You are on page 1of 61

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

DISTRIBUTION PACKAGE

Distribution Package Includes: *

Issuance Dates

-

Payment Date Statement

Page 1

-

Mortgage Loan Characteristics

Page 5

-

Delinquency Report

Page 13

-

Delinquency History Report - Six Months

Page 16

-

CPR/CDR History Report - Six Months

Page 20

-

Bankruptcy Loan Detail Report

Page 21

-

Foreclosure Loan Detail Report

Page 24

-

REO Loan Detail Report

Page 35

-

Prepayment & Liquidation Loan Detail Report

Page 40

-

Material Modifications Loan Detail Report

Page 44

-

Extended Material Modifications Loan Detail Report

Page 52

-

Material Breaches Loan Detail Report

Page 60

First Distribtion Date:

November 25, 2005

Settlement Date:

October 31, 2005

Cutoff Date:

October 01, 2005

Issuance Parties
Servicer(s):

Aurora Loan Services Inc

Certificate Insurer(s):
Underwriter(s):

Lehman Brothers Inc.

Contact
Name:

Paul Gobin

Title:

Account Administrator

Phone:

617-603-6630

Mobile:
Fax:
Email:

paul.gobin@usbank.com

Address:

One Federal Street, 3rd FL; Boston, MA 02110

Website:

www.usbank.com/abs

* The Trustee, at the direction of the Depositor, and based upon information provided in the Mortgage Loan Schedule or by the Servicer, is furnishing this information to each Certificateholder. The Depositor
and/or the Servicer may discontinue the furnishing of this Supplemental Report (other than the Payment Date Statement), or may change its format, at any time and without notice to any Certificateholder.
While the above parties have undertaken efforts to ensure the reasonable accuracy of this information, this information has not been audited and the parties make no representation as to the accuracy or
completeness of the information.

Lehman XS Trust

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

Mortgage Pass-Through Certificates, Series 2005-5N

REPORTS TO CERTIFICATEHOLDERS
Section 4.03 of the Trust Agreement, dated Ocotober 1, 2005

Distribution Date:

Class
1-A1
1-A2
1-A3
2-A1
2-A2
3-A1A
3-A1B
3-A2
3-A3A
3-A3B
3-A3C
M1
M2
M3
M4
X
R
Total

27-Jul-09

Original
Certificate
Face Value
$501,079,000.00
$183,729,000.00
$70,986,000.00
$350,000,000.00
$31,038,000.00
$800,575,000.00
$100,000,000.00
$330,211,000.00
$48,560,000.00
$43,068,000.00
$35,954,000.00
$99,256,000.00
$60,656,000.00
$48,249,000.00
$37,225,000.00
$16,542,955.71
$0.00
$2,740,586,000.00

Beginning
Certificate
Balance

Principal
Distribution

$154,378,023.85
$56,605,285.68
$21,870,161.02
$120,460,241.76
$10,682,414.26
$328,464,922.24
$41,028,625.93
$135,481,036.06
$0.00
$16,391,141.59
$35,953,999.99
$99,255,999.88
$60,656,000.00
$48,249,000.00
$27,050,719.01
$0.00
$0.00
$1,156,527,571.27

$3,095,549.17
$1,135,034.90
$438,534.95
$1,664,312.27
$147,591.21
$4,818,917.83
$601,932.09
$1,987,645.97
$0.00
$767,957.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$14,657,475.39

Principal
Distribution

Interest
Distribution

Interest
Distribution
$84,221.79
$33,900.28
$14,458.61
$224,859.12
$7,062.26
$179,195.86
$75,561.05
$81,138.09
$0.00
$10,253.57
$26,006.73
$62,972.42
$51,961.97
$56,344.11
$49,623.04
$0.00
$0.00
$957,558.90

Realized Loss
of Principal
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
$0.00
$0.00
$0.00
$8,226,130.78
N/A
N/A
$8,226,130.78

Interest
Shortfall
Amount
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Total
Distribution
$3,179,770.96
$1,168,935.18
$452,993.56
$1,889,171.39
$154,653.47
$4,998,113.69
$677,493.14
$2,068,784.06
$0.00
$778,210.57
$26,006.73
$62,972.42
$51,961.97
$56,344.11
$49,623.04
$0.00
$0.00
$15,615,034.29

Ending
Certificate
Balance
$151,282,474.68
$55,470,250.78
$21,431,626.07
$118,795,929.49
$10,534,823.05
$323,646,004.41
$40,426,693.84
$133,493,390.09
$0.00
$15,623,184.59
$35,953,999.99
$99,255,999.88
$60,656,000.00
$48,249,000.00
$18,824,588.23
$0.00
$0.00
$1,133,643,965.10

AMOUNTS PER $1,000 UNIT

Class

Cusip

1-A1
1-A2
1-A3
2-A1
2-A2
3-A1A
3-A1B
3-A2
3-A3A
3-A3B
3-A3C
M1
M2
M3
M4
X
R

86359DUL9
86359DUM7
86359DUN5
86359DUP0
86359DUQ8
86359DUR6
86359DUS4
86359DUT2
86359DUU9
86359DUY1
86359DUZ8
86359DUV7
86359DUW5
86359DUX3
86359DVA2
LXS055NX
LXS055NR

$6.17776672
$6.17776671
$6.17776674
$4.75517791
$4.75517785
$6.01932090
$6.01932090
$6.01932089
$0.00000000
$17.83126683
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000

$0.16808086
$0.18451241
$0.20368256
$0.64245463
$0.22753592
$0.22383394
$0.75561050
$0.24571589
$0.00000000
$0.23807862
$0.72333343
$0.63444447
$0.85666661
$1.16777778
$1.33305682
$0.00000000
$0.00000000

Realized Loss
of Principal
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
$0.00000000
$0.00000000
$0.00000000
$220.98403707
N/A
N/A

Interest
Shortfall
Amount
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000
$0.00000000

Total
Distribution
$6.34584758
$6.36227912
$6.38144930
$5.39763254
$4.98271377
$6.24315484
$6.77493140
$6.26503678
$0.00000000
$18.06934545
$0.72333343
$0.63444447
$0.85666661
$1.16777778
$1.33305682
$0.00000000
$0.00000000

Ending
Certificate
Balance

Certificate
Interest
Rate

$301.91342020
$301.91342020
$301.91342053
$339.41694140
$339.41694214
$404.26693865
$404.26693840
$404.26693868
$0.00000000
$362.75621320
$999.99999972
$999.99999879
$1,000.00000000
$1,000.00000000
$505.69746756
$0.00000000
$0.00

0.61375%
0.67375%
0.74375%
2.24000%
0.74375%
0.61375%
2.21000%
0.67375%
0.50375%
0.70375%
0.81375%
0.71375%
0.96375%
1.31375%
2.06375%
0.00000%
0.00000%

LIBOR
One-Year MTA

0.31375%
1.21000%

Page 1

Page 1 of 60

Lehman XS Trust

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

Mortgage Pass-Through Certificates, Series 2005-5N

REPORTS TO CERTIFICATEHOLDERS
Section 4.03 of the Trust Agreement, dated Ocotober 1, 2005
Distribution Date:

27-Jul-09
GROUP 1

GROUP 2

GROUP 3

TOTAL

(i), (v), (xiv)
Principal Distributions & Pool Balance:
Beginning Balance
Scheduled Principal
Prepayments (Includes Curtailments)
Net Liquidation Proceeds
Repurchases
LPMI Insurance Proceeds
Total Principal Remittance
Net Realized Losses
Negative Amortization
Ending Balance
Ending Count

303,383,516.53
187,738.76
1,191,456.20
2,690,746.99
0.00
0.00
4,069,941.95
3,690,745.73
16,060.94
295,638,889.79
656

164,861,078.22
161,911.37
205,162.84
1,106,461.89
0.00
0.00
1,473,536.10
1,629,384.14
8,133.56
161,766,291.54
684

688,282,976.52
576,002.53
1,746,943.59
4,415,725.51
0.00
0.00
6,738,671.63
5,340,272.26
34,751.14
676,238,783.77
1,636

1,156,527,571.27
925,652.66
3,143,562.63
8,212,934.39
0.00
0.00
12,282,149.68
10,660,402.13
58,945.64
1,133,643,965.10
2,976

(v)

Aggregate Pool Balance

295,638,889.79

161,766,291.54

676,238,783.77

1,133,643,965.10

(xi)

Balance of Deleted Mortgage Loans
Balance of Substituted Mortgage Loans

0.00
0.00

(iv),(xiv) Ending Overcollateralization Amount
(xvi), (xvii)Target Overcollateralization Amount
Overcollateralization Deficiency Amount

0.00
19,299,902.69
19,299,902.69

Overcollateralization Release Amount
Principal Distribution Amount

0.00
12,223,204.04

(viii), (xiv) Interest Distributions & Fees:
Scheduled Interest
Less: Servicing Fee
Less: Negative Amortization
Net Interest Available
(vii)

Realized Losses incurred during the related Due Period
Cumulative Realized Losses since Cut-Off Date

(iv)

Amount of Advances required to be made by servicer
Amount of Advances actually made by servicer
Amount of Advance shortfall

(v), (ix)

Delinquency Information & Mortgage Pool characteristics

1,059,321.12
97,681.99
16,060.94
945,578.19

483,534.92
50,798.17
8,133.56
424,603.19

2,278,471.11
217,129.28
34,751.14
2,026,590.69

3,821,327.15
365,609.44
58,945.64
3,396,772.07

3,690,745.73
23,243,794.15

1,629,384.14
13,998,838.70

5,340,272.26
42,134,909.21

10,660,402.13
79,377,542.06
22,983,130.60
22,983,130.60
0.00

30-59 days delinquent
60-89 days delinquent
90 or more days delinquent
Count
Balance
Count
Balance
Count
Balance
Group 1
19
8,189,052.37
13
6,436,514.13
47
23,554,391.49
Group 2
17
4,595,762.92
18
4,862,769.21
14
3,648,231.27
Group 3
46
19,484,913.19
31
12,450,435.67
68
30,897,616.48
Total
82
32,269,728.48
62
23,749,719.01
129
58,100,239.24
*Note: The above statistics do not include loans in foreclosure or bankruptcy proceedings or REO properties.

Group 1
Group 2
Group 3
Total

Outstanding Loans
Count
Balance
656
295,638,889.79
684
161,766,291.54
1,636
676,238,783.77
2,976
1,133,643,965.10

Foreclosure
Count
Balance
102
47,258,277.82
121
31,021,949.63
331 146,666,910.94
554 224,947,138.39

Current Delinquency Rate (60+days)
Rolling Three Month Delinquency Rate (60+days)

Bankruptcy
Count
21
20
51
92

Balance
8,934,191.74
5,155,606.16
22,957,895.54
37,047,693.44

Count
52
49
90
191

REO
Balance
26,424,512.62
12,623,430.87
35,437,538.91
74,485,482.40

Market Value
0.00
Book Value
0.00
0.00
0.00
0.00

36.90138%
36.23001%

Page 2

Page 2 of 60

Lehman XS Trust

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

Mortgage Pass-Through Certificates, Series 2005-5N

REPORTS TO CERTIFICATEHOLDERS
Section 4.03 of the Trust Agreement, dated Ocotober 1, 2005
Distribution Date:

27-Jul-09

Weighted Average Term to Maturity of Mortgage Loans
Weighted Average Gross Coupon of Mortgage Loans
Weighted Average Net Coupon of Mortgage Loans *
* Net of Servicing Fee
(x)

(xii)

314
4.31277%
3.93195%

Balance of Loans which became REO in the prior calendar month

0.00

Prepayment Premiums paid to Class X

0.00

Interest Shortfall

Carryforward
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Net Prepayment
Interest
Shortfall
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

M2
M3
M4

0.00
0.00
0.00

TOTAL

0.00

1-A1
1-A2
1-A3
2-A1
2-A2
3-A1A
3-A1B
3-A2
3-A3A
3-A3B
3-A3C
M1

(xv)

Certificate Account Shortfalls

(xix)

Supplemental Interest Trust and Swap information:

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Basis Risk
Shortfall
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Unpaid
Basis Risk
Shortfall
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00
0.00
0.00

0.00

0.00

0.00

0.00

Deferred
Amounts

0.00

Net Swap Payment to the Supplemental Interest Trust
Net Swap Payment to the Swap Counterparty

0.00
0.00

Swap Termination Payment to the Supplemental Interest Trust
Swap Termination Payment to the Swap Counterparty

0.00
0.00

(iii)

Cumulative X Distributions
Cumulative R Distributions

(xx)

Remic 2 Regular Interests

88,513,294.19
0.00

Remic 2 Regular Interests

Non-Remic 2 Regular Interests

Totals

Principal

Interest

Principal

Interest

Principal

Interest

Distribution

Distribution

Distribution

Distribution

Distribution

Distribution

1-A1

3,095,549.17

84,221.79

0.00

0.00

3,095,549.17

84,221.79

1-A2

1,135,034.90

33,900.28

0.00

0.00

1,135,034.90

33,900.28

1-A3

438,534.95

14,458.61

0.00

0.00

438,534.95

14,458.61

2-A1
2-A2

1,664,312.27
147,591.21

224,859.12
7,062.26

0.00
0.00

0.00
0.00

1,664,312.27
147,591.21

224,859.12
7,062.26

3-A1A

4,818,917.83

179,195.86

0.00

0.00

4,818,917.83

179,195.86

3-A1B

601,932.09

75,561.05

0.00

0.00

601,932.09

75,561.05

1,987,645.97

81,138.09

0.00

0.00

1,987,645.97

81,138.09

3-A3A

0.00

0.00

0.00

0.00

0.00

0.00

3-A3B

767,957.00

10,253.57

0.00

0.00

767,957.00

10,253.57

3-A3C

0.00

26,006.73

0.00

0.00

0.00

26,006.73

M1

0.00

62,972.42

0.00

0.00

0.00

62,972.42

M2

0.00

51,961.97

0.00

0.00

0.00

51,961.97

M3
M4

0.00
0.00

56,344.11
49,623.04

0.00
0.00

0.00
0.00

0.00
0.00

56,344.11
49,623.04

X

0.00

0.00

0.00

0.00

0.00

0.00

0.00
14,657,475.39

0.00
957,558.90

0.00
0.00

0.00
0.00

0.00
14,657,475.39

0.00
957,558.90

3-A2

R
TOTAL

Page 3

Page 3 of 60

RECONCILIATION REPORT

DEAL NAME:

Lehman XS Trust
Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date

25-Jul-09

I. CASH RECONCILIATION
A. Computed Information

Group 1

Group 2

Group 3

Total Collections - per Servicer Report
Adjusted Amounts from Swap Provider

4,999,459.20

1,890,005.73

8,730,511.18

15,619,976.11
0.00

B. Cash Receipts from Servicer, net of servicer fees

4,999,459.20

1,890,005.73

8,730,511.18

15,619,976.11

0.00

0.00

0.00

0.00

Difference between A and B

Total

II. DISTRIBUTION SUMMARY AND RECONCILIATION
A. Amounts Distributed (PSA Section 4.02):
Payments made to the Swap Counterparty
Credit Risk Manager Fee
Class 1-A1

0.00
0.00
3,179,770.96

Class 1-A2
Class 1-A3
Class 2-A1
Class 2-A2
Class 3-A1A
Class 3-A1B

1,168,935.18
452,993.56
1,889,171.39
154,653.47
4,998,113.69
677,493.14

Class 3-A2
Class 3-A3A
Class 3-A3B
Class 3-A3C
Class M-1
Class M-2
Class M-3
Class M-4
Class X

2,068,784.06
0.00
778,210.57
26,006.73
62,972.42
51,961.97
56,344.11
49,623.04
0.00

Class R
Extraordinary Trust Fund Expenses
Total Amount Distributed:

0.00
4,941.81
15,619,976.10

B. Amounts Available:

Cash Receipts from Servicer, net of service & lpmi fees

15,619,976.11
0.00
0.00
15,619,976.11

Net Withdrawals from the Supplemental Interest Trust
Net Withdrawals from the Basis Risk Reserve Account
Difference A to B:
Supplemental Interest Trust Account:
Begininning Balance
Deposits: Investment Income
Deposits: Net Swap Payments to Trust
Deposits: remaining amounts from Waterfall
Deposits: Excess funds from Basis Risk Reserve Account
Withdrawals
Ending Balance
Basis Risk Account:
Beginning Balance
Deposits: Investment Income
Deposits: from waterfall
Withdrawal: Basis Risk Shortfalls
Withdrawal: to the Supplemental Interest Account
Ending Balance

(0.01)
1,000.00
0.00
0.00
0.00
0.00
0.00
1,000.00

0.00
0.00
0.00
0.00
0.00
0.00

Page 4 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

MORTGAGE LOAN CHARACTERISTICS

Remaining Principal Balance
Balance

TOTAL
Count

1800K to 1899.99K

65
418
667
643
527
325
165
77
29
16
13
7
6
3
5
4
4
2

Total

2,976

0K to 99.99K
100K to 199.99K
200K to 299.99K
300K to 399.99K
400K to 499.99K
500K to 599.99K
600K to 699.99K
700K to 799.99K
800K to 899.99K
900K to 999.99K
1000K to 1099.99K
1100K to 1199.99K
1200K to 1299.99K
1300K to 1399.99K
1400K to 1499.99K
1500K to 1599.99K
1600K to 1699.99K

Balance

5,023,594.89
66,935,133.57
166,496,300.88
224,606,533.53
235,047,892.87
176,484,846.21
106,238,562.64
56,386,028.04
24,280,582.08
15,303,402.59
13,668,490.72
7,886,210.66
7,441,114.20
4,097,291.52
7,218,700.78
6,205,553.69
6,566,988.78
3,756,737.45

Group 1
%

Count

0.44%
5.90%
14.69%
19.81%
20.73%
15.57%
9.37%
4.97%
2.14%
1.35%
1.21%
0.70%
0.66%
0.36%
0.64%
0.55%
0.58%
0.33%

10
60
94
124
150
90
58
33
10
9
6
3
1
2
2
3
0
1

1,133,643,965.10 100.00%

656

Balance

790,004.22
9,260,521.53
23,466,440.81
43,549,687.69
67,568,331.20
49,034,270.89
37,455,450.37
24,026,662.93
8,655,844.87
8,687,729.18
6,326,055.40
3,396,540.70
1,268,302.62
2,702,344.38
2,903,434.18
4,653,688.99
0.00
1,893,579.83

Group 2
%

Count

0.27%
3.13%
7.94%
14.73%
22.86%
16.59%
12.67%
8.13%
2.93%
2.94%
2.14%
1.15%
0.43%
0.91%
0.98%
1.57%
0.00%
0.64%

36
210
261
177
0
0
0
0
0
0
0
0
0
0
0
0
0
0

295,638,889.79 100.00%

684

Balance

2,812,198.27
33,895,834.26
64,796,378.16
60,261,880.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Group 3
%

1.74%
20.95%
40.06%
37.25%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

Count

19
148
312
342
377
235
107
44
19
7
7
4
5
1
3
1
4
1

161,766,291.54 100.00% 1,636

Balance

%

1,421,392.40
23,778,777.78
78,233,481.91
120,794,964.99
167,479,561.67
127,450,575.32
68,783,112.27
32,359,365.11
15,624,737.21
6,615,673.41
7,342,435.32
4,489,669.96
6,172,811.58
1,394,947.14
4,315,266.60
1,551,864.70
6,566,988.78
1,863,157.62

0.21%
3.52%
11.57%
17.86%
24.77%
18.85%
10.17%
4.79%
2.31%
0.98%
1.09%
0.66%
0.91%
0.21%
0.64%
0.23%
0.97%
0.28%

676,238,783.77 100.00%

180.00M
160.00M
140.00M

Balance

120.00M
100.00M
80.00M
60.00M
40.00M
20.00M
0.00M

Group 1
0K to 99.99K
800K to 899.99K
1600K to 1699.99K

100K to 199.99K
900K to 999.99K
1800K to 1899.99K

Group 2
200K to 299.99K
1000K to 1099.99K

300K to 399.99K
1100K to 1199.99K

400K to 499.99K
1200K to 1299.99K

Group 3
500K to 599.99K
1300K to 1399.99K

600K to 699.99K
1400K to 1499.99K

700K to 799.99K
1500K to 1599.99K

Note: Prior to December 2008, the stratification tables above were based on loan characteristics as of deal inception. Going forward, the tables are adjusted to account for modified loan terms.

Page 5 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

MORTGAGE LOAN CHARACTERISTICS

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

Gross Rate
Gross Rate
1.00% - 1.49%

TOTAL
Count
2

Balance ($)
953,006.21

Group 1
%
Count
0.08%
1

Balance ($)
478,001.85

Group 2
%
Count
0.16%
0

Balance ($)
0.00

Group 3
%
Count
0.00%
1

Balance ($)
475,004.36

%
0.07%

1.50% - 1.99%

1

359,337.20

0.03%

0

0.00

0.00%

0

0.00

0.00%

1

359,337.20

0.05%

2.00% - 2.49%

9

4,126,574.93

0.36%

2

927,666.83

0.31%

1

320,604.69

0.20%

6

2,878,303.41

0.43%

2.50% - 2.99%

6

2,279,225.54

0.20%

2

574,190.04

0.19%

2

405,489.31

0.25%

2

1,299,546.19

0.19%

3.00% - 3.49%

87

33,286,009.03

2.94%

16

7,117,080.85

2.41%

23

5,895,224.81

3.64%

48

20,273,703.37

3.00%

3.50% - 3.99%

323

147,232,885.34

12.99%

125

64,503,969.01

21.82%

46

10,881,586.34

6.73%

152

71,847,329.99

10.62%

4.00% - 4.49%

1,552

593,490,201.71

52.35%

356

154,302,448.97

52.19%

324

77,247,783.79

47.75%

872

361,939,968.95

53.52%
28.55%

4.50% - 4.99%

872

306,118,935.10

27.00%

113

50,625,988.34

17.12%

265

62,438,452.58

38.60%

494

193,054,494.18

5.00% - 5.49%

110

40,838,564.83

3.60%

33

13,992,020.92

4.73%

21

4,205,862.78

2.60%

56

22,640,681.13

3.35%

5.50% - 5.99%

7

2,217,060.89

0.20%

6

1,917,502.69

0.65%

0

0.00

0.00%

1

299,558.20

0.04%

6.00% - 6.49%

4

1,383,654.78

0.12%

1

473,175.52

0.16%

1

152,881.08

0.09%

2

757,598.18

0.11%

6.50% - 6.99%

2

631,664.77

0.06%

0

0.00

0.00%

1

218,406.16

0.14%

1

413,258.61

0.06%

726,844.77

0.25%

0.00

0.00%

0

0.00

0.00%

7.50% - 7.99%

1

Total

2,976

726,844.77

0.06%

1,133,643,965.10

100.00%

1
656

295,638,889.79 100.00%

0
684

161,766,291.54 100.00% 1,636

676,238,783.77 100.00%

Group 1 Weighted Average Rate: 4.22%
Group 2 Weighted Average Rate: 4.39%
Group 3 Weighted Average Rate: 4.33%

Gross Margins
Margin
1.00% - 1.99%

TOTAL
Count

14

Balance ($)

6,282,135.43

Group 1
%

0.57%

Count

5

Balance ($)

2,300,017.28

Group 2
%

0.79%

Count

2

Group 3

Balance ($)

573,637.61

%

0.37%

Count

7

Balance ($)

3,408,480.54

%

0.52%

2.00% - 2.99%

1,217

511,945,475.55

46.43%

386

185,331,113.52

63.81%

203

49,432,180.58

31.72%

628

277,182,181.45

42.23%

3.00% - 3.99%

1,648

580,362,443.65

52.63%

245

100,363,863.42

34.56%

456

105,837,342.23

67.91%

947

374,161,238.00

57.00%

4.00% - 4.99%

12

3,370,719.31

0.31%

6

1,718,041.42

0.59%

0

0.00

0.00%

6

1,652,677.89

0.25%

6.00% - 6.99%

1

726,844.77

0.07%

1

726,844.77

0.25%

0

0.00

0.00%

0

0.00

0.00%

Total

2,892

1,102,687,618.71 100.00%

643

290,439,880.41 100.00%

661

155,843,160.42 100.00% 1,588

656,404,577.88 100.00%

Group 1 Weighted Average Margin: 2.91%
Group 2 Weighted Average Margin: 3.10%
Group 3 Weighted Average Margin: 3.03%

Lifetime Rate Floors
Floor
1.00% - 1.99%

TOTAL
Count

14

Balance ($)

6,282,135.43

Group 1
%

0.57%

Count

5

Balance ($)

2,300,017.28

Group 2
%

0.79%

Count

2

Balance ($)

573,637.61

Group 3
%

0.37%

Count

7

Balance ($)

3,408,480.54

%

0.52%

2.00% - 2.99%

1,217

511,945,475.55

46.43%

386

185,331,113.52

63.81%

203

49,432,180.58

31.72%

628

277,182,181.45

42.23%

3.00% - 3.99%

1,648

580,362,443.65

52.63%

245

100,363,863.42

34.56%

456

105,837,342.23

67.91%

947

374,161,238.00

57.00%

4.00% - 4.99%

12

3,370,719.31

0.31%

6

1,718,041.42

0.59%

0

0.00

0.00%

6

1,652,677.89

0.25%

6.00% - 6.99%

1

726,844.77

0.07%

1

726,844.77

0.25%

0

0.00

0.00%

0

0.00

0.00%

Total

2,892

1,102,687,618.71

100.00%

643

290,439,880.41 100.00%

661

155,843,160.42 100.00% 1,588

656,404,577.88 100.00%

Group 1 Weighted Average Lifetime Rate Floor: 2.91%
Group 2 Weighted Average Lifetime Rate Floor: 3.10%
Group 3 Weighted Average Lifetime Rate Floor: 3.03%

Note: Prior to December 2008, the stratification tables above were based on loan characteristics as of deal inception. Going forward, the tables are adjusted to account for modified loan terms.

Page 6 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

MORTGAGE LOAN CHARACTERISTICS

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

Lifetime Rate Ceiling
TOTAL

Ceiling

Count

8.00% - 8.99%

11

Balance ($)

Group 1
%

Count

6,014,979.50

0.55%

2

Balance ($)

Group 2
%

Count

899,751.43

0.31%

1

Balance ($)

257,248.24

Count

0.17%

8

96.80% 1,547

Balance ($)

%

4,857,979.83

0.74%

9.00% - 9.99%

2,817

1,072,296,858.03

97.24%

630

284,043,330.39

97.80%

640

637,403,005.84

97.11%

10.00% - 10.99%

11

4,006,704.45

0.36%

3

1,042,903.07

0.36%

3

496,696.06

0.32%

5

2,467,105.32

0.38%

11.00% - 11.99%

52

20,143,540.32

1.83%

8

4,453,895.52

1.53%

16

4,013,157.91

2.58%

28

11,676,486.89

1.78%

12.00% - 12.99%

1

225,536.41

0.02%

0

0.00

0.00%

1

225,536.41

0.14%

0

0.00

0.00%

Total

2,892

1,102,687,618.71

100.00%

643

290,439,880.41 100.00%

661

150,850,521.80

Group 3
%

155,843,160.42 100.00% 1,588

656,404,577.88 100.00%

Group 1 Weighted Average Lifetime Rate Ceiling: 9.98%
Group 2 Weighted Average Lifetime Rate Ceiling: 10.01%
Group 3 Weighted Average Lifetime Rate Ceiling: 9.98%

Frequency of Interest Rate Adjustments
TOTAL

Group 1

Group 2

Group 3

Months

Count

1

2,892

1,102,687,618.71 100.00%

643

290,439,880.41 100.00%

661

155,843,160.42 100.00% 1,588

656,404,577.88 100.00%

Total

2,892

1,102,687,618.71

643

290,439,880.41 100.00%

661

155,843,160.42 100.00% 1,588

656,404,577.88 100.00%

Balance ($)

%
100.00%

Count

Balance ($)

%

Count

Balance ($)

%

Count

Balance ($)

%

Frequency of Payment Adjustments
TOTAL

Group 1

Group 2

Group 3

Months

Count

12

2,892

1,102,687,618.71 100.00%

643

290,439,880.41 100.00%

661

155,843,160.42 100.00% 1,588

656,404,577.88 100.00%

Total

2,892

1,102,687,618.71

643

290,439,880.41 100.00%

661

155,843,160.42 100.00% 1,588

656,404,577.88 100.00%

Balance ($)

%
100.00%

Count

Balance ($)

%

Count

Balance ($)

%

Count

Balance ($)

%

Indices
Index

TOTAL
Count

Balance ($)

Group 1
%

Count

Balance ($)

Group 2
%

Count

Balance ($)

Group 3
%

Count

Balance ($)

%

1 Year MTA

2,892

1,102,687,618.71 100.00%

643

290,439,880.41 100.00%

661

155,843,160.42 100.00% 1,588

656,404,577.88 100.00%

Total

2,892

1,102,687,618.71

100.00%

643

290,439,880.41 100.00%

661

155,843,160.42 100.00% 1,588

656,404,577.88 100.00%

%

Count

Property Type
Type

TOTAL
Count

Balance ($)

Condominium
Multifamily

411
136

54,367,005.88

Planned Unit Developmen

618

241,586,627.68

1,793

697,941,696.66
5,214,770.58
1,133,643,965.10

100.00%

Single Family
Townhouse
Total

18
2,976

134,533,864.30

Group 1
11.87%

Balance ($)

Group 2
%

182

Balance ($)

%

63,247,023.60

9.35%

4.80%

32

15,131,067.30

5.12%

39

9,974,176.92

6.17%

65

29,261,761.66

4.33%

161

73,818,752.04

24.97%

104

24,404,488.46

15.09%

353

143,363,387.18

21.20%

61.57%

344

159,352,259.51

53.90%

420

100,642,317.93

437,947,119.22

64.76%

0.46%

3

1,081,815.71

0.37%

8

2,419,492.11

0.36%

1,713,462.76

15.47%

Count

21.31%

684

25,031,845.47

Group 3
%

46,254,995.23

295,638,889.79 100.00%

113

Balance ($)

116

656

15.65%

Count

62.21% 1,029
1.06%

7

161,766,291.54 100.00% 1,636

676,238,783.77 100.00%

Note: Prior to December 2008, the stratification tables above were based on loan characteristics as of deal inception. Going forward, the tables are adjusted to account for modified loan terms.

