|LEHMAN XS TRUST Mortgage
      Pass-Through Certificates, Series 2005-8                                  |  |              |  |             
|-------------------------------------------------------------------------------------------------------- |  | ------------ |  | ------------
|Schedule of Year-To-Date
      Principal and Interest Distributions to Certificateholders for
      2005 |  |             
|Class                                                                                                    |  | Interest     |  | Principal   
|                                                                                                         |  | Distribution |  | Paid        
|IA1                                                                                                      |  | 635,450.88   |  | 8,397,634.85
|IA2                                                                                                      |  | 441,092.02   |  | 0.00        
|IA3                                                                                                      |  | 192,037.49   |  | 0.00        
|IA4                                                                                                      |  | 166,175.29   |  | 1,071,934.82
|IIA1A                                                                                                    |  | 557,377.47   |  | 4,008,956.60
|IIA1B                                                                                                    |  | 316,544.70   |  | 0.00        
|IIA2                                                                                                     |  | 175,000.00   |  | 678,170.93  
|IIA3                                                                                                     |  | 314,315.00   |  | 0.00        
|IIA4A                                                                                                    |  | 160,799.40   |  | 0.00        
|IIA4B                                                                                                    |  | 18,180.60    |  | 0.00        
|IIM1                                                                                                     |  | 61,212.81    |  | 0.00        
|IIM2                                                                                                     |  | 14,478.98    |  | 0.00        
|IIM3                                                                                                     |  | 27,173.33    |  | 0.00        
|IIM4                                                                                                     |  | 13,045.33    |  | 0.00        
|IIM5                                                                                                     |  | 15,221.33    |  | 0.00        
|IIM6                                                                                                     |  | 10,864.00    |  | 0.00        
|IM1                                                                                                      |  | 69,012.69    |  | 0.00        
|IM2                                                                                                      |  | 13,474.72    |  | 0.00        
|IM3                                                                                                      |  | 22,588.27    |  | 0.00        
|IM4                                                                                                      |  | 10,633.48    |  | 0.00        
|IM5                                                                                                      |  | 13,892.64    |  | 0.00        
|IM6                                                                                                      |  | 9,921.17     |  | 0.00        
|LTR1                                                                                                     |  | 0.00         |  | 0.00        
|LTR2                                                                                                     |  | 0.00         |  | 0.00        
|P1                                                                                                       |  | 5,541.80     |  | 0.00        
|P2                                                                                                       |  | 0.00         |  | 0.00        
|R1                                                                                                       |  | 0.00         |  | 0.00        
|R2                                                                                                       |  | 0.00         |  | 0.00        
|X1                                                                                                       |  | 0.00         |  | 0.00        
|X2                                                                                                       |  | 0.00         |  | 0.00        

---