8-K 1 sai05006_10508.txt 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): August 25, 2005 STRUCTURED ASSET INVESTMENT LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-120575-42 54-2176804 Pooling and Servicing Agreement) (Commission 54-2176805 (State or other File Number) 54-2176806 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (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)) ITEM 8.01 Other Events On August 25, 2005 a distribution was made to holders of STRUCTURED ASSET INVESTMENT LOAN TRUST, Mortgage Pass-Through Certificates, Series 2005-6 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-6 Trust, relating to the August 25, 2005 distribution. EX-99.2 Murrayhill Credit Risk Manager Report 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. STRUCTURED ASSET INVESTMENT LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-6 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 8/25/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-6 Trust, relating to the August 25, 2005 distribution. EX-99.2 Murrayhill Credit Risk Manager Report EX-99.1

~~UNITED~~Structured ~~STATES~~Asset Investment Loan Trust Mortgage Pass-Through Certificates Record Date: 7/29/2005 Distribution Date: 8/25/2005 Structured Asset Investment Loan Trust Mortgage Pass-Through Certificates Series 2005-6 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Class CUSIP Description Rate Balance Distribution A1 86358ETR7 SEN 3.69000% 451,147,831.56 1,433,522.23 A2 86358ETS5 SEN 3.75000% 50,127,756.89 161,870.88 A3 86358ETT3 SEN 3.69500% 499,066,214.06 1,587,931.65 A4 86358ETU0 SEN 3.56000% 94,952,879.49 291,083.33 A5 86358ETV8 SEN 3.71000% 45,050,000.00 143,922.24 A6 86358ETW6 SEN 3.86000% 23,226,000.00 77,200.64 A7 86358ETX4 SEN 3.55000% 422,494,520.87 1,291,542.28 A8 86358ETY2 SEN 3.70000% 209,009,000.00 665,925.90 A9 86358ETZ9 SEN 3.82000% 95,235,000.00 313,270.24 M1 86358EUA2 MEZ 3.94000% 68,073,000.00 230,956.56 M2 86358EUB0 MEZ 3.98000% 63,534,000.00 217,745.14 M3 86358EUC8 MEZ 4.00000% 38,574,000.00 132,866.00 M4 86358EUD6 MEZ 4.11000% 34,036,000.00 120,459.08 M5 86358EUE4 MEZ 4.14000% 34,036,000.00 121,338.34 M6 86358EUF1 MEZ 4.18000% 26,094,000.00 93,923.90 M7 86358EUG9 MEZ 4.81000% 34,036,000.00 140,975.22 M8 86358EUH7 MEZ 5.31000% 22,691,000.00 103,754.60 M9 86358EUJ3 MEZ 5.96000% 11,346,000.00 58,230.19 M10-A 86358EUK0 MEZ 5.96000% 5,673,000.00 29,115.10 M10-F 86358EUL8 MEZ 6.00000% 5,673,000.00 28,365.00 X SAI05006X RES 0.00000% 11,345,681.81 4,597,865.30 P SAI05006P RES 0.00000% 100.00 391,782.22 R SAI0506R1 RES 0.00000% 0.00 0.00 Totals 2,245,420,984.68 12,233,646.04

~~SECURITIES~~Certificateholder ~~AND~~Distribution ~~EXCHANGE~~Summary ~~COMMISSION~~(continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses A1 6,089,283.71 0.00 445,058,547.85 7,522,805.94 0.00 A2 676,590.05 0.00 49,451,166.84 838,460.93 0.00 A3 11,921,378.56 0.00 487,144,835.50 13,509,310.21 0.00 A4 2,169,320.06 0.00 92,783,559.43 2,460,403.39 0.00 A5 0.00 0.00 45,050,000.00 143,922.24 0.00 A6 0.00 0.00 23,226,000.00 77,200.64 0.00 A7 14,613,306.76 0.00 407,881,214.11 15,904,849.04 0.00 A8 0.00 0.00 209,009,000.00 665,925.90 0.00 A9 0.00 0.00 95,235,000.00 313,270.24 0.00 M1 0.00 0.00 68,073,000.00 230,956.56 0.00 M2 0.00 0.00 63,534,000.00 217,745.14 0.00 M3 0.00 0.00 38,574,000.00 132,866.00 0.00 M4 0.00 0.00 34,036,000.00 120,459.08 0.00 M5 0.00 0.00 34,036,000.00 121,338.34 0.00 M6 0.00 0.00 26,094,000.00 93,923.90 0.00 M7 0.00 0.00 34,036,000.00 140,975.22 0.00 M8 0.00 0.00 22,691,000.00 103,754.60 0.00 M9 0.00 0.00 11,346,000.00 58,230.19 0.00 M10-A 0.00 0.00 5,673,000.00 29,115.10 0.00 M10-F 0.00 0.00 5,673,000.00 28,365.00 0.00 X 0.00 0.00 11,345,681.81 4,597,865.30 0.00 P 0.00 0.00 100.00 391,782.22 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 35,469,879.14 0.00 2,209,951,105.54 47,703,525.18 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee. This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

~~Washington~~Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A1 455,596,000.00 D451,147,831.C56 0. ~~20549~~00 6,089,283.71 0.00 0.00 A2 50,622,000.00 50,127,756.89 0.00 676,590.05 0.00 0.00 A3 506,116,000.00 499,066,214.06 0.00 11,921,378.56 0.00 0.00 A4 96,977,000.00 94,952,879.49 0.00 2,169,320.06 0.00 0.00 A5 45,050,000.00 45,050,000.00 0.00 0.00 0.00 0.00 A6 23,226,000.00 23,226,000.00 0.00 0.00 0.00 0.00 A7 432,141,000.00 422,494,520.87 0.00 14,613,306.76 0.00 0.00 A8 209,009,000.00 209,009,000.00 0.00 0.00 0.00 0.00 A9 95,235,000.00 95,235,000.00 0.00 0.00 0.00 0.00 M1 68,073,000.00 68,073,000.00 0.00 0.00 0.00 0.00 M2 63,534,000.00 63,534,000.00 0.00 0.00 0.00 0.00 M3 38,574,000.00 38,574,000.00 0.00 0.00 0.00 0.00 M4 34,036,000.00 34,036,000.00 0.00 0.00 0.00 0.00 M5 34,036,000.00 34,036,000.00 0.00 0.00 0.00 0.00 M6 26,094,000.00 26,094,000.00 0.00 0.00 0.00 0.00 M7 34,036,000.00 34,036,000.00 0.00 0.00 0.00 0.00 M8 22,691,000.00 22,691,000.00 0.00 0.00 0.00 0.00 M9 11,346,000.00 11,346,000.00 0.00 0.00 0.00 0.00 M10-A 5,673,000.00 5,673,000.00 0.00 0.00 0.00 0.00 M10-F 5,673,000.00 5,673,000.00 0.00 0.00 0.00 0.00 X 11,345,681.81 11,345,681.81 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 Totals 2,269,083,781.81 2,245,420,984.68 0.00 35,469,879.14 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

~~FORM~~Principal 8Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution A1 6,089,283.71 445,058,547.85 0.97687106 6,089,283.71 A2 676,590.05 49,451,166.84 0.97687106 676,590.05 A3 11,921,378.56 487,144,835.50 0.96251617 11,921,378.56 A4 2,169,320.06 92,783,559.43 0.95675840 2,169,320.06 A5 0.00 45,050,000.00 1.00000000 0.00 A6 0.00 23,226,000.00 1.00000000 0.00 A7 14,613,306.76 407,881,214.11 0.94386141 14,613,306.76 A8 0.00 209,009,000.00 1.00000000 0.00 A9 0.00 95,235,000.00 1.00000000 0.00 M1 0.00 68,073,000.00 1.00000000 0.00 M2 0.00 63,534,000.00 1.00000000 0.00 M3 0.00 38,574,000.00 1.00000000 0.00 M4 0.00 34,036,000.00 1.00000000 0.00 M5 0.00 34,036,000.00 1.00000000 0.00 M6 0.00 26,094,000.00 1.00000000 0.00 M7 0.00 34,036,000.00 1.00000000 0.00 M8 0.00 22,691,000.00 1.00000000 0.00 M9 0.00 11,346,000.00 1.00000000 0.00 M10-KA 0.00 5,673,000.00 1.00000000 0.00 M10-F 0.00 5,673,000.00 1.00000000 0.00 X 0.00 11,345,681.81 1.00000000 0.00 P 0.00 100.00 1.00000000 0.00 R 0.00 0.00 0.00000000 0.00 Totals 35,469,879.14 2,209,951,105.54 0.97393984 35,469,879.14

