Structured Asset Securities Corporation   Mortgage Pass-Through Certificates, Series 2005-10
Distribution Date:          08/25/2005
Record Date:                07/29/2005

Distribution Summary

DISTRIBUTION IN DOLLARS

                                                  Prior           Pass-                                                                                    Current
                            Original              Principal       Through       Interest    Principal    Total          Deferred               Realized    Principal
Class                       Balance               Balance         Rate          Distributed Distributed  Distributed    Interest               Loss        Balance
(1)                         (2)                   (3)             (4)           (5)         (6)          (7)=(5+6)      (8)                    (9)         (10)=(3-6+8-9)

A1I                         333,873,000.00        332,614,116.79  5.750000%     1,593,775.981,660,394.49 3,254,170.47   0.00                   0.00        330,953,722.30

A2I                         10,859,000.00         10,818,055.65   5.750000%     51,836.52   54,003.24    105,839.76     0.00                   0.00        10,764,052.41

A1II                        154,303,000.00        153,200,205.17  5.400000%     689,400.92  782,698.73   1,472,099.65   0.00                   0.00        152,417,506.44

A2II                        33,201,000.00         33,201,000.00   5.400000%     149,404.50  0.00         149,404.50     0.00                   0.00        33,201,000.00

A3II                        6,099,000.00          6,099,000.00    5.400000%     27,445.50   0.00         27,445.50      0.00                   0.00        6,099,000.00

A4II                        3,882,000.00          3,917,016.61    5.400000%     0.00        0.00         0.00           17,626.57              0.00        3,934,643.18

A1III                       31,923,000.00         31,923,000.00   5.500000%     146,313.75  0.00         146,313.75     0.00                   0.00        31,923,000.00

A2III                       76,001,933.00         74,266,277.95   3.760000%     232,701.00  672,133.15   904,834.15     0.00                   0.00        73,594,144.80

A3III                       27,637,067.00         27,005,919.69   10.285000%    231,463.24  244,412.06   475,875.30     0.00                   0.00        26,761,507.63

A4III                       13,236,000.00         13,236,000.00   5.500000%     60,665.00   0.00         60,665.00      0.00                   0.00        13,236,000.00

A5III                       64,023,000.00         62,069,925.96   5.000000%     258,624.69  1,028,603.14 1,287,227.83   0.00                   0.00        61,041,322.82

A1IV                        29,405,000.00         29,334,924.52   5.500000%     134,451.74  35,371.76    169,823.50     0.00                   0.00        29,299,552.76

A2IV                        103,437,000.00        100,911,046.54  4.350000%     365,802.54  1,332,041.87 1,697,844.41   0.00                   0.00        99,579,004.67

A4IV                        22,759,000.00         22,758,966.31   3.810000%     72,259.72   16.96        72,276.68      0.00                   0.00        22,758,949.35

A5IV                        8,276,000.00          8,275,987.75    10.147500%    69,983.82   6.17         69,989.99      0.00                   0.00        8,275,981.58

A6IV                        5,000.00              5,045.94        5.500000%     0.00        0.00         0.00           23.13                  0.00        5,069.07

A7IV                        4,000,000.00          2,078,328.78    5.500000%     0.00        1,097,470.96 1,097,470.96   9,525.67               0.00        990,383.49

A8IV                        10,000,000.00         10,000,000.00   5.000000%     41,666.67   0.00         41,666.67      0.00                   0.00        10,000,000.00

A9IV                        18,149,000.00         18,149,000.00   5.500000%     83,182.92   0.00         83,182.92      0.00                   0.00        18,149,000.00

A1V                         153,369,000.00        150,324,205.54  3.760000%     471,015.84  1,619,396.69 2,090,412.53   0.00                   0.00        148,704,808.85

A2V                         40,010,000.00         39,215,691.98   10.853981%    354,705.32  422,458.66   777,163.98     0.00                   0.00        38,793,233.32

A4V                         2,340,000.00          2,340,000.00    5.750000%     11,212.50   0.00         11,212.50      0.00                   0.00        2,340,000.00

A5V                         12,781,000.00         10,196,258.84   5.750000%     0.00        3,563,584.32 3,563,584.32   48,857.07              0.00        6,681,531.59

A6V                         16,092,324.00         16,092,324.00   5.250000%     70,403.92   0.00         70,403.92      0.00                   0.00        16,092,324.00

A7V                         30,189,274.00         30,189,274.00   5.250000%     132,078.07  0.00         132,078.07     0.00                   0.00        30,189,274.00

A8V                         81,622,851.00         77,074,215.13   5.250000%     337,199.69  3,934,540.18 4,271,739.87   0.00                   0.00        73,139,674.95

A9V                         19,731,551.00         19,731,551.00   5.250000%     86,325.54   0.00         86,325.54      0.00                   0.00        19,731,551.00

A1VI                        94,576,000.00         93,674,321.20   5.000000%     390,309.67  1,541,742.29 1,932,051.96   0.00                   0.00        92,132,578.91

A1VII                       42,762,000.00         42,536,391.21   5.679946%     201,337.01  112,885.62   314,222.63     0.00                   0.00        42,423,505.59

A1VIII                      199,435,000.00        195,799,434.82  6.000000%     978,997.17  1,314,958.16 2,293,955.33   0.00                   0.00        194,484,476.66

AP                          8,119,206.00          8,049,453.88    0.000000%     0.00        55,794.39    55,794.39      0.00                   0.00        7,993,659.49

R                           100.00                0.00            5.750000%     0.00        0.00         0.00           0.00                   0.00        0.00

B1                          26,440,000.00         26,389,387.42   5.631052%     123,833.35  25,523.00    149,356.35     0.00                   0.00        26,363,864.42

B2                          10,234,000.00         10,214,409.63   5.631052%     47,931.56   9,879.06     57,810.62      0.00                   0.00        10,204,530.57

B3                          5,117,000.00          5,107,204.82    5.631052%     23,965.78   4,939.53     28,905.31      0.00                   0.00        5,102,265.29

B4                          1,705,000.00          1,701,736.21    5.631052%     7,985.47    1,645.87     9,631.34       0.00                   0.00        1,700,090.34

