STRUCTURED ASSET INVESTMENT LOAN TRUST

Transcription

1 PROSPECTUS SUPPLEMENT (To Prospectus dated September 26, 2005) $2,349,643,000 (Approximate) STRUCTURED ASSET INVESTMENT LOAN TRUST Pass-Through Certificates, Series Lehman Brothers Holdings Inc. Sponsor and Seller Aurora Loan Services LLC Master Servicer Structured Asset Securities Corporation Depositor Consider carefully the risk factors beginning on page S-17 of this prospectus supplement and on page 2 of the prospectus. For a list of capitalized terms used in this prospectus supplement and the prospectus, see the glossary of defined terms beginning on page S-94 in this prospectus supplement and the index of principal terms on page 140 in the prospectus. The certificates will represent interests in the trust fund only and will not represent interests in or obligations of any other entity. This prospectus supplement may be used to offer and sell the certificates offered hereby only if accompanied by the prospectus. The trust will issue certificates including the following classes offered hereby: s Six classes of senior certificates s Nine classes of subordinate certificates The classes of certificates offered by this prospectus supplement are listed, together with their initial class principal amounts and interest rates, in the table under The Offered Certificates on page S-1 of this prospectus supplement. This prospectus supplement and the accompanying prospectus relate only to the offering of the certificates listed in the table on page S-1 and not to the other classes of certificates that will be issued by the trust fund as described in this prospectus supplement. Principal and interest will be payable monthly, as described in this prospectus supplement. The first expected distribution date will be November 25, Credit enhancement for the offered certificates includes excess interest, overcollateralization, subordination, loss allocation and limited cross-collateralization features and primary mortgage insurance. Amounts payable under an interest rate swap agreement provided by HSBC Bank USA, National Association will be applied to pay certain interest shortfalls, maintain overcollateralization and repay certain losses. The assets of the trust fund will primarily consist of three pools of conventional, first and second lien, adjustable and fixed rate, fully amortizing and balloon, residential mortgage loans, which were originated in accordance with underwriting guidelines that are not as strict as Fannie Mae and Freddie Mac guidelines. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved the certificates or determined that this prospectus supplement or the accompanying prospectus is accurate or complete. Any representation to the contrary is a criminal offense. The certificates offered by this prospectus supplement will be purchased by Lehman Brothers Inc., as underwriter, from Structured Asset Securities Corporation, and are being offered from time to time for sale to the public in negotiated transactions or otherwise at varying prices to be determined at the time of sale. The underwriter has the right to reject any order. Proceeds to Structured Asset Securities Corporation from the sale of these certificates will be approximately 99.98% of their initial total class principal amount before deducting expenses. On or about October 28, 2005, delivery of the certificates offered by this prospectus supplement will be made through the book-entry facilities of The Depository Trust Company, Clearstream Banking Luxembourg and the Euroclear System. Underwriter: LEHMAN BROTHERS The date of this prospectus supplement is October 25, 2005

2 Important notice about information presented in this prospectus supplement and the accompanying prospectus: We provide information to you about the certificates offered by this prospectus supplement in two separate documents that progressively provide more detail: (1) the accompanying prospectus, which provides general information, some of which may not apply to your certificates and (2) this prospectus supplement, which describes the specific terms of your certificates. If information varies between this prospectus supplement and the accompanying prospectus, you should rely on the information in this prospectus supplement. You should rely only on the information contained or incorporated by reference in this prospectus supplement and the accompanying prospectus. We have not authorized anyone to provide you with different information. We are not offering the certificates in any state where the offer is not permitted. We do not claim that the information in this prospectus supplement and prospectus is accurate as of any date other than the dates stated on their respective covers. Dealers will deliver a prospectus supplement and prospectus when acting as underwriters of the certificates and with respect to their unsold allotments or subscriptions. In addition, all dealers selling the certificates will be required to deliver a prospectus supplement and prospectus for ninety days following the date of this prospectus supplement. We include cross-references in this prospectus supplement and the accompanying prospectus to captions in these materials where you can find further related discussions. The following tables of contents provide the pages on which these captions are located. S-ii

3 Table of Contents Prospectus Supplement Page The Offered Certificates ;;;;;;;;;;; S-1 Summary of Terms ;;;;;;;;;;;;; S-3 Risk Factors ;;;;;;;;;;;;;;;; S-17 Glossary ;;;;;;;;;;;;;;;;; S-28 Description of the Certificates ;;;;;;;;; S-28 General ;;;;;;;;;;;;;;;;; S-28 Book-Entry Registration ;;;;;;;;;; S-29 Distributions of Interest ;;;;;;;;;; S-30 Determination of LIBOR ;;;;;;;;;; S-32 Distributions of Principal;;;;;;;;;; S-32 Credit Enhancement ;;;;;;;;;;;; S-36 Supplemental Interest Trust ;;;;;;;;; S-40 Optional Purchase of the Loans ;;; S-42 Fees and Expenses of the Trust Fund ;;;;;; S-43 Description of the Pools ;;;;;;; S-44 General ;;;;;;;;;;;;;;;;; S-44 Adjustable Rate Loans ;;;;;; S-46 The Index ;;;;;;;;;;;;;;;; S-46 Primary Insurance ;;;;;;;; S-46 Pool 1 Loans ;;;;;;;;;; S-51 Pool 2 Loans ;;;;;;;;;; S-51 Pool 3 Loans ;;;;;;;;;; S-51 Additional Information;;;;;;;;;;;; S-52 Underwriting Guidelines ;;;;;;;;;;; S-52 BNC Underwriting Guidelines;;;;;;;; S-52 New Century Underwriting Guidelines ;;;; S-54 General Underwriting Guidelines ;;;;;; S-57 The Master Servicer;;;;;;;;;;;;; S-59 The Servicers ;;;;;;;;;;;;;;; S-61 General ;;;;;;;;;;;;;;;;; S-61 Option One Corporation ;;;;;; S-61 New Century Corporation ;;;;; S-63 Wells Fargo Bank, N.A. ;;;;;;;;;; S-64 JPMorgan Chase Bank, National Association;; S-64 Administration of the Trust Fund ;;;;;;; S-67 Servicing and Administrative Responsibilities ; S-67 Trust Accounts ;;;;;;;;;;;;;; S-69 Example of Distributions ;;;;;;;;;; S-70 Loan Servicing;;;;;;;;;;; S-72 General ;;;;;;;;;;;;;;;;; S-72 Servicing Accounts and the Collection Account S-72 Servicing Compensation and Payment of Expenses ;;;;;;;;;;;;;;; S-72 Waiver or Modification of Loan Terms S-73 Prepayment Interest Shortfalls;;;;;;;; S-73 Advances ;;;;;;;;;;;;;;;; S-73 Primary Insurance ;;;;;;;; S-73 Collection of Taxes, Assessments and Similar Items;;;;;;;;;;;;;;;;; S-74 Insurance Coverage ;;;;;;;;;;;; S-74 S-iii Page Evidence as to Compliance ;;;;;;; S-74 Master Servicer Default; Servicer Default;; S-74 Amendment of the Servicing Agreements;; S-74 Custody of the Files ;;;;;; S-75 The Credit Risk Manager ;;;;;;;; S-75 Optional Purchase of Defaulted Loans ;;;;;;;;;;;;;;; S-75 Special Servicer for Distressed Loans ;;;;;;;;;;;;;;; S-75 Pledge of Servicing Rights;;;;;;;; S-75 The Trust Agreement ;;;;;;;;;;; S-76 General ;;;;;;;;;;;;;;; S-76 The Issuing Entity ;;;;;;;;;;; S-76 The Trustee ;;;;;;;;;;;;;; S-77 The Securities Administrator ;;;;;;; S-77 Assignment of Loans ;;;;;; S-77 Representations and Warranties ;;;;;; S-78 Certain Matters Under the Trust Agreement ; S-79 Reports to Certificateholders ;;;;;;; S-82 Voting Rights ;;;;;;;;;;;;; S-83 Yield, Prepayment and Life S-83 General ;;;;;;;;;;;;;;; S-83 Overcollateralization ;;;;;;;;;; S-87 Life ;;;;;;;;; S-87 Material Federal Income Tax Considerations ; S-88 General ;;;;;;;;;;;;;;; S-88 Tax Treatment of the Offered Certificates;; S-88 Legal Investment Considerations ;;;;;; S-90 ERISA Considerations ;;;;;;;;;; S-91 ERISA Considerations With Respect to the Swap Agreement ;;;;;;;;;; S-91 Use of Proceeds ;;;;;;;;;;;;; S-92 Underwriting ;;;;;;;;;;;;;; S-92 Legal Matters ;;;;;;;;;;;;;; S-92 Ratings;;;;;;;;;;;;;;;;; S-93 Glossary of Defined Terms;;;;;;;;; S-94 Annex A: Global Clearance, Settlement and Tax Documentation Procedures ;;; S-A-1 Annex B: Certain Characteristics of the Loans ;;;;;;;;;;; S-B-1 Annex C-1: Assumed Loan Characteristics ;;;;;;;;;;; S-C-1-1 Annex C-2: Principal Amount Decrement Tables ;;;;;;;;;; S-C-2-1 Annex D: Swap Agreement Scheduled Notional Amounts and Rates of Payment ;;;;;;;;;;;;;; S-D-1

