Distribution Date: 1/25/7 11 Barclay St., 4 West 212815387 2128158357 CWHEQ Home Equity Loan Trust, Series 26S6 Series 26S6 holder Monthly Distribution Summary Class Cusip Class Description Rate Type Beginning Pass Through Rate (%) Distribution Interest Distribution Total Distribution Current Realized Losses Ending Cumulative Realized Losses A1 A2 A3 A4 A5 A6 AR P C 126684AA7 126684AB5 126684AC3 126684AD1 126684AE9 126684AF6 126684AJ8 126684AH2 126684AG4 Senior Senior Senior Senior Senior Senior Senior Prepay Penalties Residual VarAct/36 Fix3/36 Fix3/36 Fix3/36 Fix3/36 Fix3/36 Fix3/36 Fix3/36 Fix3/36 428,625,22.4 128,913, 222,82, 84,166, 92,738, 11,, 1 1,68,364,525.41 5.46 5.519 5.658 5.799 5.962 5.657 13,494,113.31 1,95,243.85 592,892.37 1,47,116.63 46,732.2 46,753.3 518,558.33 75,176.33 15,444,357.16 592,892.37 1,47,116.63 46,732.2 46,753.3 518,558.33 75,176.33 415,13,98.73 128,913, 222,82, 84,166, 92,738, 11,, 1 1,55,83,57.56 Totals 1,66,524,122.4 13,494,113.31 5,51,473.1 18,545,586.32 1,53,3,8.73 Page 1
Distribution Date: 1/25/7 11 Barclay St., 4 West 212815387 2128158357 CWHEQ Home Equity Loan Trust, Series 26S6 Series 26S6 Distribution Detail Class Cusip Original Beginning Scheduled Distribution Unscheduled Adjustments Net Distribution Current Realized Losses Ending Ending Factor A1 A2 A3 A4 A5 A6 AR P C 126684AA7 126684AB5 126684AC3 126684AD1 126684AE9 126684AF6 126684AJ8 126684AH2 126684AG4 462,11, 128,913, 222,82, 84,166, 92,738, 11,, 1 1 1,1,, 428,625,22.4 128,913, 222,82, 84,166, 92,738, 11,, 1 1,68,364,525.41 13,494,113.31 13,494,113.31 415,13,98.73 128,913, 222,82, 84,166, 92,738, 11,, 1 1,55,83,57.56.89835535679 1. 1. 1. 1. 1. 1..95984597324 Totals 1,1,,2 1,66,524,122.4 13,494,113.31 13,494,113.31 1,53,3,8.73 Page 2
Distribution Date: 1/25/7 11 Barclay St., 4 West 212815387 2128158357 CWHEQ Home Equity Loan Trust, Series 26S6 Series 26S6 Interest Distribution Detail Class Beginning Pass Through Rate (%) Effective Coupon (%) Current Interest Total Interest Due Net Rate Carryover Paid Net Interest Shortfall Interest Paid Net Rate Carryover After Dist. A1 A2 A3 A4 A5 A6 AR P C 428,625,22.4 128,913, 222,82, 84,166, 92,738, 11,, 1 1,68,364,525.41 5.46 5.519 5.658 5.799 5.962 5.657 5.46 5.519 5.658 5.799 5.962 5.657 92115.96 1,95,243.85 592,892.37 1,47,116.63 46,732.2 46,753.3 518,558.33 1,95,243.85 592,892.37 1,47,116.63 46,732.2 46,753.3 518,558.33 1,95,243.85 592,892.37 1,47,116.63 46,732.2 46,753.3 518,558.33 75,176.33 Totals 1,66,524,122.4 4,976,296.68 4,976,296.68 5,51,473.1 Page 3
Distribution Date: 1/25/7 11 Barclay St., 4 West 212815387 2128158357 CWHEQ Home Equity Loan Trust, Series 26S6 Series 26S6 Current Payment Information Factors per $1, Class Cusip Original Beginning Distribution Interest Distribution Ending Pass Through Rate (%) A1 A2 A3 A4 A5 A6 AR P C 126684AA7 126684AB5 126684AC3 126684AD1 126684AE9 126684AF6 126684AJ8 126684AH2 126684AG4 462,11, 128,913, 222,82, 84,166, 92,738, 11,, 1 1 1,1,, 927.5571358 1, 1, 1, 1, 1, 1, 971.24477645 29.21653564 4.22384397 4.599166667 4.715 4.8325 4.968333333 4.714166667 751,763.3 898.355356794 1, 1, 1, 1, 1, 1, 959.845973236 5.46 5.519 5.658 5.799 5.962 5.657 Totals 1,1,,2 969.56727388 12.26737356 4.592247356 957.299833882 Page 4
