UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-K

[X]   Annual  report  pursuant  to  Section  13 or  15(d)  of the Securities
      Exchange Act of 1934 for the fiscal year ended December 31, 2005

[ ]   Transition report pursuant to Section 13 or 15(d) of the
      Securities Exchange Act of 1934 for the transition period from __  to __

Commission File Number 333-115858-41

                     Structured Asset Securities Corporation
             (Exact name of registrant as specified in its charter)

                 Structured Adjustable Rate Mortgage Loan Trust
                Mortgage Pass-Through Certificates Series 2005-2
           (Exact name of issuing entity as specified in its charter)


        Delaware                                             74-2440850
State or other jurisdiction of                           (I.R.S. Employer
incorporation or organization                           Identification No.)


745 Seventh Avenue, 7th Floor
New York, NY                                              10019
(Address of principal executive offices)                 (Zip Code)


Registrant's telephone number, including area code: (212) 526-7000

                          Lehman Brothers Holdings Inc.
               (Exact name of sponsor as specified in its charter)


Securities registered pursuant to Section 12(b) of the Act: None
Securities registered pursuant to Section 12(g) of the Act: None

Indicate by check mark if the registrant is a well-known seasoned issuer, as
defined in Rule 405 of the Securities Act.  Yes [ ]  No [X]

Indicate by check mark if the registrant is not required to file reports
pursuant to Section 13 or Section 15(d) of the Act.  Yes [  ]   No [X]

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes [X] No [ ]

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K (229.405 of this chapter) is not contained  herein,  and will
not be contained,  to the best of registrant's knowledge, in definitive proxy or
information  statements  incorporated by reference in Part III of this Form 10-K
or any amendment to this Form 10-K. [X]

Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12-b-2 of the Exchange Act.

Large accelerated filer [ ]   Accelerated filer [ ]   Non-accelerated filer [X]

Indicate by check mark whether the registrant is a shell company (as
defined in Exchange Act Rule 12b-2). Yes  No [X]

State the aggregate market value of the voting and non-voting common equity held
by non-affiliates  computed by reference to the price at which the common equity
was last sold, or the average bid and asked price of such common  equity,  as of
the last business day of the registrant's most recently  completed second fiscal
quarter.   Not Applicable.

Indicate the number of shares outstanding of each of the registrant's
classes of common stock, as of the latest practicable date.  Not Applicable.

Documents incorporated by reference:  None




<PAGE>
PART I

Item 1.  Business.

         Not Applicable.

Item 1A. Risk Factors.

         Not Applicable.

Item 1B. Unresolved Staff Comments.

         None.

Item 2.  Properties.

         Not Applicable.

Item 3.  Legal Proceedings.

         The Registrant knows of no material pending legal proceedings
         involving the trust created under the Trust Agreement, the Trustee,
         any Master Servicer or the Registrant with respect to the trust other
         than routine litigation incidental to the duties of the respective
         parties.

Item 4.  Submission of Matters to a Vote of Security Holders.

         None.

PART II

Item 5.  Market for Registrant's Common Equity, Related Stockholder Matters and
         Issuer Purchases of Equity Securities.

         Currently, there is no established secondary market for the
         Certificates known to the Registrant. As of December 31, 2005, the
         number of holders of each class of offered certificates was 22 based
         on records provided by DTC.

Item 6.  Selected Financial Data.

         Not Applicable.

Item 7.  Management's Discussion and Analysis of Financial Condition and
         Results of Operation.

         Not Applicable.

Item 7A. Quantitative and Qualitative Disclosures about Market Risk.

         Not Applicable.

Item 8.  Financial Statements and Supplementary Data.

         Not Applicable.

Item 9.  Changes in and Disagreements with Accountants on Accounting and
         Financial Disclosure.

         None.

Item 9A. Controls and Procedures.

         Not Applicable.

Item 9B. Other Information.

         Not Applicable

                                      -2-
<PAGE>

PART III

Item 10. Directors and Executive Officers of the Registrant.

         Not Applicable.

