SASCO 2006-WF3 Remittance SecuritiesLink 10-25-2014 Wells Fargo & Company

8/9/2019 SASCO 2006-WF3 Remittance SecuritiesLink 10-25-2014 Wells Fargo & Company

1/44

Distribution Date:

Telephone:Fax:

Page 1

2 3-O ct -2 01 4 0 8: 17 :1 2 AM

Structured Asset Securities Corporation

27-Oct-2014

Customer Service - CTSLink

Securities Administration Services

1-866-846-4526240-586-8675

Mortgage Pass-Through Certificates

Contact:

Series 2006-WF3

8480 Stagecoach Circle

Wells Fargo Bank, N.A.Mortgage Pass-Through Certificates

Certificateholder Distribution Summary

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.

Totals

CumulativeRealizedLossesClass

10/24/2014 0.29450 % 44,810,996.34 697,143.72 0.00 44,113,852.62 708,874.2411,730.52 0.00

10/24/2014 0.20450 % 0.00 0.00 0.00 0.00 0.000.00 0.00

10/24/2014 0.30450 % 40,189,650.78 889,002.26 0.00 39,300,648.52 899,880.2610,878.00 0.00

10/24/2014 0.46450 % 37,282,000.00 0.00 0.00 37,282,000.00 15,393.3215,393.32 0.00

10/24/2014 0.29450 % 44,810,996.34 697,143.72 0.00 44,113,852.62 708,874.2411,730.52 0.00

10/24/2014 0.40450 % 60,563,000.00 0.00 0.00 60,563,000.00 21,775.7621,775.76 0.00

10/24/2014 0.44450 % 62,675,000.00 0.00 0.00 62,675,000.00 24,763.5924,763.59 0.00

10/24/2014 0.48450 % 20,422,000.00 0.00 0.00 20,422,000.00 8,795.078,795.07 0.00

10/24/2014 0.52450 % 7,469,877.48 0.00 (5,809.32) 7,475,686.80 3,482.623,482.62 20,693,313.20

10/24/2014 0.53450 % 0.00 0.00 0.00 0.00 0.000.00 21,126,000.02

10/24/2014 0.60450 % 0.00 0.00 0.00 0.00 0.000.00 16,197,000.02

10/24/2014 0.90450 % 0.00 0.00 0.00 0.00 0.000.00 15,493,000.01

10/24/2014 1.15450 % 0.00 0.00 0.00 0.00 0.000.00 12,676,000.0010/24/2014 2.05450 % 0.00 0.00 0.00 0.00 0.000.00 16,901,000.00

10/24/2014 2.65450 % 0.00 0.00 0.00 0.00 0.000.00 22,535,000.00

09/30/2014 2.65450 % 0.00 0.00 0.00 0.00 0.000.00 14,084,000.00

09/30/2014 0.00000 % 0.00 0.00 0.00 281,653.19 0.000.00 0.00

09/30/2014 0.00000 % 0.00 0.00 0.00 0.00 0.000.00 0.00

09/30/2014 0.00000 % 0.00 0.00 0.00 0.00 0.000.00 0.00

09/30/2014 0.00000 % 0.00 0.00 0.00 0.00 0.000.00 0.00

318,223,520.94 2,283,289.70108,549.40 (5,809.32) 316,227,693.75 2,391,839.10 139,705,313.25

TotalDistribution

EndingCertificate

BalancePrincipal

DistributionCUSIP

A1

A2

A3

A4

A5

M1

M2

M3

M4

M5

M6

M7

M8M9

M10

B

X

P

R

LTR

CurrentRealized

LossInterest

Distribution

86361EAA9

86361EAB7

86361EAC5

86361EAD3

86361EAE1

86361EAF8

86361EAG6

86361EAH4

86361EAJ0

86361EAK7

86361EAL5

86361EAM3

86361EAN186361EAP6

86361EAQ4

86361EAR2

SAS06WF3X

SAS06WF3P

SAS06WF3R

SA6WF3LTR

BeginningCertificate

Balance

CertificatePass-Through

Rate

Record

Date

Frederick, MD 21701-4747


www.ctslink.com


2/44

Distribution Date:

Telephone:Fax:

Page 2

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3



Principal Distribution Statement

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

697,143.72 0.00 0.00

0.00 0.00 0.00

889,002.26 0.00 0.00

0.00 0.00 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 (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 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

2,283,289.70 0.00 (5,809.32)

Accretion

UnscheduledPrincipal

Distribution

A1 44,810,996.34 0.00 697,143.72 44,113,852.62 697,143.720.15028072

A2 0.00 0.00 0.00 0.00 0.000.00000000

A3 40,189,650.78 0.00 889,002.26 39,300,648.52 889,002.260.38109350

A4 37,282,000.00 0.00 0.00 37,282,000.00 0.001.00000000

A5 44,810,996.34 0.00 697,143.72 44,113,852.62 697,143.720.15028072

M1 60,563,000.00 0.00 0.00 60,563,000.00 0.001.00000000

M2 62,675,000.00 0.00 0.00 62,675,000.00 0.001.00000000

M3 20,422,000.00 0.00 0.00 20,422,000.00 0.001.00000000

M4 7,469,877.48 0.00 (5,809.32) 7,475,686.80 0.000.26538701

M5 0.00 0.00 0.00 0.00 0.000.00000000

M6 0.00 0.00 0.00 0.00 0.000.00000000

M7 0.00 0.00 0.00 0.00 0.000.00000000

M8 0.00 0.00 0.00 0.00 0.000.00000000

M9 0.00 0.00 0.00 0.00 0.000.00000000

M10 0.00 0.00 0.00 0.00 0.000.00000000

B 0.00 0.00 0.00 0.00 0.000.00000000

X 0.00 0.00 0.00 281,653.19 0.000.00930115

P 0.00 0.00 0.00 0.00 0.000.00000000

R 0.00 0.00 0.00 0.00 0.000.00000000

LTR 0.00 0.00 0.00 0.00 0.000.00000000

1,408,431,646.45 318,223,520.94 0.00 2,277,480.38 316,227,693.75 2,283,289.700.22452470

TotalPrincipal

Distribution

ScheduledPrincipal

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

EndingCertificate

Percentage


Balance

Totals

EndingCertificate

Balance

OriginalFace

Amount

TotalPrincipal

ReductionClass

Realized

Loss



www.ctslink.com


3/44

Distribution Date:

Telephone:Fax:

Page 3

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3



Principal Distribution Factors Statement

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

NOTE: All classes per $1,000 denomination.

0.15028072150.280717372.374928780.000000000.000000002.37492878

0.000000000.000000000.000000000.000000000.000000000.00000000

0.38109350381.093502328.620544380.000000000.000000008.62054438

1.000000001000.000000000.000000000.000000000.000000000.00000000

0.15028072150.280717372.374928780.000000000.000000002.37492878

1.000000001000.000000000.000000000.000000000.000000000.00000000

1.000000001000.000000000.000000000.000000000.000000000.00000000

1.000000001000.000000000.000000000.000000000.000000000.00000000

0.26538701265.38701409(0.20623096)(0.20623096)0.000000000.00000000

0.000000000.000000000.000000000.000000000.000000000.00000000

0.000000000.000000000.000000000.000000000.000000000.00000000

0.000000000.000000000.000000000.000000000.000000000.00000000

0.000000000.000000000.000000000.000000000.000000000.000000000.000000000.000000000.000000000.000000000.000000000.00000000

0.000000000.000000000.000000000.000000000.000000000.00000000

0.000000000.000000000.000000000.000000000.000000000.00000000

0.009301159.301149480.000000000.000000000.000000000.00000000

0.000000000.000000000.000000000.000000000.000000000.00000000

0.000000000.000000000.000000000.000000000.000000000.00000000

0.000000000.000000000.000000000.000000000.000000000.00000000

TotalPrincipal

Distribution

TotalPrincipal

ReductionRealized

LossAccretion

2.374928780.00000000152.65564616293,543,000.00

0.000000000.000000000.00000000359,815,000.00

8.620544380.00000000389.71404670103,126,000.00

0.000000000.000000001000.0000000037,282,000.00

2.374928780.00000000152.65564616293,543,000.00

0.000000000.000000001000.0000000060,563,000.00

0.000000000.000000001000.0000000062,675,000.00

0.000000000.000000001000.0000000020,422,000.00

0.000000000.00000000265.1807831328,169,000.00

0.000000000.000000000.0000000021,126,000.00

0.000000000.000000000.0000000016,197,000.00

0.000000000.000000000.0000000015,493,000.00

0.000000000.000000000.0000000012,676,000.000.000000000.000000000.0000000016,901,000.00

0.000000000.000000000.0000000022,535,000.00

0.000000000.000000000.0000000014,084,000.00

0.000000000.000000000.0000000030,281,546.45

0.000000000.000000000.00000000100.00

0.000000000.000000000.000000000.00

0.000000000.000000000.000000000.00

EndingCertificatePercentage

UnscheduledPrincipal

Distribution


Balance

OriginalFace

Amount

A1

A2

A3

A4

A5

M1

M2

M3

M4

M5

M6

M7

M8M9

M10

B

X

P

R

LTR

EndingCertificate

Balance

ScheduledPrincipal

DistributionClass



www.ctslink.com


4/44

Distribution Date:

Telephone:Fax:

Page 4

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3



Interest Distribution Statement

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

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 0.000.00 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

RemainingUnpaidInterest

Shortfall(1)