~~CURRENT~~Principal ~~REPORT~~Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A1 455,596,000.00 990.23659461 0.00000000 13.36553374 0.00000000 A2 50,622,000.00 990.23659456 0.00000000 13.36553376 0.00000000 A3 506,116,000.00 986.07080997 0.00000000 23.55463680 0.00000000 A4 96,977,000.00 979.12782918 0.00000000 22.36942842 0.00000000 A5 45,050,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A6 23,226,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A7 432,141,000.00 977.67747302 0.00000000 33.81606179 0.00000000 A8 209,009,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A9 95,235,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M1 68,073,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M2 63,534,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M3 38,574,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M4 34,036,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M5 34,036,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M6 26,094,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M7 34,036,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M8 22,691,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M9 11,346,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M10-A 5,673,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M10-F 5,673,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 X 11,345,681.81 1000.00000000 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All classes are per $1,000 Denomination except for Class P and X which are per $100 Denomination

~~PURSUANT~~Principal TODistribution ~~SECTION~~Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A1 0.00000000 13.36553374 OR976.87106087 150.97687106 13.36553374 A2 0.00000000 13.36553376 976.87106080 0.97687106 13.36553376 A3 0.00000000 23.55463680 962.51617317 0.96251617 23.55463680 A4 0.00000000 22.36942842 956.75840075 0.95675840 22.36942842 A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A7 0.00000000 33.81606179 943.86141123 0.94386141 33.81606179 A8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M10-A 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M10-F 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 X 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 P 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (d3) OFAmount ~~THE~~Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

~~SECURITIES~~Interest ~~EXCHANGE~~Distribution ~~ACT~~Statement OFBeginning ~~1934~~Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A1 455,596,000.00 3.69000% 451,147,831.56 1,433,522.23 0.00 0.00 A2 50,622,000.00 3.75000% 50,127,756.89 161,870.88 0.00 0.00 A3 506,116,000.00 3.69500% 499,066,214.06 1,587,931.65 0.00 0.00 A4 96,977,000.00 3.56000% 94,952,879.49 291,083.33 0.00 0.00 A5 45,050,000.00 3.71000% 45,050,000.00 143,922.24 0.00 0.00 A6 23,226,000.00 3.86000% 23,226,000.00 77,200.64 0.00 0.00 A7 432,141,000.00 3.55000% 422,494,520.87 1,291,542.28 0.00 0.00 A8 209,009,000.00 3.70000% 209,009,000.00 665,925.90 0.00 0.00 A9 95,235,000.00 3.82000% 95,235,000.00 313,270.24 0.00 0.00 M1 68,073,000.00 3.94000% 68,073,000.00 230,956.56 0.00 0.00 M2 63,534,000.00 3.98000% 63,534,000.00 217,745.14 0.00 0.00 M3 38,574,000.00 4.00000% 38,574,000.00 132,866.00 0.00 0.00 M4 34,036,000.00 4.11000% 34,036,000.00 120,459.08 0.00 0.00 M5 34,036,000.00 4.14000% 34,036,000.00 121,338.34 0.00 0.00 M6 26,094,000.00 4.18000% 26,094,000.00 93,923.90 0.00 0.00 M7 34,036,000.00 4.81000% 34,036,000.00 140,975.22 0.00 0.00 M8 22,691,000.00 5.31000% 22,691,000.00 103,754.60 0.00 0.00 M9 11,346,000.00 5.96000% 11,346,000.00 58,230.19 0.00 0.00 M10-A 5,673,000.00 5.96000% 5,673,000.00 29,115.10 0.00 0.00 M10-F 5,673,000.00 6.00000% 5,673,000.00 28,365.00 0.00 0.00 X 11,345,681.81 0.00000% 2,245,420,984.68 0.00 0.00 0.00 P 100.00 0.00000% 100.00 0.00 0.00 0.00 R 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 2,269,083,781.81 7,243,998.52 0.00 0.00

~~Date~~Interest ofDistribution ~~Report~~Statement (~~Date~~continued) ofRemaining ~~earliest~~Ending ~~event~~Non-Supported ~~reported~~Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance A1 0.00 0.00 1,433,522.23 0.00 445,058,547.85 A2 0.00 0.00 161,870.88 0.00 49,451,166.84 A3 0.00 0.00 1,587,931.65 0.00 487,144,835.50 A4 0.00 0.00 291,083.33 0.00 92,783,559.43 A5 0.00 0.00 143,922.24 0.00 45,050,000.00 A6 0.00 0.00 77,200.64 0.00 23,226,000.00 A7 0.00 0.00 1,291,542.28 0.00 407,881,214.11 A8 0.00 0.00 665,925.90 0.00 209,009,000.00 A9 0.00 0.00 313,270.24 0.00 95,235,000.00 M1 0.00 0.00 230,956.56 0.00 68,073,000.00 M2 0.00 0.00 217,745.14 0.00 63,534,000.00 M3 0.00 0.00 132,866.00 0.00 38,574,000.00 M4 0.00 0.00 120,459.08 0.00 34,036,000.00 M5 0.00 0.00 121,338.34 0.00 34,036,000.00 M6 0.00 0.00 93,923.90 0.00 26,094,000.00 M7 0.00 0.00 140,975.22 0.00 34,036,000.00 M8 0.00 0.00 103,754.60 0.00 22,691,000.00 M9 0.00 0.00 58,230.19 0.00 11,346,000.00 M10-A 0.00 0.00 29,115.10 0.00 5,673,000.00 M10-F 0.00 0.00 28,365.00 0.00 5,673,000.00 X 0.00 0.00 4,597,865.30 0.00 2,209,951,105.54 P 0.00 0.00 391,782.22 0.00 100.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 12,233,646.04 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

~~June~~Interest 30Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall A1 455,596,000.00 ~~2005~~3.69000% 990.23659461 3.14647677 0.00000000 0.00000000 A2 50,622,000.00 3.75000% 990.23659456 3.19763897 0.00000000 0.00000000 A3 506,116,000.00 3.69500% 986.07080997 3.13748558 0.00000000 0.00000000 A4 96,977,000.00 3.56000% 979.12782918 3.00157078 0.00000000 0.00000000 A5 45,050,000.00 3.71000% 1000.00000000 3.19472231 0.00000000 0.00000000 A6 23,226,000.00 3.86000% 1000.00000000 3.32388875 0.00000000 0.00000000 A7 432,141,000.00 3.55000% 977.67747302 2.98870572 0.00000000 0.00000000 A8 209,009,000.00 3.70000% 1000.00000000 3.18611112 0.00000000 0.00000000 A9 95,235,000.00 3.82000% 1000.00000000 3.28944443 0.00000000 0.00000000 M1 68,073,000.00 3.94000% 1000.00000000 3.39277775 0.00000000 0.00000000 M2 63,534,000.00 3.98000% 1000.00000000 3.42722227 0.00000000 0.00000000 M3 38,574,000.00 4.00000% 1000.00000000 3.44444444 0.00000000 0.00000000 M4 34,036,000.00 4.11000% 1000.00000000 3.53916676 0.00000000 0.00000000 M5 34,036,000.00 4.14000% 1000.00000000 3.56500000 0.00000000 0.00000000 M6 26,094,000.00 4.18000% 1000.00000000 3.59944432 0.00000000 0.00000000 M7 34,036,000.00 4.81000% 1000.00000000 4.14194441 0.00000000 0.00000000 M8 22,691,000.00 5.31000% 1000.00000000 4.57250011 0.00000000 0.00000000 M9 11,346,000.00 5.96000% 1000.00000000 5.13222193 0.00000000 0.00000000 M10-A 5,673,000.00 5.96000% 1000.00000000 5.13222281 0.00000000 0.00000000 M10-F 5,673,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 X 11,345,681.81 0.00000% 197909.74419016 0.00000000 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All classes are per $1,000 Denomination except for Class P and X which are per $100 Denomination