Item 11. Executive Compensation.

         Not Applicable.

Item 12. Security Ownership of Certain Beneficial Owners and Management and
         Related Stockholder Matters.

         Not Applicable.

Item 13. Certain Relationships and Related Transactions.

         No reportable transactions have occurred.

Item 14. Principal Accounting Fees and Services.

         Not Applicable.

PART IV

Item 15. Exhibits, Financial Statement Schedules.

(a) The following documents are filed as part of this report:

    (1)  Financial Statements:

         Not Applicable.

    (2)  Financial Statement Schedules:

         Not Applicable.

    (3)  Exhibits:

         Rule 13a-14(a)/15d-14(a) Certification, filed as 31.1 hereto.

         Annual Independent Accountants' Servicing Report, filed as
         Exhibit 99.1 hereto.

         Report of Management as to Compliance with Minimum Servicing Standards,
         filed as Exhibit 99.2 hereto.

         Annual Statement as to Compliance, filed as Exhibit 99.3 hereto.

         Aggregate Statement of Principal and Interest Distributions to
         Certificateholders as of December 31, 2005, filed as
         Exhibit 99.4 hereto.

(b) Exhibits to this report are listed in Item (15)(a)(3) above.

(c) Not Applicable.
                                      -3-

<PAGE>

Structured  Adjustable  Rate  Mortgage  Loan Trust
Mortgage Pass-Through Certificates Series 2005-2
-----------------------------------------------------------------------------


SIGNATURE

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  registrant  has duly  caused  this report to be signed on its
behalf by the undersigned thereunto duly authorized.


                                 By:  Aurora Loan Services LLC,
                                        as Master Servicer

                                        /s/ E. Todd Whittemore
                                        --------------------------------------
                               Name:  E. Todd Whittemore
                              Title:  Executive Vice President

                               Date:  March 29, 2006

                                      -4-
<PAGE>



SUPPLEMENTAL  INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO SECTION
15(D) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES PURSUANT TO
SECTION 12 OF THE ACT.

The  registrant  has not sent an annual report or proxy material to its security
holders.  The registrant  will not be sending an annual report or proxy material
to its security holders subsequent to the filing of this form.

                                      -5-
<PAGE>


                                 EXHIBIT INDEX

Exhibit Description

31.1    Rule 13a-14(a)/15d-14(a) Certification

99.1    Annual Independent Accountant's Servicing Report

        Aurora Loan Services LLC, as Servicer
        Colonial Savings, F.A., as Servicer
        Wells Fargo Bank, N.A., as Servicer

99.2    Report of Management as to Compliance with Minimum Servicing Standards

        Aurora Loan Services LLC, as Servicer
        Colonial Savings, F.A., as Servicer
        Wells Fargo Bank, N.A., as Servicer

99.3    Annual Statement as to Compliance

        Aurora Loan Services LLC, as Master Servicer

99.4    Aggregate Statement of Principal and Interest Distributions to
        Certificateholders as of December 31, 2005


                                       -6-
<PAGE>

                                  Exhbit 31.1
                     Rule 13a-14(a)/15d-14(a) Certification
                               ------------------


                                  Certification
                 Structured Adjustable Rate Mortgage Loan Trust
               Mortgage Pass-Through Certificates Series 2005-2

     I, E. Todd  Whittemore,  Executive  Vice  President of Aurora Loan Services
LLC, certify that:

     1. I have reviewed this annual report on Form 10-K, and all reports on Form
8-K  containing  distribution  or servicing  reports filed in respect of periods
included in the year covered by this annual  report,  of  Structured  Adjustable
Rate Mortgage Loan Trust Mortgage Pass-Through Certificates Series 2005-2;

     2. Based on my knowledge,  the  information  in these  reports,  taken as a
whole, does not contain any untrue statement of a material fact or omit to state
a  material  fact  necessary  to make  the  statements  made,  in  light  of the
circumstances  under which such  statements  were made, not misleading as of the
last day of the period covered by this annual report;