TotalInterest

Distribution

Non-Supported

InterestShortfallClass

09/25/14 - 10/26/14A1

N/AA2

09/25/14 - 10/26/14A3

09/25/14 - 10/26/14A4

09/25/14 - 10/26/14A5

09/25/14 - 10/26/14M1

09/25/14 - 10/26/14M2

09/25/14 - 10/26/14M3

09/25/14 - 10/26/14M4

N/AM5

N/AM6

N/AM7N/AM8

N/AM9

N/AM10

N/AB

N/AX

N/AP

N/AR

N/ALTR

Totals

11,730.52 44,113,852.620.0011,730.520.0044,810,996.340.29450 %

0.00 0.000.000.000.000.000.20450 %

10,878.00 39,300,648.520.0010,878.000.0040,189,650.780.30450 %

15,393.32 37,282,000.000.0015,393.320.0037,282,000.000.46450 %

11,730.52 44,113,852.620.0011,730.520.0044,810,996.340.29450 %

21,775.76 60,563,000.000.0021,775.760.0060,563,000.000.40450 %

24,763.59 62,675,000.000.0024,763.590.0062,675,000.000.44450 %

8,795.07 20,422,000.000.008,795.070.0020,422,000.000.48450 %

3,482.62 7,475,686.800.003,482.620.007,469,877.480.52450 %

0.00 0.000.000.000.000.000.53450 %

0.00 0.000.000.000.000.000.60450 %

0.00 0.000.000.000.000.000.90450 %0.00 0.000.000.000.000.001.15450 %

0.00 0.000.000.000.000.002.05450 %

0.00 0.000.000.000.000.002.65450 %

0.00 0.000.000.000.000.002.65450 %

0.00 281,653.190.000.000.000.000.00000 %

0.00 0.000.000.000.000.000.00000 %

0.00 0.000.000.000.000.000.00000 %

0.00 0.000.000.000.000.000.00000 %

0.00 0.00 108,549.40 0.00

EndingCertificate/NotionalBalance

CurrentInterest

Shortfall(1)

108,549.40

Payment ofUnpaidInterest

Shortfall(1)Accrual

Days

CurrentAccruedInterest

32

N/A

32

32

32

32

32

32

32

N/A

N/A

N/AN/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

BeginningCertificate/NotionalBalanceAccrual Dates

CurrentCertificate

Rate



www.ctslink.com


5/44

Distribution Date:

Telephone:Fax:

Page 5

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3



Interest Distribution Factors Statement

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

NOTE: All classes per $1,000 denomination.

Non-Supported

InterestShortfall

0.000000000.29450 % 0.00000000 0.00000000

0.000000000.20450 % 0.00000000 0.00000000

0.000000000.30450 % 0.00000000 0.00000000

0.000000000.46450 % 0.00000000 0.00000000

0.000000000.29450 % 0.00000000 0.00000000

0.000000000.40450 % 0.00000000 0.00000000

0.000000000.44450 % 0.00000000 0.00000000

0.000000000.48450 % 0.00000000 0.00000000

0.000000000.52450 % 0.00000000 0.00000000

0.000000000.53450 % 0.00000000 0.00000000

0.000000000.60450 % 0.00000000 0.00000000

0.000000000.90450 % 0.00000000 0.000000000.000000001.15450 % 0.00000000 0.00000000

0.000000002.05450 % 0.00000000 0.00000000

0.000000002.65450 % 0.00000000 0.00000000

0.000000002.65450 % 0.00000000 0.00000000

0.000000000.00000 % 0.00000000 0.00000000

0.000000000.00000 % 0.00000000 0.00000000

0.000000000.00000 % 0.00000000 0.00000000

0.000000000.00000 % 0.00000000 0.00000000

Current

InterestShortfall(1)

Payment ofUnpaidInterest

Shortfall(1)

Current

AccruedInterestClass

A1

A2

A3

A4

A5

M1

M2

M3

M4

M5

M6

M7M8

M9

M10

B

X

P

R

LTR

0.03996185 0.03996185 0.00000000 150.28071737293,543,000.00 152.65564616

0.00000000 0.00000000 0.00000000 0.00000000359,815,000.00 0.00000000

0.10548261 0.10548261 0.00000000 381.09350232103,126,000.00 389.71404670

0.41288879 0.41288879 0.00000000 1000.0000000037,282,000.00 1000.00000000

0.03996185 0.03996185 0.00000000 150.28071737293,543,000.00 152.65564616

0.35955550 0.35955550 0.00000000 1000.0000000060,563,000.00 1000.00000000

0.39511113 0.39511113 0.00000000 1000.0000000062,675,000.00 1000.00000000

0.43066644 0.43066644 0.00000000 1000.0000000020,422,000.00 1000.00000000

0.12363307 0.12363307 0.00000000 265.3870140928,169,000.00 265.18078313

0.00000000 0.00000000 0.00000000 0.0000000021,126,000.00 0.00000000

0.00000000 0.00000000 0.00000000 0.0000000016,197,000.00 0.00000000

0.00000000 0.00000000 0.00000000 0.0000000015,493,000.00 0.000000000.00000000 0.00000000 0.00000000 0.0000000012,676,000.00 0.00000000

0.00000000 0.00000000 0.00000000 0.0000000016,901,000.00 0.00000000

0.00000000 0.00000000 0.00000000 0.0000000022,535,000.00 0.00000000

0.00000000 0.00000000 0.00000000 0.0000000014,084,000.00 0.00000000

0.00000000 0.00000000 0.00000000 9.3011494830,281,546.45 0.00000000

0.00000000 0.00000000 0.00000000 0.00000000100.00 0.00000000

0.00000000 0.00000000 0.00000000 0.000000000.00 0.00000000

0.00000000 0.00000000 0.00000000 0.000000000.00 0.00000000

EndingCertificate/NotionalBalance

RemainingUnpaidInterest

Shortfall(1)

BeginningCertificate/NotionalBalance

Total

InterestDistribution

Current

CertificateRate

Original

FaceAmount



www.ctslink.com


6/44

Distribution Date:

Telephone:Fax:

Page 6

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3

Certificateholder Account Statement



0.00

0.00

0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL

Total Prepayment/Curtailment Interest Shortfall

Servicing Fee Support

Non-Supported Prepayment/Curtailment Interest Shortfall

Account NameCurrent

DepositsEnding

Balance

Account NameFunds Out

(B)

Net Amount(A - B)

Funds In(A)

Basis Risk Reserve Fund 1,000.00 0.00 1,000.00

Interest Rate Cap Account 1,000.00 0.00 1,000.00

Swap Account 1,000.00 0.00 1,000.00

0.00 0.00Interest Rate Cap Agreement- Natixis Financial 0.00

0.00 0.00Interest Rate Swap Agreement - Natixis Financial 0.00

Reserve and Guaranty Funds

Hedge Funds

BeginningBalance

CurrentWithdrawals

0.00

0.00

0.00



www.ctslink.com

Servicer Advances are calculated as delinquent scheduled principal and interest.

0.00

3,432,151.93

0.00

0.00

0.00

(905,067.96)

0.00

0.00

2,527,083.97

0.00

0.00

135,244.87

2,391,839.10

CERTIFICATE ACCOUNT

Beginning Balance

Deposits

Payments of Interest and Principal

Reserve Funds and Credit Enhancements

Proceeds from Repurchased Loans

Servicer Advances

Gains & Subsequent Recoveries (Realized Losses)

Prepayment Penalties

Swap/Cap Payments

Total Deposits

Withdrawals

Swap Payments

Reserve Funds and Credit Enhancements

Total Administration Fees

Payment of Interest and Principal

Total Withdrawals (Pool Distribution Amount)

Ending Balance

2,527,083.97

0.00

*Servicer Payees include: NATIONSTAR MORTGAGE LLC.

132,593.01

2,651.86

0.00

ADMINISTRATION FEES

Total Administration Fees 135,244.87

Gross Servicing Fee*

Credit Risk Manager's Fee - Risk Management Group, LLC

Supported Prepayment/Curtailment Interest Shortfall


7/44

Distribution Date:

Telephone:Fax:

Page 7

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3



Collateral Statement

Group

Special Servicing Fee

Prepayment Penalty Paid Count

Prepayment Penalty Paid Amount

Prepayment Penalty Waived CountPrepayment Penalty Waived Amount

Percentage of Cumulative Losses

Cumulative Realized Loss

Realized Loss Amount

Net Interest

Spread 3

Spread 2

Spread 1

Pool Insurance Fee

Other Fee

Special Hazard Fee

FRY Amount

Trustee Fee

Master Servicing Fees

Servicing FeesScheduled Interest

Negative Amortized Principal

Unscheduled Principal

Scheduled Principal

Actual Ending Collateral Balance

Ending Scheduled Balance

Beginning Scheduled Balance

Ending Loan Count

Loans Paid in Full

Beginning Loan Count

Principal and Interest Constant

Weighted Average Remaining Term

Weighted Average Pass-Through Rate

Weighted Average Net RateWeighted Average Coupon Rate

Collateral Description 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

833,218.1775,150.75

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

0.000

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

615,458.2257,442.26

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

0.000

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

1,448,676.39132,593.01

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

0.000

0.00

0

0.00

TotalGroup 2Group 1



www.ctslink.com


8/44

Distribution Date:

Telephone:Fax:

Page 8

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3



Collateral Statement by Subgroup

Group

Special Servicing Fee

Prepayment Penalty Paid Count

Prepayment Penalty Paid AmountPrepayment Penalty Waived CountPrepayment Penalty Waived Amount

