Loan
Number

Beginning
Scheduled
Balance

Current
Rate

Payoff
Balance

Current
Payment

No Repurchases Due to Breaches this Period

Repurchases Due To Other


Loan
Number

Beginning
Scheduled
Balance

Current
Rate

Payoff
Balance

No Repurchases Due to Other this Period

Page 41

Current
Payment

Current
Payment

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Interest Rate Stratification

Current Interest
Rate Range (%)

4.500
5.000
5.500
6.000
6.500
7.000
7.500
8.000
8.500
9.000
9.500
10.000
10.500
11.000
11.500
12.000
12.500
13.000
13.500
>= 14.000

< 4.500
4.999
5.499
5.999
6.499
6.999
7.499
7.999
8.499
8.999
9.499
9.999
10.499
10.999
11.499
11.999
12.499
12.999
13.499
13.999
Total

Number
Of
Loans
410
304
324
159
144
271
87
134
56
107
48
61
22
44
26
24
29
38
4
0
0
2,292

Summary
Outstanding
Scheduled
Balance($)
81,156,683.06
48,738,789.66
47,129,672.72
25,640,022.69
22,377,996.65
31,471,844.49
12,170,825.44
17,630,046.00
5,494,097.46
11,052,922.87
3,171,026.72
3,890,509.28
1,124,046.52
1,683,860.47
734,919.18
713,159.66
841,943.78
1,115,102.25
90,224.86
0.00
0.00
316,227,693.76

Percentage
Of
Balance(%)

Number
Of
Loans

25.664
15.413
14.904
8.108
7.077
9.952
3.849
5.575
1.737
3.495
1.003
1.230
0.355
0.532
0.232
0.226
0.266
0.353
0.029
0.000
0.000
100.000

252
206
231
110
106
204
67
112
48
81
17
13
2
13
17
9
12
17
0
0
0
1,517

Group 1
Outstanding
Scheduled
Balance($)
39,700,078.68
26,660,985.44
28,484,588.88
13,382,894.74
13,141,671.14
19,632,207.28
7,792,363.39
14,371,991.54
4,372,908.86
7,083,209.93
1,517,284.86
703,439.75
184,072.95
350,656.93
487,396.39
264,807.51
360,505.45
430,525.70
0.00
0.00
0.00
178,921,589.42

Page 42

Percentage
Of
Balance(%)
22.189
14.901
15.920
7.480
7.345
10.973
4.355
8.033
2.444
3.959
0.848
0.393
0.103
0.196
0.272
0.148
0.201
0.241
0.000
0.000
0.000
100.000

Number
Of
Loans

Group 2
Outstanding
Scheduled
Balance($)

158
98
93
49
38
67
20
22
8
26
31
48
20
31
9
15
17
21
4
0
0
775

41,456,604.38
22,077,804.22
18,645,083.84
12,257,127.95
9,236,325.51
11,839,637.21
4,378,462.05
3,258,054.46
1,121,188.60
3,969,712.94
1,653,741.86
3,187,069.53
939,973.57
1,333,203.54
247,522.79
448,352.15
481,438.33
684,576.55
90,224.86
0.00
0.00
137,306,104.34

Percentage
Of
Balance(%)
30.193
16.079
13.579
8.927
6.727
8.623
3.189
2.373
0.817
2.891
1.204
2.321
0.685
0.971
0.180
0.327
0.351
0.499
0.066
0.000
0.000
100.000

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Supplemental Reporting
Closing Date

September 29, 2006.


Determination Date

With respect to each Distribution Date, the 18th day of the month in which such Distribution Date occurs, or, if such 18th day is not a Business Day, the next succeeding Business Day.
Distribution Date

The 25th day of each month or, if such 25th day is not a Business Day, the next succeeding Business Day, commencing in October 2006.
LIBOR Determination Date

The second LIBOR Business Day immediately preceding the commencement of each Accrual Period for any LIBOR Certificate.
Record Date

With respect to any Class of Book-Entry Certificates and any Distribution Date, the close of business on the Business Day immediately receding such Distribution Date. With respect to
any Class of Definitive Certificates and any Distribution Date, the last Business Day of the month immediately preceding the month in which the Distribution Date occurs (or, in the case
of the first Distribution Date, the Closing Date).
Master Servicer Remittance Date

