8-K 1 sasc0308_200304.htm MONTHLY DISTRIBUTION STATEMENTS UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of The
Securities Exchange Act of 1934

Date of Report: April 25, 2003
(Date of earliest event reported)

Structured Asset Securities Corporation
(as Depositor under the Trust Agreement, dated as of March 1, 2003,
providing for the issuance of Mortgage Pass-Through Certificates,
Series 2003-8)

Structured Asset Securities Corporation
(Exact name of registrant as specified in its charter)

Delaware 333-102489 74-2440850
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)

745 Seventh Avenue, 7th Floor, New York, NY. 10019
(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code (212) 526-7000

No Change
(Former name or former address, if changed since last report.)

ITEM 5. OTHER EVENTS

This current report on Form 8-K relates to the monthly distribution
reported to the holders of Structured Asset Securities Corporation
Mortgage Pass-Through Certificates, Series 2003-8,
which was made on April 25, 2003.

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to Section 4.03 of the
Trust Agreement for distribution on April 25, 2003.

Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has duly caused this report to be signed on its behalf
by the undersigned hereunto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION,
IN ITS CAPACITY AS TRUSTEE
UNDER THE TRUST AGREEMENT ON
BEHALF OF STRUCTURED ASSET
SECURITIES CORPORATION

By: /s Russell Goldenberg
Russell Goldenberg,
Group Senior Vice President

Date: April 29,2003

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

04/25/2003

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

04/25/2003

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2003-8

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

05/27/2003

RECORD DATE:

03/31/2003

ABN AMRO ACCT: 67-9190-70-2

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

MEGAN OLSON (312) 904-6709

HUNG HUYNH 714-238-6716

MEGAN.OLSON@ABNAMRO.COM

HUNG.B.HUYNH@ABNAMRO.COM

PAGE(S)

ISSUE ID:

SASC0308

CLOSING DATE:

3/28/2003

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-5

CASH RECONCILIATION SUMMARY

PAGE 6

FIRST PAYMENT DATE:

4/25/2003

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 7-8

ASSUMED FINAL PAYMENT: DATE:

4/25/2033

SASC0308_200304_3.ZIP

OTHER RELATED INFORMATION

PAGE 9

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 10-15

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 16

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 17

MODIFIED LOAN DETAIL

PAGE 18

REALIZED LOSS DETAIL

PAGE 19

PARTIES TO THE TRANSACTION

DEPOSITOR: STRUCTURED ASSET SECURITIES CORPORATION

UNDERWRITER: LEHMAN CAPITAL

MASTER SERVICER: AURORA LOAN SERVICES, INC.

RATING AGENCY: STANDARD & POOR'S RATING SERVICES/MOODY'S INVESTORS SERVICE, INC.

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

SERVICER WEB SITE

WWW.ALSERVICES.COM

LASALLE FACTOR LINE

(800) 246-5761

04/23/2003 - 14:54 (K711-K757) 2003 LASALLE BANK N.A.

PAGE 1 OF 19





	ABN AMRO

	LASALLE BANK		N.A.
*STRUCTURED ASSET SECURITIES CORPORATION*

										*MORTGAGE PASS-THROUGH CERTIFICATES*																											STATEMENT DATE:							04/25/2003

										*SERIES 2003-8*																											PAYMENT DATE:					04/25/2003

WAC:						6.226051%																															PRIOR PAYMENT:						N/A
																																		NEXT PAYMENT:						05/27/2003
WAMM:						301
																																		RECORD DATE:							03/31/2003
NEXT INDEX:						1.320000%				*REMIC II*
										*ABN AMRO ACCT: 67-9190-70-2*


									ORIGINAL							OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST				INTEREST			PASS-THROUGH
				CLASS				FACE VALUE (1)								BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)				ADJUSTMENT			RATE

			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000						PER $ 1000		PER $ 1000	NEXT RATE(3)
	1-A1						74,948,000.00					74,948,000.00					804,107.53			0.00			0.00				74,143,892.47				174,254.10					0.00			2.79000000%
	86359ARV7													1000.000000000			10.728872418			0.000000000			0.000000000				989.271127582					2.325000000				0.000000000					FIXED

	1-A2						51,067,000.00					51,067,000.00					0.00			0.00			0.00				51,067,000.00				212,779.17					0.00			5.00000000%
	86359ARW5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.166666732				0.000000000					FIXED