B5                          3,411,000.00          3,404,470.52    5.631052%     15,975.63   3,292.70     19,268.33      0.00                   0.00        3,401,177.82

B6                          4,264,000.00          4,255,837.67    5.631052%     19,970.70   4,116.11     24,086.81      0.00                   0.00        4,251,721.56

B7                          2,563,485.00          2,558,577.87    5.631052%     12,005.69   2,474.58     14,480.27      0.00                   0.00        2,556,103.29

P                           0.00                  0.00            0.000000%     9,521.25    0.00         9,521.25       0.00                   0.00        0.00

Totals                      1,705,831,791.00      1,678,718,563.40              7,503,752.6719,524,383.6927,028,136.36  76,032.44              0.00        1,647,361,119.14

Notional Classes

A6III                       5,820,272.00          5,642,719.81    5.500000%     25,862.47   0.00         25,862.47      0.00                   0.00        5,549,210.43

A3IV                        21,627,736.00         21,099,582.10   5.500000%     96,706.42   0.00         96,706.42      0.00                   0.00        20,821,064.25

A10IV                       909,090.00            909,090.91      5.500000%     4,166.67    0.00         4,166.67       0.00                   0.00        909,090.91

A3V                         28,937,899.00         28,363,402.49   3.490026%     82,490.85   0.00         82,490.85      0.00                   0.00        28,057,852.23

A10V                        13,421,454.00         13,007,942.19   5.500000%     59,619.74   0.00         59,619.74      0.00                   0.00        12,650,256.72

AX                          13,066,052.00         12,813,648.35   5.500000%     58,729.22   0.00         58,729.22      0.00                   0.00        12,669,774.02

PAX                         3,319,066.00          3,301,434.28    5.500000%     15,131.58   0.00         15,131.58      0.00                   0.00        3,287,385.61

Totals                      87,101,569.00         85,137,820.13                 342,706.95  0.00         342,706.95     0.00                   0.00        26,370,274.68

Component Classes

API                         3,246,247.00          3,241,406.51    0.000000%     0.00        7,878.69     7,878.69       0.00                   0.00        3,233,527.82

APII                        1,848,692.00          1,836,434.95    0.000000%     0.00        19,744.58    19,744.58      0.00                   0.00        1,816,690.37

APIII                       757,837.00            743,310.23      0.000000%     0.00        1,019.02     1,019.02       0.00                   0.00        742,291.21

APIV                        1,186,744.00          1,154,714.87    0.000000%     0.00        9,821.29     9,821.29       0.00                   0.00        1,144,893.58

APVI                        694,234.00            688,438.56      0.000000%     0.00        17,189.18    17,189.18      0.00                   0.00        671,249.38

APVIII                      385,452.00            385,148.76      0.000000%     0.00        141.63       141.63         0.00                   0.00        385,007.13

AXI                         1,087,245.00          1,073,071.93    5.500000%     4,918.25    0.00         4,918.25       0.00                   0.00        1,059,158.83

AXII                        906,340.00            896,655.29      5.500000%     4,109.67    0.00         4,109.67       0.00                   0.00        896,200.88

AXIII                       2,322,337.00          2,252,409.73    5.500000%     10,323.54   0.00         10,323.54      0.00                   0.00        2,229,848.90

AXIV                        1,827,135.00          1,794,212.67    5.500000%     8,223.47    0.00         8,223.47       0.00                   0.00        1,773,910.24

AXV                         823,427.00            794,443.44      5.500000%     3,641.20    0.00         3,641.20       0.00                   0.00        774,717.97

AXVI                        3,355,998.00          3,309,015.56    5.500000%     15,166.32   0.00         15,166.32      0.00                   0.00        3,269,262.20

AXVIII                      2,743,570.00          2,693,839.73    5.500000%     12,346.77   0.00         12,346.77      0.00                   0.00        2,666,675.00

PAXI                        838,318.00            833,648.02      5.500000%     3,820.89    0.00         3,820.89       0.00                   0.00        825,934.41

PAXII                       498,879.00            498,301.92      5.500000%     2,283.88    0.00         2,283.88       0.00                   0.00        498,020.75

PAXIV                       9,078.00              9,043.86        5.500000%     41.45       0.00         41.45          0.00                   0.00        9,028.43

PAXV                        12,705.00             12,676.11       5.500000%     58.10       0.00         58.10          0.00                   0.00        12,661.50

PAXVI                       893,457.00            886,696.51      5.500000%     4,064.03    0.00         4,064.03       0.00                   0.00        883,037.93

PAXVIII                     1,066,629.00          1,061,067.85    5.500000%     4,863.23    0.00         4,863.23       0.00                   0.00        1,058,702.57

Distribution Summary (Factors)

PER $1,000 OF ORIGINAL BALANCE

                                                  Prior                                                                                        Current
                                                  Principal       Interest      Principal   Total        Deferred       Realized               Principal
                                                                  Distributed
Class                       CUSIP                 Balance         (5/2 x 1000)  Distributed Distributed  Interest       Loss                   Balance
                                                  (3/2 x 1000)                  (6/2 x 1000)(7/2 x 1000) (8/2 x 1000)   (9/2 x 1000)           (10/2 x
                                                                                                                                               1000)

A1I                         86359DFM4             996.229455      4.773599      4.973132    9.746731     0.000000       0.000000               991.256323

A2I                         86359DFN2             996.229455      4.773600      4.973132    9.746732     0.000000       0.000000               991.256323

A1II                        86359DFP7             992.853056      4.467839      5.072479    9.540318     0.000000       0.000000               987.780577

A2II                        86359DFQ5             1,000.000000    4.500000      0.000000    4.500000     0.000000       0.000000               1,000.000000

A3II                        86359DFR3             1,000.000000    4.500000      0.000000    4.500000     0.000000       0.000000               1,000.000000

A4II                        86359DFS1             1,009.020250    0.000000      0.000000    0.000000     4.540590       0.000000               1,013.560840

A1III                       86359DFT9             1,000.000000    4.583333      0.000000    4.583333     0.000000       0.000000               1,000.000000

A2III                       86359DFU6             977.163014      3.061777      8.843632    11.905410    0.000000       0.000000               968.319382