     3.  Based  on my  knowledge,  the  distribution  or  servicing  information
required to be provided to the trustee by the master  servicer under the pooling
and servicing, or similar, agreement, for inclusion in these reports is included
in these reports;

     4. I am responsible  for reviewing the  activities  performed by the master
servicer under the pooling and servicing,  or similar,  agreement and based upon
my knowledge and the annual compliance review required under that agreement, and
except as disclosed  in the  reports,  the master  servicer  has  fulfilled  its
obligations under that agreement; and

     5. The  reports  disclose  all  significant  deficiencies  relating  to the
servicer's compliance with the minimum servicing standards based upon the report
provided by an  independent  public  accountant,  after  conducting  a review in
compliance with the Uniform Single  Attestation  Program for Mortgage Bankers or
similar  procedure,  as set forth in the  pooling  and  servicing,  or  similar,
agreement, that is included in these reports.

     In giving the certifications above, I have reasonably relied on information
provided to me by the following unaffiliated parties: Colonial Savings, F.A. and
Wells Fargo Bank, N.A., as Servicers, and JPMorgan Chase Bank, N.A., as Trustee.


  By: /s/ E. Todd Whittemore
      ------------------------
     E. Todd Whittemore
     Executive Vice President
     Aurora Loan Services LLC

Date: March 29, 2006


                                      -7-
<PAGE>

                                  EXHIBIT 99.1
                Annual Independent Accountants' Servicing Report
                                -----------------

                          Ernst & Young LLP               Phone:  (720) 931-4000
                          Suite 3300                      Fax:    (720) 931-4444
                          370 17th Street                 www.ey.com
                          Denver, Colorado  80202-5663


                       Report on Management's Assertion on
   Compliance With the Specified Minimum Servicing Standards Set Forth in the
            Uniform Single Attestation Program for Mortgage Bankers


            Report of Independent Registered Public Accounting Firm

Member
Aurora Loan Services LLC

We have examined  management's  assertion,  included in the accompanying  report
titled  Report of  Management,  that Aurora Loan  Services  LLC (the  "Company")
complied with the  servicing  standards  identified in Exhibit A (the  specified
minimum  servicing  standards) to the Report of  Management  as set forth in the
Mortgage Bankers Association of America's Uniform Single Attestation Program for
Mortgage  Bankers (USAP) during the year ended November 30, 2005.  Management is
responsible for the Company's  compliance with those specified minimum servicing
standards. Our responsibility is to express an opinion on management's assertion
about the Company's compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about the Company's  compliance  with the
specified minimum servicing standards and performing such other procedures as we
considered  necessary  in the  circumstances.  We believe  that our  examination
provides a reasonable basis for our opinion.  Our examination does not provide a
legal  determination  on the Company's  compliance  with the  specified  minimum
servicing standards.

In our  opinion,  management's  assertion  that the  Company  complied  with the
aforementioned  specified  minimum  servicing  standards  during  the year ended
November 30, 2005, is fairly stated, in all material respects.


/s/ Ernst & Young LLP
--------------------
Ernst & Young LLP
February 17, 2006


                                      -8-
<page>

                       PAYNE FALKNER SMITH & JONES, P.C.
                       ---------------------------------
                          Certified Public Accountants


Report of Independent Auditors on Compliance with Requirements of the Uniform
                 Single Attestation Program for Mortgage Bankers


Board of Directors and Stockholder
of Colonial Savings, F.A.

We examined  management's  assertion about Colonial Savings,  F.A.  ("Colonial")
compliance  with the minimum  servicing  standards  identified  in the  Mortgage
Bankers Association of America's Uniform Single Attestation Program for Mortgage
Bankers  ("USAP") as of and for the year ended  September 30, 2005,  included in
the accompanying management's assertion about Colonial's compliance based on our
examination.

Our examination was made in accordance with attestation standards established by
the  American  Institute  of  Certified  Public  Accountants  and,  accordingly,
included examining,  on a test basis,  evidence about Colonial's compliance with
the minimum  servicing  standards  and  performing  such other  procedures as we
considered  necessary  in the  circumstances.  We believe  that our  examination
provides a reasonable basis for our opinion.  Our examination does not provide a
legal  determination  on  Colonial's   compliance  with  the  minimum  servicing
standards.