11 Barclay St., 4 West 212815387 2128158357 CWHEQ Home Equity Loan Trust, Series 26S6 Series 26S6 Pool Level Data Distribution Date Cutoff Date Record Date Determination Date LIBOR Determination Date Accrual Period 3/36 Number of Days in 3/36 Accrual Period Accrual Period Actual Days Number of Days in Actual Accrual Period Begin End Begin End 1/25/7 9/1/6 12/29/6 1/22/7 12/21/6 12/1/6 1/1/7 3 12/26/6 1/25/7 3 Libor Rate Net Rate Cap Additional Interest Rate Details 5.35% 6.7876% Page 1
11 Barclay St., 4 West 212815387 2128158357 CWHEQ Home Equity Loan Trust, Series 26S6 Series 26S6 Prefunding Detail Target Funding Initial Funded Initial Unfunded 1,1,, 1,3,948,713.16 69,51,286.84 Initial Unfunded Amounts has been funded on second payment. Collateral Detail Original Mortgage Loan Details Original Aggregate Loan Count Original Stated Original Weighted Average Mortgage Rate Original Weighted Average Net Mortgage Rate Original Weighted Average Remaining Term 22,494 1,1,, 7.99295% 7.48395% 32 Current Mortgage Loan Details Beginning Aggregate Loan Count Loans Paid Off or otherwise removed pursuant to the PSA Ending Aggregate Loan Count Beginning Pool Stated Scheduled Unscheduled Realized Losses Ending Pool Stated Beginning Weighted Average Mortgage Rate Beginning Weighted Average Net Mortgage Rate Ending Weighted Average Mortgage Rate Ending Weighted Average Net Mortgage Rate Beginning Weighted Average Remaining Term to Maturity Ending Weighted Average Remaining Term to Maturity 22,76 21 21,866 1,68,364,525.41 1,354,426.96 11,179,527.89 1,55,83,57.56 8.48194% 7.97294% 8.47737% 7.96837% 296 295 Page 2
11 Barclay St., 4 West 212815387 2128158357 CWHEQ Home Equity Loan Trust, Series 26S6 Series 26S6 Servicer Remittance Summary Interest Remittance Amount Scheduled Interest Less: Servicing Fees Less: Mortgage Insurance Premium (PMI) 7,541,67.83 445,151.89 1,55,317.44 Total Interest Remittance Amount 6,4,598.5 Remittance Amount Scheduled Curtailment Paid in Full Repurchased Liquidation Supplemental Loan Shortfall Subsequent Recoveries Less: NonRecoverable Advances relating to Total Remittance Amount 1,354,426.96 1,12,887. 1,166,64.89 12,533,954.85 Total Servicer Remittance 18,574,553.35 Page 3
11 Barclay St., 4 West 212815387 2128158357 CWHEQ Home Equity Loan Trust, Series 26S6 Series 26S6 Distributable Amounts Distribution Amount Remittance Amount Extra Distribution Amount Distribution Amount 12,533,954.85 96,158.46 13,494,113.31 Interest Funds Interest Remittance Less: Trustee Fee Less: Insurance Premium Interest Funds 6,4,598.5 8,12.73 16,652.4 5,925,933.37 Servicer Advances Advances Interest Advances Reimbursement for & Interest Advances Reimbursement for Nonrecoverable Advances Total Advances 3,58.6 39,726.57 42,784.63 Page 4
