Distribution Date:	04/25/2006	Structured Asset Securities Corporation
Determination Date:	04/18/2006	Mortgage Pass-Through Certificates,Series 2006-3H


*CONTACT INFORMATION*			*CONTENTS*

Depositor	Structured Asset Securities Corporation		Distribution Summary	2
	745 Seventh Avenue, 7th Floor
	New York, NY	10019	Distribution Summary (Factors)	3

Underwriter	Lehman Brothers		Interest Distribution	4
	745 Seventh Avenue, 7th Floor
	New York, NY	10019	Principal Distribution	5

Master Servicer	Aurora Loan Services Inc.		Reconciliation Detail	6
	2530 South Parker Road, Suite 601
	Aurora, CO 80014		Collateral Summary	7

Trustee	Citibank, N.A.		Delinquency Information	10
	388 Greenwich Street, 14th Floor
	New York, NY	10013	Distribution Waterfall Detail	13

			Other Information	14

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 14

Distribution Date:		04/25/2006		Structured Asset Securities Corporation
Determination Date:		04/18/2006		Mortgage Pass-Through Certificates,Series 2006-3H

						*Distribution Summary*
*DISTRIBUTION IN DOLLARS*
			Prior	Pass-								Current
	Original		Principal	Through	Accrual	Accrual	Interest	Principal	Total	Deferred	Realized	Principal
Class	Balance		Balance	Rate	Day Count	Dates	Distributed	Distributed	Distributed	Interest	Loss	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	03/01 - 03/31	210,354.17	0.00	210,354.17	0.00	0.00	43,900,000.00
IA2	65,850,000.00		65,850,000.00	5.750000%	30 / 360	03/01 - 03/31	315,531.25	678,525.09	994,056.34	0.00	0.00	65,171,474.91
IA3	13,426,000.00		13,426,000.00	5.750000%	30 / 360	03/01 - 03/31	64,332.92	0.00	64,332.92	0.00	0.00	13,426,000.00
IIA1	38,832,000.00		38,832,000.00	5.166134%	30 / 360	03/01 - 03/31	167,176.09	1,443,167.00	1,610,343.09	0.00	0.00	37,388,833.00
PO	3,051,810.00		3,051,810.00	0.000000%	30 / 360		0.00	3,547.05	3,547.05	0.00	0.00	3,048,262.95
B1	2,670,000.00		2,670,000.00	5.612591%	30 / 360	03/01 - 03/31	12,488.01	2,354.97	14,842.98	0.00	0.00	2,667,645.03
B2	1,635,000.00		1,635,000.00	5.612591%	30 / 360	03/01 - 03/31	7,647.15	1,442.09	9,089.24	0.00	0.00	1,633,557.91
B3	1,119,000.00		1,119,000.00	5.612591%	30 / 360	03/01 - 03/31	5,233.74	986.97	6,220.71	0.00	0.00	1,118,013.03
B4	516,000.00		516,000.00	5.612591%	30 / 360	03/01 - 03/31	2,413.41	455.12	2,868.53	0.00	0.00	515,544.88
B5	344,000.00		344,000.00	5.612591%	30 / 360	03/01 - 03/31	1,608.94	303.41	1,912.35	0.00	0.00	343,696.59
B6	863,797.00		863,797.00	5.612591%	30 / 360	03/01 - 03/31	4,040.12	750.16	4,790.28	0.00	0.00	863,046.84
R	100.00		100.00	5.166134%	30 / 360	03/01 - 03/31	0.43	100.00	100.43	0.00	0.00	0.00
Totals	172,207,707.00		172,207,707.00				790,826.23	2,131,631.86	2,922,458.09	0.00	0.00	170,076,075.14

Notional Classes
AIO	4,058,470.00		4,058,470.00	6.000000%	30 / 360	03/01 - 03/31	20,292.35	0.00	20,292.35	0.00	0.00	4,016,298.79

Reports Available at www.sf.citidirect.com

Page 2 of 14

Distribution Date:		04/25/2006		Structured Asset Securities Corporation
Determination Date:		04/18/2006		Mortgage Pass-Through Certificates,Series 2006-3H

					*Distribution Summary (Factors)*

*PER $1,000 OF ORIGINAL BALANCE*

				Prior						Current
			Record	Principal	Interest	Principal	Total	Deferred	Realized	Principal
Class		CUSIP	Date	Balance	Distributed	Distributed	Distributed	Interest	Loss	Balance
				(3/2 x 1000)	(5/2 x 1000)	(6/2 x 1000)	(7/2 x 1000)	(8/2 x 1000)	(9/2 x 1000)	(10/2 x 1000)

