|Structured
      Asset Securities Corporation                                                            |  |               |  |               |  |         
|-------------------------------------------------------------------------------------------------------- |  | ------------- |  | ------------- |  | --------
|Mortgage
      Pass-Through Certificates, Series 2005-5                                                  |  |               |  |               |  |         
|Schedule of
      Year-To-Date Principal and Interest Distributions to Certificateholders
      for 2005 |  |              
|Class                                                                                                    |  | Interest      |  | Principal     |  | Realized
|                                                                                                         |  | Distribution  |  | Paid          |  | Losses  
|A1I                                                                                                      |  | 12,125,448.85 |  | 31,837,505.03 |  | 0.00    
|A1II                                                                                                     |  | 7,947,662.59  |  | 17,571,123.65 |  | 0.00    
|A1III                                                                                                    |  | 4,037,715.19  |  | 9,974,752.93  |  | 0.00    
|A1IV                                                                                                     |  | 2,912,050.79  |  | 6,478,409.23  |  | 0.00    
|A2I                                                                                                      |  | 675,121.86    |  | 0.00          |  | 0.00    
|A2II                                                                                                     |  | 2,154,693.78  |  | 0.00          |  | 0.00    
|A2III                                                                                                    |  | 159,536.46    |  | 394,118.16    |  | 0.00    
|A3I                                                                                                      |  | 1,582,213.14  |  | 0.00          |  | 0.00    
|A3II                                                                                                     |  | 195,401.25    |  | 0.00          |  | 0.00    
|A4I                                                                                                      |  | 65,075.58     |  | 0.00          |  | 0.00    
|A4II                                                                                                     |  | 1,255,361.22  |  | 0.00          |  | 0.00    
|A5II                                                                                                     |  | 49,623.75     |  | 0.00          |  | 0.00    
|AP                                                                                                       |  | 0.00          |  | 500,980.11    |  | 0.00    
|AX                                                                                                       |  | 174,343.90    |  | 0.00          |  | 0.00    
|AXIV                                                                                                     |  | 83,060.60     |  | 0.00          |  | 0.00    
|B1                                                                                                       |  | 682,290.82    |  | 111,481.33    |  | 0.00    
|B2                                                                                                       |  | 251,379.14    |  | 41,073.52     |  | 0.00    
|B3                                                                                                       |  | 143,609.21    |  | 23,464.69     |  | 0.00    
|B4                                                                                                       |  | 35,881.28     |  | 5,862.72      |  | 0.00    
|B5                                                                                                       |  | 89,745.25     |  | 14,663.72     |  | 0.00    
|B6                                                                                                       |  | 89,745.25     |  | 14,663.72     |  | 0.00    
|B7                                                                                                       |  | 72,012.91     |  | 11,766.05     |  | 0.00    
|P                                                                                                        |  | 157,933.39    |  | 0.00          |  | 0.00    
|PAX                                                                                                      |  | 54,127.66     |  | 0.00          |  | 0.00    
|PAXIV                                                                                                    |  | 27,573.39     |  | 0.00          |  | 0.00    
|R                                                                                                        |  | 0.42          |  | 100.00        |  | 0.00    

---