In  our  opinion,   management's  assertion  that  Colonial  complied  with  the
aforementioned  minimum  servicing  standards  as of  and  for  the  year  ended
September 30, 2005, is fairly stated, in all material aspects.

/s/ Payne Falkner Smith & Jones, P.C.
    ---------------------------------
    Payne Falkner Smith & Jones, P.C.

November 28, 2006

                                      -9-

<PAGE>


KPMG LLP
2500 Ruan Center
666 Grand Avenue
Des Moines, IA  50309


                        Independent Accountants' Report


The Board of Directors
Wells Fargo Home Mortgage, a division of Wells Fargo Bank, N.A.:

We have examined management's assertion,  included in the accompanying Assertion
of Management of Wells Fargo Home Mortgage, a division of Wells Fargo Bank, N.A.
(the Company),  that the Company complied with the minimum  servicing  standards
set forth in the  Mortgage  Bankers  Association  of  America's  Uniform  Single
Attestation  Program for  Mortgage  Bankers  (USAP) as of and for the year ended
December 31, 2005.  Management is responsible for the Company's  compliance with
those minimum servicing  standards.  Our responsibility is to express an opinion
on  management's   assertion  about  the  Company's   compliance  based  on  our
examination.

Our  examination  was  conducted  in  accordance  with   attestation   standards
established  by the  American  Institute of Certified  Public  Accountants  and,
accordingly,  included examining,  on a test basis, evidence about the Company's
compliance with the minimum servicing  standards  specified above and performing
such other  procedures,  as we  considered  necessary in the  circumstances.  We
believe that our examination  provides a reasonable  basis for our opinion.  Our
examination does not provide a legal  determination on the Company's  compliance
with the minimum servicing standards.

In our  opinion,  management's  assertion  that the  Company  complied  with the
aforementioned minimum servicing standards as of and for the year ended December
31, 2005, is fairly stated, in all material respects.


/s/  KPMG LLP
--------------------
February 21, 2006

                                      -10-
<page>




                                  EXHIBIT 99.2
     Report of Management as to Compliance with Minimum Servicing Standards
                                -----------------

Aurora Loan Services
A Lehman Brothers Company


                      Management's Assertion on Compliance
            with the Specified Minimum Servicing Standards Set Forth
         in the Uniform Single Attestation Program for Mortgage Bankers


                              Report of Management


We, as members of management of Aurora Loan  Services LLC (the  "Company"),  are
responsible  for  complying  with  the  servicing  standards  identified  in the
attached Exhibit A (the "specified minimum servicing standards") as set forth in
the Mortgage Bankers Association of America's Uniform Single Attestation Program
for Mortgage  Bankers  ("USAP").  We are also  responsible for  establishing and
maintaining  effective  internal  control over  compliance  with these specified
minimum  servicing  standards.  We have performed an evaluation of the Company's
compliance  with the specified  minimum  servicing  standards as of November 30,
2005 and for the year then  ended.  Based on this  evaluation,  we  assert  that
during the year ended November 30, 2005, the Company  complied,  in all material
respects, with the specified minimum servicing standards.

As of November 30, 2005 and for the year then ended, the Company had in effect a
fidelity bond in the amount of $110,000,000  and an errors and omissions  policy
in the amounts of $150,000,000.


