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

FORM 8-K /A

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

Date of Report (Date of earliest event reported) July 25, 2005

Structured Asset Securities Corporation (as Depositor under the Trust Agreement, dated as of June 1, 2005, providing for the issuance of Mortgage Pass-Through Certificates, Series 2005-14)
(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, NY
(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 /A 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 /A relates to the monthly distribution reported to the holders of Structured Asset Securities Corporation Mortgage Pass-Through Certificates, Series 2005-14, which was made on July 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 July 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: August 5, 2005

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates

Series 2005-14

ABN AMRO Acct: 722785.1

Reporting Package Table of Contents

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Administrator:
Christopher Lewis 312.904.7992
christopher.lewis@abnamro.com

Analyst:
Vamsi Kaipa 714.259.6252
vamsi.kaipa@abnamro.com

Revised Date:

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

Statements to Certificateholders
Component Detail Report
Cash Reconciliation Summary
Bond Interest Reconciliation

Shortfall Summary Report

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

Page 2-4
Page 5-6
Page 7-17
Page 18

Page 19

Page 20
Page 21-31

Page 32-42
Page 43

Page 44

Historical REO Report

Substitution Detail History

Page 45

Page 46

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

SASC0514

SASC0514_200507_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

30-Jun-05
25-Jul-05

25-Jul-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 46

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:

5.982777%

3.460000%

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates

Series 2005-14

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

350

REMIC II

Revised Date:

ABN AMRO Acct: 722785.1

1000.000000000

15.169032758

0.000000000

984.830967242

3.000000000

3.7600000000%

0.00

0.000000000

3.6000000000%

0.000000000

86359DJL2

1-A1

198,606,000.00

3,012,660.92

0.00

195,593,339.08

595,818.00

198,606,000.00

1000.000000000

0.000000000

1000.000000000

4.583333065

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

86359DJMO

1-A2

12,442,000.00

0.00

12,442,000.00

57,025.83

12,442,000.00

1000.000000000

5.398667736

0.000000000

994.601332264

7.604235038

8.7250817900%

0.00

0.000000000

9.1250820000%

0.000000000

86359DJN8

1-A3

39,917,000.00

215,498.62

0.00

39,701,501.38

303,538.25

39,917,000.00

1000.000000000

31.925298174

0.000000000

968.074701826

8.175819692

9.0974581420%

0.00

0.000000000

9.8109840000%

0.000000000

86359DJP3

1-A4

13,048,436.00

416,575.21

0.00

12,631,860.79

106,681.66

13,048,436.00

1000.000000000

31.925298145

0.000000000

968.074701855

6.874999756

8.2500000000%

0.00

0.000000000

8.2500000000%

0.000000000

86359DJQ1

1-A5

10,227,564.00

326,518.03

0.00

9,901,045.97

70,314.50

10,227,564.00

1000.000000000

0.000000000

1000.000000000

7.600000000

8.7250817900%

0.00

0.000000000

9.1258080000%

0.000000000

86359DJR9

1-A6

1,000.00

0.00

1,000.00

7.60

1,000.00

1000.000000000

0.000000000

984.830967234

3.041693951

3.4900000000%

0.00

0.000000000

3.6500327417%

0.000000000

86359DJS7

1-A7

40,621,000.00

0.00

40,004,818.72

123,556.65

40,621,000.00

1000.000000000

0.000000000

1000.000000000

4.791666667

Fixed

0.00

0.000000000

5.7500000000%

0.000000000

86359DJT5

2-A1

30,126,000.00

0.00

30,126,000.00

144,353.75

30,126,000.00

1000.000000000

0.000000000

1000.000000000

4.791669506

Fixed

0.00

0.000000000

5.7500000000%

0.000000000

86359DJU2

2-A2

1,174,000.00

0.00

1,174,000.00

5,625.42

1,174,000.00

1000.000000000

20.221754041

0.000000000

979.778245959

2.958333400

3.7100000000%

0.00

0.000000000

3.5500000000%

0.000000000

86359DJV0

2-A3

75,113,400.00

1,518,924.70

0.00

73,594,475.30

222,210.48

75,113,400.00

1000.000000000

0.000000000

979.778245959

3.291666733

3.7900000000%

0.00

0.000000000

3.9500000000%

0.000000000

86359DJW8

2-A4

75,113,400.00

0.00

73,594,475.30

247,248.28

75,113,400.00

1000.000000000

0.000000000

1000.000000000

4.791666058

Fixed

0.00

0.000000000

5.7500000000%

0.000000000

86359DJX6

2-A5

5,474,000.00

0.00

5,474,000.00

26,229.58

5,474,000.00

1000.000000000

20.221754022

0.000000000

979.778245978

4.166666686

Fixed

0.00

0.000000000

5.0000000000%

0.000000000

86359DJY4

2-A6

175,264,600.00

3,544,157.63

0.00

171,720,442.37

730,269.17

175,264,600.00

1000.000000000

4.550749271

0.000000000

995.449250729

5.092839982

6.1113527446%

0.00

0.000000000

6.1114080130%

0.000000000

86359DJZ1

3-A1

95,733,000.00

435,656.88

0.00

95,297,343.12

487,552.85

95,733,000.00

1000.000000000

3.642218180

0.000000000

996.357781820

4.791666693

Fixed

0.00

0.000000000

5.7500000000%

0.000000000

86359DKA4

4-A1

190,503,000.00

693,853.49

0.00

189,809,146.51

912,826.88

190,503,000.00

1000.000000000

3.642217731

0.000000000

996.357782269

4.791666667

Fixed

0.00

0.000000000

5.7500000000%

0.000000000

86359DKB2

4-A2

7,422,000.00

27,032.54

0.00

7,394,967.46

35,563.75

7,422,000.00

1000.000000000

6.544820404

0.000000000

993.455179596

0.000000000

N/A

0.00

0.000000000

0.0000000000%

0.000000000

86359DKC0

6,305,733.00

41,269.89

0.00

6,264,463.11

0.00

6,305,733.00

Page 2 of 46

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:

5.982777%

3.460000%

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates

Series 2005-14

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

350

REMIC II

Revised Date:

ABN AMRO Acct: 722785.1

1000.000000000

0.000000000

976.542819831

4.583333384

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

86359DKD8

8,209,549.00

0.00

8,016,976.13

37,627.10

8,209,549.00

1000.000000000

0.000000000

998.808531779

4.583333333

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

86359DKE6

PAX

1,437,168.00

0.00

1,435,455.66

6,587.02

1,437,168.00

1000.000000000

0.723462289

0.000000000

999.276537014

4.784921232

5.7364331682%

0.00

0.000000000

5.7419053860%

0.000000000

86359DKF3

14,346,000.00

10,378.79

0.00

14,335,621.20

68,644.48

14,346,000.00

1000.000000000

0.738775150

0.000000000

999.261224850

4.776454289

5.7265056496%

0.00

0.000000000

5.7317445448%

0.000000000

86359DKG1

5,666,000.00

4,185.90

0.00

5,661,814.10

27,063.39

5,666,000.00

1000.000000000

0.738775150

0.000000000

999.261224850

4.776452524

5.7265056496%

0.00

0.000000000

5.7317445448%

0.000000000

86359DKH9

2,833,000.00

2,092.95

0.00

2,830,907.05

13,531.69

2,833,000.00

1000.000000000

0.684947669

0.000000000

999.315052331

4.806222645

5.7614047001%

0.00

0.000000000

5.7674651898%

0.000000000

86359DKJ5

1,051,000.00

719.88

0.00

1,050,280.12

5,051.34

1,051,000.00

1000.000000000

0.724207003

0.000000000

999.275792997

4.784510814

5.7359496097%

0.00

0.000000000

5.7414104557%

0.000000000

86359DJH1/U85985WA0

1,942,000.00

1,406.41

0.00

1,940,593.59

9,291.52

1,942,000.00

1000.000000000

0.724207003

0.000000000

999.275792997

4.784510814

5.7359496097%

0.00

0.000000000

5.7414104557%

0.000000000

86359DJJ7/U85985WB8

1,942,000.00

1,406.41

0.00

1,940,593.59

9,291.52

1,942,000.00

1000.000000000

0.710220384

0.000000000

999.289779616

4.792245649

5.7450175086%

0.00

0.000000000

5.7506917310%

0.000000000

86359DJK4/U85985WC6

1,501,196.00

1,066.18

0.00

1,500,129.82

7,194.10

1,501,196.00

1000.000000000

0.000000000

4.600000000

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

86359DKK2

100.00

0.00

0.46

100.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSW425

R-1

0.00

Total P&I Payment

0.00

890,639,029.00

14,506,609.70

Total

880,385,524.56

10,253,504.43

0.00

4,253,105.27

Page 3 of 46

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:

5.982777%

3.460000%

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates

Series 2005-14

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

350

Grantor Trust

Revised Date:

ABN AMRO Acct: 722785.1

0.000000000

N/A

0.00

0.000000000

0.0000000000%

0.000000000

9ABSW422

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 46

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates

Series 2005-14

ABN AMRO Acct: 722785.1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Revised Date:

Component Detail

1000.000000000

7.102956648

0.000000000

992.897043352

0.000000000

0.00

0.000000000

0.00000000%

0.000000000

AP-1

3,232,613.00

22,961.11

0.00

3,209,651.89

0.00

1000.000000000

16.539811008

0.000000000

983.460188992

0.000000000

0.00

0.000000000

0.00000000%

0.000000000

AP-2

1,061,101.00

17,550.41

0.00

1,043,550.59

0.00

1000.000000000

0.376919900

0.000000000

999.623080100

0.000000000

0.00

0.000000000

0.00000000%

0.000000000

AP-4

2,012,019.00

758.37

0.00

2,011,260.63

0.00

1000.000000000

0.000000000

975.890734011

4.583332033

0.00

0.000000000

5.50000000%

0.000000000

AX-1

2,883,459.00

0.00

2,813,940.92

13,215.85

1000.000000000

0.000000000

977.804517340

4.583333761

0.00

0.000000000

5.50000000%

0.000000000

AX-2

4,871,849.00

0.00

4,763,715.96

22,329.31

1000.000000000

0.000000000

967.150147169

4.583337920

0.00

0.000000000

5.50000000%

0.000000000

AX-4

454,241.00

0.00

439,319.25

2,081.94

1000.000000000

0.000000000

997.842691355

4.583333919

0.00

0.000000000

5.50000000%

0.000000000

PAX-1

711,493.00

0.00

709,958.09

3,261.01

1000.000000000

0.000000000

999.777841147

4.583332223

0.00

0.000000000

5.50000000%

0.000000000

PAX-2

375,227.00

0.00

375,143.64

1,719.79

1000.000000000

0.000000000

999.731572159

4.583333333

0.00

0.000000000

5.50000000%

0.000000000

PAX-4

350,448.00

0.00

350,353.93

1,606.22

1000.000000000

1.088012164

0.000000000

998.911987836

4.583332266

0.00

0.000000000

5.50000000%

0.000000000

B1-1

3,124,000.00

3,398.95

0.00

3,120,601.05

14,318.33

1000.000000000

0.621979148

0.000000000

999.378020852

4.841039922

0.00

0.000000000

5.80924743%

0.000000000

B1-2-4

11,222,000.00

6,979.85

0.00

11,215,020.15

54,326.15

1000.000000000

1.088014085

0.000000000

998.911985915

4.583330986

0.00

0.000000000

5.50000000%

0.000000000

B2-1

1,420,000.00

1,544.98

0.00

1,418,455.02

6,508.33

1000.000000000

0.621978333

0.000000000

999.378021667

4.841038625

0.00

0.000000000

5.80924743%

0.000000000

B2-2-4

4,246,000.00

2,640.92

0.00

4,243,359.08

20,555.05

1000.000000000

1.088014085

0.000000000

998.911985915

4.583338028

0.00

0.000000000

5.50000000%

0.000000000

B3-1

710,000.00

772.49

0.00

709,227.51

3,254.17

1000.000000000

0.621978333

0.000000000

999.378021667

4.841040980

0.00

0.000000000

5.80924743%

0.000000000

B3-2-4

2,123,000.00

1,320.46

0.00

2,121,679.54

10,277.53

1000.000000000

1.088028169

0.000000000

998.911971831

4.583309859

0.00

0.000000000

5.50000000%

0.000000000

B4-1

142,000.00

154.50

0.00

141,845.50

650.83

Page 5 of 46

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Structured Asset Securities Corporation