~~STRUCTURED~~Interest ~~ASSET~~Distribution ~~SECURITIES~~Factors ~~CORPORATION~~Statement (ascontinued) ~~Depositor~~Remaining ~~under~~Ending ~~the~~Non-Supported ~~Trust~~Total ~~Agreement~~Unpaid ~~dated~~Certificate/ asInterest ofRealized ~~June~~Interest 1,Interest ~~2005,~~Notional ~~providing~~Class ~~for~~Shortfall ~~the~~Losses ~~issuance~~(6) ofDistribution ~~Structured~~Shortfall ~~Asset~~Balance ~~Investment~~A1 ~~Loan~~0.00000000 ~~Trust~~0.00000000 ~~Mortgage~~3.14647677 ~~Pass~~0.00000000 976.87106087 A2 0.00000000 0.00000000 3.19763897 0.00000000 976.87106080 A3 0.00000000 0.00000000 3.13748558 0.00000000 962.51617317 A4 0.00000000 0.00000000 3.00157078 0.00000000 956.75840075 A5 0.00000000 0.00000000 3.19472231 0.00000000 1000.00000000 A6 0.00000000 0.00000000 3.32388875 0.00000000 1000.00000000 A7 0.00000000 0.00000000 2.98870572 0.00000000 943.86141123 A8 0.00000000 0.00000000 3.18611112 0.00000000 1000.00000000 A9 0.00000000 0.00000000 3.28944443 0.00000000 1000.00000000 M1 0.00000000 0.00000000 3.39277775 0.00000000 1000.00000000 M2 0.00000000 0.00000000 3.42722227 0.00000000 1000.00000000 M3 0.00000000 0.00000000 3.44444444 0.00000000 1000.00000000 M4 0.00000000 0.00000000 3.53916676 0.00000000 1000.00000000 M5 0.00000000 0.00000000 3.56500000 0.00000000 1000.00000000 M6 0.00000000 0.00000000 3.59944432 0.00000000 1000.00000000 M7 0.00000000 0.00000000 4.14194441 0.00000000 1000.00000000 M8 0.00000000 0.00000000 4.57250011 0.00000000 1000.00000000 M9 0.00000000 0.00000000 5.13222193 0.00000000 1000.00000000 M10-~~Through~~A ~~Certificates,~~0.00000000 ~~Series~~0.00000000 ~~2005~~5.13222281 0.00000000 1000.00000000 M10-F 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 X 0.00000000 0.00000000 405.25244556 0.00000000 194783.45528712 P 0.00000000 0.00000000 3917822.20000000 0.00000000 1000.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

~~Structured~~CERTIFICATEHOLDER ~~Asset~~ACCOUNT ~~Securities~~STATEMENT ~~Corporation~~ CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 48,530,448.92 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 55,908.77 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 48,586,357.69 Withdrawals Reimbursement for Servicer Advances 4,594.50 Payment of Service Fee 878,238.01 Payment of Interest and Principal 47,703,525.18 Total Withdrawals (Pool Distribution Amount) 48,586,357.69 Ending Balance 0.00

~~(Exact~~PREPAYMENT/CURTAILMENT ~~Name~~INTEREST ofSHORTFALL ~~Registrant~~Total asPrepayment/Curtailment ~~Specified~~Interest inShortfall ~~its~~0.00 ~~Charter)~~Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0.00

Delaware	333-120575	74-2440850
(State or Other Jurisdiction Of Incorporation)	(Commission File Number)	(I.R.S. Employer Identification No.)

~~745~~OTHER ~~Seventh~~ACCOUNTS ~~Avenue~~Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Basis Risk Reserve Fund 1,000.00 ~~7th~~0.00 ~~Floor~~0.00 ~~New~~1,000.00 ~~York~~Final Maturity Reserve Account 1,000.00 NY0.00 ~~(Address~~0.00 of1,000.00 ~~Principal~~Supplemental ~~Executive~~Interest ~~Offices)~~Trust ~~10019~~1,000.00 ~~(Zip~~0.00 ~~Code)~~0.00 1,000.00

~~Registrant’s~~LOAN ~~telephone~~STATUS ~~number~~STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 2 2 0 4 456,183.56 ~~including~~317,083.00 ~~area~~0.00 ~~code: (212)~~773,266.56 ~~526~~30 Days 35 0 0 0 35 6,891,036.81 0.00 0.00 0.00 6,891,036.81 60 Days 4 0 0 0 4 846,148.71 0.00 0.00 0.00 846,148.71 90 Days 4 0 0 0 4 686,407.25 0.00 0.00 0.00 686,407.25 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 43 2 2 0 47 8,423,592.77 456,183.56 317,083.00 0.00 9,196,859.33 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-~~7000~~29 Days 0.016912% 0.016912% 0.000000% 0.033824% 0.020632% 0.014341% 0.000000% 0.034973% 30 Days 0.295958% 0.000000% 0.000000% 0.000000% 0.295958% 0.311669% 0.000000% 0.000000% 0.000000% 0.311669% 60 Days 0.033824% 0.000000% 0.000000% 0.000000% 0.033824% 0.038270% 0.000000% 0.000000% 0.000000% 0.038270% 90 Days 0.033824% 0.000000% 0.000000% 0.000000% 0.033824% 0.031045% 0.000000% 0.000000% 0.000000% 0.031045% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.363606% 0.016912% 0.016912% 0.000000% 0.397429% 0.380984% 0.020632% 0.014341% 0.000000% 0.415958%

Delinquency Status By Groups

No Change

~~(Former~~OTHER ~~Name~~INFORMATION orCurrent ~~Former~~Period ~~Address,~~Class ifA ~~Changed~~Insufficient ~~Since~~Funds ~~Last~~0.00 ~~Report)~~Principal Balance of Contaminated Properties 0.00 Periodic Advance 0.00

REO Detail - All Mortgage Loans in REO during Current Period

~~Check~~Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the ~~appropriate~~above ~~box~~table ~~below~~is ifpresented graphically on the ~~Form~~monthly 8bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1(A) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-K04 ~~filing~~0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is ~~intended~~presented tographically ~~simultaneously~~on ~~satisfy~~the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1(B) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the ~~filing~~above ~~obligation~~table ofis presented graphically on the ~~registrant~~monthly ~~under~~bond ~~any~~remittance ofreport. The monthly bond remittance report can be viewed online at www.ctslink.com. 2(A) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the ~~following~~above ~~provisions:~~table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2(B) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3(A) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3(B) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4(A) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4(B) 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~[ ]~~REO ~~Written~~Loan ~~communications~~Detail ~~pursuant~~- toAll ~~Rule~~Mortgage ~~425~~Loans ~~under~~in ~~the~~REO ~~Securities~~during ~~Act~~Current ~~(17~~Period ~~CFR~~Month ~~230~~Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance No REO loans this period.~~425)~~

~~[ ]~~REO ~~Soliciting~~Loan ~~material~~Detail ~~pursuant~~- toAll ~~Rule~~Mortgage ~~14a-12~~Loans ~~under~~in ~~the~~REO ~~Exchange~~during ~~Act~~Current Period (17continued) ~~CFR~~Current ~~240~~Paid Current Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest No REO loans this period.~~14a-12)~~

