Distribution Date:

Determination Date:

09/25/2006

09/18/2006

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates, Series 2006-3H


*CONTACT INFORMATION*

Depositor	Structured Asset Securities Corporation
	745 Seventh Avenue, 7th Floor
	New York, NY 10019

Underwriter	Lehman Brothers
	745 Seventh Avenue, 7th Floor
	New York, NY 10019

Master Servicer	Aurora Loan Services Inc.
	2530 South Parker Road, Suite 601
	Aurora, CO 80014

Trustee	Citibank, N.A.
	388 Greenwich Street, 14th Floor
	New York, NY 10013


*CONTENTS*

Distribution Summary	2

Distribution Summary (Factors)	3

Interest Distribution	4

Principal Distribution	5

Reconciliation Detail	6

Collateral Summary	7

Delinquency Information	10

Distribution Waterfall Detail	13

Other Information	14

Loan Level Detail	15



Deal Contact:	Karen Schluter	Citibank, N.A.
	karen.schluter@citigroup.com	Agency and Trust
	Tel: (212) 816-5827	388 Greenwich Street, 14th Floor
	Fax: (212) 816-5527	New York, NY 10013

Reports Available at www.sf.citidirect.com

Page 1 of 15

Distribution Date:

Determination Date:

09/25/2006

09/18/2006

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates, Series 2006-3H

Distribution Summary

*DISTRIBUTION IN DOLLARS*
Class	Original Balance	Prior Principal Balance	Pass- Through Rate	Accrual Day Count	Accrual Dates	Interest Distributed	Principal Distributed	Total Distributed	Deferred Interest	Realized Loss	Current Principal Balance
(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)=(7+8)	(10)	(11)	(12)=(3-8+10-11)
IA1	43,900,000.00	43,900,000.00	5.750000%	30 / 360	08/01 - 08/31	210,350.63	0.00	210,350.63	0.00	0.00	43,900,000.00
IA2	65,850,000.00	61,702,747.07	5.750000%	30 / 360	08/01 - 08/31	295,654.02	527,952.49	823,606.51	0.00	0.00	61,174,794.58
IA3	13,426,000.00	13,426,000.00	5.750000%	30 / 360	08/01 - 08/31	64,331.84	0.00	64,331.84	0.00	0.00	13,426,000.00
IIA1	38,832,000.00	33,802,326.91	5.143212%	30 / 360	08/01 - 08/31	144,877.12	433,072.72	577,949.84	0.00	0.00	33,369,254.19
PO	3,051,810.00	2,982,124.77	0.000000%	30 / 360		0.00	11,265.76	11,265.76	0.00	0.00	2,970,859.01
B1	2,670,000.00	2,658,735.84	5.606984%	30 / 360	08/01 - 08/31	12,422.74	2,252.81	14,675.55	0.00	0.00	2,656,483.03
B2	1,635,000.00	1,628,102.29	5.606984%	30 / 360	08/01 - 08/31	7,607.18	1,379.53	8,986.71	0.00	0.00	1,626,722.76
B3	1,119,000.00	1,114,279.18	5.606984%	30 / 360	08/01 - 08/31	5,206.38	944.15	6,150.53	0.00	0.00	1,113,335.03
B4	516,000.00	513,823.10	5.606984%	30 / 360	08/01 - 08/31	2,400.80	435.37	2,836.17	0.00	0.00	513,387.73
B5	344,000.00	342,548.74	5.606984%	30 / 360	08/01 - 08/31	1,600.53	290.25	1,890.78	0.00	0.00	342,258.49
B6	863,797.00	860,164.15	5.606984%	30 / 360	08/01 - 08/31	4,019.05	728.59	4,747.64	0.00	0.00	859,435.56
R	100.00	0.00	5.143212%	30 / 360	08/01 - 08/31	0.00	0.00	0.00	0.00	0.00	0.00
Totals	172,207,707.00	162,930,852.05				748,470.29	978,321.67	1,726,791.96	0.00	0.00	161,952,530.38