A3III                       86359DFV4             977.163014      8.375101      8.843632    17.218734    0.000000       0.000000               968.319382

A4III                       86359DFW2             1,000.000000    4.583333      0.000000    4.583333     0.000000       0.000000               1,000.000000

A5III                       86359DFX0             969.494181      4.039559      16.066150   20.105709    0.000000       0.000000               953.428031

A1IV                        86359DFZ5             997.616886      4.572411      1.202917    5.775327     0.000000       0.000000               996.413969

A2IV                        86359DGA9             975.579788      3.536477      12.877808   16.414285    0.000000       0.000000               962.701980

A4IV                        86359DGC5             999.998520      3.174995      0.000745    3.175741     0.000000       0.000000               999.997775

A5IV                        86359DGD3             999.998520      8.456237      0.000746    8.456983     0.000000       0.000000               999.997774

A6IV                        86359DGE1             1,009.188000    0.000000      0.000000    0.000000     4.626000       0.000000               1,013.814000

A7IV                        86359DGF8             519.582195      0.000000      274.367740  274.367740   2.381418       0.000000               247.595873

A8IV                        86359DGG6             1,000.000000    4.166667      0.000000    4.166667     0.000000       0.000000               1,000.000000

A9IV                        86359DGH4             1,000.000000    4.583334      0.000000    4.583334     0.000000       0.000000               1,000.000000

A1V                         86359DGK7             980.147263      3.071128      10.558827   13.629955    0.000000       0.000000               969.588436

A2V                         86359DGL5             980.147263      8.865417      10.558827   19.424243    0.000000       0.000000               969.588436

A4V                         86359DGN1             1,000.000000    4.791667      0.000000    4.791667     0.000000       0.000000               1,000.000000

A5V                         86359DGP6             797.766907      0.000000      278.818897  278.818897   3.822633       0.000000               522.770643

A6V                         86359DGQ4             1,000.000000    4.375000      0.000000    4.375000     0.000000       0.000000               1,000.000000

A7V                         86359DGR2             1,000.000000    4.375000      0.000000    4.375000     0.000000       0.000000               1,000.000000

A8V                         86359DGS0             944.272519      4.131192      48.203905   52.335098    0.000000       0.000000               896.068614

A9V                         86359DGT8             1,000.000000    4.375000      0.000000    4.375000     0.000000       0.000000               1,000.000000

A1VI                        86359DGV3             990.466093      4.126942      16.301623   20.428565    0.000000       0.000000               974.164470

A1VII                       86359DGW1             994.724082      4.708316      2.639858    7.348174     0.000000       0.000000               992.084224

A1VIII                      86359DGX9             981.770676      4.908853      6.593417    11.502271    0.000000       0.000000               975.177259

AP                          86359DGY7             991.408997      0.000000      6.871902    6.871902     0.000000       0.000000               984.537095

R                           86359DHF7             0.000000        0.000000      0.000000    0.000000     0.000000       0.000000               0.000000

B1                          86359DHB6             998.085757      4.683561      0.965318    5.648879     0.000000       0.000000               997.120439

B2                          86359DHC4             998.085756      4.683561      0.965318    5.648878     0.000000       0.000000               997.120439

B3                          86359DHD2             998.085757      4.683561      0.965318    5.648878     0.000000       0.000000               997.120440

B4                          86359DHE0             998.085754      4.683560      0.965320    5.648880     0.000000       0.000000               997.120434

B5                          86359DEU7             998.085758      4.683562      0.965318    5.648880     0.000000       0.000000               997.120440

B6                          86359DEV5             998.085758      4.683560      0.965317    5.648877     0.000000       0.000000               997.120441

B7                          86359DEW3             998.085758      4.683347      0.965319    5.648666     0.000000       0.000000               997.120440

P                           105302ZZ1             0.000000        0.000000      0.000000    0.000000     0.000000       0.000000               0.000000

A6III                       86359DFY8             969.494177      4.443516      0.000000    4.443516     0.000000       0.000000               953.428024

A3IV                        86359DGB7             975.579788      4.471407      0.000000    4.471407     0.000000       0.000000               962.701979

A10IV                       86359DGJ0             1,000.001001    4.583342      0.000000    4.583342     0.000000       0.000000               1,000.001001

A3V                         86359DGM3             980.147263      2.850616      0.000000    2.850616     0.000000       0.000000               969.588436

A10V                        86359DGU5             969.190238      4.442122      0.000000    4.442122     0.000000       0.000000               942.539960

AX                          86359DGZ4             980.682485      4.494795      0.000000    4.494795     0.000000       0.000000               969.671177

PAX                         86359DHA8             994.687746      4.558987      0.000000    4.558987     0.000000       0.000000               990.455029

Interest Distribution Detail

DISTRIBUTION IN DOLLARS

                            Prior                 Pass-           Optimal       Prior       Non-Recov                                                      Current
                            Principal             Through         Accrued       Unpaid      Interest     Interest       Deferred               Interest    Unpaid
                                                                                                                                               Distributed
Class                       Balance               Rate            Interest      Interest    Shortfall    Due            Interest               (9)         Interest
(1)                         (2)                   (3)             (4)           (5)         (6)          (7)=(4)+(5)-(6)(8)                                (10)=(7)-(8)-(9)

A1I                         332,614,116.79        5.750000%       1,593,775.98  0.00        0.00         1,593,775.98   0.00                   1,593,775.980.00

A2I                         10,818,055.65         5.750000%       51,836.52     0.00        0.00         51,836.52      0.00                   51,836.52   0.00

A1II                        153,200,205.17        5.400000%       689,400.92    0.00        0.00         689,400.92     0.00                   689,400.92  0.00

A2II                        33,201,000.00         5.400000%       149,404.50    0.00        0.00         149,404.50     0.00                   149,404.50  0.00

A3II                        6,099,000.00          5.400000%       27,445.50     0.00        0.00         27,445.50      0.00                   27,445.50   0.00

A4II                        3,917,016.61          5.400000%       17,626.57     0.00        0.00         17,626.57      17,626.57              0.00        0.00