4 Prospectus Page Risk Factors ;;;;;;;;;;;;;;;; 2 Description of the Securities;;;;;;;;;; 25 General ;;;;;;;;;;;;;;;;; 25 Distributions on the Securities ;;;;;;;; 25 Optional Termination ;;;;;;;;;;; 27 Optional Purchase of Securities ;;;;;;; 28 Other Purchases;;;;;;;;;;;;;; 28 Exchangeable Securities ;;;;;;;;;; 28 Book-Entry Registration ;;;;;;;;;; 30 Yield, Prepayment and Maturity Considerations ;; 34 Payment Delays;;;;;;;;;;;;;; 34 Principal Prepayments ;;;;;;;;;;; 34 Timing of Reduction of Principal Amount ;;; 34 Interest or Principal Securities;;;; 35 Final Scheduled Distribution Date ;;;;;; 35 Prepayments and Life ;;; 35 Other Factors Affecting Life 36 The Trust Funds ;;;;;;;;;;;;;; 37 General ;;;;;;;;;;;;;;;;; 37 Ginnie Mae Certificates ;;;;;;;;;; 39 Fannie Mae Certificates ;;;;;;;;;; 40 Freddie Mac Certificates ;;;;;;;;;; 42 Private -Backed Securities;;;;;; 44 The Loans ;;;;;;;;;;;; 46 The Manufactured Home Loans ;;;;;;; 51 Multifamily and Mixed Use Loans ;; 52 Pre-Funding Arrangements ;;;;;;;;; 54 Collection Account and Distribution Account;; 54 Other Funds or Accounts ;;;;;;;;;; 55 Loan Underwriting Procedures and Standards;;; 55 Underwriting Standards;;;;;;;;;;; 55 Loss Experience ;;;;;;;;;;;;; 57 Representations and Warranties ;;;;;;; 57 Substitution of Primary Assets ;;;;;;;; 59 Servicing of Loans ;;;;;;;;;;;;; 59 General ;;;;;;;;;;;;;;;;; 59 Collection Procedures; Escrow Accounts;;;; 60 Deposits to and Withdrawals from the Collection Account ;;;;;;;;;;;;;;;; 60 Servicing Accounts ;;;;;;;;;;;; 61 Buy-Down Loans, GPM Loans and Other Subsidized Loans ;;;;;;;;;;;; 62 Advances and Other Payments, and Limitations Thereon ;;;;;;;;;;;;;;;; 63 Maintenance of Insurance Policies and Other Servicing Procedures ;;;;;;;;;; 63 Presentation of Claims; Realization Upon Defaulted Loans ;;;;;;;;;;;; 66 Enforcement of Due-On-Sale Clauses ;;;;; 67 Certain Rights Related to Foreclosure ;;;;; 67 Servicing Compensation and Payment of Expenses ;;;;;;;;;;;;;;; 67 Page Evidence as to Compliance ;;;;;;;;; 68 Certain Matters Regarding the Master Servicer ; 68 Certain Risks ;;;;;;;;;;;;;;; 69 Credit Support ;;;;;;;;;;;;;;; 70 General ;;;;;;;;;;;;;;;;; 70 Subordinate Securities; Subordination Reserve Fund ;;;;;;;;;;;;;;;;; 70 Cross-Support Features ;;;;;;;;;;; 71 Insurance ;;;;;;;;;;;;;;;; 71 Letter of Credit ;;;;;;;;;;;;;; 72 Financial Guaranty Insurance Policy ;;;;; 72 Reserve Funds ;;;;;;;;;;;;;; 72 Description of and Other Insurance;; 73 Insurance on the Loans ;;;;;; 73 Hazard Insurance on the Loans ;;;;;;; 78 Bankruptcy Bond ;;;;;;;;;;;;; 80 Repurchase Bond ;;;;;;;;;;;;; 80 The Agreements ;;;;;;;;;;;;;; 80 Issuance of Securities ;;;;;;;;;;; 80 Assignment of Primary Assets ;;;;;;;; 81 Repurchase and Substitution of Non-Conforming Loans;;;;;;;;;;;;;;;;; 83 Reports to Securityholders ;;;;;;;;; 84 Investment of Funds ;;;;;;;;;;;; 85 Event of Default; Rights Upon Event of Default 86 The Trustee ;;;;;;;;;;;;;;; 88 Duties of the Trustee;;;;;;;;;;;; 88 Resignation of Trustee ;;;;;;;;;;; 88 Distribution Account ;;;;;;;;;;;; 88 Expense Reserve Fund ;;;;;;;;;;; 89 Amendment of Agreement ;;;;;;;;; 89 Voting Rights ;;;;;;;;;;;;;; 89 REMIC Administrator ;;;;;;;;;;; 90 Administration Agreement ;;;;;;;;; 90 Periodic Reports ;;;;;;;;;;;;; 90 Termination ;;;;;;;;;;;;;;; 90 Legal Aspects of Loans ;;;;;;;;;;; 91 s ;;;;;;;;;;;;;;;; 91 Junior s; Rights of Senior s ; 92 Cooperative Loans;;;;;;;;;;;;; 93 Foreclosure on s;;;;;;;;;; 94 Realizing Upon Cooperative Loan Security ;; 95 Rights of Redemption ;;;;;;;;;;; 96 Anti-Deficiency Legislation and Other Limitations on Lenders ;;;;;;;;;;;;;; 97 Servicemembers Civil Relief Act;;;;;;; 99 Environmental Considerations ;;;;;;;; 99 Due-on-Sale Clauses in Loans;;;; 101 Enforceability of Prepayment Charges, Late Payment Fees and Debt-Acceleration Clauses 101 Equitable Limitations on Remedies ;;;;;; 101 Applicability of Usury Laws ;;;;;;;; 102 S-iv