IA1	86359DYJ0		03/31/2006	1,000.000000	4.791667	0.000000	4.791667	0.000000	0.000000	1,000.000000
IA2	86359DYK7		03/31/2006	1,000.000000	4.791667	10.304102	15.095768	0.000000	0.000000	989.695898
IA3	86359DYL5		03/31/2006	1,000.000000	4.791667	0.000000	4.791667	0.000000	0.000000	1,000.000000
IIA1	86359DYM3		03/31/2006	1,000.000000	4.305112	37.164375	41.469486	0.000000	0.000000	962.835625
PO	86359DYP6		03/31/2006	1,000.000000	0.000000	1.162277	1.162277	0.000000	0.000000	998.837723
B1	86359DYQ4		03/31/2006	1,000.000000	4.677157	0.882011	5.559169	0.000000	0.000000	999.117989
B2	86359DYR2		03/31/2006	1,000.000000	4.677156	0.882012	5.559168	0.000000	0.000000	999.117988
B3	86359DYS0		03/31/2006	1,000.000000	4.677158	0.882011	5.559169	0.000000	0.000000	999.117989
B4	86359DYU5		03/31/2006	1,000.000000	4.677151	0.882016	5.559167	0.000000	0.000000	999.117984
B5	86359DYV3		03/31/2006	1,000.000000	4.677151	0.882006	5.559157	0.000000	0.000000	999.117994
B6	86359DYW1		03/31/2006	1,000.000000	4.677164	0.868445	5.545609	0.000000	0.000000	999.131555
R	86359DYT8		03/31/2006	1,000.000000	4.300000	1,000.000000	1,004.300000	0.000000	0.000000	0.000000
AIO	86359DYN1		03/31/2006	1,000.000000	5.000000	0.000000	5.000000	0.000000	0.000000	989.609087

Reports Available at www.sf.citidirect.com

Page 3 of 14

Distribution Date:		04/25/2006			Structured Asset Securities Corporation
Determination Date:		04/18/2006		Mortgage Pass-Through Certificates,Series 2006-3H


						*Interest Distribution Detail*

*DISTRIBUTION IN DOLLARS*

	Prior		Pass-	Next Pass-	Interest	Optimal	Prior	Interest on	Non-Recov.				Current
	Principal		Through	Through	Accrual Day	Accrued	Unpaid	Prior Unpaid	Interest	Interest	Deferred	Interest	Unpaid
Class	Balance		Rate	Rate	Cnt Fraction	Interest	Interest	Interest	Shortfall	Due	Interest	Distributed	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	210,354.17	0.00	0.00	0.00	210,354.17	0.00	210,354.17	0.00
IA2	65,850,000.00		5.75000%	5.75000%	30 / 360	315,531.25	0.00	0.00	0.00	315,531.25	0.00	315,531.25	0.00
IA3	13,426,000.00		5.75000%	5.75000%	30 / 360	64,332.92	0.00	0.00	0.00	64,332.92	0.00	64,332.92	0.00
IIA1	38,832,000.00		5.16613%	5.16269%	30 / 360	167,176.09	0.00	0.00	0.00	167,176.09	0.00	167,176.09	0.00
PO	3,051,810.00		0.00000%	0.00000%	30 / 360	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B1	2,670,000.00		5.61259%	5.61176%	30 / 360	12,488.01	0.00	0.00	0.00	12,488.01	0.00	12,488.01	0.00
B2	1,635,000.00		5.61259%	5.61176%	30 / 360	7,647.15	0.00	0.00	0.00	7,647.15	0.00	7,647.15	0.00
B3	1,119,000.00		5.61259%	5.61176%	30 / 360	5,233.74	0.00	0.00	0.00	5,233.74	0.00	5,233.74	0.00
B4	516,000.00		5.61259%	5.61176%	30 / 360	2,413.41	0.00	0.00	0.00	2,413.41	0.00	2,413.41	0.00
B5	344,000.00		5.61259%	5.61176%	30 / 360	1,608.94	0.00	0.00	0.00	1,608.94	0.00	1,608.94	0.00
B6	863,797.00		5.61259%	5.61176%	30 / 360	4,040.12	0.00	0.00	0.00	4,040.12	0.00	4,040.12	0.00
R	100.00		5.16613%	5.16269%	30 / 360	0.43	0.00	0.00	0.00	0.43	0.00	0.43	0.00
Totals	172,207,707.00					790,826.23	0.00	0.00	0.00	790,826.23	0.00	790,826.23	0.00