Page 7 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

MORTGAGE LOAN CHARACTERISTICS

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

Year of First Payment Date
TOTAL

Group 1

Group 2

Group 3

Year

Count

2005

2,976

1,133,643,965.10 100.00%

656

295,638,889.79 100.00%

684

161,766,291.54 100.00%

1,636

676,238,783.77 100.00%

Total

2,976

1,133,643,965.10

656

295,638,889.79 100.00%

684

161,766,291.54 100.00%

1,636

676,238,783.77 100.00%

Balance ($)

%
100.00%

Count

Balance ($)

%

Count

Balance ($)

%

Count

Balance ($)

%

Original LTV
LTV

TOTAL
Count

10.00%-14.99%

1

20.00%-24.99%
25.00%-29.99%

Balance ($)

Group 1
%

Count

Balance ($)

Group 2
%

Count

81,145.46

0.01%

0

0.00

0.00%

0

2

432,430.81

0.04%

0

0.00

0.00%

0

2

1,069,352.71

0.09%

0

0.00

0.00%

1

30.00%-34.99%

8

1,476,945.10

0.13%

0

0.00

0.00%

4

35.00%-39.99%

12

4,905,255.30

0.43%

1

298,475.27

0.10%

40.00%-44.99%

28

6,890,657.89

0.61%

9

2,677,218.32

45.00%-49.99%

31

8,283,561.79

0.73%

7

50.00%-54.99%

70

25,244,551.67

2.23%

55.00%-59.99%

88

31,772,270.36

60.00%-64.99%

126

65.00%-69.99%
70.00%-74.99%

Balance ($)

Count

Balance ($)

%

0.00%

1

81,145.46

0.01%

0.00

0.00%

2

432,430.81

0.06%

98,810.02

0.06%

1

970,542.69

0.14%

657,104.51

0.41%

4

819,840.59

0.12%

2

600,747.58

0.37%

9

4,006,032.45

0.59%

0.91%

7

1,159,361.61

0.72%

12

3,054,077.96

0.45%

1,664,940.10

0.56%

7

1,527,194.38

0.94%

17

5,091,427.31

0.75%

12

5,847,758.67

1.98%

19

3,868,849.53

2.39%

39

15,527,943.47

2.30%

2.80%

10

4,416,585.86

1.49%

27

5,864,318.96

3.63%

51

21,491,365.54

3.18%

49,383,851.27

4.36%

25

15,255,430.28

5.16%

41

9,891,760.00

6.11%

60

24,236,660.99

3.58%

226

94,129,483.09

8.30%

46

24,704,973.23

8.36%

66

17,737,978.95

10.97%

114

51,686,530.91

7.64%

361

152,518,426.24

13.45%

68

38,285,641.42

12.95%

84

20,094,519.57

12.42%

209

94,138,265.25

13.92%

75.00%-79.99%

661

265,524,720.08

23.42%

152

69,553,300.34

23.53%

153

39,119,716.13

24.18%

356

156,851,703.61

23.19%

80.00%-84.99%

1,219

453,938,469.04

40.04%

277

119,289,778.25

40.35%

251

57,210,974.77

35.37%

691

277,437,716.02

41.03%

85.00%-89.99%

27

7,550,016.15

0.67%

8

2,434,810.95

0.82%

7

1,467,174.75

0.91%

12

3,648,030.45

0.54%

90.00%-94.99%

79

21,167,591.25

1.87%

23

6,179,058.11

2.09%

13

2,253,714.78

1.39%

43

12,734,818.36

1.88%

95.00%-99.99%

35

9,275,236.89

0.82%

18

5,030,918.99

1.70%

2

214,066.00

0.13%

15

4,030,251.90

0.60%

Total

2,976

1,133,643,965.10

100.00%

656

295,638,889.79 100.00%

684

0.00

Group 3
%

161,766,291.54 100.00% 1,636

676,238,783.77 100.00%

Group 1 Weighted Average LTV: 76
Group 2 Weighted Average LTV: 74
Group 3 Weighted Average LTV: 75

Remaining Term to Maturity
Month

TOTAL
Count

289 - 312

384

313 - 336

2,592

Total

2,976

Balance ($)

156,588,409.69

Group 1
%

Count

Balance ($)

Group 2
%

Count

Balance ($)

Group 3
%

13.39%

Count

13.81%

73

30,824,703.43

10.43%

93

21,654,378.99

218

977,055,555.41

86.19%

583

264,814,186.36

89.57%

591

140,111,912.55

1,133,643,965.10

100.00%

656

295,638,889.79 100.00%

684

161,766,291.54 100.00% 1,636

86.61% 1,418

Balance ($)

%

104,109,327.27

15.40%

572,129,456.50

84.60%

676,238,783.77 100.00%

Group 1 Weighted Average Remaining Months: 314
Group 2 Weighted Average Remaining Months: 314
Group 3 Weighted Average Remaining Months: 314

Note: Prior to December 2008, the stratification tables above were based on loan characteristics as of deal inception. Going forward, the tables are adjusted to account for modified loan terms.

Page 8 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

MORTGAGE LOAN CHARACTERISTICS

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

Original Remaining Term to Maturity
Month

TOTAL
Count

Balance ($)

Group 1
%

Count

Balance ($)

Group 2
%

Count

Balance ($)

Group 3
%

Count

Balance ($)

%

337 - 360

2,976

1,133,643,965.10 100.00%

656

295,638,889.79 100.00%

684

161,766,291.54 100.00% 1,636

676,238,783.77 100.00%

Total

2,976

1,133,643,965.10

656

295,638,889.79 100.00%

684

161,766,291.54 100.00% 1,636

676,238,783.77 100.00%

100.00%

Group 1 Weighted Average Original Remaining Months: 360
Group 2 Weighted Average Original Remaining Months: 360
Group 3 Weighted Average Original Remaining Months: 360

Note: Prior to December 2008, the stratification tables above were based on loan characteristics as of deal inception. Going forward, the tables are adjusted to account for modified loan terms.

Page 9 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

MORTGAGE LOAN CHARACTERISTICS

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

Geographic Distribution by State
State
ALABAMA

TOTAL
Count

2

ALASKA

1

ARIZONA

111

Balance ($)

1,406,336.24

Group 1
%

0.12%

Count

1

Balance ($)

309,695.56

Group 2
%

0.10%

Count

0

Balance ($)

0.00

Group 3
%

0.00%

Count

1

Balance ($)

1,096,640.68

%

0.16%

299,558.20

0.03%

0

0.00

0.00%

0

0.00

0.00%

1

299,558.20

0.04%

31,604,126.99

2.79%

24

8,548,812.20

2.89%

30

6,095,126.69

3.77%

57

16,960,188.10

2.51%

ARKANSAS

2

261,866.40

0.02%

1

CALIFORNIA

1,313

593,134,387.26

52.32%

326

128,867.37

0.04%

0

168,526,466.48

57.00%

249

0.00

0.00%

1

69,278,915.76

42.83%

738

132,999.03

0.02%

355,329,005.02

52.54%

COLORADO

47

14,613,022.99

1.29%

9

3,543,482.93

1.20%

15

3,006,901.77

1.86%

23

8,062,638.29

1.19%

CONNECTICUT

19

5,904,094.48

0.52%

2

477,783.58

0.16%

7

1,569,926.54

0.97%

10

3,856,384.36

0.57%

DELAWARE

12

2,811,038.78

0.25%

2

568,465.36

0.19%

4

690,050.02

0.43%

6

1,552,523.40

0.23%

DISTRICT OF COLUMBIA

8

2,711,412.76

0.24%

2

719,028.96

0.24%

3

806,510.25

0.50%

3

1,185,873.55

0.18%
10.32%

FLORIDA

375

112,454,699.76

9.92%

61

24,768,017.14

8.38%

88

17,866,469.21

11.04%

226

69,820,213.41

GEORGIA

29

9,366,698.75

0.83%

6

1,859,689.99

0.63%

10

1,728,918.88

1.07%

13

5,778,089.88

0.85%

HAWAII

15

8,059,950.53

0.71%

3

1,800,462.69

0.61%

3

927,047.04

0.57%

9

5,332,440.80

0.79%

IDAHO

7

2,019,476.34

0.18%

3

670,496.76

0.23%

1

127,225.60

0.08%

3

1,221,753.98

0.18%

ILLINOIS

53

14,974,641.90

1.32%

6

1,907,584.09

0.65%

22

4,344,738.53

2.69%

25

8,722,319.28

1.29%

INDIANA

13

3,435,361.61

0.30%

3

535,037.82

0.18%

3

387,344.74

0.24%

7

2,512,979.05

0.37%

IOWA

1

171,718.52

0.02%

0

0.00

0.00%

0

0.00

0.00%

1

171,718.52

0.03%

KANSAS

4

616,007.10

0.05%

0

0.00

0.00%

1

130,275.94

0.08%

3

485,731.16

0.07%

KENTUCKY

5

452,438.56

0.04%

3

312,622.55

0.11%

2

139,816.01

0.09%

0

0.00

0.00%

MAINE

4

1,136,202.62

0.10%

0

0.00

0.00%

2

318,061.21

0.20%

2

818,141.41

0.12%

MARYLAND

71

29,674,184.02

2.62%

11

5,137,551.36

1.74%

22

5,913,242.29

3.66%

38

18,623,390.37

2.75%

MASSACHUSETTS

38

13,169,018.79

1.16%

12

4,860,304.34

1.64%

9

2,197,386.73

1.36%

17

6,111,327.72

0.90%

MICHIGAN

36

6,848,220.64

0.60%

5

1,135,401.02

0.38%

17

2,563,798.47

1.58%

14

3,149,021.15

0.47%

MINNESOTA

28

7,547,561.07

0.67%

4

1,402,494.73

0.47%

14

2,637,993.44

1.63%

10

3,507,072.90

0.52%

MISSISSIPPI

1

77,057.39

0.01%

0

0.00

0.00%

0

0.00

0.00%

1

77,057.39

0.01%

MISSOURI

10

1,289,107.07

0.11%

1

138,811.61

0.05%

7

918,440.87

0.57%

2

231,854.59

0.03%

NEVADA

131

42,301,692.36

3.73%

37

13,329,548.05

4.51%

27

6,227,200.67

3.85%

67

22,744,943.64

3.36%

NEW HAMPSHIRE
NEW JERSEY
NEW MEXICO
NEW YORK

3
155

751,219.87

0.07%

0

0.00

0.00%

1

183,827.41

0.11%

2

567,392.46

0.08%

56,899,125.14

5.02%

35

13,018,835.63

4.40%

30

7,781,202.32

4.81%

90

36,099,087.19

5.34%

5

1,433,167.44

0.13%

1

209,118.51

0.07%

2

413,617.87

0.26%

2

810,431.06

0.12%

109

46,499,972.68

4.10%

20

9,074,936.95

3.07%

16

4,647,951.36

2.87%

73

32,777,084.37

4.85%

NORTH CAROLINA

4

976,917.15

0.09%

2

654,781.83

0.22%

0

0.00

0.00%

2

322,135.32

0.05%

NORTH DAKOTA

1

83,399.68

0.01%

0

0.00

0.00%

0

0.00

0.00%

1

83,399.68

0.01%

OHIO

23

3,418,194.45

0.30%

2

225,513.52

0.08%

9

1,045,761.36

0.65%

12

2,146,919.57

0.32%

OKLAHOMA

2

218,944.44

0.02%

1

150,997.87

0.05%

0

0.00

0.00%

1

67,946.57

0.01%

OREGON

14

4,947,940.24

0.44%

6

2,833,660.08

0.96%

3

563,792.72

0.35%

5

1,550,487.44

0.23%

PENNSYLVANIA

35

9,048,733.32

0.80%

7

2,928,517.69

0.99%

11

1,385,111.53

0.86%

17

4,735,104.10

0.70%

RHODE ISLAND

15

4,254,647.38

0.38%

3

1,190,962.38

0.40%

2

427,892.02

0.26%

10

2,635,792.98

0.39%

SOUTH CAROLINA

12

3,033,353.64

0.27%

2

559,273.00

0.19%

3

468,512.50

0.29%

7

2,005,568.14

0.30%

TENNESSEE

4

1,428,763.22

0.13%

2

886,622.73

0.30%

0

0.00

0.00%

2

542,140.49

0.08%

TEXAS

20

5,376,565.78

0.47%

5

1,493,927.12

0.51%

3

330,585.65

0.20%

12

3,552,053.01

0.53%

UTAH

8

1,648,556.89

0.15%

1

167,049.54

0.06%

3

453,575.50

0.28%

4

1,027,931.85

0.15%

VERMONT

1

239,211.29

0.02%

0

0.00

0.00%

0

0.00

0.00%

1

239,211.29

0.04%

VIRGINIA

183

73,789,599.71

6.51%

35

17,212,324.70

5.82%

52

13,874,944.20

8.58%

96

42,702,330.81

6.31%

WASHINGTON

36

11,735,566.53

1.04%

10

4,027,498.90

1.36%

8

1,530,887.01

0.95%

18

6,177,180.62

0.91%

WEST VIRGINIA

2

364,783.98

0.03%

0

0.00

0.00%

2

364,783.98

0.23%

0

0.00

0.00%

WISCONSIN

8

1,155,421.14

0.10%

2

324,244.75

0.11%

3

418,455.45

0.26%

3

412,720.94

0.06%

1,133,643,965.10

100.00%

Total

2,976

656

295,638,889.79 100.00%

684

161,766,291.54 100.00% 1,636

676,238,783.77 100.00%

Note: Prior to December 2008, the stratification tables above were based on loan characteristics as of deal inception. Going forward, the tables are adjusted to account for modified loan terms.

Page 10 of 60

35

30

25

20

15

10

5

0
ARKANSAS

40

IDAHO

Collateral Balance Distribution by State

MISSOURI

45

KANSAS

OKLAHOMA

UTAH

NEW MEXICO

OHIO

ALABAMA

KENTUCKY

WISCONSIN

CONNECTICUT

INDIANA

SOUTH CAROLINA

DELAWARE

NORTH CAROLINA

IDAHO

DISTRICT OF
COLUMBIA

TENNESSEE

MICHIGAN

RHODE ISLAND

MINNESOTA

TEXAS

HAWAII

GEORGIA

MORTGAGE LOAN CHARACTERISTICS

KENTUCKY

NEW HAMPSHIRE

MAINE

TEXAS

WEST VIRGINIA

INDIANA

NEW MEXICO

WISCONSIN

RHODE ISLAND

UTAH

SOUTH CAROLINA

OREGON

DELAWARE

DISTRICT OF
COLUMBIA

MISSOURI

HAWAII

OHIO

PENNSYLVANIA

WASHINGTON

CONNECTICUT

GROUP 2
ILLINOIS

GROUP 1

GEORGIA

OREGON

PENNSYLVANIA

COLORADO

WASHINGTON

MASSACHUSETTS

MARYLAND

ARIZONA

NEW YORK

NEW JERSEY

NEVADA

VIRGINIA

FLORIDA

CALIFORNIA

%

Distribution Date: Jul 27, 2009

MASSACHUSETTS

MICHIGAN

MINNESOTA

COLORADO

ILLINOIS

NEW YORK

MARYLAND

ARIZONA

NEVADA

NEW JERSEY

VIRGINIA

FLORIDA

CALIFORNIA

%

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N
Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

60

Collateral Balance Distribution by State

50

40

30

20

10

0

Note: Prior to December 2008, the stratification tables above were based on loan characteristics as of deal inception. Going forward, the tables are adjusted to account for modified loan terms.

Page 11 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

MORTGAGE LOAN CHARACTERISTICS

GROUP 3

Collateral Balance Distribution by State
60

50
40

%

30
20

10

OKLAHOMA

MISSISSIPPI

NORTH DAKOTA

ARKANSAS

IOWA

MISSOURI

ALASKA

VERMONT

NORTH CAROLINA

WISCONSIN

KANSAS

TENNESSEE

NEW HAMPSHIRE

NEW MEXICO

MAINE

UTAH

ALABAMA

IDAHO

DISTRICT OF
COLUMBIA

OREGON

DELAWARE

SOUTH CAROLINA

OHIO

INDIANA

RHODE ISLAND

MICHIGAN

MINNESOTA

TEXAS

CONNECTICUT

PENNSYLVANIA

HAWAII

GEORGIA

WASHINGTON

MASSACHUSETTS

COLORADO

ILLINOIS

ARIZONA

MARYLAND

NEVADA

NEW YORK

NEW JERSEY

VIRGINIA

FLORIDA

CALIFORNIA

0

Note: Prior to December 2008, the stratification tables above were based on loan characteristics as of deal inception. Going forward, the tables are adjusted to account for modified loan terms.

Page 12 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

All Groups
Delinquent

Sched Bal
Percentage*
Actual Bal

Bankruptcy

Loan Count
Sched Bal
Percentage*
Actual Bal

Foreclosure

Loan Count
Sched Bal
Percentage*
Actual Bal

REO

Loan Count
Sched Bal
Percentage*
Actual Bal

TOTAL

Percentage*
Actual Bal

Group 1

Percentage*
Actual Bal
Loan Count
Sched Bal
Percentage*
Actual Bal

Foreclosure

Loan Count
Sched Bal
Percentage*
Actual Bal

REO

Loan Count
Sched Bal
Percentage*
Actual Bal

TOTAL

Loan Count
Sched Bal
Percentage*
Actual Bal

60 - 89 days

82
32,269,728.48
2.85%
32,338,162.84
3
1,405,057.21
0.12%
1,407,600.22
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00

90 - 120 days

62
23,749,719.01
2.09%
23,808,834.26
3
1,114,787.30
0.10%
1,115,717.33
11
4,631,040.68
0.41%
4,647,148.99
0
0.00
0.00%
0.00

120 + days

16
6,061,794.62
0.53%
6,086,994.46
0
0.00
0.00%
0.00
36
15,020,644.77
1.32%
15,070,810.94
0
0.00
0.00%
0.00

TOTAL

113
52,038,444.62
4.59%
51,904,008.64
59
25,689,767.43
2.27%
25,823,174.19
507
205,295,452.94
18.11%
205,275,562.79
191
74,485,482.40
6.57%
74,273,377.28

2,139
70.32%
92
37,047,693.44
3.27%
37,190,332.38
554
19.84%
191
74,485,482.40
6.57%
74,273,377.28

76

52

870

2,976

29,495,546.99

21,082,439.39

357,509,147.39

1,133,643,965.10

61.03%

2.97%

2.60%

1.86%

31.54%

100.00%

692,242,078.00

33,745,763.06

29,571,700.58

21,157,805.40

357,276,122.90

1,133,993,469.94

60 - 89 days

90 - 120 days

13
6,436,514.13
2.18%
6,438,626.50
1
582,784.29
0.20%
583,417.48
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00

120 + days

4
1,655,881.40
0.56%
1,657,117.81
0
0.00
0.00%
0.00
6
2,861,949.17
0.97%
2,869,430.59
0
0.00
0.00%
0.00

TOTAL

43
21,898,510.09
7.41%
21,783,883.18
15
6,415,401.20
2.17%
6,387,185.79
96
44,396,328.65
15.02%
44,074,849.95
52
26,424,512.62
8.94%
26,126,166.09

30 - 59
60
days
- 89
90
days
- 120
days

224,993,522.72

85

19
8,189,052.37
2.77%
8,197,495.88
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00

120 + days

224,947,138.39

33,674,785.69

30 - 59 days

Current
61.0%
30 - 59 days
3.0%
60 - 89 days
2.6%
90 - 120 days
1.9%
120 + days
31.5%
Total:
100.0%

797,536,237.56

1,893

402
174,841,949.62
59.14%
174,917,276.48
5
1,936,006.25
0.65%
1,936,351.52
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00

Current

797,163,650.87

691,882,045.64

Current
Loan Count
Sched Bal

Bankruptcy

30 - 59 days

1,866
683,043,964.14
60.25%
683,398,237.36
27
8,838,081.50
0.78%
8,843,840.64
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00

Loan Count
Sched Bal

Delinquent

DELINQUENCY SUMMARY REPORT

Current
Loan Count

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

Current

481
213,021,907.61
72.05%

Current
59.8%
30 - 59 days
2.8%
60 - 89 days
2.4%
90 - 120 days
1.5%
120 + days
33.5%
Total:
100.0%

212,994,399.85
21
8,934,191.74
3.02%
8,906,954.79
102

120 + days

30 - 59 days
60 - 89 days
90 - 120 days

47,258,277.82
15.99%
46,944,280.54
52
26,424,512.62
8.94%
26,126,166.09

407

19

14

10

206

656

176,777,955.87

8,189,052.37

7,019,298.42

4,517,830.57

99,134,752.56

295,638,889.79

59.80%

2.77%

2.37%

1.53%

33.53%

100.00%

176,853,628.00

8,197,495.88

7,022,043.98

4,526,548.40

98,372,085.01

294,971,801.27

Page 13 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Group 2
Delinquent

Sched Bal
Percentage*
Actual Bal

Bankruptcy

Loan Count
Sched Bal
Percentage*
Actual Bal

Foreclosure

Loan Count
Sched Bal
Percentage*
Actual Bal

REO

Loan Count
Sched Bal
Percentage*
Actual Bal

TOTAL

Percentage*
Actual Bal

Group 3

Percentage*
Actual Bal
Loan Count
Sched Bal
Percentage*
Actual Bal

Foreclosure

Loan Count
Sched Bal
Percentage*
Actual Bal

REO

Loan Count
Sched Bal
Percentage*
Actual Bal

TOTAL

Loan Count
Sched Bal
Percentage*
Actual Bal

60 - 89 days

17
4,595,762.92
2.84%
4,609,469.33
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00

90 - 120 days

18
4,862,769.21
3.01%
4,883,358.54
0
0.00
0.00%
0.00
4
1,244,844.72
0.77%
1,251,879.00
0
0.00
0.00%
0.00

120 + days

2
347,945.66
0.22%
350,312.04
0
0.00
0.00%
0.00
7
1,758,678.92
1.09%
1,761,726.31
0
0.00
0.00%
0.00

TOTAL

12
3,300,285.61
2.04%
3,324,251.14
13
3,530,376.08
2.18%
3,550,159.64
110
28,018,425.99
17.32%
28,221,311.35
49
12,623,430.87
7.80%
12,696,416.09

Current

494
112,965,304.88
69.83%
20
5,155,606.16
3.19%
5,178,392.26
121
19.18%
49
12,623,430.87
7.80%
12,696,416.09

17

22

9

184

684

6,107,613.93

2,106,624.58

47,472,518.55

161,766,291.54

62.73%

2.84%

3.78%

1.30%

29.35%

100.00%

101,550,147.06

4,609,469.33

6,135,237.54

2,112,038.35

47,792,138.22

162,199,030.50

60 - 89 days

46
19,484,913.19
2.88%
19,531,197.63
3
1,405,057.21
0.21%
1,407,600.22
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00

90 - 120 days

31
12,450,435.67
1.84%
12,486,849.22
2
532,003.01
0.08%
532,299.85
7
3,386,195.96
0.50%
3,395,269.99
0
0.00
0.00%
0.00

120 + days

10
4,057,967.56
0.60%
4,079,564.61
0
0.00
0.00%
0.00
23
10,400,016.68
1.54%
10,439,654.04
0
0.00
0.00%
0.00

TOTAL

58
26,839,648.92
3.97%
26,795,874.32
31
15,743,990.15
2.33%
15,885,828.76
301
132,880,698.30
19.65%
132,979,401.49
90
35,437,538.91
5.24%
35,450,795.10

30 - 59 days
60 - 89 days

31,234,916.66

4,595,762.92

30 - 59 days

120 + days
90 - 120 days

31,021,949.63

452

1,019
408,343,473.04
60.38%
408,559,046.44
15
5,276,845.17
0.78%
5,279,256.50
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00

Current
62.7%
30 - 59 days
2.8%
60 - 89 days
3.8%
90 - 120 days
1.3%
120 + days
29.3%
Total:
100.0%

113,089,305.49

101,483,771.56

Current
Loan Count
Sched Bal

Bankruptcy

30 - 59 days

445
99,858,541.48
61.73%
99,921,914.44
7
1,625,230.08
1.00%
1,628,232.62
0
0.00
0.00%
0.00
0
0.00
0.00%
0.00

Loan Count
Sched Bal

Delinquent

DELINQUENCY SUMMARY REPORT
Current

Loan Count

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

Current

1,164
471,176,438.38
69.68%

Current
61.2%
30 - 59 days
3.1%
60 - 89 days
2.4%
90 - 120 days
2.1%
120 + days
31.2%
Total:
100.0%

471,452,532.22
51
22,957,895.54
3.39%
23,104,985.33
331

120 + days

30 - 59 days
60 - 89 days
90 - 120 days

146,666,910.94
21.69%
146,814,325.52
90
35,437,538.91
5.24%
35,450,795.10

1,034

49

40

33

480

1,636

413,620,318.21

20,889,970.40

16,368,634.64

14,457,984.24

210,901,876.28

676,238,783.77

61.16%

3.09%

2.42%

2.14%

31.19%

100.00%

413,838,302.94

20,938,797.85

16,414,419.06

14,519,218.65

211,111,899.67

676,822,638.17

* Percentages are based on scheduled balance as a percent of total pool scheduled balance.