The Business Day that occurs three Business Days immediately before each Distribution Date.
LIBOR Business Day

Any day on which banks in London, England and The City of New York are open and conducting transactions in foreign currency and exchange.
Business Day

Any day other than (i) a Saturday or a Sunday, (ii) a day on which banking institutions in New York, New York or, if other than New York, the city in which the Corporate Trust Office of
the Trustee is located, or the States of Maryland, Massachusetts, Minnesota or Colorado are closed, or (iii) with respect to any Servicer Remittance Date or any Servicer reporting date, the
States specified in the definition of Business Day in the Servicing Agreement, are authorized or obligated by law or executive order to be closed.
Miscellaneous Modification Reporting Footnote

In the absence of specific guidance in the governing agreements, Wells Fargo Bank, N.A. has determined that a reduction in principal agreed to by a servicer in connection with a loan
modification should be treated in a manner similar to a realized principal loss on the related loan.

Page 43

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Distribution Date:
27-Oct-2014

23-Oct-2014

Structured Asset Securities Corporation


Mortgage Pass-Through Certificates
Series 2006-WF3

08:17:12 AM

Contact: Customer Service - CTSLink


Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
Telephone:
1-866-846-4526
Fax:
240-586-8675

Supplemental Reporting
Extraordinary Costs and Expenses

Wells Fargo Bank, N.A.is processing an expense charge to recover extraordinary costs and expenses incurredas a result of the enhanced administration ofresidential mortgage backed
securities transaction(s) necessitated by significantand/orunanticipatedchanges in industry and market conditions. Theseextraordinarycosts andexpenses may be adjusted periodically.
Information Relating to Forbearance Modification Reporting

Wells Fargos practice, as master servicer, securities administrator or trustee, is to report and allocate principal forborne in connection with mortgage loan modifications (Forborne
Principal) as losses or non-losses, including mortgage loan modifications made pursuant to the Home Affordability Modification Program, as explicitly and clearly reported to Wells
Fargo by the servicer of the modified loan. From time to time, Wells Fargo may receive information from a servicer that revises or clarifies the servicers intent about its treatment of
Forborne Principal (Supplemental Servicer Reporting). If this occurs, Wells Fargos practice is to revise its reporting of Forborne Principal to conform to the Supplemental Servicer
Reporting. This may result in the recognition and allocation of Forborne Principal as a loss after the modification date of a mortgage loan by the servicer or the reversal of a prior
recognition and allocation of Forborne Principal as a loss.

Reclassification of Forborne Principal

Wells Fargos practice is to classify, or reclassify, Forborne Principal on the first distribution date on which it is reasonably practicable to do so after Wells Fargo determines that it has
received the Supplemental Servicer Reporting, which, due to the time and effort necessary to review, verify, and process such Supplemental Servicer Reporting, may be several reporting
periods after Wells Fargo determines that it has received such reporting (such distribution date, the Target Reporting Date).
Information Relating to Forbearance Modification Reporting, continued

Restatement of Distribution Reports to Loan Modification Date



Wells Fargo will not restate distribution reports to reflect losses or gains attributable to Forborne Principal as of the date the servicer modified the loan if the Target Reporting Date is later
than the normal reporting cycle for monthly servicer activities.

Restatement to Target Reporting Date

In certain circumstances, Wells Fargo may restate distribution reports from the Target Reporting Date if Wells Fargo determines that it did not apply Forborne Principal in the manner
specified in the Supplemental Servicer Reporting on the Target Reporting Date. Wells Fargos practice is to restate previous distribution reports to the Target Reporting Date only if the
restatement would have a significant impact on cash distributions to any class of certificates after the Target Reporting Date. If Wells Fargo determines that restating previous distribution
reports to the Target Reporting Date would have a significant impact on cash distributions to any class of certificates after the Target Reporting Date, then Wells Fargos practice is to
restate the distribution reports to the Target Reporting Date and include additional footnoting or reporting describing the restatement.

Page 44

Das könnte Ihnen auch gefallen