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) June 27, 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 June 27, 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 June 27, 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: June 30, 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:

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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 2-6
Page 7-21
Page 22-23
Page 24

Page 25-39

Page 40-54
Page 55

Page 56
Page 57

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

SASC0506

SASC0506_200506_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 57

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.746880%

3.090000%
3.314380%

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

341

REMIC II

Statement Date:

ABN AMRO Acct: 722590.1

1000.000000000

0.000000000

1000.000000000

4.583333088

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BB9

1-A1

13,612,000.00

0.00

13,612,000.00

62,388.33

13,612,000.00

997.462158555

6.476430773

0.000000000

990.985727781

4.571701565

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BC7

1-A2

100,243,000.00

649,216.85

0.00

99,339,382.31

458,281.08

99,988,599.16

997.462156780

6.476432203

0.000000000

990.985724576

4.571703390

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BD5

1-A3

2,360,000.00

15,284.38

0.00

2,338,726.31

10,789.22

2,354,010.69

1000.000000000

0.000000000

1000.000000000

4.583333718

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BE3

1-A4

8,669,000.00

0.00

8,669,000.00

39,732.92

8,669,000.00

998.805014987

1.221847322

0.000000000

997.583167666

4.577856314

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BF0

2-A1

41,368,000.00

50,545.38

0.00

41,268,020.48

189,376.76

41,318,565.86

998.805015136

1.221846620

0.000000000

997.583168517

4.577855701

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BG8

2-A2

1,982,000.00

2,421.70

0.00

1,977,209.84

9,073.31

1,979,631.54

1000.000000000

0.000000000

1000.000000000

4.583333174

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BH6

2-A3

20,860,000.00

0.00

20,860,000.00

95,608.33

20,860,000.00

980.133500346

18.048227120

0.000000000

962.085273225

2.768877234

3.6143800000%

0.00

0.000000000

3.3900000000%

0.000000000

863576BJ2

2-A4

40,516,000.00

731,241.97

0.00

38,979,846.93

112,183.83

39,711,088.90

980.133500068

18.048227230

0.000000000

962.085272838

9.231339758

10.6851350640%

0.00

0.000000000

11.3021419912%

0.000000000

863576BK9

2-A5

14,734,000.00

265,922.58

0.00

14,175,364.41

136,014.56

14,441,286.99

989.178723803

0.000000000

977.956471205

4.533735980

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BL7

2-A6

27,456,354.00

0.00

26,851,119.07

124,479.86

27,159,241.21

989.178704241

11.222252405

0.000000000

977.956451836

3.585772772

Fixed

0.00

0.000000000

4.3500000000%

0.000000000

863576BM5

2-A7

131,313,000.00

1,473,627.63

0.00

128,418,395.56

470,858.58

129,892,023.19

999.999347210

0.000655509

0.000000000

999.998691701

2.908331327

3.7143800000%

0.00

0.000000000

3.4900000000%

0.000000000

863576BN3

2-A8

25,751,000.00

16.88

0.00

25,750,966.31

74,892.44

25,750,983.19

999.999347501

0.000655703

0.000000000

999.998691798

9.189577104

10.4104550000%

0.00

0.000000000

11.0275000000%

0.000000000

863576BP8

2-A9

9,364,000.00

6.14

0.00

9,363,987.75

86,051.20

9,363,993.89

1004.584000000

0.000000000

1009.188000000

0.000000000

Fixed

23.02

0.00

0.000000000

5.5000000000%

4.604000000

863576BQ6

2-A10

5,000.00

0.00

5,045.94

0.00

5,022.92

488.608763534

427.262152447

0.000000000

63.586067562

0.000000000

Fixed

10,341.81

0.00

0.000000000

5.5000000000%

2.239456475

863576BR4

2-A11

4,618,000.00

1,973,096.62

0.00

293,640.46

0.00

2,256,395.27

994.366197586

5.659623571

0.000000000

988.706574015

4.557511118

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BS2

2-A12

6,296,000.00

35,632.99

0.00

6,224,896.59

28,694.09

6,260,529.58

1000.000000000

0.000000000

1000.000000000

4.583332706

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BT0

2-A13

5,314,000.00

0.00

5,314,000.00

24,355.83

5,314,000.00

1004.583333764

0.000000000

1009.187674118

0.000000000

Fixed

35,632.99

0.00

0.000000000

5.5000000000%

4.604340354

863576BU7

2-A14

7,739,000.00

0.00

7,810,103.41

0.00

7,774,470.42

975.621247200

22.176690000

0.000000000

953.444557200

4.471597200

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BV5

2-A15

25,000,000.00

554,417.25

0.00

23,836,113.93

111,789.93

24,390,531.18

Page 2 of 57

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:
Current Index:
Next Index:

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

5.746880%

3.090000%
3.314380%

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

341

REMIC II

Statement Date:

ABN AMRO Acct: 722590.1

975.621247353

22.176689828

0.000000000

953.444557525

4.471597369

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BW3

2-A16

80,739,000.00

1,790,523.76

0.00

76,980,160.13

361,032.30

78,770,683.89

1000.000000000

0.000000000

1000.000000000

4.583333407

Fixed

0.00

0.000000000

5.5000000000%

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

5.5000000000%

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

5.5000000000%

0.000000000

863576BZ6

2-A19

30,460,000.00

0.00

30,460,000.00

139,608.33

30,460,000.00

970.714716000

26.640028000

0.000000000

944.074688000

4.449110000

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576CA0

2-A20

5,000,000.00

133,200.14

0.00

4,720,373.44

22,245.55

4,853,573.58

968.934677638

28.259280786

0.000000000

940.675396852

4.440950604

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576CB8

2-A21

78,266,000.00

2,211,740.87

0.00

73,622,900.61

347,575.44

75,834,641.48

998.459455879

4.757236306

0.000000000

993.702219573

4.784284887

Fixed

0.00

0.000000000

5.7500000000%

0.000000000

863576CC6

3-A1

269,223,000.00

1,280,757.43

0.00

267,527,492.66

1,288,039.53

268,808,250.09

998.459455723

4.757236079

0.000000000

993.702219644

4.784284609

Fixed

0.00

0.000000000

5.7500000000%

0.000000000

863576CD4

3-A2

10,344,000.00

49,208.85

0.00

10,278,855.76

49,488.64

10,328,064.61

993.981775721

8.004468667

0.000000000

985.977307054

4.141590746

Fixed

0.00

0.000000000

5.0000000000%

0.000000000

863576CE2

4A-1

122,936,000.00

984,037.36

0.00

121,212,106.22

509,150.60

122,196,143.58

989.891624211

9.301164632

0.000000000

980.590459579

4.124548421

Fixed

0.00

0.000000000

5.0000000000%

0.000000000

863576CF9

5A-1

95,000,000.00

883,610.64

0.00

93,156,093.66

391,832.10

94,039,704.30

989.891624267

9.301164533

0.000000000

980.590459733

4.124548400

Fixed

0.00

0.000000000

5.0000000000%

0.000000000

863576CG7

5A-2

75,000,000.00

697,587.34

0.00

73,544,284.48

309,341.13

74,241,871.82

989.891626157

9.301163194

0.000000000

980.590462963

4.124548611

Fixed

0.00

0.000000000

5.0000000000%

0.000000000

863576CH5

5A-3

1,728,000.00

16,072.41

0.00

1,694,460.32

7,127.22

1,710,532.73

998.739967806

1.279744789

0.000000000

997.460223018

4.161416521

Fixed

0.00

0.000000000

5.0000000000%

0.000000000

863576CJ1

5A-4

55,601,000.00

71,155.09

0.00

55,459,785.86

231,378.92

55,530,940.95

1000.000000000

0.000000000

1000.000000000

4.166666706

Fixed

0.00

0.000000000

5.0000000000%

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

5.0000000000%

0.000000000

863576CL6

5A-6

73,411,000.00

0.00

73,411,000.00

305,879.17

73,411,000.00

966.462659244

30.798166529

0.000000000

935.664492715

6.217576425

7.2712400000%

0.00

0.000000000

7.7200000000%

0.000000000

863576CN2

5A-8

36,544,667.00

1,125,508.74

0.00

34,193,547.31

227,219.26

35,319,056.05

994.254946530

5.768991603

0.000000000

988.485954927

4.142728773

Fixed

0.00

0.000000000

5.0000000000%

0.000000000

863576CP7

5A-9

13,933,000.00

80,379.36

0.00

13,772,574.81

