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

FORM 8-K

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

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

Structured Asset 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 August 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 August 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 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:

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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
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
Historical REO Report

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

Page 26

Page 27-41
Page 42-56

Page 57
Page 58

Page 59

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

SASC0506

SASC0506_200508_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 59

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:

5.746940%

3.460000%
3.641250%

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

338

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

988.844478816

6.213654719

0.000000000

982.630824097

4.532203845

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BC7

1-A2

100,243,000.00

622,875.39

0.00

98,501,861.70

454,321.71

99,124,737.09

988.844474576

6.213656780

0.000000000

982.630817797

4.532203390

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BD5

1-A3

2,360,000.00

14,664.23

0.00

2,319,008.73

10,696.00

2,333,672.96

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

996.353159930

1.235654129

0.000000000

995.117505802

4.566618642

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BF0

2-A1

41,368,000.00

51,116.54

0.00

41,166,020.98

188,911.88

41,217,137.52

996.353158426

1.235655903

0.000000000

995.117502523

4.566619576

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BG8

2-A2

1,982,000.00

2,449.07

0.00

1,972,322.89

9,051.04

1,974,771.96

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

943.810212015

24.545793267

0.000000000

919.264418748

2.957271942

3.9412500000%

0.00

0.000000000

3.7600000000%

0.000000000

863576BJ2

2-A4

40,516,000.00

994,497.36

0.00

37,244,917.19

119,816.83

38,239,414.55

943.810211755

24.545793403

0.000000000

919.264418352

8.089007737

9.7862980273%

0.00

0.000000000

10.2847047728%

0.000000000

863576BK9

2-A5

14,734,000.00

361,657.72

0.00

13,544,441.94

119,183.44

13,906,099.66

966.340573843

0.000000000

954.338638699

4.429061120

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BL7

2-A6

27,456,354.00

0.00

26,202,659.50

121,605.87

26,532,188.88

966.340554553

12.001934767

0.000000000

954.338619786

3.502984472

Fixed

0.00

0.000000000

4.3500000000%

0.000000000

863576BM5

2-A7

131,313,000.00

1,576,010.06

0.00

125,317,067.18

459,987.40

126,893,077.24

952.707334084

88.211083841

0.000000000

864.496250243

3.064541960

4.0412500000%

0.00

0.000000000

3.8600000000%

0.000000000

863576BN3

2-A8

25,751,000.00

2,271,523.62

0.00

22,261,642.94

78,915.02

24,533,166.56

952.707334472

88.211083938

0.000000000

864.496250534

7.947166809

9.5115625000%

0.00

0.000000000

10.0100000000%

0.000000000

863576BP8

2-A9

9,364,000.00

826,008.59

0.00

8,095,142.89

74,417.27

8,921,151.48

1013.814000000

0.000000000

1018.460000000

0.000000000

Fixed

23.23

0.00

0.000000000

5.5000000000%

4.646000000

863576BQ6

2-A10

5,000.00

0.00

5,092.30

0.00

5,069.07

0.000000000

Fixed

0.00

0.000000000

N/A

0.000000000

863576BR4

2-A11

4,618,000.00

0.00

983.021010165

5.711621665

0.000000000

977.309388501

4.505513024

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BS2

2-A12

6,296,000.00

35,960.37

0.00

6,153,139.91

28,366.71

6,189,100.28

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

Page 2 of 59

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:

5.746940%

3.460000%
3.641250%

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

338

REMIC II

Statement Date:

ABN AMRO Acct: 722590.1

1013.813117974

0.000000000

1018.459760951

0.000000000

Fixed

35,960.37

0.00

0.000000000

5.5000000000%

4.646642977

863576BU7

2-A14

7,739,000.00

0.00

7,881,860.09

0.00

7,845,899.72

930.990687600

30.069251600

0.000000000

900.921436000

4.267040800

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BV5

2-A15

25,000,000.00

751,731.29

0.00

22,523,035.90

106,676.02

23,274,767.19

930.990688019

30.069251539

0.000000000

900.921436481

4.267040711

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576BW3

2-A16

80,739,000.00

2,427,761.30

0.00

72,739,495.86

344,516.60

75,167,257.16

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

917.101694000

36.121066000

0.000000000

880.980628000

4.203382000

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576CA0

2-A20

5,000,000.00

180,605.33

0.00

4,404,903.14

21,016.91

4,585,508.47

912.062911865

38.316603123

0.000000000

873.746308742

4.180288376

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576CB8

2-A21

78,266,000.00

2,998,887.26

0.00

68,384,628.60

327,174.45

71,383,515.86

988.827801005

8.010931644

0.000000000

980.816869361

4.738133220

Fixed

0.00

0.000000000

5.7500000000%

0.000000000

863576CC6

3-A1

269,223,000.00

2,156,727.05

0.00

264,058,460.02

1,275,614.44

266,215,187.07

988.827800657

8.010931941

0.000000000

980.816868716

4.738133217

Fixed

0.00

0.000000000

5.7500000000%

0.000000000

863576CD4

3-A2

10,344,000.00

82,865.08

0.00

10,145,569.69

49,011.25

10,228,434.77

975.383691352

28.903583409

0.000000000

946.480107942

4.064098718

Fixed

0.00

0.000000000

5.0000000000%

0.000000000

863576CE2

4A-1

122,936,000.00

3,553,290.93

0.00

116,356,478.55

499,624.04

119,909,769.48

969.890994842

10.326973789

0.000000000

959.564021053

4.041212526

Fixed

0.00

0.000000000

5.0000000000%

0.000000000

863576CF9

5A-1

95,000,000.00

981,062.51

0.00

91,158,582.00

383,915.19

92,139,644.51

969.890994933

10.326973733

0.000000000

959.564021200

4.041212533

Fixed

0.00

0.000000000

5.0000000000%

0.000000000

863576CG7

5A-2

75,000,000.00

774,523.03

0.00

71,967,301.59

303,090.94

72,741,824.62

969.890995370

10.326973380

0.000000000

959.564021991

4.041215278

Fixed

0.00

0.000000000

5.0000000000%

0.000000000

863576CH5

5A-3

1,728,000.00

17,845.01

0.00

1,658,126.63

6,983.22

1,675,971.64

996.172292045

1.296363195

0.000000000

994.875928850

4.150717973

Fixed

0.00

0.000000000

5.0000000000%

0.000000000

863576CJ1

5A-4

55,601,000.00

72,079.09

0.00

55,316,096.52

230,784.07

55,388,175.61

1000.000000000

21.767242291

0.000000000

978.232757709

4.166666706

Fixed

0.00

0.000000000

5.0000000000%

0.000000000

863576CK8

5A-5

84,766,000.00

1,845,122.06

0.00

82,920,877.94

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

Page 3 of 59

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:

5.746940%

3.460000%
3.641250%

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

338

REMIC II

Statement Date:

ABN AMRO Acct: 722590.1

900.142832058

17.428159627

0.000000000

882.714672431

5.235830716

6.6175000000%

0.00

0.000000000

6.9800000000%

0.000000000

863576CN2

5A-8

36,544,667.00

636,906.29

0.00

32,258,513.76

191,341.69

32,895,420.05

982.692926147

5.817166439

0.000000000

976.875759707

4.094553937

Fixed

0.00

0.000000000

5.0000000000%

0.000000000

863576CP7

5A-9

13,933,000.00

81,050.58

0.00

13,610,809.96

57,049.42

13,691,860.54

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

1012.552155536

0.000000000

1016.771122794

0.000000000

Fixed

81,050.58

0.00

0.000000000

5.0000000000%

4.218967258

863576CR3

5A-11

19,211,000.00

0.00

19,533,190.04

0.00

19,452,139.46

989.744835187

7.550520897

0.000000000

982.194314290

0.000000000

N/A

0.00

0.000000000

0.0000000000%

0.000000000

863576CS1

4,054,164.00

30,611.05

0.00

3,981,976.83

0.00

4,012,587.88

967.773566903

0.000000000

953.402939984

4.435628887

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576CT9

55,859,078.00

0.00

53,256,209.19

247,770.14

54,058,939.16

996.258555301

0.000000000

988.740749729

4.566186512

Fixed

0.00

0.000000000

5.5000000000%

0.000000000

863576CU6

PAX

2,266,285.00

0.00

2,240,768.33

10,348.28

2,257,805.82

996.957967138

1.029621986

0.000000000

995.928345151

4.438831728

5.3429207761%

0.00

0.000000000

5.3428514594%

0.000000000

863576CV4

20,449,000.00

21,054.74

0.00

20,365,738.73

90,769.67

20,386,793.47

996.957968016

1.029621479

0.000000000

995.928346538

4.438832160

5.3429207761%

0.00

0.000000000

5.3428514594%

0.000000000

863576CW2

6,816,000.00

7,017.90

0.00

6,788,247.61

30,255.08

6,795,265.51

996.957967136

1.029622066

0.000000000

995.928345070

4.438830986

5.3429207761%

0.00

0.000000000

5.3428514594%

0.000000000

863576CX0

4,260,000.00

4,386.19

0.00

4,242,654.75

18,909.42

4,247,040.94

996.957969484

1.029624413

0.000000000

995.928345070

4.438826291

5.3429207761%

0.00

0.000000000

5.3428514594%

0.000000000

863576CY8

852,000.00

877.24

0.00

848,530.95

3,781.88

849,408.19

996.957969484

1.029620501

0.000000000

995.928348983

4.438830203

5.3429207761%

0.00

0.000000000

5.3428514594%

0.000000000

86359DBC0/U85985UT1

2,556,000.00

2,631.71

0.00

2,545,592.86

11,345.65

2,548,224.57

996.957969484

1.029620501

0.000000000

995.928348983

4.438830203

5.3429207761%

0.00

0.000000000

5.3428514594%

0.000000000

86359DBD8/U85985UU8

2,556,000.00

2,631.71

0.00

2,545,592.86

11,345.65

2,548,224.57

996.957968102

1.029625015

0.000000000

995.928343087

4.438832782

5.3429207761%

0.00

0.000000000

5.3428514594%

0.000000000

86359DBE6/U85985UV6

1,709,535.00

1,760.18

0.00

1,702,574.36

7,588.34

1,704,334.54

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

9ABSV3477

R-1

0.00

Page 4 of 59

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:

5.746940%

3.460000%
3.641250%

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

338

REMIC II

Statement Date:

ABN AMRO Acct: 722590.1

Total P&I Payment

117,034.18

0.00

1,631,050,466.00

1,586,007,654.19

30,645,092.67

Total

1,562,736,497.89

23,388,190.48

0.00

7,256,902.19

Page 5 of 59

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:

5.746940%

3.460000%
3.641250%

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

338

REMIC III

Statement Date:

ABN AMRO Acct: 722590.1

900.142831923

17.428159729

0.000000000

882.714672194

2.895459451

4.0412500000%

0.00

0.000000000

3.8600000000%

0.000000000

863576CM4

5A-7

73,089,333.00

1,273,812.57

0.00

64,517,026.62

211,627.20

65,790,839.19

900.142831923

0.000000000

882.714672194

0.112517787

3.4587500000%

0.00

0.000000000

0.1500000000%

0.000000000

863576DA9

5A-12

73,089,333.00

0.00

64,517,026.62

8,223.85

65,790,839.19

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSV4194

R-3

0.00

Total P&I Payment

0.00

73,089,333.00

65,790,839.19

1,493,663.62

Total

64,517,026.62

1,273,812.57

0.00

219,851.05

Page 6 of 59

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:

5.746940%

3.460000%
3.641250%

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

338

Grantor Trust

Statement Date:

ABN AMRO Acct: 722590.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSV1547

0.00

Total P&I Payment

0.00

Total

0.00

Page 7 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

1,691,676.17

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

7,661,215.84

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

7,593,787.43

0.00
0.00
0.00
0.00

0.00

352,262.91

1,347,361.46
1,699,624.37

390,370.53

22,454,973.96

0.00
0.00
0.00

22,845,344.49
24,544,968.86

32,138,756.29

1,651,798,495.26

4,137

1,699,624.37

22,845,344.49

0.00
0.00

0.00

1,627,253,526.40

4,083

1,352,060.87

6,025,748.44

1,347,361.46

5,969,539.67

1,353,773.40

6,014,678.52

67,428.41

0.00
0.00

249,439.88

316,868.29

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(67,428.41

7,593,787.43

Interest Not Advanced (

Current Period

)

0.00

5,969,539.67

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(5,980,609.59

)

(1,345,648.93

0.00

Advance Summary (Advance Made by Servicer)

Page 8 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

17,312.30

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

68,279.44

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

67,489.47

0.00
0.00
0.00
0.00

0.00

366.87
670.58

1,037.45

4,007.87

0.00
0.00
0.00
0.00

4,007.87
5,045.32

72,534.79

15,498,128.14

1,037.45
4,007.87

0.00
0.00

0.00

15,493,082.82

666.69

49,417.98

670.58

50,967.14

670.58

52,060.89

789.96

0.00
0.00

2,438.81

3,228.78

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(789.96

67,489.47

Interest Not Advanced (

Current Period

)

0.00

50,967.14

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(48,324.23

)

(666.69

0.00

Advance Summary (Advance Made by Servicer)