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~[ ]~~Summary ~~Pre~~12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Sep-~~commencement~~04 ~~communications~~0.000% ~~pursuant~~Original toPrincipal ~~Rule~~Balance ~~14d~~319,000.00 Oct-04 0.000% Current Principal Balance 317,083.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 2 Feb-05 0.000% Original Principal Balance 319,000.00 Mar-05 0.000% Current Principal Balance 317,083.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.014% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1(bA) ~~under~~12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the ~~Exchange~~above ~~Act~~table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1(17B) ~~CFR~~12 ~~240~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.~~14d~~000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2(bA) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2(B) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3(A) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3(B) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4(A) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4(B) 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Sep-04 0.000% Original Principal Balance 319,000.00 Oct-04 0.000% Current Principal Balance 317,083.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 2 Feb-05 0.000% Original Principal Balance 319,000.00 Mar-05 0.000% Current Principal Balance 317,083.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.046% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~[ ]~~Foreclosure ~~Pre~~Loan Detail -~~commencement~~ ~~communications~~All ~~pursuant~~Mortgage toLoans ~~Rule~~in ~~13e-~~Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance 4(cB) ~~under~~0112635420 ~~the~~Aug-2005 ~~Exchange~~01-Jul-2004 ~~Act~~CA ~~(17~~80.00 ~~CFR 240~~144,000.~~13e-~~00 4(cB)) 0115051484 Aug-2005 01-Mar-2005 VA 68.36 175,000.00

~~Item~~Foreclosure 8Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest 4(B) 0112635420 142,492.69 01-Jun-2005 0 7. ~~Other~~000% ~~Events~~1,542.99 4(B) 0115051484 174,590.31 01-Jun-2005 0 8.720% 2,391.17

~~The~~COLLATERAL ~~Registrant~~STATEMENT ~~registered~~Collateral ~~issuances~~Description ofMixed ~~its~~Fixed ~~Structured~~& ~~Asset~~Arm ~~Investment~~Weighted ~~Loan~~Average ~~Trust~~Gross ~~Mortgage~~Coupon ~~Pass-Through~~7.216512% ~~Certificates,~~Weighted ~~Series~~Average ~~2005-6~~Net onCoupon a6.758163% ~~delayed~~Weighted orAverage ~~continuous basis pursuant to Rule 415 under the Securities Act of 1933, as amended (the “Act”), by a Registration Statement on Form S~~Pass-3Through ~~(Registration~~Rate ~~File No~~6.409936% ~~333-120575)~~Weighted Average Maturity(~~the~~Stepdown ~~“Registration Statement”~~Calculation)~~. Pursuant~~ to351 ~~the~~Beginning ~~Registration~~Scheduled ~~Statement,~~Collateral ~~the~~Loan ~~Registrant~~Count ~~issued $2~~11,~~257,738,000~~978 ~~aggregate~~Number ~~principal~~Of ~~amount~~Loans ofPaid ~~Class~~In ~~A1,~~Full ~~Class~~152 ~~A2,~~Ending ~~Class~~Scheduled ~~A3,~~Collateral ~~Class~~Loan ~~A4,~~Count ~~Class A5~~11,826 ~~Class~~Beginning ~~A6,~~Scheduled ~~Class~~Collateral ~~A7,~~Balance ~~Class A8~~2, ~~Class A9~~245, ~~Class M1~~420,984.68 ~~Class~~Ending ~~M2,~~Scheduled ~~Class~~Collateral ~~M3,~~Balance ~~Class M4~~2, ~~Class M5~~209, ~~Class M6~~951,105.54 ~~Class~~Ending ~~M7,~~Actual ~~Class~~Collateral ~~M8,~~Balance ~~Class~~at ~~M9, Class M10~~29-~~A and Class M10~~Jul-~~F Certificates of its Structured Asset Investment Loan Trust Mortgage Pass-Through Certificates, Series~~ 2005-6 ~~on June 30~~2, ~~2005. This Current Report on Form 8-K is being filed to satisfy an undertaking~~211, ~~contained in the definitive Prospectus dated June 27~~008,163.85 ~~2005,~~Monthly asP&I ~~supplemented~~Constant ~~by the Prospectus Supplement dated June 27~~14, ~~2005 (the “Prospectus Supplement”)~~663,319.56 toSpecial ~~file~~Servicing aFee ~~copy~~0.00 ofPrepayment ~~the~~Penalties ~~Trust~~0.00 ~~Agreement~~Realized ~~(as~~Loss ~~defined~~Amount ~~below)~~0.00 ~~and~~Cumulative ~~other~~Realized ~~operative~~Loss ~~agreements~~0.00 ~~executed~~Scheduled inPrincipal ~~connection with the issuance of the Certificates~~1,159,897.16 aUnscheduled ~~form~~Principal ~~of which was filed as an exhibit to the Registration Statement~~34,309,981.98

~~The~~Miscellaneous ~~Certificates~~Reporting ~~were~~Excess ~~issued~~Cash ~~pursuant to a Trust Agreement (the “Trust Agreement”), attached hereto as Exhibit~~ 4.1, ~~dated as of June 1~~597,865.30 ~~2005,~~SWAP ~~among~~Pay ~~Structured~~In ~~Asset~~0.00 ~~Securities~~SWAP ~~Corporation,~~Pay asOut ~~depositor~~131, ~~Aurora Loan Services LLC, as Master Servicer, The Murrayhill Company, as Credit Risk Manager, Wells Fargo Bank, N~~677.~~A.,~~23 asLIBOR ~~Securities Administrator and U~~3.S.46% ~~Bank~~Overcollaterlization ~~National~~Amount ~~Association~~11, ~~as Trustee~~345,781. ~~The~~81 ~~“Certificates”~~Overcollaterlization ~~consist~~Deficiency of the following classes: Class A1, Class A2, Class A3, Class A4, Class A5, Class A6, Class A7, Class A8, Class A9, Class M1, Class M2, Class M3, Class M4, Class M5, Class M6, Class M7, Class M8, Class M9, Class M10-A, Class M10-F, Class X, Class P and Class R0. ~~The~~00 ~~Certificates~~Target ~~evidence~~Overcollaterlization ~~all~~Amount ~~of the beneficial ownership interest in a trust fund (the “Trust Fund”) that consists primarily of four pools of certain conventional~~11, ~~first and second lien~~345, ~~adjustable and fixed rate, fully amortizing and balloon, residential mortgage loans (the “Mortgage Loans”) with an aggregate outstanding principal balance of approximately $2,269,083,~~781 ~~as of June 1, 2005~~. ~~Capitalized~~81 ~~terms~~Sequential ~~used~~Trigger ~~herein~~Event ~~and not otherwise defined shall have the meanings assigned to them in the Trust Agreement.~~NO

~~Item~~Group Level Collateral Statement Group 1(A) 1(B) 2(A) Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 8.018352 7.223699 7.201360 Weighted Average Net Rate 7.542425 6.752719 6.772340 Weighted Average Maturity 294 356 364 Beginning Loan Count 1,242 2,811 726 Loans Paid In Full 12 26 9 Ending Loan Count 1,230 2,785 717 Beginning Scheduled Balance 112,513,034.0134 482,684,083. ~~Financial~~92 ~~Statements~~114,026,519.89 ~~and~~Ending ~~Exhibits~~Scheduled Balance 111,469,833.85 476,961,410.65 111,565,421.64 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 838,026.34 3,170,270.46 781,381.31 Scheduled Principal 86,218.78 264,633.43 97,092.94 Unscheduled Principal 956,981.71 5,458,039.84 2,364,005.31 Scheduled Interest 751,807.56 2,905,637.03 684,288.37 Servicing Fees 44,623.33 189,445.52 40,766.37 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 28,235.83 176,866.86 25,495.81 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 678,948.40 2,539,324.65 618,026.19 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 7.241277 6.313010 6.504026

Group Level Collateral Statement Group 2(aB) 3(A) 3(B) Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 7.193277 6.567279 6.502591 Weighted Average Net Rate 6.770897 6.080162 6.017544 Weighted Average Maturity 355 356 356 Beginning Loan Count 2,425 12 597 Loans Paid In Full 42 1 6 Ending Loan Count 2,383 11 591 Beginning Scheduled Balance 478,942,346.42 4,238,433.02 189,651,924.33 Ending scheduled Balance 469,482,066.11 3,746,387.67 187,974,649.62 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 3,138,384.73 23,195.81 1,027,690.70 Scheduled Principal 267,413.87 0.00 0.00 Unscheduled Principal 9,192,866.44 492,045.35 1,677,274.71 Scheduled Interest 2,870,970.86 23,195.81 1,027,690.70 Servicing Fees 168,579.73 1,720.51 76,658.41 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 125,597.22 579.69 34,345.78 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 2,576,793.91 20,895.61 916,686.51 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.456211 5.916037 5.800225