Page 14 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

All Groups
Delinquent
Bankruptcy
Foreclosure
REO
TOTAL

DELINQUENCY SUMMARY REPORT
30 - 59 days

Count

60 - 89 days

Balance ($)

% of Bal*

Count

Balance ($)

TOTAL

Balance ($)

% of Bal*

Count

Balance ($)

% of Bal*

5.38%
0.25%
1.05%
0.00%

16
0
36
0

6,061,794.62
0.00
15,020,644.77
0.00

1.37%
0.00%
3.40%
0.00%

113
59
507
191

52,038,444.62
25,689,767.43
205,295,452.94
74,485,482.40

11.78%
5.82%
46.47%
16.86%

273

114,119,686.73

65

28,209,611.94

6.39%

554

224,947,138.39

50.92%

191

74,485,482.40

16.86%

85

33,674,785.69

7.62%

76

29,495,546.99

6.68%

52

21,082,439.39

4.77%

870

357,509,147.39

80.93%

1,083

441,761,919.46

100.00%

% of Bal*

Count

19
0
0
0
19

60 - 89 days

Balance ($)

% of Bal*

8,189,052.37
0.00
0.00
0.00
8,189,052.37

17
0
0
0
17

Count

6.89%
0.00%
0.00%
0.00%
6.89%

Balance ($)

13
1
0
0
14

46
3
0
0
49

90 - 120 days
% of Bal*

6,436,514.13
582,784.29
0.00
0.00
7,019,298.42

Count

5.42%
0.49%
0.00%
0.00%
5.91%

4
0
6
0
10

60 - 89 days

Balance ($)

% of Bal*

4,595,762.92
0.00
0.00
0.00
4,595,762.92

Count

Delinquent
Bankruptcy
Foreclosure
REO
TOTAL

Count

23,749,719.01
1,114,787.30
4,631,040.68
0.00

Count

7.62%
0.00%
0.00%
0.00%
7.62%

Balance ($)

18
0
4
0
22

Count

8.07%
0.00%
2.07%
0.00%
10.13%

2
0
7
0
9

60 - 89 days

Balance ($)

% of Bal*

19,484,913.19
1,405,057.21
0.00
0.00
20,889,970.40

Count

7.42%
0.54%
0.00%
0.00%
7.95%

Balance ($)

31
2
7
0
40

Balance ($)

120 + days
% of Bal*

1,655,881.40
0.00
2,861,949.17
0.00
4,517,830.57

1.39%
0.00%
2.41%
0.00%
3.80%

Balance ($)

347,945.66
0.00
1,758,678.92
0.00
2,106,624.58

12,450,435.67
532,003.01
3,386,195.96
0.00
16,368,634.64

Count

4.74%
0.20%
1.29%
0.00%
6.23%

10
0
23
0
33

Balance ($)

4,057,967.56
0.00
10,400,016.68
0.00
14,457,984.24

50

35
30
25
20
15
10
5
0

1.85
47.74

1.02

20
10

10.75

0

40
30

1.04

20

4.73

1.38

10

3.71

0.48

0

3.27
30 - 59 days

Group 1

60 - 89 days
Group 2

90 - 120 days
Group 3

120 + days

Distribution of Delinquencies By Group and Days. (total 100%)

21,898,510.09
6,415,401.20
44,396,328.65
26,424,512.62
99,134,752.56

18.42%
5.40%
37.35%
22.23%
83.40%

79
16
102
52
249

Balance ($)

Count

1.55%
0.00%
3.96%
0.00%
5.51%

58
31
301
90
480

% of Bal*
32.12%
p

38,179,957.99
6,998,185.49
47,258,277.82
26,424,512.62
118,860,933.92

5.89%
39.76%
22.23%
100.00%

TOTAL

Balance ($)

% of Bal*

3,300,285.61
3,530,376.08
28,018,425.99
12,623,430.87
47,472,518.55

5.47%
5.86%
46.48%
20.94%
78.75%

Count

Balance ($)

49
13
121
49
232

% of Bal*
21.74%
p

13,106,763.40
3,530,376.08
31,021,949.63
12,623,430.87
60,282,519.98

120 + days
% of Bal*

%

1.59

12
13
110
49
184

90 - 120 days
% of Bal*

50

22.44

Count

0.58%
0.00%
2.92%
0.00%
3.49%

%

30

43
15
96
52
206

25.83%

TOTAL

Balance ($)

120 + days
% of Bal*

%
40

Count

90 - 120 days
% of Bal*

4,862,769.21
0.00
1,244,844.72
0.00
6,107,613.93

30 - 59 days

Group 3

120 + days
% of Bal*

62
3
11
0

Count

Delinquent
Bankruptcy
Foreclosure
REO
TOTAL

Balance ($)

7.30%
0.32%
0.00%
0.00%

30 - 59 days

Group 2

Count

32,269,728.48
1,405,057.21
0.00
0.00

Count

Delinquent
Bankruptcy
Foreclosure
REO
TOTAL

90 - 120 days
% of Bal*

82
3
0
0

30 - 59 days

Group 1

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

5.86%
51.46%
20.94%
100.00%

TOTAL

Balance ($)

% of Bal*

26,839,648.92
15,743,990.15
132,880,698.30
35,437,538.91
210,901,876.28

10.22%
6.00%
50.60%
13.49%
80.31%

Count
145
36
331
90
602

Balance ($)

% of Bal*
23.93%
p

62,832,965.34
17,681,050.37
146,666,910.94
35,437,538.91
262,618,465.56

6.73%
55.85%
13.49%
100.00%

%
8.64
10.70

1.58

5.98

35
30
25
20
15
10
5
0

14.22

0.80

7.02
2.86

33.20
2.97
4.00

8.02
Delinquent

Group 1

Bankruptcy
Group 2

Foreclosure
Group 3

REO

Distribution of Delinquencies By Group and Status Type. (total 100%)

* Percentages are based on scheduled balance as a percent of total pool scheduled balance.

Page 15 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

DELINQUENCY HISTORY REPORT - SIX MONTHS

* Delinquency counts and amounts include loans in Bankruptcy, Forclosure and REO's
June 2009

60 - 89 days

July 2009

Balance ($)
Count
42,467,205.89
85
24,381,320.29
76
35,685,301.92
52
349,863,128.29
870
37,915,443.14
92
221,981,960.30
554
71,061,975.00
191

Balance ($)
33,674,785.69
29,495,546.99
21,082,439.39
357,509,147.39
37,047,693.44
224,947,138.39
74,485,482.40

90 - 120 days

120 + days

90M

90M

90M

90M

80M

80M

80M

80M

70M

70M

70M

70M

60M

60M

60M

60M

50M
40M

50M
40M

Balance ($)

100M

Balance ($)

100M

Balance ($)

100M

50M
40M

50M
40M

60M

40M

40M

0M

0M

2/
1/
20
09

10M

0M

7/
1/
20
09

20M

10M

6/
1/
20
09

20M

10M

5/
1/
20
09

20M

4/
1/
20
09

30M

3/
1/
20
09

30M

2/
1/
20
09

2/
1/
20
09

50M

4/
1/
20
09

50M

30M

7/
1/
20
09

7/
1/
20
09

60M

6/
1/
20
09

7/
1/
20
09

70M

60M

5/
1/
20
09

6/
1/
20
09

70M

4/
1/
20
09

6/
1/
20
09

80M

70M

3/
1/
20
09

5/
1/
20
09

90M

80M

40M

5/
1/
20
09

90M

80M

Balance ($)

90M

Balance ($)

100M

50M

4/
1/
20
09

REO

100M

2/
1/
20
09

3/
1/
20
09

Foreclosure

100M

3/
1/
20
09

Bankruptcy

2/
1/
20
09

0M

7/
1/
20
09

0M

6/
1/
20
09

0M

5/
1/
20
09

10M

0M

4/
1/
20
09

20M

10M

3/
1/
20
09

20M

10M

2/
1/
20
09

20M

10M

7/
1/
20
09

20M

6/
1/
20
09

30M

5/
1/
20
09

30M

4/
1/
20
09

30M

3/
1/
20
09

30M

7/
1/
20
09

Balance ($)
Count
39,543,085.01
107
40,720,338.64
64
31,536,166.43
89
335,533,392.39
847
35,038,380.91
92
217,472,720.17
549
62,966,375.14
180

6/
1/
20
09

May 2009

Balance ($)
Count
55,286,216.43
105
36,650,423.11
103
39,196,312.52
75
320,683,974.17
820
27,010,223.05
83
224,019,358.47
549
56,474,896.71
159

100M

2/
1/
20
09

Balance ($)

30 - 59 days

Balance ($)

April 2009

Balance ($)
Count
52,327,076.44
139
45,617,299.41
91
41,675,927.31
95
296,087,665.55
780
25,116,612.31
65
218,546,313.52
564
52,577,573.96
139

5/
1/
20
09

March 2009

Balance ($)
Count
60,054,997.92
131
50,867,854.02
112
33,335,046.50
102
273,736,308.77
722
19,848,612.99
59
198,066,089.50
552
46,696,773.14
127

4/
1/
20
09

30 - 59 days
60 - 89 days
90 - 120 days
120 + days
Bankruptcy
Foreclosure
REO

Count
146
124
87
664
49
502
114

3/
1/
20
09

February 2009

All Groups

Page 16 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

DELINQUENCY HISTORY REPORT - SIX MONTHS

* Delinquency counts and amounts include loans in Bankruptcy, Forclosure and REO's
June 2009

July 2009

Balance ($)
Count
12,729,404.55
19
4,355,074.79
14
9,714,826.62
10
97,885,895.49
206
9,704,640.50
21
49,420,166.66
102
25,951,017.92
52

Balance ($)
8,189,052.37
7,019,298.42
4,517,830.57
99,134,752.56
8,934,191.74
47,258,277.82
26,424,512.62

90 - 120 days

120 + days

90M

90M

90M

90M

80M

80M

80M

80M

70M

70M

70M

70M

60M

60M

60M

60M

40M

50M
40M

50M
40M

50M
40M

70M

70M

60M

60M

60M

2/
1/
20
09

7/
1/
20
09

0M

6/
1/
20
09

10M

0M

5/
1/
20
09

10M

0M

4/
1/
20
09

10M

3/
1/
20
09

20M

2/
1/
20
09

20M

7/
1/
20
09

30M

20M

5/
1/
20
09

2/
1/
20
09

40M

30M

6/
1/
20
09

5/
1/
20
09

50M

4/
1/
20
09

40M

3/
1/
20
09

50M

30M

5/
1/
20
09

7/
1/
20
09

80M

70M

4/
1/
20
09

7/
1/
20
09

90M

80M

3/
1/
20
09

6/
1/
20
09

90M

80M

Balance ($)

90M

Balance ($)

100M

40M

4/
1/
20
09

REO

100M

50M

6/
1/
20
09

Foreclosure

Bankruptcy
100M

2/
1/
20
09

3/
1/
20
09

7/
1/
20
09

2/
1/
20
09

0M

7/
1/
20
09

10M

0M

6/
1/
20
09

10M

0M

5/
1/
20
09

10M

0M

4/
1/
20
09

10M

3/
1/
20
09

20M

2/
1/
20
09

20M

20M

6/
1/
20
09

30M

20M

5/
1/
20
09

30M

4/
1/
20
09

30M

3/
1/
20
09

30M

7/
1/
20
09

50M

Balance ($)

100M

Balance ($)

100M

Balance ($)

100M

6/
1/
20
09

Balance ($)
Count
10,118,925.80
27
10,257,360.44
10
7,536,816.86
20
94,807,700.07
201
9,814,136.72
22
50,180,691.99
108
22,199,704.53
46

100M

2/
1/
20
09

Balance ($)

May 2009

Balance ($)
Count
14,841,042.88
23
9,008,847.53
22
8,101,292.11
14
93,313,534.27
198
6,383,795.79
23
54,198,447.32
111
22,373,540.90
40

60 - 89 days

30 - 59 days

Balance ($)

April 2009

Balance ($)
Count
15,961,103.29
32
9,054,383.06
18
11,044,065.79
18
85,568,231.79
194
5,189,922.09
15
54,461,870.33
119
21,824,157.87
41

5/
1/
20
09

30 - 59 days
60 - 89 days
90 - 120 days
120 + days
Bankruptcy
Foreclosure
REO

March 2009

Balance ($)
Count
11,972,782.33
33
13,014,354.91
20
7,645,333.49
26
80,577,631.32
175
4,670,947.51
12
47,853,836.21
116
17,652,514.19
41

4/
1/
20
09

Count
26
31
18
163
12
100
33

3/
1/
20
09

February 2009

Group 1

Page 17 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

DELINQUENCY HISTORY REPORT - SIX MONTHS

* Delinquency counts and amounts include loans in Bankruptcy, Forclosure and REO's
June 2009

July 2009

Balance ($)
Count
7,607,084.65
17
3,345,659.72
22
5,853,171.77
9
45,261,191.20
184
2,803,823.69
20
31,806,876.57
121
11,027,804.12
49

Balance ($)
4,595,762.92
6,107,613.93
2,106,624.58
47,472,518.55
5,155,606.16
31,021,949.63
12,623,430.87

90 - 120 days

120 + days

90M

90M

90M

90M

80M

80M

80M

80M

70M

70M

70M

70M

60M

60M

60M

60M

40M

50M
40M

50M
40M

50M
40M

70M

70M

60M

60M

60M

2/
1/
20
09

7/
1/
20
09

0M

6/
1/
20
09

10M

0M

5/
1/
20
09

10M

0M

4/
1/
20
09

10M

3/
1/
20
09

20M

2/
1/
20
09

20M

7/
1/
20
09

30M

20M

5/
1/
20
09

2/
1/
20
09

40M

30M

6/
1/
20
09

5/
1/
20
09

50M

4/
1/
20
09

40M

3/
1/
20
09

50M

30M

5/
1/
20
09

7/
1/
20
09

80M

70M

4/
1/
20
09

7/
1/
20
09

90M

80M

3/
1/
20
09

6/
1/
20
09

90M

80M

Balance ($)

90M

Balance ($)

100M

40M

4/
1/
20
09

REO

100M

50M

6/
1/
20
09

Foreclosure

Bankruptcy
100M

2/
1/
20
09

3/
1/
20
09

7/
1/
20
09

2/
1/
20
09

0M

7/
1/
20
09

10M

0M

6/
1/
20
09

10M

0M

5/
1/
20
09

10M

0M

4/
1/
20
09

10M

3/
1/
20
09

20M

2/
1/
20
09

20M

20M

6/
1/
20
09

30M

20M

5/
1/
20
09

30M

4/
1/
20
09

30M

3/
1/
20
09

30M

7/
1/
20
09

50M

Balance ($)

100M

Balance ($)

100M

Balance ($)

100M

6/
1/
20
09

Balance ($)
Count
6,843,567.08
28
7,274,349.00
14
4,370,944.71
22
45,493,043.49
174
2,040,211.62
13
33,996,462.78
124
9,549,831.79
43

100M

2/
1/
20
09

Balance ($)

May 2009

Balance ($)
Count
9,215,236.14
27
6,372,804.00
28
6,015,999.54
17
41,994,812.09
174
2,028,184.11
9
35,922,651.22
132
7,057,803.01
38

60 - 89 days

30 - 59 days

Balance ($)

April 2009

Balance ($)
Count
8,446,177.61
35
7,022,508.34
25
6,075,697.36
22
40,164,887.64
161
1,813,736.66
9
34,543,636.46
137
6,189,275.33
29

5/
1/
20
09

30 - 59 days
60 - 89 days
90 - 120 days
120 + days
Bankruptcy
Foreclosure
REO

March 2009

Balance ($)
Count
11,551,517.63
33
7,070,067.71
26
7,533,748.51
21
34,682,891.14
155
1,053,938.85
9
31,854,153.08
131
6,152,748.37
26

4/
1/
20
09

Count
41
25
28
134
6
123
25

3/
1/
20
09

February 2009

Group 2

Page 18 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

DELINQUENCY HISTORY REPORT - SIX MONTHS

* Delinquency counts and amounts include loans in Bankruptcy, Forclosure and REO's
June 2009

July 2009

Balance ($)
Count
22,130,716.69
49
16,680,585.78
40
20,117,303.53
33
206,716,041.60
480
25,406,978.95
51
140,754,917.07
331
34,083,152.96
90

Balance ($)
20,889,970.40
16,368,634.64
14,457,984.24
210,901,876.28
22,957,895.54
146,666,910.94
35,437,538.91

90 - 120 days

120 + days

90M

90M

90M

90M

80M

80M

80M

80M

70M

70M

70M

70M

60M

60M

60M

60M

40M

50M
40M

50M
40M

50M
40M

70M

70M

60M

60M

60M

2/
1/
20
09

7/
1/
20
09

0M

6/
1/
20
09

10M

0M

5/
1/
20
09

10M

0M

4/
1/
20
09

10M

3/
1/
20
09

20M

2/
1/
20
09

20M

7/
1/
20
09

30M

20M

5/
1/
20
09

2/
1/
20
09

40M

30M

6/
1/
20
09

5/
1/
20
09

50M

4/
1/
20
09

40M

3/
1/
20
09

50M

30M

5/
1/
20
09

7/
1/
20
09

80M

70M

4/
1/
20
09

7/
1/
20
09

90M

80M

3/
1/
20
09

6/
1/
20
09

90M

80M

Balance ($)

90M

Balance ($)

100M

40M

4/
1/
20
09

REO

100M

50M

6/
1/
20
09

Foreclosure

Bankruptcy
100M

2/
1/
20
09

3/
1/
20
09

7/
1/
20
09

2/
1/
20
09

0M

7/
1/
20
09

10M

0M

6/
1/
20
09

10M

0M

5/
1/
20
09

10M

0M

4/
1/
20
09

10M

3/
1/
20
09

20M

2/
1/
20
09

20M

20M

6/
1/
20
09

30M

20M

5/
1/
20
09

30M

4/
1/
20
09

30M

3/
1/
20
09

30M

7/
1/
20
09

50M

Balance ($)

100M

Balance ($)

100M

Balance ($)

100M

6/
1/
20
09

Balance ($)
Count
22,580,592.13
52
23,188,629.20
40
19,628,404.86
47
195,232,648.83
472
23,184,032.57
57
133,295,565.40
317
31,216,838.82
91

100M

2/
1/
20
09

Balance ($)

May 2009

Balance ($)
Count
31,229,937.41
55
21,268,771.58
53
25,079,020.87
44
185,375,627.81
448
18,598,243.15
51
133,898,259.93
306
27,043,552.80
81

60 - 89 days

30 - 59 days

Balance ($)

April 2009

Balance ($)
Count
27,919,795.54
72
29,540,408.01
48
24,556,164.16
55
170,354,546.12
425
18,112,953.56
41
129,540,806.73
308
24,564,140.76
69

5/
1/
20
09

30 - 59 days
60 - 89 days
90 - 120 days
120 + days
Bankruptcy
Foreclosure
REO

March 2009

Balance ($)
Count
36,530,697.96
65
30,783,431.40
66
18,155,964.50
55
158,475,786.31
392
14,123,726.63
38
118,358,100.21
305
22,891,510.58
60

4/
1/
20
09

Count
79
68
41
367
31
279
56

3/
1/
20
09

February 2009

Group 3

Page 19 of 60

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

CPR/CDR HISTORY REPORT

Distribution Date: Jul 27, 2009

Voluntary Constant Prepayment Rates (CPR)
Group 1

Group 2

Group 3

Total

3 Month

4.61%
1,191,456.20
2.54%

1.48%
205,162.84
2.43%

3.01%
1,746,943.59
2.57%

3.22%
3,143,562.63
2.54%

6 Month

1.82%

2.79%

2.25%

2.22%

12 Month

3.45%

6.63%

4.34%

4.45%

Life CPR

22.83%

21.71%

18.34%

20.14%

Current

Constant Default Rates (CDR)
Group 1

Group 2

Group 3

3 Month

22.52%
6,381,492.72
16.42%

18.19%
2,735,846.03
15.73%

15.74%
9,755,997.77
12.68%

17.92%
18,873,336.52
14.11%

6 Month

13.28%

12.37%

10.42%

11.46%

12 Month

12.35%

9.99%

9.93%

10.58%

Life CDR

4.08%

3.34%

3.34%

3.53%

Current

Current CPR

Total

Amount ($)

Percentage

100.00%

100M

90.00%

90M

80.00%

80M

70.00%

70M

60.00%

Group 1
Group 2
Group 3
Total

50.00%
40.00%
30.00%

Group 1
Group 2
Group 3
Total

60M
50M
40M
30M

20.00%

20M

10.00%

10M

0.00%

9
7/

1/
2

00

9
1/
2

00

9
6/

1/
2

00

9
5/

4/

1/
2

00

9
3/

1/
2

00

9
2/

1/
2

00
1/
2
1/

00

9

8
12

/1
/2

00

8
00
/1
/2
11

10

/1
/2

00

8
1/
2
9/

Amount ($)

Percentage

100.00%

00

8
1/
2

00

1/
2
7/

8/

Current CDR

8

9
00

9
6/

1/
2

00

9
1/
2

00

9
5/

4/

1/
2

00

9
3/

1/
2

00

9
2/

1/
2

00
1/
2

00

9

8
1/

12

/1
/2

00

8
11

/1
/2

00

8
10

/1
/2

00

8
00
1/
2
9/

8/

1/
2

00

8

0M

100M

90.00%

90M

80.00%

80M

70.00%

70M

60.00%

Group 1
Group 2
Group 3
Total

50.00%
40.00%
30.00%

Group 1
Group 2
Group 3
Total

60M
50M
40M
30M

20.00%

20M

10.00%

10M

0.00%

00
9
1/
2
7/

00
9
1/
2
6/

00
9
1/
2
5/

00
9
1/
2
4/

00
9
1/
2
3/

00
9
1/
2
2/

1/

1/
2

00
9

00
8
/1
/2
12

00
8
/1
/2
11

00
8
/1
/2
10

00
8
1/
2
9/

8/

1/
2

00
8

00
9
1/
2
7/

00
9
1/
2
6/

00
9
1/
2
5/

00
9
1/
2
4/

00
9
1/
2
3/

00
9
1/
2
2/

1/

1/
2

00
9

00
8
/1
/2
12

00
8
/1
/2
11

00
8
/1
/2
10

00
8
1/
2
9/

8/

1/
2

00
8

0M

Page 20 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

BANKRUPTCY LOAN DETAIL REPORT

GROUP 1

Bankruptcy
Count

GROUP 1
GROUP 2
GROUP 3
TOTAL:

21
20
51

Balance ($)

8,934,191.74
5,155,606.16
22,957,895.54

%
24.12%
13.92%
61.97%

92

37,047,693.44

100.00%

GROUP 1 24.1%
GROUP 2 13.9%
GROUP 3 62.0%
Total:
100.0%

GROUP 3

GROUP 2

GROUP 1
Loan Number
117472670
117472696
117479089
117601088
117602409
117674432
117676809
117740506
117742411
117744904
117758193
117758235
117760942
117762500
117764068
117765735
117766030
117770081
117777177
117777391
117784991
Total:

21

Original Balance

Ending Balance

600,000.00
555,000.00
627,003.00
234,000.00
122,550.00
328,000.00
292,500.00
244,000.00
140,000.00
189,120.00
400,000.00
400,831.00
471,000.00
536,000.00
650,000.00
295,000.00
431,250.00
300,952.00
524,720.00
492,000.00
344,000.00

673,709.01
604,016.99
696,529.79
260,071.41
128,867.37
358,343.61
317,267.36
271,419.84
147,531.39
201,334.16
444,126.55
433,051.97
509,943.23
582,784.29
711,703.87
316,127.66
471,216.86
323,386.24
568,211.74
539,757.34
374,791.06

8,177,926.00

8,934,191.74

Rate %
4.75%
4.75%
4.50%
5.75%
4.50%
4.63%
4.13%
4.50%
4.39%
4.19%
4.50%
4.29%
4.39%
3.94%
4.14%
3.99%
4.09%
4.49%
4.24%
4.19%
4.39%

Next Due Date

Orig Term

State

08/01/2008
06/01/2009
04/01/2008
10/01/2008
10/01/2007
08/01/2007
07/01/2008
06/01/2009
06/01/2009
07/01/2009
12/01/2008
09/01/2008
11/01/2008
04/01/2009
06/01/2009
01/01/2008
10/01/2008
11/01/2008
08/01/2008
10/01/2008
11/01/2008

360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360

CA
MA
AZ
CA
AR
NY
ID
CO
MA
TX
NV
WA
CA
CA
RI
FL
CA
NV
CA
CA
CA

Next Due Date

Orig Term

State

07/01/2009
10/01/2008
11/01/2008
11/01/2008
01/01/2009
09/01/2008
06/01/2008
07/01/2009
02/01/2009
09/01/2008
07/01/2009
07/01/2009
09/01/2009
01/01/2009

360
360
360
360
360
360
360
360
360
360
360
360
360
360

CA
FL
CA
CA
VA
CA
CA
MD
CA
NV
CA
MD
OH
CA

Lien

GROUP 2
Loan Number
117742122
117742908
117749051
117749275
117750679
117754416
117754846
117755306
117769174
117769281
117773077
117775734
117779140
117780395

Original Balance
133,000.00
153,915.00
254,000.00
258,750.00
280,000.00
337,600.00
344,250.00
351,000.00
320,000.00
284,000.00
296,250.00
255,000.00
144,000.00
344,000.00

Ending Balance
134,643.23
166,579.17
262,785.92
279,952.60
288,770.89
365,482.38
369,077.66
384,979.86
344,468.77
292,075.49
320,604.69
274,009.22
141,511.63
375,892.53

Rate %
4.39%
4.59%
4.19%
4.84%
4.59%
4.29%
4.29%
4.54%
4.39%
4.39%
2.26%
4.69%
4.49%
4.29%

Lien

Page 21 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

BANKRUPTCY LOAN DETAIL REPORT

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

GROUP 2
Loan Number
117781310
117782334
117789040
117789099
117789487
117790535
Total:

20

Original Balance

Ending Balance

76,800.00
79,000.00
236,000.00
276,000.00
292,500.00
106,400.00

82,092.26
84,363.90
253,859.00
302,275.72
316,558.79
115,622.45

4,822,465.00

5,155,606.16

Rate %
4.74%
4.74%
4.09%
4.59%
4.59%
4.38%

Next Due Date

Orig Term

State

06/01/2008
08/01/2007
06/01/2009
10/01/2008
10/01/2008
08/01/2009

360
360
360
360
360
360

OH
OH
CO
CO
CA
OH

Next Due Date

Orig Term

State

04/01/2008
02/01/2009
05/01/2008
06/01/2009
05/01/2009
06/01/2008
05/01/2009
06/01/2009
05/01/2008
07/01/2009
06/01/2009
07/01/2009
07/01/2009
01/01/2009
10/01/2008
11/01/2008
07/01/2009
06/01/2009
07/01/2009
06/01/2008
09/01/2008
08/01/2008
06/01/2008
06/01/2009
08/01/2008
08/01/2009
07/01/2008
09/01/2008
08/01/2009
09/01/2008
11/01/2008
08/01/2009
06/01/2009
10/01/2008
03/01/2008
05/01/2009
11/01/2008
10/01/2008
11/01/2008
03/01/2008
04/01/2009
04/01/2009
10/01/2008

360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360

VA
CA
VA
CA
IL
VA
CA
CA
IN
TX
CO
CA
CA
CA
CA
CA
CA
VA
CA
CA
NV
CA
CA
FL
CA
CA
CA
CA
CA
CA
NV
FL
MA
CA
CA
CA
NV
CA
CA
FL
AZ
NJ
CA

Lien

GROUP 3
Loan Number
117473306
117473843
117474080
117476267
117477315
117477455
117480038
117674531
117676817
117741710
117741819
117753558
117754317
117754788
117756320
117756676
117756841
117758227
117760256
117760421
117762856
117763730
117764530
117766121
117768473
117768580
117770792
117771063
117772046
117772905
117772921
117774315
117775114
117775924
117777532
117777607
117778241
117778472
117779611
117787648
117789362
117791871
117792572

Original Balance
486,000.00
488,000.00
653,250.00
360,000.00
375,000.00
483,000.00
508,000.00
196,000.00
520,000.00
121,500.00
124,750.00
325,000.00
336,000.00
344,000.00
368,000.00
375,000.00
378,750.00
400,800.00
455,000.00
457,500.00
555,000.00
630,000.00
802,500.00
187,920.00
500,000.00
496,000.00
465,000.00
323,204.00
303,000.00
450,000.00
272,800.00
216,000.00
385,000.00
491,250.00
840,000.00
400,000.00
344,000.00
432,000.00
434,000.00
235,000.00
189,250.00
324,000.00
404,480.00

Ending Balance
525,821.96
576,024.89
680,515.64
393,415.38
408,769.78
538,806.01
560,842.48
221,652.95
564,510.11
130,470.71
139,322.72
316,104.81
331,043.49
371,231.71
395,178.98
411,555.32
412,214.72
434,472.78
488,557.32
491,591.92
595,808.42
675,819.22
861,414.21
204,944.58
538,254.21
553,625.66
499,059.68
344,849.75
323,413.82
488,013.40
294,061.58
235,333.51
416,053.55
527,818.90
903,013.11
435,444.95
371,796.55
464,554.57
469,300.01
251,226.75
203,877.37
328,125.64
435,224.13

Rate %
4.50%
3.25%
4.75%
4.13%
4.13%
4.75%
4.25%
5.13%
4.00%
4.39%
4.75%
4.09%
3.94%
4.39%
4.49%
4.49%
4.29%
4.09%
4.49%
4.74%
4.14%
4.44%
4.24%
4.09%
4.39%
3.00%
4.59%
4.59%
4.64%
4.79%
4.79%
4.29%
4.49%
4.74%
4.29%
4.49%
4.29%
4.49%
4.29%
4.69%
4.25%
4.74%
4.49%

Lien

Page 22 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

BANKRUPTCY LOAN DETAIL REPORT

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

GROUP 3
Loan Number
117792796
117793513
117793588
117794057
117795310
117796235
117796573
117797993
Total:

51

Original Balance
708,000.00
295,950.00
448,000.00
470,000.00
462,000.00
625,000.00
564,500.00
312,000.00
21,321,404.00

Ending Balance
748,593.24
316,365.59
483,375.97
505,762.97
494,469.72
676,219.17
603,271.72
316,699.91

Rate %
4.04%
4.25%
4.49%
4.49%
4.59%
3.94%
4.29%
4.25%

Next Due Date

Orig Term

State

08/01/2008
03/01/2008
07/01/2008
10/01/2008
06/01/2008
06/01/2009
03/01/2008
08/01/2008