Notional Classes

AIO	4,058,470.00	3,931,610.38	6.000000%	30 / 360	08/01 - 08/31	19,657.72	0.00	19,657.72	0.00	0.00	3,906,235.98

Reports Available at www.sf.citidirect.com

Page 2 of 15

Distribution Date:

Determination Date:

09/25/2006

09/18/2006

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates, Series 2006-3H

Distribution Summary (Factors)

*PER $1,000 OF ORIGINAL BALANCE*
Class	CUSIP	Record Date	Prior Principal Balance	Interest Distributed	Principal Distributed	Total Distributed	Deferred Interest	Realized Loss	Current Principal Balance
			(3/2 x 1000)	(7/2 x 1000)	(8/2 x 1000)	(9/2 x 1000)	(10/2 x 1000)	(11/2 x 1000)	(12/2 x 1000)
IA1	86359DYJ0	08/31/2006	1,000.000000	4.791586	0.000000	4.791586	0.000000	0.000000	1,000.000000
IA2	86359DYK7	08/31/2006	937.019697	4.489810	8.017502	12.507312	0.000000	0.000000	929.002196
IA3	86359DYL5	08/31/2006	1,000.000000	4.791586	0.000000	4.791586	0.000000	0.000000	1,000.000000
IIA1	86359DYM3	08/31/2006	870.476074	3.730869	11.152470	14.883340	0.000000	0.000000	859.323604
PO	86359DYP6	08/31/2006	977.165934	0.000000	3.691501	3.691501	0.000000	0.000000	973.474433
B1	86359DYQ4	08/31/2006	995.781213	4.652712	0.843749	5.496461	0.000000	0.000000	994.937464
B2	86359DYR2	08/31/2006	995.781217	4.652709	0.843749	5.496459	0.000000	0.000000	994.937468
B3	86359DYS0	08/31/2006	995.781215	4.652708	0.843744	5.496452	0.000000	0.000000	994.937471
B4	86359DYU5	08/31/2006	995.781202	4.652713	0.843740	5.496453	0.000000	0.000000	994.937461
B5	86359DYV3	08/31/2006	995.781221	4.652703	0.843750	5.496453	0.000000	0.000000	994.937471
B6	86359DYW1	08/31/2006	995.794324	4.652771	0.843474	5.496245	0.000000	0.000000	994.950851
R	86359DYT8	08/31/2006	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000	0.000000
AIO	86359DYN1	08/31/2006	968.742009	4.843628	0.000000	4.843628	0.000000	0.000000	962.489800

Reports Available at www.sf.citidirect.com

Page 3 of 15

Distribution Date:

Determination Date:

09/25/2006

09/18/2006

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates, Series 2006-3H

Interest Distribution Detail

*DISTRIBUTION IN DOLLARS*
Class	Prior Principal Balance	Pass- Through Rate	Next Pass- Through Rate	Interest Accrual Day Cnt Fraction	Optimal Accrued Interest	Prior Unpaid Interest	Interest on Prior Unpaid Interest	Non-Recov. Interest Shortfall	Interest Due	Deferred Interest	Interest Distributed	Current Unpaid Interest
(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)	(10)=(6)+(7)+(8)-(9)	(11)	(12)	(13)=(10)-(11)-(12)
IA1	43,900,000.00	5.75000%	5.75000%	30 / 360	210,350.63	0.00	0.00	0.00	210,350.63	0.00	210,350.63	0.00
IA2	61,702,747.07	5.75000%	5.75000%	30 / 360	295,654.02	0.00	0.00	0.00	295,654.02	0.00	295,654.02	0.00
IA3	13,426,000.00	5.75000%	5.75000%	30 / 360	64,331.84	0.00	0.00	0.00	64,331.84	0.00	64,331.84	0.00
IIA1	33,802,326.91	5.14321%	5.13770%	30 / 360	144,877.12	0.00	0.00	0.00	144,877.12	0.00	144,877.12	0.00
PO	2,982,124.77	0.00000%	0.00000%	30 / 360	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B1	2,658,735.84	5.60698%	5.60563%	30 / 360	12,422.74	0.00	0.00	0.00	12,422.74	0.00	12,422.74	0.00
B2	1,628,102.29	5.60698%	5.60563%	30 / 360	7,607.18	0.00	0.00	0.00	7,607.18	0.00	7,607.18	0.00
B3	1,114,279.18	5.60698%	5.60563%	30 / 360	5,206.38	0.00	0.00	0.00	5,206.38	0.00	5,206.38	0.00
B4	513,823.10	5.60698%	5.60563%	30 / 360	2,400.80	0.00	0.00	0.00	2,400.80	0.00	2,400.80	0.00
B5	342,548.74	5.60698%	5.60563%	30 / 360	1,600.53	0.00	0.00	0.00	1,600.53	0.00	1,600.53	0.00
B6	860,164.15	5.60698%	5.60563%	30 / 360	4,019.05	0.00	0.00	0.00	4,019.05	0.00	4,019.05	0.00
R	0.00	5.14321%	5.13770%	30 / 360	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals	162,930,852.05				748,470.29	0.00	0.00	0.00	748,470.29	0.00	748,470.29	0.00