Page 9 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

80,494.92

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

321,628.61

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

318,224.88

0.00
0.00
0.00
0.00

0.00

930.88

6,367.58
7,298.46

10,215.69

259,920.00

0.00
0.00
0.00

270,135.69
277,434.15

595,659.03

67,625,891.00

297

7,298.46

270,135.69

0.00
0.00

0.00

67,348,456.85

295

5,950.42

242,704.09

6,367.58

241,133.69

6,561.60

245,422.07

3,403.73

0.00
0.00

10,685.00

14,088.73

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(3,403.73

318,224.88

Interest Not Advanced (

Current Period

)

0.00

241,133.69

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(238,415.70

)

(5,756.40

0.00

Advance Summary (Advance Made by Servicer)

Page 10 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

63,097.24

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

211,406.59

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

208,730.57

0.00
0.00
0.00
0.00

0.00

826.01

3,647.08
4,473.09

64,747.53

286,400.00

0.00
0.00
0.00

351,147.53
355,620.62

564,351.19

44,346,738.36

211

4,473.09

351,147.53

0.00
0.00

0.00

43,991,117.74

210

2,906.31

152,228.65

3,647.08

148,309.35

3,647.08

153,878.98

2,676.01

0.00
0.00

6,562.89

9,238.90

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(2,676.01

208,730.57

Interest Not Advanced (

Current Period

)

0.00

148,309.35

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(146,659.01

)

(2,906.31

0.00

Advance Summary (Advance Made by Servicer)

Page 11 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Statement Date:

Cash Reconciliation Summary Pool Group 2 - Discount Mortgage Loans

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

1,617.48

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

3,094.39

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

2,959.48

0.00
0.00
0.00
0.00

0.00

393.75
385.51
779.26

0.00

329,985.25

0.00
0.00
0.00

329,985.25
330,764.51

333,723.99

661,957.19

779.26

329,985.25

0.00
0.00

0.00

331,192.68

383.63

1,478.61

385.51

1,476.90

385.51

1,476.90

134.90

0.00
0.00

146.45

281.35

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(134.90

2,959.48

Interest Not Advanced (

Current Period

)

0.00

1,476.90

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,478.61

)

(383.63

0.00

Advance Summary (Advance Made by Servicer)

Page 12 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

539,567.31

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

2,675,854.36

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

2,654,911.09

0.00
0.00
0.00
0.00

0.00

136,715.40
555,009.85
691,725.25

107,547.20

11,330,558.12

0.00
0.00
0.00

11,438,105.32
12,129,830.57

14,784,741.66

571,482,923.30

1,184

691,725.25

11,438,105.32

0.00
0.00

0.00

559,353,092.73

1,161

564,291.39

2,190,331.89

555,009.85

2,136,287.06

557,356.19

2,145,066.67

20,943.27

0.00
0.00

87,572.77

108,516.04

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(20,943.27

2,654,911.09

Interest Not Advanced (

Current Period

)

0.00

2,136,287.06

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(2,181,552.28

)

(561,945.05

0.00

Advance Summary (Advance Made by Servicer)

Page 13 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

1,618.30

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

20,215.52

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

20,159.23

0.00
0.00
0.00
0.00

0.00

424.21

4,726.44
5,150.65

180.83

0.00
0.00
0.00
0.00

180.83

5,331.48

25,490.71

4,282,907.99

5,150.65

180.83

0.00
0.00

0.00

4,277,576.51

4,195.93

16,530.95

4,726.44

18,597.22

4,726.44

18,597.22

56.29

0.00
0.00

657.53

713.82

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(56.29

20,159.23

Interest Not Advanced (

Current Period

)

0.00

18,597.22

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(16,530.95

)

(4,195.93

0.00

Advance Summary (Advance Made by Servicer)

Page 14 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

195,398.44

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

720,692.21

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

712,448.18

0.00
0.00
0.00
0.00

0.00

17,937.96
61,522.10
79,460.06

24,789.70

977,138.38

0.00
0.00
0.00

1,001,928.08
1,081,388.14

1,793,836.32

151,890,231.72

495

79,460.06

1,001,928.08

0.00
0.00

0.00

150,808,843.58

490

59,345.96

511,595.77

61,522.10

525,293.77

62,771.12

535,819.81

8,244.02

0.00
0.00

22,937.05

31,181.08

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(8,244.02

712,448.18

Interest Not Advanced (

Current Period

)

0.00

525,293.77

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(501,069.73

)

(58,096.94

0.00

Advance Summary (Advance Made by Servicer)