	1-A3						25,000,000.00					25,000,000.00					61,368.91			0.00			0.00				24,938,631.09				104,166.67					0.00			5.00000000%
	86359ARX3													1000.000000000			2.454756400			0.000000000			0.000000000				997.545243600					4.166666800				0.000000000					FIXED

	1-A4						45,393,000.00					45,393,000.00					815,312.86			0.00			0.00				44,577,687.14				189,137.50					0.00			5.00000000%
	86359ARY1													1000.000000000			17.961202388			0.000000000			0.000000000				982.038797612					4.166666667				0.000000000					FIXED

	1-A5						1,000.00					1,000.00					0.00			0.00			4.17				1,004.17				0.00					0.00			5.00000000%
	86359ARZ8													1000.000000000			0.000000000			0.000000000			4.170000000				1004.170000000					0.000000000				0.000000000					FIXED

	1-A6						33,127,016.00				N	33,127,016.00					0.00			0.00			0.00				32,771,600.47				138,029.23					0.00			5.00000000%
	86359ASA2													1000.000000000			0.000000000			0.000000000			0.000000000				989.271127529					4.166666566				0.000000000					FIXED

	1-AX						16,292,990.48				N	16,292,990.48					0.00			0.00			0.00				16,163,983.84				67,887.46					0.00			5.00000000%
	86359ASB0													1000.000000000			0.000000000			0.000000000			0.000000000				992.082077249					4.166666646				0.000000000					FIXED

	1-AP						679,945.00					679,945.00					2,612.59			0.00			0.00				677,332.41				0.00					0.00			N/A
	86359ASC8													1000.000000000			3.842354896			0.000000000			0.000000000				996.157645104					0.000000000				0.000000000

	2-A1						69,221,000.00					69,221,000.00					701,881.00			0.00			0.00				68,519,119.00				219,199.83					0.00			3.80000000%
	86359ASD6													1000.000000000			10.139711937			0.000000000			0.000000000				989.860288063					3.166666619				0.000000000					FIXED

	2-A2						25,000,000.00					25,000,000.00					2,241,663.44			0.00			0.00				22,758,336.56				104,166.67					0.00			5.00000000%
	86359ASE4													1000.000000000			89.666537600			0.000000000			0.000000000				910.333462400					4.166666800				0.000000000					FIXED

	2-A3						42,326,000.00					42,326,000.00					1,060,587.13			0.00			0.00				41,265,412.87				176,358.33					0.00			5.00000000%
	86359ASF1													1000.000000000			25.057579974			0.000000000			0.000000000				974.942420026					4.166666588				0.000000000					FIXED

	2-A4						1,000.00					1,000.00					0.00			0.00			4.17				1,004.17				0.00					0.00			5.00000000%
	86359ASG9													1000.000000000			0.000000000			0.000000000			4.170000000				1004.170000000					0.000000000				0.000000000					FIXED

	2-A5						125,000,000.00					125,000,000.00					3,665,494.37			0.00			0.00				121,334,505.63				494,791.67					0.00			4.75000000%
	86359ASH7													1000.000000000			29.323954960			0.000000000			0.000000000				970.676045040					3.958333360				0.000000000					FIXED

	2-A6						25,000,000.00					25,000,000.00					733,098.87			0.00			0.00				24,266,901.13				104,166.67					0.00			5.00000000%
	86359ASJ3													1000.000000000			29.323954800			0.000000000			0.000000000				970.676045200					4.166666800				0.000000000					FIXED

	2-A7						26,090,000.00					26,090,000.00					765,061.99			0.00			0.00				25,324,938.01				125,014.58					0.00			5.75000000%
	86359ASK0													1000.000000000			29.323955155			0.000000000			0.000000000				970.676044845					4.791666539				0.000000000					FIXED

	2-A8						25,000,000.00					25,000,000.00					733,098.87			0.00			0.00				24,266,901.13				135,416.67					0.00			6.50000000%
	86359ASL8													1000.000000000			29.323954800			0.000000000			0.000000000				970.676045200					5.416666800				0.000000000					FIXED

	2-A9						101,071,000.00					101,071,000.00					2,963,801.45			0.00			0.00				98,107,198.55				149,079.73					0.00			1.77000000%
	86359ASM6													1000.000000000			29.323954943			0.000000000			0.000000000				970.676045057					1.475000049				0.000000000					1.820000000%