~~Not~~Group ~~applicable~~Level Collateral Statement Group 4(A) 4(B) Total Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Mixed Fixed & Arm Weighted Average Coupon Rate 7.987567 7.127898 7.216512 Weighted Average Net Rate 7.515572 6.662220 6.758163 Weighted Average Maturity 298.00 356.00 351.00 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 1,154,418.07 4,529,952.14 14,663,319.56 Beginning Loan Count 1,277 2,888 11,978 Loans Paid In Full 10 46 152 Ending Loan Count 1,267 2,842 11,826 Beginning Scheduled Balance 155,668,424.33 707,696,218.43 2,245,420,984.68 Ending Scheduled Balance 154,498,058.36 694,253,277.64 2,209,951,105.54 Scheduled Principal 118,241.43 326,296.71 1,159,897.16 Unscheduled Principal 1,052,124.54 13,116,644.08 34,309,981.98 Scheduled Interest 1,036,176.64 4,203,655.43 13,503,422.40 Servicing Fee 61,228.97 274,632.14 857,654.98 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 29,373.76 231,101.43 651,596.38 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 945,573.91 3,697,921.86 11,994,171.04 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 7.289138 6.270355 6.409936

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Principal Principal Principal Group Count Balance Balance Count Balance Balance 1(bA) 12 949,351.00 947,932.15 0 0.00 0.00 1(B) 26 5,439,133.00 5,430,126.81 0 0.00 0.00 2(A) 9 2,366,600.00 2,360,238.48 0 0.00 0.00 2(B) 42 9,213,471.00 9,187,641.95 0 0.00 0.00 3(A) 1 492,000.00 491,918.14 0 0.00 0.00 3(B) 6 1,671,422.00 1,671,422.00 0 0.00 0.00 4(A) 10 1,049,564.00 1,045,656.26 0 0.00 0.00 4(B) 46 12,993,092.00 12,974,615.73 0 0.00 0.00 Total 152 34,174,633.00 34,109,551.52 0 0.00 0.00

~~Not~~Prepayment ~~applicable~~Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount 1(A) 0 0.00 0.00 0 0.00 0.00 9,540.98 1(B) 0 0.00 0.00 0 0.00 0.00 30,999.29 2(A) 0 0.00 0.00 0 0.00 0.00 5,463.99 2(B) 0 0.00 0.00 0 0.00 0.00 267,898.43 3(A) 0 0.00 0.00 0 0.00 0.00 127.21 3(B) 0 0.00 0.00 0 0.00 0.00 5,852.71 4(A) 0 0.00 0.00 0 0.00 0.00 7,171.06 4(B) 0 0.00 0.00 0 0.00 0.00 147,245.98 Total 0 0.00 0.00 0 0.00 0.00 474,299.65