360
360
360
360
360
360
360
360

VA
AZ
VA
CA
CA
CA
CA
CA

Lien

22,957,895.54

Page 23 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

FORECLOSURE LOAN DETAIL REPORT

GROUP 1

Foreclosure
Count

GROUP 1
GROUP 2
GROUP 3
TOTAL:

102
121
331

Balance ($)

47,258,277.82
31,021,949.63
146,666,910.94

%
21.01%
13.79%
65.20%

554

224,947,138.39

100.00%

GROUP 1 21.0%
GROUP 2 13.8%
GROUP 3 65.2%
Total:
100.0%

GROUP 3

GROUP 2

GROUP 1
Loan Number
117471995
117472837
117472910
117473157
117473496
117473603
117473728
117473983
117474221
117475111
117475889
117476051
117476663
117478123
117478768
117478990
117479394
117479626
117481044
117598987
117599530
117599951
117600171
117600593
117601120
117601583
117601625
117602367
117602516
117674465
117675116
117675835
117675850
117677005
117677286
117739870
117742569
117743401
117745125
117745257
117747816
117754101
117754499

Original Balance
560,000.00
598,650.00
862,500.00
360,000.00
500,000.00
376,000.00
640,000.00
472,500.00
576,000.00
399,000.00
465,000.00
400,000.00
370,500.00
975,000.00
479,200.00
378,200.00
376,000.00
585,520.00
496,000.00
650,000.00
287,850.00
148,800.00
1,377,000.00
258,300.00
178,200.00
218,500.00
71,150.00
345,600.00
650,000.00
560,000.00
168,000.00
900,000.00
292,000.00
281,250.00
260,000.00
228,000.00
144,000.00
162,750.00
193,500.00
196,700.00
234,000.00
333,885.00
340,000.00

Ending Balance
612,942.22
629,913.14
961,610.10
389,273.50
534,345.79
422,239.93
709,916.75
518,050.77
613,409.81
441,673.67
506,194.39
438,915.33
403,585.77
1,061,469.71
538,836.70
417,777.48
420,805.86
633,476.43
557,747.18
697,600.45
329,023.60
156,545.51
1,543,810.29
282,608.02
196,965.79
243,458.66
73,155.71
379,034.61
702,983.28
621,698.48
189,665.57
984,317.80
320,152.92
315,998.74
282,610.55
244,312.00
155,308.67
174,483.48
209,389.18
209,900.26
261,764.08
345,140.14
373,456.73

Rate %
4.13%
3.75%
4.75%
4.00%
3.75%
4.75%
4.50%
4.38%
3.63%
4.63%
4.00%
4.75%
4.75%
4.00%
5.00%
4.50%
5.00%
4.00%
4.75%
4.38%
3.25%
4.13%
4.75%
4.75%
5.50%
5.88%
3.88%
5.38%
3.88%
5.50%
5.13%
4.13%
4.38%
5.13%
4.75%
4.50%
4.34%
4.39%
4.39%
4.29%
4.88%
4.09%
4.19%

Next Due Date

Orig Term

State

07/01/2008
01/01/2008
03/01/2008
07/01/2007
03/01/2008
10/01/2007
09/01/2007
12/01/2007
07/01/2007
05/01/2008
03/01/2008
11/01/2008
10/01/2007
10/01/2007
11/01/2008
02/01/2009
07/01/2008
10/01/2008
01/01/2008
10/01/2008
10/01/2008
06/01/2008
07/01/2007
10/01/2007
07/01/2007
06/01/2008
10/01/2008
02/01/2008
02/01/2008
01/01/2008
04/01/2008
11/01/2007
07/01/2008
02/01/2009
02/01/2008
10/01/2008
02/01/2009
09/01/2008
08/01/2008
10/01/2007
05/01/2008
02/01/2009
03/01/2009

360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360

NV
NV
CA
FL
CA
NV
FL
CA
FL
AZ
CA
CA
NJ
CA
FL
AZ
CA
VA
CA
CA
NV
OR
FL
IL
FL
NV
GA
FL
CA
AZ
FL
CA
CA
CA
CA
IL
AZ
FL
NJ
FL
NV
CA
CA

Lien

Page 24 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

FORECLOSURE LOAN DETAIL REPORT

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

GROUP 1
Loan Number
117754820
117755041
117755520
117758037
117758094
117758938
117759043
117760215
117760231
117760496
117760728
117761114
117762393
117763045
117763193
117763623
117763805
117763946
117764035
117764191
117764753
117765586
117765594
117766329
117766741
117766949
117767285
117767319
117767467
117767491
117767889
117768689
117768929
117768945
117769489
117770230
117770578
117774349
117774927
117774950
117777128
117777185
117777664
117778456
117779355
117779926
117780809
117780825
117780858
117783209
117783324
117783837
117784066
117788547
117788653
117794396
117795872
117796714

Original Balance
344,000.00
348,800.00
356,250.00
400,000.00
400,000.00
423,750.00
425,000.00
452,000.00
453,750.00
460,000.00
465,000.00
479,920.00
528,000.00
568,000.00
577,000.00
612,000.00
636,000.00
650,000.00
650,000.00
680,000.00
975,000.00
172,000.00
472,000.00
229,500.00
356,792.00
439,200.00
382,400.00
604,000.00
340,800.00
368,000.00
243,000.00
255,000.00
364,000.00
304,814.00
150,000.00
272,000.00
630,000.00
420,000.00
308,000.00
220,000.00
500,000.00
400,000.00
500,000.00
264,000.00
284,720.00
200,000.00
460,000.00
464,000.00
481,112.00
423,200.00
135,000.00
308,000.00
416,000.00
224,000.00
265,000.00
487,500.00
536,000.00
576,600.00

Ending Balance
377,850.38
376,106.70
384,357.26
433,223.73
433,710.66
493,732.20
453,509.23
490,321.73
495,658.14
497,503.69
500,644.59
510,780.98
572,983.60
613,713.42
602,144.70
662,225.80
680,747.90
702,444.94
703,364.34
736,167.19
1,034,393.19
183,799.81
513,733.94
222,706.15
381,813.57
481,855.32
420,371.70
657,753.11
368,487.14
396,511.83
262,339.34
270,354.11
392,296.40
330,194.24
127,705.07
291,032.73
671,205.02
460,449.47
330,077.85
236,550.32
542,089.00
429,636.96
540,572.56
285,296.85
309,249.35
216,665.52
500,378.84
497,967.70
515,524.74
467,041.78
147,284.25
336,748.71
451,183.64
237,263.55
289,100.18
523,533.88
582,128.97
634,668.11

Rate %
4.19%
4.54%
4.39%
4.19%
3.99%
2.38%
4.54%
4.14%
4.59%
3.99%
4.09%
4.64%
4.09%
4.24%
4.04%
4.19%
4.24%
4.24%
4.19%
4.29%
3.64%
3.99%
3.99%
4.14%
4.19%
4.19%
4.24%
4.24%
4.29%
4.29%
4.29%
4.39%
4.39%
4.39%
4.39%
4.49%
4.54%
4.29%
4.44%
4.49%
4.19%
4.29%
4.19%
4.39%
4.39%
4.34%
4.29%
3.89%
4.49%
4.88%
4.75%
4.38%
4.54%
4.99%
4.19%
4.29%
4.13%
4.25%

Next Due Date

Orig Term

State

03/01/2009
01/01/2009
10/01/2008
11/01/2008
12/01/2008
11/01/2008
02/01/2009
03/01/2009
01/01/2008
03/01/2009
07/01/2008
04/01/2008
02/01/2009
12/01/2008
01/01/2009
01/01/2009
03/01/2008
03/01/2009
12/01/2008
08/01/2007
08/01/2008
01/01/2009
09/01/2008
12/01/2008
02/01/2009
01/01/2009
03/01/2009
02/01/2009
11/01/2008
02/01/2009
11/01/2008
12/01/2008
11/01/2008
11/01/2008
01/01/2009
09/01/2007
06/01/2008
02/01/2009
04/01/2008
11/01/2008
11/01/2008
05/01/2008
06/01/2008
11/01/2008
11/01/2007
06/01/2008
09/01/2008
04/01/2008
01/01/2009
07/01/2008
03/01/2008
08/01/2008
11/01/2008
06/01/2008
08/01/2008
04/01/2008
01/01/2009
05/01/2008

360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360

CA
CA
CA
CA
CA
CA
CA
VA
NJ
CA
CA
HI
CA
CA
FL
CA
FL
CA
CA
CA
CA
CA
CA
FL
CA
FL
VA
CA
FL
CA
MA
CA
CA
CA
CA
FL
FL
CA
NY
CT
CA
CA
CA
CA
FL
NJ
CA
CA
CA
VA
FL
NV
CA
NJ
CA
NY
CA
MD

Lien

Page 25 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

FORECLOSURE LOAN DETAIL REPORT

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

GROUP 1
Loan Number

Total:

Original Balance

117798587

872,000.00

102

43,562,663.00

Ending Balance
891,552.69

Rate %
4.34%

Next Due Date

Orig Term

State

02/01/2009

360

CA

Next Due Date

Orig Term

State

01/01/2009
04/01/2009
12/01/2007
08/01/2008
06/01/2008
03/01/2009
01/01/2009
02/01/2008
11/01/2008
11/01/2008
09/01/2008
04/01/2008
06/01/2008
02/01/2009
01/01/2009
08/01/2008
03/01/2009
03/01/2009
02/01/2009
07/01/2008
11/01/2008
02/01/2009
12/01/2008
08/01/2008
02/01/2008
08/01/2008
01/01/2009
02/01/2009
07/01/2008
01/01/2009
09/01/2008
12/01/2008
12/01/2008
11/01/2008
04/01/2009
02/01/2008
12/01/2008
10/01/2008
11/01/2008
08/01/2008
12/01/2008
12/01/2008
07/01/2008
01/01/2009
09/01/2008
06/01/2008
01/01/2009
12/01/2008

360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360

AZ
CA
FL
IL
FL
FL
ME
FL
FL
FL
FL
VA
FL
NV
FL
VA
CA
CA
FL
AZ
FL
CA
MI
FL
FL
CA
CA
CA
CA
MD
CA
NJ
MD
MD
CA
MA
CA
CA
CA
NJ
FL
VA
CA
CA
MD
CA
FL
CA

Lien

47,258,277.82

GROUP 2
Loan Number
117739847
117740803
117742189
117742478
117742486
117742494
117742817
117743187
117743484
117743567
117743823
117744151
117744177
117744243
117744847
117745273
117745356
117745620
117745760
117745869
117746065
117746289
117746339
117746701
117748129
117748186
117748293
117749382
117749416
117750091
117751024
117751156
117751313
117751537
117751743
117751834
117751933
117751958
117752303
117752360
117753244
117753699
117753772
117753871
117754069
117754408
117754432
117754838

Original Balance
196,000.00
243,375.00
135,000.00
142,400.00
142,400.00
142,500.00
151,200.00
158,400.00
164,250.00
165,700.00
172,000.00
178,000.00
178,400.00
180,000.00
188,000.00
197,000.00
199,750.00
201,500.00
205,000.00
206,250.00
210,000.00
212,000.00
212,500.00
218,400.00
240,000.00
240,000.00
243,000.00
260,000.00
260,000.00
272,000.00
285,000.00
288,000.00
290,000.00
294,000.00
296,000.00
298,000.00
300,000.00
300,000.00
303,750.00
304,000.00
320,000.00
327,750.00
328,000.00
330,000.00
333,600.00
337,500.00
338,400.00
344,000.00

Ending Balance
210,752.86
245,378.31
147,281.51
152,907.12
153,650.79
154,833.36
162,420.20
170,280.45
175,544.72
178,725.61
184,496.15
196,149.76
191,345.87
184,582.14
199,736.75
199,001.30
218,317.45
208,714.83
220,379.07
219,563.45
225,793.66
227,544.93
227,496.03
235,449.85
257,734.69
256,935.84
262,105.59
280,897.17
277,904.26
293,453.82
307,885.08
312,202.68
316,645.54
315,404.00
324,658.91
317,657.70
328,274.93
324,254.57
327,308.50
328,059.55
346,030.01
351,808.00
352,790.71
332,642.42
366,706.55
363,640.92
365,862.06
344,862.67

Rate %
4.13%
4.29%
4.39%
4.74%
4.59%
4.39%
4.39%
4.59%
4.59%
4.49%
4.59%
4.88%
4.59%
4.19%
4.84%
4.19%
4.59%
4.64%
4.64%
4.69%
4.39%
4.34%
4.44%
4.59%
4.09%
4.74%
4.14%
4.34%
4.59%
4.19%
4.19%
4.39%
4.69%
4.49%
4.25%
4.69%
4.19%
4.34%
4.49%
4.39%
4.49%
4.49%
4.39%
4.69%
4.88%
4.29%
4.59%
4.39%

Lien

Page 26 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

FORECLOSURE LOAN DETAIL REPORT

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

GROUP 2
Loan Number
117755348
117765701
117766451
117767400
117767533
117768341
117768424
117768705
117769075
117769471
117769596
117770131
117770305
117770750
117771014
117771295
117771428
117771444
117771626
117771873
117772079
117772343
117772368
117772707
117772889
117773176
117774182
117775890
117776732
117776864
117777250
117777276
117777680
117777714
117778159
117778464
117778498
117778571
117778845
117779959
117780379
117781872
117782128
117782151
117782409
117783571
117784223
117784306
117784363
117785048
117785527
117785576
117785600
117785931
117786509
117786707
117786715
117787127

Original Balance
352,000.00
320,000.00
271,800.00
143,600.00
165,000.00
340,000.00
343,000.00
181,000.00
201,500.00
300,000.00
250,000.00
188,000.00
192,000.00
350,000.00
168,000.00
292,000.00
205,600.00
197,250.00
300,000.00
292,000.00
133,000.00
346,000.00
270,000.00
108,000.00
352,600.00
262,500.00
240,000.00
284,800.00
315,000.00
163,000.00
236,000.00
249,000.00
232,000.00
247,000.00
220,000.00
144,000.00
328,000.00
88,000.00
152,000.00
180,000.00
284,800.00
168,000.00
273,750.00
112,000.00
200,500.00
120,800.00
140,000.00
315,000.00
144,800.00
279,200.00
160,500.00
348,500.00
177,600.00
187,200.00
200,000.00
205,600.00
187,500.00
187,200.00

Ending Balance
354,068.93
348,135.63
291,089.14
151,612.57
178,395.49
365,437.08
368,598.10
195,646.68
204,246.82
325,603.02
268,582.25
200,984.33
207,052.34
382,133.74
180,348.40
313,440.27
220,504.18
212,218.28
322,048.11
312,569.99
137,256.74
377,911.89
289,850.77
114,669.20
373,679.05
278,597.38
262,521.41
305,423.11
340,168.40
174,837.44
254,198.86
267,290.82
250,562.72
267,177.99
239,568.71
156,170.96
355,711.40
95,687.69
161,086.84
193,630.66
309,370.42
179,762.84
291,533.03
111,333.45
217,825.22
131,009.79
149,252.48
348,046.52
154,943.07
301,797.69
167,314.18
381,454.42
191,880.96
201,481.26
216,903.91
226,804.38
209,754.86
196,667.61

Rate %
4.14%
3.99%
4.14%
4.29%
4.29%
4.39%
4.39%
4.39%
4.39%
4.39%
4.39%
4.49%
4.49%
4.59%
4.59%
4.59%
4.59%
4.59%
4.59%
4.59%
4.64%
4.69%
4.69%
4.74%
4.79%
4.89%
4.24%
4.74%
4.79%
5.09%
4.49%
4.59%
4.49%
4.39%
4.24%
4.44%
4.49%
4.49%
4.79%
4.49%
4.59%
4.39%
4.84%
4.34%
4.49%
4.39%
4.69%
4.25%
4.79%
4.04%
2.65%
4.09%
4.39%
4.29%
4.39%
4.88%
4.88%
4.99%

Next Due Date

Orig Term

State

12/01/2008
10/01/2008
05/01/2008
01/01/2009
02/01/2009
04/01/2009
06/01/2008
05/01/2008
01/01/2008
02/01/2009
10/01/2008
10/01/2008
09/01/2008
02/01/2009
08/01/2008
06/01/2008
12/01/2008
09/01/2008
03/01/2009
08/01/2008
10/01/2008
10/01/2008
10/01/2008
02/01/2009
05/01/2008
07/01/2008
11/01/2008
03/01/2009
05/01/2008
05/01/2008
06/01/2008
11/01/2008
01/01/2009
10/01/2008
11/01/2008
12/01/2008
03/01/2009
02/01/2008
12/01/2007
03/01/2009
04/01/2009
08/01/2008
07/01/2008
08/01/2008
07/01/2007
01/01/2009
01/01/2009
12/01/2008
06/01/2008
02/01/2009
12/01/2008
11/01/2008
02/01/2009
05/01/2008
01/01/2009
04/01/2008
02/01/2009
05/01/2007

360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360

CA
CA
FL
CA
FL
CA
CA
FL
FL
HI
FL
FL
FL
VA
NJ
NY
FL
CA
VA
FL
FL
CA
FL
IL
CA
NY
NV
FL
CA
FL
FL
CT
CA
FL
CA
IL
NV
FL
FL
CA
CA
FL
NY
FL
WA
WI
AZ
NJ
FL
MD
CO
CA
CA
FL
CA
VA
CA
FL

Lien

Page 27 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

FORECLOSURE LOAN DETAIL REPORT

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

GROUP 2
Loan Number

Total:

Original Balance

117787697
117787721
117787945
117789107
117789420
117789651
117790618
117790840
117791251
117791947
117792499
117794065
117794461
117799247
117799395

240,000.00
240,000.00
246,000.00
276,000.00
288,000.00
256,000.00
204,000.00
345,000.00
316,000.00
279,000.00
344,000.00
280,000.00
300,000.00
304,000.00
173,000.00

121

28,920,625.00

Ending Balance
253,372.18
259,309.50
265,077.79
305,266.17
317,624.35
274,298.97
228,546.82
368,822.60
338,884.34
302,037.05
368,819.17
309,521.76
309,765.81
328,147.87
160,529.43

Rate %
4.44%
4.39%
4.19%
5.00%
4.88%
4.39%
4.63%
4.69%
4.59%
4.49%
4.39%
4.25%
4.75%
4.59%
4.39%

Next Due Date

Orig Term

State

12/01/2008
11/01/2008
08/01/2008
11/01/2008
02/01/2009
02/01/2009
01/01/2009
06/01/2008
09/01/2008
12/01/2008
02/01/2009
12/01/2008
12/01/2008
12/01/2007
09/01/2008

360
360
360
360
360
360
360
360
360
360
360
360
360
360
360

CA
VA
CA
CA
VA
NV
NV
CA
CA
CA
VA
AZ
CA
NJ
NV

Next Due Date

Orig Term

State

11/01/2007
11/01/2008
04/01/2008
12/01/2007
01/01/2008
09/01/2008
12/01/2007
12/01/2007
08/01/2007
03/01/2008
12/01/2008
01/01/2009
09/01/2007
08/01/2008
10/01/2007
08/01/2008
01/01/2008
02/01/2008
11/01/2007
06/01/2008
05/01/2007
07/01/2007
01/01/2008
02/01/2009
02/01/2008
02/01/2009
12/01/2008
03/01/2008
03/01/2008
08/01/2008
02/01/2009
06/01/2008
05/01/2008
01/01/2009

360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360

CA
NJ
AZ
CA
CA
CA
CA
CA
AL
CA
CA
FL
NJ
CA
CA
CA
IL
FL
FL
FL
FL
NJ
FL
FL
IN
MI
FL
NJ
CA
FL
AZ
CA
CO
IL

Lien

31,021,949.63

GROUP 3
Loan Number
117471441
117473165
117474148
117474262
117474726
117475632
117476309
117476671
117477174
117477265
117477919
117478511
117480582
117480632
117598482
117600031
117600163
117600502
117600627
117601146
117601294
117601914
117602151
117602383
117602524
117674622
117674671
117674879
117676734
117676791
117677187
117739755
117739789
117739912

Original Balance
468,000.00
607,500.00
576,000.00
715,000.00
400,000.00
475,000.00
600,000.00
428,000.00
1,000,000.00
417,000.00
368,000.00
553,000.00
408,000.00
471,200.00
356,400.00
580,000.00
528,000.00
520,000.00
263,868.00
237,639.00
270,000.00
207,000.00
496,000.00
400,000.00
27,998.00
128,000.00
128,720.00
262,400.00
462,750.00
334,550.00
148,800.00
543,920.00
220,000.00
200,000.00

Ending Balance
509,997.58
644,747.84
637,116.78
801,631.87
413,968.35
527,262.10
654,863.66
468,247.57
1,096,640.68
452,682.46
384,438.61
607,807.48
458,872.67
533,469.33
382,536.39
597,304.88
586,846.76
564,493.98
282,045.69
252,254.32
298,562.52
225,732.47
540,444.60
431,111.73
30,075.25
138,270.52
125,625.10
286,951.82
524,317.28
369,950.76
162,031.10
605,186.96
234,931.15
213,607.75

Rate %
4.75%
4.50%
5.13%
4.75%
3.75%
4.63%
4.13%
4.13%
4.13%
4.75%
4.88%
5.13%
4.75%
5.13%
4.75%
3.75%
4.75%
3.88%
4.13%
4.13%
6.00%
4.88%
4.88%
3.75%
4.50%
4.25%
3.75%
4.13%
5.13%
4.88%
4.25%
4.38%
4.38%
4.25%

Lien

Page 28 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

FORECLOSURE LOAN DETAIL REPORT

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

GROUP 3
Loan Number
117740449
117740522
117741728
117742148
117742346
117742619
117743088
117743203
117743757
117744029
117744052
117744763
117745109
117745463
117745729
117745794
117746073
117746255
117746909
117746925
117746958
117747022
117747386
117747683
117747709
117748095
117749192
117749556
117749705
117749770
117750596
117750828
117750869
117751008
117751198
117751222
117752444
117752725
117753236
117753442
117753491
117753715
117754036
117754531
117755322
117755629
117755652
117756031
117756130
117756247
117756544
117756924
117756999
117757013
117757047
117757146
117757294
117757443

Original Balance
492,000.00
254,000.00
121,500.00
133,000.00
140,000.00
145,000.00
156,800.00
158,500.00
171,192.00
175,000.00
175,500.00
187,200.00
192,800.00
200,000.00
204,400.00
205,000.00
210,000.00
211,920.00
220,500.00
221,000.00
221,000.00
222,300.00
227,500.00
232,000.00
232,000.00
240,000.00
256,000.00
262,500.00
264,000.00
266,000.00
280,000.00
280,000.00
281,282.00
285,000.00
288,000.00
288,000.00
305,000.00
310,000.00
320,000.00
322,500.00
323,500.00
328,000.00
332,819.00
340,000.00
351,848.00
359,000.00
359,200.00
364,000.00
365,000.00
366,716.00
372,000.00
380,000.00
382,500.00
383,200.00
383,800.00
384,000.00
388,000.00
390,000.00

Ending Balance
534,926.77
282,436.94
119,930.26
144,452.92
147,826.31
154,703.09
167,451.16
161,526.20
185,233.73
187,524.46
190,004.39
209,564.87
206,218.29
225,063.90
207,358.16
221,921.86
225,790.61
231,978.98
235,824.15
236,875.49
239,292.61
244,193.33
243,922.91
247,430.64
250,119.29
256,787.38
268,912.84
282,896.75
283,500.13
288,087.93
302,726.13
299,510.81
306,160.81
307,498.83
311,364.29
305,283.20
329,003.50
337,087.35
344,186.00
347,988.53
346,040.54
369,808.49
336,114.35
368,787.93
378,413.87
387,924.62
388,619.42
394,752.62
392,373.56
395,965.79
413,258.61
407,284.54
409,979.69
411,387.16
418,296.94
415,569.30
418,257.77
418,125.41

Rate %
4.38%
4.38%
4.69%
4.39%
4.39%
4.49%
4.59%
4.49%
3.99%
4.59%
4.39%
4.75%
4.59%
4.00%
4.49%
4.49%
4.39%
4.13%
4.59%
4.59%
3.84%
4.89%
4.59%
4.74%
4.39%
4.69%
4.19%
4.29%
4.74%
4.39%
5.00%
4.59%
4.04%
3.84%
4.34%
4.59%
2.80%
4.19%
4.39%
4.29%
4.59%
4.75%
4.54%
4.59%
4.39%
3.79%
4.19%
4.39%
4.29%
4.39%
6.50%
4.29%
4.59%
4.29%
5.38%
4.19%
4.19%
4.79%

Next Due Date

Orig Term

State

11/01/2008
03/01/2009
11/01/2008
09/01/2008
02/01/2009
11/01/2008
12/01/2008
05/01/2008
12/01/2008
11/01/2008
10/01/2008
10/01/2007
06/01/2008
03/01/2009
11/01/2008
09/01/2008
03/01/2009
09/01/2008
03/01/2008
04/01/2008
02/01/2009
12/01/2008
07/01/2008
01/01/2009
08/01/2008
11/01/2008
09/01/2008
11/01/2008
04/01/2008
12/01/2008
12/01/2007
05/01/2008
12/01/2008
08/01/2008
10/01/2008
03/01/2008
02/01/2009
12/01/2008
09/01/2008
01/01/2009
03/01/2008
09/01/2008
01/01/2009
07/01/2008
07/01/2008
04/01/2009
03/01/2009
11/01/2007
07/01/2008
09/01/2008
03/01/2009
12/01/2008
01/01/2009
02/01/2009
12/01/2007
11/01/2008
11/01/2008
06/01/2008

360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360

CA
CA
FL
FL
MD
FL
IL
FL
FL
CA
FL
FL
FL
CA
CA
NJ
CA
NV
FL
FL
NV
CA
NV
FL
FL
FL
FL
PA
FL
KS
FL
FL
CA
CA
NV
FL
FL
CA
NV
CO
VA
CA
NV
IL
NY
CA
CA
CA
FL
CA
FL
CA
CA
AZ
CA
NV
CA
NJ

Lien

Page 29 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

FORECLOSURE LOAN DETAIL REPORT

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

GROUP 3
Loan Number
117757559
117757658
117757724
117757765
117757799
117757955
117758045
117758136
117758367
117758391
117758433
117758508
117758680
117758706
117758789
117758979
117759084
117759118
117759266
117759316
117759332
117759365
117759639
117759688
117759910
117759985
117760348
117760447
117760561
117760801
117760843
117760884
117760959
117760975
117761023
117761056
117761155
117761197
117761213
117761452
117761551
117761692
117761775
117761817
117761882
117761908
117761916
117762120
117762294
117762583
117762690
117762823
117763052
117763243
117763292
117763441
117763458
117763680

Original Balance
392,000.00
395,000.00
396,000.00
396,000.00
397,000.00
400,000.00
400,000.00
400,000.00
407,592.00
408,000.00
408,750.00
410,000.00
417,736.00
419,414.00
420,000.00
424,000.00
426,482.00
427,500.00
431,250.00
432,000.00
432,000.00
432,000.00
440,000.00
440,000.00
448,000.00
450,000.00
456,000.00
458,000.00
460,000.00
465,750.00
468,000.00
469,520.00
471,200.00
472,000.00
474,500.00
476,000.00
480,000.00
480,000.00
480,000.00
492,500.00
498,750.00
500,000.00
500,000.00
500,000.00
500,000.00
500,000.00
500,000.00
508,000.00
520,000.00
540,000.00
548,000.00
552,000.00
568,000.00
584,500.00
590,000.00
600,000.00
600,000.00
620,000.00

Ending Balance
423,429.72
432,117.79
422,750.73
423,127.92
417,518.14
434,122.05
433,670.11
435,924.42
439,574.57
441,768.96
438,002.35
447,224.19
451,679.51
460,414.76
453,706.03
455,972.97
466,282.49
458,723.14
483,426.11
466,530.01
466,363.28
464,492.26
471,155.61
472,684.00
482,404.05
497,840.62
496,143.41
496,369.00
492,973.07
530,392.79
485,696.03
503,190.47
510,097.83
507,369.09
514,918.96
512,750.07
514,309.95
522,369.40
474,598.38
527,687.86
585,250.58
535,040.37
541,407.67
515,348.53
548,121.95
535,757.39
534,774.43
548,247.45
569,669.70
544,412.88
590,963.52
588,835.34
613,307.66
625,455.63
631,331.24
641,844.24
644,096.29
683,946.76

Rate %
4.49%
4.09%
2.05%
4.59%
4.49%
4.29%
4.09%
4.19%
4.09%
3.84%
4.59%
4.14%
4.39%
4.19%
4.59%
4.34%
4.19%
4.24%
5.00%
4.14%
4.24%
4.39%
4.49%
4.49%
4.24%
4.63%
4.34%
4.84%
4.14%
5.00%
4.39%
4.49%
4.24%
4.39%
4.14%
4.39%
4.49%
4.39%
4.09%
4.49%
2.38%
4.49%
3.84%
3.39%
4.39%
4.39%
4.39%
4.34%
4.24%
4.13%
4.34%
4.14%
4.44%
4.44%
4.24%
4.44%
4.44%
4.25%