	2-A10						17,582,000.00					17,582,000.00					0.00			0.00			0.00				17,582,000.00				84,247.08					0.00			5.75000000%
	86359ASN4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.791666477				0.000000000					FIXED

	2-A11						781,000.00					781,000.00					0.00			0.00			0.00				781,000.00				3,742.29					0.00			5.75000000%
	86359ASP9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.791664533				0.000000000					FIXED

	2-A12						16,613,040.00				N	16,613,040.00					0.00			0.00			0.00				16,444,588.56				69,221.00					0.00			5.00000000%
	86359ASQ7													1000.000000000			0.000000000			0.000000000			0.000000000				989.860288063					4.166666667				0.000000000					FIXED

	2-A13						101,071,000.00				N	101,071,000.00					0.00			0.00			0.00				98,107,198.55				524,726.94					0.00			6.23000000%
	86359ASR5													1000.000000000			0.000000000			0.000000000			0.000000000				970.676045057					5.191666650				0.000000000					6.180000000%

	2-AX						34,039,924.06				N	34,039,924.06					0.00			0.00			0.00				32,419,882.30				163,107.97					0.00			5.75000000%
	86359ASS3													1000.000000000			0.000000000			0.000000000			0.000000000				952.407597704					4.791666683				0.000000000					FIXED

	2-PAX						6,603,605.58				N	6,603,605.58					0.00			0.00			0.00				6,598,288.92				31,642.28					0.00			5.75000000%
	86359AST1													1000.000000000			0.000000000			0.000000000			0.000000000				999.194885289					4.791667161				0.000000000					FIXED

	2-AP						1,462,879.00					1,462,879.00					1,339.47			0.00			0.00				1,461,539.53				0.00					0.00			N/A
	86359ASU8													1000.000000000			0.915639639			0.000000000			0.000000000				999.084360361					0.000000000				0.000000000

	1B1						599,000.00					599,000.00					2,159.52			0.00			0.00				596,840.48				2,495.83					0.00			5.00000000%
	86359ASV6													1000.000000000			3.605208681			0.000000000			0.000000000				996.394791319					4.166661102				0.000000000					FIXED

	1B2						899,000.00					899,000.00					3,241.08			0.00			0.00				895,758.92				3,745.83					0.00			5.00000000%
	86359ASW4													1000.000000000			3.605205784			0.000000000			0.000000000				996.394794216					4.166662959				0.000000000					FIXED

	2B1						11,972,000.00					11,972,000.00					10,186.54			0.00			0.00				11,961,813.46				57,365.83					0.00			5.75000000%
	86359ASX2													1000.000000000			0.850863682			0.000000000			0.000000000				999.149136318					4.791666388				0.000000000					FIXED

	2B2						3,112,000.00					3,112,000.00					2,647.89			0.00			0.00				3,109,352.11				14,911.67					0.00			5.75000000%
	86359ASY0													1000.000000000			0.850864396			0.000000000			0.000000000				999.149135604					4.791667738				0.000000000					FIXED

	B3						2,893,000.00					2,893,000.00					3,835.97			0.00			0.00				2,889,164.03				13,550.42					0.00			5.62063602%
	86359ASZ7													1000.000000000			1.325948842			0.000000000			0.000000000				998.674051158					4.683864501				0.000000000					5.620931264%

	1B4						299,000.00					299,000.00					1,077.96			0.00			0.00				297,922.04				1,245.83					0.00			5.00000000%
	86359ATB9/U85985LC8													1000.000000000			3.605217391			0.000000000			0.000000000				996.394782609					4.166655518				0.000000000					FIXED

	1B5						199,000.00					199,000.00					717.44			0.00			0.00				198,282.56				829.17					0.00			5.00000000%
	86359ATC7/U85985LD6													1000.000000000			3.605226131			0.000000000			0.000000000				996.394773869					4.166683417				0.000000000					FIXED

	1B6						303,736.00					303,736.00					1,095.03			0.00			0.00				302,640.97				1,265.57					0.00			5.00000000%
	86359ATD5/U85985LE4													1000.000000000			3.605203203			0.000000000			0.000000000				996.394796797					4.166677641				0.000000000					FIXED

	2B4						957,000.00					957,000.00					814.28			0.00			0.00				956,185.72				4,585.63					0.00			5.75000000%
	86359ATE3/U85985LF1													1000.000000000			0.850867294			0.000000000			0.000000000				999.149132706					4.791671891				0.000000000					FIXED