Page 15 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

103,262.14

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

454,803.94

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

450,695.72

0.00
0.00
0.00
0.00

0.00

13,912.37
37,228.09
51,140.46

15,200.18

1,094,609.43

0.00
0.00
0.00

1,109,809.61
1,160,950.07

1,611,645.79

93,123,146.68

292

51,140.46

1,109,809.61

0.00
0.00

0.00

91,962,196.61

289

38,670.08

359,910.44

37,228.09

351,541.80

38,544.57

359,080.07

4,108.22

0.00
0.00

14,680.81

18,789.04

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(4,108.22

450,695.72

Interest Not Advanced (

Current Period

)

0.00

351,541.80

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(352,372.17

)

(37,353.60

0.00

Advance Summary (Advance Made by Servicer)

Page 16 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

63,052.20

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

201,717.03

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

199,113.44

0.00
0.00
0.00
0.00

0.00

4,881.21

13,265.18
18,146.39

5,969.55

0.00
0.00
0.00
0.00

5,969.55

24,115.94

223,229.38

41,283,630.59

143

18,146.39

5,969.55

0.00
0.00

0.00

41,259,514.65

143

12,339.72

132,232.99

13,265.18

138,664.83

13,265.18

140,997.41

2,603.60

0.00
0.00

5,997.16

8,600.76

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(2,603.60

199,113.44

Interest Not Advanced (

Current Period

)

0.00

138,664.83

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(129,900.41

)

(12,339.72

0.00

Advance Summary (Advance Made by Servicer)

Page 17 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

117,522.42

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

543,254.14

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

538,625.47

0.00
0.00
0.00
0.00

0.00

31,473.59

120,990.00
152,463.59

21,211.43

3,379,548.35

0.00
0.00
0.00

3,400,759.78
3,553,223.37

4,091,848.84

120,318,601.37

273

152,463.59

3,400,759.78

0.00
0.00

0.00

116,765,378.00

265

126,411.96

448,692.46

120,990.00

425,731.72

120,990.00

425,731.72

4,628.67

0.00
0.00

17,629.90

22,258.57

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(4,628.67

538,625.47

Interest Not Advanced (

Current Period

)

0.00

425,731.72

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(448,692.46

)

(126,411.96

0.00

Advance Summary (Advance Made by Servicer)

Page 18 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

0.00
0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

11,033.73

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

11,033.73

0.00
0.00
0.00
0.00

0.00

3,352.91
3,352.91

374.56

0.00
0.00
0.00
0.00

374.56

3,727.47

14,761.20

2,475,430.32

3,352.91

374.56

0.00
0.00

0.00

2,471,702.85

2,760.34

8,931.99

3,352.91

11,033.73

3,352.91

11,033.73

0.00
0.00
0.00

412.57

0.00
0.00
0.00
0.00
0.00
0.00

0.00

11,033.73

Interest Not Advanced (

Current Period

)

0.00

11,033.73

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(8,931.99

)

(2,760.34

0.00

Advance Summary (Advance Made by Servicer)

Page 19 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

1,298.61

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

1,298.61

0.00
0.00
0.00
0.00

0.00

409.12
409.12

0.00
0.00
0.00
0.00
0.00
0.00

409.12

1,707.73

329,456.90

409.12

0.00

0.00
0.00

0.00

329,047.78

407.25

1,300.21

409.12

1,298.61

409.12

1,298.61

0.00
0.00
0.00

211.40

0.00
0.00
0.00
0.00
0.00
0.00

0.00

1,298.61

Interest Not Advanced (

Current Period

)

0.00

1,298.61

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,300.21

)

(407.25

0.00

Advance Summary (Advance Made by Servicer)

Page 20 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

498,082.32

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

2,392,911.72

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

2,373,454.95

0.00
0.00
0.00
0.00

0.00

141,562.09
532,728.65
674,290.74

135,623.69

4,796,814.43

0.00
0.00
0.00

4,932,438.12
5,606,728.86

7,980,183.81

530,724,159.22

1,143

674,290.74

4,932,438.12

0.00
0.00

0.00

525,117,430.36

1,132

524,790.01

1,878,946.99

532,728.65

1,894,829.41

534,034.73

1,899,839.99

19,456.77

0.00
0.00

78,597.94

98,054.71

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(19,456.77

2,373,454.95

Interest Not Advanced (

Current Period

)

0.00

1,894,829.41

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,873,936.41

)

(523,483.93

0.00

Advance Summary (Advance Made by Servicer)