Next Due Date

Orig Term

State

10/01/2008
11/01/2008
10/01/2008
01/01/2009
09/01/2007
02/01/2009
01/01/2009
02/01/2009
07/01/2008
06/01/2008
02/01/2009
12/01/2008
07/01/2008
03/01/2009
09/01/2008
03/01/2009
01/01/2009
09/01/2008
01/01/2009
03/01/2008
12/01/2008
09/01/2008
10/01/2008
03/01/2008
06/01/2008
02/01/2008
09/01/2007
01/01/2009
10/01/2008
11/01/2008
03/01/2009
04/01/2008
02/01/2008
07/01/2008
12/01/2008
02/01/2009
02/01/2008
04/01/2009
12/01/2008
08/01/2008
12/01/2008
03/01/2008
03/01/2009
04/01/2009
02/01/2009
02/01/2008
12/01/2007
08/01/2008
02/01/2009
03/01/2009
03/01/2009
01/01/2008
11/01/2007
07/01/2008
02/01/2008
08/01/2008
04/01/2009
09/01/2008

360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360

MD
CA
NJ
NJ
NJ
CA
VA
CA
CA
CA
FL
CA
FL
NV
FL
CA
CA
HI
CA
FL
CA
CT
CA
CA
CA
CA
CA
CA
CA
CA
CO
VA
CA
CA
CA
AZ
CA
CA
MA
CA
CA
CA
FL
CO
AZ
CA
CA
FL
CA
CA
CA
CA
FL
CA
NY
NY
MD
CA

Lien

Page 30 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

FORECLOSURE LOAN DETAIL REPORT

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

GROUP 3
Loan Number
117763748
117763771
117763797
117764175
117764415
117764449
117764506
117764597
117764662
117764985
117765255
117766048
117766279
117767210
117767269
117767517
117767699
117767921
117767947
117768325
117768382
117768663
117768895
117769398
117769562
117769588
117769638
117769679
117769778
117769893
117770032
117770156
117770248
117770263
117770727
117770842
117770941
117771279
117771287
117771774
117771782
117772111
117772152
117772392
117772442
117772475
117773010
117773168
117773192
117773432
117773440
117773499
117773887
117774133
117774380
117774497
117775189
117775551

Original Balance
630,392.00
633,750.00
636,000.00
675,000.00
737,000.00
752,000.00
792,500.00
845,000.00
900,000.00
285,000.00
484,800.00
215,000.00
588,000.00
632,000.00
505,000.00
163,200.00
363,750.00
400,000.00
663,750.00
490,000.00
469,000.00
460,000.00
308,000.00
352,000.00
319,600.00
300,000.00
75,000.00
364,000.00
556,000.00
408,000.00
450,000.00
476,250.00
364,000.00
277,500.00
236,000.00
256,000.00
900,000.00
452,000.00
393,750.00
520,000.00
189,000.00
576,000.00
530,400.00
251,925.00
363,200.00
425,600.00
310,000.00
210,750.00
202,500.00
244,000.00
459,200.00
247,500.00
289,500.00
275,000.00
172,000.00
583,415.00
375,000.00
440,000.00

Ending Balance
655,422.28
698,948.32
696,733.74
722,420.71
806,255.96
767,123.75
849,672.82
854,005.98
996,879.30
305,354.51
529,942.88
234,424.26
605,332.66
684,098.05
546,597.96
176,924.12
393,245.98
432,254.81
717,031.64
533,521.95
510,783.02
495,617.06
333,058.64
378,954.36
343,587.68
324,407.72
81,145.46
383,724.06
598,400.44
434,220.40
489,742.33
516,576.85
391,093.56
302,990.37
243,624.10
274,816.20
974,295.96
485,101.78
411,719.78
554,223.15
202,521.77
617,671.91
569,534.34
269,256.47
388,733.58
455,597.48
332,815.61
223,615.97
220,624.69
235,644.15
487,243.02
262,390.57
304,526.77
298,245.51
183,254.70
631,834.24
404,597.96
468,554.54

Rate %
4.25%
4.25%
4.14%
4.69%
4.09%
4.19%
4.79%
3.99%
5.00%
3.59%
3.89%
4.09%
4.14%
4.24%
4.24%
4.29%
4.29%
4.29%
4.29%
4.39%
4.39%
4.39%
4.39%
4.39%
4.39%
4.39%
4.41%
4.44%
4.44%
4.49%
4.49%
4.49%
4.49%
4.49%
4.59%
4.59%
4.59%
4.59%
4.59%
4.59%
4.59%
4.64%
4.64%
4.69%
4.69%
4.69%
4.79%
4.84%
4.89%
4.94%
4.94%
5.04%
4.09%
4.19%
4.29%
4.34%
4.54%
4.59%

Next Due Date

Orig Term

State

12/01/2008
07/01/2008
11/01/2008
10/01/2008
03/01/2009
10/01/2008
05/01/2008
02/01/2009
10/01/2008
05/01/2007
03/01/2009
04/01/2009
11/01/2007
11/01/2008
11/01/2008
03/01/2008
01/01/2009
01/01/2009
11/01/2008
03/01/2009
11/01/2008
10/01/2008
12/01/2008
09/01/2008
10/01/2008
12/01/2008
11/01/2008
02/01/2009
08/01/2008
10/01/2007
08/01/2008
02/01/2009
02/01/2009
08/01/2007
10/01/2008
07/01/2008
03/01/2009
02/01/2008
01/01/2009
10/01/2007
03/01/2008
09/01/2008
01/01/2009
07/01/2008
06/01/2008
03/01/2008
09/01/2008
10/01/2008
10/01/2008
02/01/2009
09/01/2008
04/01/2008
09/01/2008
09/01/2008
03/01/2009
09/01/2008
12/01/2008
03/01/2009

360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360

CA
CA
CA
NJ
CA
CA
CA
FL
CA
FL
CA
CA
IN
CA
HI
FL
CA
VA
FL
VA
CA
CA
FL
FL
FL
FL
FL
NJ
CA
NJ
CA
CA
CA
FL
FL
FL
CA
FL
CA
FL
FL
NJ
CA
FL
NV
FL
FL
UT
FL
NJ
NY
FL
CT
CA
FL
FL
CA
CA

Lien

Page 31 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

FORECLOSURE LOAN DETAIL REPORT

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

GROUP 3
Loan Number
117775650
117775932
117776146
117776203
117776229
117776559
117777235
117777383
117777474
117777540
117777557
117777573
117777599
117777615
117777862
117777953
117778076
117778225
117778233
117778290
117778324
117778712
117778779
117778860
117779066
117779215
117779264
117779330
117779520
117779595
117780072
117780742
117781419
117782078
117782649
117782680
117782714
117783928
117784058
117784256
117784330
117784835
117785063
117785212
117785253
117785667
117786061
117786202
117786525
117787192
117787218
117787606
117788604
117788745
117789750
117789875
117790162
117790170

Original Balance
381,500.00
470,250.00
319,500.00
379,050.00
194,048.00
640,000.00
519,200.00
368,000.00
380,000.00
380,000.00
368,760.00
576,000.00
650,000.00
484,000.00
480,332.00
168,000.00
654,500.00
188,800.00
216,000.00
248,000.00
480,800.00
500,000.00
262,889.00
126,400.00
312,000.00
377,604.00
146,500.00
500,000.00
272,000.00
285,000.00
221,000.00
513,000.00
500,000.00
192,000.00
360,000.00
368,000.00
224,200.00
412,500.00
416,000.00
458,000.00
170,000.00
602,400.00
548,799.00
476,000.00
455,000.00
178,320.00
404,000.00
165,600.00
416,000.00
608,000.00
220,000.00
188,000.00
265,000.00
229,500.00
300,000.00
309,000.00
320,000.00
320,000.00

Ending Balance
415,786.90
504,507.84
333,524.65
405,669.75
208,736.77
634,044.03
558,523.52
394,678.60
408,416.72
410,751.44
397,314.24
632,290.02
697,970.44
520,787.86
515,342.16
167,789.78
716,652.69
202,692.21
233,469.72
266,799.09
516,886.52
533,647.62
281,701.08
134,826.10
337,397.96
406,445.48
155,024.27
535,708.52
290,171.26
307,994.03
237,489.60
558,723.08
540,417.68
212,487.65
406,380.50
415,324.43
244,164.36
458,938.53
443,185.21
503,961.69
181,491.77
622,759.66
615,194.22
529,114.05
502,034.21
195,061.41
437,728.78
178,774.54
416,060.15
655,878.21
238,171.18
200,411.21
282,368.33
251,129.54
325,785.11
323,880.11
346,468.35
349,181.70

Rate %
4.64%
4.79%
3.54%
4.29%
4.29%
4.54%
4.34%
4.19%
4.49%
3.99%
4.09%
4.34%
3.69%
4.59%
3.84%
4.04%
4.19%
4.29%
4.29%
4.29%
4.39%
4.59%
4.69%
4.79%
4.39%
4.34%
4.29%
4.39%
4.59%
4.19%
4.49%
4.09%
4.09%
4.59%
4.75%
4.75%
4.50%
4.63%
4.54%
4.75%
4.39%
4.69%
4.63%
4.50%
4.50%
4.69%
4.19%
4.19%
4.29%
4.59%
4.49%
4.64%
4.04%
4.19%
4.24%
3.24%
3.94%
4.19%

Next Due Date

Orig Term

State

02/01/2009
01/01/2008
10/01/2008
07/01/2008
08/01/2007
04/01/2009
08/01/2008
05/01/2008
09/01/2008
04/01/2008
03/01/2008
11/01/2008
02/01/2009
01/01/2009
03/01/2009
11/01/2008
01/01/2009
05/01/2008
03/01/2009
04/01/2008
08/01/2008
09/01/2007
03/01/2008
09/01/2008
12/01/2007
12/01/2008
03/01/2009
03/01/2008
01/01/2008
11/01/2008
05/01/2008
01/01/2009
09/01/2008
01/01/2007
05/01/2008
12/01/2008
01/01/2009
09/01/2008
01/01/2009
12/01/2008
05/01/2008
03/01/2008
02/01/2009
06/01/2008
12/01/2008
01/01/2009
11/01/2008
12/01/2007
02/01/2009
02/01/2009
01/01/2009
04/01/2008
02/01/2009
05/01/2007
02/01/2009
05/01/2008
12/01/2007
09/01/2008

360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360

CA
FL
NJ
FL
FL
CA
VA
CA
VA
CA
CA
CA
CA
CA
CA
AZ
CA
FL
CA
FL
CA
NY
NJ
FL
FL
FL
NJ
FL
FL
MA
FL
CA
CA
FL
CA
CA
NV
CA
CA
CA
FL
CA
CA
CA
CA
IL
CA
FL
CA
CA
FL
CO
IL
FL
CA
CA
CA
CA

Lien

Page 32 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

FORECLOSURE LOAN DETAIL REPORT

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

GROUP 3
Loan Number
117790808
117790949
117791178
117791228
117791400
117791566
117791913
117791970
117792184
117792317
117792457
117792481
117792655
117792911
117792929
117792978
117793034
117793067
117793075
117793356
117793539
117793612
117793760
117793844
117793877
117793885
117793976
117793984
117794180
117794263
117794412
117794628
117794743
117794768
117794784
117794826
117794842
117795047
117795575
117795609
117795781
117795955
117796029
117796037
117796292
117796334
117796466
117796540
117796813
117797142
117797407
117797514
117797779
117797886
117798041
117798306
117798421
117798470

Original Balance
344,000.00
348,000.00
302,250.00
240,000.00
719,000.00
367,500.00
552,000.00
380,000.00
387,600.00
340,000.00
400,000.00
318,750.00
348,750.00
360,000.00
360,000.00
420,000.00
362,300.00
363,900.00
375,000.00
375,000.00
223,200.00
412,500.00
392,000.00
395,500.00
463,300.00
464,000.00
400,000.00
400,000.00
864,000.00
480,000.00
377,403.00
500,000.00
508,000.00
437,000.00
412,000.00
440,000.00
440,000.00
600,000.00
515,200.00
508,000.00
584,000.00
600,000.00
367,500.00
520,000.00
632,000.00
545,000.00
388,000.00
400,000.00
1,500,000.00
440,000.00
448,800.00
468,000.00
500,000.00
529,300.00
552,800.00
636,000.00
650,000.00
656,000.00

Ending Balance
369,621.54
368,364.36
325,723.15
262,777.51
787,505.95
401,990.73
600,313.64
399,946.70
413,280.97
363,172.26
427,881.54
332,032.90
370,617.33
382,159.71
385,342.79
461,411.98
385,903.77
376,210.63
398,821.61
389,344.46
240,971.02
445,512.27
438,844.24
422,701.41
500,653.96
499,073.47
425,154.33
440,149.09
902,878.35
512,073.90
409,027.68
547,889.26
542,407.74
473,243.91
447,988.83
483,190.83
471,633.00
676,262.28
559,539.55
564,393.75
632,211.78
647,103.04
412,744.29
568,130.03
706,358.58
586,275.87
427,513.04
450,495.18
1,647,665.00
496,318.81
485,771.72
517,343.33
542,792.64
588,066.65
623,608.05
718,099.61
718,336.60
696,515.49

Rate %
4.59%
5.06%
4.49%
4.63%
4.13%
4.19%
4.00%
4.49%
4.49%
4.64%
4.59%
4.69%
4.74%
4.69%
4.74%
4.29%
4.59%
4.25%
3.54%
4.25%
4.39%
4.59%
4.63%
4.94%
4.39%
4.39%
4.74%
4.25%
4.00%
4.74%
4.49%
4.49%
4.39%
4.29%
4.50%
2.30%
4.49%
4.75%
4.13%
4.63%
4.34%
4.44%
4.63%
4.29%
5.25%
4.09%
4.38%
4.75%
4.25%
4.75%
3.88%
4.25%
3.99%
4.38%
4.50%
4.75%
4.25%
4.13%

Next Due Date

Orig Term

State

08/01/2008
01/01/2008
11/01/2008
11/01/2008
12/01/2008
01/01/2009
11/01/2008
02/01/2009
02/01/2008
06/01/2008
09/01/2008
10/01/2008
01/01/2009
01/01/2009
05/01/2008
01/01/2009
09/01/2007
03/01/2008
01/01/2008
03/01/2009
02/01/2009
11/01/2008
09/01/2007
02/01/2008
03/01/2009
07/01/2008
08/01/2007
12/01/2008
07/01/2008
10/01/2008
11/01/2008
11/01/2008
01/01/2008
12/01/2008
04/01/2009
11/01/2008
02/01/2008
12/01/2008
01/01/2009
12/01/2008
01/01/2009
11/01/2008
12/01/2008
08/01/2007
05/01/2008
07/01/2008
11/01/2008
03/01/2008
11/01/2008
03/01/2009
12/01/2008
02/01/2009
10/01/2007
12/01/2008
08/01/2008
02/01/2009
02/01/2009
10/01/2008

360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360

CA
FL
NJ
NV
CA
CA
CA
CA
FL
CA
CA
NJ
WA
CA
NY
CA
FL
CA
FL
CA
FL
CA
VA
NY
CO
CA
NY
CA
CA
NJ
MD
CA
IN
CA
CA
CA
CA
CA
CA
VA
CA
CA
CA
NY
MD
CA
CA
MA
CA
CA
CA
CA
FL
CA
NV
CA
CA
CA

Lien

Page 33 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

FORECLOSURE LOAN DETAIL REPORT

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

GROUP 3
Loan Number

Total:

Original Balance

Ending Balance

117798488
117798496
117798660
117798843
117798918
117798983
117799213

460,000.00
452,000.00
453,500.00
412,000.00
860,800.00
647,000.00
1,750,000.00

509,612.46
488,264.59
496,769.57
450,671.35
928,622.19
674,258.49
1,863,157.62

331

135,890,703.00

146,666,910.94

Rate %
4.38%
4.69%
4.39%
4.14%
4.44%
3.88%
4.54%

Next Due Date

Orig Term

State

08/01/2007
12/01/2008
01/01/2009
01/01/2009
12/01/2008
01/01/2009
09/01/2008

360
360
360
360
360
360
360

CA
VA
CA
CA
CA
CA
GA

Lien

Page 34 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

REO LOAN DETAIL REPORT

GROUP 3

GROUP 1

REO
Count

GROUP 1

52

All ($)

%

26,424,512.62

35.48%

Count

17

New ($)

%

7,433,055.24

GROUP 1 35.5%
GROUP 2 16.9%
GROUP 3 47.6%
Total:
100.0%

42.36%

GROUP 2

49

12,623,430.87

16.95%

10

2,673,330.42

15.24%

GROUP 3

90

35,437,538.91

47.58%

17

7,439,292.99

42.40%

TOTAL:

191

74,485,482.40

100.00%

44

17,545,678.65

100.00%
GROUP 2

GROUP 1
Loan Number
117472688
117473389
117474106
117475061
117477828
117598300
117601005
117675256
117742650
117747667
117747733
117748210
117748988
117751214
117751669
117754507
117755017
117755728
117755819
117756957
117759746
117760116
117761809
117762443
117763094
117763425
117764407
117764571
117764993
117765560
117765750
117765776
117767095
117767897
117768093
117768150
117770172
117774513
117776641
117780106

Original Balance
1,000,000.00
862,500.00
1,425,000.00
595,000.00
423,200.00
569,905.00
280,000.00
155,000.00
147,250.00
232,000.00
232,000.00
240,000.00
252,000.00
288,000.00
296,000.00
340,000.00
348,000.00
360,000.00
360,000.00
380,000.00
440,800.00
450,000.00
500,000.00
532,000.00
568,800.00
600,000.00
735,000.00
812,500.00
596,000.00
599,000.00
376,000.00
600,000.00
469,000.00
448,000.00
600,000.00
500,000.00
259,000.00
624,000.00
361,250.00
225,000.00

Ending Balance
1,122,977.43
936,651.23
1,590,409.16
668,140.29
454,732.20
599,421.35
273,452.79
171,053.59
158,483.13
250,283.81
248,350.87
262,541.37
272,736.58
311,066.85
322,441.86
364,241.59
375,162.29
388,248.42
385,945.66
410,159.17
482,506.66
493,006.40
535,717.25
573,266.26
610,184.69
647,210.40
809,971.01
862,798.88
636,982.74
650,727.11
400,702.09
645,348.66
506,289.22
479,741.92
647,752.31
538,308.88
282,513.40
674,766.99
390,733.27
241,681.19

Rate %
4.75%
3.88%
4.63%
4.75%
3.63%
3.75%
3.88%
4.50%
4.29%
4.49%
4.34%
4.09%
4.19%
4.34%
3.99%
4.39%
4.29%
4.09%
4.54%
4.24%
4.13%
4.24%
3.99%
4.19%
3.94%
4.19%
4.88%
3.69%
3.69%
3.94%
3.99%
4.04%
4.24%
4.29%
4.34%
4.34%
4.49%
4.39%
4.69%
4.46%

Next Due Date

Orig Term

10/01/2007
11/01/2006
10/01/2007
10/01/2007
05/01/2008
02/01/2008
12/01/2007
01/01/2008
01/01/2008
09/01/2008
03/01/2008
05/01/2007
10/01/2008
11/01/2007
10/01/2008
02/01/2008
11/01/2008
06/01/2008
03/01/2008
11/01/2007
09/01/2008
10/01/2007
04/01/2008
11/01/2008
12/01/2007
07/01/2008
01/01/2008
09/01/2008
10/01/2008
06/01/2008
09/01/2007
06/01/2008
11/01/2008
03/01/2008
08/01/2007
10/01/2008
12/01/2008
02/01/2008
09/01/2008
10/01/2008

360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360

New REO?

Yes

Yes
Yes
Yes

Yes

Yes
Yes

Yes
Yes
Yes

Yes
Yes

Yes
Yes
Yes

Book Value

State

Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available

FL
CA
CA
WA
CA
CA
MI
FL
FL
CA
CA
IL
WA
NY
CA
CA
VA
CA
FL
CA
CA
NY
CA
CA
CA
CA
CA
CA
CA
MN
CA
CA
CA
CA
NV
CA
RI
NV
NV
CA

Lien

Scheduled Principal
0.00
420.35
0.00
0.00
316.37
741.37
581.63
0.00
109.29
593.02
658.20
64.13
626.50
785.12
110.51
961.44
951.06
901.21
1,006.46
937.26
102.34
0.00
1,331.20
1,397.50
1,438.83
1,577.76
61.41
329.48
421.96
256.58
169.81
1,500.16
1,223.99
1,212.09
1,629.39
1,354.09
0.00
1,512.19
131.47
634.08

Page 35 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

REO LOAN DETAIL REPORT

GROUP 1
Loan Number
117780361
117780668
117781401
117783308
117785444
117787044
117787598
117795963
117796722
117797480
117797522
117799122
Total:

52

Original Balance
330,000.00
416,000.00
435,000.00
547,200.00
422,000.00
357,630.00
175,000.00
600,000.00
420,000.00
460,000.00
388,000.00
724,800.00
24,357,835.00

Ending Balance
352,169.65
448,878.28
464,587.90
607,412.73
458,263.18
385,854.64
182,628.37
660,625.07
459,511.11
503,264.91
432,912.76
791,695.05

Rate %
4.09%
4.29%
4.99%
5.00%
4.50%
3.99%
4.04%
4.88%
4.13%
4.13%
4.50%
4.13%

Next Due Date

Orig Term

07/01/2008
11/01/2008
01/01/2008
02/01/2008
03/01/2008
09/01/2008
09/01/2008
07/01/2008
05/01/2008
02/01/2008
02/01/2008
09/01/2008

360
360
360
360
360
360
360
360
360
360
360
360

Next Due Date

Orig Term

10/01/2008
01/01/2008
07/01/2008
09/01/2008
08/01/2008
09/01/2008
10/01/2008
06/01/2008
08/01/2007
06/01/2008
07/01/2007
08/01/2008
07/01/2008
05/01/2007
04/01/2008
08/01/2008
05/01/2008
09/01/2008
03/01/2008
04/01/2008
11/01/2008
10/01/2008
09/01/2008
12/01/2008
04/01/2008
11/01/2008
08/01/2008
11/01/2008
06/01/2008
10/01/2008
09/01/2007
12/01/2007
08/01/2008
11/01/2007

360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360

New REO?
Yes

Yes

Book Value

State

Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available

CA
CA
CA
VA
CA
CA
CA
VA
NV
CA
AZ
AZ

Book Value

State

Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available

AZ
MI
CA
CA
FL
CA
CA
CA
NJ
CA
MD
CA
CA
NJ
CA
CA
CA
CA
CA
CA
CA
CA
CA
AZ
MI
CA
TX
CA
VA
GA
CA
OH
CA
NV

Lien

Scheduled Principal
314.19
1,137.94
1,151.42
0.00
218.41
30.20
27.68
52.47
223.74
107.70
0.00
174.06

26,424,512.62

GROUP 2
Loan Number
117740233
117740548
117742213
117744227
117746396
117746875
117747162
117747691
117748046
117749176
117749499
117749531
117750752
117750802
117751610
117752006
117752808
117752949
117754689
117755033
117767913
117769505
117770354
117772756
117773234
117774729
117777979
117778340
117778738
117778837
117779116
117779629
117779983
117781757

Original Balance
211,500.00
162,400.00
136,000.00
180,000.00
213,750.00
220,000.00
225,000.00
232,000.00
240,000.00
256,000.00
261,600.00
262,000.00
280,000.00
280,000.00
295,000.00
300,000.00
311,250.00
313,500.00
343,200.00
348,400.00
280,000.00
296,000.00
345,000.00
244,000.00
159,750.00
272,500.00
84,800.00
324,000.00
307,920.00
147,200.00
178,500.00
105,600.00
198,750.00
225,000.00

Ending Balance
225,536.41
176,961.84
148,406.60
193,526.36
229,253.51
232,592.71
243,646.43
249,282.99
255,073.11
273,433.02
282,471.47
284,827.16
303,717.55
302,613.84
313,365.23
322,785.17
333,487.64
334,226.42
366,784.32
371,990.10
302,564.19
318,731.17
370,801.36
261,939.77
169,912.12
295,634.50
86,934.93
348,307.09
329,566.71
158,758.79
196,194.43
113,801.94
213,239.78
236,229.19

Rate %
4.63%
4.63%
4.88%
4.19%
4.74%
3.74%
4.09%
4.74%
4.04%
4.59%
4.34%
4.84%
4.49%
4.59%
4.44%
4.49%
4.84%
4.69%
4.89%
4.59%
4.29%
4.39%
4.49%
4.79%
4.89%
4.39%
4.09%
4.39%
4.69%
4.69%
4.49%
4.29%
4.69%
4.84%

New REO?

Yes

Yes

Yes
Yes
Yes

Yes
Yes
Yes

Yes

Lien

Scheduled Principal
151.32
15.47
0.00
494.95
0.00
153.86
68.58
663.50
100.09
737.23
712.94
0.00
148.98
747.28
971.58
845.15
849.12
958.28
1,100.34
1,002.97
727.99
798.24
920.55
693.34
0.00
625.02
42.46
872.31
879.83
387.34
0.00
257.71
570.01
976.72

Page 36 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

REO LOAN DETAIL REPORT

GROUP 2
Loan Number
117785493
117785980
117786343
117787143
117787614
117787796
117788778
117788794
117789156
117789917
117790964
117791475
117792192
117792564
117795146
Total:

49

Original Balance
175,700.00
187,200.00
224,000.00
187,500.00
234,500.00
216,000.00
188,000.00
230,320.00
273,700.00
204,000.00
348,800.00
235,000.00
225,000.00
283,500.00
315,000.00
11,768,840.00

Ending Balance
181,474.61
200,883.88
244,074.45
200,572.84
252,001.08
229,242.07
202,529.26
230,654.45
291,075.97
218,359.71
373,076.36
253,704.06
248,387.83
304,936.60
345,859.85

Rate %
4.84%
4.59%
4.24%
4.69%
4.59%
3.64%
4.94%
4.94%
4.59%
4.13%
4.59%
4.59%
4.25%
4.50%
4.13%

Next Due Date

Orig Term

New REO?

Book Value

State

12/01/2008
01/01/2008
08/01/2007
01/01/2008
08/01/2008
04/01/2008
05/01/2008
08/01/2008
07/01/2008
05/01/2008
08/01/2008
01/01/2008
08/01/2008
06/01/2008
10/01/2008

360
360
360
360
360
360
360
360
360
360
360
360
360
360
360

Yes

Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available

AZ
VA
CA
MI
CA
CA
CA
CA
GA
NV
CA
FL
CA
CO
CA

Next Due Date

Orig Term

New REO?