	2B5						957,000.00					957,000.00					814.28			0.00			0.00				956,185.72				4,585.63					0.00			5.75000000%
	86359ATF0/U85985LG9													1000.000000000			0.850867294			0.000000000			0.000000000				999.149132706					4.791671891				0.000000000					FIXED

	2B6						961,176.00					961,176.00					817.83			0.00			0.00				960,358.17				4,605.64					0.00			5.75000000%
	86359ATG8/U85985LH7													1000.000000000			0.850863942			0.000000000			0.000000000				999.149136058					4.791671869				0.000000000					FIXED

	R						100.00					100.00					100.00			0.00			0.00				0.00				1.46					1.04			5.00000000%
	86359ATA1													1000.000000000			1000.000000000			0.000000000			0.000000000				0.000000000					14.600000000				10.400000000					FIXED

	RI						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00			5.97605125%
	9ABSK7116													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000					N/A



		TOTAL			678,775,836.00								678,775,836.00				14,576,936.30			0.00			8.34				664,198,908.04				3,380,324.35					1.04

																										TOTAL P&I PAYMENT				17,957,260.65


	P			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSK7488						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000

	E			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSK7496						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



		TOTAL	0.00			0.00		0.00	0.00	0.00		0.00		0.00		0.00

											TOTAL P&I PAYMENT		0.00


NOTES: (1) N DENOTES NOTIONAL BALANCE NOT INCLUDED IN TOTAL (2) ACCRUED INTEREST PLUS/MINUS INTEREST ADJUSTMENT MINUS DEFERRED INTEREST EQUALS INTEREST PAYMENT (3) ESTIMATED. * DENOTES CONTROLLING CLASS
04/23/2003 - 14:54 (K711-K757) 2003 LASALLE BANK N.A.																	PAGE 2 OF 19





		ABN AMRO

		LASALLE BANK	N.A.
	*STRUCTURED ASSET SECURITIES CORPORATION*
	*MORTGAGE PASS-THROUGH CERTIFICATES*																									STATEMENT DATE:					04/25/2003
																									PAYMENT DATE:								04/25/2003
					*SERIES 2003-8*																									PRIOR PAYMENT:							N/A
																									NEXT PAYMENT:								05/27/2003
																									RECORD DATE:								03/31/2003
					*ABN AMRO ACCT: 67-9190-70-2*


*CASH RECONCILIATION SUMMARY*



				INTEREST SUMMARY								PRINCIPAL SUMMARY																				SERVICING FEE SUMMARY
				CURRENT SCHEDULED INTEREST		1,030,226.16				SCHEDULED PRINCIPAL:
				LESS DEFERRED INTEREST		0.00				CURRENT SCHEDULED PRINCIPAL							371,100.72										CURRENT SERVICING FEES									41,968.69
				LESS PPIS REDUCING SCHEDULED INT		0.00																					PLUS FEES ADVANCED FOR PPIS									0.00
										ADVANCED SCHEDULED PRINCIPAL							757,205.84										LESS REDUCTION FOR PPIS									0.00
				PLUS GROSS ADVANCE INTEREST		2,392,075.20				SCHEDULED PRINCIPAL										1,128,306.56
				LESS ASER INTEREST ADV REDUCTION					0.00																		PLUS DELINQUENT SERVICING FEES									99,442.94
				LESS OTHER INTEREST NOT ADVANCED		0.00				UNSCHEDULED PRINCIPAL:
				LESS OTHER ADJUSTMENT		0.00				CURTAILMENTS							349,912.52											TOTAL SERVICING FEES									141,411.63
										PREPAYMENTS IN FULL							13,098,708.90
				TOTAL		3,422,301.35
				UNSCHEDULED INTEREST:						LIQUIDATION PROCEEDS							0.00
										REPURCHASE PROCEEDS							0.00
				PREPAYMENT PENALTIES		0.00
				YIELD MAINTENANCE PENALTIES		0.00				OTHER PRINCIPAL PROCEEDS							0.00
				OTHER INTEREST PROCEEDS		0.00				TOTAL UNSCHEDULED PRINCIPAL											13,448,621.42
				TOTAL		0.00				REMITTANCE PRINCIPAL							14,576,927.98