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1(cA) 0115332777 RI 74.23 01-Mar-2005 173,700.00 172,944.98 1(A) 0115699068 NC 20.00 01-May-2005 19,000.00 18,969.36 1(A) 0115951105 SC 50.00 01-Jun-2005 88,000.00 87,778.02 1(A) 0115960791 CA 20.00 01-Jun-2005 37,100.00 37,048.73 1(A) 0115974065 HI 100.00 01-Jun-2005 300,000.00 299,601.92 1(A) 0115981953 FL 20.00 01-Jun-2005 39,998.00 39,954.35 1(A) 0115984841 MN 20.00 01-Jun-2005 38,000.00 37,950.21 1(A) 0115997694 PA 85.00 01-Jun-2005 25,500.00 25,471.86 1(A) 0115999856 WA 20.00 01-Jun-2005 45,000.00 44,934.44 1(A) 0116013467 CA 20.00 01-May-2005 95,208.00 95,057.88 1(A) 0116019324 AZ 20.00 01-May-2005 47,545.00 47,481.26 1(A) 0116019449 AZ 20.00 01-May-2005 40,300.00 40,247.72 1(B) 0115316416 CA 60.56 01-Apr-2005 327,000.00 325,794.23 1(B) 0115318057 IN 85.00 01-Mar-2005 187,850.00 187,140.73 1(B) 0115323651 MA 63.62 01-Mar-2005 320,000.00 318,035.29 1(B) 0115323735 MA 80.00 01-Mar-2005 216,000.00 216,000.00 1(B) 0115325714 MA 95.00 01-Mar-2005 97,137.00 96,743.06 1(B) 0115336075 CA 90.00 01-Apr-2005 279,000.00 279,000.00 1(B) 0115337099 CA 90.00 01-Mar-2005 270,000.00 270,000.00 1(B) 0115338865 ME 90.00 01-Apr-2005 168,300.00 167,680.09 1(B) 0115950768 IL 80.00 01-May-2005 185,600.00 185,018.46 1(B) 0115952954 IL 80.00 01-Jun-2005 332,000.00 331,218.30 1(B) 0115960866 CA 61.68 01-Jun-2005 264,000.00 263,465.03 1(B) 0115977738 NV 80.00 01-Jun-2005 228,000.00 228,000.00 1(B) 0115979643 CA 95.00 01-Jun-2005 308,750.00 308,224.15 1(B) 0115981508 NY 80.00 01-Jun-2005 224,000.00 223,545.14 1(B) 0115982886 OH 53.57 01-Jun-2005 33,750.00 33,691.29 1(B) 0115987455 MN 80.00 01-Jun-2005 81,600.00 81,433.78 1(B) 0115990954 CA 90.00 01-Jun-2005 247,500.00 246,928.70 1(B) 0115997959 AZ 90.00 01-Jun-2005 105,210.00 105,005.25 1(B) 0115999930 OR 80.00 01-Jun-2005 172,000.00 171,512.53 1(B) 0116000407 CA 86.11 01-May-2005 139,500.00 139,060.73 1(B) 0116000548 CA 95.00 01-May-2005 193,230.00 192,690.08 1(B) 0116007428 MI 90.00 01-Jun-2005 68,850.00 68,721.36 1(B) 0116010042 UT 80.00 01-Jun-2005 292,000.00 291,207.61 1(B) 0116010794 UT 100.00 01-Jun-2005 235,000.00 234,682.14 1(B) 0116012410 CA 80.00 01-Jun-2005 301,656.00 301,576.85 1(B) 0116019431 AZ 80.00 01-May-2005 161,200.00 160,665.75 2(A) 0115042715 MD 40.69 01-Feb-2005 59,000.00 58,824.22 2(A) 0115315525 CA 68.23 01-Mar-2005 262,700.00 261,351.00 2(A) 0115325656 NJ 90.00 01-Mar-2005 427,500.00 425,784.84 2(A) 0115332082 FL 64.00 01-Mar-2005 153,600.00 152,662.92 2(A) 0115650616 OR 68.82 01-May-2005 234,000.00 233,163.25 2(A) 0115651200 MD 80.00 01-Apr-2005 156,800.00 156,033.84 2(A) 0115681462 HI 80.00 01-Apr-2005 428,000.00 427,078.38 2(A) 0116001678 CA 74.49 01-Jun-2005 400,000.00 398,855.45 2(A) 0116012055 CA 84.48 01-Jun-2005 245,000.00 244,787.42 2(B) 0030324941 CA 90.00 01-Apr-2005 351,000.00 349,541.75 2(B) 0030513345 NM 80.00 01-May-2005 168,171.00 167,727.49 2(B) 0113984835 CA 80.00 01-Nov-2004 260,000.00 0.00 2(B) 0115207193 HI 95.00 01-Mar-2005 346,750.00 345,004.55 2(B) 0115316606 CA 65.00 01-Apr-2005 106,600.00 106,110.00 2(B) 0115317836 IL 60.62 01-Mar-2005 137,000.00 136,565.53 2(B) 0115319311 FL 80.00 01-Mar-2005 148,000.00 147,563.67 2(B) 0115321515 WI 80.00 01-Mar-2005 84,000.00 83,729.66 2(B) 0115322828 NY 75.00 01-Mar-2005 273,750.00 272,091.19 2(B) 0115323636 MA 46.46 01-Mar-2005 302,000.00 302,000.00 2(B) 0115324147 MA 73.46 01-Apr-2005 335,000.00 333,483.94 2(B) 0115324790 NV 73.97 01-Mar-2005 270,000.00 268,604.51 2(B) 0115325326 NC 85.00 01-Mar-2005 106,165.00 105,762.10 2(B) 0115325375 SC 80.00 01-Apr-2005 51,120.00 50,966.10 2(B) 0115325953 MA 37.12 01-Mar-2005 170,000.00 168,849.53 2(B) 0115326423 NJ 60.40 01-Mar-2005 180,000.00 179,255.70 2(B) 0115329609 NJ 93.50 01-Mar-2005 467,500.00 465,385.48 2(B) 0115332389 RI 70.00 01-Mar-2005 206,500.00 205,262.81 2(B) 0115332470 MA 90.00 01-Mar-2005 351,000.00 349,224.60 2(B) 0115332975 RI 63.71 01-Mar-2005 108,300.00 107,698.83 2(B) 0115332983 RI 80.00 01-Apr-2005 200,000.00 199,433.93 2(B) 0115333601 CA 75.00 01-Mar-2005 258,750.00 257,367.94 2(B) 0115333759 AZ 90.00 01-Apr-2005 340,200.00 340,200.00 2(B) 0115334534 FL 60.00 01-Apr-2005 53,940.00 53,683.90 2(B) 0115334906 NY 77.86 01-Mar-2005 327,000.00 327,000.00 2(B) 0115335127 NY 51.11 01-Apr-2005 207,000.00 205,957.32 2(B) 0115335168 NJ 70.00 01-Apr-2005 294,000.00 292,977.48 2(B) 0115335739 CA 80.00 01-Mar-2005 166,400.00 165,474.84 2(B) 0115335747 CA 80.00 01-Mar-2005 324,000.00 323,878.58 2(B) 0115335853 CA 87.75 01-Mar-2005 265,000.00 263,715.78 2(B) 0115336919 MN 80.00 01-Apr-2005 87,200.00 86,894.44 2(B) 0115338584 VT 85.00 01-Mar-2005 195,500.00 194,739.02 2(B) 0115339004 ME 85.00 01-Apr-2005 201,450.00 200,798.81 2(B) 0115339236 VA 85.00 01-Feb-2005 295,375.00 295,375.00 2(B) 0115339731 AZ 75.53 01-Apr-2005 121,600.00 121,005.84 2(B) 0115509184 MI 85.00 01-Apr-2005 151,300.00 150,820.77 2(B) 0115583304 FL 80.00 01-May-2005 82,400.00 82,099.62 2(B) 0115654717 CA 75.74 01-Mar-2005 178,000.00 177,218.49 2(B) 0115948564 MD 79.01 01-Jun-2005 207,000.00 207,000.00 2(B) 0115952780 IL 95.00 01-Jun-2005 142,500.00 142,498.81 2(B) 0115972184 HI 80.00 01-Jun-2005 492,000.00 492,000.00 2(B) 0116002809 CA 80.00 01-Jun-2005 200,000.00 200,000.00 3(A) 0115958647 VA 80.00 01-Jun-2005 492,000.00 491,918.14 3(B) 0030291603 CA 80.00 01-Apr-2005 400,000.00 400,000.00 3(B) 0030291942 CA 80.00 01-Mar-2005 288,000.00 288,000.00 3(B) 0030368658 AZ 80.00 01-May-2005 298,080.00 298,080.00 3(B) 0035283027 VA 80.00 01-Jun-2005 285,350.00 285,350.00 3(B) 0115583049 NV 77.42 01-May-2005 240,000.00 240,000.00 3(B) 0115981946 FL 80.00 01-Jun-2005 159,992.00 159,992.00 4(A) 0113301295 CA 85.00 01-Aug-2004 204,000.00 201,113.80 4(A) 0115002958 GA 75.00 01-Feb-2005 108,750.00 108,512.26 4(A) 0115958654 VA 20.00 01-Jun-2005 123,000.00 122,474.81 4(A) 0115972192 HI 20.00 01-Jun-2005 123,000.00 122,843.92 4(A) 0115972945 HI 80.00 01-Jun-2005 100,000.00 99,729.94 4(A) 0115990418 CA 20.00 01-Jun-2005 117,000.00 116,834.88 4(A) 0115999948 OR 20.00 01-Jun-2005 43,000.00 42,950.44 4(A) 0116007691 MI 20.00 01-Jun-2005 46,400.00 46,327.25 4(A) 0116011495 CA 20.00 01-Jun-2005 75,414.00 75,255.59 4(A) 0116021668 CA 20.00 01-Jun-2005 109,000.00 108,910.59 4(B) 0011939915 FL 90.00 01-Aug-2002 182,700.00 180,272.91 4(B) 0030141196 ID 80.00 01-Apr-2005 124,000.00 124,000.00 4(B) 0030176416 NV 79.94 01-Mar-2005 348,000.00 347,918.44 4(B) 0030211676 AZ 80.00 01-Apr-2005 132,510.00 132,510.00 4(B) 0030485288 AZ 80.00 01-May-2005 252,000.00 252,000.00 4(B) 0035022599 FL 79.38 01-Jun-2005 308,000.00 308,000.00 4(B) 0035338615 NC 80.00 01-Jun-2005 61,624.00 61,624.00 4(B) 0115315707 CA 90.00 01-Mar-2005 405,000.00 405,000.00 4(B) 0115316283 CA 69.74 01-Mar-2005 408,000.00 405,903.53 4(B) 0115316796 CA 78.43 01-Mar-2005 200,000.00 198,985.81 4(B) 0115317125 CA 67.69 01-Apr-2005 88,000.00 87,715.56 4(B) 0115328452 NJ 68.18 01-Apr-2005 750,000.00 747,318.89 4(B) 0115335705 CA 80.00 01-Mar-2005 600,000.00 597,780.13 4(B) 0115339970 NC 95.00 01-Apr-2005 99,750.00 99,513.49 4(B) 0115450421 VA 70.00 23-Mar-2005 84,000.00 83,713.25 4(B) 0115655524 CA 90.00 01-May-2005 314,100.00 314,093.13 4(B) 0115660524 MA 65.00 01-May-2005 286,000.00 285,270.38 4(B) 0115826349 MD 100.00 01-May-2005 550,000.00 549,127.28 4(B) 0115827602 AZ 90.00 01-May-2005 117,900.00 117,900.00 4(B) 0115827701 CA 59.46 01-May-2005 110,000.00 109,608.59 4(B) 0115950669 MA 95.00 01-Jun-2005 555,750.00 554,773.75 4(B) 0115951048 IL 92.64 01-Jun-2005 365,000.00 364,433.89 4(B) 0115953481 CA 75.00 01-May-2005 285,000.00 284,265.54 4(B) 0115953531 CA 75.00 01-Jun-2005 217,500.00 217,045.70 4(B) 0115958027 CA 90.00 01-Jun-2005 522,000.00 522,000.00 4(B) 0115958852 CA 51.83 01-Jun-2005 184,000.00 183,566.77 4(B) 0115959074 CA 76.55 01-Jun-2005 408,000.00 408,000.00 4(B) 0115960783 CA 80.00 01-Jun-2005 148,400.00 148,021.97 4(B) 0115972127 HI 85.44 01-Jun-2005 234,800.00 234,172.02 4(B) 0115975930 NY 50.00 01-Jun-2005 100,000.00 99,705.51 4(B) 0115978033 NV 80.00 01-Jun-2005 880,000.00 880,000.00 4(B) 0115982092 FL 90.00 01-Jun-2005 113,400.00 113,078.61 4(B) 0115989790 NV 94.99 01-Jun-2005 292,200.00 291,545.34 4(B) 0115990798 CA 80.00 01-Jun-2005 256,000.00 255,397.08 4(B) 0115991804 CA 75.00 01-Jun-2005 228,750.00 228,331.31 4(B) 0115997611 FL 90.00 01-Jun-2005 176,904.00 176,596.22 4(B) 0116006859 MI 62.00 01-Jun-2005 80,600.00 80,398.64 4(B) 0116007212 MI 90.00 01-Jun-2005 72,900.00 72,710.63 4(B) 0116009325 UT 90.00 01-Jun-2005 481,500.00 480,553.49 4(B) 0116009572 UT 98.75 01-May-2005 395,000.00 394,292.24 4(B) 0116013442 CA 80.00 01-May-2005 380,832.00 380,832.00 4(B) 0116016577 FL 100.00 01-May-2005 74,900.00 74,716.18 4(B) 0116017872 FL 95.00 01-Jun-2005 147,745.00 147,493.38 4(B) 0116020371 AZ 90.00 01-Jun-2005 147,327.00 147,114.65 4(B) 0116021353 CA 80.00 01-Jun-2005 436,000.00 435,999.99 4(B) 0116022708 CA 90.00 01-Jun-2005 387,000.00 386,097.80