Percentage of Cumulative Losses

Cumulative Realized Loss

Realized Loss AmountNet Interest

Spread 3

Spread 2

Spread 1

Pool Insurance Fee

Other FeeSpecial Hazard Fee

FRY Amount

Trustee Fee

Master Servicing Fees

Servicing FeesScheduled Interest

Negative Amortized Principal

Unscheduled Principal

Scheduled Principal

Actual Ending Collateral BalanceEnding Scheduled Balance

Beginning Scheduled Balance

Ending Loan Count

Loans Paid in Full

Beginning Loan Count

Principal and Interest ConstantWeighted Average Remaining Term

Weighted Average Pass-Through Rate

Weighted Average Net RateWeighted Average Coupon Rate

Collateral Description Fixed 15/30 & ARM

6.479060 5.979061

5.979061

221376,499.59

499

6

493

51,988,314.42

51,506,544.8051,943,887.12

95,803.40

385,927.50

0.00

280,696.1921,661.76

0.00

0.00

0.00

0.000.00

0.00

0.00

0.00

0.00

259,034.43334,357.48

32,862,176.16

20.4509

0.0000.00

0

0.00

Fixed 15/30 & ARM

5.164817 4.664817

4.664817

262778,327.53

1,031

7

1,024

128,373,646.28

127,415,044.62128,764,262.83

225,805.55

732,796.11

0.00

552,521.9853,488.99

0.00

0.00

0.00

0.000.00

0.00

0.00

0.00

0.00

499,032.99393,014.65

139,093,037.64

23.1635

0.0000.00

0

0.00

Fixed 15/30 & ARM

6.880402 6.380406

6.380406

230270,657.28

355

1

354

35,590,685.33

35,504,868.9535,869,656.58

66,592.08

19,138.81

0.00

204,065.2014,829.35

0.00

0.00

0.00

0.000.00

0.00

0.00

0.00

0.00

189,235.85(1,802.51)

41,159,855.96

28.9239

0.0000.00

0

0.00

Fixed 15/30 & ARM

4.827099 4.327098

4.327098

262587,802.32

423

2

421

102,270,874.92

101,801,235.39103,371,499.88

176,409.30

293,230.23

0.00

411,393.0242,612.91

0.00

0.00

0.00

0.000.00

0.00

0.00

0.00

0.00

368,780.11179,498.34

121,488,438.99

24.0592

0.0000.00

0

0.00

2 (B)2 (A)1 (B)1 (A)



www.ctslink.com


9/44

Distribution Date:

Telephone:Fax:

Page 9

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3



Additional Reporting - Deal Level

1,100,223.170.00

0.00

0.154500%

5.480063%

5.138249%

5.343478%

47.791474%

281,653.19

0.0029,999,993.26

30,281,646.45

7,042,158.23

YES

YES

Delinquency Event

Trigger Result Fail

Threshold Value 16.529699%

Calculated Value 29.698356%

Cumulative Loss Trigger Event Trigger Result Fail

Calculated Result 22.769569%

Threshold Value 8.600000%

NO

Cash Reporting

Monthly Excess Cashflow

Net Swap Payment - Natixis Financial

Prepayment Premiums

Informational Reporting

LIBOR

Pool 1 Net Funds Cap

Pool 2 Net Funds Cap

Subordinate Net Funds Cap

Senior Enhancement %

Structural Reporting

Overcollaterlization Amount

Overcollaterization SurplusOvercollaterlization Deficiency

Target Overcollaterization Amount

Overcollateralization Floor

Trigger Event Reporting

Stepdown Date

Trigger Event

Intial Optional Termination Date



www.ctslink.com


10/44

Distribution Date:

Telephone:Fax:

Page 10

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3



180+ Days

No. ofLoans No. ofLoans No. ofLoans No. ofLoans No. ofLoansActualBalance ActualBalance ActualBalance ActualBalance

No. of

Loans

No. of

Loans

No. of

Loans

No. of

Loans

No. of

Loans

Actual

Balance

Actual

Balance

Actual

Balance

Actual

Balance

0-29 Days 0-29 Days 0-29 Days 0-29 Days0 040 4,885,499.69 0.00 0.00 4,885,499.69

30 Days 30 Days 30 Days 30 Days 30 Days0 01012,302,890.79 1,525,282.02 0.00 0.00 13,828,172.81



120 Days 120 Days 120 Days 120 Days 120 Days3 052,376,935.53 344,460.00 271,943.93 0.00 2,993,339.46

150 Days 150 Days 150 Days 150 Days 150 Days5 09301,360.50 950,790.85 725,104.91 0.00 1,977,256.26

180+ Days 180+ Days 180+ Days 180+ Days134 1017115,717,223.90 12,726,866.74 29,896,641.78 15,947,611.63 74,288,344.05

1.526961 %0.000000 %0.000000 %1.526961 % 1.745201 %0.000000 %0.000000 %1.745201 %

4.321989 %0.000000 %0.000000 %0.476726 %3.845263 % 4.406632 %0.000000 %0.000000 %0.436300 %3.970332 %

2.267278 %0.000000 %0.000000 %0.328210 %1.939068 % 2.225131 %0.000000 %0.000000 %0.392670 %1.832461 %

1.462248 %0.000000 %0.000000 %0.347653 %1.114595 % 1.439791 %0.000000 %0.000000 %0.305410 %1.134380 %

0.935567 %0.000000 %0.084996 %0.107661 %0.742910 % 1.134380 %0.000000 %0.130890 %0.218150 %0.785340 %

0.617990 %0.000000 %0.226631 %0.297169 %0.094190 % 0.741710 %0.000000 %0.218150 %0.392670 %0.130890 %

23.218786 %4.984418 %9.344181 %3.977776 %4.912411 % 15.968586 %4.406632 %5.846422 %3.097731 %2.617801 %

142 101 634151240 40,468,584.79 22,595,316.96 30,893,690.62 15,947,611.63 109,905,204.00

12.648436 % 7.062155 % 9.655808 % 4.984418 % 34.350818 %10.471204 % 6.588133 % 6.195462 % 4.406632 % 27.661431 %

Delinquency Status - OTS Delinquency Calculation Method

ActualBalance

Actual

Balance

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

40

10191

5142

3326

2618

173

36660

0-29 Days 0-29 Days 0-29 Days 0-29 Days

30 Days 30 Days 30 Days 30 Days 30 Days





180+ Days 180+ Days 180+ Days 180+ Days 180+ Days

DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL

0.00 594,361.590.00Current Period Class A Insufficient Funds Principal Balance of Contaminated Properties Periodic Advance



www.ctslink.com


11/44

Distribution Date:

Telephone:Fax:

Page 11

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3




Delinquency Status By Group

TOTAL

No of

Loans

No of

Loans

No of

Loans

No of

LoansNo of Loans

Actual

Balance

Actual

Balance

Actual

Balance

Actual

Balance


60 Days

90 Days

120 Days

150 Days

180+ Days

60 Days 60 Days 60 Days60 Days

90 Days 90 Days 90 Days 90 Days



180+ Days 180+ Days 180+ Days 180+ Days



60 Days60 Days60 Days60 Days60 Days

90 Days 90 Days 90 Days 90 Days 90 Days120 Days120 Days120 Days120 Days120 Days


180+ Days180+ Days180+ Days180+ Days180+ Days


TOTAL

No of

Loans

No of

Loans

No of

Loans

No of

LoansNo of Loans

Actual

Balance

Actual

Balance

Actual

Balance

Actual

Balance


60 Days

90 Days

120 Days

150 Days

180+ Days














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

7 1,047,316.52 0 0.00 0 0.00

5 382,718.98 0 0.00 0 0.00

4 407,188.93 0 0.00 0 0.00

3 170,735.92 3 271,943.93 0 0.00

5 326,996.26 3 369,713.77 0 0.00

50 7,293,496.07 81 13,543,252.60 69 9,284,099.70

20

10

234

69

31

20

1,848,637.05

974,130.31

36,690,080.95

7,756,015.91

4,569,432.49

2,577,903.40

21,318,737.43154 14,184,910.308712,060,582.66100 9,284,099.7069 56,848,330.09410

26 2,432,129.98 0 0.00 0 0.00 26 2,432,129.98

4.087014 % 3.712450 %

1.713909 %

1.054713 %0.922874 %

0.131839 %

2.241266 %

2.316837 %

1.201227 %0.778026 %

0.153518 %

3.635272 %

0.211788 %

0.225330 %0.094482 %

0.180953 %

4.036064 %

0.579562 % 0.000000 %

0.000000 %

0.000000 %0.150488 %

0.204592 %

7.494544 %

0.000000 %

0.000000 %

0.000000 %0.000000 %

0.000000 %

5.137621 %

4.292012 %

2.528626 %

1.426556 %1.022996 %

0.539063 %

20.303501 %

31.458642 %10.151615 % 11.797330 % 6.674067 % 7.849624 % 5.137621 %

0.461437 %

0.329598 %

0.263678 %0.197759 %

0.329598 %

3.295979 %

6.591958 %

0.000000 %

0.000000 %

0.000000 %0.197759 %

0.197759 %

5.339486 %

5.735003 %

0.000000 %

0.000000 %

0.000000 %0.000000 %

0.000000 %

4.548451 %

4.548451 %

4.548451 %

2.043507 %

1.318392 %1.318392 %

0.659196 %

27.027027 %

1.345888 % 0.000000 % 0.000000 % 0.000000 % 0.000000 % 1.345888 %

29

16

104

1

26

5,594,191.40

2,017,320.64

1,395,425.45970,978.33

23,940.22

9,147,991.32

3 477,965.50 0 0.00 0 0.00

4 667,386.17 0 0.00 0 0.00

3 705,123.58 0 0.00 0 0.002 173,724.08 0 0.00 0 0.00

4 623,794.59 2 355,391.14 0 0.00

21 5,433,370.67 53 16,353,389.18 32 6,663,511.93

6

7

132

32

20

131,144,702.41

1,003,125.95

37,598,263.10

6,072,156.90

2,684,706.81

2,100,549.03

19,149,847.3686 16,708,780.325510,534,734.3051 6,663,511.9332 53,056,873.91224

14 2,453,369.71 0 0.00 0 0.00 14 2,453,369.71

3.741935 % 4.017628 %

2.064516 %

1.290323 %

0.516129 %

0.129032 %

3.354839 %

1.448796 %

1.002165 %

0.697336 %

0.017193 %

6.569890 %

0.479302 %

0.506405 %

0.124765 %

0.447996 %

3.902130 %

0.343265 % 0.000000 %

0.000000 %

0.000000 %

0.000000 %

0.255234 %

11.744652 %

0.000000 %

0.000000 %

0.000000 %

0.000000 %

0.000000 %

4.785591 %

4.360892 %

1.928099 %

1.508569 %

0.822101 %

0.720423 %

27.002263 %

38.104304 %11.096774 % 13.753008 % 7.565819 % 11.999886 % 4.785591 %

0.387097 %

0.516129 %

0.387097 %

0.258065 %

0.516129 %

2.709677 %

6.580645 %

0.000000 %

0.000000 %

0.000000 %

0.000000 %

0.258065 %

6.838710 %

7.096774 %

0.000000 %

0.000000 %

0.000000 %

0.000000 %

0.000000 %

4.129032 %

4.129032 %

4.129032 %

2.580645 %

1.677419 %

0.774194 %

0.903226 %

28.903226 %

1.761957 % 0.000000 % 0.000000 % 0.000000 % 0.000000 % 1.761957 %

BANKRUPTCY FORECLOSURE REO


15.425181 %

1.713909 % 1.713909 %

17.032258 %

1.806452 % 1.806452 %

DELINQUENT

DELINQUENT

Actual Bal

Actual Bal

Group 1 - OTS

Group 2 - OTS



www.ctslink.com


12/44

Distribution Date:

Telephone:Fax:

Page 12

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3




Delinquency Status By Subgroup

TOTAL

No of

Loans

No of

Loans

No of

Loans

No of

LoansNo of Loans

Actual

Balance

Actual

Balance

Actual

Balance

Actual

Balance


60 Days

90 Days

120 Days

150 Days

180+ Days













TOTAL

No of

Loans

No of

Loans

No of

Loans

No of

LoansNo of Loans

Actual

Balance

Actual

Balance

Actual

Balance

Actual

Balance


60 Days

90 Days

120 Days

150 Days

180+ Days














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

4 424,056.33 0 0.00 0 0.00

2 122,135.52 0 0.00 0 0.00

0 0.00 0 0.00 0 0.00

2 126,819.44 0 0.00 0 0.00

2 161,693.63 2 289,130.25 0 0.00

12 2,208,281.90 19 3,606,106.37 17 2,170,286.28

5

5

57

20

10

4

537,507.08

543,017.08

9,522,870.10

2,151,656.31

824,832.00

774,366.74

5,245,739.5941 3,895,236.62213,890,179.7631 2,170,286.2817 15,201,442.25110

9 847,192.94 0 0.00 0 0.00 9 847,192.94

3.245436 % 3.325897 %

1.622718 %

0.811359 %0.608519 %

0.202840 %

1.825558 %

1.352799 %

1.490775 %0.790637 %

0.177486 %

2.961264 %

0.235130 %

0.000000 %0.244147 %

0.311285 %

4.251283 %

0.816374 % 0.000000 %

0.000000 %

0.000000 %0.000000 %

0.556620 %

6.942311 %

0.000000 %

0.000000 %

0.000000 %0.000000 %

0.000000 %

4.178136 %

4.142270 %

1.587929 %

1.490775 %1.034784 %

1.045392 %

18.332995 %

29.265123 %8.316430 % 10.098858 % 7.489196 % 7.498932 % 4.178136 %

0.811359 %

0.405680 %

0.000000 %0.405680 %

0.405680 %

2.434077 %

6.288032 %

0.000000 %

0.000000 %

0.000000 %0.000000 %

0.405680 %

3.853955 %

4.259635 %

0.000000 %

0.000000 %

0.000000 %0.000000 %

0.000000 %

3.448276 %

3.448276 %

4.056795 %

2.028398 %

0.811359 %1.014199 %

1.014199 %

22.312373 %

1.630977 % 0.000000 % 0.000000 % 0.000000 % 0.000000 % 1.630977 %

46

18

12

11

1

25

4,981,099.41

3,484,017.03

1,396,347.73

995,269.56

185,227.08

5,031,037.03

3 623,260.19 0 0.00 0 0.00

3 260,583.46 0 0.00 0 0.00

4 407,188.93 0 0.00 0 0.00

1 43,916.48 3 271,943.93 0 0.00

3 165,302.63 1 80,583.52 0 0.00

38 5,085,214.17 62 9,937,146.23 52 7,113,813.42

15

5

177

49

21

16

1,311,129.97

431,113.23

27,167,210.85

5,604,359.60

3,744,600.49

1,803,536.66

16,072,997.84113 10,289,673.68668,170,402.9069 7,113,813.4252 41,646,887.84300

17 1,584,937.04 0 0.00 0 0.00 17 1,584,937.04

4.492188 % 3.868387 %

1.757813 %

1.171875 %

1.074219 %

0.097656 %

2.441406 %

2.705733 %

1.084422 %

0.772939 %

0.143850 %

3.907169 %

0.202373 %

0.316228 %

0.034106 %

0.128376 %

3.949243 %

0.484032 % 0.000000 %

0.000000 %

0.000000 %

0.211195 %

0.062582 %

7.717317 %

0.000000 %

0.000000 %

0.000000 %

0.000000 %

0.000000 %

5.524680 %

4.352419 %

2.908105 %

1.400650 %

1.018241 %

0.334808 %

21.098409 %

32.343514 %11.035156 % 12.482499 % 6.345241 % 7.991094 % 5.524680 %

0.292969 %

0.292969 %

0.390625 %

0.097656 %

0.292969 %

3.710938 %

6.738281 %

0.000000 %

0.000000 %

0.000000 %

0.292969 %

0.097656 %

6.054688 %

6.445313 %

0.000000 %

0.000000 %

0.000000 %

0.000000 %

0.000000 %

5.078125 %

5.078125 %

4.785156 %

2.050781 %

1.562500 %

1.464844 %

0.488281 %

29.296875 %

1.230883 % 0.000000 % 0.000000 % 0.000000 % 0.000000 % 1.230883 %



11.561866 %

1.825558 % 1.825558 %

17.285156 %

1.660156 % 1.660156 %

DELINQUENT

DELINQUENT

Actual Bal

Actual Bal

1 (A) - OTS

1 (B) - OTS



www.ctslink.com


13/44

Distribution Date:

Telephone:Fax:

Page 13

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3




Delinquency Status By Subgroup

TOTAL

No of

Loans

No of

Loans

No of

Loans

No of

LoansNo of Loans

Actual

Balance

Actual

Balance

Actual

Balance

Actual

Balance


60 Days

90 Days

120 Days

150 Days

180+ Days













TOTAL

No of

Loans

No of

Loans

No of

Loans

No of

LoansNo of Loans

Actual

Balance

Actual

Balance

Actual

Balance

Actual

Balance


60 Days

90 Days

120 Days

150 Days

180+ Days














11

10

5

1

1

5

768,358.57

810,417.45

231,887.40

33,111.02

23,940.22

1,079,999.12

0 0.00 0 0.00 0 0.00

1 29,931.74 0 0.00 0 0.00

0 0.00 0 0.00 0 0.00

1 29,249.19 0 0.00 0 0.00

2 181,452.14 1 152,981.06 0 0.00

9 1,582,830.53 10 2,041,810.35 11 1,155,901.91

2

4

35

11

11

5

62,360.21

358,373.42

5,860,541.91

768,358.57

840,349.19

231,887.40

2,947,713.7833 2,194,791.41112,299,438.2818 1,155,901.9111 8,597,845.3873

5 475,974.68 0 0.00 0 0.00 5 475,974.68

3.107345 % 2.142085 %

2.824859 %

1.412429 %0.282486 %

0.282486 %

1.412429 %

2.259340 %

0.646472 %0.092309 %

0.066742 %

3.010899 %

0.083446 %

0.000000 %0.081543 %

0.505865 %

4.412728 %

0.000000 % 0.000000 %

0.000000 %

0.000000 %0.000000 %

0.426492 %

5.692305 %

0.000000 %

0.000000 %

0.000000 %0.000000 %

0.000000 %

3.222506 %

2.142085 %

2.342786 %

0.646472 %0.173852 %

0.999099 %

16.338439 %

23.969690 %9.322034 % 8.217848 % 6.410539 % 6.118797 % 3.222506 %

0.000000 %

0.282486 %

0.000000 %0.282486 %

0.564972 %

2.542373 %

5.084746 %

0.000000 %

0.000000 %

0.000000 %0.000000 %

0.282486 %

2.824859 %

3.107345 %

0.000000 %

0.000000 %

0.000000 %0.000000 %

0.000000 %

3.107345 %

3.107345 %

3.107345 %

3.107345 %

1.412429 %0.564972 %

1.129944 %

20.621469 %

1.326956 % 0.000000 % 0.000000 % 0.000000 % 0.000000 % 1.326956 %

18

6

5

3

0

21

4,825,832.83

1,206,903.19

1,163,538.05

937,867.31

0.00

8,067,992.20

3 477,965.50 0 0.00 0 0.00

3 637,454.43 0 0.00 0 0.00

3 705,123.58 0 0.00 0 0.00

1 144,474.89 0 0.00 0 0.00

2 442,342.45 1 202,410.08 0 0.00

12 3,850,540.14 43 14,311,578.83 21 5,507,610.02

4

3

97

21

9

8

1,082,342.20

644,752.53

31,737,721.19

5,303,798.33

1,844,357.62

1,868,661.63

16,202,133.5853 14,513,988.91448,235,296.0233 5,507,610.0221 44,459,028.53151

9 1,977,395.03 0 0.00 0 0.00 9 1,977,395.03

4.275534 % 4.668436 %

1.425178 %

1.187648 %

0.712589 %

0.000000 %

4.988124 %

1.167540 %

1.125589 %

0.907278 %

0.000000 %

7.804852 %

0.616664 %

0.682126 %

0.139763 %

0.427915 %

3.724953 %

0.462376 % 0.000000 %

0.000000 %

0.000000 %

0.000000 %

0.195808 %

13.844801 %

0.000000 %

0.000000 %

0.000000 %

0.000000 %

0.000000 %

5.327977 %

5.130813 %

1.784203 %

1.807715 %

1.047041 %

0.623724 %

30.702584 %

43.008981 %12.589074 % 15.673695 % 7.966699 % 14.040610 % 5.327977 %

0.712589 %

0.712589 %

0.712589 %

0.237530 %

0.475059 %

2.850356 %

7.838480 %

0.000000 %

0.000000 %

0.000000 %

0.000000 %

0.237530 %

10.213777 %

10.451306 %

0.000000 %

0.000000 %

0.000000 %

0.000000 %

0.000000 %

4.988124 %

4.988124 %

4.988124 %

2.137767 %

1.900238 %

0.950119 %

0.712589 %

35.866983 %

1.912902 % 0.000000 % 0.000000 % 0.000000 % 0.000000 % 1.912902 %



9.887006 %

1.412429 % 1.412429 %

23.040380 %

2.137767 % 2.137767 %

DELINQUENT

DELINQUENT

Actual Bal

Actual Bal

2 (A) - OTS

2 (B) - OTS



www.ctslink.com


14/44

Distribution Date:

Telephone:Fax:

Page 14

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3



180+ Delinquency Summary

DaysDelinquent

1349

13191289

1259

1229

1199

1169

1139

1109

1079

1049

1019

989

959

929

899

869

839

809

779

749

719

689

659

629

599

569

539

509479

449

419

389

359

329

299

269

239

209 11 1,211,015.76 0.379

13 1,609,017.94 0.503

12 2,945,358.16 0.921

14 2,494,355.02 0.780

10 1,422,865.97 0.445

11 2,181,688.12 0.682

9 1,026,040.88 0.321

5 1,097,866.23 0.343

11 1,800,253.00 0.563

9 1,671,659.84 0.5223 705,974.89 0.221

7 929,651.18 0.291

1 51,645.16 0.016

7 1,330,172.26 0.416

7 1,410,699.64 0.441

5 811,700.54 0.254

6 1,054,388.23 0.330

7 641,112.10 0.200

8 1,696,637.58 0.530

11 1,825,044.71 0.570

4 968,695.31 0.303

9 1,831,381.47 0.572

3 470,385.02 0.147

10 1,728,353.14 0.540

3 436,083.11 0.136

5 822,000.50 0.257

5 875,756.29 0.274

7 1,630,547.39 0.510

7 1,215,802.56 0.380

2 487,035.11 0.152

5 442,654.11 0.138

5 877,184.73 0.274

4 564,246.99 0.176

5 887,431.61 0.277

13 2,390,135.07 0.747

4 1,306,748.93 0.408

7 797,548.93 0.2495 1,321,715.28 0.413

3 1,088,559.07 0.340

7 721,729.00 0.399

9 1,265,677.86 0.700

7 1,216,132.42 0.673

11 1,542,876.73 0.854

8 1,190,623.41 0.659

6 610,685.34 0.338

7 858,559.23 0.475

3 230,835.20 0.128

10 1,438,834.22 0.796

5 822,231.51 0.4550 0.00 0.000

4 452,653.74 0.250

1 51,645.16 0.029

6 691,931.54 0.383

4 530,209.76 0.293

4 418,388.54 0.232

4 522,897.78 0.289

7 641,112.10 0.355

5 1,173,141.86 0.649

7 1,223,089.43 0.677

4 968,695.31 0.536

5 538,592.87 0.298

1 57,938.46 0.032

6 917,003.14 0.507

3 436,083.11 0.241

3 598,028.00 0.331

2 212,498.50 0.118

3 472,723.71 0.262

6 943,004.88 0.522

2 487,035.11 0.270

2 199,272.25 0.110

3 649,013.32 0.359

3 280,483.10 0.155

4 645,331.61 0.357

8 1,171,883.24 0.648

3 767,770.52 0.425

4 265,550.58 0.1474 869,673.64 0.481

1 300,970.20 0.167

4 489,286.76 0.351

4 343,340.08 0.247

5 1,729,225.74 1.242

3 951,478.29 0.683

2 232,242.56 0.167

5 1,571,002.78 1.128

2 167,481.65 0.120

2 867,031.03 0.623

1 361,418.78 0.260

4 849,428.33 0.6103 705,974.89 0.507

3 476,997.44 0.343

0 0.00 0.000

1 638,240.72 0.458

3 880,489.88 0.632

1 393,312.00 0.282

2 531,490.45 0.382

0 0.00 0.000

3 523,495.72 0.376

4 601,955.28 0.432

0 0.00 0.000

4 1,292,788.60 0.928

2 412,446.56 0.296

4 811,350.00 0.583

0 0.00 0.000

2 223,972.50 0.161

3 663,257.79 0.476

4 1,157,823.68 0.832

1 272,797.68 0.196

0 0.00 0.000

3 243,381.86 0.175

2 228,171.41 0.164

1 283,763.89 0.204

1 242,100.00 0.174

5 1,218,251.83 0.875

1 538,978.41 0.387

3 531,998.35 0.3821 452,041.64 0.325

2 787,588.87 0.566

Group 2 Number Outstanding Percentage

Of Actual OfLoans Balance($) Balance(%)

Group 1

1320 -

1290 -1260 -

1230 -

1200 -

1170 -

1140 -

1110 -

1080 -

1050 -

1020 -

990 -

960 -

930 -

900 -

870 -

840 -

810 -

780 -

750 -

720 -

690 -

660 -

630 -

600 -

570 -

540 -

510 -

480 -450 -

420 -

390 -

360 -

330 -

300 -

270 -

240 -

210 -

180 -

Number Outstanding PercentageOf Actual Of

Loans Balance($) Balance(%)

Summary Number Outstanding Percentage




www.ctslink.com


15/44

Distribution Date:

Telephone:Fax:

Page 15

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3




2729

26992639

2549

2489

2459

2429

2399

2369

2339

2309

2279

2249

2219

2189

2159

2129

2099

2069

2039

1979

1949

1919

1889

1859

1829

1799

1769

17391709

1679

1649

1619

1589

1559

1529

1499

1469

1439

1409

1379 4 639,225.85 0.200

5 1,393,649.99 0.436

2 498,837.19 0.156

2 399,470.84 0.125

2 713,565.48 0.223

3 474,706.74 0.148

1 145,445.82 0.045

3 746,816.33 0.233

3 613,807.45 0.192

2 311,124.29 0.097

2 475,986.93 0.149

2 369,122.93 0.1153 749,652.66 0.234

2 461,032.64 0.144

2 228,676.13 0.071

4 1,165,506.96 0.364

2 993,470.51 0.311

1 291,431.38 0.091

4 1,761,289.04 0.550

4 1,333,800.86 0.417

3 806,584.88 0.252

1 612,000.00 0.191

3 935,775.68 0.292

1 229,970.91 0.072

3 820,301.19 0.256

1 344,107.83 0.108

2 600,949.43 0.188

1 189,295.04 0.059

3 1,101,267.81 0.344

1 155,422.01 0.049

3 1,405,535.75 0.439

3 673,405.71 0.210

2 368,595.06 0.115

1 355,076.53 0.111

1 255,547.10 0.080

3 580,705.85 0.181

2 332,225.93 0.104

1 620,602.29 0.194

1 655,804.60 0.2051 368,024.28 0.115

1 349,645.01 0.109

3 445,351.43 0.246

1 53,736.40 0.030

1 82,680.15 0.046

0 0.00 0.000

1 185,960.42 0.103

3 474,706.74 0.263

1 145,445.82 0.080

3 746,816.33 0.413

2 231,263.85 0.128

1 159,026.04 0.088

1 202,024.00 0.112

1 191,945.55 0.1063 749,652.66 0.415

1 199,978.81 0.111

2 228,676.13 0.127

2 559,064.53 0.309

1 248,395.57 0.137

1 291,431.38 0.161

1 243,634.41 0.135

3 799,869.55 0.443

1 110,809.13 0.061

0 0.00 0.000

2 472,275.68 0.261

0 0.00 0.000

1 253,773.08 0.140

1 344,107.83 0.190

1 131,269.43 0.073

1 189,295.04 0.105

1 146,768.66 0.081

1 155,422.01 0.086

1 229,563.75 0.127

2 259,616.17 0.144

2 368,595.06 0.204

1 355,076.53 0.196

0 0.00 0.000

2 398,705.85 0.221

1 83,729.30 0.046

0 0.00 0.000

0 0.00 0.0000 0.00 0.000

1 349,645.01 0.193

1 193,874.42 0.139

4 1,339,913.59 0.962

1 416,157.04 0.299

2 399,470.84 0.287

1 527,605.06 0.379

0 0.00 0.000

0 0.00 0.000

0 0.00 0.000

1 382,543.60 0.275

1 152,098.25 0.109

1 273,962.93 0.197

1 177,177.38 0.1270 0.00 0.000

1 261,053.83 0.187

0 0.00 0.000

2 606,442.43 0.436

1 745,074.94 0.535

0 0.00 0.000

3 1,517,654.63 1.090

1 533,931.31 0.383

2 695,775.75 0.500

1 612,000.00 0.440

1 463,500.00 0.333

1 229,970.91 0.165

2 566,528.11 0.407

0 0.00 0.000

1 469,680.00 0.337

0 0.00 0.000

2 954,499.15 0.686

0 0.00 0.000

2 1,175,972.00 0.845

1 413,789.54 0.297

0 0.00 0.000

0 0.00 0.000

1 255,547.10 0.184

1 182,000.00 0.131

1 248,496.63 0.178

1 620,602.29 0.446

1 655,804.60 0.4711 368,024.28 0.264

0 0.00 0.000

Group 2

Number Outstanding Percentage


Group 1

2700 -

2670 -2610 -

2520 -

2460 -

2430 -

2400 -

2370 -

2340 -

2310 -

2280 -

2250 -

2220 -

2190 -

2160 -

2130 -

2100 -

2070 -

2040 -

2010 -

1950 -

1920 -

1890 -

1860 -

1830 -

1800 -

1770 -

1740 -

1710 -1680 -

1650 -

1620 -

1590 -

1560 -

1530 -

1500 -

1470 -

1440 -

1410 -

1380 -

1350 -



Summary





www.ctslink.com


16/44

Distribution Date:

Telephone:Fax:

Page 16

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3




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

Total

2849 2 701,469.31 0.219 1 216,962.27 0.120 1 484,507.04 0.348

Group 2



366 74,288,344.05 23.215 234 36,690,080.95 20.301 132 37,598,263.10 27.004

Group 1

2820 -



Summary





www.ctslink.com


17/44

Distribution Date:

Telephone:Fax:

Page 17

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3



REO Detail - All Mortgage Loans in REO during Current Period

Nov-13

Dec-13

Jan-14

Feb-

14

Mar

-14

Apr-1

4

May

-14

Jun-14

Jul-1

4

Aug-14

Sep-14

Oct-

140.00%

1.00%

2.00%

3.00%

4.00%

5.00%

6.00%

Nov-13

Dec-13

Jan-14

Feb-

14

Mar

-14

Apr-1

4

May

-14

Jun-14

Jul-1

4

Aug-14

Sep-14

Oct-

140.00%

1.00%

2.00%

3.00%

4.00%

5.00%

6.00%

Nov-13

Dec-13

Jan-14

Feb-

14

Mar

-14

Apr-1

4

May

-14

Jun-14

Jul-1

4

Aug-14

Sep-14

Oct-1

40.00%

1.00%

2.00%

3.00%

4.00%

5.00%

Summary

Group 1

Group 2

12 Month REO History



9

1,539,040.00

1,500,054.56

101

16,169,384.00

15,947,611.63Current Actual Balance

7

694,040.00

660,731.70

69

9,304,163.00


2

845,000.00

839,322.86

32

6,865,221.00


Current Actual Balance



New REO LoansLoans in REO

Current REO Total

Loans in REO

New REO Loans

Loans in REO

Current REO Total

Loans in REO

New REO LoansLoans in REO

Current REO Total

Loans in REO

Original Principal Balance








www.ctslink.com


18/44

Distribution Date:

Telephone:Fax:

Page 18

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3



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

Dec-2013

Oct-2014

Jun-2014

Jul-2014

Aug-2014

Sep-2014

Apr-2014

Oct-2014

Apr-2014

Dec-2013

Mar-2014

May-2013Aug-2014

Jun-2013

Feb-2014

Mar-2014

Aug-2014

Jul-2014

Apr-2014

Oct-2014

Jun-2014

Sep-2013

Apr-2014

Feb-2014

Oct-2014Dec-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

Group 1 0121684088 01-Aug-2006 FL 80.00 147,600.00 141,875.11 8.625 %43 42,271.9301-Jan-2011

Group 1 0121684880 01-Aug-2006 NJ 73.91 170,000.00 166,698.41 8.950 %26 32,399.1601-Jun-2012

Group 1 0121686299 01-Aug-2006 PA 80.00 150,400.00 145,445.82 6.500 %51 38,282.4801-May-2010

Group 1 0121688048 01-Aug-2006 MO 80.00 101,600.00 92,841.09 8.500 %10 7,371.6001-Oct-2013

Group 1 0121690614 01-Aug-2006 NY 90.00 71,910.00 70,009.13 5.375 %59 17,038.6501-Sep-2009

Group 1 0121691802 01-Aug-2006 CT 75.00 182,250.00 191,945.55 8.950 %56 74,635.4301-Dec-2009

Group 1 0121694509 01-Jul-2006 WI 95.00 82,317.00 96,838.72 7.000 %17 9,833.3001-Mar-2013

Group 1 0121694954 01-Aug-2006 NY 100.00 37,235.00 40,418.11 9.750 %42 12,896.4501-Feb-2011

Group 1 0121696454 01-Jul-2006 OK 90.00 51,300.00 48,635.12 5.875 %40 9,069.5501-Apr-2011

Group 1 0121700066 01-Aug-2006 FL 89.44 199,000.00 202,024.00 5.250 %55 42,663.9201-Jan-2010

Group 1 0121700082 01-Aug-2006 CT 80.00 133,920.00 131,269.43 4.875 %72 37,740.9101-Sep-2008

Group 1 0121700249 01-Aug-2006 TX 74.03 191,000.00 189,295.04 6.875 %73 78,270.6001-Aug-2008Group 1 0121702815 01-Jul-2006 WA 56.33 138,000.00 132,626.87 8.950 %41 39,337.1501-Mar-2011

Group 1 0121702971 01-Jul-2006 FL 66.67 200,000.00 195,035.23 5.000 %39 28,923.1801-May-2011

Group 1 0121703193 01-Jul-2006 TN 95.00 110,200.00 123,108.15 4.500 %15 6,858.9401-May-2013

Group 1 0121704670 01-Aug-2006 IN 80.36 135,000.00 125,678.71 7.875 %29 23,474.7801-Mar-2012

Group 1 0121704787 01-Aug-2006 OH 100.00 84,000.00 77,988.23 6.375 %21 8,729.2401-Nov-2012

Group 1 0121705420 01-Aug-2006 DE 80.00 85,600.00 92,326.09 4.875 %42 13,695.1601-Feb-2011

Group 1 0121706212 01-Aug-2006 IN 100.00 129,900.00 131,296.24 8.950 %20 20,106.6501-Dec-2012

Group 1 0121706675 01-Aug-2006 IL 80.00 90,800.00 81,333.67 5.000 %14 4,816.7601-Jun-2013

Group 1 0121707491 01-Aug-2006 PA 100.00 37,500.00 35,232.03 6.750 %27 5,331.2901-May-2012

Group 1 0121708861 01-Aug-2006 FL 90.00 160,200.00 158,452.12 6.625 %77 68,308.6901-Apr-2008

Group 1 0121709190 01-Aug-2006 NY 84.96 114,700.00 110,809.13 7.750 %65 42,427.0401-Mar-2009

Group 1 0121712665 01-Aug-2006 OH 79.23 103,000.00 113,051.50 7.000 %38 23,088.5401-Jun-2011

Group 1 0121712939 01-Aug-2006 GA 90.00 144,000.00 138,153.39 6.125 %19 13,373.7901-Jan-2013Group 1 0121713796 01-Aug-2006 MD 99.48 191,000.00 189,493.60 6.000 %37 32,868.9401-Jul-2011

Group 1 0121714893 01-Aug-2006 FL 69.33 156,000.00 140,297.43 5.000 %15 8,833.8601-May-2013

Group 1 0121717946 01-Aug-2006 FL 80.00 368,000.00 357,409.38 5.375 %64 96,317.8201-Apr-2009

Group 1 0121718472 01-Aug-2006 MS 95.00 91,675.00 88,862.07 8.375 %10 6,927.2601-Oct-2013

Group 1 0121719264 01-Aug-2006 WI 95.00 85,975.00 99,627.05 5.250 %40 15,983.5301-Apr-2011

Group 1 0121719819 01-Aug-2006 PA 95.00 45,505.00 42,463.09 6.875 %19 4,694.0901-Jan-2013

Group 1 0121720221 01-Aug-2006 FL 72.33 132,000.00 124,952.35 5.875 %20 12,213.1901-Dec-2012

Group 1 0121720577 01-Aug-2006 FL 78.13 250,000.00 243,634.41 5.750 %63 69,432.8001-May-2009

Group 1 0121721310 01-Aug-2006 CT 61.82 170,000.00 159,539.73 7.625 %29 28,808.4601-Mar-2012

Group 1 0121723282 01-Aug-2006 MD 63.22 55,000.00 51,645.16 8.950 %18 7,195.8201-Feb-2013

Group 1 0121724215 01-Aug-2006 MI 80.00 300,000.00 274,850.93 4.500 %14 14,481.1401-Jun-2013

Group 1 0121724488 01-Aug-2006 GA 76.15 99,000.00 92,822.64 8.250 %22 14,197.2201-Oct-2012

Group 1 0121726756 01-Aug-2006 TX 69.92 86,000.00 79,183.42 8.950 %50 26,993.4301-Jun-2010

Group 1 0121727424 01-Aug-2006 NJ 87.21 191,000.00 199,978.81 7.000 %58 61,383.5301-Oct-2009

Group 1 0121728042 01-Aug-2006 AL 100.00 89,900.00 89,669.88 4.875 %20 7,115.6101-Dec-2012