Mortgage Pass-Through Certificates

Series 2005-14

ABN AMRO Acct: 722785.1

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Revised Date:

Component Detail

1000.000000000

0.621980198

0.000000000

999.378019802

4.841034103

0.00

0.000000000

5.80924743%

0.000000000

B4-2-4

909,000.00

565.38

0.00

908,434.62

4,400.50

1000.000000000

1.088004695

0.000000000

998.911995305

4.583333333

0.00

0.000000000

5.50000000%

0.000000000

B5-1

426,000.00

463.49

0.00

425,536.51

1,952.50

1000.000000000

0.621978892

0.000000000

999.378021108

4.841042216

0.00

0.000000000

5.80924743%

0.000000000

B5-2-4

1,516,000.00

942.92

0.00

1,515,057.08

7,339.02

1000.000000000

1.088004695

0.000000000

998.911995305

4.583333333

0.00

0.000000000

5.50000000%

0.000000000

B6-1

426,000.00

463.49

0.00

425,536.51

1,952.50

1000.000000000

0.621978892

0.000000000

999.378021108

4.841042216

0.00

0.000000000

5.80924743%

0.000000000

B6-2-4

1,516,000.00

942.92

0.00

1,515,057.08

7,339.02

1000.000000000

1.088021108

0.000000000

998.911978892

4.583324538

0.00

0.000000000

5.50000000%

0.000000000

B7-1

284,250.00

309.27

0.00

283,940.73

1,302.81

1000.000000000

0.621975010

0.000000000

999.378024990

4.841036496

0.00

0.000000000

5.80924743%

0.000000000

B7-2-4

1,216,946.00

756.91

0.00

1,216,189.09

5,891.28

Page 6 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

ABN AMRO Acct: 722785.1

Revised Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

1,108,667.48

0.00

)

(11,488.32

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

4,287,622.04

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

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

4,253,105.25

0.00
0.00
0.00
0.00

0.00

192,265.68
494,216.88
686,482.56

340,930.93

9,226,090.95

0.00
0.00
0.00

9,567,021.88

10,253,504.44

14,506,609.69

890,639,029.49

2,519

686,482.56

9,567,021.88

0.00
0.00

0.00

880,385,525.08

2,496

0.00

494,216.88

3,190,442.89

494,216.88

3,190,442.89

46,005.11

0.00

)

(11,488.32

141,302.19

175,818.98

11,488.32

0.00
0.00
0.00

11,488.32
11,488.32

0.00

)

(34,516.79

4,253,105.25

Interest Not Advanced (

Current Period

)

0.00

3,190,442.89

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 7 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

ABN AMRO Acct: 722785.1

Revised 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

206,558.68

0.00

)

(5,910.67

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

739,017.08

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

736,363.72

0.00
0.00
0.00
0.00

0.00

47,123.54

128,608.66
175,732.20

17,621.19

3,220,115.31

0.00
0.00
0.00

3,237,736.50
3,413,468.70

4,149,832.42

157,777,717.37

328

175,732.20

3,237,736.50

0.00
0.00

0.00

154,364,248.67

321

0.00

128,608.66

538,369.07

128,608.66

538,369.07

8,564.03

0.00

)

(5,910.67

23,128.25

25,781.62

5,910.67

0.00
0.00
0.00

5,910.67
5,910.67

0.00

)

(2,653.36

736,363.72

Interest Not Advanced (

Current Period

)

0.00

538,369.07

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 8 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