57,720.64

13,852,954.17

1000.000000000

0.000000000

1000.000000000

4.166666903

Fixed

0.00

0.000000000

5.0000000000%

0.000000000

863576CQ5

5A-10

14,116,000.00

0.00

14,116,000.00

58,816.67

14,116,000.00

1004.166666493

0.000000000

1008.350694394

0.000000000

Fixed

80,379.36

0.00

0.000000000

5.0000000000%

4.184027901

863576CR3

5A-11

19,211,000.00

0.00

19,371,425.19

0.00

19,291,045.83

Page 3 of 57

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.746880%

3.090000%
3.314380%

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

341

REMIC II

Statement Date:

ABN AMRO Acct: 722590.1

998.389290616

4.737366323

0.000000000

993.651924293

0.000000000

N/A

0.00

0.000000000

0.0000000000%

0.000000000

863576CS1

4,054,164.00

19,206.06

0.00

4,028,427.86

0.00

4,047,633.92

989.447068210

0.000000000

979.197491588

4.534965651

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576CT9

55,859,078.00

0.00

54,697,069.06

253,319.00

55,269,600.96

999.346295810

0.000000000

998.713498082

4.580337424

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576CU6

PAX

2,266,285.00

0.00

2,263,369.42

10,380.35

2,264,803.52

998.999481637

1.017402807

0.000000000

997.982078830

4.447807717

5.3427828450%

0.00

0.000000000

5.3427147339%

0.000000000

863576CV4

20,449,000.00

20,804.87

0.00

20,407,735.53

90,953.22

20,428,540.40

998.999482101

1.017403169

0.000000000

997.982078932

4.447808099

5.3427828450%

0.00

0.000000000

5.3427147339%

0.000000000

863576CW2

6,816,000.00

6,934.62

0.00

6,802,245.85

30,316.26

6,809,180.47

998.999481221

1.017403756

0.000000000

997.982077465

4.447807512

5.3427828450%

0.00

0.000000000

5.3427147339%

0.000000000

863576CX0

4,260,000.00

4,334.14

0.00

4,251,403.65

18,947.66

4,255,737.79

998.999483568

1.017406103

0.000000000

997.982077465

4.447805164

5.3427828450%

0.00

0.000000000

5.3427147339%

0.000000000

863576CY8

852,000.00

866.83

0.00

850,280.73

3,789.53

851,147.56

998.999483568

1.017402191

0.000000000

997.982081377

4.447809077

5.3427828450%

0.00

0.000000000

5.3427147339%

0.000000000

86359DBC0/U85985UT1

2,556,000.00

2,600.48

0.00

2,550,842.20

11,368.60

2,553,442.68

998.999483568

1.017402191

0.000000000

997.982081377

4.447809077

5.3427828450%

0.00

0.000000000

5.3427147339%

0.000000000

86359DBD8/U85985UU8

2,556,000.00

2,600.48

0.00

2,550,842.20

11,368.60

2,553,442.68

998.999482315

1.017405318

0.000000000

997.982076998

4.447805982

5.3427828450%

0.00

0.000000000

5.3427147339%

0.000000000

86359DBE6/U85985UV6

1,709,535.00

1,739.29

0.00

1,706,085.29

7,603.68

1,707,824.58

0.000000000

Fixed

0.00

0.000000000

N/A

0.000000000

863576CZ5

100.00

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSV347

R-1

0.00

Total P&I Payment

126,377.18

0.00

1,631,050,466.00

1,616,454,545.94

22,549,698.89

Total

1,601,446,623.99

15,134,299.13

0.00

7,415,399.76

Page 4 of 57

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.746880%

3.090000%
3.314380%

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

341

REMIC III

Statement Date:

ABN AMRO Acct: 722590.1

966.462659195

30.798166540

0.000000000

935.664492656

2.810795523

3.7143800000%

0.00

0.000000000

3.4900000000%

0.000000000

863576CM4

5A-7

73,089,333.00

2,251,017.45

0.00

68,387,093.68

205,439.17

70,638,111.13

966.462659195

0.000000000

935.664492656

0.120807779

3.7856200000%

0.00

0.000000000

0.1500000000%

0.000000000

863576DA9

5A-12

73,089,333.00

0.00

68,387,093.68

8,829.76

70,638,111.13

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

70,638,111.13

2,465,286.38

Total

68,387,093.68

2,251,017.45

0.00

214,268.93

Page 5 of 57

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

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

5.746880%

3.090000%
3.314380%

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

341

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 6 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

1,838,393.36

0.00

)

(35,996.74

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

7,793,478.75

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

7,756,045.89

0.00
0.00
0.00
0.00

0.00

365,365.23

1,350,240.86
1,715,606.09

882,367.02

14,660,966.28

0.00
0.00
0.00

15,543,333.30
17,258,939.39

25,014,985.28

1,687,092,658.94

4,215

1,715,606.09

15,543,333.30

0.00
0.00

0.00

1,669,833,719.55

4,176

1,357,400.44

6,200,072.40

1,350,240.86

5,991,082.13

1,354,896.59

6,028,361.17

73,429.59

0.00

)

(35,996.74

250,124.00

287,556.85

35,996.74

0.00
0.00
0.00

35,996.74
35,996.74

0.00

)

(37,432.85

7,756,045.89

Interest Not Advanced (

Current Period

)

0.00

5,991,082.13

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(6,162,793.35

)

(1,352,744.71

0.00

Advance Summary (Advance Made by Servicer)

Page 7 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

18,812.34

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

68,387.33

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

67,531.31

0.00
0.00
0.00
0.00

0.00

1,026.72
1,026.72

2,764.22

0.00
0.00
0.00
0.00

2,764.22
3,790.94

71,322.25

15,507,741.06

1,026.72
2,764.22

0.00
0.00

0.00

15,503,950.12

661.32

51,935.92

1,026.72

49,574.99

1,026.72

52,242.21

856.02

0.00
0.00

2,374.76

3,230.78

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(856.02

67,531.31

Interest Not Advanced (

Current Period

)

0.00

49,574.99

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(49,268.70

)

(661.32

0.00

Advance Summary (Advance Made by Servicer)

Page 8 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

106,091.59

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

325,877.19

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

321,384.41

0.00
0.00
0.00
0.00

0.00

2,871.27
4,351.10
7,222.37

11,389.93

624,999.00

0.00
0.00
0.00

636,388.93
643,611.30

964,995.71

68,285,915.77

299

7,222.37

636,388.93

0.00
0.00

0.00

67,642,304.47

297

4,744.68

255,559.34

4,351.10

219,785.60

4,351.10

222,119.98

4,492.78

0.00
0.00

9,733.46

14,226.23

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(4,492.78

321,384.41

Interest Not Advanced (

Current Period

)

0.00

219,785.60

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(253,224.97

)

(4,744.68

0.00

Advance Summary (Advance Made by Servicer)

Page 9 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

84,048.24

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

213,302.72

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

209,740.18

0.00
0.00
0.00
0.00

0.00

2,506.37
1,920.44
4,426.81

13,178.60

0.00
0.00
0.00
0.00

13,178.60
17,605.41

227,345.59

44,562,373.43

212

4,426.81

13,178.60

0.00
0.00

0.00

44,544,768.02

212

2,079.11

155,634.80

1,920.44

129,254.48

1,920.44

131,052.73

3,562.55

0.00
0.00

5,721.28

9,283.83

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(3,562.55

209,740.18

Interest Not Advanced (

Current Period

)