A1III                       31,923,000.00         5.500000%       146,313.75    0.00        0.00         146,313.75     0.00                   146,313.75  0.00

A2III                       74,266,277.95         3.760000%       232,701.00    0.00        0.00         232,701.00     0.00                   232,701.00  0.00

A3III                       27,005,919.69         10.285000%      231,463.24    0.00        0.00         231,463.24     0.00                   231,463.24  0.00

A4III                       13,236,000.00         5.500000%       60,665.00     0.00        0.00         60,665.00      0.00                   60,665.00   0.00

A5III                       62,069,925.96         5.000000%       258,624.69    0.00        0.00         258,624.69     0.00                   258,624.69  0.00

A1IV                        29,334,924.52         5.500000%       134,451.74    0.00        0.00         134,451.74     0.00                   134,451.74  0.00

A2IV                        100,911,046.54        4.350000%       365,802.54    0.00        0.00         365,802.54     0.00                   365,802.54  0.00

A4IV                        22,758,966.31         3.810000%       72,259.72     0.00        0.00         72,259.72      0.00                   72,259.72   0.00

A5IV                        8,275,987.75          10.147500%      69,983.82     0.00        0.00         69,983.82      0.00                   69,983.82   0.00

A6IV                        5,045.94              5.500000%       23.13         0.00        0.00         23.13          23.13                  0.00        0.00

A7IV                        2,078,328.78          5.500000%       9,525.67      0.00        0.00         9,525.67       9,525.67               0.00        0.00

A8IV                        10,000,000.00         5.000000%       41,666.67     0.00        0.00         41,666.67      0.00                   41,666.67   0.00

A9IV                        18,149,000.00         5.500000%       83,182.92     0.00        0.00         83,182.92      0.00                   83,182.92   0.00

A1V                         150,324,205.54        3.760000%       471,015.84    0.00        0.00         471,015.84     0.00                   471,015.84  0.00

A2V                         39,215,691.98         10.853981%      354,705.32    0.00        0.00         354,705.32     0.00                   354,705.32  0.00

A4V                         2,340,000.00          5.750000%       11,212.50     0.00        0.00         11,212.50      0.00                   11,212.50   0.00

A5V                         10,196,258.84         5.750000%       48,857.07     0.00        0.00         48,857.07      48,857.07              0.00        0.00

A6V                         16,092,324.00         5.250000%       70,403.92     0.00        0.00         70,403.92      0.00                   70,403.92   0.00

A7V                         30,189,274.00         5.250000%       132,078.07    0.00        0.00         132,078.07     0.00                   132,078.07  0.00

A8V                         77,074,215.13         5.250000%       337,199.69    0.00        0.00         337,199.69     0.00                   337,199.69  0.00

A9V                         19,731,551.00         5.250000%       86,325.54     0.00        0.00         86,325.54      0.00                   86,325.54   0.00

A1VI                        93,674,321.20         5.000000%       390,309.67    0.00        0.00         390,309.67     0.00                   390,309.67  0.00

A1VII                       42,536,391.21         5.679946%       201,337.01    0.00        0.00         201,337.01     0.00                   201,337.01  0.00

A1VIII                      195,799,434.82        6.000000%       978,997.17    0.00        0.00         978,997.17     0.00                   978,997.17  0.00

AP                          8,049,453.88          0.000000%       0.00          0.00        0.00         0.00           0.00                   0.00        0.00

R                           0.00                  5.750000%       0.00          0.00        0.00         0.00           0.00                   0.00        0.00

B1                          26,389,387.42         5.631052%       123,833.35    0.00        0.00         123,833.35     0.00                   123,833.35  0.00

B2                          10,214,409.63         5.631052%       47,931.56     0.00        0.00         47,931.56      0.00                   47,931.56   0.00

B3                          5,107,204.82          5.631052%       23,965.78     0.00        0.00         23,965.78      0.00                   23,965.78   0.00

B4                          1,701,736.21          5.631052%       7,985.47      0.00        0.00         7,985.47       0.00                   7,985.47    0.00

B5                          3,404,470.52          5.631052%       15,975.63     0.00        0.00         15,975.63      0.00                   15,975.63   0.00

B6                          4,255,837.67          5.631052%       19,970.70     0.00        0.00         19,970.70      0.00                   19,970.70   0.00

B7                          2,558,577.87          5.631052%       12,005.69     0.00        0.00         12,005.69      0.00                   12,005.69   0.00

P                           0.00                  0.000000%       9,521.25      0.00        0.00         9,521.25       0.00                   9,521.25    0.00

  Totals                    1,678,718,563.40                      7,579,785.11  0.00        0.00         7,579,785.11   76,032.44              7,503,752.670.00

Notional Classes

A6III                       5,642,719.81          5.500000%       25,862.47     0.00        0.00         25,862.47      0.00                   25,862.47   0.00

A3IV                        21,099,582.10         5.500000%       96,706.42     0.00        0.00         96,706.42      0.00                   96,706.42   0.00

A10IV                       909,090.91            5.500000%       4,166.67      0.00        0.00         4,166.67       0.00                   4,166.67    0.00

A3V                         28,363,402.49         3.490026%       82,490.85     0.00        0.00         82,490.85      0.00                   82,490.85   0.00

A10V                        13,007,942.19         5.500000%       59,619.74     0.00        0.00         59,619.74      0.00                   59,619.74   0.00

AX                          12,813,648.35         5.500000%       58,729.22     0.00        0.00         58,729.22      0.00                   58,729.22   0.00

PAX                         3,301,434.28          5.500000%       15,131.57     0.00        0.00         15,131.57      0.00                   15,131.58   0.00

  Totals                    85,137,820.13                         342,706.94    0.00        0.00         342,706.94     0.00                   342,706.95  0.00

Component Classes

API                         3,241,406.51          0.000000%       0.00          0.00        0.00         0.00           0.00                   0.00        0.00

APII                        1,836,434.95          0.000000%       0.00          0.00        0.00         0.00           0.00                   0.00        0.00

APIII                       743,310.23            0.000000%       0.00          0.00        0.00         0.00           0.00                   0.00        0.00