ABN AMRO Acct: 722785.1

Revised 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

64,070.23

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

239,329.79

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

236,613.27

0.00
0.00
0.00
0.00

0.00

11,840.00
29,589.41
41,429.41

35,822.77

0.00
0.00
0.00
0.00

35,822.77
77,252.18

313,865.45

50,913,220.03

133

41,429.41
35,822.77

0.00
0.00

0.00

50,835,967.85

133

0.00

29,589.41

175,259.56

29,589.41

175,259.56

2,716.53

0.00
0.00

7,813.15

10,529.68

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(2,716.53

236,613.27

Interest Not Advanced (

Current Period

)

0.00

175,259.56

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 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

ABN AMRO Acct: 722785.1

Revised 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

83,079.05

0.00

)

(62.70

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

334,071.64

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

330,382.31

0.00
0.00
0.00
0.00

0.00

22,147.18
70,161.56
92,308.74

8,501.13

409,890.29

0.00
0.00
0.00

418,391.42
510,700.16

841,082.47

75,316,025.48

158

92,308.74

418,391.42

0.00
0.00

0.00

74,805,325.32

157

0.00

70,161.56

251,055.28

70,161.56

251,055.28

3,752.03

0.00

)

(62.70

11,651.00

15,340.32

62.70

0.00
0.00
0.00

62.70
62.70

0.00

)

(3,689.33

330,382.31

Interest Not Advanced (

Current Period

)

0.00

251,055.28

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 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

ABN AMRO Acct: 722785.1

Revised 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

245,687.83

0.00

)

(5,260.18

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,070,414.89

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

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

1,065,921.49

0.00
0.00
0.00
0.00

0.00

50,043.33

168,026.59
218,069.92

222,152.66

3,825,799.61

0.00
0.00
0.00

4,047,952.27
4,266,022.19

5,331,943.68

217,793,150.19

443

218,069.92

4,047,952.27

0.00
0.00

0.00

213,527,128.00

434

0.00

168,026.59

829,987.24

168,026.59

829,987.24

9,753.58

0.00

)

(5,260.18

34,137.65

38,631.06

5,260.18

0.00
0.00
0.00

5,260.18
5,260.18

0.00

)

(4,493.40

1,065,921.49

Interest Not Advanced (

Current Period

)

0.00

829,987.24

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 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

ABN AMRO Acct: 722785.1

Revised 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

27,416.60

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

147,412.56

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

146,306.93

0.00
0.00
0.00
0.00

0.00

1,973.35
5,914.47
7,887.82

5,953.32

0.00
0.00
0.00
0.00

5,953.32

13,841.14

160,148.07

30,174,707.63

7,887.82
5,953.32

0.00
0.00

0.00

30,160,866.49

0.00

5,914.47

119,995.96

5,914.47

119,995.96

1,105.63

0.00
0.00

5,162.54

6,268.17

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(1,105.63

146,306.93

Interest Not Advanced (

Current Period

)

0.00

119,995.96

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 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

ABN AMRO Acct: 722785.1

Revised 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

59,415.74

0.00

)

(123.63

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

243,931.56

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

241,562.87

0.00
0.00
0.00
0.00

0.00

7,204.47

27,988.09
35,192.56

18,671.15

756,708.07

0.00
0.00
0.00

775,379.22
810,571.78

1,052,134.65

51,474,221.63

35,192.56

775,379.22

0.00
0.00

0.00

50,663,649.85

0.00

27,988.09

184,639.45

27,988.09

184,639.45

2,492.32

0.00

)

(123.63

7,954.02

10,322.71

123.63

0.00
0.00
0.00

123.63
123.63

0.00

)

(2,368.69

241,562.87

Interest Not Advanced (

Current Period

)

0.00

184,639.45

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 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

ABN AMRO Acct: 722785.1

Revised Date:

Cash Reconciliation Summary Pool Group 3

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

160,340.06

0.00

)

(131.14

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

513,075.00

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

506,545.83

0.00
0.00
0.00
0.00

0.00

26,075.58
36,466.38
62,541.96

8,882.27

366,577.67

0.00
0.00
0.00

375,459.94
438,001.90

944,547.73

99,462,349.02

589

62,541.96

375,459.94

0.00
0.00

0.00

99,024,347.14

586

0.00

36,466.38

352,866.08

36,466.38

352,866.08

6,660.31

0.00

)