0.00

129,254.48

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(153,836.55

)

(2,079.11

0.00

Advance Summary (Advance Made by Servicer)

Page 10 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

0.00
0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

2,966.40

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

2,966.40

0.00
0.00
0.00
0.00

0.00

771.68
771.68

0.00
0.00
0.00
0.00
0.00
0.00

771.68

3,738.08

663,504.33

771.68

0.00

0.00
0.00

0.00

662,732.65

388.02

1,487.83

771.68

2,966.40

771.68

2,966.40

0.00
0.00
0.00

282.01

0.00
0.00
0.00
0.00
0.00
0.00

0.00

2,966.40

Interest Not Advanced (

Current Period

)

0.00

2,966.40

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,487.83

)

(388.02

0.00

Advance Summary (Advance Made by Servicer)

Page 11 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

532,649.88

0.00

)

(23,848.66

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

2,738,002.04

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

2,741,186.97

0.00
0.00
0.00
0.00

0.00

132,825.42
572,062.01
704,887.43

142,238.32

8,339,844.18

0.00
0.00
0.00

8,482,082.50
9,186,969.93

11,928,156.90

589,971,573.58

1,223

704,887.43

8,482,082.50

0.00
0.00

0.00

580,784,603.65

1,204

564,233.97

2,215,910.09

572,062.01

2,229,200.82

574,321.71

2,238,011.27

20,663.73

3,184.93

)

(23,848.66

91,261.97

88,077.04

23,848.66

0.00
0.00
0.00

23,848.66
23,848.66

0.00

2,741,186.97

Interest Not Advanced (

Current Period

)

0.00

2,229,200.82

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(2,207,099.64

)

(561,974.27

0.00

Advance Summary (Advance Made by Servicer)

Page 12 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

1,623.29

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

20,265.78

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

20,209.32

0.00
0.00
0.00
0.00

0.00

419.22

4,679.55
5,098.77

180.78

0.00
0.00
0.00
0.00

180.78

5,279.55

25,488.87

4,293,551.56

5,098.77

180.78

0.00
0.00

0.00

4,288,272.01

4,154.61

16,570.86

4,679.55

18,642.49

4,679.55

18,642.49

56.46

0.00
0.00

659.13

715.59

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(56.46

20,209.32

Interest Not Advanced (

Current Period

)

0.00

18,642.49

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(16,570.86

)

(4,154.61

0.00

Advance Summary (Advance Made by Servicer)

Page 13 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

254,110.69

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

730,612.48

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

719,927.08

0.00
0.00
0.00
0.00

0.00

26,601.94
52,256.41
78,858.35

440,708.37
356,800.00

0.00
0.00
0.00

797,508.37
876,366.72

1,596,293.80

153,485,523.96

500

78,858.35

797,508.37

0.00
0.00

0.00

152,609,157.24

498

53,875.19

547,235.98

52,256.41

476,501.79

52,453.95

487,892.20

10,685.40

0.00
0.00

20,827.06

31,512.46

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(10,685.40

719,927.08

Interest Not Advanced (

Current Period

)

0.00

476,501.79

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(535,845.57

)

(53,677.65

0.00

Advance Summary (Advance Made by Servicer)

Page 14 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

129,810.95

0.00

)

(73.13

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

458,810.47

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

453,736.02

0.00
0.00
0.00
0.00

0.00

15,346.64
35,460.64
50,807.28

45,351.84

355,349.04

0.00
0.00
0.00

400,700.88
451,508.16

905,244.18

93,754,947.66

295

50,807.28

400,700.88

0.00
0.00

0.00

93,303,439.50

292

33,932.20

347,293.47

35,460.64

329,072.66

35,838.41

331,372.01

5,147.59

0.00

)

(73.13

13,771.91

18,846.37

73.13

0.00
0.00
0.00

73.13
73.13

0.00

)

(5,074.46

453,736.02

Interest Not Advanced (

Current Period

)