APIV                        1,154,714.87          0.000000%       0.00          0.00        0.00         0.00           0.00                   0.00        0.00

APVI                        688,438.56            0.000000%       0.00          0.00        0.00         0.00           0.00                   0.00        0.00

APVIII                      385,148.76            0.000000%       0.00          0.00        0.00         0.00           0.00                   0.00        0.00

AXI                         1,073,071.93          5.500000%       4,918.25      0.00        0.00         4,918.25       0.00                   4,918.25    0.00

AXII                        896,655.29            5.500000%       4,109.67      0.00        0.00         4,109.67       0.00                   4,109.67    0.00

AXIII                       2,252,409.73          5.500000%       10,323.54     0.00        0.00         10,323.54      0.00                   10,323.54   0.00

AXIV                        1,794,212.67          5.500000%       8,223.47      0.00        0.00         8,223.47       0.00                   8,223.47    0.00

AXV                         794,443.44            5.500000%       3,641.20      0.00        0.00         3,641.20       0.00                   3,641.20    0.00

AXVI                        3,309,015.56          5.500000%       15,166.32     0.00        0.00         15,166.32      0.00                   15,166.32   0.00

AXVIII                      2,693,839.73          5.500000%       12,346.77     0.00        0.00         12,346.77      0.00                   12,346.77   0.00

PAXI                        833,648.02            5.500000%       3,820.89      0.00        0.00         3,820.89       0.00                   3,820.89    0.00

PAXII                       498,301.92            5.500000%       2,283.88      0.00        0.00         2,283.88       0.00                   2,283.88    0.00

PAXIV                       9,043.86              5.500000%       41.45         0.00        0.00         41.45          0.00                   41.45       0.00

PAXV                        12,676.11             5.500000%       58.10         0.00        0.00         58.10          0.00                   58.10       0.00

PAXVI                       886,696.51            5.500000%       4,064.03      0.00        0.00         4,064.03       0.00                   4,064.03    0.00

PAXVIII                     1,061,067.85          5.500000%       4,863.23      0.00        0.00         4,863.23       0.00                   4,863.23    0.00

Principal Distribution
Detail

DISTRIBUTION IN DOLLARS

                                                  Prior                                     Current      Current        Current                Cumulative
                            Original              Principal       Principal     Accreted    Realized     Principal      Principal              Realized
Class                       Balance               Balance         Distribution  Principal   Losses       Recoveries     Balance                Losses
(1)                         (2)                   (3)             (4)           (5)         (6)          (7)            (8)=(3)-(4)+(5)-(6)+(7)(9)

A1I                         333,873,000.00        332,614,116.79  1,660,394.49  0.00        0.00         0.00           330,953,722.30         0.00

A2I                         10,859,000.00         10,818,055.65   54,003.24     0.00        0.00         0.00           10,764,052.41          0.00

A1II                        154,303,000.00        153,200,205.17  782,698.73    0.00        0.00         0.00           152,417,506.44         0.00

A2II                        33,201,000.00         33,201,000.00   0.00          0.00        0.00         0.00           33,201,000.00          0.00

A3II                        6,099,000.00          6,099,000.00    0.00          0.00        0.00         0.00           6,099,000.00           0.00

A4II                        3,882,000.00          3,917,016.61    0.00          17,626.57   0.00         0.00           3,934,643.18           0.00

A1III                       31,923,000.00         31,923,000.00   0.00          0.00        0.00         0.00           31,923,000.00          0.00

A2III                       76,001,933.00         74,266,277.95   672,133.15    0.00        0.00         0.00           73,594,144.80          0.00

A3III                       27,637,067.00         27,005,919.69   244,412.06    0.00        0.00         0.00           26,761,507.63          0.00

A4III                       13,236,000.00         13,236,000.00   0.00          0.00        0.00         0.00           13,236,000.00          0.00

A5III                       64,023,000.00         62,069,925.96   1,028,603.14  0.00        0.00         0.00           61,041,322.82          0.00

A1IV                        29,405,000.00         29,334,924.52   35,371.76     0.00        0.00         0.00           29,299,552.76          0.00

A2IV                        103,437,000.00        100,911,046.54  1,332,041.87  0.00        0.00         0.00           99,579,004.67          0.00

A4IV                        22,759,000.00         22,758,966.31   16.96         0.00        0.00         0.00           22,758,949.35          0.00

A5IV                        8,276,000.00          8,275,987.75    6.17          0.00        0.00         0.00           8,275,981.58           0.00

A6IV                        5,000.00              5,045.94        0.00          23.13       0.00         0.00           5,069.07               0.00

A7IV                        4,000,000.00          2,078,328.78    1,097,470.96  9,525.67    0.00         0.00           990,383.49             0.00

A8IV                        10,000,000.00         10,000,000.00   0.00          0.00        0.00         0.00           10,000,000.00          0.00

A9IV                        18,149,000.00         18,149,000.00   0.00          0.00        0.00         0.00           18,149,000.00          0.00

A1V                         153,369,000.00        150,324,205.54  1,619,396.69  0.00        0.00         0.00           148,704,808.85         0.00

A2V                         40,010,000.00         39,215,691.98   422,458.66    0.00        0.00         0.00           38,793,233.32          0.00

A4V                         2,340,000.00          2,340,000.00    0.00          0.00        0.00         0.00           2,340,000.00           0.00

A5V                         12,781,000.00         10,196,258.84   3,563,584.32  48,857.07   0.00         0.00           6,681,531.59           0.00

A6V                         16,092,324.00         16,092,324.00   0.00          0.00        0.00         0.00           16,092,324.00          0.00

A7V                         30,189,274.00         30,189,274.00   0.00          0.00        0.00         0.00           30,189,274.00          0.00

A8V                         81,622,851.00         77,074,215.13   3,934,540.18  0.00        0.00         0.00           73,139,674.95          0.00

A9V                         19,731,551.00         19,731,551.00   0.00          0.00        0.00         0.00           19,731,551.00          0.00

A1VI                        94,576,000.00         93,674,321.20   1,541,742.29  0.00        0.00         0.00           92,132,578.91          0.00

A1VII                       42,762,000.00         42,536,391.21   112,885.62    0.00        0.00         0.00           42,423,505.59          0.00