LoanNumber

Month LoanEntered REO Paid To Date

Approximate

DelinquentInterest

First

PaymentDate State

LTV atOrigination

MonthsDelinquentGroup

CurrentLoan Rate

Current

ActualBalance

Original

PrincipalBalance



www.ctslink.com


19/44

Distribution Date:

Telephone:Fax:

Page 19

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3




Dec-2013

Nov-2013

Aug-2013

Oct-2014

Apr-2013

Apr-2014

Sep-2014

Apr-2014

Jun-2014

Feb-2014

Oct-2014

Sep-2013Dec-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-2014Jul-2014

Group 1 0121728059 01-Aug-2006 MI 95.00 112,100.00 103,857.99 6.500 %17 10,254.0501-Mar-2013

Group 1 0121729867 01-Aug-2006 WI 95.00 171,000.00 213,218.14 4.625 %24 18,634.4801-Aug-2012

Group 1 0121736748 01-Aug-2006 SC 85.00 246,500.00 253,773.08 8.000 %70 107,533.2101-Nov-2008

Group 1 0121737894 01-Jul-2006 FL 84.69 166,000.00 154,444.32 6.875 %30 25,716.7101-Feb-2012

Group 1 0121739189 01-Aug-2006 IL 95.00 57,000.00 55,564.66 7.750 %53 18,209.6901-Mar-2010

Group 1 0121739700 01-Aug-2006 OH 80.00 71,920.00 89,653.15 4.875 %39 12,464.1301-May-2011

Group 1 0121740914 01-Aug-2006 OH 80.00 200,000.00 216,789.54 4.750 %14 12,097.8101-Jun-2013

Group 1 0121741441 01-Jul-2006 PA 95.00 217,550.00 216,962.27 6.125 %94 113,689.8101-Nov-2006

Group 1 0121743009 01-Aug-2006 FL 75.00 90,000.00 45,343.18 2.000 %29 1,622.5701-Mar-2012

Group 1 0121743082 01-Aug-2006 IN 80.00 54,400.00 50,701.54 5.125 %31 6,493.7001-Jan-2012

Group 1 0121744247 01-Aug-2006 WI 90.00 40,500.00 37,220.71 6.875 %13 2,934.2501-Jul-2013

Group 1 0121744957 01-Jul-2006 MN 80.00 160,000.00 184,212.43 4.000 %33 18,415.1501-Nov-2011Group 1 0121745798 01-Aug-2006 IL 64.66 150,001.00 146,768.66 5.125 %74 44,814.2701-Jul-2008

Group 1 0121746564 01-Aug-2006 PA 95.00 170,050.00 162,614.71 6.875 %40 36,064.8301-Apr-2011

Group 1 0121747265 01-Aug-2006 WI 73.77 45,000.00 53,736.40 6.500 %46 12,486.2501-Oct-2010

Group 1 0121748883 01-Aug-2006 WI 80.00 124,800.00 157,730.63 4.000 %25 12,266.1401-Jul-2012

Group 1 0121750517 01-Aug-2006 AK 80.00 108,800.00 98,880.79 4.625 %21 7,778.5701-Nov-2012

Group 1 0121753511 01-Aug-2006 ME 80.00 102,400.00 101,164.05 6.625 %77 43,436.0601-Apr-2008

Group 1 0121757090 01-Aug-2006 WA 67.35 165,000.00 175,188.99 4.875 %25 17,022.0701-Jul-2012

Group 1 0121762900 01-Aug-2006 WV 100.00 79,500.00 79,152.44 5.250 %38 12,321.4301-Jun-2011

Group 1 0121764849 01-Sep-2006 FL 83.69 175,750.00 185,960.42 5.250 %49 35,181.6501-Jul-2010

Group 1 0121765168 01-Sep-2006 MO 95.00 218,500.00 217,492.03 2.000 %14 4,256.3001-Jun-2013

Group 1 0121765978 01-Sep-2006 KS 80.00 58,000.00 53,089.83 4.875 %27 5,651.4801-May-2012

Group 1 0121767883 01-Aug-2006 ID 80.00 83,920.00 78,066.78 4.375 %39 10,298.3901-May-2011

Group 1 0121767958 01-Aug-2006 OH 95.00 43,035.00 26,998.63 9.125 %23 4,426.2801-Sep-2012

Group 1 0121770853 01-Aug-2006 IL 95.00 171,000.00 179,082.37 5.000 %37 24,170.1401-Jul-2011

Group 1 0121773808 01-Sep-2006 VA 90.00 169,200.00 169,706.13 6.250 %34 28,546.6701-Oct-2011

Group 1 0121775654 01-Sep-2006 MD 89.94 143,000.00 138,959.34 5.125 %36 19,242.3501-Aug-2011

Group 1 0121775860 01-Sep-2006 NJ 95.00 346,750.00 370,949.65 8.750 %64 159,329.8601-Apr-2009

Group 2 0120042247 24-Feb-2006 NC 58.14 50,000.00 47,588.91 8.750 %44 14,701.7924-Dec-2010

Group 2 0120385091 01-Jan-2006 AR 76.92 950,000.00 638,240.72 5.125 %19 50,640.2701-Jan-2013

Group 2 0121682553 01-Aug-2006 TX 90.00 72,000.00 68,363.19 9.125 %29 14,994.5701-Mar-2012

Group 2 0121686877 01-Aug-2006 OH 100.00 210,900.00 237,272.21 5.000 %33 30,184.3501-Nov-2011

Group 2 0121688253 01-Aug-2006 NY 95.00 370,500.00 368,024.28 5.875 %89 163,784.3501-Apr-2007

Group 2 0121689723 01-Aug-2006 MT 80.00 24,640.00 23,152.12 6.875 %25 3,208.1501-Jul-2012

Group 2 0121692859 01-Aug-2006 CA 88.10 740,000.00 739,999.96 5.625 %44 145,546.0901-Dec-2010

Group 2 0121702468 01-Aug-2006 PA 80.00 84,000.00 84,868.52 5.875 %22 8,943.4601-Oct-2012

Group 2 0121703482 01-Aug-2006 OH 80.00 128,800.00 120,589.01 4.375 %40 16,281.4901-Apr-2011

Group 2 0121706642 01-Aug-2006 NJ 95.00 83,600.00 97,956.07 4.000 %37 10,219.8601-Jul-2011Group 2 0121708432 01-Aug-2006 FL 77.58 128,000.00 130,215.34 9.500 %37 35,697.0301-Jul-2011

Loan

Number

Month Loan

Entered REO Paid To Date

ApproximateDelinquent

Interest

FirstPayment

Date State

LTV at

Origination

Months

DelinquentGroup

Current

Loan Rate

CurrentActual

Balance

OriginalPrincipal

Balance



www.ctslink.com


20/44

Distribution Date:

Telephone:Fax:

Page 20

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3




May-2012

Sep-2014

Oct-2014

Jul-2014

Apr-2014

Feb-2014

Aug-2014

Jun-2014

Jul-2014

May-2014

Dec-2013

Aug-2014Jan-2014

Aug-2014

May-2014

Apr-2014

Jan-2014

May-2014

Feb-2014

Jun-2014

Apr-2014

Group 2 0121714331 01-Aug-2006 FL 56.10 230,000.00 273,962.93 6.000 %55 68,739.8701-Jan-2010

Group 2 0121720015 01-Aug-2006 NY 80.00 28,000.00 26,933.51 9.125 %40 7,689.7901-Apr-2011

Group 2 0121720775 01-Aug-2006 TX 100.00 105,000.00 99,322.90 10.500 %7 7,421.2501-Jan-2014

Group 2 0121724413 01-Aug-2006 IL 90.00 432,211.00 446,621.93 2.000 %22 13,019.3101-Oct-2012

Group 2 0121725360 01-Aug-2006 PA 90.00 159,300.00 152,274.04 5.625 %48 32,299.0001-Aug-2010

Group 2 0121726293 01-Aug-2006 MD 80.00 196,000.00 178,920.50 4.500 %24 15,515.3301-Aug-2012

Group 2 0121727630 01-Aug-2006 AZ 80.00 174,720.00 162,098.59 4.750 %15 9,635.3101-May-2013

Group 2 0121738157 01-Jul-2006 NY 95.00 76,000.00 73,755.67 10.325 %42 25,033.7501-Feb-2011

Group 2 0121738744 01-Jul-2006 SC 75.00 35,250.00 33,454.44 10.500 %13 4,154.7801-Jul-2013

Group 2 0121744668 01-Aug-2006 MI 80.00 184,000.00 193,874.42 6.000 %45 40,342.3101-Nov-2010

Group 2 0121747711 01-Aug-2006 AL 84.42 116,500.00 114,978.21 7.000 %16 11,069.3501-Apr-2013

Group 2 0121749774 01-Aug-2006 HI 80.00 256,000.00 261,053.83 6.000 %58 66,849.1501-Oct-2009Group 2 0121751804 01-Aug-2006 WI 90.00 153,900.00 145,932.47 8.500 %25 26,625.6801-Jul-2012

Group 2 0121759948 01-Aug-2006 OK 85.00 242,250.00 221,141.56 5.125 %32 29,110.7901-Dec-2011

Group 2 0121760334 01-Aug-2006 WA 80.00 282,400.00 301,225.39 5.500 %40 51,335.4601-Apr-2011

Group 2 0121770465 01-Aug-2006 OH 90.00 81,000.00 100,587.50 4.000 %17 5,485.4701-Mar-2013

Group 2 0121772719 01-Aug-2006 MD 80.00 252,400.00 249,621.14 2.000 %27 8,862.5601-May-2012

Group 2 0121773790 01-Sep-2006 WA 85.00 233,750.00 262,124.29 7.990 %46 76,533.3401-Oct-2010