                                Very truly yours,

                                /s/ Rick W. Skogg
                                ----------------------------
                                Rick W. Skogg
                                Co-Chief Operating Officer

                                /s/ Roy Browning
                                -----------------------------
                                Roy Browning
                                Chief Financial Officer

                                /s/ William Napier
                                ---------------------------
                                William Napier
                                Controller


February 17, 2006

                   10350 Park Meadows Drive, Littleton, CO  80124

                                      -11-
<PAGE>

AURORA LOAN SERVICES
A Lehman Brothers Company


                                                                   Exhibit A
                                                                   ----------
                     Specified Minimum Servicing Standards

I.   Custodial Bank Accounts

     1.  Reconciliations shall be  prepared on a monthly basis for all custodial
         bank accounts and related bank clearing accounts. These reconciliations
         shall:

               a.   be mathematically accurate;

               b.   be prepared  within  forty-five (45) calendar days after the
                    cutoff date. The cutoff  date is the date as of which a bank
                    account is reconciled  every  month.  It  may, or  may  not,
                    coincide with a prescribed investor reporting date but shall
                    be consistent from period to period;

               c.   be reviewed  and  approved by  someone other than the person
                    who prepared the reconciliation; and

               d.   document explanations for reconciling items. These
                    reconciling items shall be resolved within ninety (90)
                    calendar days of their original identification.

     2.  Funds of the servicing entity shall be advanced in cases where there is
         an overdraft in an investor's or a mortgagor's account.

     3.  Each  custodial account  shall  be  maintained  at a  federally insured
         depository institution in trust for the applicable investor.

     4.  Escrow  funds  held in trust for a  mortgagor  shall be returned to the
         mortgagor within thirty (30)  calendar days  of payoff of  the mortgage
         loan.

II.  Mortgage Payments

     1.  Mortgage  payments  shall be deposited into the custodial bank accounts
         and  related  bank  clearing accounts within  two (2) business  days of
         receipt.

     2.  Mortgage  payments  made  in   accordance  with  the  mortgagor's  loan
         documents  shall be  posted to the applicable mortgagor  records within
         two (2) business days of receipt.

     3.  Mortgage payments shall be allocated to principal, interest, insurance,
         taxes or other escrow  items in  accordance with  the  mortgagor's loan
         documents.

     4.  Mortgage payments identified as loan  payoffs  shall  be  allocated  in
         accordance with the mortgagor's loan documents.

III. Disbursements

     1.  Disbursements  made  via  wire  transfer on  behalf  of  a mortgagor or
         investor shall be made only by authorized personnel.

     2.  Disbursements made on behalf of a mortgagor or investor shall be posted
         within two (2) business days to the mortgagor's  or investor's  records
         maintained by the servicing entity.

     3.  Tax and insurance payments shall be made on or  before  the  penalty or
         insurance  policy  expiration  dates, as  indicated  on  tax bills  and
         insurance premium notices, respectively, provided that such support has
         been received by the  servicing  entity at least thirty (30) calendar
         days prior to these dates.

     4.  Any late payment  penalties paid in conjunction with the payment of any
         tax bill or insurance  premium notice shall  be paid from the servicing
         entity's  funds  and not  charged to  the mortgagor,  unless  the  late
         payment was due to the mortgagor's error or omission.

     5.  Amounts remitted to investors per the servicer's investor reports shall
         agree with cancelled checks, or  other  form  of  payment, or custodial
         bank statements.

     6.  Unissued  checks  shall  be  safeguarded so  as to prevent unauthorized
         access.

IV.  Investor Accounting and Reporting

     1.  The servicing  entity's investor reports shall agree with, or reconcile
         to, investors'  records  on  a  monthly  basis as  to the total  unpaid
         principal balance and number of loans serviced by the servicing entity.

V.   Mortgagor Loan Accounting

     1.  The  servicing  entity's  mortgage  loan  records shall  agree with, or
         reconcile  to, the  records of  mortgagors with  respect to  the unpaid
         principal  balance on a monthly basis.

     2.  Adjustments on  adjustable rate mortgage (ARM) loans shall  be computed
         based on the related mortgage note and any ARM rider.

     3.  Escrow accounts shall  be analyzed,  in accordance with the mortgagor's
         loan documents, on at least an annual basis.

     4.  Interest on escrow accounts shall be paid, or credited, to mortgagors
         in accordance with the applicable state laws.