A1VIII                      199,435,000.00        195,799,434.82  1,314,958.16  0.00        0.00         0.00           194,484,476.66         0.00

AP                          8,119,206.00          8,049,453.88    55,794.39     0.00        0.00         0.00           7,993,659.49           0.00

R                           100.00                0.00            0.00          0.00        0.00         0.00           0.00                   0.00

B1                          26,440,000.00         26,389,387.42   25,523.00     0.00        0.00         0.00           26,363,864.42          0.00

B2                          10,234,000.00         10,214,409.63   9,879.06      0.00        0.00         0.00           10,204,530.57          0.00

B3                          5,117,000.00          5,107,204.82    4,939.53      0.00        0.00         0.00           5,102,265.29           0.00

B4                          1,705,000.00          1,701,736.21    1,645.87      0.00        0.00         0.00           1,700,090.34           0.00

B5                          3,411,000.00          3,404,470.52    3,292.70      0.00        0.00         0.00           3,401,177.82           0.00

B6                          4,264,000.00          4,255,837.67    4,116.11      0.00        0.00         0.00           4,251,721.56           0.00

B7                          2,563,485.00          2,558,577.87    2,474.58      0.00        0.00         0.00           2,556,103.29           0.00

P                           0.00                  0.00            0.00          0.00        0.00         0.00           0.00                   0.00

  Totals                    1,695,593,306.00      1,678,718,563.4019,524,383.69 7,446,279.4019,514,500.300.00                ##############    0.00

Component Classes

API                         3,246,247.00          3,241,406.51    7,878.69      0.00        0.00         0.00           3,233,527.82           0.00

APII                        1,848,692.00          1,836,434.95    19,744.58     0.00        0.00         0.00           1,816,690.37           0.00

APIII                       757,837.00            743,310.23      1,019.02      0.00        0.00         0.00           742,291.21             0.00

APIV                        1,186,744.00          1,154,714.87    9,821.29      0.00        0.00         0.00           1,144,893.58           0.00

APVI                        694,234.00            688,438.56      17,189.18     0.00        0.00         0.00           671,249.38             0.00

APVIII                      385,452.00            385,148.76      141.63        0.00        0.00         0.00           385,007.13             0.00

Collateral Summary - Group 1

ASSET CHARACTERISTICS

                            Cut-Off               Prior           Current

Aggregate Stated Principal
Balance                     359,297,067.32        357,985,494.11  356,259,779.68

Loan Count                  1,212                 1,210           1,206

Weighted Average Coupon Rate
(WAC)                       5.976402%             5.976106%       N/A

Net Weighted Average Coupon
Rate (Net WAC)              5.727525%             5.727231%       N/A

Weighted Average Maturity
(WAM in months)             359                   357             356

AVAILABLE PRINCIPAL         AVAILABLE INTEREST

PO Principal                Total Principal
Scheduled Interest          1,782,799.57
547.31                      408,194.55
Less:                       Master Servicing Fees 0.00
Sub Servicing Fees          74,245.35
Trustee Fees                0.00
Insurance Fees              0.00
Uncompensated PPIS          0.00
Relief Act Shortfall        0.00
Other Interest Reductions   0.00
0.00                        0.00
TOTAL AVAILABLE INTEREST    1,708,554.22

Collateral Summary - Group 2

ASSET CHARACTERISTICS

                            Cut-Off               Prior           Current

Aggregate Stated Principal
Balance                     205,816,416.35        204,731,583.14  203,944,354.85

Loan Count                  896                   893             890

Weighted Average Coupon Rate
(WAC)                       5.639047%             5.639037%       N/A

Net Weighted Average Coupon
Rate (Net WAC)              5.389047%             5.389037%       N/A

Weighted Average Maturity
(WAM in months)             359                   356             355

AVAILABLE PRINCIPAL         AVAILABLE INTEREST

PO Principal                Total Principal
Scheduled Interest          962,074.28
365.31                      34,950.26
Less:                       Master Servicing Fees 0.00
Sub Servicing Fees          42,652.79
Trustee Fees                0.00
Insurance Fees              0.00
Uncompensated PPIS          0.00
Relief Act Shortfall        0.00
Other Interest Reductions   0.00
0.00                        0.00
TOTAL AVAILABLE INTEREST    919,421.49

Collateral Summary - Group 3

ASSET CHARACTERISTICS

                            Cut-Off               Prior           Current

Aggregate Stated Principal
Balance                     220,524,965.57        216,174,015.76  214,219,497.71

Loan Count                  501                   491             487

Weighted Average Coupon Rate
(WAC)                       5.780311%             5.779913%       N/A

Net Weighted Average Coupon
Rate (Net WAC)              5.539019%             5.538395%       N/A

Weighted Average Maturity
(WAM in months)             341                   340             339

AVAILABLE PRINCIPAL         AVAILABLE INTEREST

PO Principal                Total Principal
Scheduled Interest          1,041,222.50
93.71                       48,665.79
Less:                       Master Servicing Fees 0.00
Sub Servicing Fees          43,508.36
Trustee Fees                0.00
Insurance Fees              0.00
Uncompensated PPIS          0.00
Relief Act Shortfall        0.00
Other Interest Reductions   0.00
0.00                        0.00
TOTAL AVAILABLE INTEREST    997,714.14

Collateral Summary - Group 4

ASSET CHARACTERISTICS

                            Cut-Off               Prior           Current

Aggregate Stated Principal
Balance                     203,632,340.22        199,067,324.21  196,594,427.78

Loan Count                  402                   393             388

Weighted Average Coupon Rate
(WAC)                       5.756512%             5.756789%       N/A

Net Weighted Average Coupon
Rate (Net WAC)              5.517542%             5.517918%       N/A

Weighted Average Maturity
(WAM in months)             341                   339             338

AVAILABLE PRINCIPAL         AVAILABLE INTEREST

PO Principal                Total Principal
Scheduled Interest          954,990.51
135.91                      33,114.55
Less:                       Master Servicing Fees 0.00
Sub Servicing Fees          39,626.05
Trustee Fees                0.00
Insurance Fees              0.00
Uncompensated PPIS          0.00
Relief Act Shortfall        0.00
Other Interest Reductions   0.00
0.00                        0.00
TOTAL AVAILABLE INTEREST    915,364.46