0.00

329,072.66

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(344,994.12

)

(33,554.43

0.00

Advance Summary (Advance Made by Servicer)

Page 15 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

73,498.44

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

204,583.72

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

201,543.62

0.00
0.00
0.00
0.00

0.00

7,767.16

10,421.88
18,189.04

6,258.85

0.00
0.00
0.00
0.00

6,258.85

24,447.89

225,991.51

41,790,548.65

145

18,189.04

6,258.85

0.00
0.00

0.00

41,766,100.76

145

12,753.04

144,251.07

10,421.88

131,085.28

11,158.56

134,975.78

3,040.10

0.00
0.00

5,666.26

8,706.36

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(3,040.10

201,543.62

Interest Not Advanced (

Current Period

)

0.00

131,085.28

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(140,360.57

)

(12,016.36

0.00

Advance Summary (Advance Made by Servicer)

Page 16 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

112,455.50

0.00

)

(1,549.99

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

551,807.97

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

548,847.81

0.00
0.00
0.00
0.00

0.00

30,409.12

122,609.05
153,018.17

58,568.89

772,045.22

0.00
0.00
0.00

830,614.11
983,632.28

1,532,480.09

122,604,172.70

278

153,018.17
830,614.11

0.00
0.00

0.00

121,620,540.42

276

124,832.90

449,782.78

122,609.05

440,902.45

122,609.05

440,902.45

4,510.14

0.00

)

(1,549.99

18,183.92

21,144.07

1,549.99

0.00
0.00
0.00

1,549.99
1,549.99

0.00

)

(2,960.15

548,847.81

Interest Not Advanced (

Current Period

)

0.00

440,902.45

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(449,782.78

)

(124,832.90

0.00

Advance Summary (Advance Made by Servicer)

Page 17 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

2,200.59

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

11,147.93

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

11,069.69

0.00
0.00
0.00
0.00

0.00

571.20

2,744.41
3,315.61

703.27

0.00
0.00
0.00
0.00

703.27

4,018.88

15,088.57

2,483,486.69

3,315.61

703.27

0.00
0.00

0.00

2,479,467.81

2,728.11

8,963.06

2,744.41

8,947.34

2,744.41

8,947.34

78.24

0.00
0.00

335.67

413.91

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(78.24

11,069.69

Interest Not Advanced (

Current Period

)

0.00

8,947.34

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(8,963.06

)

(2,728.11

0.00

Advance Summary (Advance Made by Servicer)

Page 18 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

1,301.81

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

1,301.81

0.00
0.00
0.00
0.00

0.00

405.39
405.39

0.00
0.00
0.00
0.00
0.00
0.00

405.39

1,707.20

330,269.54

405.39

0.00

0.00
0.00

0.00

329,864.15

403.55

1,303.40

405.39

1,301.81

405.39

1,301.81

0.00
0.00
0.00

211.92

0.00
0.00
0.00
0.00
0.00
0.00

0.00

1,301.81

Interest Not Advanced (

Current Period

)

0.00

1,301.81

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,303.40

)

(403.55

0.00

Advance Summary (Advance Made by Servicer)

Page 19 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

515,325.65

0.00

)

(10,524.96

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

2,431,404.45

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

2,421,870.88

0.00
0.00
0.00
0.00

0.00

144,014.05
533,758.56
677,772.61

161,023.95

4,211,928.84

0.00
0.00
0.00

4,372,952.79
5,050,725.40

7,472,596.28

541,584,100.39

1,164

677,772.61

4,372,952.79

0.00
0.00

0.00

536,533,374.99

1,153

544,329.33

1,974,625.14

533,758.56

1,926,603.76

534,842.60

1,930,692.26

20,058.53

0.00

)

(10,524.96

80,076.86

89,610.44

10,524.96

0.00
0.00
0.00

10,524.96
10,524.96

0.00

)

(9,533.57

2,421,870.88

Interest Not Advanced (

Current Period

)

0.00

1,926,603.76

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,970,536.64

)

(543,245.29

0.00

Advance Summary (Advance Made by Servicer)