5 Prospectus (Continued) Page Multifamily and Mixed Use Loans ;;;;;; 102 Leases and Rents ;;;;;;;;;;;;; 103 Default Interest and Limitations on Payment ;; 103 Secondary Financing; Due-on-Encumbrance Provisions ;;;;;;;;;;;;;;; 103 Certain Laws and Regulations ;;;;;;;; 104 Americans with Disabilities Act ;;;;;;; 104 Personal Property ;;;;;;;;;;;;; 104 Adjustable Interest Rate Loans;;;;;;;; 104 Manufactured Home Loans ;;;;;;;;; 105 Material Federal Income Tax Considerations ;;; 107 Types of Securities ;;;;;;;;;;;; 108 Taxation of Securities Treated as Debt Instruments ;;;;;;;;;;;;;; 110 Election to Treat All Interest as OID ;;;;; 114 Treatment of Losses ;;;;;;;;;;;; 114 Exchangeable Securities ;;;;;;;;;; 116 REMIC Residual Certificates ;;;;;;;; 118 Grantor Trust Certificates ;;;;;;;;;; 124 Partner Certificates ;;;;;;;;;;;; 126 Page Special Tax Attributes ;;;;;;;;;;; 128 Backup Withholding ;;;;;;;;;;;; 130 Reportable Transactions ;;;;;;;;;; 130 State and Local Tax Considerations;;;;;;; 130 ERISA Considerations ;;;;;;;;;;;; 131 General ;;;;;;;;;;;;;;;;; 131 The Underwriter Exemption ;;;;;;;;; 131 Additional Considerations for Securities which are Notes ;;;;;;;;;;;;;;; 135 Additional Fiduciary Considerations ;;;;; 135 Legal Investment Considerations ;;;;;;;; 136 Legal Matters;;;;;;;;;;;;;;;; 137 The Depositor ;;;;;;;;;;;;;;; 137 Use of Proceeds;;;;;;;;;;;;;;; 137 Plan of Distribution ;;;;;;;;;;;;; 137 Additional Information ;;;;;;;;;;;; 138 Incorporation of Certain Documents by Reference ; 139 Reports to Securityholders ;;;;;;;;;; 139 Index of Principal Terms ;;;;;;;;;;; 140 S-v

6 [This page intentionally left blank.]

7 The Offered Certificates The certificates consist of the classes of certificates listed in the tables below, together with the Class B1, Class B2, Class P, Class X, Class LT-R and Class R Certificates. Only the classes of certificates listed in the tables below are offered by this prospectus supplement. Related Class Principal Initial Interest Interest Rate Formula (until Initial Optional Interest Rate Formula (after Initial Optional Initial Certificate Ratings Class Pool(s) Amount (1) Rate (2) Termination Date) (3)(4) Termination Date) (4)(5) Principal Type Interest Type Moody s S&P Fitch A1 ;;;;;; 1 $560,559, % LIBOR plus 0.295% LIBOR plus 0.590% Senior Variable Rate Aaa AAA AAA A2 ;;;;;; 2 $214,945, % LIBOR plus 0.200% LIBOR plus 0.400% Senior, Sequential Pay Variable Rate Aaa AAA AAA A3 (6) ;;;;; 2 & 3 $187,493, % LIBOR plus 0.360% LIBOR plus 0.720% Senior, Sequential Pay Variable Rate Aaa AAA AAA A4 ;;;;;; 3 $712,240, % LIBOR plus 0.110% LIBOR plus 0.220% Senior, Sequential Pay Variable Rate Aaa AAA AAA A5 ;;;;;; 3 $172,319, % LIBOR plus 0.230% LIBOR plus 0.460% Senior, Sequential Pay (7) Variable Rate Aaa AAA AAA A6 ;;;;;; 3 $150,000, % LIBOR plus 0.270% LIBOR plus 0.540% Senior, Sequential Pay (7) Variable Rate Aaa AAA AAA M1 ;;;;;; 1, 2 & 3 $ 83,830, % LIBOR plus 0.420% LIBOR plus 0.630% Subordinated Variable Rate Aa1 AA+ AA+ M2 ;;;;;; 1, 2 & 3 $ 63,472, % LIBOR plus 0.450% LIBOR plus 0.675% Subordinated Variable Rate Aa2 AA AA M3 ;;;;;; 1, 2 & 3 $ 52,693, % LIBOR plus 0.490% LIBOR plus 0.735% Subordinated Variable Rate Aa3 AA- AA- M4 ;;;;;; 1, 2 & 3 $ 29,938, % LIBOR plus 0.590% LIBOR plus 0.885% Subordinated Variable Rate A1 A+ A+ M5 ;;;;;; 1, 2 & 3 $ 28,742, % LIBOR plus 0.640% LIBOR plus 0.960% Subordinated Variable Rate A2 A A M6 ;;;;;; 1, 2 & 3 $ 27,544, % LIBOR plus 0.690% LIBOR plus 1.035% Subordinated Variable Rate A3 A- A- M7 ;;;;;; 1, 2 & 3 $ 17,964, % LIBOR plus 1.250% LIBOR plus 1.875% Subordinated Variable Rate Baa1 BBB+ BBB+ M8 ;;;;;; 1, 2 & 3 $ 23,952, % LIBOR plus 1.450% LIBOR plus 2.175% Subordinated Variable Rate Baa2 BBB BBB M9 ;;;;;; 1, 2 & 3 $ 23,952, % LIBOR plus 1.850% LIBOR plus 2.775% Subordinated Variable Rate Baa3 BBB- BBB- (1) These balances are approximate, as described in this prospectus supplement. (2) Reflects the interest rate as of the closing date. (3) Reflects the interest rate formula up to and including the earliest possible distribution date on which the master servicer has the option to purchase the mortgage loans as described in this prospectus supplement under Description of the Certificates Optional Purchase of the Loans. (4) Subject to the applicable net funds cap, as described in this prospectus supplement under Summary of Terms The Certificates Payments on the Certificates Interest Payments. (5) Reflects the interest rate formula after the option to purchase the mortgage loans is not exercised by the master servicer at the earliest possible distribution date as described in this prospectus supplement under Description of the Certificates Optional Purchase of the Loans. (6) The Class A3 Certificates will consist of two payment components, the A3(1) Component relating to pool 2 and the A3(2) Component relating to pool 3; however, the holder of a Class A3 Certificate will not have a severable interest in either of its components, but rather an undivided interest in the entire class. The A3(1) and A3(2) Components will have approximate initial component principal amounts of $34,035,000 and $153,458,000, respectively. (7) The Class A5 and Class A6 Certificates will receive payments of principal concurrently, on a pro rata basis, as described under Description of the Certificates Distributions of Principal. S-1