Notional Classes

AIO	3,931,610.38	6.00000%	6.00000%	30 / 360	19,657.72	0.00	0.00	0.00	19,657.72	0.00	19,657.72	0.00

Reports Available at www.sf.citidirect.com

Page 4 of 15

Distribution Date:

Determination Date:

09/25/2006

09/18/2006

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates, Series 2006-3H

Principal Distribution Detail

*DISTRIBUTION IN DOLLARS*
Class	Original Balance	Prior Principal Balance	Principal Distribution	Accreted Principal	Current Realized Losses	Current Principal Recoveries	Current Principal Balance	Cumulative Realized Losses
(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)=(3)-(4)+(5)-(6)+(7)	(9)
IA1	43,900,000.00	43,900,000.00	0.00	0.00	0.00	0.00	43,900,000.00	0.00
IA2	65,850,000.00	61,702,747.07	527,952.49	0.00	0.00	0.00	61,174,794.58	0.00
IA3	13,426,000.00	13,426,000.00	0.00	0.00	0.00	0.00	13,426,000.00	0.00
IIA1	38,832,000.00	33,802,326.91	433,072.72	0.00	0.00	0.00	33,369,254.19	0.00
PO	3,051,810.00	2,982,124.77	11,265.76	0.00	0.00	0.00	2,970,859.01	0.00
B1	2,670,000.00	2,658,735.84	2,252.81	0.00	0.00	0.00	2,656,483.03	0.00
B2	1,635,000.00	1,628,102.29	1,379.53	0.00	0.00	0.00	1,626,722.76	0.00
B3	1,119,000.00	1,114,279.18	944.15	0.00	0.00	0.00	1,113,335.03	0.00
B4	516,000.00	513,823.10	435.37	0.00	0.00	0.00	513,387.73	0.00
B5	344,000.00	342,548.74	290.25	0.00	0.00	0.00	342,258.49	0.00
B6	863,797.00	860,164.15	728.59	0.00	0.00	0.00	859,435.56	0.00
R	100.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Totals	172,207,707.00	162,930,852.05	978,321.67	0.00	0.00	0.00	161,952,530.38	0.00

Reports Available at www.sf.citidirect.com

Page 5 of 15

Distribution Date:

Determination Date:

09/25/2006

09/18/2006

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates, Series 2006-3H

Reconciliation Detail


*SOURCE OF FUNDS*

Interest Funds Available
Scheduled Interest	842,247.81
Uncompensated PPIS	0.00
Relief Act Interest Shortfall	(10.39	)
Interest Adjustments	0.00
Total Interest Funds Available:			842,237.42
Principal Funds Available
Scheduled Principal	139,690.87
Curtailments	22,037.19
Prepayments in Full	816,593.86
Liquidation Proceeds	0.00
Repurchased Principal	0.00
Substitution Principal	0.00
Other Principal	0.00
Total Principal Funds Available:			978,321.92
Other Funds Available
Prepayment Charges	0.00
Other Charges	0.00
Total Other Funds Available:			0.00
Total Funds Available			1,820,559.34


