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) May 25, 2005

Structured Asset Securities Corporation (as Depositor under the Trust Agreement, dated as of April 1, 2005, providing for the issuance of Mortgage Pass-Through Certificates, Series 2005-6)
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)

333-120575
(Commission
File Number)

74-2440850
(IRS Employer
Identification No.)

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

10019
(Zip Code)

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

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

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

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

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

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

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

Section 8 - Other Events

Item 8.01. Other Events.

This current report on Form 8-K relates to the monthly distribution reported to the holders of Structured Asset Securities Corporation Mortgage Pass-Through Certificates, Series 2005-6, which was made on May 25, 2005.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to section 4.03 of the Trust Agreement for the distribution on May 25, 2005.

(Exhibit No. Description)

SIGNATURES

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

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

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

Date: May 31, 2005

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Reporting Package Table of Contents

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Administrator:
Robert Waddell 312.904.6257
robert.waddell@abnamro.com

Analyst:
Brian Scheff 714.259.6278
brian.scheff@abnamro.com

Statement Date:

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

Statements to Certificateholders
Cash Reconciliation Summary
Bond Interest Reconciliation
Other Related Information

Asset-Backed Facts ~ 15 Month Loan Status Summary

Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary
Modified Loan Detail

Realized Loss Detail
Historical REO Report

Page 2-7
Page 8-22
Page 23-24
Page 25

Page 26-40

Page 41-55
Page 56

Page 57
Page 58

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

SASC0506

SASC0506_200505_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

29-Apr-05
25-May-05

25-May-35

Parties to The Transaction

Depositor: Structured Asset Securities Corporation

Underwriter: Lehman Brothers Inc.

Master Servicer: Aurora Loan Services LLC

Rating Agency: Standard & Poor's Ratings Services/Fitch Ratings

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.alservices.com

www.etrustee.net

Page 1 of 58

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Next Index:

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

5.746779%

3.090000%

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates

Series 2005-6

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

342

REMIC II

Statement Date:

ABN AMRO Acct: 722590.1

1000.000000000

0.000000000

1000.000000000

4.583333088

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576BB9

1-A1

13,612,000.00

0.00

13,612,000.00

62,388.33

13,612,000.00

1000.000000000

2.537841445

0.000000000

997.462158555

4.583333300

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576BC7

1-A2

100,243,000.00

254,400.84

0.00

99,988,599.16

459,447.08

100,243,000.00

1000.000000000

2.537843220

0.000000000

997.462156780

4.583334746

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576BD5

1-A3

2,360,000.00

5,989.31

0.00

2,354,010.69

10,816.67

2,360,000.00

1000.000000000

0.000000000

1000.000000000

4.583333718

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576BE3

1-A4

8,669,000.00

0.00

8,669,000.00

39,732.92

8,669,000.00

1000.000000000

1.194985013

0.000000000

998.805014987

4.583333253

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576BF0

2-A1

41,368,000.00

49,434.14

0.00

41,318,565.86

189,603.33

41,368,000.00

1000.000000000

1.194984864

0.000000000

998.805015136

4.583335015

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576BG8

2-A2

1,982,000.00

2,368.46

0.00

1,979,631.54

9,084.17

1,982,000.00

1000.000000000

0.000000000

1000.000000000

4.583333174

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576BH6

2-A3

20,860,000.00

0.00

20,860,000.00

95,608.33

20,860,000.00

1000.000000000

19.866499654

0.000000000

980.133500346

2.583333251

3.390000000%

0.00

0.000000000

3.10000000%

0.000000000

863576BJ2

2-A4

40,516,000.00

804,911.10

0.00

39,711,088.90

104,666.33

40,516,000.00

1000.000000000

19.866499932

0.000000000

980.133500068

10.082994435

11.302141991%

0.00

0.000000000

12.09959300%

0.000000000

863576BK9

2-A5

14,734,000.00

292,713.01

0.00

14,441,286.99

148,562.84

14,734,000.00

1000.000000000

0.000000000

1000.000000000

4.583333242

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576BL7

2-A6

27,456,354.00

0.00

27,456,354.00

125,841.62

27,456,354.00

1000.000000000

10.821295759

0.000000000

989.178704241

3.624999962

Fixed

0.00

0.000000000

4.35000000%

0.000000000

863576BM5

2-A7

131,313,000.00

1,420,976.81

0.00

129,892,023.19

476,009.62

131,313,000.00

1000.000000000

0.000652790

0.000000000

999.999347210

2.666666537

3.490000000%

0.00

0.000000000

3.20000000%

0.000000000

863576BN3

2-A8

25,751,000.00

16.81

0.00

25,750,983.19

68,669.33

25,751,000.00

1000.000000000

0.000652499

0.000000000

999.999347501

9.854167023

11.027500000%

0.00

0.000000000

11.82500000%

0.000000000

863576BP8

2-A9

9,364,000.00

6.11

0.00

9,363,993.89

92,274.42

9,364,000.00

1000.000000000

0.000000000

1004.584000000

0.000000000

Fixed

22.92

0.00

0.000000000

5.50000000%

4.584000000

863576BQ6

2-A10

5,000.00

0.00

5,022.92

0.00

5,000.00

1000.000000000

515.974569078

0.000000000

488.608763534

0.000000000

Fixed

21,165.83

0.00

0.000000000

5.50000000%

4.583332612

863576BR4

2-A11

4,618,000.00

2,382,770.56

0.00

2,256,395.27

0.00

4,618,000.00

Page 2 of 58

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

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Next Index:

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

5.746779%

3.090000%

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates

Series 2005-6

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

342

REMIC II

Statement Date:

ABN AMRO Acct: 722590.1

1000.000000000

5.633802414

0.000000000

994.366197586

4.583333863

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576BS2

2-A12

6,296,000.00

35,470.42

0.00

6,260,529.58

28,856.67

6,296,000.00

1000.000000000

0.000000000

1000.000000000

4.583332706

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576BT0

2-A13

5,314,000.00

0.00

5,314,000.00

24,355.83

5,314,000.00

1000.000000000

0.000000000

1004.583333764

0.000000000

Fixed

35,470.42

0.00

0.000000000

5.50000000%

4.583333764

863576BU7

2-A14

7,739,000.00

0.00

7,774,470.42

0.00

7,739,000.00

1000.000000000

24.378752800

0.000000000

975.621247200

4.583333200

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576BV5

2-A15

25,000,000.00

609,468.82

0.00

24,390,531.18

114,583.33

25,000,000.00

1000.000000000

24.378752647

0.000000000

975.621247353

4.583333333

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576BW3

2-A16

80,739,000.00

1,968,316.11

0.00

78,770,683.89

370,053.75

80,739,000.00

1000.000000000

0.000000000

1000.000000000

4.583333407

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576BX1

2-A17

45,311,000.00

0.00

45,311,000.00

207,675.42

45,311,000.00

1000.000000000

0.000000000

1000.000000000

4.583333333

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576BY9

2-A18

16,464,000.00

0.00

16,464,000.00

75,460.00

16,464,000.00

1000.000000000

0.000000000

1000.000000000

4.583333224

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576BZ6

2-A19

30,460,000.00

0.00

30,460,000.00

139,608.33

30,460,000.00

1000.000000000

29.285284000

0.000000000

970.714716000

4.583334000

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576CA0

2-A20

5,000,000.00

146,426.42

0.00

4,853,573.58

22,916.67

5,000,000.00

1000.000000000

31.065322362

0.000000000

968.934677638

4.583333376

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576CB8

2-A21

78,266,000.00

2,431,358.52

0.00

75,834,641.48

358,719.17

78,266,000.00

1000.000000000

1.540544121

0.000000000

998.459455879

4.791666685

Fixed

0.00

0.000000000

5.75000000%

0.000000000

863576CC6

3-A1

269,223,000.00

414,749.91

0.00

268,808,250.09

1,290,026.88

269,223,000.00

1000.000000000

1.540544277

0.000000000

998.459455723

4.791666667

Fixed

0.00

0.000000000

5.75000000%

0.000000000

863576CD4

3-A2

10,344,000.00

15,935.39

0.00

10,328,064.61

49,565.00

10,344,000.00

1000.000000000

6.018224279

0.000000000

993.981775721

4.166666640

Fixed

0.00

0.000000000

5.00000000%

0.000000000

863576CE2

4A-1

122,936,000.00

739,856.42

0.00

122,196,143.58

512,233.33

122,936,000.00

1000.000000000

10.108375789

0.000000000

989.891624211

4.166666632

Fixed

0.00

0.000000000

5.00000000%

0.000000000

863576CF9

5A-1

95,000,000.00

960,295.70

0.00

94,039,704.30

395,833.33

95,000,000.00

1000.000000000

10.108375733

0.000000000

989.891624267

4.166666667

Fixed

0.00

0.000000000

5.00000000%

0.000000000

863576CG7

5A-2

75,000,000.00

758,128.18

0.00

74,241,871.82

312,500.00

75,000,000.00

Page 3 of 58

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Next Index:

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

5.746779%

3.090000%

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates

Series 2005-6

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

342

REMIC II

Statement Date:

ABN AMRO Acct: 722590.1

1000.000000000

10.108373843

0.000000000

989.891626157

4.166666667

Fixed

0.00

0.000000000

5.00000000%

0.000000000

863576CH5

5A-3

1,728,000.00

17,467.27

0.00

1,710,532.73

7,200.00

1,728,000.00

1000.000000000

1.260032194

0.000000000

998.739967806

4.166666607

Fixed

0.00

0.000000000

5.00000000%

0.000000000

863576CJ1

5A-4

55,601,000.00

70,059.05

0.00

55,530,940.95

231,670.83

55,601,000.00

1000.000000000

0.000000000

1000.000000000

4.166666706

Fixed

0.00

0.000000000

5.00000000%

0.000000000

863576CK8

5A-5

84,766,000.00

0.00

84,766,000.00

353,191.67

84,766,000.00

1000.000000000

0.000000000

1000.000000000

4.166666712

Fixed

0.00

0.000000000

5.00000000%

0.000000000

863576CL6

5A-6

73,411,000.00

0.00

73,411,000.00

305,879.17

73,411,000.00

1000.000000000

33.537340756

0.000000000

966.462659244

6.916666664

7.720000000%

0.00

0.000000000

8.30000000%

0.000000000

863576CN2

5A-8

36,544,667.00

1,225,610.95

0.00

35,319,056.05

252,767.28

36,544,667.00

1000.000000000

5.745053470

0.000000000

994.254946530

4.166666906

Fixed

0.00

0.000000000

5.00000000%

0.000000000

863576CP7

5A-9

13,933,000.00

80,045.83

0.00

13,852,954.17

58,054.17

13,933,000.00

1000.000000000

0.000000000

1000.000000000

4.166666903

Fixed

0.00

0.000000000

5.00000000%

0.000000000

863576CQ5

5A-10

14,116,000.00

0.00

14,116,000.00

58,816.67

14,116,000.00

1000.000000000

0.000000000

1004.166666493

0.000000000

Fixed

80,045.83

0.00

0.000000000

5.00000000%

4.166666493

863576CR3

5A-11

19,211,000.00

0.00

19,291,045.83

0.00

19,211,000.00

1000.000000000

1.610709384

0.000000000

998.389290616

0.000000000

N/A

0.00

0.000000000

0.00000000%

0.000000000

863576CS1

4,054,164.00

6,530.08

0.00

4,047,633.92

0.00

4,054,164.00

1000.000000000

0.000000000

989.447068210

4.583333259

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576CT9

55,859,078.00

0.00

55,269,600.96

256,020.77

55,859,078.00

1000.000000000

0.000000000

999.346295810

4.583333517

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576CU6

PAX

2,266,285.00

0.00

2,264,803.52

10,387.14

2,266,285.00

1000.000000000

1.000518363

0.000000000

998.999481637

4.452206465

5.342714734%

0.00

0.000000000

5.34264753%

0.000000000

863576CV4

20,449,000.00

20,459.60

0.00

20,428,540.40

91,043.17

20,449,000.00

1000.000000000

1.000517899

0.000000000

998.999482101

4.452206573

5.342714734%

0.00

0.000000000

5.34264753%

0.000000000

863576CW2

6,816,000.00

6,819.53

0.00

6,809,180.47

30,346.24

6,816,000.00

1000.000000000

1.000518779

0.000000000

998.999481221

4.452206573

5.342714734%

0.00

0.000000000

5.34264753%

0.000000000

863576CX0

4,260,000.00

4,262.21

0.00

4,255,737.79

18,966.40

4,260,000.00

1000.000000000

1.000516432

0.000000000

998.999483568

4.452206573

5.342714734%

0.00

0.000000000

5.34264753%

0.000000000

863576CY8

852,000.00

852.44

0.00

851,147.56

3,793.28

852,000.00

Page 4 of 58

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Next Index:

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

5.746779%

3.090000%

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates

Series 2005-6

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

342

REMIC II

Statement Date:

ABN AMRO Acct: 722590.1

1000.000000000

1.000516432

0.000000000

998.999483568

4.452206573

5.342714734%

0.00

0.000000000

5.34264753%

0.000000000

86359DBC0/U85985UT1

2,556,000.00

2,557.32

0.00

2,553,442.68

11,379.84

2,556,000.00

1000.000000000

1.000516432

0.000000000

998.999483568

4.452206573

5.342714734%

0.00

0.000000000

5.34264753%

0.000000000

86359DBD8/U85985UU8

2,556,000.00

2,557.32

0.00

2,553,442.68

11,379.84

2,556,000.00

1000.000000000

1.000517685

0.000000000

998.999482315

4.452204839

5.342714734%

0.00

0.000000000

5.34264753%

0.000000000

86359DBE6/U85985UV6

1,709,535.00

1,710.42

0.00

1,707,824.58

7,611.20

1,709,535.00

1000.000000000

0.000000000

4.600000000

Fixed

0.00

0.000000000

5.50000000%

0.000000000

863576CZ5

100.00

0.00

0.46

100.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSV347

R-1

0.00

Total P&I Payment

136,705.00

0.00

1,631,050,466.00

22,226,225.89

Total

1,616,454,545.94

14,732,625.06

0.00

7,493,600.83

Page 5 of 58

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Next Index:

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

5.746779%

3.090000%

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates

Series 2005-6

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

342

REMIC III

Statement Date:

ABN AMRO Acct: 722590.1

1000.000000000

33.537340805

0.000000000

966.462659195

2.666666694

3.490000000%

0.00

0.000000000

3.20000000%

0.000000000

863576CM4

5A-7

73,089,333.00

2,451,221.87

0.00

70,638,111.13

194,904.89

73,089,333.00

1000.000000000

0.000000000

966.462659195

0.125000046

4.010000000%

0.00

0.000000000

0.15000000%

0.000000000

863576DA9

5A-12

73,089,333.00

0.00

70,638,111.13

9,136.17

73,089,333.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSV419

R-3

0.00

Total P&I Payment

0.00

73,089,333.00

2,655,262.93

Total

70,638,111.13

2,451,221.87

0.00

204,041.06

Page 6 of 58

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Next Index:

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

5.746779%

3.090000%

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates

Series 2005-6

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

342

GRANTOR TRUST

Statement Date:

ABN AMRO Acct: 722590.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSV154

0.00

Total P&I Payment

0.00

Total

0.00

Page 7 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

1,701,821.16

0.00

)

(39,267.67

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

7,862,625.89

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

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

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

7,834,346.89

0.00
0.00
0.00
0.00

0.00

347,595.40

1,357,400.44
1,704,995.84

826,874.97

14,515,270.86

0.00
0.00
0.00

15,342,145.83
17,047,141.67

24,881,488.56

1,704,139,800.61

4,244

1,704,995.84

15,342,145.83

0.00
0.00

0.00

1,687,092,658.94

4,215

0.00

1,357,400.44

6,200,072.40

1,357,400.44

6,200,072.40

67,546.67

0.00

)

(39,267.67

259,202.49

287,481.49

39,267.67

0.00
0.00
0.00

39,267.67
39,267.67

0.00

)

(28,279.01

7,834,346.89

Interest Not Advanced (

Current Period

)

0.00

6,200,072.40

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 8 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Statement Date:

Cash Reconciliation Summary Pool Group 1 - Discount Mortgage Loans

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

16,361.68

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

68,297.60

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

67,550.28

0.00
0.00
0.00
0.00

0.00

362.88
661.32

1,024.20

3,386.85

0.00
0.00
0.00
0.00

3,386.85
4,411.05

71,961.33

15,512,152.11

1,024.20
3,386.85

0.00
0.00

0.00

15,507,741.06

0.00

661.32

51,935.92

661.32

51,935.92

747.32

0.00
0.00

2,484.38

3,231.70

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(747.32

67,550.28

Interest Not Advanced (

Current Period

)

0.00

51,935.92

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 9 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Statement Date:

Cash Reconciliation Summary Pool Group 1 - AX

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

68,791.00

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

324,350.34

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

321,443.98

0.00
0.00
0.00
0.00

0.00

2,443.09
4,744.68
7,187.77

5,520.51

0.00
0.00
0.00
0.00

5,520.51

12,708.28

334,152.26

68,298,624.05

299

7,187.77
5,520.51

0.00
0.00

0.00

68,285,915.77

299

0.00

4,744.68

255,559.34

4,744.68

255,559.34

2,906.36

0.00
0.00

11,322.52

14,228.88

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(2,906.36

321,443.98

Interest Not Advanced (

Current Period

)

0.00

255,559.34

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 10 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Statement Date:

Cash Reconciliation Summary Pool Group 1 - PAX

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

57,684.76

0.00

)

(37.69

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

213,281.86

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

210,859.30

0.00
0.00
0.00
0.00

0.00

2,326.92
2,079.11
4,406.03

3,528.21

236,000.00

0.00
0.00
0.00

239,528.21
243,934.24

454,793.54

44,806,307.67

213

4,406.03

239,528.21

0.00
0.00

0.00

44,562,373.43

212

0.00

2,079.11

155,634.80

2,079.11

155,634.80

2,460.26

0.00

)

(37.69

6,874.39

9,296.95

37.69

0.00
0.00
0.00

37.69
37.69

0.00

)

(2,422.56

210,859.30

Interest Not Advanced (

Current Period

)

0.00

155,634.80

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 11 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Statement Date:

Cash Reconciliation Summary Pool Group 2 - Discount Mortgage Loans

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

1,628.96

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

3,116.78

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

2,969.83

0.00
0.00
0.00
0.00

0.00

379.90
388.02
767.92

0.00
0.00
0.00
0.00
0.00
0.00

767.92

3,737.75

664,272.25

767.92

0.00

0.00
0.00

0.00

663,504.33

0.00

388.02

1,487.83

388.02

1,487.83

146.95

0.00
0.00

135.38

282.34

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(146.95

2,969.83

Interest Not Advanced (

Current Period

)