Book Value

State

04/01/2008
05/01/2008
03/01/2008
05/01/2008
10/01/2007
10/01/2007
06/01/2008
10/01/2007
07/01/2008
04/01/2008
08/01/2008
07/01/2008
09/01/2008
10/01/2008
06/01/2008
10/01/2008
04/01/2008
05/01/2008
12/01/2008
06/01/2008
05/01/2008
10/01/2007
08/01/2008
02/01/2008
08/01/2008
09/01/2008
03/01/2008
06/01/2008
08/01/2008
08/01/2008
02/01/2008

360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360

Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available

CA
CA
FL
NV
NV
CA
NV
FL
VA
CA
CA
CA
AZ
CA
NV
NV
CA
CA
MI
CA
CA
DE
CA
CA
CA
CA
CA
FL
NV
CA
CA

Lien

Scheduled Principal
74.68
473.22
0.00
549.17
695.02
0.00
0.00
0.00
143.09
185.46
1,084.12
563.44
19.26
224.47
69.53

12,623,430.87

GROUP 3
Loan Number
116087503
117472993
117478172
117600072
117600882
117674556
117675470
117675793
117676601
117740324
117742429
117743351
117747808
117748368
117748384
117748855
117749697
117750067
117751586
117751826
117752212
117753194
117754556
117754994
117755264
117756098
117756189
117756346
117756478
117756528
117756577

Original Balance
240,000.00
506,420.00
468,000.00
356,200.00
234,000.00
300,000.00
113,120.00
161,600.00
160,000.00
396,000.00
141,000.00
161,600.00
234,000.00
244,000.00
244,500.00
251,000.00
264,000.00
271,000.00
295,000.00
297,750.00
300,000.00
319,920.00
340,000.00
348,000.00
350,000.00
364,000.00
365,500.00
368,000.00
370,500.00
372,000.00
373,000.00

Ending Balance
261,114.92
547,152.07
491,759.14
380,748.65
248,985.46
335,057.83
127,031.23
180,173.96
180,843.97
439,359.10
151,562.33
173,205.20
250,633.29
261,892.57
261,808.43
268,904.33
267,692.63
290,434.19
319,336.67
319,060.94
322,686.77
341,638.24
366,150.56
372,067.82
375,305.90
394,323.68
392,103.60
395,283.07
397,701.30
404,442.78
399,427.80

Rate %
5.25%
3.88%
3.75%
4.88%
4.25%
4.88%
4.75%
5.13%
5.13%
4.63%
4.39%
4.59%
4.69%
4.44%
4.69%
4.49%
4.49%
4.49%
4.44%
4.69%
4.25%
4.59%
4.69%
4.39%
4.59%
4.39%
4.44%
4.49%
4.49%
4.59%
4.59%

Yes

Yes

Yes
Yes

Yes

Lien

Scheduled Principal
208.01
255.85
538.57
347.38
191.97
0.00
0.00
0.00
0.00
99.84
400.06
449.87
613.57
688.51
699.85
704.68
53.28
760.45
760.22
853.17
55.67
989.99
943.44
982.10
1,032.01
0.00
1,030.80
1,034.97
1,041.30
0.00
1,037.45

Page 37 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

REO LOAN DETAIL REPORT

GROUP 3
Loan Number
117756775
117757369
117757377
117757880
117759282
117759662
117761205
117761254
117762096
117762187
117762195
117762773
117763151
117763276
117764092
117764167
117768119
117768374
117768572
117770420
117770479
117770768
117770982
117772236
117773473
117775197
117776302
117776435
117777052
117777516
117777912
117778522
117778753
117778878
117778902
117779157
117779173
117779322
117780254
117780726
117784587
117786103
117788158
117789636
117790444
117791426
117792119
117793224
117793604
117794818
117794925
117795468
117795591
117796144

Original Balance
376,000.00
388,160.00
389,000.00
399,950.00
431,910.00
440,000.00
480,000.00
483,750.00
508,000.00
514,000.00
515,000.00
550,400.00
576,000.00
588,000.00
650,000.00
668,250.00
382,500.00
356,250.00
588,000.00
480,000.00
420,800.00
328,800.00
275,250.00
157,500.00
240,000.00
540,000.00
337,250.00
220,875.00
460,000.00
388,800.00
442,400.00
261,600.00
188,000.00
252,000.00
168,000.00
409,600.00
261,600.00
115,316.00
303,920.00
436,000.00
377,000.00
401,600.00
252,000.00
255,920.00
200,000.00
500,000.00
383,000.00
384,000.00
300,000.00
440,000.00
445,600.00
362,250.00
488,000.00
336,000.00

Ending Balance
405,626.23
419,814.12
416,896.26
425,830.86
469,652.57
447,853.69
505,098.65
520,987.36
543,397.85
551,959.64
550,757.22
591,048.06
620,792.80
628,435.58
703,078.39
730,525.32
394,126.13
385,818.78
635,366.68
515,543.92
447,843.19
352,421.93
297,413.65
168,476.89
253,925.54
584,814.36
363,931.32
236,536.00
491,818.50
418,225.41
473,384.89
280,735.21
201,250.87
270,443.39
179,206.41
444,467.41
282,656.94
126,387.96
333,004.59
473,680.57
412,700.53
448,046.64
271,578.98
274,597.05
223,821.09
533,418.45
408,605.14
411,559.20
321,669.11
470,140.41
478,517.31
388,005.69
521,386.84
357,642.96

Rate %
4.59%
4.19%
4.49%
5.24%
4.54%
4.29%
3.14%
4.74%
4.59%
4.44%
4.59%
4.44%
4.19%
4.44%
4.06%
4.39%
4.34%
4.39%
4.39%
4.49%
4.49%
4.59%
4.59%
4.69%
4.96%
4.54%
4.39%
4.49%
4.69%
4.49%
3.89%
4.49%
4.69%
4.79%
4.79%
4.49%
4.59%
4.39%
4.49%
4.49%
4.49%
4.50%
4.59%
4.59%
4.63%
4.49%
4.59%
3.88%
4.49%
4.39%
4.04%
4.39%
4.59%
4.49%

Next Due Date

Orig Term

09/01/2008
01/01/2008
08/01/2008
08/01/2008
05/01/2007
07/01/2008
04/01/2008
11/01/2007
11/01/2006
11/01/2008
10/01/2008
07/01/2008
03/01/2008
09/01/2008
06/01/2008
10/01/2007
05/01/2008
11/01/2008
10/01/2008
09/01/2008
11/01/2007
01/01/2008
05/01/2008
10/01/2007
04/01/2008
06/01/2007
09/01/2008
11/01/2008
01/01/2008
06/01/2008
01/01/2008
08/01/2008
04/01/2008
06/01/2008
03/01/2007
09/01/2007
10/01/2008
12/01/2008
09/01/2008
06/01/2008
10/01/2008
02/01/2008
10/01/2008
08/01/2008
03/01/2008
04/01/2008
08/01/2008
06/01/2008
06/01/2008
06/01/2008
04/01/2008
04/01/2008
03/01/2008
09/01/2007

360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360
360

New REO?

Yes
Yes
Yes
Yes

Yes
Yes
Yes
Yes

Yes

Yes

Yes

Book Value

State

Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available
Not Available

CA
CA
VA
CA
CA
CA
CA
FL
FL
CA
CA
CA
VA
VA
CA
IL
CA
CA
CA
CA
CA
MA
AZ
FL
FL
NJ
MI
MI
CA
CA
CA
CA
IL
IL
IL
MA
MN
GA
CA
CA
CA
NV
AZ
CA
MD
OH
CA
CA
CA
CA
CA
VA
CA
MA

Lien

Scheduled Principal
952.08
964.34
1,091.56
1,244.57
205.98
14.59
595.13
1,186.55
1,465.11
1,451.04
1,484.96
1,553.81
133.98
1,656.92
215.38
1,550.83
102.89
864.65
1,514.30
1,279.89
1,216.28
886.18
652.82
0.00
793.81
1,374.19
216.70
128.89
1,411.78
1,038.28
1,117.92
696.95
537.27
715.85
509.33
985.77
695.63
0.00
0.00
0.00
0.00
0.00
672.92
757.34
0.00
1,564.90
0.00
259.93
896.37
1,315.85
1,187.58
1,027.44
1,437.98
0.00

Page 38 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

REO LOAN DETAIL REPORT

GROUP 3
Loan Number
117797100
117797688
117797928
117798157
117798801
Total:

90

Original Balance
607,500.00
506,250.00
420,000.00
588,000.00
508,000.00
32,938,111.00

Ending Balance
650,365.27
560,923.72
446,400.54
651,939.32
545,097.09

Rate %
4.64%
4.63%
3.99%
4.38%
4.50%

Next Due Date

Orig Term

06/01/2008
12/01/2008
07/01/2008
09/01/2008
06/01/2008

360
360
360
360
360

New REO?
Yes

Book Value

State

Not Available
Not Available
Not Available
Not Available
Not Available

CA
AZ
CA
CA
MN

Lien

Scheduled Principal
1,787.18
0.00
57.82
0.00
296.13

35,437,538.91

Page 39 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

PREPAYMENT & LIQUIDATION LOAN DETAIL REPORT

0.38%
0.89%

Count

Original
Balance

Prepayment

Liquidation

0.05%
0.67%

Group
Begin Balance

GROUP 1

26

11,826,726.00

1,146,622.48

2,690,746.99

303,383,516.53

GROUP 2

25

5,898,005.00

82,017.97

1,106,461.89

164,861,078.22

GROUP 3

53

18,130,165.00

1,456,042.69

4,415,725.51

688,282,976.52

TOTAL:

104

35,854,896.00

2,684,683.14

8,212,934.39

98.74%

1

2

99.28%

0.21%
0.64%

99.15%

3

Prepayment

Liquidation

Beginning Balance

GROUP 1
Loan Num

Original
Balance

Beginning
Balance

Scheduled
Principal

Prepayments
Incl Curtail

Liquidation
Proceeds

Loss

Add'l Loss

Payoff Description

Paid Off
Date

Add'l Loss
Date

Loan
Rate

Loss
Severit

Prepay State Lien
Penalty

117758359

406,400.00

424,983.96

193.43

424,790.53

0.00

0.00

0.00 Voluntary PIF

06/03/2009

4.039%

0.00

FL

117759175

430,000.00

455,500.67

166.04

455,334.63

0.00

0.00

0.00 Voluntary PIF

06/24/2009

4.089%

0.00

CA

117778944

260,000.00

266,632.17

134.85

266,497.32

0.00

0.00

0.00 Voluntary PIF

06/19/2009

3.689%

0.00

KS

117472290

548,650.00

0.00

0.00

0.00

9,182.69

-9,182.69

0.00 Liquidation

03/10/2009

0.000%

0.00

CA

117477901

1,390,000.00

1,497,489.84

0.00

0.00

369,976.28

1,127,513.56

0.00 Liquidation

07/17/2009

4.000%

75.294%

0.00

CA

117601849

499,000.00

545,652.07

0.00

0.00

192,215.99

353,436.08

0.00 Liquidation

07/17/2009

5.375%

64.773%

0.00

CA

117602482

420,000.00

467,916.70

0.00

0.00

260,387.54

207,529.16

0.00 Liquidation

07/17/2009

4.625%

44.352%

0.00

CA

117739938

384,000.00

425,605.82

0.00

0.00

260,490.27

165,115.55

0.00 Liquidation

07/17/2009

4.375%

38.795%

0.00

CA

117740472

399,920.00

0.00

0.00

0.00

-204.66

204.66

0.00 Liquidation

05/12/2009

0.000%

0.00

VA

117749523

261,900.00

0.00

0.00

0.00

-585.00

585.00

0.00 Liquidation

06/12/2009

0.000%

0.00

FL

117753350

320,800.00

356,445.76

0.00

0.00

103,400.25

253,045.51

0.00 Liquidation

07/17/2009

4.500%

0.00

CA

117754721

344,000.00

0.00

0.00

0.00

250.00

-250.00

0.00 Liquidation

02/12/2009

0.000%

0.00

NV

117755090

349,520.00

0.00

0.00

0.00

-6,575.13

6,575.13

0.00 Liquidation

06/12/2009

0.000%

0.00

VA

117759555

438,750.00

473,157.34

0.00

0.00

239,359.85

233,797.49

0.00 Liquidation

07/17/2009

4.389%

49.412%

0.00

CA

117760173

451,920.00

484,999.79

0.00

0.00

132,624.09

352,375.70

0.00 Liquidation

07/17/2009

3.889%

72.655%

0.00

CA

117760645

464,000.00

499,781.93

0.00

0.00

304,322.61

195,459.32

0.00 Liquidation

07/17/2009

4.389%

39.109%

0.00

CA

117761585

499,992.00

0.00

0.00

0.00

607.90

-607.90

0.00 Liquidation

01/13/2009

0.000%

0.00

CA

117761874

500,000.00

0.00

0.00

0.00

-262.17

262.17

0.00 Liquidation

06/12/2009

0.000%

0.00

OR

117763326

592,000.00

633,671.12

0.00

0.00

250,867.67

382,803.45

0.00 Liquidation

07/17/2009

4.125%

0.00

CA

117764134

662,000.00

0.00

0.00

0.00

80.00

-80.00

0.00 Liquidation

04/14/2009

0.000%

0.00

CA

117769794

460,000.00

496,435.39

0.00

0.00

236,463.73

259,971.66

0.00 Liquidation

07/17/2009

4.439%

52.368%

0.00

CA

117777193

480,000.00

500,336.96

0.00

0.00

338,248.40

162,088.56

0.00 Liquidation

07/17/2009

4.289%

32.396%

0.00

VA

117777920

232,000.00

0.00

0.00

0.00

-63.19

63.19

0.00 Liquidation

06/12/2009

0.000%

0.00

CA

117784702

306,424.00

0.00

0.00

0.00

-40.51

40.51

0.00 Liquidation

06/12/2009

0.000%

0.00

NV

70.991%

60.410%

Page 40 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

PREPAYMENT & LIQUIDATION LOAN DETAIL REPORT

GROUP 1
Loan Num

Original
Balance

Beginning
Balance

Scheduled
Principal

Prepayments
Incl Curtail

Liquidation
Proceeds

Loss

Add'l Loss

Payoff Description

Paid Off
Date

Add'l Loss
Date

Loan
Rate

Loss
Severit

Prepay State Lien
Penalty

117785469

345,000.00

0.00

0.00

0.00

9.96

-9.96

0.00 Liquidation

05/12/2009

0.000%

0.00

CA

117793463

380,450.00

0.00

0.00

0.00

-9.58

9.58

0.00 Liquidation

06/12/2009

0.000%

0.00

CA

11,826,726.00

7,528,609.52

494.32

1,146,622.48

2,690,746.99

3,690,745.73

Total:

26

0.00

0.00

GROUP 2
Loan Num

Original
Balance

Beginning
Balance

Scheduled
Principal

Prepayments
Incl Curtail

Liquidation
Proceeds

Loss

Add'l Loss

Payoff Description

Paid Off
Date

Add'l Loss
Date

Loan
Rate

Loss
Severit

Prepay State Lien
Penalty

117772285

76,000.00

82,218.07

200.10

82,017.97

0.00

0.00

0.00 Voluntary PIF

06/15/2009

4.689%

0.00

117743682

170,000.00

0.00

0.00

0.00

-1,723.00

1,723.00

0.00 Liquidation

06/12/2009

0.000%

0.00

IL

117744771

187,200.00

0.00

0.00

0.00

1,600.00

-1,600.00

0.00 Liquidation

04/14/2009

0.000%

0.00

MN

117747493

228,800.00

246,662.57

0.00

0.00

221,931.23

24,731.34

0.00 Liquidation

07/17/2009

4.339%

10.026%

0.00

VA

117747873

235,000.00

252,115.06

0.00

0.00

190,338.99

61,776.07

0.00 Liquidation

07/17/2009

2.989%

24.503%

0.00

VA

117748111

240,000.00

258,536.55

0.00

0.00

21,917.14

236,619.41

0.00 Liquidation

07/17/2009

4.739%

91.523%

0.00

CA

117748657

250,000.00

0.00

0.00

0.00

-13.76

13.76

0.00 Liquidation

06/12/2009

0.000%

0.00

CA

117748731

250,000.00

268,110.79

0.00

0.00

97,415.84

170,694.95

0.00 Liquidation

07/17/2009

4.589%

63.666%

0.00

CA

117749606

262,500.00

282,575.10

0.00

0.00

39,138.39

243,436.71

0.00 Liquidation

07/17/2009

4.689%

86.149%

0.00

CA

117750448

277,500.00

302,635.80

0.00

0.00

111,334.87

191,300.93

0.00 Liquidation

07/17/2009

4.625%

63.212%

0.00

CA

117751701

296,000.00

0.00

0.00

0.00

2,417.77

-2,417.77

0.00 Liquidation

05/12/2009

0.000%

0.00

CA

117752022

300,000.00

321,976.73

0.00

0.00

128,680.99

193,295.74

0.00 Liquidation

07/17/2009

4.589%

0.00

CA

117752071

300,000.00

0.00

0.00

0.00

-1,838.97

1,838.97

0.00 Liquidation

06/12/2009

0.000%

0.00

CA

117752139

300,000.00

0.00

0.00

0.00

-136.04

136.04

0.00 Liquidation

06/12/2009

0.000%

0.00

VA

117752204

300,000.00

0.00

0.00

0.00

-1.45

1.45

0.00 Liquidation

06/12/2009

0.000%

0.00

CA

117752329

304,000.00

0.00

0.00

0.00

362.77

-362.77

0.00 Liquidation

06/12/2009

0.000%

0.00

VA

117767459

255,000.00

276,414.24

0.00

0.00

136,305.46

140,108.78

0.00 Liquidation

07/17/2009

4.289%

117768234

264,000.00

0.00

0.00

0.00

140.93

-140.93

0.00 Liquidation

06/12/2009

0.000%

117776633

130,055.00

0.00

0.00

0.00

1,000.00

-1,000.00

0.00 Liquidation

06/12/2009

0.000%

117779090

270,400.00

291,842.13

0.00

0.00

96,453.56

195,388.57

0.00 Liquidation

07/17/2009

4.389%

117781542

210,000.00

0.00

0.00

0.00

32.10

-32.10

0.00 Liquidation

04/14/2009

0.000%

117781880

75,150.00

0.00

0.00

0.00

-73.51

73.51

0.00 Liquidation

06/12/2009

0.000%

117782326

220,000.00

234,977.06

0.00

0.00

60,781.87

174,195.19

0.00 Liquidation

07/17/2009

4.589%

117788232

234,000.00

0.00

0.00

0.00

655.24

-655.24

0.00 Liquidation

04/14/2009

117788596

262,400.00

0.00

0.00

0.00

-258.53

258.53

0.00 Liquidation

06/12/2009

5,898,005.00

2,818,064.10

200.10

82,017.97

1,106,461.89

1,629,384.14

Total:

25

60.034%

50.688%

66.950%

PA

0.00

VA

0.00

CA

0.00

GA

0.00

VA

0.00

CA

0.00

MI

0.00

CA

0.000%

0.00

CA

0.000%

0.00

AZ

74.133%

0.00

0.00

GROUP 3
Loan Num
117473850

Original
Balance
580,000.00

Beginning
Balance
81,566.74

Scheduled
Principal
227.82

Prepayments
Incl Curtail
81,338.92

Liquidation
Proceeds
0.00

Loss

Add'l Loss
0.00

Payoff Description

0.00 Voluntary PIF

Paid Off
Date
06/05/2009

Add'l Loss
Date

Loan
Rate
3.625%

Loss
Severit

Prepay State Lien
Penalty
0.00

CA

Page 41 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

PREPAYMENT & LIQUIDATION LOAN DETAIL REPORT

GROUP 3
Loan Num

Original
Balance

Beginning
Balance

Scheduled
Principal

Prepayments
Incl Curtail

Liquidation
Proceeds

Loss

Add'l Loss

Payoff Description

Paid Off
Date

Add'l Loss
Date

Loan
Rate

Loss
Severit

Prepay State Lien
Penalty

117741900

127,100.00

138,751.61

15.99

138,735.62

0.00

0.00

0.00 Voluntary PIF

06/04/2009

4.875%

0.00

VA

117742643

147,075.00

158,736.91

0.00

158,743.05

0.00

0.00

0.00 Voluntary PIF

06/25/2009

4.489%

0.00

TX

117761510

496,000.00

468,023.88

226.15

467,797.73

0.00

0.00

0.00 Voluntary PIF

06/25/2009

4.089%

0.00

MI

117774760

77,000.00

84,029.64

0.00

84,054.29

0.00

0.00

0.00 Voluntary PIF

06/01/2009

4.389%

0.00

CO

117790519

334,000.00

340,486.50

51.80

340,434.70

0.00

0.00

0.00 Voluntary PIF

06/30/2009

4.139%

0.00

CA

117792994

187,500.00

185,013.04

74.66

184,938.38

0.00

0.00

0.00 Voluntary PIF

06/29/2009

4.375%

0.00

AZ

117471532

509,768.00

565,805.34

0.00

0.00

255,443.49

310,361.85

0.00 Liquidation

07/17/2009

4.500%

0.00

CA

117471599

424,000.00

0.00

0.00

0.00

-253.41

253.41

0.00 Liquidation

04/08/2009

0.000%

0.00

VA

117481176

480,000.00

495,958.21

0.00

0.00

215,868.30

280,089.91

0.00 Liquidation

07/17/2009

5.125%

117600734

228,122.00

0.00

0.00

0.00

-491.07

491.07

0.00 Liquidation

04/08/2009

0.000%

117601955

499,900.00

0.00

0.00

0.00

4,681.00

-4,681.00

0.00 Liquidation

03/10/2009

0.000%

117674572

363,600.00

395,147.14

0.00

0.00

162,385.63

232,761.51

0.00 Liquidation

07/17/2009

5.000%

117675454

300,000.00

0.00

0.00

0.00

-911.71

911.71

0.00 Liquidation

04/08/2009

117676999

316,500.00

0.00

0.00

0.00

2,321.96

-2,321.96

0.00 Liquidation

117739797

284,000.00

0.00

0.00

0.00

-15.00

15.00

117740183

195,000.00

208,950.87

0.00

0.00

24,632.53

117741595

118,750.00

127,831.67

0.00

0.00

117744441

182,000.00

195,206.03

0.00

117744458

182,044.00

197,538.32

0.00

117750513

277,500.00

298,555.32

117753053

316,000.00

117755553
117756981

54.853%

0.00

FL

0.00

NV

0.00

CA

0.00

CA

0.000%

0.00

CA

04/08/2009

0.000%

0.00

CA

0.00 Liquidation

06/12/2009

0.000%

0.00

CA

184,318.34

0.00 Liquidation

07/17/2009

4.439%

88.211%

0.00

RI

29,974.56

97,857.11

0.00 Liquidation

07/17/2009

4.389%

76.552%

0.00

KY

0.00

89,872.55

105,333.48

0.00 Liquidation

07/17/2009

4.589%

53.960%

0.00

CA

0.00

68,548.59

128,989.73

0.00 Liquidation

07/17/2009

4.389%

65.299%

0.00

CA

0.00

0.00

140,528.66

158,026.66

0.00 Liquidation

07/17/2009

4.689%

52.930%

0.00

VA

340,376.66

0.00

0.00

160,333.27

180,043.39

0.00 Liquidation

07/17/2009

4.389%

52.895%

0.00

CA

357,417.00

0.00

0.00

0.00

-6,111.38

6,111.38

0.00 Liquidation

06/12/2009

0.000%

382,500.00

411,475.84

0.00

0.00

215,106.27

196,369.57

0.00 Liquidation

07/17/2009

4.589%

117757682

395,992.00

0.00

0.00

0.00

-32.75

32.75

0.00 Liquidation

06/12/2009

117758110

400,000.00

0.00

0.00

0.00

-39.86

39.86

0.00 Liquidation

06/12/2009

117758219

400,075.00

0.00

0.00

0.00

-4.20

4.20

0.00 Liquidation

117759290

432,000.00

0.00

0.00

0.00

-13,916.75

13,916.75

117760538

460,000.00

493,520.47

0.00

0.00

183,220.40

117760611

462,000.00

0.00

0.00

0.00

117761098

477,000.00

487,092.23

0.00

117766501

150,000.00

0.00

117770040

263,900.00

117770198

56.474%

58.905%

0.00

FL

0.00

CA

0.000%

0.00

CA

0.000%

0.00

CA

06/12/2009

0.000%

0.00

CA

0.00 Liquidation

06/12/2009

0.000%

0.00

CA

310,300.07

0.00 Liquidation

07/17/2009

4.439%

0.00

CA

-12.68

12.68

0.00 Liquidation

05/12/2009

0.000%

0.00

CA

0.00

294,568.20

192,524.03

0.00 Liquidation

07/17/2009

3.489%

0.00

FL

0.00

0.00

-50.64

50.64

0.00 Liquidation

05/12/2009

0.000%

0.00

FL

0.00

0.00

0.00

222.81

-222.81

0.00 Liquidation

04/14/2009

0.000%

0.00

FL

352,500.00

0.00

0.00

0.00

-15,937.81

15,937.81

0.00 Liquidation

06/12/2009

0.000%

0.00

FL

117770917

233,000.00

250,754.83

0.00

0.00

94,338.27

156,416.56

0.00 Liquidation

07/17/2009

4.589%

62.378%

0.00

CA

117775841

263,000.00

283,434.32

0.00

0.00

125,921.23

157,513.09

0.00 Liquidation

07/17/2009

4.689%

55.573%

0.00

CA

117777797

289,450.00

308,572.20

0.00

0.00

211,476.89

97,095.31

0.00 Liquidation

07/17/2009

4.289%

31.466%

0.00

IL

117778431

419,192.00

454,331.91

0.00

0.00

172,981.67

281,350.24

0.00 Liquidation

07/17/2009

4.389%

61.926%

0.00

FL

117778530

406,560.00

435,991.12

0.00

0.00

176,408.29

259,582.83

0.00 Liquidation

07/17/2009

4.489%

59.539%

0.00

CA

117780932

500,000.00

538,828.64

0.00

0.00

355,865.40

182,963.24

0.00 Liquidation

07/17/2009

4.289%

33.956%

0.00

CA

47.723%

62.875%

39.525%

Page 42 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

PREPAYMENT & LIQUIDATION LOAN DETAIL REPORT

GROUP 3
Loan Num

Original
Balance

Beginning
Balance

Scheduled
Principal

Prepayments
Incl Curtail

Liquidation
Proceeds

Loss

Add'l Loss

Payoff Description

Paid Off
Date

Add'l Loss
Date

Loan
Rate

Loss
Severit

Prepay State Lien
Penalty

117783464

480,000.00

509,810.62

0.00

0.00

240,567.86

269,242.76

0.00 Liquidation

07/17/2009

4.739%

52.812%

0.00

CA

117784025

332,800.00

358,399.03

0.00

0.00

74,667.10

283,731.93

0.00 Liquidation

07/17/2009

4.489%

79.166%

0.00

CA

117787259

164,000.00

164,545.37

0.00

0.00

80,591.54

83,953.83

0.00 Liquidation

07/17/2009

4.375%

51.022%

0.00

AZ

117789867

308,800.00

0.00

0.00

0.00

-65.00

65.00

0.00 Liquidation

05/12/2009

0.000%

0.00

VA

117790139

319,120.00

340,162.75

0.00

0.00

258,837.30

81,325.45

0.00 Liquidation

07/17/2009

4.875%

117792465

400,000.00

0.00

0.00

0.00

170.69

-170.69

0.00 Liquidation

03/16/2009

0.000%

117793109

424,000.00

467,436.36

0.00

0.00

273,996.79

193,439.57

0.00 Liquidation

07/17/2009

4.875%

117794164

307,500.00

0.00

0.00

0.00

25.00

-25.00

0.00 Liquidation

05/12/2009

0.000%

117794537

425,000.00

466,518.25

0.00

0.00

221,795.85

244,722.40

0.00 Liquidation

07/17/2009

4.125%

117796185

425,700.00

482,276.77

0.00

0.00

203,013.55

279,263.22

0.00 Liquidation

07/17/2009

4.750%

117796409

368,800.00

0.00

0.00

0.00

-68.61

68.61

0.00 Liquidation

05/12/2009

0.000%

117797068

472,000.00

0.00

0.00

0.00

-1.00

1.00

0.00 Liquidation

06/12/2009

0.000%

117797167

432,000.00

477,477.50

0.00

0.00

115,271.73

362,205.77

0.00 Liquidation

07/17/2009

4.250%

18,130,165.00

11,212,606.09

596.42

1,456,042.69

4,415,725.51

5,340,272.26

Total:

53

0.00

23.908%

0.00

VA

0.00

CA

0.00

VA

0.00

CA

52.457%

0.00

CA

57.905%

0.00

VA

0.00

CA

41.383%

75.858%

0.00

AZ

0.00

CA

0.00

Page 43 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

MATERIAL MODIFICATIONS, EXTENSIONS, WAIVERS LOAN DETAIL REPORT

Current Month Modifications
Effective
Distrib Date

Loan
Number

Servicer

07/27/2009

117761833

Aurora

07/27/2009
07/27/2009
07/27/2009
07/27/2009
07/27/2009
07/27/2009
07/27/2009
07/27/2009

117741496
117768531
117770883
117777367
117751438
117758086
117761163
117768580

Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora

Interest
Rate

Group

1
2
2
2
2
3
3
3
3

P&I

Balance*

Current
Scheduled Bal

Current
Actual Bal

Maturity Date

Delinquency

Loan Status

Original Amounts:
Modified Amounts:

6.125%
3.000%

1,608.20
2,009.72

538,612.81
532,562.16

531,883.85

531,883.85

09/01/2035
09/01/2035

90 - 120 days
Current

Foreclosure
Current

Original Amounts:
Modified Amounts:

6.125%
3.000%

373.10
470.24

125,400.83
124,610.62

124,451.91

124,451.91

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

1.000%
3.000%

931.15
1,084.45

317,675.82
288,101.41

317,094.57

317,218.48

10/01/2035
10/01/2035

90 - 120 days
120 + days

Delinquent
Delinquent

Original Amounts:
Modified Amounts:

1.000%
3.000%

1,029.25
1,251.65

344,491.14
332,520.62

330,876.37

331,299.77

10/01/2035
10/01/2035

90 - 120 days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

1.950%
3.000%

1,292.28
1,194.98

381,611.20
317,064.46

315,661.67

316,066.48

10/01/2035
10/01/2035

120 + days
Current

Foreclosure
Current

Original Amounts:
Modified Amounts:

6.125%
4.750%

939.19
1,837.40

314,344.52
330,449.89

329,919.52

330,448.89

09/01/2035
09/01/2035

120 + days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

6.125%
4.750%

1,468.50
2,491.62

436,415.48
448,107.16

447,389.30

447,389.30

09/01/2035
09/01/2035

60 - 89 days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

6.125%
3.000%

1,543.87
1,586.97

517,068.24
420,536.34

419,651.97

420,188.47

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

1.000%
3.000%

1,595.33
2,089.20

535,640.84
554,329.04

553,625.66

553,625.66

10/01/2035
10/01/2035

120 + days
Current

Bankruptcy
Bankruptcy

Delinquency

Loan Status

Previously Modified Loans
Effective
Distrib Date

Loan
Number

Servicer

06/25/2009

117476747

Aurora

06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009

117477372
117748277
117760512
117762419
117780486
117780890
117791137

Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora

Interest
Rate

Group

1
1
1
1
1
1
1
1

P&I

Balance*

Current
Scheduled Bal

Current
Actual Bal

Maturity Date

Original Amounts:
Modified Amounts:

5.375%
3.875%

1,286.56
1,404.92

427,253.22
435,071.05

433,708.49

433,708.49

08/01/2035
08/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

5.875%
4.250%

1,175.59
1,445.71

399,226.64
408,199.74

408,199.74

408,199.74

07/01/2035
07/01/2035

120 + days
30 - 59 days

Delinquent
Delinquent

Original Amounts:
Modified Amounts:

5.875%
3.000%

778.37
801.95

263,416.77
212,781.67

212,210.92

212,481.67

09/01/2035
09/01/2035

120 + days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

6.000%
3.000%

1,479.54
1,554.71

500,730.32
412,510.59

408,586.57

408,053.33

09/01/2035
09/01/2035

60 - 89 days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

6.125%
3.000%

1,698.26
2,222.19

586,389.33
590,360.25

583,601.88

583,601.88

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.125%
3.000%

1,054.98
1,276.88

357,607.55
338,795.01

336,978.78

336,978.78

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

5.875%
3.000%

1,595.33
1,831.70

543,070.98
486,005.59

483,923.53

484,543.87

09/01/2035
09/01/2035

120 + days
Current

Foreclosure
Current

Original Amounts:
Modified Amounts:

6.125%
3.000%

1,789.90
971.53

329,110.60
257,449.30

256,743.96

257,072.81

08/01/2035
08/01/2035

120 + days
Current

Foreclosure
Current

Page 44 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

MATERIAL MODIFICATIONS, EXTENSIONS, WAIVERS LOAN DETAIL REPORT

Previously Modified Loans
Effective
Distrib Date

Loan
Number

Servicer

06/25/2009

117742445

Aurora

06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
06/25/2009
05/26/2009

117749010
117750620
117750844
117751800
117754044
117796425
117747329
117756296
117760595
117760678
117760892
117770396
117777094
117778258
117787457
117789453
117480509

Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora

Interest
Rate

Group

2
2
2
2
2
2
2
3
3
3
3
3
3
3
3
3
3
1

P&I

Balance*

Current
Scheduled Bal

Current
Actual Bal

Maturity Date

Delinquency

Loan Status

Original Amounts:
Modified Amounts:

5.875%
3.000%

522.65
588.09

152,176.11
156,037.50

155,641.01

155,641.01

09/01/2035
09/01/2035

30 - 59 days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

6.000%
4.125%

813.75
1,466.67

275,524.92
282,407.66

280,266.42

280,767.95

09/01/2035
09/01/2035

60 - 89 days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

5.750%
3.000%

900.59
891.27

302,553.26
236,480.98

235,880.09

236,180.91

09/01/2035
09/01/2035

120 + days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

6.375%
3.000%

1,031.62
889.37

303,483.16
235,977.85

234,842.05

235,143.56

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.000%
3.000%

955.27
1,101.98

325,978.87
292,388.73

289,022.42

289,022.42

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.375%
3.000%

1,222.52
1,200.22

362,426.49
318,455.61

317,646.44

317,646.44

09/01/2035
09/01/2035

90 - 120 days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

6.125%
4.875%

2,047.33
1,921.15

392,879.05
392,487.18

390,840.50

391,172.51

07/01/2035
07/01/2045

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.250%
4.875%

828.23
1,429.91

245,643.87
254,226.52

252,513.63

252,916.07

09/01/2035
09/01/2035

90 - 120 days
Current

Foreclosure
Current

Original Amounts:
Modified Amounts:

3.855%
3.000%

2,058.11
1,599.90

424,016.28
424,500.73

422,935.21

423,476.42

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.500%
4.000%

1,688.77
1,532.49

506,930.78
357,519.25

356,140.32

356,596.28

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.125%
3.000%

1,492.41
1,636.16

468,704.62
434,122.40

432,826.72

433,379.43

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.000%
3.000%

1,511.71
1,221.09

487,223.43
323,992.37

322,715.42

323,128.69

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

1.000%
3.000%

1,591.79
1,951.17

535,737.78
518,359.69

515,919.52

516,579.24

10/01/2035
10/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

1.000%
3.000%

1,595.33
1,715.49

538,114.37
455,747.88

454,594.20

455,171.76

10/01/2035
10/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

1.000%
3.000%

771.93
1,021.85

271,118.17
271,814.01

270,083.43

270,429.21

10/01/2035
10/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.125%
3.000%

1,366.37
845.52

248,118.89
224,057.45

222,945.69

223,233.13

08/01/2035
08/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.250%
3.000%

2,058.79
1,197.95

381,234.03
316,638.88

315,208.43

315,617.34

06/01/2035
06/01/2035

60 - 89 days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

6.625%
4.250%

2,077.32
2,474.41

687,599.08
698,656.94

698,656.94

698,656.94

08/01/2035
08/01/2035

Current
Current

Current
Current

Page 45 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

MATERIAL MODIFICATIONS, EXTENSIONS, WAIVERS LOAN DETAIL REPORT

Previously Modified Loans
Effective
Distrib Date

Loan
Number

Servicer

05/26/2009

117599472

Aurora

05/26/2009
05/26/2009
05/26/2009
05/26/2009
05/26/2009
05/26/2009
05/26/2009
05/26/2009
05/26/2009
05/26/2009
05/26/2009
04/27/2009
04/27/2009
04/27/2009
04/27/2009
04/27/2009
04/27/2009

117675330
117791350
117741538
117741678
117744292
117790006
116572926
117756916
117760058
117777730
117795336
117479188
117793992
117750919
117754903
117475467
117745463

Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora

Interest
Rate

Group

1
1
1
2
2
2
2
3
3
3
3
3
1
1
2
2
3
3

P&I

Balance*

Current
Scheduled Bal

Current
Actual Bal

Maturity Date

Delinquency

Loan Status

Original Amounts:
Modified Amounts:

5.625%
4.250%

2,045.63
2,518.63

693,526.38
711,142.65

711,068.57

711,068.57

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

5.875%
4.250%

1,865.51
2,146.33

596,810.96
606,021.71

606,021.71

606,021.71

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.125%
3.000%

2,134.37
1,519.64

392,196.33
403,206.67

401,590.78

402,105.16

08/01/2035
08/01/2035

90 - 120 days
Current

Foreclosure
Current

Original Amounts:
Modified Amounts:

6.375%
5.125%

376.32
749.20

126,516.15
129,989.97

129,103.14

129,103.14

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.250%
5.125%

385.97
786.57

129,202.42
136,474.72

135,860.98

136,066.43

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.250%
3.375%

578.95
971.05

195,144.45
203,522.59

201,501.35

201,904.54

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.500%
3.000%

1,948.85
1,315.15

340,649.94
348,949.47

346,735.59

346,735.59

08/01/2035
08/01/2035

30 - 59 days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

6.125%
4.250%

1,042.11
1,313.64

357,200.84
370,911.15

370,911.15

370,911.15

06/01/2035
06/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.125%
3.000%

1,395.07
1,614.65

414,486.30
428,958.47

425,308.88

425,858.88

09/01/2035
09/01/2035

30 - 59 days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

6.000%
3.000%

1,447.38
1,892.41

488,727.65
502,748.23

500,130.92

500,771.40

09/01/2035
09/01/2035

90 - 120 days
Current

Foreclosure
Current

Original Amounts:
Modified Amounts:

1.000%
3.000%

1,231.88
1,600.21

414,142.39
426,193.03

424,046.09

424,584.84

10/01/2035
10/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.125%
3.125%

2,803.69
2,092.12

506,882.01
572,828.71

571,022.88

572,828.71

08/01/2035
08/01/2035

Current
30 - 59 days

Current
Delinquent

Original Amounts:
Modified Amounts:

6.000%
4.250%

1,500.76
1,762.15

484,319.68
497,548.37

497,548.37

497,548.37

08/01/2035
08/01/2035

120 + days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

6.000%
3.000%

2,345.23
1,690.58

446,261.84
450,261.73

443,489.45

444,069.86

08/01/2035
08/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.375%
3.000%

910.88
1,208.99

306,210.02
322,399.98

319,147.70

320,374.92

09/01/2035
09/01/2035

60 - 89 days
30 - 59 days

Foreclosure
Delinquent

Original Amounts:
Modified Amounts:

6.250%
3.000%

1,278.88
1,429.82

370,133.62
380,333.22

377,137.49

377,623.25

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

5.375%
5.000%

1,447.06
1,777.31

412,823.05
426,553.72

426,553.72

426,553.72

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.125%
4.000%

643.28
1,157.23

217,950.38
227,078.79

225,063.90

227,078.79

09/01/2035
09/01/2035

Current
90 - 120 days

Current
Foreclosure

Page 46 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

MATERIAL MODIFICATIONS, EXTENSIONS, WAIVERS LOAN DETAIL REPORT

Previously Modified Loans
Effective
Distrib Date

Loan
Number

Servicer

04/27/2009

117762658

Aurora

04/27/2009
04/27/2009
04/27/2009
04/27/2009
03/25/2009
03/25/2009
03/25/2009
03/25/2009
03/25/2009
03/25/2009
03/25/2009
03/25/2009
03/25/2009
03/25/2009
02/25/2009
02/25/2009
02/25/2009

117789966
117793562
117793927
117795112
117478248
117675447
117676239
117790881
117752410
117601047
117758375
117770446
117775874
117784264
117472092
117478297
117479097

Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora

Interest
Rate

Group

3
3
3
3
3
1
1
1
1
2
3
3
3
3
3
1
1
1

P&I

Balance*

Current
Scheduled Bal

Current
Actual Bal

Maturity Date

Delinquency

Loan Status

Original Amounts:
Modified Amounts:

6.375%
5.125%

1,752.94
3,520.69

593,562.19
612,669.11

606,163.49

607,091.39

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.250%
5.100%

1,622.79
1,768.96

290,290.72
308,176.67

305,454.54

305,923.33

08/01/2035
08/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

5.875%
3.000%

2,379.51
1,132.82

436,294.32
453,126.57

453,126.57

453,126.57

07/01/2035
07/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.375%
4.000%

2,067.60
1,919.73

368,903.83
376,035.74

372,682.06

373,357.27

08/01/2035
08/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.375%
5.250%

2,788.05
3,011.55

496,803.28
515,845.29

512,806.50

513,571.18

08/01/2035
08/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

5.625%
4.250%

1,228.92
1,410.25

390,589.18
398,187.35

398,187.35

398,187.35

09/01/2035
09/01/2035

90 - 120 days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

6.375%
4.250%

641.18
795.45

223,007.78
224,598.14

224,517.16

224,517.44

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

4.250%
4.000%

1,541.77
1,461.66

438,508.82
438,497.58

437,726.96

437,726.96

09/01/2035
09/01/2035

Current
60 - 89 days

Current
Delinquent

Original Amounts:
Modified Amounts:

5.625%
3.250%

1,672.43
856.24

312,599.07
316,149.96

316,149.96

316,149.96

08/01/2035
08/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.250%
3.000%

981.00
1,312.80

330,916.84
350,081.36

347,439.31

349,205.07

09/01/2035
09/01/2035

Current
60 - 89 days

Current
Delinquent

Original Amounts:
Modified Amounts:

6.375%
4.250%

1,063.80
1,111.62

307,511.41
313,870.38

313,870.38

313,870.38

08/01/2035
08/01/2035

60 - 89 days
60 - 89 days

Delinquent
Delinquent

Original Amounts:
Modified Amounts:

6.125%
6.000%

1,312.29
2,910.68

443,271.47
464,135.35

459,035.66

460,257.49

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

1.000%
4.500%

1,608.20
3,009.34

542,419.12
561,147.40

555,654.88

557,495.79

10/01/2035
10/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

1.950%
3.000%

1,762.20
1,740.91

519,242.15
464,825.05

460,153.55

460,742.60

10/01/2035
10/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.250%
3.625%

2,443.38
1,399.46

451,065.20
463,282.13

463,282.13

463,282.13

07/01/2035
09/01/2045

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.250%
4.250%

1,261.65
1,494.01

410,396.65
421,838.43

421,838.43

421,838.43

07/01/2035
07/01/2035

30 - 59 days
120 + days

Delinquent
Delinquent

Original Amounts:
Modified Amounts:

1.750%
4.250%

1,500.42
1,540.94

431,363.18
435,087.59

432,848.90

432,848.90

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

1.000%
4.250%

1,968.43
2,473.60

669,796.48
698,427.32

698,427.32

698,427.32

08/01/2035
08/01/2035

30 - 59 days
120 + days

Delinquent
Delinquent

Page 47 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

MATERIAL MODIFICATIONS, EXTENSIONS, WAIVERS LOAN DETAIL REPORT

Previously Modified Loans
Effective
Distrib Date

Loan
Number

Servicer

02/25/2009

117676577

Aurora

02/25/2009
02/25/2009
02/25/2009
02/25/2009
02/25/2009
02/25/2009
02/25/2009
01/26/2009
01/26/2009
01/26/2009
01/26/2009
01/26/2009
01/26/2009
01/26/2009
12/26/2008
12/26/2008
12/26/2008

117744599
117744797
117780023
117471607
117598631
117598755
117789164
117780320
117747576
117748178
117762708
117776096
117791863
117796805
117772277
117773507
117471607

Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora

Interest
Rate

Group

1
2
2
2
3
3
3
3
1
3
3
3
3
3
3
2
2
3

P&I

Balance*

Current
Scheduled Bal

Current
Actual Bal

Maturity Date

Delinquency

Loan Status

Original Amounts:
Modified Amounts:

6.375%
4.250%

884.03
1,095.95

307,133.93
309,445.47

309,325.73

309,325.73

09/01/2035
09/01/2035

Current
60 - 89 days

Current
Delinquent

Original Amounts:
Modified Amounts:

6.375%
6.500%

591.82
1,383.59

210,331.45
210,331.45

218,406.16

218,406.16

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.375%
3.000%

603.07
782.70

203,821.13
208,720.87

207,144.05

207,408.23

09/01/2035
09/01/2035

60 - 89 days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

6.000%
3.000%

664.83
604.97

225,177.03
241,987.19

241,987.19

241,987.19

09/01/2035
09/01/2035

120 + days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

4.250%
4.250%

1,868.72
1,881.48

528,034.96
531,241.78

525,611.89

525,631.76

08/01/2035
08/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.375%
4.250%

844.95
874.73

247,593.80
246,983.20

246,536.23

246,537.81

08/01/2035
08/01/2035

30 - 59 days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

6.375%
4.250%

2,228.81
2,369.92

671,032.97
669,152.48

669,152.48

669,152.48

08/01/2035
08/01/2035

60 - 89 days
60 - 89 days

Delinquent
Delinquent

Original Amounts:
Modified Amounts:

5.875%
4.625%

3,229.10
2,473.97

600,963.37
641,894.35

641,627.35

641,627.35

07/01/2035
09/01/2045

120 + days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

5.875%
4.000%

1,184.78
1,177.58

350,072.69
353,273.85

353,273.84

353,273.84

09/01/2035
09/01/2045

30 - 59 days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

6.250%
3.250%

739.77
1,211.57

250,966.95
259,593.03

254,704.48

256,777.41

09/01/2035
09/01/2035

60 - 89 days
60 - 89 days

Delinquent
Delinquent

Original Amounts:
Modified Amounts:

6.375%
4.000%

881.10
889.91

261,829.13
266,973.26

266,973.26

266,973.26

09/01/2035
09/01/2035

60 - 89 days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

5.750%
3.000%

1,769.02
1,920.79

599,954.60
512,214.35

507,047.28

507,698.82

09/01/2035
09/01/2035

120 + days
Current

Foreclosure
Current

Original Amounts:
Modified Amounts:

1.950%
3.000%

697.54
718.83

207,036.33
191,927.95

189,587.30

189,831.55

10/01/2035
10/01/2035

90 - 120 days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

6.250%
4.500%

1,961.39
1,951.77

353,427.54
362,768.24

355,413.75

356,030.41

08/01/2035
08/01/2035

90 - 120 days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

6.500%
3.000%

3,755.60
1,856.98

673,264.39
494,578.50

489,570.58

493,335.88

08/01/2035
08/01/2035

90 - 120 days
120 + days

Delinquent
Delinquent

Original Amounts:
Modified Amounts:

1.000%
5.375%

735.75
1,508.13

249,074.92
256,494.30

253,563.63

253,563.63

10/01/2035
10/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

1.000%
6.000%

430.59
967.49

145,177.76
154,469.80

152,881.08

153,284.22

10/01/2035
10/01/2035

120 + days
Current

Foreclosure
Current

Original Amounts:
Modified Amounts:

5.875%
4.250%

1,672.53
1,868.72

526,055.98
527,638.04

525,611.89

525,631.76

08/01/2035
08/01/2035

Current
Current

Current
Current

Page 48 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

MATERIAL MODIFICATIONS, EXTENSIONS, WAIVERS LOAN DETAIL REPORT

Previously Modified Loans
Effective
Distrib Date

Loan
Number

Servicer

12/26/2008

117741819

Aurora

12/26/2008
12/26/2008
12/26/2008
12/26/2008
12/26/2008
12/26/2008
11/25/2008
11/25/2008
11/25/2008
11/25/2008
11/25/2008
11/25/2008
11/25/2008
11/25/2008
11/25/2008
11/25/2008
11/25/2008

117753004
117769877
117772129
117779421
117787762
117791681
117677260
117758128
117758938
117743534
117747873
117752378
117743773
117752444
117756296
117756544
117761551

Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora

Interest
Rate

Group

3
3
3
3
3
3
3
1
1
1
2
2
2
3
3
3
3
3

P&I

Balance*

Current
Scheduled Bal

Current
Actual Bal

Maturity Date

Delinquency

Loan Status

Original Amounts:
Modified Amounts:

6.250%
4.750%

401.25
778.43

136,011.18
141,106.36

139,322.72

139,773.93

09/01/2035
09/01/2035

90 - 120 days
Current

Delinquent
Bankruptcy

Original Amounts:
Modified Amounts:

6.375%
3.000%

1,156.44
1,065.13

347,539.89
360,995.00

280,748.80

281,111.15

09/01/2035
09/01/2035

120 + days
Current

Foreclosure
Current

Original Amounts:
Modified Amounts:

1.000%
3.000%

1,437.73
1,599.43

489,016.59
502,660.46

421,511.33

423,140.13

10/01/2035
10/01/2035

90 - 120 days
30 - 59 days

Delinquent
Delinquent

Original Amounts:
Modified Amounts:

1.000%
3.000%

1,849.43
2,006.34

627,675.62
535,702.33

530,318.50

531,674.56

10/01/2035
10/01/2035

Current
Current

Foreclosure
Current

Original Amounts:
Modified Amounts:

1.000%
4.125%

1,286.56
2,275.96

437,421.62
444,296.89

437,147.84

437,918.45

10/01/2035
10/01/2035

60 - 89 days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

5.500%
3.750%

2,240.86
1,486.77

441,123.51
441,285.24

436,951.91

438,855.77

07/01/2035
09/01/2045

Current
30 - 59 days

Current
Delinquent

Original Amounts:
Modified Amounts:

6.375%
3.164%

1,958.34
1,400.88

349,208.26
365,392.29

359,337.20

360,186.09

08/01/2035
08/01/2045

120 + days
Current

Delinquent
Current

Original Amounts:
Modified Amounts:

6.250%
3.500%

1,201.45
1,178.33

388,329.52
403,998.79

403,998.79

403,998.79

09/01/2035
09/01/2035

Current
120 + days

Current
Delinquent

Original Amounts:
Modified Amounts:

5.625%
3.855%

1,286.56
1,486.77

434,893.87
437,864.29

433,934.63

434,574.34

09/01/2035
09/01/2045

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.500%
3.625%

2,627.04
2,056.64

470,832.18
501,332.30

493,732.20

501,332.30

08/01/2035
08/01/2045

Current
120 + days

Current
Foreclosure

Original Amounts:
Modified Amounts:

6.125%
5.000%

605.75
605.75

180,930.76
180,614.17

179,872.00

179,988.63

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.625%
4.728%

862.74
1,409.32

257,777.29
258,041.43

0.00

0.00

09/01/2035
09/01/2035

Current
N/A

Current
Liquidation

Original Amounts:
Modified Amounts:

5.625%
4.000%

1,116.06
1,708.11

340,297.24
339,256.33

0.00

0.00

09/01/2035
09/01/2035

30 - 59 days
N/A

Delinquent
Liquidation

Original Amounts:
Modified Amounts:

6.125%
4.128%

629.99
629.99

187,534.38
187,208.36

187,050.84

187,037.42

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.250%
4.750%

1,119.73
1,119.73

335,615.96
334,763.91

329,003.50

333,994.30

09/01/2035
09/01/2035

Current
120 + days

Current
Foreclosure

Original Amounts:
Modified Amounts:

6.375%
3.855%

1,182.03
2,058.11

402,714.00
414,027.41

422,935.21

423,476.42

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.375%
6.500%

1,196.50
2,240.45

404,937.17
413,621.62

413,258.61

413,258.61

09/01/2035
09/01/2040

60 - 89 days
90 - 120 days

Delinquent
Foreclosure

Original Amounts:
Modified Amounts:

6.500%
3.625%

3,092.01
2,437.86

554,040.94
594,259.43

585,250.58

593,616.73

08/01/2035
08/01/2045

Current
120 + days

Current
Foreclosure

Page 49 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

MATERIAL MODIFICATIONS, EXTENSIONS, WAIVERS LOAN DETAIL REPORT

Previously Modified Loans
Effective
Distrib Date

Loan
Number

Servicer

11/25/2008

117762146

Aurora

11/25/2008
11/25/2008
10/27/2008
10/27/2008
10/27/2008
10/27/2008
10/27/2008
10/27/2008
10/27/2008
10/27/2008
09/25/2008
09/25/2008
09/25/2008
09/25/2008
09/25/2008
07/25/2008
07/25/2008

117768648
117793299
117599530
117773077
117785527
117598425
117598615
117761684
117794826
117798041
117676239
117473843
117677252
117757724
117797464
117472241
117598425

Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora
Aurora

Interest
Rate

Group

3
3
3
1
2
2
3
3
3
3
3
1
3
3
3
3
1
3

P&I

Balance*

Current
Scheduled Bal

Current
Actual Bal

Maturity Date

Delinquency

Loan Status

Original Amounts:
Modified Amounts:

6.125%
3.855%

1,640.36
2,830.31

556,348.96
569,371.61

555,200.90

561,895.34

09/01/2035
09/01/2035

Current
60 - 89 days

Current
Delinquent

Original Amounts:
Modified Amounts:

1.000%
3.000%

1,415.21
2,173.58

481,751.18
484,196.35

471,699.49

474,667.63

10/01/2035
10/01/2035

Current
30 - 59 days

Current
Delinquent

Original Amounts:
Modified Amounts:

6.125%
4.000%

2,276.64
1,390.40

413,658.40
419,119.74

417,028.50

417,028.50

08/01/2035
08/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.125%
3.250%

1,063.95
1,557.14

311,204.99
335,585.80

329,023.60

335,585.80

09/01/2035
09/01/2035

Current
120 + days

Current
Foreclosure

Original Amounts:
Modified Amounts:

1.000%
4.000%

952.86
1,661.05

322,710.63
329,910.07

320,604.69

321,659.68

10/01/2035
10/01/2035

Current
Current

Current
Bankruptcy

Original Amounts:
Modified Amounts:

5.625%
4.290%

910.77
589.23

169,261.27
169,013.88

167,314.18

168,797.51

07/01/2035
07/01/2035

Current
120 + days

Current
Foreclosure

Original Amounts:
Modified Amounts:

5.375%
1.000%

2,158.68
1,719.92

488,184.70
488,184.70

475,004.36

476,327.34

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

7.125%
5.250%

863.43
1,385.84

230,379.55
239,431.61

235,980.95

237,379.31

08/01/2035
08/01/2035

Current
60 - 89 days

Current
Delinquent

Original Amounts:
Modified Amounts:

6.125%
3.875%

1,608.20
1,776.62

546,659.68
550,180.55

550,180.55

550,180.55

09/01/2035
09/01/2045

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.750%
4.250%

2,793.26
2,585.38

498,937.26
498,618.19

483,190.83

495,882.77

08/01/2035
08/01/2035

Current
120 + days

Current
Foreclosure

Original Amounts:
Modified Amounts:

6.125%
4.500%

3,281.78
3,394.32

635,958.33
635,974.04

623,608.05

635,974.04

07/01/2035
07/01/2035

Current
120 + days

Current
Foreclosure

Original Amounts:
Modified Amounts:

6.750%
4.250%

1,593.15
1,541.77

426,299.05
435,324.00

437,726.96

437,726.96

09/01/2035
09/01/2035

Current
60 - 89 days

Current
Delinquent

Original Amounts:
Modified Amounts:

6.375%
3.250%

1,569.60
1,560.07

538,053.24
576,024.89

576,024.89

576,024.89

09/01/2035
09/01/2035

Current
120 + days

Current
Bankruptcy

Original Amounts:
Modified Amounts:

6.250%
4.000%

1,253.51
2,103.87

402,788.78
417,150.35

417,345.69

417,341.18

09/01/2035
09/01/2035

120 + days
120 + days

Delinquent
Delinquent

Original Amounts:
Modified Amounts:

6.125%
4.000%

1,273.69
2,200.06

434,076.44
436,965.24

422,750.73

435,007.28

09/01/2035
09/01/2035

Current
120 + days

Current
Foreclosure

Original Amounts:
Modified Amounts:

6.500%
4.740%

4,151.50
3,556.85

734,244.35
745,272.57

737,754.35

739,032.21

08/01/2035
09/01/2045

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

5.625%
3.700%

2,050.45
3,395.79

688,210.63
698,883.54

704,213.77

704,214.02

09/01/2035
09/01/2035

Current
Current

Current
Current

Original Amounts:
Modified Amounts:

6.375%
5.375%

1,613.39
2,158.68

473,398.83
481,937.76

475,004.36

476,327.34

09/01/2035
09/01/2035

Current
Current

Current
Current

Page 50 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

MATERIAL MODIFICATIONS, EXTENSIONS, WAIVERS LOAN DETAIL REPORT

Previously Modified Loans
Effective
Distrib Date

Loan
Number

Servicer

06/25/2008

117759241

Aurora

06/25/2008

117763169

Aurora

Interest
Rate

Group

1
3

P&I

Balance*

Current
Scheduled Bal

Current
Actual Bal

Maturity Date

Delinquency

Loan Status

Original Amounts:
Modified Amounts:

6.750%
6.297%

1,591.21
1,838.84

465,805.50
463,145.10

473,175.52

471,263.18

09/01/2035
09/01/2035

Current
30 - 59 days

Current
Delinquent

Original Amounts:
Modified Amounts:

6.625%
3.000%

1,852.64
1,522.68

615,107.12
609,073.66

609,073.66

609,073.66

09/01/2035
09/01/2035

Current
Current

Current
Current

* Original Amounts represent Beginning Scheduled Balance as of the effective Due Period. Current Balance and Modified Amounts for Delinquency and Loan Status are reported for the current Due Period.