(131.14

19,139.67

25,668.84

131.14

0.00
0.00
0.00

131.14
131.14

0.00

)

(6,529.17

506,545.83

Interest Not Advanced (

Current Period

)

0.00

352,866.08

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 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

ABN AMRO Acct: 722785.1

Revised 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

117,094.66

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

366,452.61

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

361,608.49

0.00
0.00
0.00
0.00

0.00

12,751.44
11,321.65
24,073.09

7,880.01

647,000.00

0.00
0.00
0.00

654,880.01
678,953.10

1,040,561.59

75,031,627.80

271

24,073.09

654,880.01

0.00
0.00

0.00

74,352,674.70

270

0.00

11,321.65

249,357.95

11,321.65

249,357.95

4,844.12

0.00
0.00

10,787.47

15,631.59

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(4,844.12

361,608.49

Interest Not Advanced (

Current Period

)

0.00

249,357.95

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 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

ABN AMRO Acct: 722785.1

Revised 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

42,788.93

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

195,725.60

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

193,958.63

0.00
0.00
0.00
0.00

0.00

2,603.50
5,646.96
8,250.46

1,557.78

0.00
0.00
0.00
0.00

1,557.78
9,808.24

203,766.87

40,143,112.51

170

8,250.46
1,557.78

0.00
0.00

0.00

40,133,304.27

170

0.00

5,646.96

152,936.67

5,646.96

152,936.67

1,766.97

0.00
0.00

6,596.18

8,363.15

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(1,766.97

193,958.63

Interest Not Advanced (

Current Period

)

0.00

152,936.67

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 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

ABN AMRO Acct: 722785.1

Revised Date:

Cash Reconciliation Summary Pool Group 4 - Discount Mortgage Loans

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

102,215.70

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

438,191.31

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

433,841.71

0.00
0.00
0.00
0.00

0.00

10,503.29
10,493.11
20,996.40

13,888.65

0.00
0.00
0.00
0.00

13,888.65
34,885.05

468,726.76

92,552,897.83

285

20,996.40
13,888.65

0.00
0.00

0.00

92,518,012.79

285

0.00

10,493.11

335,975.62

10,493.11

335,975.62

4,349.60

0.00
0.00

14,932.25

19,281.85

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(4,349.60

433,841.71

Interest Not Advanced (

Current Period

)

0.00

335,975.62

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 46

Structured Asset Securities Corporation

Class

Accrued

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

ABN AMRO Acct: 722785.1

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

Revised Date:

Distributable

Current Period

(Shortfall)/

Recovery

Int Accrual

on Prior

Shortfall (3)

