|Structured
      Asset Securities Corporation                                                            |  |               |  |               |  |         
|-------------------------------------------------------------------------------------------------------- |  | ------------- |  | ------------- |  | --------
|Mortgage
      Pass-Through Certificates, Series 2005-10                                                 |  |               |  |              
|Schedule of
      Year-To-Date Principal and Interest Distributions to Certificateholders
      for 2005 |  |              
|Class                                                                                                    |  | Interest      |  | Principal     |  | Realized
|                                                                                                         |  | Distribution  |  | Paid          |  | Losses  
|A10IV                                                                                                    |  | 29,166.68     |  | 0.00          |  | 0.00    
|A10V                                                                                                     |  | 406,791.39    |  | 0.00          |  | 0.00    
|A1I                                                                                                      |  | 11,084,985.46 |  | 9,716,028.68  |  | 0.00    
|A1II                                                                                                     |  | 4,782,585.64  |  | 7,469,442.76  |  | 0.00    
|A1III                                                                                                    |  | 1,024,196.25  |  | 0.00          |  | 0.00    
|A1IV                                                                                                     |  | 940,013.32    |  | 249,180.92    |  | 0.00    
|A1V                                                                                                      |  | 3,407,069.45  |  | 11,749,400.93 |  | 0.00    
|A1VI                                                                                                     |  | 2,671,123.24  |  | 8,072,907.17  |  | 0.00    
|A1VII                                                                                                    |  | 1,395,554.40  |  | 3,120,263.97  |  | 0.00    
|A1VIII                                                                                                   |  | 6,752,648.42  |  | 18,378,269.55 |  | 0.00    
|A2I                                                                                                      |  | 360,531.87    |  | 316,007.45    |  | 0.00    
|A2II                                                                                                     |  | 1,045,831.50  |  | 0.00          |  | 0.00    
|A2III                                                                                                    |  | 1,669,512.26  |  | 9,053,769.48  |  | 0.00    
|A2IV                                                                                                     |  | 2,525,305.24  |  | 9,625,842.83  |  | 0.00    
|A2V                                                                                                      |  | 2,333,873.62  |  | 3,065,114.42  |  | 0.00    
|A3II                                                                                                     |  | 192,118.50    |  | 0.00          |  | 0.00    
|A3III                                                                                                    |  | 1,519,666.34  |  | 3,292,279.86  |  | 0.00    
|A3IV                                                                                                     |  | 667,609.43    |  | 0.00          |  | 0.00    
|A3V                                                                                                      |  | 542,769.45    |  | 0.00          |  | 0.00    
|A4II                                                                                                     |  | 0.00          |  | 0.00          |  | 0.00    
|A4III                                                                                                    |  | 424,655.00    |  | 0.00          |  | 0.00    
|A4IV                                                                                                     |  | 511,393.07    |  | 2,522,771.91  |  | 0.00    
|A4V                                                                                                      |  | 78,487.50     |  | 0.00          |  | 0.00    
|A5III                                                                                                    |  | 1,778,382.26  |  | 7,432,505.98  |  | 0.00    
|A5IV                                                                                                     |  | 453,422.58    |  | 917,371.60    |  | 0.00    
|A5V                                                                                                      |  | 0.00          |  | 11,647,194.85 |  | 0.00    
|A6III                                                                                                    |  | 177,838.21    |  | 0.00          |  | 0.00    
|A6IV                                                                                                     |  | 0.00          |  | 0.00          |  | 0.00    
|A6V                                                                                                      |  | 492,827.44    |  | 0.00          |  | 0.00    
|A7IV                                                                                                     |  | 0.00          |  | 4,047,495.95  |  | 0.00    
|A7V                                                                                                      |  | 924,546.49    |  | 0.00          |  | 0.00    
|A8IV                                                                                                     |  | 291,666.69    |  | 0.00          |  | 0.00    
|A8V                                                                                                      |  | 2,249,656.96  |  | 18,564,061.11 |  | 0.00    
|A9IV                                                                                                     |  | 582,280.44    |  | 0.00          |  | 0.00    
|A9V                                                                                                      |  | 604,278.78    |  | 0.00          |  | 0.00    
|AP                                                                                                       |  | 0.00          |  | 329,675.41    |  | 0.00    
|AX                                                                                                       |  | 404,253.90    |  | 0.00          |  | 0.00    
|B1                                                                                                       |  | 866,003.54    |  | 180,081.98    |  | 0.00    
|B2                                                                                                       |  | 335,199.72    |  | 69,703.44     |  | 0.00    
|B3                                                                                                       |  | 167,599.85    |  | 34,851.72     |  | 0.00    
|B4                                                                                                       |  | 55,844.78     |  | 11,612.71     |  | 0.00    
|B5                                                                                                       |  | 111,722.33    |  | 23,232.21     |  | 0.00    
|B6                                                                                                       |  | 139,661.09    |  | 29,041.96     |  | 0.00    
|B7                                                                                                       |  | 83,957.53     |  | 17,459.82     |  | 0.00    
|P                                                                                                        |  | 102,890.06    |  | 0.00          |  | 0.00    
|PAX                                                                                                      |  | 105,110.55    |  | 0.00          |  | 0.00    
|R                                                                                                        |  | 0.48          |  | 100.00        |  | 0.00    

---