----

| **SACO                I Trust Series 2005-9**                                                                                |   |   |          |   |   |         |   |   |                                        |   |
|------------------------------------------------------------------------------------------------------------------------------|--------|--------|---------------|--------|--------|--------------|--------|--------|---------------------------------------------|--------|
| **Aggregate                Statement of Principal and Interest Distributions to Certificateholders                for 2005** |   |   |          |   |   |         |   |   |                                        |   |
|                                                                                                                         |   |   |          |   |   |         |   |   |                                        |   |
| **Class**                                                                                                                    |   |   | **Principal** |   |   | **Interest** |   |   | **Ending                Principal Balance** |   |
| A-1                                                                                                                          |   |   | 8,481,402.23  |   |   | 556,401.02   |   |   | 157,484,597.77                              |   |
| A-2                                                                                                                          |   |   | 8,481,402.23  |   |   | 296,441.54   |   |   | 82,801,597.77                               |   |
| A-3                                                                                                                          |   |   | 0             |   |   | 253,735.49   |   |   | 74,683,000.00                               |   |
| B-1                                                                                                                          |   |   | 0             |   |   | 42,123.89    |   |   | 9,734,000.00                                |   |
| B-2                                                                                                                          |   |   | 0             |   |   | 28,091.88    |   |   | 6,327,000.00                                |   |
| B-3                                                                                                                          |   |   | 0             |   |   | 36,890.47    |   |   | 7,057,000.00                                |   |
| M-1                                                                                                                          |   |   | 0             |   |   | 93,106.26    |   |   | 26,526,000.00                               |   |
| M-2                                                                                                                          |   |   | 0             |   |   | 86,640.98    |   |   | 24,579,000.00                               |   |
| M-3                                                                                                                          |   |   | 0             |   |   | 32,734.38    |   |   | 9,247,000.00                                |   |
| M-4                                                                                                                          |   |   | 0             |   |   | 55,335.24    |   |   | 15,088,000.00                               |   |
| M-5                                                                                                                          |   |   | 0             |   |   | 39,669.44    |   |   | 10,707,000.00                               |   |
| M-6                                                                                                                          |   |   | 0             |   |   | 30,965.45    |   |   | 8,274,000.00                                |   |

----