2.00
1.00

0.00

1-A1

595,818.00

0.00

0.00%

30/360

3.600000000%

0.00

1-A2

57,025.83

0.00

0.00%

30/360

5.500000000%

0.00

1-A3

303,538.25

0.00

0.00%

30/360

9.125082000%

0.00

1-A4

106,681.66

0.00

0.00%

30/360

9.810984000%

0.00

1-A5

70,314.50

0.00

0.00%

30/360

8.250000000%

0.00

1-A6

7.60

0.00

0.00%

30/360

9.125808000%

0.00

1-A7

123,556.65

0.00

0.00%

30/360

3.650032742%

0.00

2-A1

144,353.75

0.00

0.00%

30/360

5.750000000%

0.00

2-A2

5,625.42

0.00

0.00%

30/360

5.750000000%

0.00

2-A3

222,210.48

0.00

0.00%

30/360

3.550000000%

0.00

2-A4

247,248.28

0.00

0.00%

30/360

3.950000000%

0.00

2-A5

26,229.58

0.00

0.00%

30/360

5.750000000%

0.00

2-A6

730,269.17

0.00

0.00%

30/360

5.000000000%

0.00

3-A1

487,552.85

0.00

0.00%

30/360

6.111408013%

0.00

4-A1

912,826.88

0.00

0.00%

30/360

5.750000000%

0.00

4-A2

35,563.75

0.00

0.00%

30/360

5.750000000%

0.00

0.00%

0.000000000%

0.00

37,627.10

0.00

0.00%

30/360

5.500000000%

0.00

PAX

6,587.02

0.00

0.00%

30/360

5.500000000%

0.00

68,644.48

0.00

0.00%

30/360

5.741905386%

0.00

27,063.39

0.00

0.00%

30/360

5.731744545%

0.00

13,531.69

0.00

0.00%

30/360

5.731744545%

0.00

5,051.34

0.00

0.00%

30/360

5.767465190%

0.00

9,291.52

0.00

0.00%

30/360

5.741410456%

0.00

9,291.52

0.00

0.00%

30/360

5.741410456%

0.00

7,194.10

0.00

0.00%

30/360

5.750691731%

0.00

0.46

0.00

0.00%

30/360

5.500000000%

0.00

0.000000000%

0.00

4,253,105.27

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 18 of 46

(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

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

ABN AMRO Acct: 722785.1

Interest Adjustments Summary

Revised Date:

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

0.00

ASER Interest Advance Reduction

Interest Not Advanced (Current Period)

Recoup of Prior Advances by Servicer

0.00

Servicing Fees Paid Servicer on Loans Not Advanced

Misc. Fees & Expenses Paid by Trust

0.00

Shortfall Due to Rate Modification

Total Shortfall Allocated to the Bonds

Total Interest Adjustment to the Bonds

0.00

Shortfall Allocated to the Bonds:

Excess Allocated to the Bonds:

Other Interest Proceeds Due the Bonds

Yield Maintenance Penalties Due the Bonds

Prepayment Penalties Due the Bonds

Recovered ASER Interest Due the Bonds

Recovered Interest Due the Bonds

Less Total Shortfall Allocated to the Bonds

Total Excess Allocated to the Bonds

0.00

0.00

Total Excess Allocated to the Bonds

0.00

0.00

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Interest Income

0.00

Page 19 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

ABN AMRO Acct: 722785.1

Revised 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

9,246,551.00

0.00

17,812,782.00

0.00

314,314.00

0.00

9,226,090.95

369

0.00

340,930.93

0.00

Page 20 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

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)

Revised Date:

ABN AMRO Acct: 722785.1

0.12%

0.11%

0.00%

7/25/2005

955,078.81

0.00

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

Page 21 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

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)

Revised Date:

Pool Group 1 - AX

ABN AMRO Acct: 722785.1

0.31%

0.33%

0.00%

7/25/2005

512,157.89

0.00

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

Page 22 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

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)

Revised Date:

Pool Group 1 - PAX

ABN AMRO Acct: 722785.1

0.00%

7/25/2005

0.00

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

Page 23 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

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)

Revised Date:

Pool Group 1 - Discount Mortgage Loans

ABN AMRO Acct: 722785.1

0.00%

7/25/2005

0.00

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

Page 24 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

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)

Revised Date:

Pool Group 2 - AX

ABN AMRO Acct: 722785.1

0.23%

0.18%

0.00%

7/25/2005

381,170.92

0.00

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

Page 25 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

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)

Revised Date:

Pool Group 2 - PAX

ABN AMRO Acct: 722785.1

0.00%

7/25/2005

0.00

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

Page 26 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

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)

Revised Date:

Pool Group 2 - Discount Mortgage Loans

ABN AMRO Acct: 722785.1

0.00%

7/25/2005

0.00

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

Page 27 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

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)

Revised Date:

Pool Group 3

ABN AMRO Acct: 722785.1

0.17%

0.06%

0.00%

7/25/2005

61,750.00

0.00

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

Page 28 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

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)

Revised Date:

Pool Group 4 - AX

ABN AMRO Acct: 722785.1

0.00%

7/25/2005

0.00

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

Page 29 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

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)

Revised Date:

Pool Group 4 - PAX

ABN AMRO Acct: 722785.1

0.00%

7/25/2005

0.00

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

Page 30 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

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)

Revised Date:

Pool Group 4 - Discount Mortgage Loans

ABN AMRO Acct: 722785.1

0.00%

7/25/2005

0.00

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

Page 31 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-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

Revised Date:

Amort

ABN AMRO Acct: 722785.1

Series 2005-14

25-Jul-05

2,496

99.09%

880,385,525

98.85%

0.91%

1.04%

0.00%

350

5.98%

5.73%

9,226,091

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

Page 32 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-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

Revised Date:

Pool Group 1 - AX

Amort

ABN AMRO Acct: 722785.1

Series 2005-14

25-Jul-05

321

12.74%

154,364,249

17.33%

2.13%

2.04%

0.00%

344

348

5.84%

5.60%

3,220,115

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

Page 33 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-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

Revised Date:

Pool Group 1 - PAX

Amort

ABN AMRO Acct: 722785.1

Series 2005-14

25-Jul-05

133

5.28%

50,835,968

5.71%

0.00%

357

346

5.83%

5.58%

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

Page 34 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-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

Revised Date:

Pool Group 1 - Discount Mortgage Loans

Amort

ABN AMRO Acct: 722785.1

Series 2005-14

25-Jul-05

157

6.23%

74,805,325

8.40%

0.63%

0.54%

0.00%

340

357

5.51%

5.26%

409,890

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

Page 35 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-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

Revised Date:

Pool Group 2 - AX

Amort

ABN AMRO Acct: 722785.1

Series 2005-14

25-Jul-05

434

17.23%

213,527,128

23.97%

2.03%

1.76%

0.00%

343

345

6.11%

5.87%

3,825,800

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

Page 36 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-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

Revised Date:

Pool Group 2 - PAX

Amort

ABN AMRO Acct: 722785.1

Series 2005-14

25-Jul-05

1.87%

30,160,866

3.39%

0.00%

358

341

6.07%

5.82%

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

Page 37 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-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

Revised Date:

Pool Group 2 - Discount Mortgage Loans

Amort

ABN AMRO Acct: 722785.1

Series 2005-14

25-Jul-05

3.69%

50,663,650

5.69%

2.11%

1.47%

0.00%

351

341

5.88%

5.63%

756,708

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

Page 38 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-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

Revised Date:

Pool Group 3

Amort

ABN AMRO Acct: 722785.1

Series 2005-14

25-Jul-05

586

23.26%

99,024,347

11.12%

0.51%

0.37%

0.00%

357

354

6.42%

6.11%

366,578

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

Page 39 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-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

Revised Date:

Pool Group 4 - AX

Amort

ABN AMRO Acct: 722785.1

Series 2005-14

25-Jul-05

270

10.72%

74,352,675

8.35%

0.37%

0.86%

0.00%

359

358

6.03%

5.78%

647,000

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

Page 40 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-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

Revised Date:

Pool Group 4 - PAX

Amort

ABN AMRO Acct: 722785.1

Series 2005-14

25-Jul-05

170

6.75%

40,133,304

4.51%

0.00%

359

358

6.05%

5.80%

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

Page 41 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-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

Revised Date:

Pool Group 4 - Discount Mortgage Loans

Amort

ABN AMRO Acct: 722785.1

Series 2005-14

25-Jul-05

285

11.31%

92,518,013

10.39%

0.00%

359

356

5.88%

5.63%

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

Page 42 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

ABN AMRO Acct: 722785.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Revised Date:

Page 43 of 46

Structured Asset Securities Corporation

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

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

ABN AMRO Acct: 722785.1

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

Revised Date:

Current Total

Cumulative

Page 44 of 46

* 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:

04-Aug-05

25-Jul-05

N/A

25-Aug-05

30-Jun-05

Mortgage Pass-Through Certificates

Series 2005-14

Historical Collateral Level REO Report

Property

Type

Revised 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: 722785.1

Page 45 of 46

Structured Asset Securities Corporation

Substitution Detail History

ABN AMRO Acct: 722785.1

Series 2005-14

Mortgage Pass-Through Certificates

30-Jun-05

25-Aug-05

N/A

25-Jul-05

04-Aug-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Revised Date:

Property ID

Deleted Loan

Qualified Substitute

Scheduled Prin Bal

Page 46 of 46

Original Property

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

(A)

Structured Asset Securities Corp. 2005-14 8-K/A