8 The offered certificates will also have the following characteristics: Class Record Delay/Accrual Interest Accrual Date (1) Period (2) Convention Final Scheduled Expected Final Minimum Distribution Date (3) Distribution Date (4) Denominations Incremental Denominations A1;;;;;;;;;;; DD 0 day Actual/360 11/25/2035 4/25/2012 $ 25,000 $ E YA 8 A2;;;;;;;;;;; DD 0 day Actual/360 11/25/2035 9/25/2010 $ 25,000 $ E YB 6 A3;;;;;;;;;;; DD 0 day Actual/360 11/25/2035 4/25/2012 $ 25,000 $ E YC 4 A4;;;;;;;;;;; DD 0 day Actual/360 11/25/2035 9/25/2007 $ 25,000 $ E YD 2 A5;;;;;;;;;;; DD 0 day Actual/360 11/25/ /25/2010 $ 25,000 $ E YE 0 A6;;;;;;;;;;; DD 0 day Actual/360 11/25/ /25/2010 $ 25,000 $ E YS 9 M1 ;;;;;;;;;; DD 0 day Actual/360 11/25/2035 4/25/2012 $100,000 $ E YF 7 M2 ;;;;;;;;;; DD 0 day Actual/360 11/25/2035 4/25/2012 $100,000 $ E YG 5 M3 ;;;;;;;;;; DD 0 day Actual/360 11/25/2035 4/25/2012 $100,000 $ E YH 3 M4 ;;;;;;;;;; DD 0 day Actual/360 11/25/2035 4/25/2012 $100,000 $ E YJ 9 M5 ;;;;;;;;;; DD 0 day Actual/360 11/25/2035 4/25/2012 $100,000 $ E YK 6 M6 ;;;;;;;;;; DD 0 day Actual/360 11/25/2035 4/25/2012 $100,000 $ E YL 4 M7 ;;;;;;;;;; DD 0 day Actual/360 11/25/2035 4/25/2012 $100,000 $ E YM 2 M8 ;;;;;;;;;; DD 0 day Actual/360 11/25/2035 4/25/2012 $100,000 $ E YN 0 M9 ;;;;;;;;;; DD 0 day Actual/360 11/25/2035 4/25/2012 $100,000 $ E YP 5 CUSIP Number (1) DD = For any distribution date, the close of business on the business day immediately before that distribution date. (2) 0 day = For any distribution date, the interest accrual period will be the period beginning on the immediately preceding distribution date (or October 25, 2005, in the case of the first interest accrual period) and ending on the calendar day immediately before the related distribution date. (3) The final scheduled distribution date for the offered certificates is based upon the second distribution date after the date of the last scheduled payment of the latest maturing mortgage loan. (4) The expected final distribution date, based upon (a) a constant prepayment rate of 30% per annum and the modeling assumptions used in this prospectus supplement, each as described under Yield, Prepayment and Life- Life and (b) the assumption that the option to purchase the mortgage loans is exercised by the master servicer on the earliest possible distribution date as described in this prospectus supplement under Description of the Certificates Optional Purchase of the Loans. The actual final distribution date for each class of offered certificates may be earlier or later, and could be substantially later, than the applicable expected final distribution date listed above. S-2

9 Summary of Terms s This summary highlights selected information from this document and does not contain all of the information that you need to consider in making your investment decision. To understand all of the terms of the offering of the certificates, it is necessary that you read carefully this entire document and the accompanying prospectus. s While this summary contains an overview of certain calculations, cash flow priorities and other information to aid your understanding, you should read carefully the full description of these calculations, cash flow priorities and other information in this prospectus supplement and the accompanying prospectus before making any investment decision. s Some of the information that follows consists of forward-looking statements relating to future economic performance or projections and other financial items. Forward-looking statements are subject to a variety of risks and uncertainties, such as general economic and business conditions and regulatory initiatives and compliance, many of which are beyond the control of the parties participating in this transaction. Accordingly, what actually happens may be very different from the projections included in this prospectus supplement. s Whenever we refer to a percentage of some or all of the mortgage loans in the trust fund, that percentage has been calculated on the basis of the total scheduled principal balance of those mortgage loans as of October 1, 2005, unless we specify otherwise. We explain in this prospectus supplement under Glossary of Defined Terms how the scheduled principal balance of a mortgage loan is determined. Whenever we refer in this Summary of Terms or in the Risk Factors section of this prospectus supplement to the total principal balance of any mortgage loans, we mean the total of their scheduled principal balances unless we specify otherwise. Parties Sponsor and Seller Lehman Brothers Holdings Inc. will sell the mortgage loans to the depositor. Depositor Structured Asset Securities Corporation, a Delaware special purpose corporation, will sell the mortgage loans to the issuing entity. The depositor s address is 745 Seventh Avenue, New York, New York 10019, and its telephone number is (212) Issuing Entity Structured Asset Investment Loan Trust , a common law trust formed under the laws of the State of New York. Trustee U.S. Bank National Association. Securities Administrator Wells Fargo Bank, N.A., will be responsible for preparing monthly distribution statements and certain tax information for investors and certain tax filings for the trust fund. Master Servicer Aurora Loan Services LLC, an affiliate of the seller, the depositor and Lehman Brothers Inc., will oversee the servicing of the mortgage loans by the servicers. Primary Servicers On the closing date, Option One Corporation, New Century Corporation and various other servicers will service approximately 52.74%, 39.34% and 7.92%, respectively, of the mortgage loans included in the trust fund. It is anticipated that on or about November 1, 2005, the servicing of approximately 2.05% of the mortgage loans initially serviced by Option One Corporation will be transferred to JPMorgan Chase Bank, National Association, and on or about December 1, 2005, the servicing of approximately 58.87% and 39.08% of the mortgage loans initially serviced by Option One Corporation will be transferred to JPMorgan Chase Bank, National Association and Wells Fargo Bank, N.A., respectively. In addition, it is anticipated that S-3

10 approximately 0.11% and 99.89% of the mortgage loans initially serviced by New Century Corporation will be transferred for servicing to Wells Fargo Bank, N.A. on or about November 1, 2005 and December 1, 2005, respectively. Credit Risk Manager Clayton Fixed Income Services Inc. (formerly known as The Murrayhill Company) will monitor and advise the servicers with respect to default management of the mortgage loans and also prepare certain loan-level reports for the trust fund which will be available for review by certificateholders. Originators BNC, Inc., an affiliate of the seller, the depositor, the master servicer and Lehman Brothers Inc., and New Century Corporation originated approximately 52.75% and 39.34%, respectively, of the mortgage loans to be included in the trust fund. The remainder of the mortgage loans were originated by various other banks, savings and loans and other mortgage lending institutions, none of which originated more than approximately 2.63% of the mortgage loans. Swap Counterparty HSBC Bank USA, National Association. LPMI Insurers On the closing date, Guaranty Insurance Corporation, PMI Insurance Co. and Republic Insurance Company will provide primary mortgage insurance for certain of the first lien mortgage loans with original loan-to-value ratios in excess of 80%. The Certificates The certificates offered by this prospectus supplement will be issued with the initial approximate characteristics set forth under The Offered Certificates in the table on page S-1. The offered certificates will be issued in book-entry form. The minimum denominations and the incremental denominations of each class of offered certificates are set forth in the table on page S-2. The certificates represent ownership interests in a trust fund, the assets of which will consist primarily of conventional, adjustable and fixed rate, fully amortizing and balloon, first and second lien, residential mortgage loans having a total principal balance as of the cut-off date, which is October 1, 2005, of approximately $2,395,151,292. In addition, the supplemental interest trust will hold an interest rate swap agreement for the benefit of the certificateholders. The mortgage loans to be included in the trust fund will be divided into three mortgage pools: pool 1, pool 2 and pool 3. Pool 1 will consist of those mortgage loans in the trust fund with original principal balances that do not exceed the applicable Freddie Mac maximum original loan amount limitations for one- to four-family residential mortgaged properties. Pool 2 will consist of those mortgage loans in the trust fund with original principal balances that do not exceed the applicable Fannie Mae maximum original loan amount limitations for one- to four-family residential mortgaged properties. Pool 3 will consist of mortgage loans with original principal balances that may be less than, equal to, or in excess of, Fannie Mae or Freddie Mac original loan amount limitations. Payments of principal and interest on the Class A1 Certificates will be based primarily on collections from pool 1 mortgage loans. Payments of principal and interest on the Class A2 Certificates will be based primarily on collections from pool 2 mortgage loans. As described below under Payment Components, payments of principal and interest on the A3(1) Component and the A3(2) Component of the Class A3 Certificates will be based primarily on collections from the pool 2 mortgage loans and the pool 3 mortgage loans, respectively. Payments of principal and interest on the Class A4, A5 and A6 Certificates will be based primarily on collections from pool 3 mortgage loans. Payments of principal and interest on the Class M1, M2, M3, M4, M5, M6, M7, M8, M9, B1 and B2 Certificates will be based on collections from all of the mortgage pools as described herein. The rights of holders of the Class M1, M2, M3, M4, M5, M6, M7, M8, M9, B1 and B2 Certificates to receive payments of principal and interest will be subordinate to the rights of the holders of certificates having a senior priority of payment, as described in this Summary of Terms under Enhancement of Likelihood of Payment on the Certificates Subordination of Payments below. We refer to the Class M1, M2, M3, M4, M5, M6, M7, M8, M9, B1 and B2 Certificates collectively as subordinate certificates. We refer to the Class A1, A2, A3, A4, A5 and A6 Certificates collectively as senior certificates. The Class P Certificates will be entitled to receive all the cash flow from the mortgage pools solely arising from prepayment premiums paid by the borrowers on certain voluntary, full and partial prepayments of the mortgage loans. Accordingly, these amounts will not be S-4