VI.  Delinquencies

     1.  Records documenting collection efforts  shall be maintained  during the
         period a loan is in default and shall be undated at least monthly. Such
         records shall describe the entity's activities in monitoring delinquent
         loans including, for example, phone calls, letters and mortgage payment
         rescheduling plans in cases where the delinquency  is deemed  temporary
         (i.e., illness or unemployment).

VII. Insurance Policies

     1.  A fidelity bond and errors  and omissions  policy shall be in effect on
         the servicing entity  throughout the reporting  period in the amount of
         coverage represented to investors in management's assertion.


                10350 Park Meadows Drive, Littleton, CO  80124

                                      -12-
<page>


COLONIAL
SAVINGS


    Management's Assertion Concerning Compliance with USAP Minimum Servicing
                                   Standards



November 28, 2005


As of and for the year ended  September  30, 2005,  Colonial  Savings,  F.A. has
complied in all material respects with the minimum servicing standards set forth
in the Mortgage  Bankers  Association of America's  Uniform  Single  Attestation
Program for Mortgage Bankers.

As of and for this same period,  Colonial Savings, F.A. had in effect a fidelity
bond and errors and omissions policy in the amount of $11,000,000.


/s/ Jim E. DuBose
-----------------
Jim E. DuBose
President, Chief Executive Officer

/s/ Ben Dempsey
---------------
Ben Dempsey
Executive Vice President

                                      -13-
<PAGE>


Wells Fargo Home Mortgage                               1 Home Campus
                                                        Des Moines, IA  50328



             Assertion of Management of Wells Fargo Home Mortgage,
                      a division of Wells Fargo Bank, N.A.

As of  and for  the year ended  December 31, 2005,  Wells Fargo Home Mortgage, a
division of Wells Fargo Bank,  N.A.  (the  Company) has complied in all material
respects with the minimum servicing  standards set forth in the Mortgage Bankers
Association  of  America's  Uniform  Single  Attestation  Program  for  Mortgage
Bankers.

As of and for this same period,  the Company had in effect a fidelity bond along
with an errors  and  omissions  policy in the  amount  of $100  million  and $20
million, respectively.



By: /s/ Michael J. Heid                                February 21, 2005
  --------------------------
  Michael J. Heid, Division President, Capital Markets, Finance & Administration
  Wells Fargo Home Mortgage, a division of Wells Fargo Bank, N.A.


By: /s/ Franklin R. Codel                              February 21, 2005
  --------------------------
  Franklin R. Codel, Executive Vice President, Finance and Corporate Real Estate
  Wells Fargo Home Mortgage, a division of Wells Fargo Bank, N.A.


By: /s/ Mary Coffin                                    February 21, 2005
  --------------------------
  Mary Coffin, Executive Vice President, Servicing & Post Closing
  Wells Fargo Home Mortgage, a division of Wells Fargo Bank, N.A.


By: /s/ Cara K. Heiden                                 February 21, 2005
  --------------------------
  Cara K. Heiden, Division President, Nat'l Consumer & Institutional Lending
  Wells Fargo Home Mortgage, a division of Wells Fargo Bank, N.A.

                                      -14-
<page>

                                  EXHIBIT 99.3
                       Annual Statement as to Compliance
                                -----------------

                  Aurora Loan Services LLC, as Master Servicer


AURORA LOAN SERVICES
A Lehman Brothers Company

February 23, 2006

Diane Wallace
JPMorgan Chase Bank
4 New York Plaza, 6" floor
New York, NY 10004

RE:    SARM 2005-2
       Annual Officer's Certificate as to Compliance

Dear Ms. Wallace:

The undersigned Officer certifies the following for the period ending on
December 31, 2005:

1.     I have  reviewed  the  activities and  performance of the Master Servicer
       during  the  preceding  calendar  year  under  the  terms  of  the  Trust
       Agreements  and  to  the  best  of  this Officer's knowledge,  the Master
       Servicer has fulfilled all of its duties, responsibilities or obligations
       under the Agreements;

2.     Based on said  review and  to the best  of this  Officer's knowledge, the
       Master Servicer  is not in default of  its obligations under the terms of
       the Trust Agreements in any material  respect, or, if there is  a default
       in the fulfillment of its  obligations, a description  of each default or
       failure  and  the nature  and status  thereof has  been reported  to this
       Officer;