Notional Classes

AIO	4,058,470.00		6.00000%	6.00000%	30 / 360	20,292.35	0.00	0.00	0.00	20,292.35	0.00	20,292.35	0.00

Reports Available at www.sf.citidirect.com

Page 4 of 14

Distribution Date:	04/25/2006		Structured Asset Securities Corporation
Determination Date: 04/18/2006		Mortgage Pass-Through Certificates,Series 2006-3H

				*Principal Distribution Detail*

*DISTRIBUTION IN DOLLARS*
		Prior			Current	Current	Current	Cumulative
	Original	Principal	Principal	Accreted	Realized	Principal	Principal	Realized
Class	Balance	Balance	Distribution	Principal	Losses	Recoveries	Balance	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	65,850,000.00	678,525.09	0.00	0.00	0.00	65,171,474.91	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	38,832,000.00	1,443,167.00	0.00	0.00	0.00	37,388,833.00	0.00
PO	3,051,810.00	3,051,810.00	3,547.05	0.00	0.00	0.00	3,048,262.95	0.00
B1	2,670,000.00	2,670,000.00	2,354.97	0.00	0.00	0.00	2,667,645.03	0.00
B2	1,635,000.00	1,635,000.00	1,442.09	0.00	0.00	0.00	1,633,557.91	0.00
B3	1,119,000.00	1,119,000.00	986.97	0.00	0.00	0.00	1,118,013.03	0.00
B4	516,000.00	516,000.00	455.12	0.00	0.00	0.00	515,544.88	0.00
B5	344,000.00	344,000.00	303.41	0.00	0.00	0.00	343,696.59	0.00
B6	863,797.00	863,797.00	750.16	0.00	0.00	0.00	863,046.84	0.00
R	100.00	100.00	100.00	0.00	0.00	0.00	0.00	0.00
Totals	172,207,707.00	172,207,707.00	2,131,631.86	0.00	0.00	0.00	170,076,075.14	0.00

Reports Available at www.sf.citidirect.com

Page 5 of 14

Distribution Date:	04/25/2006	Structured Asset Securities Corporation
Determination Date:	04/18/2006	Mortgage Pass-Through Certificates,Series 2006-3H

		*Reconciliation Detail*

*SOURCE OF FUNDS*			*ALLOCATION OF FUNDS*

Interest Funds Available			Scheduled Fees
Scheduled Interest	889,839.84		Insurance Fees	39,931.39
Uncompensated PPIS	0.00		Master Servicing Fee	38,789.60
Relief Act Interest Shortfall	0.00		Trustee Fees	0.00
Interest Adjustments	0.00		Total Scheduled Fees:		78,720.99
Total Interest Funds Available:		889,839.84	Additional Fees, Expenses, etc.
Principal Funds Available			Extraordinary Trust Fund Expenses	0.00
Scheduled Principal	152,162.99		Other Expenses	0.00
Curtailments	9,949.33		Total Additional Fees, Expenses, etc.:		0.00
Prepayments in Full	1,969,519.26		Distribution to Certificateholders
Liquidation Proceeds	0.00		Interest Distribution	811,118.58
Repurchased Principal	0.00		Principal Distribution	2,131,631.85
Substitution Principal	0.00		Total Distribution to Certificateholders:		2,942,750.43
Other Principal	0.00		Total Funds Allocated		3,021,471.42
Total Principal Funds Available:		2,131,631.58
Other Funds Available
Prepayment Charges	0.00
Other Charges	0.00
Total Other Funds Available:		0.00
Total Funds Available		3,021,471.42

Reports Available at www.sf.citidirect.com

Page 6 of 14

Distribution Date:		04/25/2006		Structured Asset Securities Corporation
Determination Date:		04/18/2006		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	131,693,414.80	131,006,310.20
Loan Count	994	994	988
Weighted Average Coupon Rate (WAC)	6.284182%	6.284182%	N/A
Net Weighted Average Coupon Rate (Net WAC)	6.034182%	6.034182%	N/A
Weighted Average Remaining Term (WART in months)	349	349	348

*AVAILABLE PRINCIPAL*		*AVAILABLE INTEREST*


Scheduled Principal	121,817.39	Scheduled Interest	689,654.43
Curtailments	22,017.15
Prepayments in Full	543,270.06	Master Servicing Fee	27,436.02
Liquidation Proceeds	0.00	Trustee Fee	0.00
Repurchased Principal	0.00	Uncompensated PPIS	0.00
Substitution Principal	0.00	Relief Act Interest Shortfall	0.00
Other Principal	0.00	Other Amounts	0.00