Page 21 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

10,651.11

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

35,025.56

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

34,642.59

0.00
0.00
0.00
0.00

0.00

2,838.57
7,058.37
9,896.94

502.30

0.00
0.00
0.00
0.00

502.30

10,399.24

45,041.83

7,755,292.48

9,896.94

502.30

0.00
0.00

0.00

7,744,893.24

8,941.18

31,445.43

7,058.37

24,374.45

7,058.37

24,374.45

382.96

0.00
0.00

909.59

1,292.55

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(382.96

34,642.59

Interest Not Advanced (

Current Period

)

0.00

24,374.45

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(31,445.43

)

(8,941.18

0.00

Advance Summary (Advance Made by Servicer)

Page 22 of 59

Structured Asset Securities Corporation

Class

Accrued

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

454,321.71

0.00

0.00%

30/360

5.500000000%

0.00

1-A3

10,696.00

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

188,911.88

0.00

0.00%

30/360

5.500000000%

0.00

2-A2

9,051.04

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

119,816.83

0.00

0.00%

30/360

3.760000000%

0.00

2-A5

119,183.44

0.00

0.00%

30/360

10.284704773%

0.00

2-A6

121,605.87

0.00

0.00%

30/360

5.500000000%

0.00

2-A7

459,987.40

0.00

0.00%

30/360

4.350000000%

0.00

2-A8

78,915.02

0.00

0.00%

30/360

3.860000000%

0.00

2-A9

74,417.27

0.00

0.00%

30/360

10.010000000%

0.00

23.23

0.00

2-A10

23.23

0.00

0.00%

30/360

5.500000000%

0.00

2-A11

0.00

0.00%

30/360

N/A

0.00

2-A12

28,366.71

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

35,960.37

0.00

2-A14

35,960.37

0.00

0.00%

30/360

5.500000000%

0.00

2-A15

106,676.02

0.00

0.00%

30/360

5.500000000%

0.00

2-A16

344,516.60

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

21,016.91

0.00

0.00%

30/360

5.500000000%

0.00

2-A21

327,174.45

0.00

0.00%

30/360

5.500000000%

0.00

3-A1

1,275,614.44

0.00

0.00%

30/360

5.750000000%

0.00

3-A2

49,011.25

0.00

0.00%

30/360

5.750000000%

0.00

4A-1

499,624.04

0.00

0.00%

30/360

5.000000000%

0.00

5A-1

383,915.19

0.00

0.00%

30/360

5.000000000%

0.00

5A-2

303,090.94

0.00

0.00%

30/360

5.000000000%

0.00

5A-3

6,983.22

0.00

0.00%

30/360

5.000000000%

0.00

5A-4

230,784.07

0.00

0.00%

30/360

5.000000000%

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 23 of 59

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

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

Structured Asset Securities Corporation

Class

Accrued

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

191,341.69

0.00

0.00%

30/360

6.980000000%

0.00

5A-9

57,049.42

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

81,050.58

0.00

5A-11

81,050.58

0.00

0.00%

30/360

5.000000000%

0.00

0.00%

0.000000000%

0.00

247,770.14

0.00

0.00%

30/360

5.500000000%

0.00

PAX

10,348.28

0.00

0.00%

30/360

5.500000000%

0.00

90,769.67

0.00

0.00%

30/360

5.342851459%

0.00

30,255.08

0.00

0.00%

30/360

5.342851459%

0.00

18,909.42

0.00

0.00%

30/360

5.342851459%

0.00

3,781.88

0.00

0.00%

30/360

5.342851459%

0.00

11,345.65

0.00

0.00%

30/360

5.342851459%

0.00

11,345.65

0.00

0.00%

30/360

5.342851459%

0.00

7,588.34

0.00

0.00%

30/360

5.342851459%

0.00

30/360

0.000000000%

0.00

5A-7

211,627.20

0.00

0.00%

30/360

3.860000000%

0.00

5A-12

8,223.85

0.00

30/360

0.150000000%

0.00

117,034.18

0.00

7,593,787.42

7,476,753.24

0.00

(2) Accrued - Deductions + Additions Interest

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

Page 24 of 59

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

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-05

Mortgage Pass-Through Certificates

Series 2005-6

ABN AMRO Acct: 722590.1

Interest Adjustments Summary

Statement 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 25 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

