----

| **SACO                I Trust Series 2005-5**                                                                                              |   |   |          |   |   |         |   |   |                                |   |
|--------------------------------------------------------------------------------------------------------------------------------------------|--------|--------|---------------|--------|--------|--------------|--------|--------|-------------------------------------|--------|
| **Aggregate                Statement of Principal and Interest Distributions to Certificateholders                in                2005** |   |   |          |   |   |         |   |   |                                |   |
|                                                                                                                                       |   |   |          |   |   |         |   |   |                                |   |
| **Class**                                                                                                                                  |   |   | **Principal** |   |   | **Interest** |   |   | **Ending                Principal** |   |
| I-A                                                                                                                                        |   |   | 66,078,723.13 |   |   | 6,268,605.24 |   |   | 325,371,276.87                      |   |
| I-B-1                                                                                                                                      |   |   | 0             |   |   | 217,762.58   |   |   | 10,182,000.00                       |   |
| I-B-2                                                                                                                                      |   |   | 0             |   |   | 185,027.80   |   |   | 8,485,000.00                        |   |
| I-B-3                                                                                                                                      |   |   | 0             |   |   | 167,539.98   |   |   | 7,071,000.00                        |   |
| I-B-4                                                                                                                                      |   |   | 0             |   |   | 437,661.56   |   |   | 13,294,000.00                       |   |
| II-A                                                                                                                                       |   |   | 37,185,814.82 |   |   | 1,980,133.57 |   |   | 92,008,185.18                       |   |
| II-B-1                                                                                                                                     |   |   | 0             |   |   | 44,584.76    |   |   | 1,552,000.00                        |   |
| II-B-2                                                                                                                                     |   |   | 0             |   |   | 44,613.49    |   |   | 1,553,000.00                        |   |
| II-M-1                                                                                                                                     |   |   | 0             |   |   | 104,026.19   |   |   | 5,638,000.00                        |   |
| II-M-2                                                                                                                                     |   |   | 0             |   |   | 93,004.56    |   |   | 4,984,000.00                        |   |
| II-M-3                                                                                                                                     |   |   | 0             |   |   | 60,120.93    |   |   | 3,186,000.00                        |   |
| II-M-4                                                                                                                                     |   |   | 0             |   |   | 55,168.80    |   |   | 2,860,000.00                        |   |
| II-M-5                                                                                                                                     |   |   | 0             |   |   | 51,519.94    |   |   | 2,614,000.00                        |   |
| II-M-6                                                                                                                                     |   |   | 0             |   |   | 50,454.72    |   |   | 2,533,000.00                        |   |
| II-M-7                                                                                                                                     |   |   | 0             |   |   | 44,979.05    |   |   | 2,043,000.00                        |   |
| II-M-8                                                                                                                                     |   |   | 0             |   |   | 45,641.32    |   |   | 1,961,000.00                        |   |
| II-M-9                                                                                                                                     |   |   | 0             |   |   | 42,828.17    |   |   | 1,634,000.00                        |   |
| I-M-1                                                                                                                                      |   |   | 0             |   |   | 1,031,867.10 |   |   | 56,568,000.00                       |   |
| I-M-2                                                                                                                                      |   |   | 0             |   |   | 229,621.49   |   |   | 12,445,000.00                       |   |
| I-M-3                                                                                                                                      |   |   | 0             |   |   | 245,522.09   |   |   | 13,011,000.00                       |   |
| I-M-4                                                                                                                                      |   |   | 0             |   |   | 205,072.59   |   |   | 10,748,000.00                       |   |
| I-M-5                                                                                                                                      |   |   | 0             |   |   | 174,212.27   |   |   | 9,051,000.00                        |   |

----