|Structured
      Adjustable Rate Mortgage Loan Trust                                                     |  |              |  |               |  |         
|-------------------------------------------------------------------------------------------------------- |  | ------------ |  | ------------- |  | --------
|Mortgage
      Pass-Through Certificates, Series 2005-9XS                                                |  |              |  |              
|Schedule of
      Year-To-Date Principal and Interest Distributions to Certificateholders
      for 2005 |  |             
|Class                                                                                                    |  | Interest     |  | Principal     |  | Realized
|                                                                                                         |  | Distribution |  | Paid          |  | Losses  
|A1AI                                                                                                     |  | 2,384,292.31 |  | 38,777,168.69 |  | 0.00    
|A1BI                                                                                                     |  | 837,099.86   |  | 11,708,919.64 |  | 0.00    
|A1II                                                                                                     |  | 3,234,344.86 |  | 21,086,261.07 |  | 0.00    
|A2AI                                                                                                     |  | 632,483.11   |  | 0.00          |  | 0.00    
|A2BI                                                                                                     |  | 227,500.00   |  | 0.00          |  | 0.00    
|A2CI                                                                                                     |  | 12,560.66    |  | 0.00          |  | 0.00    
|A2II                                                                                                     |  | 699,575.10   |  | 4,572,485.43  |  | 0.00    
|A3AI                                                                                                     |  | 1,826,107.50 |  | 0.00          |  | 0.00    
|A3BI                                                                                                     |  | 502,133.31   |  | 0.00          |  | 0.00    
|A3CI                                                                                                     |  | 36,238.09    |  | 0.00          |  | 0.00    
|A3DI                                                                                                     |  | 200,958.31   |  | 0.00          |  | 0.00    
|A3II                                                                                                     |  | 52,585.28    |  | 331,054.31    |  | 0.00    
|A4I                                                                                                      |  | 901,492.20   |  | 0.00          |  | 0.00    
|A4II                                                                                                     |  | 844,539.26   |  | 0.00          |  | 0.00    
|CX                                                                                                       |  | 21,557.28    |  | 0.00          |  | 0.00    
|M1                                                                                                       |  | 315,416.67   |  | 0.00          |  | 0.00    
|M2                                                                                                       |  | 264,576.06   |  | 0.00          |  | 0.00    
|M3                                                                                                       |  | 248,988.72   |  | 0.00          |  | 0.00    
|M4                                                                                                       |  | 78,667.58    |  | 0.00          |  | 0.00    
|P                                                                                                        |  | 103,752.43   |  | 0.00          |  | 0.00    
|R                                                                                                        |  | 0.00         |  | 0.00          |  | 0.00    
|X                                                                                                        |  | 3,443,847.71 |  | 0.00          |  | 0.00    

---