Page 20 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

7,766.21

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

35,008.46

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

34,730.41

0.00
0.00
0.00
0.00

0.00

2,032.84
7,773.02
9,805.86

0.00
0.00
0.00
0.00
0.00
0.00

9,805.86

44,536.27

7,774,949.62

9,805.86

0.00

0.00
0.00

0.00

7,765,143.76

8,284.41

29,518.66

7,773.02

27,242.25

7,773.02

27,242.25

278.05

0.00
0.00

1,017.78

1,295.82

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(278.05

34,730.41

Interest Not Advanced (

Current Period

)

0.00

27,242.25

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(29,518.66

)

(8,284.41

0.00

Advance Summary (Advance Made by Servicer)

Page 21 of 57

Structured Asset Securities Corporation

Class

Accrued

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

458,281.08

0.00

0.00%

30/360

5.500000000%

0.00

1-A3

10,789.22

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

189,376.76

0.00

0.00%

30/360

5.500000000%

0.00

2-A2

9,073.31

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

112,183.83

0.00

0.00%

30/360

3.390000000%

0.00

2-A5

136,014.56

0.00

0.00%

30/360

11.302141991%

0.00

2-A6

124,479.86

0.00

0.00%

30/360

5.500000000%

0.00

2-A7

470,858.58

0.00

0.00%

30/360

4.350000000%

0.00

2-A8

74,892.44

0.00

0.00%

30/360

3.490000000%

0.00

2-A9

86,051.20

0.00

0.00%

30/360

11.027500000%

0.00

23.02

0.00

2-A10

23.02

0.00

0.00%

30/360

5.500000000%

0.00

10,341.81

0.00

2-A11

10,341.81

0.00

0.00%

30/360

5.500000000%

0.00

2-A12

28,694.09

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

35,632.99

0.00

2-A14

35,632.99

0.00

0.00%

30/360

5.500000000%

0.00

2-A15

111,789.93

0.00

0.00%

30/360

5.500000000%

0.00

2-A16

361,032.30

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

22,245.55

0.00

0.00%

30/360

5.500000000%

0.00

2-A21

347,575.44

0.00

0.00%

30/360

5.500000000%

0.00

3-A1

1,288,039.53

0.00

0.00%

30/360

5.750000000%

0.00

3-A2

49,488.64

0.00

0.00%

30/360

5.750000000%

0.00

4A-1

509,150.60

0.00

0.00%

30/360

5.000000000%

0.00

5A-1

391,832.10

0.00

0.00%

30/360

5.000000000%

0.00

5A-2

309,341.13

0.00

0.00%

30/360

5.000000000%

0.00

5A-3

7,127.22

0.00

0.00%

30/360

5.000000000%

0.00

5A-4

231,378.92

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 22 of 57

(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:

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

227,219.26

0.00

0.00%

30/360

7.720000000%

0.00

5A-9

57,720.64

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

80,379.36

0.00

5A-11

80,379.36

0.00

0.00%

30/360

5.000000000%

0.00

0.00%

0.000000000%

0.00

253,319.00

0.00

0.00%

30/360

5.500000000%

0.00

PAX

10,380.35

0.00

0.00%

30/360

5.500000000%

0.00

90,953.22

0.00

0.00%

30/360

5.342714734%

0.00

30,316.26

0.00

0.00%

30/360

5.342714734%

0.00

18,947.66

0.00

0.00%

30/360

5.342714734%

0.00

3,789.53

0.00

0.00%

30/360

5.342714734%

0.00

11,368.60

0.00

0.00%

30/360

5.342714734%

0.00

11,368.60

0.00

0.00%

30/360

5.342714734%

0.00

7,603.68

0.00

0.00%

30/360

5.342714734%

0.00

30/360

0.000000000%

0.00

5A-7

205,439.17

0.00

0.00%

30/360

3.490000000%

0.00

5A-12

8,829.76

0.00

30/360

0.150000000%

0.00

126,377.18

0.00

7,756,045.87

7,629,668.69

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 23 of 57

(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:

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

16,870,926.59

0.00

34,082,796.00

0.00

150,952.73

0.00

14,660,966.28

991

0.00

882,367.02

0.00

Page 24 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

0.57%

0.48%

0.00%

0.02%

0.00%

27-Jun-05

7,994,002

314,800

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 25 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

3.17%

3.93%

0.00%

27-Jun-05

609,650

0.00%

25-May-05

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

Page 26 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

0.67%

0.74%

0.00%

27-Jun-05

498,000

0.00%

25-May-05

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

Page 27 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

0.47%

0.81%

0.00%

0.47%

0.71%

0.00%

27-Jun-05

359,650

314,800

0.00%

25-May-05

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

Page 28 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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%

27-Jun-05

0.00%

25-May-05

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

Page 29 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

0.42%

0.33%

0.00%

27-Jun-05

1,907,236

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 30 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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%

27-Jun-05

0.00%

25-May-05

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

Page 31 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

1.41%

1.59%

0.00%

27-Jun-05

2,429,557

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 32 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

1.03%

0.51%

0.00%

27-Jun-05

474,285

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 33 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

1.38%

1.94%

0.00%

27-Jun-05

808,923

0.00%

25-May-05

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

Page 34 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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%

27-Jun-05

0.00%

25-May-05

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

Page 35 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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%

27-Jun-05

0.00%

25-May-05

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

Page 36 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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%

27-Jun-05

0.00%

25-May-05

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

Page 37 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

0.17%

0.00%

27-Jun-05

906,701

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 38 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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%

27-Jun-05

0.00%

25-May-05

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

Page 39 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

27-Jun-05

4,176

98.40%

1,669,833,720

97.99%

0.93%

0.87%

0.00%

341

5.75%

5.52%

14,660,966

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 40 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

27-Jun-05

1.48%

15,503,950

0.91%

0.00%

357

111

5.48%

5.23%

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 41 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

27-Jun-05

297

7.00%

67,642,304

3.97%

0.67%

0.92%

0.00%

357

105

5.90%

5.65%

624,999

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 42 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

27-Jun-05

212

5.00%

44,544,768

2.61%

0.00%

358

106

5.90%

5.65%

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 43 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

27-Jun-05

0.05%

662,733

0.04%

0.00%

337

5.88%

5.36%

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 44 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

27-Jun-05

1,204

28.37%

580,784,604

34.08%

1.55%

1.41%

0.00%

336

5.80%

5.58%

8,339,844

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 45 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

27-Jun-05

0.24%

4,288,272

0.25%

0.00%

334

5.85%

5.65%

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 46 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

27-Jun-05

498

11.73%

152,609,157

8.96%

0.40%

0.23%

0.00%

357

5.88%

5.63%

356,800

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 47 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

27-Jun-05

292

6.88%

93,303,440

5.48%

1.02%

0.38%

0.00%

357

6.05%

5.81%

355,349

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 48 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

27-Jun-05

145

3.42%

41,766,101

2.45%

0.00%

358

6.04%

5.79%

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 49 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

27-Jun-05

276

6.50%

121,620,540

7.14%

0.72%

0.63%

0.00%

334

5.59%

5.37%

772,045

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 50 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

27-Jun-05

0.14%

2,479,468

0.15%

0.00%

325

5.55%

5.35%

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 51 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

27-Jun-05

0.02%

329,864

0.02%

0.00%

339

5.50%

4.73%

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 52 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

27-Jun-05

1,153

27.17%

536,533,375

31.48%

0.95%

0.78%

0.00%

335

5.59%

5.37%

4,211,929

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 53 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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

27-Jun-05

0.40%

7,765,144

0.46%

0.00%

333

5.56%

5.36%

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 54 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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 55 of 57

Structured Asset Securities Corporation

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

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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 56 of 57

* 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:

27-Jun-05
27-Jun-05

25-May-05

25-Jul-05

31-May-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 57 of 57

Structured Asset Securities Corp Trust 2005-6 8-K