11 available for payments to the servicers or to holders of other classes of certificates. The Class X Certificates will be entitled to receive any monthly excess cashflow remaining after required distributions are made to the offered certificates and the Class B1 and B2 Certificates. The Class B1, Class B2, Class X, Class P, Class LT-R and Class R Certificates are not offered by this prospectus supplement. The offered certificates will have an approximate total initial principal amount of $2,349,643,000. Any difference between the total principal amount of the offered certificates on the date they are issued and the approximate total principal amount of the offered certificates as reflected in this prospectus supplement will not exceed 5%. Payment Components Solely for the purpose of determining distributions of interest on and principal of the Class A3 Certificates, the class will consist of two payment components, namely the A3(1) Component and the A3(2) Component. The A3(1) and A3(2) Components will have approximate initial component principal amounts of $34,035,000 and $153,458,000, respectively. The A3(1) and A3(2) Components will accrue interest based on the interest rate formula and accrual method applicable to the Class A3 Certificates, each as set forth in the tables on pages S-1 and S-2. The outstanding principal amount of the Class A3 Certificates at any time will equal the sum of the component principal amounts of the A3(1) Component and the A3(2) Component. Similarly, the total amount of accrued interest on the Class A3 Certificates in any payment period will equal the sum of the amount of interest accrued on the principal amount of its components in that period. The holder of a Class A3 Certificate will not have a severable interest in either of its components, but will have an undivided interest in the entire class. Accordingly, holders of the Class A3 Certificates may not transfer the components separately. Payments on the Certificates Principal and interest on the certificates will be paid on the 25th day of each month, beginning in November However, if the 25th day is not a business day, payments will be made on the next business day after the 25th day of the month. Interest Payments Interest will accrue on each class of offered certificates at the applicable annual rates described below: s Class A1 Certificates: the lesser of (1) the applicable annual rate as described in the table on page S-1 and (2) with respect to any distribution date on which any of the Class A2, A4, A5 or A6 Certificates or the A3(1) or A3(2) Components are outstanding, the pool 1 net funds cap; and after the distribution date on which the class principal amount of the Class A2, A4, A5 and A6 Certificates and the component principal amounts of the A3(1) and A3(2) Components have each been reduced to zero, the subordinate net funds cap. s Class A2 Certificates: the lesser of (1) the applicable annual rate as described in the table on page S-1 and (2) with respect to any distribution date on which any of the Class A1, A4, A5 or A6 Certificates or the A3(2) Component are outstanding, the pool 2 net funds cap; and after the distribution date on which the class principal amount of the Class A1, A4, A5 and A6 Certificates and the component principal amount of the A3(2) Component have each been reduced to zero, the subordinate net funds cap. s Class A3 Certificates: with respect to each distribution date, the weighted average interest rate of the A3(1) and A3(2) Components, weighted on the basis of their component principal amounts for that date. s A3(1) Component: the lesser of (1) the applicable annual rate as described in the table on page S-1 for the Class A3 Certificates and (2) with respect to any distribution date on which any of the Class A1, A4, A5 or A6 Certificates or the A3(2) Component are outstanding, the pool 2 net funds cap; and after the distribution date on which the class principal amount of the Class A1, A4, A5 and A6 Certificates and the component principal amount of the A3(2) Component have each been reduced to zero, the subordinate net funds cap. s A3(2) Component: the lesser of (1) the applicable annual rate as described in the table on page S-1 for the Class A3 Certificates and (2) with respect to any distribution date on which any of the Class A1 or A2 Certificates or the A3(1) Component are outstanding, the pool 3 net S-5

12 funds cap; and after the distribution date on which the class principal amount of the Class A1 and A2 Certificates and the component principal amount of the A3(1) Component have each been reduced to zero, the subordinate net funds cap. s Class A4 Certificates: the lesser of (1) the applicable annual rate as described in the table on page S-1 and (2) with respect to any distribution date on which any of the Class A1 or A2 Certificates or the A3(1) Component are outstanding, the pool 3 net funds cap; and after the distribution date on which the class principal amount of the Class A1 and A2 Certificates and the component principal amount of the A3(1) Component have each been reduced to zero, the subordinate net funds cap. s Class A5 Certificates: the lesser of (1) the applicable annual rate as described in the table on page S-1 and (2) with respect to any distribution date on which any of the Class A1 or A2 Certificates or the A3(1) Component are outstanding, the pool 3 net funds cap; and after the distribution date on which the class principal amount of the Class A1 and A2 Certificates and the component principal amount of the A3(1) Component have each been reduced to zero, the subordinate net funds cap. s Class A6 Certificates: the lesser of (1) the applicable annual rate as described in the table on page S-1 and (2) with respect to any distribution date on which any of the Class A1 or A2 Certificates or the A3(1) Component are outstanding, the pool 3 net funds cap; and after the distribution date on which the class principal amount of the Class A1 and A2 Certificates and the component principal amount of the A3(1) Component have each been reduced to zero, the subordinate net funds cap. Interest will accrue on each class of the Class M1, M2, M3, M4, M5, M6, M7, M8 and M9 Certificates at an annual rate equal to the lesser of (1) the applicable annual rate as described in the table on page S-1 and (2) the subordinate net funds cap. If the option to purchase the mortgage loans is not exercised by the master servicer on the initial optional termination date as described under The Loans Optional Purchase of the Loans below, then with respect to the next distribution date and each distribution date thereafter, the annual rate in clause (1) of each interest rate formula set forth above will be increased for each class of certificates or component to the applicable annual rate as described in the table on page S-1, subject in each case to the applicable net funds cap. See The Loans Optional Purchase of the Loans below. The pool 1 net funds cap is a limitation generally based on the weighted average mortgage rates of the pool 1 mortgage loans during the applicable collection period, net of certain fees and expenses of the trust fund and any swap payments owed to the swap counterparty allocable to pool 1. The pool 2 net funds cap is a limitation generally based on the weighted average mortgage rates of the pool 2 mortgage loans during the applicable collection period, net of certain fees and expenses of the trust fund and any swap payments owed to the swap counterparty allocable to pool 2. The pool 3 net funds cap is a limitation generally based on the weighted average mortgage rates of the pool 3 mortgage loans during the applicable collection period, net of certain fees and expenses of the trust fund and any swap payments owed to the swap counterparty allocable to pool 3. The subordinate net funds cap is generally the weighted average of the pool 1 net funds cap, the pool 2 net funds cap and the pool 3 net funds cap. See Description of the Certificates Distributions of Interest Interest Distribution Priorities in this prospectus supplement for the priority of payment of interest and Glossary of Defined Terms in this prospectus supplement for a description of the defined terms relevant to the payment of interest. The Interest Rate Swap Agreement The trustee, on behalf of the supplemental interest trust, will enter into an interest rate swap agreement with HSBC Bank USA, National Association, as swap counterparty. Under the interest rate swap agreement, one business day prior to each distribution date, beginning in December 2005 and ending in October 2010, the supplemental interest trust will be obligated to make fixed payments at the applicable rate of payment owed by the trust fund, which will range from 4.30% to 4.93% annually, as described in this prospectus supplement, and the swap counterparty will be obligated to make floating payments at LIBOR (as determined under the interest rate swap agreement), in each case calculated on a scheduled notional amount and adjusted to a monthly basis. To the extent that a fixed payment exceeds the floating payment relating to any distribution date, amounts otherwise available to certificateholders will be applied to make a net swap payment to the swap counterparty, and to the extent that a floating payment exceeds the fixed payment S-6