0.00

1,487.83

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 12 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Statement Date:

Cash Reconciliation Summary Pool Group 2 - AX

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

595,300.07

0.00

)

(23,808.52

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

2,787,401.64

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

2,788,143.16

0.00
0.00
0.00
0.00

0.00

136,280.59
564,233.97
700,514.56

204,774.90

9,192,532.30

0.00
0.00
0.00

9,397,307.20

10,097,821.76

12,885,964.92

600,069,395.34

1,242

700,514.56

9,397,307.20

0.00
0.00

0.00

589,971,573.58

1,223

0.00

564,233.97

2,215,910.09

564,233.97

2,215,910.09

23,067.00

741.52

)

(23,808.52

90,767.47

90,025.95

23,808.52

0.00
0.00
0.00

23,808.52
23,808.52

0.00

2,788,143.16

Interest Not Advanced (

Current Period

)

0.00

2,215,910.09

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 13 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Statement Date:

Cash Reconciliation Summary Pool Group 2 - PAX

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

3,791.93

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

20,362.79

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

20,234.04

0.00
0.00
0.00
0.00

0.00

918.58

4,154.61
5,073.19

180.73

0.00
0.00
0.00
0.00

180.73

5,253.92

25,487.96

4,298,805.48

5,073.19

180.73

0.00
0.00

0.00

4,293,551.56

0.00

4,154.61

16,570.86

4,154.61

16,570.86

128.75

0.00
0.00

587.71

716.47

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(128.75

20,234.04

Interest Not Advanced (

Current Period

)

0.00

16,570.86

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 14 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Statement Date:

Cash Reconciliation Summary Pool Group 3 - Discount Mortgage Loans

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

181,681.03

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

728,917.01

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

721,289.93

0.00
0.00
0.00
0.00

0.00

24,583.81
53,875.19
78,459.00

212,177.43

0.00
0.00
0.00
0.00

212,177.43
290,636.43

1,011,926.36

153,776,160.39

500

78,459.00

212,177.43

0.00
0.00

0.00

153,485,523.96

500

0.00

53,875.19

547,235.98

53,875.19

547,235.98

7,627.08

0.00
0.00

23,945.44

31,572.53

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(7,627.08

721,289.93

Interest Not Advanced (

Current Period

)

0.00

547,235.98

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 15 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Statement Date:

Cash Reconciliation Summary Pool Group 3 - AX

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

111,406.17

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

458,699.64

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

454,315.15

0.00
0.00
0.00
0.00

0.00

16,606.70
33,932.20
50,538.90

69,815.84

0.00
0.00
0.00
0.00

69,815.84

120,354.74

574,669.89

93,875,302.40

295

50,538.90
69,815.84

0.00
0.00

0.00

93,754,947.66

295

0.00

33,932.20

347,293.47

33,932.20

347,293.47

4,384.49

0.00
0.00

14,559.51

18,944.00

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(4,384.49

454,315.15

Interest Not Advanced (

Current Period

)

0.00

347,293.47

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 16 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Statement Date:

Cash Reconciliation Summary Pool Group 3 - PAX

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

59,913.32

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

204,164.38

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

201,684.82

0.00
0.00
0.00
0.00

0.00

5,320.14

12,753.04
18,073.18

11,221.00

0.00
0.00
0.00
0.00

11,221.00
29,294.18

230,979.00

41,819,842.83

145

18,073.18
11,221.00

0.00
0.00

0.00

41,790,548.65

145

0.00

12,753.04

144,251.07

12,753.04

144,251.07

2,479.56

0.00
0.00

6,232.91

8,712.47

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(2,479.56

201,684.82

Interest Not Advanced (

Current Period

)

0.00

144,251.07

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 17 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Statement Date:

Cash Reconciliation Summary Pool Group 4 - AX

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

106,621.93

0.00

)

(2,656.35

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

553,748.37

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

552,182.77

0.00
0.00
0.00
0.00

0.00

27,380.11

124,832.90
152,213.01

20,433.96

566,688.50

0.00
0.00
0.00

587,122.46
739,335.47

1,291,518.24

123,343,508.17

279

152,213.01
587,122.46

0.00
0.00

0.00

122,604,172.70

278

0.00

124,832.90

449,782.78

124,832.90

449,782.78

4,221.95

0.00

)

(2,656.35

18,598.62

20,164.22

2,656.35

0.00
0.00
0.00

2,656.35
2,656.35

0.00

)

(1,565.60

552,182.77

Interest Not Advanced (

Current Period

)