~~Exhibits:~~Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1(A) 0115332777 Loan Paid in Full 0 7.700% 360 5 1(A) 0115699068 Loan Paid in Full 0 10.500% 180 3 1(A) 0115951105 Loan Paid in Full 0 6.900% 360 2 1(A) 0115960791 Loan Paid in Full 0 9.850% 180 2 1(A) 0115974065 Loan Paid in Full 0 10.040% 360 2 1(A) 0115981953 Loan Paid in Full 0 10.950% 180 2 1(A) 0115984841 Loan Paid in Full 0 10.100% 180 2 1(A) 0115997694 Loan Paid in Full 0 10.900% 360 2 1(A) 0115999856 Loan Paid in Full 0 9.600% 180 2 1(A) 0116013467 Loan Paid in Full 0 10.600% 180 3 1(A) 0116019324 Loan Paid in Full 0 11.350% 180 3 1(A) 0116019449 Loan Paid in Full 0 11.500% 180 3 1(B) 0115316416 Loan Paid in Full (1) 7.600% 360 4 1(B) 0115318057 Loan Paid in Full 0 8.400% 360 5 1(B) 0115323651 Loan Paid in Full (1) 6.190% 360 5 1(B) 0115323735 Loan Paid in Full (1) 6.280% 360 5 1(B) 0115325714 Loan Paid in Full (1) 8.050% 360 5 1(B) 0115336075 Loan Paid in Full 0 6.150% 360 4 1(B) 0115337099 Loan Paid in Full 0 6.300% 360 5 1(B) 0115338865 Loan Paid in Full 0 7.600% 360 4 1(B) 0115950768 Loan Paid in Full 0 7.275% 360 3 1(B) 0115952954 Loan Paid in Full 0 7.250% 360 2 1(B) 0115960866 Loan Paid in Full 0 8.000% 360 2 1(B) 0115977738 Loan Paid in Full 0 8.250% 360 2 1(B) 0115979643 Loan Paid in Full 0 8.850% 360 2 1(B) 0115981508 Loan Paid in Full 0 7.990% 360 2 1(B) 0115982886 Loan Paid in Full 0 8.750% 360 2 1(B) 0115987455 Loan Paid in Full 0 7.975% 360 2 1(B) 0115990954 Loan Paid in Full 0 7.350% 360 2 1(B) 0115997959 Loan Paid in Full 0 8.200% 360 2 1(B) 0115999930 Loan Paid in Full 0 6.300% 360 2 1(B) 0116000407 Loan Paid in Full 0 7.250% 360 3 1(B) 0116000548 Loan Paid in Full 0 7.850% 360 3 1(B) 0116007428 Loan Paid in Full 0 8.400% 360 2 1(B) 0116010042 Loan Paid in Full 0 6.525% 360 2 1(B) 0116010794 Loan Paid in Full 0 9.950% 360 2 1(B) 0116012410 Loan Paid in Full 0 6.050% 360 2 1(B) 0116019431 Loan Paid in Full 0 6.990% 360 3 2(A) 0115042715 Loan Paid in Full 0 10.300% 360 6 2(A) 0115315525 Loan Paid in Full 0 6.950% 360 5 2(A) 0115325656 Loan Paid in Full 0 8.100% 360 5 2(A) 0115332082 Loan Paid in Full 0 6.250% 360 5 2(A) 0115650616 Loan Paid in Full 0 6.600% 360 3 2(A) 0115651200 Loan Paid in Full 0 6.150% 360 4 2(A) 0115681462 Loan Paid in Full 0 6.600% 480 4 2(A) 0116001678 Loan Paid in Full 0 6.250% 360 2 2(A) 0116012055 Loan Paid in Full 0 7.990% 480 2 2(B) 0030324941 Loan Paid in Full 0 6.990% 360 4 2(B) 0030513345 Loan Paid in Full 0 8.250% 360 3 2(B) 0113984835 Loan Paid in Full (1) 6.700% 360 9 2(B) 0115207193 Loan Paid in Full 0 7.125% 360 5 2(B) 0115316606 Loan Paid in Full 0 6.490% 360 4 2(B) 0115317836 Loan Paid in Full 0 9.250% 360 5 2(B) 0115319311 Loan Paid in Full 0 9.600% 360 5 2(B) 0115321515 Loan Paid in Full 0 9.190% 360 5 2(B) 0115322828 Loan Paid in Full 0 5.990% 360 5 2(B) 0115323636 Loan Paid in Full 0 5.200% 360 5 2(B) 0115324147 Loan Paid in Full 0 6.550% 360 4 2(B) 0115324790 Loan Paid in Full 0 6.820% 360 5 2(B) 0115325326 Loan Paid in Full 0 8.375% 360 5 2(B) 0115325375 Loan Paid in Full 0 8.600% 360 4 2(B) 0115325953 Loan Paid in Full 0 5.400% 360 5 2(B) 0115326423 Loan Paid in Full 0 7.950% 360 5 2(B) 0115329609 Loan Paid in Full 0 7.500% 360 5 2(B) 0115332389 Loan Paid in Full 0 6.050% 360 5 2(B) 0115332470 Loan Paid in Full 0 7.300% 360 5 2(B) 0115332975 Loan Paid in Full 0 6.450% 360 5 2(B) 0115332983 Loan Paid in Full 0 8.900% 360 4 2(B) 0115333601 Loan Paid in Full 0 6.650% 360 5 2(B) 0115333759 Loan Paid in Full 0 8.400% 360 4 2(B) 0115334534 Loan Paid in Full 0 6.300% 360 4 2(B) 0115334906 Loan Paid in Full 0 6.300% 360 5 2(B) 0115335127 Loan Paid in Full 0 5.990% 360 4 2(B) 0115335168 Loan Paid in Full 0 7.900% 360 4 2(B) 0115335739 Loan Paid in Full 0 6.450% 360 5 2(B) 0115335747 Loan Paid in Full 0 6.550% 360 5 2(B) 0115335853 Loan Paid in Full 0 7.150% 360 5 2(B) 0115336919 Loan Paid in Full 0 7.850% 360 4 2(B) 0115338584 Loan Paid in Full 0 8.250% 360 5 2(B) 0115339004 Loan Paid in Full 0 8.250% 360 4 2(B) 0115339236 Loan Paid in Full (1) 7.990% 360 6 2(B) 0115339731 Loan Paid in Full 0 6.150% 360 4 2(B) 0115509184 Loan Paid in Full 0 8.350% 360 4 2(B) 0115583304 Loan Paid in Full 0 6.500% 360 3 2(B) 0115654717 Loan Paid in Full 0 7.650% 360 5 2(B) 0115948564 Loan Paid in Full 0 6.750% 360 2 2(B) 0115952780 Loan Paid in Full (1) 8.400% 360 2 2(B) 0115972184 Loan Paid in Full 0 6.700% 360 2 2(B) 0116002809 Loan Paid in Full (1) 8.550% 360 2 3(A) 0115958647 Loan Paid in Full 0 6.950% 360 2 3(B) 0030291603 Loan Paid in Full 0 6.250% 360 4 3(B) 0030291942 Loan Paid in Full 0 6.800% 360 5 3(B) 0030368658 Loan Paid in Full 0 6.875% 360 3 3(B) 0035283027 Loan Paid in Full 0 7.500% 360 2 3(B) 0115583049 Loan Paid in Full 0 6.950% 360 3 3(B) 0115981946 Loan Paid in Full 0 7.700% 360 2 4(A) 0113301295 Loan Paid in Full 0 6.750% 180 12 4(A) 0115002958 Loan Paid in Full 0 11.850% 360 6 4(A) 0115958654 Loan Paid in Full 0 9.850% 240 2 4(A) 0115972192 Loan Paid in Full 0 10.250% 180 2 4(A) 0115972945 Loan Paid in Full (1) 6.550% 360 2 4(A) 0115990418 Loan Paid in Full (1) 9.750% 180 2 4(A) 0115999948 Loan Paid in Full 0 10.700% 180 2 4(A) 0116007691 Loan Paid in Full 0 9.250% 180 2 4(A) 0116011495 Loan Paid in Full 0 9.250% 180 2 4(A) 0116021668 Loan Paid in Full 0 12.250% 180 2 4(B) 0011939915 Loan Paid in Full 0 6.250% 360 36 4(B) 0030141196 Loan Paid in Full 0 5.875% 360 4 4(B) 0030176416 Loan Paid in Full (1) 5.625% 360 5 4(B) 0030211676 Loan Paid in Full 0 7.500% 360 4 4(B) 0030485288 Loan Paid in Full 0 5.750% 360 3 4(B) 0035022599 Loan Paid in Full 0 7.000% 360 2 4(B) 0035338615 Loan Paid in Full 0 7.000% 360 2 4(B) 0115315707 Loan Paid in Full 0 6.875% 360 5 4(B) 0115316283 Loan Paid in Full 0 6.850% 360 5 4(B) 0115316796 Loan Paid in Full 0 7.500% 360 5 4(B) 0115317125 Loan Paid in Full 0 8.250% 360 4 4(B) 0115328452 Loan Paid in Full 0 7.750% 360 4 4(B) 0115335705 Loan Paid in Full 0 8.500% 360 5 4(B) 0115339970 Loan Paid in Full 0 9.750% 360 4 4(B) 0115450421 Loan Paid in Full 0 7.980% 360 4 4(B) 0115655524 Loan Paid in Full 0 7.500% 360 3 4(B) 0115660524 Loan Paid in Full 0 8.300% 360 3 4(B) 0115826349 Loan Paid in Full 0 7.180% 360 3 4(B) 0115827602 Loan Paid in Full 0 8.375% 360 3 4(B) 0115827701 Loan Paid in Full 0 6.625% 360 3 4(B) 0115950669 Loan Paid in Full 0 8.700% 360 2 4(B) 0115951048 Loan Paid in Full 0 9.300% 360 2 4(B) 0115953481 Loan Paid in Full 0 8.250% 360 3 4(B) 0115953531 Loan Paid in Full 0 7.850% 360 2 4(B) 0115958027 Loan Paid in Full 0 9.600% 360 2 4(B) 0115958852 Loan Paid in Full 0 7.250% 360 2 4(B) 0115959074 Loan Paid in Full 0 7.450% 360 2 4(B) 0115960783 Loan Paid in Full 0 6.850% 360 2 4(B) 0115972127 Loan Paid in Full 0 6.600% 360 2 4(B) 0115975930 Loan Paid in Full (1) 6.100% 360 2 4(B) 0115978033 Loan Paid in Full 0 7.650% 360 2 4(B) 0115982092 Loan Paid in Full 0 6.300% 360 2 4(B) 0115989790 Loan Paid in Full 0 7.500% 360 2 4(B) 0115990798 Loan Paid in Full 0 7.250% 360 2 4(B) 0115991804 Loan Paid in Full 0 8.500% 360 2 4(B) 0115997611 Loan Paid in Full 0 8.747% 360 2 4(B) 0116006859 Loan Paid in Full (1) 6.950% 360 2 4(B) 0116007212 Loan Paid in Full (1) 6.750% 360 2 4(B) 0116009325 Loan Paid in Full 0 8.150% 360 2 4(B) 0116009572 Loan Paid in Full 0 10.000% 360 3 4(B) 0116013442 Loan Paid in Full 0 7.800% 360 3 4(B) 0116016577 Loan Paid in Full 0 8.490% 360 3 4(B) 0116017872 Loan Paid in Full (1) 8.850% 360 2 4(B) 0116020371 Loan Paid in Full 0 9.650% 360 2 4(B) 0116021353 Loan Paid in Full 0 7.840% 360 2 4(B) 0116022708 Loan Paid in Full 0 7.300% 360 2