13 on any distribution date, the swap counterparty will owe a net swap payment to the supplemental interest trust. Any net amounts received under the interest rate swap agreement will be paid by the supplemental interest trust and applied to pay interest shortfalls, maintain overcollateralization and repay losses, as described in this prospectus supplement. See Description of the Certificates Supplemental Interest Trust Interest Rate Swap Agreement and Application of Deposits and Payments Received by the Supplemental Interest Trust in this prospectus supplement. Principal Payments The amount of principal payable to the offered certificates will be determined by (1) formulas that allocate portions of principal payments received on the mortgage loans among the mortgage pools and among the different certificate classes, (2) funds received on the mortgage loans that are available to make principal payments on the certificates and (3) the application of excess interest from the mortgage pools to pay principal on the certificates. Funds received on the mortgage loans may consist of (1) expected monthly scheduled payments or (2) unexpected payments resulting from prepayments or defaults by borrowers, liquidation of defaulted mortgage loans or repurchases of mortgage loans under the circumstances described in this prospectus supplement. The manner of allocating payments of principal on the mortgage loans will differ, as described in this prospectus supplement, depending upon the occurrence of several different events or triggers: s whether a distribution date occurs before or on or after the stepdown date, which is the earlier of (A) the distribution date following the distribution date on which the class principal amounts of all the senior certificates have been paid to zero or (B) the later of (1) the distribution date in November 2008 and (2) the first distribution date on which the ratio of (a) the total principal balance of the subordinate certificates plus any overcollateralization amount to (b) the total principal balance of the mortgage loans in the trust fund equals or exceeds the percentage specified in this prospectus supplement; s a cumulative loss trigger event occurs when cumulative losses on the mortgage loans are higher than certain levels specified in this prospectus supplement; and s a delinquency event occurs when the rate of delinquencies of the mortgage loans over any three-month period is higher than certain levels set forth in this prospectus supplement. See Description of the Certificates Distributions of Principal Principal Distribution Priorities in this prospectus supplement for the priority of payment of principal and Glossary of Defined Terms in this prospectus supplement for a description of the defined terms relevant to the payment of principal. Limited Recourse The only sources of cash available to make interest and principal payments on the certificates will be the assets of the trust fund and the supplemental interest trust. The trust fund will have no source of cash other than collections and recoveries of the mortgage loans through insurance or otherwise. No other entity will be required or expected to make any payments on the certificates. Enhancement of Likelihood of Payment on the Certificates In order to enhance the likelihood that holders of more senior classes of certificates will receive regular distributions of interest and principal, the payment structure of this securitization includes excess interest, overcollateralization, subordination, loss allocation and limited cross-collateralization features, primary mortgage insurance and an interest rate swap agreement. The Class B2 Certificates are more likely to experience losses than the Class B1, M9, M8, M7, M6, M5, M4, M3, M2 and M1 Certificates and the senior certificates. The Class B1 Certificates are more likely to experience losses than the Class M9, M8, M7, M6, M5, M4, M3, M2 and M1 Certificates and the senior certificates. The Class M9 Certificates are more likely to experience losses than the Class M8, M7, M6, M5, M4, M3, M2 and M1 Certificates and the senior certificates. The Class M8 Certificates are more likely to experience losses than the Class M7, M6, M5, M4, M3, M2 and M1 Certificates and the senior certificates. The Class M7 Certificates are more likely to experience losses than the Class M6, M5, M4, M3, M2 and M1 Certificates and the senior certificates. The Class M6 Certificates are more likely to experience losses than the Class M5, M4, M3, M2 and M1 Certificates and the senior certificates. The Class M5 Certificates are more likely to experience losses than the Class M4, M3, M2 and M1 Certificates and the senior certificates. The Class M4 Certificates are more likely to experience losses than the Class M3, M2 and M1 Certificates and the senior certificates. The Class M3 S-7

14 Certificates are more likely to experience losses than the Class M2 and M1 Certificates and the senior certificates. The Class M2 Certificates are more likely to experience losses than the Class M1 Certificates and the senior certificates. The Class M1 Certificates are more likely to experience losses than the senior certificates. See Risk Factors Risks Related to Potential Inadequacy of Credit Enhancement and Other Support, Description of the Certificates Credit Enhancement and Supplemental Interest Trust in this prospectus supplement for a more detailed description of excess interest, overcollateralization, subordination, loss allocation, primary mortgage insurance, limited crosscollateralization and the interest rate swap agreement. Subordination of Payments Certificates with an A in their class designation will have a payment priority as a group over all other certificates. The Class M1 Certificates will have a payment priority over the Class M2, M3, M4, M5, M6, M7, M8, M9, B1 and B2 Certificates; the Class M2 Certificates will have a payment priority over the Class M3, M4, M5, M6, M7, M8, M9, B1 and B2 Certificates; the Class M3 Certificates will have a payment priority over the Class M4, M5, M6, M7, M8, M9, B1 and B2 Certificates; the Class M4 Certificates will have a payment priority over the Class M5, M6, M7, M8, M9, B1 and B2 Certificates; the Class M5 Certificates will have a payment priority over the Class M6, M7, M8, M9, B1 and B2 Certificates; the Class M6 Certificates will have a payment priority over the Class M7, M8, M9, B1 and B2 Certificates; the Class M7 Certificates will have a payment priority over the Class M8, M9, B1 and B2 Certificates; the Class M8 Certificates will have a payment priority over the Class M9, B1 and B2 Certificates; the Class M9 Certificates will have a payment priority over the Class B1 and B2 Certificates; and the Class B1 Certificates will have a payment priority over the Class B2 Certificates. Each class of offered certificates and the Class B1 and B2 Certificates will have a payment priority over the Class X, Class LT-R and Class R Certificates. See Risk Factors Risks Related to Potential Inadequacy of Credit Enhancement and Other Support and Description of the Certificates Credit Enhancement Subordination in this prospectus supplement. Allocation of Losses As described in this prospectus supplement, amounts representing losses on the mortgage loans (to the extent that those losses exceed excess interest and any overcollateralization, as described in this prospectus supplement) will be applied to reduce the principal amount of the subordinate class of certificates still outstanding that has the lowest payment priority, until the principal amount of that class of certificates has been reduced to zero. For example, losses in excess of overcollateralization and excess interest will first be allocated in reduction of the principal amount of the Class B2 Certificates, until it is reduced to zero, then in reduction of the principal amount of the Class B1 Certificates until it is reduced to zero, then in reduction of the principal amount of the Class M9 Certificates until it is reduced to zero, then in reduction of the principal amount of the Class M8 Certificates until it is reduced to zero, then in reduction of the principal amount of the Class M7 Certificates until it is reduced to zero, then in reduction of the principal amount of the Class M6 Certificates until it is reduced to zero, then in reduction of the principal amount of the Class M5 Certificates until it is reduced to zero, then in reduction of the principal amount of the Class M4 Certificates until it is reduced to zero, then in reduction of the principal amount of the Class M3 Certificates until it is reduced to zero, then in reduction of the principal amount of the Class M2 Certificates until it is reduced to zero and finally in reduction of the principal amount of the Class M1 Certificates until it is reduced to zero. If a loss has been allocated to reduce the principal amount of a subordinate certificate, it is unlikely that investors will receive any payment in respect of that reduction. See Risk Factors Risks Related to Potential Inadequacy of Credit Enhancement and Other Support and Description of the Certificates Credit Enhancement Application of Realized Losses in this prospectus supplement. Excess Interest The mortgage loans bear interest each month that in the aggregate is expected to exceed the amount needed to pay monthly interest on the offered certificates and the Class B1 and Class B2 Certificates, certain fees and expenses of the trust fund and any swap payments owed to the swap counterparty. This excess interest received from the mortgage loans each month will be available to absorb realized losses on the mortgage loans and to maintain the required level of overcollateralization. See Risk Factors Risks Related to Potential Inadequacy of Credit Enhancement and Other Support and Description of the Certificates Credit Enhancement Excess Interest in this prospectus supplement. S-8