Group 2 0121774210 05-Jul-2006 NC 73.47 72,000.00 71,619.80 6.000 %15 5,499.6601-May-2013

Group 2 0121775217 01-Sep-2006 MD 95.00 112,100.00 109,501.19 4.875 %36 14,666.8701-Aug-2011

Group 2 0121777163 01-Sep-2006 MT 87.46 600,000.00 628,237.29 4.500 %27 59,452.8401-May-2012

Loan

Number

Month Loan

Entered REO Paid To Date

ApproximateDelinquent

Interest

FirstPayment

Date State

LTV at

Origination

Months

DelinquentGroup

Current

Loan Rate

CurrentActual

Balance

OriginalPrincipal

Balance



www.ctslink.com


21/44

Distribution Date:

Telephone:Fax:

Page 21

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3



Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Nov-13

Dec-13

Jan-14

Feb-

14

Mar

-14

Apr-1

4

May

-14

Jun-14

Jul-1

4

Aug-14

Sep-14

Oct-1

40.00%

2.00%

4.00%

6.00%

8.00%

10.00%

12.00%

14.00%

16.00%

Nov-13

Dec-13

Jan-14

Feb-

14

Mar

-14

Apr-1

4

May

-14

Jun-14

Jul-1

4

Aug-14

Sep-14

Oct-

140.00%

2.00%

4.00%

6.00%

8.00%

10.00%

12.00%

14.00%

Nov-13

Dec-13

Jan-14

Feb-

14

Mar

-14

Apr-1

4

May

-14

Jun-14

Jul-1

4

Aug-14

Sep-14

Oct-

140.00%

2.00%

4.00%

6.00%

8.00%

10.00%

12.00%

14.00%

16.00%

18.00%

Summary

Group 1

Group 2

12 Month Foreclosure History



20

4,794,401.00

4,728,184.40

142

31,042,249.00

30,893,690.62



10

1,289,001.00

1,278,255.68

87

14,333,698.00

14,184,910.30



10

3,505,400.00

3,449,928.72

55

16,708,551.00

16,708,780.32



New Foreclosure LoansLoans in Foreclosure

Current Foreclosure Total

Loans in Foreclosure















www.ctslink.com


22/44

Distribution Date:

Telephone:Fax:

Page 22

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3



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

Group 1 0121681456 Apr-2013 01-Jun-2006 NY 78.35 380,000.00 362,444.93 01-Apr-2010 52 6.875 % 100,473.02

Group 1 0121681530 Nov-2012 01-Aug-2006 NJ 72.00 270,000.00 280,437.35 01-Jul-2011 37 4.625 % 34,580.52

Group 1 0121681688 Dec-2010 01-Aug-2006 IL 85.00 176,800.00 170,858.25 01-Apr-2010 52 5.875 % 39,729.56

Group 1 0121682710 Oct-2014 01-Aug-2006 MD 39.88 163,500.00 156,273.80 01-Jan-2014 7 7.000 % 7,570.27

Group 1 0121683007 Dec-2012 01-Aug-2006 HI 75.00 244,500.00 228,744.87 01-Jul-2012 25 7.750 % 36,699.73

Group 1 0121685978 May-2011 01-Aug-2006 NY 90.00 220,500.00 216,436.19 01-Jan-2009 68 5.500 % 65,304.91

Group 1 0121686042 Jul-2011 01-Aug-2006 PA 90.00 70,200.00 67,240.51 01-Feb-2011 42 6.875 % 15,009.59

Group 1 0121689814 Apr-2014 01-Aug-2006 IL 79.87 59,500.00 53,858.15 01-Oct-2013 10 5.875 % 2,870.94

Group 1 0121690051 Oct-2014 01-Aug-2006 NY 95.00 49,875.00 46,302.12 01-Jan-2013 19 6.500 % 4,828.75

Group 1 0121691000 Mar-2014 01-Jul-2006 NJ 60.00 210,000.00 207,685.08 01-Dec-2007 81 6.500 % 93,694.22

Group 1 0121691190 Oct-2014 01-Aug-2006 ID 85.00 140,165.00 160,628.15 01-Nov-2013 9 4.875 % 6,376.04

Group 1 0121692800 Mar-2014 01-Aug-2006 NJ 80.00 352,000.00 344,107.83 01-Oct-2008 71 5.625 % 112,772.85Group 1 0121694020 Mar-2012 01-Jun-2006 FL 75.00 142,500.00 132,815.11 01-Oct-2011 34 7.125 % 26,466.25

Group 1 0121694111 Sep-2012 01-Jul-2006 HI 56.22 244,000.00 236,505.76 01-Mar-2012 29 5.125 % 27,529.70

Group 1 0121694913 Aug-2014 01-Aug-2006 NC 80.00 244,000.00 241,627.06 01-May-2013 15 7.950 % 25,236.52

Group 1 0121695241 Sep-2014 01-Aug-2006 PA 95.00 128,250.00 132,409.00 01-Feb-2014 6 4.625 % 3,621.16

Group 1 0121695381 Oct-2014 01-Aug-2006 IL 95.00 44,811.00 40,748.15 01-Apr-2014 4 6.875 % 1,294.39

Group 1 0121696603 May-2013 01-Aug-2006 ME 79.50 128,000.00 118,967.44 01-Jan-2011 43 7.875 % 31,914.77

Group 1 0121699201 May-2013 01-Aug-2006 NY 49.40 205,000.00 192,924.42 01-Mar-2012 29 7.875 % 36,084.65

Group 1 0121701700 Oct-2014 01-Aug-2006 CO 80.00 156,000.00 135,541.38 01-Apr-2014 4 4.375 % 2,611.47

Group 1 0121702047 Sep-2014 01-Aug-2006 NY 85.00 187,000.00 188,552.54 01-Oct-2011 34 3.875 % 18,439.61

Group 1 0121702112 Aug-2014 01-Aug-2006 NY 74.24 245,000.00 248,395.57 01-Jul-2009 61 6.500 % 74,076.03

Group 1 0121702534 Sep-2014 01-Aug-2006 CT 80.00 222,400.00 221,672.35 01-Oct-2013 10 5.125 % 10,139.80

Group 1 0121702625 Mar-2014 01-Aug-2006 NJ 84.55 465,000.00 450,591.82 01-Nov-2009 57 7.950 % 156,437.63

Group 1 0121702823 Jun-2012 01-Aug-2006 OR 80.00 236,000.00 236,263.20 01-Mar-2011 41 4.500 % 32,788.36Group 1 0121705727 Feb-2013 01-Aug-2006 PA 85.00 42,500.00 62,181.05 01-Sep-2012 23 7.500 % 8,286.00

Group 1 0121706238 Sep-2014 01-Aug-2006 IL 95.00 182,400.00 168,171.69 01-Oct-2013 10 5.000 % 7,484.38

Group 1 0121708390 Sep-2014 01-Aug-2006 AR 85.00 49,300.00 53,977.62 01-Aug-2013 12 6.000 % 3,423.72

Group 1 0121711386 Jan-2014 01-Aug-2006 PA 85.00 44,200.00 40,531.15 01-Jan-2013 19 5.875 % 3,773.27

Group 1 0121711691 Mar-2014 01-Aug-2006 NJ 90.00 211,500.00 255,839.49 01-Jan-2009 68 7.950 % 105,427.43

Group 1 0121712194 Jan-2013 01-Aug-2006 RI 80.00 248,000.00 246,665.46 01-Aug-2012 24 5.000 % 23,635.74

Group 1 0121712269 Sep-2014 01-Aug-2006 SC 95.00 99,275.00 114,717.81 01-Dec-2011 32 5.250 % 15,118.95

Group 1 0121712343 Dec-2013 01-Aug-2006 PA 75.00 26,250.00 24,262.78 01-Jul-2013 13 6.875 % 1,914.00

Group 1 0121712772 Aug-2014 01-Aug-2006 OH 79.41 270,000.00 309,444.30 01-Jun-2012 26 3.850 % 23,465.31

Group 1 0121713697 May-2014 01-Aug-2006 IA 95.00 83,600.00 79,050.88 01-Nov-2013 9 4.875 % 3,144.86

Group 1 0121714240 Nov-2012 01-Aug-2006 NJ 93.77 271,000.00 282,576.45 01-May-2011 39 4.750 % 39,542.53

Group 1 0121716492 Dec-2013 01-Aug-2006 NM 70.00 189,000.00 169,351.71 01-Jul-2013 13 7.375 % 14,390.19

Group 1 0121717631 Nov-2010 01-Aug-2006 NJ 90.00 351,000.00 349,645.01 01-Mar-2007 90 6.875 % 191,043.94

Group 1 0121718043 Sep-2014 01-Aug-2006 TN 80.00 73,840.00 66,779.95 01-Jun-2013 14 5.250 % 4,176.23

Group 1 0121719835 Jun-2012 01-Aug-2006 NY 95.00 57,000.00 55,168.71 01-Jun-2010 50 6.875 % 14,661.31

LoanNumber Month LoanEntered FC Paid To Date

Approximate

DelinquentInterest

First

PaymentDate State LTV atOrigination MonthsDelinquent

Original

PrincipalBalanceGroup CurrentLoan Rate

Current

Actual

Balance



www.ctslink.com


23/44

Distribution Date:

Telephone:Fax:

Page 23

2 3-O ct -2 01 4 0 8: 17 :1 2 AM


27-Oct-2014



1-866-846-4526240-586-8675


Contact:

Series 2006-WF3


Wells Fargo Bank, N.A.Mortga

Documents

SASCO 2006-WF3 Remittance SecuritiesLink 10-25-2014 Wells Fargo & Company