11 Barclay St., 4 West 212815387 2128158357 CWHEQ Home Equity Loan Trust, Series 26S6 Series 26S6 Fees of the Trust Gross Master Servicing Fee Net Master Servicing Fee Trustee Fee Insurance Premium Mortgage Insurance Premium (PMI) Total Net Loan Fees 445,151.89 434,63.11 8,12.73 16,652.4 1,55,317.44 1,64,612.69 Mortgage Prepayment Details of Loans Paid in Full Prepayment Interest Excess Prepayment Interest Shortfall Compensating Interest NonSupported Prepayment Interest Shortfall Prepayment Charges CPR % SMM % 1,166,64.89 1,521.77 1,521.77 75,176.33 11.87311% 1.4774% Loan Substitution Aggregate Stated of s Removed Aggregate Stated of Added Aggregate Substitution Shortfall Amount Page 5
11 Barclay St., 4 West 212815387 2128158357 CWHEQ Home Equity Loan Trust, Series 26S6 Series 26S6 NAS Distribution Amount NAS Shift age NAS Distribution Amount Trust Accounts Account Beginning Deposits Withdrawals Payments Interest Payments Insurance, Liquidation & Subsequent Recoveries Compensating Interest Payments Repurchase Proceeds Prepayment Charges Substitution Shortfall Other Deposits including Seller Shortfall Interest Total Deposits To the Master Servicer, any unpaid or reimbursed Amounts To the Seller, any unpaid or reimbursed Amounts To the Depositor, any unpaid or reimbursed Amounts To Terminate the Account To the Distribution Account 12,533,954.85 6,4,598.5 1,521.77 75,176.33 18,66,251.46 18,66,251.46 Ending Page 6
11 Barclay St., 4 West 212815387 2128158357 CWHEQ Home Equity Loan Trust, Series 26S6 Series 26S6 Distribution Account Beginning Deposits Withdrawals From the Account, the Total Remittance Amount Investment Income Withdrawal from Reserve Total Deposit To the trustee, the Trustee Fee To the Insurer, the Insurance Premium and Interest Payments To Terminate the Distribution Account Total Withdrawals 18,66,251.46 18,66,251.46 8,12.73 16,652.4 18,545,586.32 18,66,251.46 Ending Carryover Reserve Account Beginning 1, Deposits Required Carryover Reserve Fund Deposit Withdrawals Net Rate Carryover Paid Ending 1, For Details on the NRC Payment, see Interest Detail, page 3 Reserve Account Beginning 1 Deposits Deposits Withdrawals Withdrawals Ending 1 Page 7
11 Barclay St., 4 West 212815387 2128158357 CWHEQ Home Equity Loan Trust, Series 26S6 Series 26S6 Prefunding Loan Account Beginning Deposits Withdrawals Ending 69,51,286.84 69,51,286.84 Loan Status Delinquency Information Group 1 359 Days Loan Count Loan Count % % 54.24696% 3,263,479.89.399% 689 Days Loan Count Loan Count % % 17.7775% 978,523.24.9268% 9+ Days Loan Count Loan Count % % 6.2744% 366,696.24.3473% Group 1 Foreclosure Loan Count Loan Count % % 1 457% 169,16.56.162% Bankruptcy Loan Count Loan Count % % 2 915% 58,195.67 551% REO Loan Count Loan Count % % % % Realized Loss Detail Current Period Realized Losses Cumulative Realized Losses Total Liquidated Loan Total Liquidated Proceeds Subsequent Recoveries Loan ID Liquidation Liquidation Proceeds Realized Loss Group I N/A Page 8