15 Overcollateralization On the closing date, the total principal balance of the mortgage loans in the trust fund is expected to exceed the total principal amount of the offered certificates and the Class B1 and Class B2 Certificates by approximately $11,976,292, which represents approximately 0.50% of the total principal balance of the mortgage loans in the trust fund as of October 1, This condition is referred to in this prospectus supplement as overcollateralization. Thereafter, to the extent described in this prospectus supplement, a portion of excess interest may be applied to pay principal on the certificates to the extent needed to maintain the required level of overcollateralization. We cannot, however, assure you that sufficient interest will be generated by the mortgage loans to maintain any level of overcollateralization. See Risk Factors Risks Related to Potential Inadequacy of Credit Enhancement and Other Support and Description of the Certificates Credit Enhancement Overcollateralization in this prospectus supplement. Limited Cross-Collateralization Under certain limited circumstances, principal payments on the mortgage loans in a mortgage pool may be distributed as principal to holders of the senior certificates corresponding to the other mortgage pools. If the senior certificates or components thereof relating to the other mortgage pools have been retired, then principal payments on the mortgage loans relating to the retired senior certificates or components thereof will be distributed to the remaining senior certificates or components thereof of the other mortgage pools, if any, before being distributed to the subordinate classes of certificates. See Risk Factors Risks Related to Potential Inadequacy of Credit Enhancement and Other Support and Description of the Certificates Distributions of Principal in this prospectus supplement. Primary Insurance On the closing date, loan-level primary mortgage insurance policies will be obtained on behalf of the trust fund from Guaranty Insurance Corporation, PMI Insurance Co. and Republic Insurance Company in order to provide initial primary mortgage insurance coverage for approximately 81.10% of those first lien mortgage loans with original loan-tovalue ratios in excess of 80%. However, as discussed herein, these primary mortgage insurance policies will provide only limited protection against losses on defaulted mortgage loans. See Risk Factors Risks Related to Potential Inadequacy of Credit Enhancement and Other Support Primary Insurance and Description of the Pools Primary Insurance in this prospectus supplement. The Interest Rate Swap Agreement Any net swap payment received under the interest rate swap agreement will be applied to pay interest shortfalls, maintain overcollateralization and repay losses, as described in this prospectus supplement. See Risk Factors Risks Related to Potential Inadequacy of Credit Enhancement and Other Support The Interest Rate Swap Agreement, Description of the Certificates Supplemental Interest Trust Interest Rate Swap Agreement and Application of Deposits and Payments Received by the Supplemental Interest Trust in this prospectus supplement. Fees and Expenses Before payments are made on the certificates, the servicers will be paid a monthly fee based on an annual percentage of the principal balance of the mortgage loans serviced by them. The servicing fee for all of the mortgage loans is equal to 0.50% of the principal balance of such mortgage loans annually. In addition, the providers of the loan-level primary mortgage insurance policies will be paid a monthly fee calculated as an annual percentage on the principal balance of each mortgage loan insured by that primary mortgage insurance provider. These fees will be 1.000% annually for Guaranty Insurance Corporation, between 0.308% to 2.748% annually (with a weighted average as of the cut-off date of approximately 1.171% annually) for PMI Insurance Co. and between 0.150% to 2.250% annually (with a weighted average as of the cut-off date of approximately 1.311% annually) for Republic Insurance Company. The master servicer will receive as compensation the investment income on funds held in the collection account. The trustee will be paid a fixed annual fee from investment earnings on funds held in the securities administration account. The securities administrator will receive as compensation the investment income on funds held in the securities administration account after payment of the trustee fee. After payments of interest on the certificates have been made, the credit risk manager will be paid a monthly fee calculated as 0.011% annually on the total principal balance of the mortgage loans. S-9

16 Expenses of the servicers, the custodians, the master servicer and the securities administrator will be reimbursed before payments are made on the certificates. Expenses of the trustee will be reimbursed up to a specified amount annually before payments are made on the certificates; any additional unpaid expenses will be paid to the trustee after payments of interest on the certificates have been made. See Fees and Expenses of the Trust Fund in this prospectus supplement. Final Scheduled Distribution Date The final scheduled distribution date for the offered certificates will be the distribution date specified in the table on page S-2. The final scheduled distribution date for the offered certificates is based upon the second distribution date after the date of the last scheduled payment of the latest maturing mortgage loan. The actual final distribution date for each class of offered certificates may be earlier or later, and could be substantially earlier, than the applicable final scheduled distribution date. The NIMS Insurer One or more insurance companies, referred to herein collectively as the NIMS Insurer, may issue a financial guaranty insurance policy covering certain payments to be made on net interest margin securities to be issued by a separate trust or other special purpose entity and secured by all or a portion of the Class P and Class X Certificates. In that event, the NIMS Insurer will be able to exercise rights which could adversely affect certificateholders. We refer you to Risk Factors Rights of a NIMS Insurer May Affect Securities in the prospectus for additional information concerning the NIMS Insurer. The Loans On the closing date, which is expected to be on or about October 28, 2005, the assets of the trust fund will consist primarily of three mortgage pools of conventional, adjustable and fixed rate, fully amortizing and balloon, first and second lien, residential mortgage loans with a total principal balance as of the cut-off date of approximately $2,395,151,292. Payments of principal and interest on the Class A1 Certificates will be based primarily on collections from pool 1 mortgage loans. Payments of principal and interest on the Class A2 Certificates and the A3(1) Component will be based primarily on collections from pool 2 mortgage loans. Payments of principal and interest on the Class A4, A5 and A6 Certificates and the A3(2) Component will be based primarily on collections from pool 3 mortgage loans. Payments of principal and interest on the subordinate certificates will be based on collections from all of the mortgage pools as described herein. The mortgage loans will be secured by mortgages, deeds of trust or other security instruments, all of which are referred to in this prospectus supplement as mortgages. The depositor expects that the mortgage loans will have the following approximate characteristics as of the cut-off date: S-10