Collateral Summary - Group 5

ASSET CHARACTERISTICS

                            Cut-Off               Prior           Current

Aggregate Stated Principal
Balance                     367,719,665.46        356,721,053.41  347,216,757.76

Loan Count                  802                   780             762

Weighted Average Coupon Rate
(WAC)                       6.000000%             6.000000%       N/A

Net Weighted Average Coupon
Rate (Net WAC)              5.762506%             5.762444%       N/A

Weighted Average Maturity
(WAM in months)             344                   342             341

AVAILABLE PRINCIPAL         AVAILABLE INTEREST

Scheduled Interest          1,783,605.40
Net Liquidation Proceeds    0.00
Less:                       Master Servicing Fees 0.00
Sub Servicing Fees          70,617.61
Trustee Fees                0.00
Insurance Fees              0.00
Uncompensated PPIS          0.00
Relief Act Shortfall        0.00
Other Interest Reductions   0.00
Current Realized Losses     0.00
TOTAL AVAILABLE INTEREST    1,712,987.79

Collateral Summary - Group 6

ASSET CHARACTERISTICS

                            Cut-Off               Prior           Current

Aggregate Stated Principal
Balance                     98,368,460.22         97,438,342.00   95,867,992.50

Loan Count                  203                   202             200

Weighted Average Coupon Rate
(WAC)                       5.452309%             5.451504%       N/A

Net Weighted Average Coupon
Rate (Net WAC)              5.202309%             5.201504%       N/A

Weighted Average Maturity
(WAM in months)             179                   177             176

AVAILABLE PRINCIPAL         AVAILABLE INTEREST

PO Principal                Total Principal
Scheduled Interest          442,654.66
360.39                      0.00
Less:                       Master Servicing Fees 0.00
Sub Servicing Fees          20,299.64
Trustee Fees                0.00
Insurance Fees              0.00
Uncompensated PPIS          0.00
Relief Act Shortfall        0.00
Other Interest Reductions   0.00
0.00                        0.00
TOTAL AVAILABLE INTEREST    422,355.02

Collateral Summary - Group 7

ASSET CHARACTERISTICS

                            Cut-Off               Prior           Current

Aggregate Stated Principal
Balance                     44,152,876.33         43,921,051.38   43,805,029.32

Loan Count                  217                   217             217

Weighted Average Coupon Rate
(WAC)                       5.928025%             5.928062%       N/A

Net Weighted Average Coupon
Rate (Net WAC)              5.679946%             5.679986%       N/A

Weighted Average Maturity
(WAM in months)             237                   236             235

AVAILABLE PRINCIPAL         AVAILABLE INTEREST

Scheduled Interest          216,972.27
Net Liquidation Proceeds    0.00
Less:                       Master Servicing Fees 0.00
Sub Servicing Fees          9,079.84
Trustee Fees                0.00
Insurance Fees              0.00
Uncompensated PPIS          0.00
Relief Act Shortfall        0.00
Other Interest Reductions   0.00
Current Realized Losses     0.00
TOTAL AVAILABLE INTEREST    207,892.43

Collateral Summary - Group 8

ASSET CHARACTERISTICS

                            Cut-Off               Prior           Current

Aggregate Stated Principal
Balance                     206,320,000.27        202,679,699.37  201,362,372.54

Loan Count                  792                   782             777

Weighted Average Coupon Rate
(WAC)                       6.332278%             6.332547%       N/A

Net Weighted Average Coupon
Rate (Net WAC)              6.090539%             6.090493%       N/A

Weighted Average Maturity
(WAM in months)             359                   357             356

AVAILABLE PRINCIPAL         AVAILABLE INTEREST

PO Principal                Total Principal
Scheduled Interest          1,069,565.81
19.34                       0.00
Less:                       Master Servicing Fees 0.00
Sub Servicing Fees          40,852.68
Trustee Fees                0.00
Insurance Fees              30.37
Uncompensated PPIS          0.00
Relief Act Shortfall        0.00
Other Interest Reductions   0.00
0.00                        0.00
TOTAL AVAILABLE INTEREST    1,028,682.76

Delinquency Information

 GROUP 1

                            1 Month               2 Months        3+ Months     Totals

Delinquency

Scheduled Principal Balance 155,520.51            0.00            0.00          155,520.51
Percentage of Total Pool
Balance                     0.0437%               0.0000%         0.0000%       0.0437%
Number of Loans             1                     0               0             1

Percentage of Total Loans   0.0829%               0.0000%         0.0000%       0.0829%
Bankruptcy

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Foreclosure

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

REO

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Total

Scheduled Principal Balance                       155,520.51      0.00          0.00        155,520.51
Percentage of Total Pool Balance                  0.0437%         0.0000%       0.0000%     0.0437%

Number of Loans                                   1               0             0           1
Percentage of Total Loans                         0.0829%         0.0000%       0.0000%     0.0829%

Principal and Interest
Advances                    1,322,587.71

Delinquency Information

 GROUP 2

                            1 Month               2 Months        3+ Months     Totals

Delinquency

Scheduled Principal Balance 0.00                  0.00            0.00          0.00
Percentage of Total Pool
Balance                     0.0000%               0.0000%         0.0000%       0.0000%
Number of Loans             0                     0               0             0

Percentage of Total Loans   0.0000%               0.0000%         0.0000%       0.0000%
Bankruptcy

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Foreclosure

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

REO

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Total

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Principal and Interest
Advances                    716,212.94

Delinquency Information

 GROUP 3

                            1 Month               2 Months        3+ Months     Totals

Delinquency

Scheduled Principal Balance 0.00                  0.00            0.00          0.00
Percentage of Total Pool
Balance                     0.0000%               0.0000%         0.0000%       0.0000%
Number of Loans             0                     0               0             0

Percentage of Total Loans   0.0000%               0.0000%         0.0000%       0.0000%
Bankruptcy

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Foreclosure

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

REO

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Total

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Principal and Interest
Advances                    869,161.51