*ALLOCATION OF FUNDS*

Scheduled Fees
Insurance Fees	37,602.76
Master Servicing Fee	36,506.90
Trustee Fees	0.00
Total Scheduled Fees:		74,109.66
Additional Fees, Expenses, etc.
Extraordinary Trust Fund Expenses	0.00
Other Expenses	0.00
Total Additional Fees, Expenses, etc.:		0.00
Distribution to Certificateholders
Interest Distribution	768,128.01
Principal Distribution	978,321.67
Total Distribution to Certificateholders:		1,746,449.68
Total Funds Allocated		1,820,559.34

Reports Available at www.sf.citidirect.com

Page 6 of 15

Distribution Date:

Determination Date:

09/25/2006

09/18/2006

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates, Series 2006-3H

Collateral Summary - Group 1


*ASSET CHARACTERISTICS*

	Cut-Off			Prior			Current

Aggregate Stated Principal Balance		131,693,414.80			127,450,942.68			126,906,511.07

Loan Count		994			967			961

Weighted Average Coupon Rate (WAC)		6.284182	%		6.284374	%		N/A

Net Weighted Average Coupon Rate (Net WAC)		6.034182	%		5.800548	%		N/A

Weighted Average Remaining Term (WART in months)		349			344			343


*AVAILABLE PRINCIPAL*

Scheduled Principal	122,399.33
Curtailments	17,536.40
Prepayments in Full	404,495.88
Liquidation Proceeds	0.00
Repurchased Principal	0.00
Substitution Principal	0.00
Other Principal	0.00

TOTAL AVAILABLE PRINCIPAL	544,431.61

Current Realized Losses	0.00
Realized Losses and Recoveries from Prior Periods	0.00
Cumulative Realized Losses	0.00


*AVAILABLE INTEREST*

Scheduled Interest	667,457.71

Master Servicing Fee	26,552.39
Trustee Fee	0.00
Uncompensated PPIS	0.00
Relief Act Interest Shortfall	10.39
Other Amounts	0.00
TOTAL AVAILABLE INTEREST	640,894.93

Reports Available at www.sf.citidirect.com

Page 7 of 15

Distribution Date:

Determination Date:

09/25/2006

09/18/2006

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates, Series 2006-3H

Collateral Summary - Group 2


*ASSET CHARACTERISTICS*

	Cut-Off			Prior			Current

Aggregate Stated Principal Balance		40,514,292.60			35,479,910.43			35,046,020.12

Loan Count		225			202			199

Weighted Average Coupon Rate (WAC)		5.929327	%		5.911743	%		N/A

Net Weighted Average Coupon Rate (Net WAC)		5.593042	%		5.143212	%		N/A

Weighted Average Remaining Term (WART in months)		345			340			339


*AVAILABLE PRINCIPAL*

Scheduled Principal	17,291.54
Curtailments	4,500.79
Prepayments in Full	412,097.98
Liquidation Proceeds	0.00
Repurchased Principal	0.00
Substitution Principal	0.00
Other Principal	0.00

TOTAL AVAILABLE PRINCIPAL	433,890.31

Current Realized Losses	0.00
Realized Losses and Recoveries from Prior Periods	0.00
Cumulative Realized Losses	0.00


*AVAILABLE INTEREST*

Scheduled Interest	174,790.10

Master Servicing Fee	9,954.51
Trustee Fee	0.00
Uncompensated PPIS	0.00
Relief Act Interest Shortfall	0.00
Other Amounts	0.00
TOTAL AVAILABLE INTEREST	164,835.59

Reports Available at www.sf.citidirect.com

Page 8 of 15

Distribution Date:

Determination Date:

09/25/2006

09/18/2006

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates, Series 2006-3H

Collateral Summary - Total


*ASSET CHARACTERISTICS*

	Cut-Off			Prior			Current

Aggregate Stated Principal Balance		172,207,707.40			162,930,853.11			161,952,531.19