TOTAL AVAILABLE PRINCIPAL	687,104.60	TOTAL AVAILABLE INTEREST	662,218.41

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

Reports Available at www.sf.citidirect.com

Page 7 of 14

Distribution Date:		04/25/2006		Structured Asset Securities Corporation
Determination Date:		04/18/2006		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	40,514,292.60	39,069,765.62
Loan Count	225	225	219
Weighted Average Coupon Rate (WAC)	5.929327%	5.929327%	N/A
Net Weighted Average Coupon Rate (Net WAC)	5.593042%	5.593042%	N/A
Weighted Average Remaining Term (WART in months)	345	345	344

*AVAILABLE PRINCIPAL*		*AVAILABLE INTEREST*


Scheduled Principal	30,345.60	Scheduled Interest	200,185.41
Curtailments	(12,067.82)
Prepayments in Full	1,426,249.20	Master Servicing Fee	11,353.58
Liquidation Proceeds	0.00	Trustee Fee	0.00
Repurchased Principal	0.00	Uncompensated PPIS	0.00
Substitution Principal	0.00	Relief Act Interest Shortfall	0.00
Other Principal	0.00	Other Amounts	0.00

TOTAL AVAILABLE PRINCIPAL	1,444,526.98	TOTAL AVAILABLE INTEREST	188,831.83

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

Reports Available at www.sf.citidirect.com

Page 8 of 14

Distribution Date:	04/25/2006	Structured Asset Securities Corporation
Determination Date:	04/18/2006	Mortgage Pass-Through Certificates,Series 2006-3H

		*Collateral Summary - Total*

*ASSET CHARACTERISTICS*

	Cut-Off	Prior	Current
Aggregate Stated Principal Balance	172,207,707.40	172,207,707.40	170,076,075.82
Loan Count	1,219	1,219	1,207
Weighted Average Coupon Rate (WAC)	6.200697%	6.200697%	N/A
Net Weighted Average Coupon Rate (WAC)	5.930397%	5.930397%	N/A
Weighted Average Remaining Term (WART in months)	348	348	347

Reports Available at www.sf.citidirect.com

Page 9 of 14

*AVAILABLE PRINCIPAL*		*AVAILABLE INTEREST*



Scheduled Principal	152,162.99	Scheduled Interest	889,839.84
Curtailments	9,949.33
Prepayments in Full	1,969,519.26	Master Servicing Fee	38,789.60
Liquidation Proceeds	0.00	Trustee Fee	0.00
Repurchased Principal	0.00	Uncompensated PPIS	0.00
Substitution Principal	0.00	Relief Act Interest Shortfall	0.00
Other Principal	0.00	Other Amounts	0.00

TOTAL AVAILABLE PRINCIPAL	2,131,631.58	TOTAL AVAILABLE INTEREST	851,050.24
Current Realized Losses	0.00
Realized Losses and Recoveries from Prior Periods	0.00
Cumulative Realized Losses	0.00

Distribution Date:	04/25/2006	Structured Asset Securities Corporation
Determination Date:	04/18/2006	Mortgage Pass-Through Certificates,Series 2006-3H


		*Delinquency Information*

*GROUP 1*

		1 Month	2 Months	3+ Months	Totals
Delinquency
Scheduled Principal Balance		833,955.65	0.00	0.00	833,955.65
Percentage of Total Pool Balance		0.6366%	0.0000%	0.0000%	0.6366%
Number of Loans		3	0	0	3
Percentage of Total Loans		0.3036%	0.0000%	0.0000%	0.3036%
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	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		833,955.65	0.00	0.00	833,955.65
Percentage of Total Pool Balance		0.6366%	0.0000%	0.0000%	0.6366%
Number of Loans		3	0	0	3
Percentage of Total Loans		0.3036%	0.0000%	0.0000%	0.3036%


Principal and Interest Advances		452,270.41

Reports Available at www.sf.citidirect.com

Page 10 of 14

Distribution Date:	04/25/2006	Structured Asset Securities Corporation
Determination Date:	04/18/2006	Mortgage Pass-Through Certificates,Series 2006-3H


		*Delinquency Information*

*GROUP 2*

		1 Month	2 Months	3+ Months	Totals
Delinquency
Scheduled Principal Balance		347,170.36	0.00	0.00	347,170.36
Percentage of Total Pool Balance		0.8886%	0.0000%	0.0000%	0.8886%
Number of Loans		1	0	0	1
Percentage of Total Loans		0.4566%	0.0000%	0.0000%	0.4566%
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	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		347,170.36	0.00	0.00	347,170.36
Percentage of Total Pool Balance		0.8886%	0.0000%	0.0000%	0.8886%
Number of Loans		1	0	0	1
Percentage of Total Loans		0.4566%	0.0000%	0.0000%	0.4566%