Prepayment - Voluntary Prepayments

4.1

Realized Loss Report - Collateral Summary

Trust Agreement dated as of June 1, 2005, among Structured Asset Securities Corporation, as Depositor, Aurora Loan Services LLC, as Master Servicer, The Murrayhill Company, as Credit Risk Manager, Wells Fargo Bank, N.A., as Securities Administrator and U.S. Bank National Association, as Trustee.

~~99.1~~Basis Risk Shortfall Distribution Statement Current Basis Risk Payment of Unpaid Non-Supported Basis Total Basis Risk Remaining Unpaid Basis Class Shortfall Basis Risk Shortfall Risk Shortfall Distribution Risk Shortfall A1 - - - - - A2 - - - - - A3 - - - - - A4 - - - - - A5 - - - - - M1 - - - - - M2 - - - - - M3 - - - - - M4 - - - - - M5 - - - - - M6 - - - - - M7 - - - - - M8 - - - - - M9 - - - - - B1 - - - - - B2 - - - - - Totals - - - - -

Ex 99.2

Mortgage Loan Sale and Assignment Agreement dated as of June 1, 2005, between Lehman Brothers Holdings Inc., as Seller, and Structured Asset Securities Corporation, as Purchaser.

99.2

Servicing Agreement dated as of June 1, 2005, among Lehman Brothers Holdings Inc., as Seller, and Aurora Loan Services LLC, as Master Servicer and Servicer.

99.3

Subservicing Agreement dated as of June 1, 2005, among Lehman Brothers Holdings Inc., as Seller, Aurora Loan Services LLC, as Master Servicer, and Option One Mortgage Corporation, as Servicer.

99.4

Servicing Agreement dated as of June 1, 2005, among Lehman Brothers Holdings Inc., as Seller, as Seller, Aurora Loan Services LLC, as Master Servicer, and Option One Mortgage Corporation, as Servicer.

99.5

The Mortgage Guaranty Insurance Corporation (“MGIC”) Mortgage Guaranty Master Policy (No. 22-590-4-3262) including Endorsement No. 71-70285.

99.6

Primary Mortgage Insurance Co. (“PMI”) Bulk Primary First Lien Master Policy No. 21046-0012-0 including Endorsement.

99.7

Republic Mortgage Insurance Company (“RMIC”) Master Policy 27138 including Endorsement.

99.8

Interest Rate Swap Agreement, dated as of June 30, 2005, including schedule to the master agreement and confirmation, between Swiss Re Financial Products Corporation and Supplemental Interest Trust, Structured Asset Investment Loan Trust Mortgage Pass-Through Certificates, Series 2005-6.

SIGNATURES

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

STRUCTURED ASSET SECURITIES

CORPORATION

By: /s/ Ellen V. Kiernan

Name: Ellen V. Kiernan

Title: Senior Vice President

Dated: June 30, 2005

EXHIBIT INDEX

Exhibit No.

Description

4.1

99.1

Filing Compare · Structured Asset Investment Loan Trust 2005-6