16,517,984.95

0.00

34,082,796.00

0.00

150,952.73

0.00

22,454,973.96

970

0.00

390,370.53

0.00

Page 26 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

0.69%

0.56%

0.02%

0.01%

0.00%

0.02%

0.00%

8/25/2005

9,036,333.68

99,159.99

0.00

314,405.56

0.44%

0.34%

0.02%

0.01%

0.00%

0.02%

0.00%

7/25/2005

5,693,148.37

91,559.88

0.00

314,453.61

0.57%

0.48%

0.00%

0.02%

0.00%

6/27/2005

7,994,002.44

0.00

314,800.00

0.24%

0.25%

0.00%

5/25/2005

4,214,590.83

0.00

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

Page 27 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

1.59%

1.61%

0.00%

8/25/2005

250,000.00

0.00

1.59%

1.61%

0.00%

7/25/2005

250,000.00

0.00

3.17%

3.93%

0.00%

6/27/2005

609,650.00

0.00

0.00%

5/25/2005

0.00

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

Page 28 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

1.02%

1.17%

0.00%

8/25/2005

786,234.69

0.00

0.67%

0.68%

0.00%

7/25/2005

462,000.00

0.00

0.67%

0.74%

0.00%

6/27/2005

498,000.00

0.00

0.00%

5/25/2005

0.00

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

Page 29 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

1.43%

2.05%

0.00%

0.48%

0.71%

0.00%

8/25/2005

903,483.88

0.00

314,405.56

1.42%

1.46%

0.00%

0.47%

0.71%

0.00%

7/25/2005

646,880.11

0.00

314,453.61

0.47%

0.81%

0.00%

0.47%

0.71%

0.00%

6/27/2005

359,650.00

0.00

314,800.00

0.00%

5/25/2005

0.00

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

Page 30 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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%

8/25/2005

0.00

0.00%

7/25/2005

0.00

0.00%

6/27/2005

0.00

0.00%

5/25/2005

0.00

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

Page 31 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

0.34%

0.00%

8/25/2005

1,906,356.13

0.00

0.25%

0.27%

0.00%

7/25/2005

1,519,385.49

0.00

0.42%

0.33%

0.00%

6/27/2005

1,907,236.14

0.00

0.41%

0.36%

0.00%

5/25/2005

2,128,212.70

0.00

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

Page 32 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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%

8/25/2005

0.00

0.00%

7/25/2005

0.00

0.00%

6/27/2005

0.00

0.00%

5/25/2005

0.00

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

Page 33 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

1.63%

1.48%

0.00%

8/25/2005

2,238,798.33

0.00

0.81%

0.87%

0.00%

7/25/2005

1,324,522.31

0.00

1.41%

1.59%

0.00%

6/27/2005

2,429,557.39

0.00

0.20%

0.17%

0.00%

5/25/2005

259,468.54

0.00

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

Page 34 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

1.73%

1.47%

0.35%

0.11%

0.00%

8/25/2005

1,349,593.57

99,159.99

0.00

1.03%

0.60%

0.34%

0.10%

0.00%

7/25/2005

559,472.79

91,559.88

0.00

1.03%

0.51%

0.00%

6/27/2005

474,284.70

0.00

0.34%

0.45%

0.00%

5/25/2005

418,769.11

0.00

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

Page 35 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

1.40%

1.18%

0.00%

8/25/2005

485,843.99

0.00

0.00%

7/25/2005

0.00

1.38%

1.94%

0.00%

6/27/2005

808,922.96

0.00

0.00%

5/25/2005

0.00

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

Page 36 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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%

8/25/2005

0.00

0.37%

0.39%

0.00%

7/25/2005

473,907.48

0.00

0.00%

6/27/2005

0.00

0.00%

5/25/2005

0.00

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

Page 37 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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%

8/25/2005

0.00

0.00%

7/25/2005

0.00

0.00%

6/27/2005

0.00

0.00%

5/25/2005

0.00

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

Page 38 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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%

8/25/2005

0.00

0.00%

7/25/2005

0.00

0.00%

6/27/2005

0.00

0.00%

5/25/2005

0.00

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

Page 39 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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

0.18%

0.21%

0.00%

8/25/2005

1,116,023.09

0.00

0.09%

0.00%

7/25/2005

456,980.19

0.00

0.17%

0.00%

6/27/2005

906,701.25

0.00

0.26%

0.00%

5/25/2005

1,408,140.48

0.00

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

Page 40 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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%

8/25/2005

0.00

0.00%

7/25/2005

0.00

0.00%

6/27/2005

0.00

0.00%

5/25/2005

0.00

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

Page 41 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-Aug-05

4,083

96.21%

1,627,253,526

95.49%

1.31%

1.36%

0.00%

338

5.75%

5.52%

22,454,974

25-Jul-05

4,137

97.48%

1,651,798,495

96.93%

0.93%

0.95%

0.00%

340

5.75%

5.52%

4,183

15,827,849

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 42 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 1 - Discount Mortgage Loans