Principal and Interest Advances		138,099.29

Reports Available at www.sf.citidirect.com

Page 11 of 14

Distribution Date:	04/25/2006	Structured Asset Securities Corporation
Determination Date:	04/18/2006	Mortgage Pass-Through Certificates,Series 2006-3H


		*Delinquency Information*

*GROUP TOTALS*

		1 Month	2 Months	3+ Months	Totals
Delinquency
Scheduled Principal Balance		1,181,126.01	0.00	0.00	1,181,126.01
Percentage of Total Pool Balance		0.6945%	0.0000%	0.0000%	0.6945%
Number of Loans		4	0	0	4
Percentage of Total Loans		0.3314%	0.0000%	0.0000%	0.3314%

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	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		1,181,126.01	0.00	0.00	1,181,126.01
Percentage of Total Pool Balance		0.6945%	0.0000%	0.0000%	0.6945%
Number of Loans		4	0	0	4
Percentage of Total Loans		0.3314%	0.0000%	0.0000%	0.3314%


Principal and Interest Advances		590,369.70

Reports Available at www.sf.citidirect.com

Page 12 of 14

Distribution Date:	04/25/2006	Structured Asset Securities Corporation
Determination Date:	04/18/2006	Mortgage Pass-Through Certificates,Series 2006-3H


		*Waterfall Detail*
				Remaining
			Amount	Available
*DISTRIBUTIONS*			Distributed	Funds

Group 1 Available Distribution Amount				1,323,804.91
Class 1-A1, 1-A2, 1-A3, A-IO, Monthly Interest Distributable Amount			(610,510.69)	713,294.22

Group 2 Available Distribution Amount				1,618,945.52
Class 2-A1, R Monthly Interest Distributable Amount			(167,176.52)	1,451,769.00

Group 1 Available Distribution Amount, concurrently, as follows:				713,294.22
First, to the Class 1-A3 Certificates, the NAS priority amount,up to the Senior Principal Distribution Amount for Pool 1			0.00	713,294.22
Second, to the Class 1-A2 Certificates, the Pool 1 Senior Principal Distribution Amount			(678,525.09)	34,769.13
Third, to the Class 1-A1 Certificates, the Pool 1 Senior Principal Distribution Amount			0.00	34,769.13
Fourth, to the Class 1-A2 Certificates, the Pool 1 Senior Principal Distribution Amount			0.00	34,769.13
Fifth, to the Class 1-A1 Certificates, the 1 Pool Senior Principal Distribution Amount			0.00	34,769.13
Sixth, to the Class 1-A3 Certificates without regard to the NAS Prority, the 1 Pool Senior Principal Distribution Amount			0.00	34,769.13
Class AP(1), Pool 1 AP Principal Distribution Amount			(3,547.05)	31,222.08

Group 2 Available Distribution Amount, concurrently, as follows:				1,451,769.00
Sequentially, to the Class R and Class 2-A1, the Pool 2 Senior Principal Distribution Amount			(1,443,267.00)	8,502.00

Groups 1 & 2 Remaining Available Distribution Amount				39,724.08
Class B1 Monthly Interest Distributable Amount			(12,488.01)	27,236.07
Class B1 Principal Distribution Amount			(2,354.97)	24,881.10
Class B2 Monthly Interest Distributable Amount			(7,647.15)	17,233.95
Class B2 Principal Distribution Amount			(1,442.09)	15,791.87
Class B3 Monthly Interest Distributable Amount			(5,233.74)	10,558.13
Class B3 Principal Distribution Amount			(986.97)	9,571.16
Class B4 Monthly Interest Distributable Amount			(2,413.41)	7,157.75
Class B4 Principal Distribution Amount			(455.12)	6,702.63
Class B5 Monthly Interest Distributable Amount			(1,608.94)	5,093.69
Class B5 Principal Distribution Amount			(303.41)	4,790.28
Class B6 Monthly Interest Distributable Amount			(4,040.12)	750.16
Class B6 Principal Distribution Amount			(750.16)	0.00

Reports Available at www.sf.citidirect.com

Page 13 of 14

Distribution Date:	04/25/2006	Structured Asset Securities Corporation
Determination Date:	04/18/2006	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 14

SASCO 2006-3H 10-D/A