3.     To the best  of this Officer's knowledge,  nothing has arose to lead this
       Officer to  believe  that its  Servicer has failed to perform  any of its
       duties,  responsibilities  and  obligations under its Servicing Agreement
       during the preceding calendar year;

4.     To the best of  this Officer's  knowledge, the Servicer is not in default
       of its obligations  under  the terms of  its Servicing  Agreement  in any
       material  respect, or, if  there is a default  in the fulfillment  of its
       obligations, a description  of each default or failure and the nature and
       status thereof has been reported to this Officer;

5.     The Master Servicer has received from its Servicer such Servicer's annual
       certificate of compliance  and a  copy of  such  Servicer's  annual audit
       report,  in  each  case  to  the  extent  required  under the  applicable
       Servicing Agreement, or,  if any such  certificate or report has not been
       received by the  Master Servicer, the  Master Servicer is  using its best
       reasonable efforts to obtain such certificate or report.


Certified By: /s/ R. Peter Karr
              --------------------------
Name:         R. Peter Karr
Title:        Senior Vice President
              Master Servicing Division


                                      -15-

<page>

                                  EXHIBIT 99.4
         Aggregate Statement of Principal and Interest Distributions to
                   Certificateholders as of December 31, 2005
                                -----------------
<TABLE>
<S>     <C>    <C>    <C>    <C>    <C>    <C>
-----------------------------------------------------------------------------------------------------------------------------------
                                  DISTRIBUTION IN DOLLARS
-----------------------------------------------------------------------------------------------------------------------------------
CUSIP        ORIGINAL PRIN           PAID PRIN          PAID INT          TOTAL PAID        ENDING PRIN BALANCE    CERT POOL FACTOR
-----------------------------------------------------------------------------------------------------------------------------------
863579KG2    153,443,000.00           803,744.41          53,432.99           857,177.40         152,639,255.59       994.76193499
863579KH0    148,000,000.00           747,257.86          36,928.00           784,185.86         147,252,742.14       994.95096041
863579KJ6    148,000,000.00                    -          14,076.66            14,076.66         148,000,000.00     1,000.00000000
863579KK3    148,000,000.00                    -             532.90               532.90         148,000,000.00     1,000.00000000
863579KL1      6,972,000.00                65.82           2,468.75             2,534.57           6,971,934.18       999.99055938
863579KX5      1,302,547.00                12.01             587.64               599.65           1,302,534.99       999.99077960
U8599YBP6              0.01                    -                  -                    -                   0.01     1,000.00000000
863579KM9      1,945,000.00                18.37             697.79               716.16           1,944,981.63       999.99055527
863579KN7      3,567,000.00                33.69           1,356.22             1,389.91           3,566,966.31       999.99055509
863579KP2      1,459,000.00                13.76             558.83               572.59           1,458,986.24       999.99056888
863579KQ0      2,432,000.00                22.97           1,072.15             1,095.12           2,431,977.03       999.99055510
863579KR8        972,000.00                 9.18             505.58               514.76             971,990.82       999.99055556
863579KS6        810,000.00                 7.65             365.42               373.07             809,992.35       999.99055556
863579KV9      1,621,000.00                15.30             731.29               746.59           1,620,984.70       999.99056138
U8599YBM3              0.01                    -                  -                    -                   0.01     1,000.00000000
863579KW7      1,783,000.00                16.84             804.37               821.21           1,782,983.16       999.99055524
U8599YBN1              0.01                    -                  -                    -                   0.01     1,000.00000000
863579KT4     17,347,000.00                    -           1,166.49             1,166.49          17,347,000.00     1,000.00000000
N/C111054                 -                    -               1.01                 1.01                      -     1,000.00000000
N/C111055                 -                    -           1,947.32             1,947.32                      -     1,000.00000000
-----------------------------------------------------------------------------------------------------------------------------------
</table>

                                      -16-