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

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) December 27, 2005

Structured Asset Securities Corporation (as Depositor under the Trust Agreement dated as of March 1, 2005, providing for the issuance of Structured Adjustable Rate Mortgage Loan Trust Mortgage Pass-Through Certificates, Series 2005-8XS
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)

333-120575
(Commission
File Number)

74-2440850
(IRS Employer
Identification No.)

745 7th Avenue, 7th Floor, New York, New York
(Address of principal executive offices)

10019
(Zip Code)

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

(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Section 8 - Other Events

Item 8.01. Other Events.

This current report on Form 8-K relates to the monthly distribution reported to the holders of Structured Adjustable Rate Mortgage Loan Trust, Mortgage Pass-Through Certificates, Series 2005-8XS, which was made on December 27, 2005.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

(Exhibit No. Description)
99.1 Monthly distribution report pursuant to section 4.03 of the Trust Agreement for the distribution on December 27, 2005.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION, IN ITS CAPACITY AS TRUSTEE UNDER THE TRUST AGREEMENT ON BEHALF OF STRUCTURED ASSET SECURITIES CORPORATION, REGISTRANT

By: /s/ Russell Goldenberg
Russell Goldenberg
Group Senior Vice President

Date: December 29, 2005

Structured Adjustable Rate Mortgage Loan Trust

Mortgage Pass-Through Certificates

Series 2005-8XS

ABN AMRO Acct: 722476.1

Reporting Package Table of Contents

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Administrator:
Megan Olson 312.904.6709
megan.olson@abnamro.com

Analyst:
Michael Bae 714.259.6236
Michael.Bae@abnamro.com

Statement Date:

135 S. LaSalle Street, Suite 1625
Chicago, IL 60603
USA

Statements to Certificateholders
Cash Reconciliation Summary
Bond Interest Reconciliation
Bond Principal Reconciliation

Shortfall Summary Report

Swap Summary Report
Asset-Backed Facts ~ 15 Month Loan Status Summary Part I

Asset-Backed Facts ~ 15 Month Loan Status Summary Part II
Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary
Realized Loss Detail

Page 2
Page 3
Page 4
Page 5

Page 6

Page 7
Page 8

Page 9
Page 10

Page 11

Substitution Detail History

Page 12

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

SASC58XS

SASC58XS_200512_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

30-Mar-05
25-Apr-05

26-Mar-40

Parties to The Transaction

Issuer: Lehman Brothers Inc.

Depositor: Structured Asset Securities Corporation

Underwriter: Lehman Brothers Inc.

Master Servicer: Aurora Loan Services LLC

Rating Agency: Moody's Investors Service, Inc./Standard & Poor's

800.246.5761

LaSalle Factor Line

LaSalle Web Site

www.etrustee.net

Page 1 of 12

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

6.406838%

4.193750%
4.378750%

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Structured Adjustable Rate Mortgage Loan Trust

Mortgage Pass-Through Certificates

Series 2005-8XS

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

349

Bond Payments

Statement Date:

ABN AMRO Acct: 722476.1

323.951286561

73.452420826

0.000000000

250.498865734

1.236414061

4.4787500000%

0.00

0.000000000

4.2937500000%

0.000000000

863579NW4

221,412,000.00

16,263,247.40

0.00

55,463,454.86

273,756.91

71,726,702.26

1000.000000000

0.000000000

1000.000000000

3.923333348

4.5987500000%

0.00

0.000000000

4.4137500000%

0.000000000

863579NX2

222,029,000.00

0.00

222,029,000.00

871,093.78

222,029,000.00

1000.000000000

0.000000000

1000.000000000

3.976666667

4.6587500000%

0.00

0.000000000

4.4737500000%

0.000000000

863579NY0

73,398,000.00

0.00

73,398,000.00

291,879.38

73,398,000.00

1000.000000000

0.000000000

1000.000000000

4.110000000

4.8087500000%

0.00

0.000000000

4.6237500000%

0.000000000

863579NZ7

30,115,000.00

0.00

30,115,000.00

123,772.65

30,115,000.00

1000.000000000

0.000000000

1000.000000000

4.287777700

5.0087500000%

0.00

0.000000000

4.8237500000%

0.000000000

863579PA0

14,341,000.00

0.00

14,341,000.00

61,491.02

14,341,000.00

1000.000000000

0.000000000

1000.000000000

4.838888442

5.6287500000%

0.00

0.000000000

5.4437500000%

0.000000000

863579PB8

7,458,000.00

0.00

7,458,000.00

36,088.43

7,458,000.00

1000.000000000

0.000000000

1000.000000000

4.972221060

5.7787500000%

0.00

0.000000000

5.5937500000%

0.000000000

863579PC6

2,868,000.00

0.00

2,868,000.00

14,260.33

2,868,000.00

739.055408975

0.000000000

710.703884101

1.824489328

0.00

1,046,579.38

1.824489328

N/A

0.000000000

9ABSU9947

573,628,666.27

0.00

407,680,121.15

1,046,579.38

423,943,368.55

1000.000000000

0.000000000

1000.000000000

1140143.200000000

0.00

114,014.32

1140143.200000000

N/A

0.000000000

9ABSU9954

100.00

0.00

100.00

114,014.32

100.00

0.000000000

N/A

0.00

0.000000000

0.0000000000%

0.000000000

9ABSU996

0.00

Total P&I Payment

0.00

1,160,593.70

571,621,100.00

421,935,802.26

19,096,183.60

Total

405,672,554.86

16,263,247.40

0.00

2,832,936.20

Page 2 of 12

Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class

Structured Adjustable Rate Mortgage Loan Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Mortgage Pass-Through Certificates

Series 2005-8XS

ABN AMRO Acct: 722476.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

2,138,262.39

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

2,256,753.43

Unscheduled Interest:
Prepayment Penalties

114,014.32

Yield Maintenance Penalties

0.00

Other Interest Proceeds

587,956.95

Total

701,971.27

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds
Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

Overcollateralization Summary

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

)

(5,874.36

0.00

0.00
0.00

0.00

2,832,936.20

0.00
0.00
0.00
0.00

0.00

97,185.66

6,164.99

103,350.65

35,542.33

16,124,354.42

0.00
0.00
0.00

16,159,896.75
16,263,247.40

19,096,183.60

423,943,368.55

2,033

103,350.65

16,159,896.75

0.00
0.00

0.00

407,680,121.15

1,956

12,095.85

304,520.32

6,164.99

118,491.05

15,871.25

340,677.46

119,914.14

0.00
0.00

6,693.80

126,607.94

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(119,914.14

2,832,936.20

Interest Not Advanced (

Current Period

)

0.00

118,491.05

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(82,333.91

)

(2,389.59

0.00

Overcollateralization Amount

Overcollateralization Deficiency

2,007,666.29

0.00

Other Principal Information

Principal Remittance Amount

Overcollateralization Release Amount

16,263,247.40

0.02

16,263,247.42

Principal Distribution Amount

Page 3 of 12

Structured Adjustable Rate Mortgage Loan Trust

Class

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Mortgage Pass-Through Certificates

Series 2005-8XS

ABN AMRO Acct: 722476.1

Bond Interest Reconciliation

Additions

Accrual

Method Days

Statement Date:

Accrued

Certificate

Interest

Prior

Int Carry-Fwd

Shortfall

Prior

Shortfall

Reimbursement

Other

Int ere st

Proceeds

Other

Int ere st

Losses

Current

Int Carry-Fwd

Shortfall

Remaining

Int Carry-Fwd

Shortfall

Net Cap Rate

in Effect

Y/ N

Distributable

Certificate

Int ere st

Payment

Amount

Deductions

Outstanding

Deposits from YM

Agreement

Remaining Basis Risk

Carry-Fwd Shortfall

Current Basis Risk

Carry-Fwd Shortfall

0.00

273,756.91

Act/360

0.00

273,756.91

0.00

871,093.78

Act/360

0.00

871,093.78

0.00

291,879.38

Act/360

0.00

291,879.38

0.00

123,772.65

Act/360

0.00

123,772.65

0.00

61,491.02

Act/360

0.00

61,491.02

0.00

36,088.43

Act/360

0.00

36,088.43

0.00

14,260.33

Act/360

0.00

14,260.33

0.00

1,046,579.38

30/360

0.00

1,046,579.38

0.00

114,014.32

30/360

0.00

1,046,579.38

0.00

1,672,342.50

2,832,936.20

0.00

(2) Interest Carry-Forward Shortfall is unpaid interest with interest thereon
(3) Basis Risk Carry-Forward Shortfall - difference between LIBOR plus margin and the Net Rate Cap.

Page 4 of 12

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest.

Structured Adjustable Rate Mortgage Loan Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Mortgage Pass-Through Certificates

Series 2005-8XS

ABN AMRO Acct: 722476.1

Bond Principal Reconciliation

Credit Support

Original

Current(4)

Statement Date:

Beginning

Class Balance

Unscheduled

Principal

Payment

Extra

Principal

Payment Amt

Prior

Loss

Reimburs.

Rated

Final

Maturity

Class

Current

Losses

Original

Class Balance

Scheduled

Principal

Payment

Ending

Class Balance

Cumulative

Losses

Interest on

Losses

Additions

Losses

4.00
1.00

9.58%

13.50%

3/25/2014

55,463,454.86

0.00

71,726,702.26

221,412,000.00

103,350.67

0.00

16,159,896.73

9.58%

13.50%

4/25/2035

222,029,000.00

0.00

222,029,000.00

0.00

9.58%

13.50%

4/25/2035

73,398,000.00

0.00

73,398,000.00

0.00

4.32%

6.08%

4/25/2035

30,115,000.00

0.00

30,115,000.00

0.00

1.81%

2.55%

4/25/2035

14,341,000.00

0.00

14,341,000.00

0.00

0.50%

0.71%

4/25/2035

7,458,000.00

0.00

7,458,000.00

0.00

0.00%

4/25/2035

2,868,000.00

0.00

2,868,000.00

0.00

3/26/2040

407,680,121.15

0.00

423,943,368.55

573,628,666.27

0.00

3/26/2040

100.00

0.00

100.00

0.00

103,350.67

0.00

16,159,896.73

0.00

571,621,100.00

405,672,554.86

421,935,802.26

Page 5 of 12

(1) Extra Principal Amounts: the lessor of (i) the excess, if any, of the overcollateralization Target Amount over the Overcollateralization Amount.

Structured Adjustable Rate Mortgage Loan Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Mortgage Pass-Through Certificates

Series 2005-8XS

ABN AMRO Acct: 722476.1

Interest Adjustments Summary

Statement
Date:

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

0.00

ASER Interest Advance Reduction

Interest Not Advanced (Current Period)

Recoup of Prior Advances by Servicer

0.00

Servicing Fees Paid Servicer on Loans Not Advanced

Misc. Fees & Expenses Paid by Trust

0.00

Shortfall Due to Rate Modification

Total Shortfall Allocated to the Bonds

Total Interest Adjustment to the Bonds

0.00

Shortfall Allocated to the Bonds:

Excess Allocated to the Bonds:

Other Interest Proceeds Due the Bonds

Yield Maintenance Penalties Due the Bonds

Prepayment Penalties Due the Bonds

Recovered ASER Interest Due the Bonds

Recovered Interest Due the Bonds

Less Total Shortfall Allocated to the Bonds

Total Excess Allocated to the Bonds

114,014.32

114,014.32

Total Excess Allocated to the Bonds

114,014.32

0.00

Aggregate Interest Adjustment Allocated to the Bonds

0.00

114,014.32

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Interest Income

0.00

Page 6 of 12

Structured Adjustable Rate Mortgage Loan Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Mortgage Pass-Through Certificates

