|Structured Asset
      Securities Corporation                                                            |  |              |  |               |  |         
|-------------------------------------------------------------------------------------------------------- |  | ------------ |  | ------------- |  | --------
|Mortgage Pass-Through
      Certificates, Series 2005-2XS                                                |  |              |  |              
|Schedule of Year-To-Date
      Principal and Interest Distributions to Certificateholders for
      2005 |  |             
|Class                                                                                                    |  | Interest     |  | Principal     |  | Realized
|                                                                                                         |  | Distribution |  | Paid          |  | Losses  
|A1I                                                                                                      |  | 3,728,214.55 |  | 83,682,158.56 |  | 0.00    
|A1II                                                                                                     |  | 694,062.28   |  | 4,815,313.01  |  | 0.00    
|A2AI                                                                                                     |  | 2,053,332.40 |  | 0.00          |  | 0.00    
|A2BI                                                                                                     |  | 895,154.58   |  | 0.00          |  | 0.00    
|A2II                                                                                                     |  | 6,103,942.12 |  | 34,454,286.96 |  | 0.00    
|A3I                                                                                                      |  | 1,053,159.26 |  | 0.00          |  | 0.00    
|A4I                                                                                                      |  | 1,271,025.69 |  | 0.00          |  | 0.00    
|A5BI                                                                                                     |  | 900,248.93   |  | 0.00          |  | 0.00    
|CX                                                                                                       |  | 24,180.89    |  | 0.00          |  | 0.00    
|M1                                                                                                       |  | 393,916.11   |  | 0.00          |  | 0.00    
|M2                                                                                                       |  | 350,175.24   |  | 0.00          |  | 0.00    
|M3                                                                                                       |  | 213,023.52   |  | 0.00          |  | 0.00    
|P                                                                                                        |  | 348,807.70   |  | 0.00          |  | 0.00    
|R                                                                                                        |  | 0.00         |  | 0.00          |  | 0.00    
|X                                                                                                        |  | 6,055,093.28 |  | 0.00          |  | 0.00    

---