Page 51 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

MATERIAL MODIFICATIONS, EXTENSIONS, WAIVERS LOAN DETAIL REPORT - PART 2

Current Month Modifications
First Mod
Payment Dt

Loan
Number

7/01/2009

117761833

Margin
Original Amounts:

Modified Amounts:

7/01/2009

117741496

Original Amounts:

Modified Amounts:

6/01/2009

117768531

Original Amounts:

Modified Amounts:

6/01/2009

117770883

Original Amounts:

Modified Amounts:

7/01/2009

117777367

Original Amounts:

Modified Amounts:

7/01/2009

117751438

Original Amounts:

Modified Amounts:

7/01/2009

117758086

Original Amounts:

Modified Amounts:

7/01/2009

117761163

Original Amounts:

Modified Amounts:

7/01/2009

117768580

Original Amounts:

Modified Amounts:

Period
Cap

Life
Cap

3.150%
0.000%

0.000%
0.000%

3.150%
0.000%

0.000%
0.000%

0.000%

3.050%
0.000%

0.000%
0.000%

0.000%

3.250%
0.000%

0.000%
0.000%

0.000%

3.300%
0.000%

0.000%
0.000%

0.000%

3.150%
0.000%

0.000%
0.000%

0.000%

3.050%
0.000%

0.000%
0.000%

0.000%

3.150%
0.000%

0.000%
0.000%

0.000%

3.050%
0.000%

0.000%
0.000%

0.000%

Initial
Reset Date

Next
Reset Date

Int Reset
Period

Loan
Type

11/01/2005

1

ARM
FIX

21,828.35

10,984.32

0.00

0.00

11/01/2005

1

ARM
FIX

12,649.86

10,320.70

0.00

0.00

ARM
FIX

34,383.09

5,957.02

0.00

0.00

0.000%

11/01/2005

1

IO
Period

Balloon
Payment

Balloon
Date

Capitalized
Amount

Forgiven
Principal

Forgiven
Interest

11/01/2005

1

ARM
FIX

21,701.53

6,805.69

0.00

0.00

11/01/2005

1

ARM
FIX

85,224.93

16,915.27

0.00

0.00

ARM
FIX

0.00

12,702.74

0.00

0.00

11/01/2005

1

11/01/2005

1

ARM
FIX

0.00

9,298.59

0.00

0.00

11/01/2005

1

ARM
FIX

114,985.00

12,929.27

0.00

0.00

ARM
FIX

0.00

13,260.68

0.00

0.00

11/01/2005

1

Previously Modified Loans
First Mod
Payment Dt

Loan
Number

6/01/2009

117476747

Margin
Original Amounts:

Period
Cap

Life
Cap

Initial
Reset Date

Next
Reset Date

Int Reset
Period

Loan
Type

2.300%

0.000%

11/01/2005

1

ARM

2.800%

0.000%

11/01/2005

1

ARM

117477372

Original Amounts:

117748277

Original Amounts:

Modified Amounts:

6/01/2009

117760512

Original Amounts:

Modified Amounts:

5/01/2009

117762419

Original Amounts:

Modified Amounts:

6/01/2009

117780486

Original Amounts:

Modified Amounts:

6/01/2009

117780890

Original Amounts:

Modified Amounts:

6/01/2009

117791137

Original Amounts:

Modified Amounts:

2.800%
0.000%

0.000%
0.000%

0.000%

11/01/2005

2.950%
0.000%

0.000%
0.000%

0.000%

3.125%
0.000%

0.000%
0.000%

0.000%

3.050%
0.000%

0.000%
0.000%

0.000%

2.850%
0.000%

0.000%
0.000%

0.000%

3.050%
0.000%

0.000%
0.000%

0.000%

1

Balloon
Date

Capitalized
Amount

Forgiven
Principal

Forgiven
Interest

7,437.65

0.00

0.00

0.00

10,055.30

0.00

0.00

ARM
FIX

56,431.44

6,278.31

0.00

0.00

Modified Amounts:

6/01/2009

Balloon
Payment

0.00

Modified Amounts:

5/01/2009

IO
Period

11/01/2005

1

ARM
FIX

108,917.27

16,274.50

0.00

0.00

11/01/2005

1

ARM
FIX

0.00

12,480.72

0.00

0.00

11/01/2005

1

ARM
FIX

27,278.25

6,544.73

0.00

0.00

11/01/2005

1

ARM
FIX

74,155.92

18,759.36

0.00

0.00

ARM
FIX

84,430.43

12,047.13

0.00

0.00

11/01/2005

1

Page 52 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

MATERIAL MODIFICATIONS, EXTENSIONS, WAIVERS LOAN DETAIL REPORT - PART 2

Previously Modified Loans
First Mod
Payment Dt

Loan
Number

6/01/2009

117742445

Margin

117749010

0.000%
0.000%

2.950%
0.000%

0.000%
0.000%

0.000%

2.750%
0.000%

0.000%
0.000%

0.000%

3.350%
0.000%

0.000%
0.000%

0.000%

2.950%
0.000%

0.000%
0.000%

0.000%

3.350%
0.000%

0.000%
0.000%

0.000%

3.075%
0.000%

0.000%
0.000%

0.000%

3.250%
0.000%

0.000%
0.000%

0.000%

3.400%
0.000%

0.000%
0.000%

0.000%
0.000%

3.500%
0.000%

0.000%
0.000%

0.000%

3.150%
0.000%

0.000%
0.000%

0.000%

2.950%
0.000%

0.000%
0.000%

0.000%

3.150%
0.000%

0.000%
0.000%

0.000%

2.550%
0.000%

0.000%
0.000%

0.000%

2.950%
0.000%

0.000%
0.000%

0.000%

3.150%
0.000%

0.000%
0.000%

0.000%

Modified Amounts:

3.200%
0.000%

0.000%
0.000%

0.000%

Original Amounts:

3.625%

0.000%

Original Amounts:

Modified Amounts:

6/01/2009

117750620

Original Amounts:

Modified Amounts:

6/01/2009

117750844

Original Amounts:

Modified Amounts:

6/01/2009

117751800

Original Amounts:

Modified Amounts:

6/01/2009

117754044

Original Amounts:

Modified Amounts:

3/01/2009

117796425

Original Amounts:

Modified Amounts:

6/01/2009

117747329

Original Amounts:

Modified Amounts:

6/01/2009

117756296

Original Amounts:

Modified Amounts:

6/01/2009

117760595

Original Amounts:

Modified Amounts:

6/01/2009

117760678

Original Amounts:

Modified Amounts:

6/01/2009

117760892

Original Amounts:

Modified Amounts:

6/01/2009

117770396

Original Amounts:

Modified Amounts:

6/01/2009

117777094

Original Amounts:

Modified Amounts:

5/01/2009

117778258

Original Amounts:

Modified Amounts:

6/01/2009

117787457

Original Amounts:

Modified Amounts:

6/01/2009
5/01/2009

117789453
117480509

Life
Cap

2.900%
0.000%

Original Amounts:

Modified Amounts:

6/01/2009

Period
Cap

Original Amounts:

Modified Amounts:

Initial
Reset Date

Next
Reset Date

Int Reset
Period

Loan
Type

11/01/2005

1

ARM
FIX

0.00

3,716.53

0.00

0.00

11/01/2005

1

ARM
FIX

0.00

5,301.11

0.00

0.00

ARM
FIX

74,155.08

8,533.85

0.00

0.00

0.000%

11/01/2005

1

IO
Period

Balloon
Payment

Balloon
Date

Capitalized
Amount

Forgiven
Principal

Forgiven
Interest

11/01/2005

1

ARM
FIX

80,303.21

9,444.06

0.00

0.00

11/01/2005

1

ARM
FIX

39,481.22

6,228.64

0.00

0.00

ARM
FIX

51,456.61

7,358.21

0.00

0.00

11/01/2005

1

11/01/2005

1

ARM
FIX

0.00

11,690.44

0.00

0.00

11/01/2005

1

ARM
FIX

0.00

6,495.93

0.00

0.00

11/01/2005
11/01/2005

1
1

ARM
FIX

0.00

11,201.37

0.00

0.00

11/01/2005

1

ARM
FIX

164,437.60

16,245.70

0.00

0.00

ARM
FIX

41,973.73

7,669.78

0.00

0.00

11/01/2005

1

11/01/2005

1

ARM
FIX

174,490.96

12,014.04

0.00

0.00

11/01/2005

1

ARM
FIX

36,124.76

13,843.24

0.00

0.00

ARM
FIX

94,112.68

12,145.04

0.00

0.00

11/01/2005

1

11/01/2005

1

ARM
FIX

0.00

9,984.35

0.00

0.00

11/01/2005

1

ARM
FIX

31,117.32

5,543.06

0.00

0.00

73,236.19

9,345.88

0.00

0.00

0.00

13,038.94

0.00

0.00

11/01/2005

1

ARM
FIX

11/01/2005

1

ARM

Page 53 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

MATERIAL MODIFICATIONS, EXTENSIONS, WAIVERS LOAN DETAIL REPORT - PART 2

Previously Modified Loans
First Mod
Payment Dt

Loan
Number

5/01/2009

117599472

Margin
Original Amounts:

Period
Cap

Life
Cap

Initial
Reset Date

Next
Reset Date

Int Reset
Period

Loan
Type

2.650%

0.000%

11/01/2005

1

ARM

2.850%

0.000%

11/01/2005

1

ARM

117675330

Original Amounts:

117791350

3.050%
0.000%

0.000%
0.000%

0.000%

3.350%
0.000%

0.000%
0.000%

0.000%

3.250%
0.000%

0.000%
0.000%

0.000%

3.250%
0.000%

0.000%
0.000%

0.000%

Modified Amounts:

3.450%
0.000%

0.000%
0.000%

0.000%

Original Amounts:

3.075%

0.000%

Original Amounts:

Modified Amounts:

5/01/2009

117741538

Original Amounts:

Modified Amounts:

5/01/2009

117741678

Original Amounts:

Modified Amounts:

5/01/2009

117744292

Original Amounts:

Modified Amounts:

5/01/2009
5/01/2009

117790006
116572926

Original Amounts:

11/01/2005

1

117756916

0.000%
0.000%

2.950%
0.000%

0.000%
0.000%

0.000%

3.350%
0.000%

0.000%
0.000%

0.000%

Modified Amounts:

3.150%
0.000%

0.000%
0.000%

0.000%

Original Amounts:

3.025%

0.000%

Modified Amounts:

5/01/2009

117760058

Original Amounts:

Modified Amounts:

4/01/2009

117777730

Original Amounts:

Modified Amounts:

5/01/2009
4/01/2009

117795336
117479188

Original Amounts:

117793992

Original Amounts:

Modified Amounts:

0.00

9,530.17

0.00

0.00

ARM
FIX

0.00

8,408.16

0.00

0.00

1

ARM
FIX

0.00

2,709.35

0.00

0.00

11/01/2005

1

ARM
FIX

0.00

5,892.12

0.00

0.00

ARM
FIX

0.00

6,665.36

0.00

0.00

0.00

6,189.25

0.00

0.00

0.00

14,735.62

0.00

0.00

1

11/01/2005

1

ARM
FIX

11/01/2005

1

ARM

11/01/2005

1

ARM
FIX

0.00

12,317.42

0.00

0.00

11/01/2005

1

ARM
FIX

0.00

10,288.48

0.00

0.00

ARM
FIX

0.00

8,881.24

0.00

0.00

0.00

62,519.54

0.00

0.00

0.00

15,580.20

0.00

0.00

ARM
FIX

0.00

16,089.32

0.00

0.00

0.000%

11/01/2005

12/01/2008

117750919

Original Amounts:

Modified Amounts:

4/01/2009

117754903

Original Amounts:

Modified Amounts:

4/01/2009

117475467

Original Amounts:

Modified Amounts:

3/01/2009

117745463

Original Amounts:

Modified Amounts:

2.950%
0.000%

0.000%
0.000%

0.000%

3.350%
0.000%

0.000%
0.000%

0.000%

3.250%
0.000%

0.000%
0.000%

0.000%

2.400%
0.000%

0.000%
0.000%

0.000%

3.050%
0.000%

0.000%
0.000%

1

11/01/2005

1

ARM
FIX

11/01/2005

1

ARM

11/01/2005

0.000%

Forgiven
Interest

0.00

Modified Amounts:

2/01/2009

Forgiven
Principal

11/01/2005

11/01/2005

3.100%
0.000%

Original Amounts:

Capitalized
Amount

0.00

Modified Amounts:

5/01/2009

Balloon
Date

19,754.91

Modified Amounts:

5/01/2009

Balloon
Payment

0.00

Modified Amounts:

5/01/2009

IO
Period

1

11/01/2005

1

ARM
FIX

0.00

12,034.93

0.00

0.00

11/01/2005

1

ARM
FIX

0.00

10,530.99

0.00

0.00

11/01/2005

1

ARM
FIX

0.00

13,730.67

0.00

0.00

11/01/2005

1

ARM
FIX

0.00

5,044.89

0.00

0.00

Page 54 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

MATERIAL MODIFICATIONS, EXTENSIONS, WAIVERS LOAN DETAIL REPORT - PART 2

Previously Modified Loans
First Mod
Payment Dt

Loan
Number

3/01/2009

117762658

Margin

117789966

0.000%
0.000%

3.250%
0.000%

0.000%
0.000%

0.000%

2.900%
0.000%

0.000%
0.000%

0.000%

3.350%
0.000%

0.000%
0.000%

0.000%

Modified Amounts:

3.300%
0.000%

0.000%
0.000%

Original Amounts:

2.550%

0.000%

Original Amounts:

Modified Amounts:

2/01/2009

117793562

Original Amounts:

Modified Amounts:

3/01/2009

117793927

Original Amounts:

Modified Amounts:

4/01/2009
2/01/2009

117795112
117478248

Life
Cap

3.350%
0.000%

Original Amounts:

Modified Amounts:

3/01/2009

Period
Cap

Original Amounts:

Initial
Reset Date

Next
Reset Date

Int Reset
Period

Loan
Type

11/01/2005

1

ARM
FIX

0.00

14,504.57

0.00

0.00

11/01/2005

1

ARM
FIX

0.00

17,302.57

0.00

0.00

ARM
FIX

0.00

17,629.46

0.00

0.00

0.000%

11/01/2005

1

117675447

3.400%

0.000%

0.000%
0.000%

0.000%
0.000%

2.600%
0.000%

0.000%
0.000%

Modified Amounts:

3.250%
0.000%

0.000%
0.000%

Original Amounts:

3.400%

0.000%

Original Amounts:

117676239

Original Amounts:

Modified Amounts:

2/01/2009

117790881

Original Amounts:

Modified Amounts:

2/01/2009
11/01/2008

117752410
117601047

Original Amounts:

117758375

0.00

5,350.01

0.00

0.00

ARM
FIX

0.00

15,465.47

0.00

0.00

0.00

8,119.11

0.00

0.00

1

ARM

11/01/2005

1

ARM

0.00

2,130.63

0.00

0.00

11/01/2005
11/01/2005

0
0

FIX
FIX

0.00

3,173.55

0.00

0.00

11/01/2005

1

ARM
FIX

0.00

3,953.70

0.00

0.00

11/01/2005

1

ARM
FIX

0.00

15,642.89

0.00

0.00

0.00

9,142.44

0.00

0.00

0.000%
0.000%
11/01/2005

0.000%
0.000%

3.150%
0.000%

0.000%
0.000%

0.000%

3.350%
0.000%

0.000%
0.000%

0.000%

Modified Amounts:

3.200%
0.000%

0.000%
0.000%

0.000%

Original Amounts:

3.175%

0.000%

Modified Amounts:

2/01/2009

117770446

Original Amounts:

Modified Amounts:

12/01/2008

117775874

Original Amounts:

Modified Amounts:

2/01/2009
11/01/2008

117784264
117472092

Original Amounts:

1

ARM

11/01/2005

1

ARM
FIX

0.00

16,969.26

0.00

0.00

11/01/2005

1

ARM
FIX

0.00

15,364.31

0.00

0.00

15,271.03

0.00

0.00

0.00

16,891.45

0.00

0.00

0.00

20,040.12

0.00

0.00

0.00

3,724.41

0.00

0.00

0.00

47,254.10

0.00

0.00

0.000%

11/01/2005

1

ARM
FIX

11/01/2005

1

ARM
FIX

11/01/2005

1

ARM

Modified Amounts:

1/01/2009
11/01/2008

117478297
117479097

Modified Amounts:

3.050%
0.000%

0.000%
0.000%

Original Amounts:

3.050%

0.000%

Original Amounts:

Modified Amounts:

Forgiven
Interest

1

11/01/2005

3.150%
0.000%

Original Amounts:

Forgiven
Principal

11/01/2005

Modified Amounts:

2/01/2009

Capitalized
Amount

ARM
FIX

0.000%

0.000%

Balloon
Date

1

Modified Amounts:

2/01/2009

Balloon
Payment

11/01/2005

Modified Amounts:

2/01/2009

IO
Period

12/01/2005

1

ARM
FIX

11/01/2005

1

ARM

0.000%

63,283.89 10/01/2035

Page 55 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

MATERIAL MODIFICATIONS, EXTENSIONS, WAIVERS LOAN DETAIL REPORT - PART 2

Previously Modified Loans
First Mod
Payment Dt

Loan
Number

1/01/2009

117676577

Margin

Period
Cap

Life
Cap

Initial
Reset Date

Next
Reset Date

Int Reset
Period

Loan
Type

117744599
117744797
117780023

10/01/2008

117471607
117598631
117598755

0.00

3,180.03

0.00

0.00

3.400%
0.000%

0.000%
0.000%

11/01/2005

1

0.000%

ARM
FIX

0.00

7,799.92

0.00

0.00

3.350%
0.000%

0.000%
0.000%

0.000%

ARM
FIX

0.00

4,063.79

0.00

0.00

2.950%
0.000%

0.000%
0.000%

0.000%

Modified Amounts:

0.000%
0.000%

0.000%
0.000%

0.000%
0.000%

Original Amounts:

3.400%

0.000%

Original Amounts:

Original Amounts:

Original Amounts:

Original Amounts:

11/01/2005

1

11/01/2005

1

ARM
FIX

0.00

16,905.24

0.00

0.00

11/01/2005
11/01/2005

0
0

FIX
FIX

0.00

3,206.82

0.00

0.00

11/01/2005

1

ARM

0.00

5,975.38

0.00

0.00

Original Amounts:

3.400%

0.000%

11/01/2005

1

ARM

0.00

15,575.40

0.00

0.00

2.900%
0.000%

0.000%
0.000%

11/01/2005

1

0.000%

ARM
FIX

0.00

50,569.19

0.00

0.00

2.800%
0.000%

0.000%
0.000%

0.000%

3.200%
0.000%

0.000%
0.000%

0.000%

3.350%
0.000%

0.000%
0.000%

0.000%

2.700%
0.000%

0.000%
0.000%

0.000%

3.550%
0.000%

0.000%
0.000%

0.000%

3.250%
0.000%

0.000%
0.000%

0.000%

3.500%
0.000%

0.000%
0.000%

0.000%

3.350%
0.000%

0.000%
0.000%

0.000%

3.700%
0.000%

0.000%
0.000%

0.000%

2.800%
0.000%

0.000%
0.000%

Modified Amounts:

2/01/2009

117789164

Original Amounts:

Modified Amounts:

12/01/2008

117780320

Original Amounts:

Modified Amounts:

1/01/2009

117747576

Original Amounts:

Modified Amounts:

12/01/2008

117748178

Original Amounts:

Modified Amounts:

12/01/2008

117762708

Original Amounts:

Modified Amounts:

12/01/2008

117776096

Original Amounts:

Modified Amounts:

12/01/2008

117791863

Original Amounts:

Modified Amounts:

12/01/2008

117796805

Original Amounts:

Modified Amounts:

12/01/2008

117772277

Original Amounts:

Modified Amounts:

12/01/2008

117773507

Original Amounts:

Modified Amounts:

11/01/2008

117471607

Forgiven
Interest

ARM

Modified Amounts:

10/01/2008

Forgiven
Principal

1

Modified Amounts:

2/01/2009

Capitalized
Amount

11/01/2005

Modified Amounts:

2/01/2009

Balloon
Date

0.000%

Modified Amounts:

2/01/2009

Balloon
Payment

3.400%

Original Amounts:

Modified Amounts:

1/01/2009

IO
Period

Original Amounts:

Modified Amounts:

11/01/2005

1
0

ARM
FIX

0.00

3,298.52

0.00

0.00

11/01/2005

1
0

ARM
FIX

0.00

7,274.66

0.00

0.00

1
0

ARM
FIX

0.00

4,085.06

0.00

0.00

11/01/2005

1
0

ARM
FIX

99,533.18

9/01/2035

15,670.66

0.00

0.00

11/01/2005

1
0

ARM
FIX

22,108.27 10/01/2035

5,872.30

0.00

0.00

1
0

ARM
FIX

0.00

7,381.42

0.00

0.00

11/01/2005

1
0

ARM
FIX

191,767.46

17,712.05

0.00

0.00

11/01/2005

1
0

ARM
FIX

0.00

6,212.78

0.00

0.00

11/01/2005

1
0

ARM
FIX

0.00

7,941.15

0.00

0.00

11/01/2005

1
0

ARM
FIX

0.00

1,968.36

0.00

0.00

11/01/2005

11/01/2005

0.000%

8/01/2035

Page 56 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

MATERIAL MODIFICATIONS, EXTENSIONS, WAIVERS LOAN DETAIL REPORT - PART 2

Previously Modified Loans
First Mod
Payment Dt

Loan
Number

12/01/2008

117741819

Margin

3.250%
0.000%

0.000%
0.000%

Modified Amounts:

3.300%
0.000%

0.000%
0.000%

Original Amounts:

3.150%

0.000%

Original Amounts:

Modified Amounts:

12/01/2008
12/01/2008

117753004
117769877

Period
Cap

Original Amounts:

Life
Cap

Initial
Reset Date

Next
Reset Date

Int Reset
Period

Loan
Type

11/01/2005

1
0

ARM
FIX

0.00

4,327.88

0.00

0.00

11/01/2005

1
0

ARM
FIX

76,957.26

18,134.64

0.00

0.00

1

ARM

75,611.06

12,641.06

0.00

0.00

0.000%
0.000%
11/01/2005

Modified Amounts:

12/01/2008

117772129

3.300%
0.000%

0.000%
0.000%

Modified Amounts:

3.150%
0.000%

0.000%
0.000%

Original Amounts:

2.525%

0.000%

Original Amounts:

Modified Amounts:

11/01/2008
10/01/2008

117779421
117787762

Original Amounts:

117791681

Original Amounts:

117677260

Original Amounts:

117758128

Original Amounts:

117758938

Original Amounts:

117743534

Original Amounts:

113,281.34

17,923.97

0.00

0.00

ARM
FIX

0.00

5,143.60

0.00

0.00

1

ARM

0.00

10,938.00

0.00

0.00

0.00

17,400.41

0.00

0.00

27,401.08

0.00

0.00

4,216.51

0.00

0.00

38,479.63

0.00

0.00

949.23

0.00

0.00

0.00

0.00

0.00

16,759.30

0.00

0.00

0.00

0.00

0.00

1,880.24

0.00

0.00

9,206.31

0.00

0.00

6,712.64

0.00

0.00

49,605.26

0.00

0.00

0.000%
11/01/2005

3.350%

0.000%

11/01/2005

1

ARM

3.175%

0.000%

11/01/2005

1

ARM

2.650%

0.000%

11/01/2005

1

ARM

3.450%

0.000%

11/01/2005

1

ARM

3.050%

0.000%

11/01/2005

1

ARM

Modified Amounts:

9/01/2008

117747873

Original Amounts:

3.650%

0.000%

11/01/2005

1

ARM

2.600%

0.000%

11/01/2005

1

ARM

Modified Amounts:

8/01/2008

117752378

Original Amounts:

Modified Amounts:

9/01/2008

117743773

Original Amounts:

3.050%

0.000%

11/01/2005

1

ARM

Modified Amounts:

8/01/2008

117752444

Original Amounts:

3.250%

0.000%

11/01/2005

1

ARM

3.400%

0.000%

11/01/2005

1

ARM

Modified Amounts:

10/01/2008

117756296

Original Amounts:

Modified Amounts:

10/01/2008
11/01/2008

117756544
117761551

3.300%
0.000%

0.000%

11/01/2005

Modified Amounts:

1
0

ARM
FIX

Original Amounts:

3.450%

0.000%

11/01/2005

1

ARM

Original Amounts:

Modified Amounts:

Forgiven
Interest

1
0

Modified Amounts:

9/01/2008

Forgiven
Principal

11/01/2005

Modified Amounts:

11/01/2008

Capitalized
Amount

ARM
FIX

Modified Amounts:

10/01/2008

Balloon
Date

1
0

Modified Amounts:

10/01/2008

Balloon
Payment

11/01/2005

0.000%

Modified Amounts:

11/01/2008

IO
Period

Page 57 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

MATERIAL MODIFICATIONS, EXTENSIONS, WAIVERS LOAN DETAIL REPORT - PART 2

Previously Modified Loans
First Mod
Payment Dt

Loan
Number

10/01/2008

117762146

Margin

Period
Cap

Life
Cap

Initial
Reset Date

Next
Reset Date

Int Reset
Period

Loan
Type

117768648

10/01/2008

117793299
117599530
117773077
117785527
117598425

12,206.56

0.00

0.00

3.050%
0.000%

0.000%

11/01/2005

1
0

ARM
FIX

5,156.86

0.00

0.00

3.150%
0.000%

0.000%

Modified Amounts:

1
0

ARM
FIX

4,209.28

0.00

0.00

Original Amounts:

3.100%

0.000%

11/01/2005

1

ARM

20,278.51

0.00

0.00

3.500%

0.000%

11/01/2005

1

ARM

5,703.87

0.00

0.00

865.72

0.00

0.00

Original Amounts:

Original Amounts:

Original Amounts:

Original Amounts:

2.650%

11/01/2005

0.000%

0.000%
0.000%

0.000%
0.000%

4.150%
0.000%

0.000%

3.150%
0.000%

0.000%

Modified Amounts:
Original Amounts:

3.700%

0.000%

Original Amounts:

Modified Amounts:

10/01/2008

117598615

Original Amounts:

Modified Amounts:

10/01/2008
8/01/2008

117761684
117794826

11/01/2005

1

ARM

Original Amounts:

0.000%
0.000%

11/01/2005
11/01/2005

0
0

FIX
FIX

4,317.36

0.00

0.00

11/01/2005

1
0

ARM
FIX

8,609.99

0.00

0.00

11/01/2005

1
0

ARM
FIX

2,840.69

0.00

0.00

11/01/2005

1

ARM

15,595.97

0.00

0.00

52,400.06

0.00

0.00

Modified Amounts:

8/01/2008

117798041

Original Amounts:

3.075%

0.000%

11/01/2005

1

ARM

Modified Amounts:

8/01/2008

117676239

3.725%
0.000%

0.000%

11/01/2005

1
0

ARM
FIX

9,024.98

0.00

0.00

0.000%

11/01/2005

Modified Amounts:

3.400%
0.000%

1
0

ARM
FIX

56,390.83

0.00

0.00

Original Amounts:

3.175%

0.000%

1

ARM

21,898.76

0.00

0.00

2,418.25

0.00

0.00

9,200.59

0.00

0.00

12,166.15

0.00

0.00

10,804.67

0.00

0.00

Original Amounts:

Modified Amounts:

8/01/2008
9/01/2008

117473843
117677252

Original Amounts:

11/01/2005

Modified Amounts:

8/01/2008

117757724

Original Amounts:

3.150%

0.000%

11/01/2005

1

ARM

3.450%

0.000%

11/01/2005

1

ARM

Modified Amounts:

8/01/2008

117797464

Original Amounts:

Modified Amounts:

7/01/2008

117472241

Original Amounts:

2.650%

0.000%

11/01/2005

1

ARM

3.400%
0.000%

0.000%
0.000%

11/01/2005

1
0

ARM
FIX

Modified Amounts:

6/01/2008

117598425

Forgiven
Interest

ARM

Modified Amounts:

10/01/2008

Forgiven
Principal

1

Modified Amounts:

8/01/2008

Capitalized
Amount

11/01/2005

Modified Amounts:

9/01/2008

Balloon
Date

0.000%

Modified Amounts:

11/01/2008

Balloon
Payment

3.150%

Original Amounts:

Modified Amounts:

9/01/2008

IO
Period

Original Amounts:

Modified Amounts:

0.000%

Page 58 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

MATERIAL MODIFICATIONS, EXTENSIONS, WAIVERS LOAN DETAIL REPORT - PART 2

Previously Modified Loans
First Mod
Payment Dt

Loan
Number

3/01/2008

117759241

Margin
Original Amounts:

Period
Cap

Life
Cap

Initial
Reset Date

Next
Reset Date

Int Reset
Period

Loan
Type

3.775%

0.000%

11/01/2005

1

ARM

3.650%

0.000%

11/01/2005

1

ARM

Modified Amounts:

2/01/2008

117763169

Original Amounts:

Modified Amounts:

IO
Period

Balloon
Payment

Balloon
Date

Capitalized
Amount

Forgiven
Principal

Forgiven
Interest

0.00

0.00

0.00

0.00

0.00

0.00

* Information only reported to the extent provided by the underlying Servicer(s) and or Sub-Servicer(s).

Page 59 of 60

Lehman XS Trust Mortgage Pass-Through Certificates, Series 2005-5N

Distribution Date: Jul 27, 2009

MATERIAL BREACHES REPORT

Contact:
Paul Gobin
Account Administrator
617-603-6630
paul.gobin@usbank.com

# U.S. Bank National Association in its respective capacity under the transaction documents is not aware of any
material breaches. #

Page 60 of 60