Loan Count		1,219			1,169			1,160

Weighted Average Coupon Rate (WAC)		6.200697	%		6.203230	%		N/A

Net Weighted Average Coupon Rate (WAC)		5.930397	%		5.934440	%		N/A

Weighted Average Remaining Term (WART in months)		348			343			342


*AVAILABLE PRINCIPAL*

Scheduled Principal	139,690.87
Curtailments	22,037.19
Prepayments in Full	816,593.86
Liquidation Proceeds	0.00
Repurchased Principal	0.00
Substitution Principal	0.00
Other Principal	0.00
TOTAL AVAILABLE PRINCIPAL	978,321.92

Current Realized Losses	0.00
Realized Losses and Recoveries from Prior Periods	0.00
Cumulative Realized Losses	0.00


*AVAILABLE INTEREST*

Scheduled Interest	842,247.81

Master Servicing Fee	36,506.90
Trustee Fee	0.00
Uncompensated PPIS	0.00
Relief Act Interest Shortfall	10.39
Other Amounts	0.00
TOTAL AVAILABLE INTEREST	805,730.52

Reports Available at www.sf.citidirect.com

Page 9 of 15

Distribution Date:

Determination Date:

09/25/2006

09/18/2006

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates, Series 2006-3H

Delinquency Information


*GROUP 1*
	Less Than
	1 Month			1 Month			2 Months			3+ Months			Totals
Delinquency
Scheduled Principal Balance					1,252,874.23			0.00			0.00			1,252,874.23
Percentage of Total Pool Balance					0.9872	%		0.0000	%		0.0000	%		0.9872	%
Number of Loans					8			0			0			8
Percentage of Total Loans					0.8325	%		0.0000	%		0.0000	%		0.8325	%
Bankruptcy
Scheduled Principal Balance		85,569.69			0.00			0.00			0.00			85,569.69
Percentage of Total Pool Balance		0.0674	%		0.0000	%		0.0000	%		0.0000	%		0.0674	%
Number of Loans		1			0			0			0			1
Percentage of Total Loans		0.1041	%		0.0000	%		0.0000	%		0.0000	%		0.1041	%
Foreclosure
Scheduled Principal Balance					0.00			0.00			0.00			0.00
Percentage of Total Pool Balance					0.0000	%		0.0000	%		0.0000	%		0.0000	%
Number of Loans					0			0			0			0
Percentage of Total Loans					0.0000	%		0.0000	%		0.0000	%		0.0000	%
REO
Scheduled Principal Balance					0.00			0.00			0.00			0.00
Percentage of Total Pool Balance					0.0000	%		0.0000	%		0.0000	%		0.0000	%
Number of Loans					0			0			0			0
Percentage of Total Loans					0.0000	%		0.0000	%		0.0000	%		0.0000	%
Total
Scheduled Principal Balance		85,569.69			1,252,874.23			0.00			0.00			1,338,443.92
Percentage of Total Pool Balance		0.0674	%		0.9872	%		0.0000	%		0.0000	%		1.0547	%
Number of Loans		1			8			0			0			9
Percentage of Total Loans		0.1041	%		0.8325	%		0.0000	%		0.0000	%		0.9365	%

Principal and Interest Advances					463,018.64

Reports Available at www.sf.citidirect.com

Page 10 of 15

Distribution Date:

Determination Date:

09/25/2006

09/18/2006

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates, Series 2006-3H

Delinquency Information


*GROUP 2*
	1 Month			2 Months			3+ Months			Totals
Delinquency
Scheduled Principal Balance		462,251.67			0.00			0.00			462,251.67
Percentage of Total Pool Balance		1.3190	%		0.0000	%		0.0000	%		1.3190	%
Number of Loans		2			0			0			2
Percentage of Total Loans		1.0050	%		0.0000	%		0.0000	%		1.0050	%
Bankruptcy
Scheduled Principal Balance		0.00			0.00			0.00			0.00
Percentage of Total Pool Balance		0.0000	%		0.0000	%		0.0000	%		0.0000	%
Number of Loans		0			0			0			0
Percentage of Total Loans		0.0000	%		0.0000	%		0.0000	%		0.0000	%
Foreclosure
Scheduled Principal Balance		0.00			0.00			0.00			0.00
Percentage of Total Pool Balance		0.0000	%		0.0000	%		0.0000	%		0.0000	%
Number of Loans		0			0			0			0
Percentage of Total Loans		0.0000	%		0.0000	%		0.0000	%		0.0000	%
REO
Scheduled Principal Balance		0.00			0.00			134,364.08			134,364.08
Percentage of Total Pool Balance		0.0000	%		0.0000	%		0.3834	%		0.3834	%
Number of Loans		0			0			1			1
Percentage of Total Loans		0.0000	%		0.0000	%		0.5025	%		0.5025	%
Total
Scheduled Principal Balance		462,251.67			0.00			134,364.08			596,615.75
Percentage of Total Pool Balance		1.3190	%		0.0000	%		0.3834	%		1.7024	%
Number of Loans		2			0			1			3
Percentage of Total Loans		1.0050	%		0.0000	%		0.5025	%		1.5075	%

Principal and Interest Advances		126,382.33

Reports Available at www.sf.citidirect.com

Page 11 of 15

Distribution Date:

Determination Date:

09/25/2006

09/18/2006

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates, Series 2006-3H

Delinquency Information

*GROUP TOTALS*
	Less Than
	1 Month			1 Month			2 Months			3+ Months			Totals
Delinquency
Scheduled Principal Balance					1,715,125.90			0.00			0.00			1,715,125.90
Percentage of Total Pool Balance					1.0590	%		0.0000	%		0.0000	%		1.0590	%
Number of Loans					10			0			0			10
Percentage of Total Loans					0.8621	%		0.0000	%		0.0000	%		0.8621	%
Bankruptcy
Scheduled Principal Balance		85,569.69			0.00			0.00			0.00			85,569.69
Percentage of Total Pool Balance		0.0528	%		0.0000	%		0.0000	%		0.0000	%		0.0528	%
Number of Loans		1			0			0			0			1
Percentage of Total Loans		0.0862	%		0.0000	%		0.0000	%		0.0000	%		0.0862	%
Foreclosure
Scheduled Principal Balance					0.00			0.00			0.00			0.00
Percentage of Total Pool Balance					0.0000	%		0.0000	%		0.0000	%		0.0000	%
Number of Loans					0			0			0			0
Percentage of Total Loans					0.0000	%		0.0000	%		0.0000	%		0.0000	%
REO
Scheduled Principal Balance					0.00			0.00			134,364.08			134,364.08
Percentage of Total Pool Balance					0.0000	%		0.0000	%		0.0830	%		0.0830	%
Number of Loans					0			0			1			1
Percentage of Total Loans					0.0000	%		0.0000	%		0.0862	%		0.0862	%
Total
Scheduled Principal Balance		85,569.69			1,715,125.90			0.00			134,364.08			1,935,059.67
Percentage of Total Pool Balance		0.0528	%		1.0590	%		0.0000	%		0.0830	%		1.1948	%
Number of Loans		1			10			0			1			12
Percentage of Total Loans		0.0862	%		0.8621	%		0.0000	%		0.0862	%		1.0345	%

Principal and Interest Advances					589,400.97

Reports Available at www.sf.citidirect.com

Page 12 of 15

Distribution Date:

Determination Date:

09/25/2006

09/18/2006

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates, Series 2006-3H

Waterfall Detail


*DISTRIBUTIONS*	Amount Distributed			Remaining Available Funds

Group 1 Available Distribution Amount					1,160,492.11
Class 1-A1, 1-A2, 1-A3, A-IO, Monthly Interest Distributable Amount		(589,994.20	)		570,497.91

Group 2 Available Distribution Amount					585,957.57
Class 2-A1, R Monthly Interest Distributable Amount		(144,877.12	)		441,080.45