Series 2005-8XS

ABN AMRO Acct: 722476.1

SWAP Payments

Statement Date:

Net Swap payment payable to the Swap Counterparty

Swap Termination payment payable to the Swap Counterparty

587,956.95

0.00

0.00
0.00

Net Swap payment payable to the Supplemental Interest Trust

Swap Termination payment payable to the Supplemental Interest Trust

Page 7 of 12

Structured Adjustable Rate Mortgage Loan Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Mortgage Pass-Through Certificates

Series 2005-8XS

ABN AMRO Acct: 722476.1

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I

Distribution

Date

REO

Balance

Statement Date:

Foreclosure

Delinq 3+ Months

Delinq 2 Months

Delinq 1 Month

Current

Balance

Delinquency Aging Categories

0.87%

0.93%

0.46%

0.43%

0.51%

2,106,001

0.52%

0.66%

0.97%

0.15%

0.21%

27-Dec-05

3,774,216

1,738,735

3,935,112

847,996

1,904

395,278,060

97.34%

96.96%

0.74%

0.78%

0.64%

0.81%

0.30%

934,721

0.22%

0.39%

0.60%

0.10%

0.18%

25-Nov-05

3,313,121

3,436,426

2,554,249

768,000

1,989

412,936,852

97.84%

97.40%

0.80%

0.98%

0.14%

0.13%

0.19%

655,242

0.15%

0.47%

0.71%

0.09%

0.17%

25-Oct-05

4,323,585

574,166

3,142,496

768,000

2,077

433,250,725

98.30%

97.86%

0.50%

0.68%

0.46%

0.48%

0.05%

285,600

0.06%

0.37%

0.52%

0.00%

26-Sep-05

3,148,309

2,193,524

2,392,592

2,155

452,325,792

98.63%

98.26%

0.53%

0.64%

0.09%

0.12%

0.13%

677,366

0.14%

0.35%

0.44%

0.00%

25-Aug-05

3,077,805

576,542

2,122,109

2,253

474,811,011

98.90%

98.66%

0.38%

0.32%

0.25%

0.33%

0.00%

0.21%

0.26%

0.00%

25-Jul-05

1,616,604

1,654,265

1,292,845

2,357

500,814,971

99.16%

99.10%

0.29%

0.38%

0.20%

0.25%

0.04%

123,486

0.02%

0.16%

0.21%

0.00%

27-Jun-05

1,978,406

1,325,397

1,097,600

2,432

518,303,066

99.31%

99.13%

0.32%

0.38%

0.00%

25-May-05

2,032,651

2,519

539,555,284

99.68%

99.62%

0.12%

0.16%

0.00%

25-Apr-05

891,694

2,594

558,592,901

99.88%

99.84%

Page 8 of 12

Structured Adjustable Rate Mortgage Loan Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Mortgage Pass-Through Certificates

Series 2005-8XS

ABN AMRO Acct: 722476.1

Distribution

Date

Statement Date:

Current 31 - 60 Days 61 - 90 Days

90 + Days

# Balance # Balance # Balance

# Balance

Current 31 - 60 Days 61 - 90 Days

90 + Days

# Balance # Balance

# Balance

In Foreclosure and Delinquent

In Bankruptcy and Delinquent

In REO and Delinquent

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II

Current

31 - 60 Days

61 - 90 Days

90 + Days

Balance

27-Dec-05

983,205

2,951,908

626,467

0.00%

0.20%

0.24%

0.46%

0.72%

0.00%

0.00% 0.00%

0.00% 0.15%

0.15%

0.00%

0.46%

0.42%

1,722,280

847,996

0.00%

0.15%

0.00%

0.21%

25-Nov-05

2,554,249

626,624

0.00%

0.39%

0.60%

0.00%

0.00% 0.00%

0.00% 0.15%

0.15%

0.00%

0.15%

0.11%

457,814

768,000

0.00%

0.10%

0.00%

0.18%

25-Oct-05

375,774

220,000

2,766,722

194,781

0.00%

0.05%

0.08%

0.43%

0.62%

0.00%

0.00% 0.05%

0.05% 0.05%

0.04%

0.00%

0.14%

0.10%

457,814

768,000

0.00%

0.09%

0.00%

0.17%

26-Sep-05

2,392,592

0.00%

0.37%

0.52%

0.00%

0.00% 0.00%

0.00%

0.05%

0.04%

188,000

0.00%

25-Aug-05

316,000

1,806,109

0.00%

0.04%

0.07%

0.31%

0.38%

0.00%

0.00% 0.00%

0.00%

25-Jul-05

1,292,845

0.00%

0.21%

0.26%

0.00%

0.00% 0.00%

0.00%

-0.00%

0.00%

27-Jun-05

329,600

768,000

0.00%

0.08%

0.06%

0.08%

0.15%

0.00%

0.00% 0.00%

0.00%

25-May-05

0.00%

0.00% 0.00%

0.00%

25-Apr-05

0.00%

0.00% 0.00%

0.00%

Page 9 of 12

Structured Adjustable Rate Mortgage Loan Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Mortgage Pass-Through Certificates

Series 2005-8XS

ABN AMRO Acct: 722476.1

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Ending Arrearage (1)

Balance

Insurance

Substitution

Liquidation

Proceeds

27-Dec-05

1,956

73.42%

407,680,121

71.07%

3.79%

3.80%

0.00%

349

6.41%

6.03%

16,124,354

0.00

25-Nov-05

2,033

76.31%

423,943,369

73.91%

3.79%

4.20%

0.00%

350

6.41%

6.04%

18,613,118

0.00

25-Oct-05

2,113

79.32%

442,714,214

77.18%

3.30%

3.80%

0.00%

351

6.42%

6.04%

17,500,796

0.00

26-Sep-05

2,185

82.02%

460,345,816

80.25%

4.08%

4.19%

0.00%

352

6.43%

6.06%

20,163,383

0.00

25-Aug-05

2,278

85.51%

481,264,833

83.90%

4.16%

4.73%

0.00%

353

6.44%

6.07%

23,904,681

0.00

25-Jul-05

2,377

89.23%

505,378,685

88.10%

2.94%

3.30%

0.00%

354

6.44%

6.07%

17,256,033

0.00

27-Jun-05

2,449

91.93%

522,827,955

91.14%

3.09%

3.42%

0.00%

355

6.45%

6.08%

18,513,535

0.00

25-May-05

2,527

94.86%

541,587,934

94.41%

2.70%

3.16%

0.00%

356

6.46%

6.09%

17,691,424

0.00

25-Apr-05

2,597

97.48%

559,484,594

97.53%

2.52%

2.44%

0.00%

357

6.46%

6.09%

13,994,386

0.00

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 10 of 12

Structured Adjustable Rate Mortgage Loan Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Mortgage Pass-Through Certificates

Series 2005-8XS

ABN AMRO Acct: 722476.1

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning

Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation

Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Statement Date:

Current Total

Cumulative

Page 11 of 12

* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..

Structured Adjustable Rate Mortgage Loan Trust

Substitution Detail History

ABN AMRO Acct: 722476.1

Series 2005-8XS

Mortgage Pass-Through Certificates

23-Dec-05

25-Jan-06

25-Nov-05

27-Dec-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Property ID

Deleted Loan

Qualified Substitute

Scheduled Prin Bal

Per Section 7.01(a)(i) of the Property Management and Lease Servicing Agreement, aggregate Appraised Value of the Qualified Substitute Mortgaged Properties acquired by the
Issuer since the Closing Date in connection with the substitution or exchange pursuant to Section 7.01 is not to exceed 25% of the aggregate Initial Appraised Value of the
Mortgaged Properties.

(A)

Page 12 of 12

Original Property

Structured Adjustable Rate Mortgage Loan Trust 2005-8XS 8-K