0.00

449,782.78

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 18 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Statement Date:

Cash Reconciliation Summary Pool Group 4 - PAX

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

2,203.25

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

11,166.31

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

11,087.97

0.00
0.00
0.00
0.00

0.00

568.54

2,728.11
3,296.65

802.23

0.00
0.00
0.00
0.00

802.23

4,098.88

15,186.85

2,487,585.57

3,296.65

802.23

0.00
0.00

0.00

2,483,486.69

0.00

2,728.11

8,963.06

2,728.11

8,963.06

78.34

0.00
0.00

336.26

414.60

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(78.34

11,087.97

Interest Not Advanced (

Current Period

)

0.00

8,963.06

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 19 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Statement Date:

Cash Reconciliation Summary Pool Group 5 - Discount Mortgage Loans

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

0.00
0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,303.40

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

1,303.40

0.00
0.00
0.00
0.00

0.00

403.55
403.55

)

(0.03

0.00
0.00
0.00
0.00

)

(0.03

403.52

1,706.92

330,673.06

403.55

-0.03

0.00
0.00

0.00

330,269.54

0.00

403.55

1,303.40

403.55

1,303.40

0.00
0.00
0.00

212.18

0.00
0.00
0.00
0.00
0.00
0.00

0.00

1,303.40

Interest Not Advanced (

Current Period

)

0.00

1,303.40

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 20 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Statement Date:

Cash Reconciliation Summary Pool Group 5 - AX

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

490,982.02

0.00

)

(12,765.10

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

2,452,842.06

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

2,446,506.91

0.00
0.00
0.00
0.00

0.00

128,949.30
544,329.33
673,278.63

294,732.01

4,520,050.06

0.00
0.00
0.00

4,814,782.07
5,488,060.70

7,934,567.61

547,072,161.09

1,172

673,278.63

4,814,782.07

0.00
0.00

0.00

541,584,100.39

1,164

0.00

544,329.33

1,974,625.14

544,329.33

1,974,625.14

19,100.25

0.00

)

(12,765.10

82,046.57

88,381.72

12,765.10

0.00
0.00
0.00

12,765.10
12,765.10

0.00

)

(6,335.14

2,446,506.91

Interest Not Advanced (

Current Period

)

0.00

1,974,625.14

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 21 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Statement Date:

Cash Reconciliation Summary Pool Group 5 - PAX

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

5,455.04

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

34,973.70

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

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

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

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

Total Servicing Fees

PPIS Summary

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

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

34,775.34

0.00
0.00
0.00
0.00

0.00

1,474.84
8,284.41
9,759.25

301.33

0.00
0.00
0.00
0.00

301.33

10,060.58

44,835.92

7,785,010.20

9,759.25

301.33

0.00
0.00

0.00

7,774,949.62

0.00

8,284.41

29,518.66

8,284.41

29,518.66

198.37

0.00
0.00

1,099.14

1,297.50

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(198.37

34,775.34

Interest Not Advanced (

Current Period

)

0.00

29,518.66

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

0.00

0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

Page 22 of 58

Structured Asset Securities Corporation

Class

Accrued

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Int erest (2)

Payment

Amount

PPIS

Int erest

Certificate

Accretion

Interest

Loss/Exp

Interest

Penalties

Proceeds (1)

Interest

Shortfalls

Certificate

Rate

Pass

Thru

Method Days

Outstanding

Remaining

Statement Date:

Distributable

Current Period

(Shortfall)/

Recovery

Int Accrual

on Prior

Shortfall (3)