17 Aggregate Loan Summary Range or Total Total Percentage (1) Number of Loans;;;;;;;;;;;;;; 12,415 Number of Fixed Rate Loans ;;;;;;;;; 3, % Number of Adjustable Rate Loans ;;;;;;; 8, % Total Scheduled Principal Balance ;;;;;;;;;;; $2,395,151,292 Scheduled Principal Balances ;;;;;;;;;;;;; $4,442 to $1,056,000 $192,923 Rates;;;;;;;;;;;;;;;;;;; 5.000% to % 7.325% Original Terms to Maturity (in months) ;;;;;;;;; 60 to Remaining Terms to Maturity (in months) ;;;;;;;; 40 to Original Combined Loan-to-Value Ratios ;;;;;;;; 12.12% to % 82.12% Number of Second Lien Loans ;;;;;;;; 2, % Number of Interest-Only Loans ;;;;;;;; 2, % Number of Balloon Loans ;;;;;;;;;;;;;; 1, % Geographic Distribution in Excess of 10% of the Total Scheduled Principal Balance: Number of Loans in California ;;;;;;; 3, % Number of Loans in the Maximum Single Zip Code Concentration ;;;;;;;;;;;;;;;; % Credit Scores;;;;;;;;;;;;;;;;;;;; 440 to Number of Loans with Prepayment Premiums at Origination ;;;;;;;;;;;;;;;;;;; 7, % Gross Margins ;;;;;;;;;;;;;;;;;;; 2.250% to 9.440% 5.763% (2) Maximum Rates ;;;;;;;;;;;;;; % to % % (2) Minimum Rates ;;;;;;;;;;;;;; 4.000% to % 7.213% (2) Months to Next Rate Adjustment ;;;;;;; 8to59 23 (2) Initial Caps ;;;;;;;;;;;;;;;;;;;; 1.000% to 5.000% 2.171% (2) Periodic Caps ;;;;;;;;;;;;;;;;;;; 1.000% to 2.000% 1.188% (2) (1) Percentages calculated based on the total principal balance of the mortgage loans. (2) The weighted average is based only on the adjustable rate mortgage loans in all pools. S-11

18 Pool 1 Loan Summary Range or Total Total Percentage (1) Number of Loans;;;;;;;;;;;;;; 4,171 Number of Fixed Rate Loans ;;;;;;;;; % Number of Adjustable Rate Loans ;;;;;;; 3, % Total Scheduled Principal Balance ;;;;;;;;;;; $672,133,563 Scheduled Principal Balances ;;;;;;;;;;;;; $17,263 to $500,000 $161,144 Rates;;;;;;;;;;;;;;;;;;; 5.250% to % 7.322% Original Terms to Maturity (in months) ;;;;;;;;; 180 to Remaining Terms to Maturity (in months) ;;;;;;;; 177 to Original Combined Loan-to-Value Ratios ;;;;;;;; 12.12% to % 78.77% Number of Second Lien Loans ;;;;;;;; % Number of Interest-Only Loans ;;;;;;;; % Number of Balloon Loans ;;;;;;;;;;;;;; % Geographic Distribution in Excess of 10% of the Total Scheduled Principal Balance: Number of Loans in California ;;;;;;; % Number of Loans in Florida ;;;;;;;; % Number of Loans in the Maximum Single Zip Code Concentration ;;;;;;;;;;;;;;;; % Credit Scores;;;;;;;;;;;;;;;;;;;; 500 to Number of Loans with Prepayment Premiums at Origination ;;;;;;;;;;;;;;;;;;; 3, % Gross Margins ;;;;;;;;;;;;;;;;;;; 3.660% to 8.950% 5.770% (2) Maximum Rates ;;;;;;;;;;;;;; % to % % (2) Minimum Rates ;;;;;;;;;;;;;; 5.250% to % 7.365% (2) Months to Next Rate Adjustment ;;;;;;; 17 to (2) Initial Caps ;;;;;;;;;;;;;;;;;;;; 1.000% to 3.000% 1.710% (2) Periodic Caps ;;;;;;;;;;;;;;;;;;; 1.000% to 1.500% 1.395% (2) (1) Percentages calculated based on the total principal balance of the mortgage loans in pool 1. (2) The weighted average is based only on the adjustable rate mortgage loans in pool 1. S-12

19 Pool 2 Loan Summary Range or Total Total Percentage (1) Number of Loans ;;;;;;;;;;;;;; 2,014 Number of Fixed Rate Loans ;;;;;;;;; % Number of Adjustable Rate Loans ;;;;;;; 1, % Total Scheduled Principal Balance ;;;;;;;;;;; $298,537,310 Scheduled Principal Balances;;;;;;;;;;;;;; $10,936 to $557,820 $148,231 Rates ;;;;;;;;;;;;;;;;;;; 5.150% to % 7.617% Original Terms to Maturity (in months) ;;;;;;;;; 180 to Remaining Terms to Maturity (in months) ;;;;;;;; 168 to Original Combined Loan-to-Value Ratios ;;;;;;;;; 22.39% to % 83.62% Number of Second Lien Loans ;;;;;;;;; % Number of Interest-Only Loans ;;;;;;;; % Number of Balloon Loans ;;;;;;;;;;;;;;; % Geographic Distribution in Excess of 10% of the Total Scheduled Principal Balance: Number of Loans in California ;;;;;;;; % Number of Loans in Illinois ;;;;;;;;; % Number of Loans in the Maximum Single Zip Code Concentration ;;;;;;;;;;;;;;;;;;; % Credit Scores ;;;;;;;;;;;;;;;;;;;; 463 to Number of Loans with Prepayment Premiums at Origination ;;;;;;;;;;;;;;;;;;;; % Gross Margins ;;;;;;;;;;;;;;;;;;;; 3.850% to 6.850% 5.667% (2) Maximum Rates ;;;;;;;;;;;;;;; % to % % (2) Minimum Rates ;;;;;;;;;;;;;;; 5.350% to % 7.392% (2) Months to Next Rate Adjustment ;;;;;;;; 10 to (2) Initial Caps ;;;;;;;;;;;;;;;;;;;;; 1.500% to 3.000% 2.555% (2) Periodic Caps ;;;;;;;;;;;;;;;;;;;; 1.000% to 1.500% 1.002% (2) (1) Percentages calculated based on the total principal balance of the mortgage loans in pool 2. (2) The weighted average is based only on the adjustable rate mortgage loans in pool 2. S-13

20 Pool 3 Loan Summary Range or Total Total Percentage (1) Number of Loans ;;;;;;;;;;;;;; 6,230 Number of Fixed Rate Loans ;;;;;;;;; 1, % Number of Adjustable Rate Loans ;;;;;;; 4, % Total Scheduled Principal Balance ;;;;;;;;;;; $1,424,480,418 Scheduled Principal Balances;;;;;;;;;;;;;; $4,442 to $1,056,000 $228,648 Rates ;;;;;;;;;;;;;;;;;;; 5.000% to % 7.265% Original Terms to Maturity (in months) ;;;;;;;;; 60 to Remaining Terms to Maturity (in months) ;;;;;;;; 40 to Original Combined Loan-to-Value Ratios ;;;;;;;;; 18.72% to % 83.39% Number of Second Lien Loans ;;;;;;;;; 1, % Number of Interest-Only Loans ;;;;;;;; 1, % Number of Balloon Loans ;;;;;;;;;;;;;;; 1, % Geographic Distribution in Excess of 10% of the Total Scheduled Principal Balance: Number of Loans in California ;;;;;;;; 2, % Number of Loans in the Maximum Single Zip Code Concentration ;;;;;;;;;;;;;;;;;;; % Credit Scores ;;;;;;;;;;;;;;;;;;;; 440 to Number of Loans with Prepayment Premiums at Origination ;;;;;;;;;;;;;;;;;;;; 3, % Gross Margins ;;;;;;;;;;;;;;;;;;;; 2.250% to 9.440% 5.780% (2) Maximum Rates ;;;;;;;;;;;;;;; % to % % (2) Minimum Rates ;;;;;;;;;;;;;;; 4.000% to % 7.105% (2) Months to Next Rate Adjustment ;;;;;;;; 8to59 23 (2) Initial Caps ;;;;;;;;;;;;;;;;;;;;; 1.000% to 5.000% 2.298% (2) Periodic Caps ;;;;;;;;;;;;;;;;;;;; 1.000% to 2.000% 1.134% (2) (1) Percentages calculated based on the total principal balance of the mortgage loans in pool 3. (2) The weighted average is based only on the adjustable rate mortgage loans in pool 3. S-14