Delinquency Information

 GROUP 4

                            1 Month               2 Months        3+ Months     Totals

Delinquency

Scheduled Principal Balance 0.00                  0.00            0.00          0.00
Percentage of Total Pool
Balance                     0.0000%               0.0000%         0.0000%       0.0000%
Number of Loans             0                     0               0             0

Percentage of Total Loans   0.0000%               0.0000%         0.0000%       0.0000%
Bankruptcy

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Foreclosure

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

REO

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Total

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Principal and Interest
Advances                    719,034.65

Delinquency Information

 GROUP 5

                            1 Month               2 Months        3+ Months     Totals

Delinquency

Scheduled Principal Balance 389,920.87            0.00            0.00          389,920.87
Percentage of Total Pool
Balance                     0.1123%               0.0000%         0.0000%       0.1123%
Number of Loans             1                     0               0             1

Percentage of Total Loans   0.1312%               0.0000%         0.0000%       0.1312%
Bankruptcy

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Foreclosure

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

REO

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Total

Scheduled Principal Balance                       389,920.87      0.00          0.00        389,920.87
Percentage of Total Pool Balance                  0.1123%         0.0000%       0.0000%     0.1123%

Number of Loans                                   1               0             0           1
Percentage of Total Loans                         0.1312%         0.0000%       0.0000%     0.1312%

Principal and Interest
Advances                    1,424,913.02

Delinquency Information

 GROUP 6

                            1 Month               2 Months        3+ Months     Totals

Delinquency

Scheduled Principal Balance 0.00                  0.00            0.00          0.00
Percentage of Total Pool
Balance                     0.0000%               0.0000%         0.0000%       0.0000%
Number of Loans             0                     0               0             0

Percentage of Total Loans   0.0000%               0.0000%         0.0000%       0.0000%
Bankruptcy

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Foreclosure

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

REO

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Total

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Principal and Interest
Advances                    313,465.16

Delinquency Information

 GROUP 7

                            1 Month               2 Months        3+ Months     Totals

Delinquency

Scheduled Principal Balance 65,897.57             62,935.83       0.00          128,833.40
Percentage of Total Pool
Balance                     0.1504%               0.1437%         0.0000%       0.2941%
Number of Loans             1                     1               0             2

Percentage of Total Loans   0.4608%               0.4608%         0.0000%       0.9217%
Bankruptcy

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Foreclosure

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

REO

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Total

Scheduled Principal Balance                       65,897.57       62,935.83     0.00        128,833.40
Percentage of Total Pool Balance                  0.1504%         0.1437%       0.0000%     0.2941%

Number of Loans                                   1               1             0           2
Percentage of Total Loans                         0.4608%         0.4608%       0.0000%     0.9217%

Principal and Interest
Advances                    162,944.35

Delinquency Information

 GROUP 8

                            1 Month               2 Months        3+ Months     Totals

Delinquency

Scheduled Principal Balance 935,327.39            0.00            0.00          935,327.39
Percentage of Total Pool
Balance                     0.4645%               0.0000%         0.0000%       0.4645%
Number of Loans             3                     0               0             3

Percentage of Total Loans   0.3861%               0.0000%         0.0000%       0.3861%
Bankruptcy

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Foreclosure

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

REO

Scheduled Principal Balance                       0.00            0.00          0.00        0.00
Percentage of Total Pool Balance                  0.0000%         0.0000%       0.0000%     0.0000%

Number of Loans                                   0               0             0           0
Percentage of Total Loans                         0.0000%         0.0000%       0.0000%     0.0000%

Total

Scheduled Principal Balance                       935,327.39      0.00          0.00        935,327.39
Percentage of Total Pool Balance                  0.4645%         0.0000%       0.0000%     0.4645%

Number of Loans                                   3               0             0           3
Percentage of Total Loans                         0.3861%         0.0000%       0.0000%     0.3861%

Principal and Interest
Advances                    817,136.61

Other Information

          Current Bankruptcy
Loss                        0.00
          Cumulative
Bankruptcy Loss             0.00
          Remaining
Bankruptcy Loss Limit       314,314.00

          Current Fraud Loss0.00
          Cumulative Fraud
Loss                        0.00
          Remaining Fraud
Loss Limit                  34,082,796.00

          Current Special
Hazard Loss Limit           0.00
          Cumulative Special
Hazard Loss Limit           0.00
          Remaining Special
Hazard Loss Limit           17,058,318.00

          Group 1 Additional
Realized Losses (Gains) from0.00
Prior Liquidations
          Group 2 Additional
Realized Losses (Gains) from0.00
Prior Liquidations
          Group 3 Additional
Realized Losses (Gains) from0.00
Prior Liquidations
          Group 4 Additional
Realized Losses (Gains) from0.00
Prior Liquidations
          Group 5 Additional
Realized Losses (Gains) from0.00
Prior Liquidations
          Group 6 Additional
Realized Losses (Gains) from0.00
Prior Liquidations
          Group 7 Additional
Realized Losses (Gains) from0.00
Prior Liquidations
          Group 8 Additional
Realized Losses (Gains) from0.00
Prior Liquidations

          Current Libor     3.460000%

CONTACT INFORMATION         CONTENTS

Distribution Summary        2
Depositor                   Structured Asset
                            Securities Corporation
Distribution Summary
(Factors)                   2

New York, NY  10019
Interest Distribution       2
Underwriter                 Lehman Brothers
745 Seventh Avenue, 7th
Floor
Principal Distribution      2
New York, NY  10019

Collateral Summary          -5
2530 South Parker Road, Suite 601

Delinquency Information     2

Trustee                     Citibank, N.A.
Other Information           2

New York, NY  10013

Deal Contact:               Karen Schluter        Citibank, N.A.
karen.schluter@citigroup.com                      Agency and Trust
                                                  388 Greenwich
Tel: (212) 816-5827                               Street, 14th
                                                  Floor
Fax: (212) 816-5527                               New York, NY
                                                  10013

Page 1 of 1                  Reports Available at (c) Copyright
                            www.sf.citidirect.com 2005 Citigroup

Structured Asset Securities Corp Mortgage Pass-Through Certificates, Series 2005-10 8-K/A