2.00
1.00

0.00

1-A1

62,388.33

0.00

0.00%

30/360

5.500000000%

0.00

1-A2

459,447.08

0.00

0.00%

30/360

5.500000000%

0.00

1-A3

10,816.67

0.00

0.00%

30/360

5.500000000%

0.00

1-A4

39,732.92

0.00

0.00%

30/360

5.500000000%

0.00

2-A1

189,603.33

0.00

0.00%

30/360

5.500000000%

0.00

2-A2

9,084.17

0.00

0.00%

30/360

5.500000000%

0.00

2-A3

95,608.33

0.00

0.00%

30/360

5.500000000%

0.00

2-A4

104,666.33

0.00

0.00%

30/360

3.100000000%

0.00

2-A5

148,562.84

0.00

0.00%

30/360

12.099593000%

0.00

2-A6

125,841.62

0.00

0.00%

30/360

5.500000000%

0.00

2-A7

476,009.62

0.00

0.00%

30/360

4.350000000%

0.00

2-A8

68,669.33

0.00

0.00%

30/360

3.200000000%

0.00

2-A9

92,274.42

0.00

0.00%

30/360

11.825000000%

0.00

22.92

0.00

2-A10

22.92

0.00

0.00%

30/360

5.500000000%

0.00

21,165.83

0.00

2-A11

21,165.83

0.00

0.00%

30/360

5.500000000%

0.00

2-A12

28,856.67

0.00

0.00%

30/360

5.500000000%

0.00

2-A13

24,355.83

0.00

0.00%

30/360

5.500000000%

0.00

35,470.42

0.00

2-A14

35,470.42

0.00

0.00%

30/360

5.500000000%

0.00

2-A15

114,583.33

0.00

0.00%

30/360

5.500000000%

0.00

2-A16

370,053.75

0.00

0.00%

30/360

5.500000000%

0.00

2-A17

207,675.42

0.00

0.00%

30/360

5.500000000%

0.00

2-A18

75,460.00

0.00

0.00%

30/360

5.500000000%

0.00

2-A19

139,608.33

0.00

0.00%

30/360

5.500000000%

0.00

2-A20

22,916.67

0.00

0.00%

30/360

5.500000000%

0.00

2-A21

358,719.17

0.00

0.00%

30/360

5.500000000%

0.00

3-A1

1,290,026.88

0.00

0.00%

30/360

5.750000000%

0.00

3-A2

49,565.00

0.00

0.00%

30/360

5.750000000%

0.00

4A-1

512,233.33

0.00

0.00%

30/360

5.000000000%

0.00

5A-1

395,833.33

0.00

0.00%

30/360

5.000000000%

0.00

5A-2

312,500.00

0.00

0.00%

30/360

5.000000000%

0.00

5A-3

7,200.00

0.00

0.00%

30/360

5.000000000%

0.00

5A-4

231,670.83

0.00

0.00%

30/360

5.000000000%

0.00

(2) Accrued - Deductions + Additions Interest

(3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable.

Page 23 of 58

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

(4) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A).

Structured Asset Securities Corporation

Class

Accrued

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Int erest (2)

Payment

Amount

PPIS

Int erest

Certificate

Accretion

Interest

Loss/Exp

Interest

Penalties

Proceeds (1)

Interest

Shortfalls

Certificate

Rate

Pass

Thru

Method Days

Outstanding

Remaining

Statement Date:

Distributable

Current Period

(Shortfall)/

Recovery

Int Accrual

on Prior

Shortfall (3)

2.00

33.00

0.00

5A-5

353,191.67

0.00

0.00%

30/360

5.000000000%

0.00

5A-6

305,879.17

0.00

0.00%

30/360

5.000000000%

0.00

5A-8

252,767.28

0.00

0.00%

30/360

8.300000000%

0.00

5A-9

58,054.17

0.00

0.00%

30/360

5.000000000%

0.00

5A-10

58,816.67

0.00

0.00%

30/360

5.000000000%

0.00

80,045.83

0.00

5A-11

80,045.83

0.00

0.00%

30/360

5.000000000%

0.00

0.00%

0.000000000%

0.00

256,020.77

0.00

0.00%

30/360

5.500000000%

0.00

PAX

10,387.14

0.00

0.00%

30/360

5.500000000%

0.00

91,043.17

0.00

0.00%

30/360

5.342647526%

0.00

30,346.24

0.00

0.00%

30/360

5.342647526%

0.00

18,966.40

0.00

0.00%

30/360

5.342647526%

0.00

3,793.28

0.00

0.00%

30/360

5.342647526%

0.00

11,379.84

0.00

0.00%

30/360

5.342647526%

0.00

11,379.84

0.00

0.00%

30/360

5.342647526%

0.00

7,611.20

0.00

0.00%

30/360

5.342647526%

0.00

0.46

0.00

0.00%

30/360

5.500000000%

0.00

30/360

0.000000000%

0.00

5A-7

194,904.89

0.00

0.00%

30/360

3.200000000%

0.00

5A-12

9,136.17

0.00

30/360

0.150000000%

0.00

136,705.00

0.00

7,834,346.89

7,697,641.89

0.00

(2) Accrued - Deductions + Additions Interest

(3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable.

Page 24 of 58

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

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Statement Date:

Other Related Information

Special Hazard Coverage

Beginning

Balance

Current

Reduction

Ending

Balance

Beginning

Balance

Current

Reduction

Beginning

Balance

Current

Reduction

Ending

Balance

Fraud Loss Coverage

Bankruptcy Loss Coverage

Ending

Balance

Number of Payoffs:
Aggregate Payoff Amounts:

Number of Curtailments:
Aggregate Curtailment Amounts:

Number of Loans in Foreclosure:
Book Value of Loans in Foreclosure:

Prior Realized Losses Allocated to the Certificates:
Current Realized Losses Allocated to the Certificates:
Cumulative Realized Losses Allocated to the Certificates since Cutoff:

Total

17,041,398.00

0.00

34,082,796.00

0.00

150,952.73

0.00

14,515,270.86

2,336

0.00

826,874.97

0.00

Page 25 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

ABN AMRO Acct: 722590.1

0.24%

0.25%

0.00%

25-May-05

4,214,591

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 26 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Pool Group 1 - Discount Mortgage Loans

ABN AMRO Acct: 722590.1

0.00%

25-May-05

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 27 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Pool Group 1 - AX

ABN AMRO Acct: 722590.1

0.00%

25-May-05

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 28 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Pool Group 1 - PAX

ABN AMRO Acct: 722590.1

0.00%

25-May-05

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 29 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Pool Group 2 - Discount Mortgage Loans

ABN AMRO Acct: 722590.1

0.00%

25-May-05

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 30 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Pool Group 2 - AX

ABN AMRO Acct: 722590.1

0.41%

0.36%

0.00%

25-May-05

2,128,213

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 31 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Pool Group 2 - PAX

ABN AMRO Acct: 722590.1

0.00%

25-May-05

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 32 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Pool Group 3 - Discount Mortgage Loans

ABN AMRO Acct: 722590.1

0.20%

0.17%

0.00%

25-May-05

259,469

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 33 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Pool Group 3 - AX

ABN AMRO Acct: 722590.1

0.34%

0.45%

0.00%

25-May-05

418,769

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 34 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Pool Group 3 - PAX

ABN AMRO Acct: 722590.1

0.00%

25-May-05

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 35 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Pool Group 4 - AX

ABN AMRO Acct: 722590.1

0.00%

25-May-05

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 36 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Pool Group 4 - PAX

ABN AMRO Acct: 722590.1

0.00%

25-May-05

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 37 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Pool Group 5 - Discount Mortgage Loans

ABN AMRO Acct: 722590.1

0.00%

25-May-05

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 38 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Pool Group 5 - AX

ABN AMRO Acct: 722590.1

0.26%

0.00%

25-May-05

1,408,140

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 39 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

Pool Group 5 - PAX

ABN AMRO Acct: 722590.1

0.00%

25-May-05

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 40 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-May-05

4,215

99.32%

1,687,092,659

99.00%

0.68%

0.85%

0.00%

342

5.75%

5.52%

14,515,271

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

Page 41 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 1 - Discount Mortgage Loans

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-May-05

1.48%

15,507,741

0.91%

0.00%

358

111

5.48%

5.23%

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

Page 42 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 1 - AX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-May-05

299

7.05%

68,285,916

4.01%

0.00%

358

106

5.90%

5.65%

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

Page 43 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 1 - PAX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-May-05

212

5.00%

44,562,373

2.61%

0.47%

0.53%

0.00%

359

107

5.90%

5.65%

236,000

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

Page 44 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 2 - Discount Mortgage Loans

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-May-05

0.05%

663,504

0.04%

0.00%

338

5.88%

5.36%

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

Page 45 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 2 - AX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-May-05

1,223

28.82%

589,971,574

34.62%

1.53%

0.00%

337

5.80%

5.58%

9,192,532

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

Page 46 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 2 - PAX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-May-05

0.24%

4,293,552

0.25%

0.00%

335

5.85%

5.65%

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

Page 47 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 3 - Discount Mortgage Loans

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-May-05

500

11.78%

153,485,524

9.01%

0.00%

358

5.88%

5.63%

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

Page 48 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 3 - AX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-May-05

295

6.95%

93,754,948

5.50%

0.00%

358

6.05%

5.81%

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

Page 49 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 3 - PAX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-May-05

145

3.42%

41,790,549

2.45%

0.00%

359

6.04%

5.79%

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

Page 50 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 4 - AX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-May-05

278

6.55%

122,604,173

7.19%

0.36%

0.46%

0.00%

335

5.59%

5.37%

566,689

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

Page 51 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 4 - PAX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-May-05

0.14%

2,483,487

0.15%

0.00%

326

5.55%

5.35%

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

Page 52 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 5 - Discount Mortgage Loans

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-May-05

0.02%

330,270

0.02%

0.00%

340

5.50%

4.73%

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

Page 53 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 5 - AX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-May-05

1,164

27.43%

541,584,100

31.78%

0.68%

0.83%

0.00%

336

5.59%

5.37%

4,520,050

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

Page 54 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 5 - PAX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-May-05

0.40%

7,774,950

0.46%

0.00%

334

5.56%

5.36%

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

Page 55 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 56 of 58

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning

Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation

Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Statement Date:

Current Total

Cumulative

Page 57 of 58

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

Structured Asset Securities Corporation

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

25-May-05
25-May-05

N/A

27-Jun-05

29-Apr-05

Mortgage Pass-Through Certificates

Series 2005-6

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Actual

Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 722590.1

Page 58 of 58

Structured Asset Securities Corp Trust 2005-6 8-K