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-Aug-05

1.48%

15,493,083

0.91%

0.00%

355

109

5.48%

5.23%

25-Jul-05

1.48%

15,498,128

0.91%

0.00%

356

110

5.48%

5.23%

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 43 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 1 - AX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-Aug-05

295

6.95%

67,348,457

3.95%

0.67%

0.38%

0.00%

355

103

5.90%

5.65%

259,920

25-Jul-05

297

7.00%

67,625,891

3.97%

0.00%

356

104

5.90%

5.65%

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 44 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 1 - PAX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-Aug-05

210

4.95%

43,991,118

2.58%

0.47%

0.65%

0.00%

356

104

5.90%

5.65%

286,400

25-Jul-05

211

4.97%

44,346,738

2.60%

0.47%

0.40%

0.00%

357

105

5.90%

5.65%

4,183

178,000

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 45 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 2 - Discount Mortgage Loans

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-Aug-05

0.02%

331,193

0.02% 50.00%

49.85%

0.00%

337

5.88%

5.36%

329,985

25-Jul-05

0.05%

661,957

0.04%

0.00%

336

5.88%

5.36%

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 46 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 2 - AX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-Aug-05

1,161

27.36%

559,353,093

32.82%

1.94%

1.98%

0.00%

334

5.80%

5.57%

11,330,558

25-Jul-05

1,184

27.90%

571,482,923

33.53%

1.66%

1.46%

0.00%

335

5.80%

5.58%

8,483,724

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 47 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 2 - PAX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-Aug-05

0.24%

4,277,577

0.25%

0.00%

332

5.85%

5.65%

25-Jul-05

0.24%

4,282,908

0.25%

0.00%

333

5.85%

5.65%

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 48 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 3 - Discount Mortgage Loans

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-Aug-05

490

11.55%

150,808,844

8.85%

1.01%

0.64%

0.00%

355

5.88%

5.63%

977,138

25-Jul-05

495

11.66%

151,890,232

8.91%

0.60%

0.40%

0.00%

356

5.88%

5.63%

611,493

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 49 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 3 - AX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-Aug-05

289

6.81%

91,962,197

5.40%

1.03%

1.18%

0.00%

355

6.05%

5.81%

1,094,609

25-Jul-05

292

6.88%

93,123,147

5.46%

0.00%

356

6.05%

5.81%

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 50 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 3 - PAX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-Aug-05

143

3.37%

41,259,515

2.42%

0.00%

355

6.04%

5.79%

25-Jul-05

143

3.37%

41,283,631

2.42%

1.38%

1.10%

0.00%

356

6.04%

5.79%

457,727

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 51 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 4 - AX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-Aug-05

265

6.24%

116,765,378

6.85%

2.93%

2.81%

0.00%

332

5.59%

5.37%

3,379,548

25-Jul-05

273

6.43%

120,318,601

7.06%

1.09%

0.93%

0.00%

333

5.59%

5.37%

1,129,366

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 52 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 4 - PAX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-Aug-05

0.14%

2,471,703

0.15%

0.00%

323

5.55%

5.35%

25-Jul-05

0.14%

2,475,430

0.15%

0.00%

324

5.55%

5.35%

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 53 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 5 - Discount Mortgage Loans

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-Aug-05

0.02%

329,048

0.02%

0.00%

337

5.50%

4.73%

25-Jul-05

0.02%

329,457

0.02%

0.00%

338

5.50%

4.73%

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 54 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 5 - AX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-Aug-05

1,132

26.67%

525,117,430

30.81%

0.96%

0.90%

0.00%

332

5.59%

5.37%

4,796,814

25-Jul-05

1,143

26.93%

530,724,159

31.14%

0.87%

0.93%

0.00%

333

5.59%

5.37%

4,967,539

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 55 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-05

Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Pool Group 5 - PAX

Amort

ABN AMRO Acct: 722590.1

Series 2005-6

25-Aug-05

0.40%

7,744,893

0.45%

0.00%

331

5.56%

5.36%

25-Jul-05

0.40%

7,755,292

0.46%

0.00%

332

5.56%

5.36%

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 56 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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 57 of 59

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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 58 of 59

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

Structured Asset Securities Corporation

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

25-Aug-05
25-Aug-05

25-Jul-05

26-Sep-05

29-Jul-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 59 of 59

Structured Asset Securities Corp Trust 2005-6 8-K