Group 1 Available Distribution Amount, concurrently, as follows:					570,497.91
First, to the Class 1-A3 Certificates, the NAS priority amount,up to the Senior Principal Distribution Amount for Pool 1		0.00			570,497.91
Second, to the Class 1-A2 Certificates, the Pool 1 Senior Principal Distribution Amount		(527,952.49	)		42,545.42
Third, to the Class 1-A1 Certificates, the Pool 1 Senior Principal Distribution Amount		0.00			42,545.42
Fourth, to the Class 1-A2 Certificates, the Pool 1 Senior Principal Distribution Amount		0.00			42,545.42
Fifth, to the Class 1-A1 Certificates, the 1 Pool Senior Principal Distribution Amount		0.00			42,545.42
Sixth, to the Class 1-A3 Certificates without regard to the NAS Priority, the 1 Pool Senior Principal Distribution Amount		0.00			42,545.42
Class AP(1), Pool 1 AP Principal Distribution Amount		(11,265.76	)		31,279.66

Group 2 Available Distribution Amount, concurrently, as follows:					441,080.45
Sequentially, to the Class R and Class 2-A1, the Pool 2 Senior Principal Distribution Amount		(433,072.72	)		8,007.73

Groups 1 & 2 Remaining Available Distribution Amount					39,287.39
Class B1 Monthly Interest Distributable Amount		(12,422.74	)		26,864.65
Class B1 Principal Distribution Amount		(2,252.81	)		24,611.84
Class B2 Monthly Interest Distributable Amount		(7,607.18	)		17,004.66
Class B2 Principal Distribution Amount		(1,379.53	)		15,625.13
Class B3 Monthly Interest Distributable Amount		(5,206.38	)		10,418.75
Class B3 Principal Distribution Amount		(944.15	)		9,474.59
Class B4 Monthly Interest Distributable Amount		(2,400.80	)		7,073.79
Class B4 Principal Distribution Amount		(435.37	)		6,638.42
Class B5 Monthly Interest Distributable Amount		(1,600.53	)		5,037.89
Class B5 Principal Distribution Amount		(290.25	)		4,747.64
Class B6 Monthly Interest Distributable Amount		(4,019.05	)		728.59
Class B6 Principal Distribution Amount		(728.59	)		0.00

Reports Available at www.sf.citidirect.com

Page 13 of 15

Distribution Date:

Determination Date:

09/25/2006

09/18/2006

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates, Series 2006-3H

Other Information



Groups 1 Current Bankruptcy Loss			0.00
Groups 1 Cumulative Bankruptcy Loss			0.00
Groups 2 Current Bankruptcy Loss			0.00
Groups 2 Cumulative Bankruptcy Loss			0.00
Groups 1 & 2 Remaining Bankruptcy Loss Limit			150,000.00

Groups 1 Current Fraud Loss			0.00
Groups 1 Cumulative Fraud Loss			0.00
Groups 2 Current Fraud Loss			0.00
Groups 2 Cumulative Fraud Loss			0.00
Groups 1 & 2 Remaining Fraud Loss Limit			5,166,231.00

Groups 1 Current Special Hazard Loss			0.00
Groups 1 Cumulative Special Hazard Loss			0.00
Groups 2 Current Special Hazard Loss			0.00
Groups 2 Cumulative Special Hazard Loss			0.00
Groups 1 & 2 Remaining Special Hazard Loss Limit			1,722,077.00

Reports Available at www.sf.citidirect.com

Page 14 of 15

Distribution Date:

Determination Date:

09/25/2006

09/18/2006

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates, Series 2006-3H

Loan Level Detail


*REO DETAIL*
Loan Number	Group No.	REO Acquisition Date	Original Principal Balance	Unpaid Principal Balance at Acquisition	Current Scheduled Principal Balance	REO Book Value

0000000112020359	2	N/A	138,674.00	N/A	134,364.08	N/A
SUBTOTAL			138,674.00	N/A	134,364.08	N/A

Reports Available at www.sf.citidirect.com

Page 15 of 15

SASCO 2006-3H 10-D