11 Barclay St., 4 West 212815387 2128158357 CWHEQ Home Equity Loan Trust, Series 26S6 Series 26S6 Credit Enhancements Overcollateralization Details OC Amount Beginning OC Target Amount OC Deficiency Amount Beginning Excess Cashflow Extra Distribution Amount OC Amount Ending OC Deficiency Amount Ending 1,84,53.47 5,5, 3,659,496.53 96,158.46 96,158.46 2,8,661.93 2,699,338.7 Trigger Events Rolling SixtyDay Delinq Rate Delinquency Trigger Event Trigger Event Stepdown Date.729% NO NO NO Corridior Payments Corridor Contract Payment Excess Amount Net Corridor Contract Payment Page 9
11 Barclay St., 4 West 212815387 2128158357 CWHEQ Home Equity Loan Trust, Series 26S6 Series 26S6 < = 25, 5, 75, 1, 125, 15, 175, 2, 225, 25, 275, 3, 325, 35, 375, 4, 425, 45, 475, 5, 525, 55, 575, 6, 625, 65, 675, 7, 725, 75, 775, > Update Face 25, 5, 75, 1, 125, 15, 175, 2, 225, 25, 275, 3, 325, 35, 375, 4, 425, 45, 475, 5, 525, 55, 575, 6, 625, 65, 675, 7, 725, 75, 775, 8, 8, Number 3948 1374 4757 1592 541 314 14 14 31 34 12 4 3 2 2 1 1 2 1 1 1 1 18.55 47.444 21.755 7.281 2.474 1.436.64.476.142.155.55.18.14 9 9 5 5 9 5 5 5 5 73,944,552.86 382,449,943.49 288,261,56.6 138,726,49.46 6,91,956.13 43,417,88.4 22,62,912.2 19,696,456.16 6,575,428.57 8,179,754.44 3,178,38.84 1,152,623.75 939,37.64 698,334.27 786,272.34 42, 46, 999,764.31 523,881.2 526,982.97 585,898.1 795, of Wgt Ave / Total: 21866 1 1,55,83,57.56 1 7.3 36.223 27.32 13.139 5.769 4.112 2.141 1.865.623.775.31.19.89.66.74.4.44.95.5.5.55.75 < = 5. 5.5 Issuance Coupon 5. 5.5 6. Number 2 7 29 9.32 1.326 117,234.36 357,94.4 2,217,716.5 of.11.34 1.915 Page 1
11 Barclay St., 4 West 212815387 2128158357 CWHEQ Home Equity Loan Trust, Series 26S6 Series 26S6 6. 6.5 7. 7.5 8. 8.5 9. 9.5 1. 1.5 11. 11.5 12. > Issuance Coupon 6.5 7. 7.5 8. 8.5 9. 9.5 1. 1.5 11. 11.5 12. 12.5 12.5 Number 566 1448 2487 4279 3183 3113 214 1833 812 833 359 373 41 136 2.588 6.622 11.374 19.569 14.557 14.237 9.622 8.383 3.714 3.81 1.642 1.76.188.622 32,961,93.58 82,173,977.88 129,586,427.5 26,72,137.34 144,564,491.83 139,789,291.29 94,637,96.28 82,58,639.91 38,89,333.48 4,161,918.21 16,797,448.77 18,356,178.56 1,973,646.34 6,673,134.78 of Wgt Ave / Total: 21866 1 1,55,83,57.56 1 3.122 7.783 12.273 19.518 13.692 13.24 8.963 7.821 3.676 3.84 1.591 1.739.187.632 Location CA FL AZ VA WA CO Others Number 3547 1274 757 575 74 863 14146 16.222 5.826 3.462 2.63 3.22 3.947 64.694 249,75,33.12 61,965,13.5 37,71,955.32 32,48,212.12 36,228,865.26 39,716,579.45 598,419,524.79 of Wgt Ave / Total: 21866 1 1,55,83,57.56 1 23.654 5.869 3.571 3.35 3.431 3.762 56.678 < = 12 18 3 > Update Term 12 18 3 36 36 Number 61 6719 148 13138 2.749 3.728 6.439 6.84 22,184,694.56 288,76,66.97 88,69,279.71 657,5,529.32 of Wgt Ave / Total: 21866 1 1,55,83,57.56 1 2.11 27.284 8.341 62.273 Page 11