				LESS FEE PAID TO SERVICER		(41,968.69)					REMITTANCE P&I DUE TRUST								17,957,260.64
				LESS FEE STRIPS PAID BY SERVICER		0.00
											REMITTANCE P&I DUE CERTS							17,957,260.64
				LESS FEES & EXPENSES PAID BY/TO SERVICER																											PPIS SUMMARY
				SPECIAL SERVICING FEES			0.00						POOL BALANCE SUMMARY
				WORKOUT FEES		0.00										BALANCE								COUNT			GROSS PPIS									0.00
				LIQUIDATION FEES		0.00
										BEGINNING POOL				678,775,837.34									1,725				REDUCED BY PPIE									0.00
				INTEREST DUE SERV ON ADVANCES		0.00				SCHEDULED PRINCIPAL				1,128,306.56													REDUCED BY SHORTFALLS IN FEES									0.00
				NON RECOVERABLE ADVANCES		0.00				UNSCHEDULED PRINCIPAL				13,448,621.42								30					REDUCED BY OTHER AMOUNTS									0.00
				MISC. FEES & EXPENSES		0.00				DEFERRED INTEREST				0.00
										LIQUIDATIONS				0.00								0					PPIS REDUCING SCHEDULED INTEREST									0.00
																									PPIS REDUCING SERVICING FEE									0.00
				TOTAL UNSCHEDULED FEES & EXPENSES		0.00				REPURCHASES				0.00								0
				TOTAL INTEREST DUE TRUST		3,380,332.66				ENDING POOL					664,198,909.36							1,695						PPIS DUE CERTIFICATE									0.00
				LESS FEES & EXPENSES PAID BY/TO TRUST																										ADVANCE SUMMARY (ADVANCE MADE BY SERVICER)
																									PRINCIPAL			INTEREST
				TRUSTEE FEE		0.00
				FEE STRIPS		0.00																							PRIOR OUTSTANDING					0.00							0.00
				MISC. FEES		0.00
				INTEREST RESERVE WITHHOLDING		0.00																							PLUS CURRENT PERIOD					757,205.84					2,392,075.20
				PLUS INTEREST RESERVE DEPOSIT		0.00																							LESS RECOVERED					0.00						0.00
				TOTAL				0.00																					LESS NON RECOVERED					0.00						0.00
																									ENDING OUTSTANDING			757,205.84							2,392,075.20
				TOTAL INTEREST DUE CERTS		3,380,332.66


		04/23/2003 - 14:54 (K711-K757) 2003 LASALLE BANK N.A.																																				PAGE 6 OF 19





	ABN AMRO

	LASALLE BANK		N.A.

					*STRUCTURED ASSET SECURITIES CORPORATION*

															*MORTGAGE PASS-THROUGH CERTIFICATES*																																	STATEMENT DATE:					04/25/2003
																																																PAYMENT DATE:					04/25/2003
															*SERIES 2003-8*
																																																PRIOR PAYMENT:						N/A
																																		NEXT PAYMENT:										05/27/2003
																																		RECORD DATE:											03/31/2003


															*ABN AMRO ACCT: 67-9190-70-2*
															*BOND INTEREST RECONCILIATION*


																							DEDUCTIONS																			ADDITIONS
																																		REMAINING
													ACCRUAL						PASS									ACCRUED
DEFERRED &

						PRIOR					INT ACCRUAL					PREPAY-						OTHER			DISTRIBUTABLE							INTEREST	CURRENT PERIOD						OUTSTANDING
																																		CREDIT SUPPORT
													THRU							CERTIFICATE								ALLOCABLE				ACCRETION					INTEREST		INT. SHORT-					ON PRIOR			MENT						INTEREST			CERTIFICATE			PAYMENT		(SHORTFALL)/	INTEREST
			CLASS			METHOD DAYS								RATE					INTEREST								PPIS				INTEREST					LOSS/EXP					FALLS DUE			SHORTFALL (3)					PENALTIES	PROCEEDS (1)
INTEREST (2)

				AMOUNT				RECOVERY				SHORTFALLS			ORIGINAL						CURRENT(4)

		1-A1					30/360		30	2.790000000%								174,254.10								0.00				0.00					0.00					0.00			0.00					0.00			0.00				174,254.10			174,254.10		0.00		0.00	2.88%	3.48%
		1-A2					30/360		30	5.000000000%								212,779.17								0.00				0.00					0.00					0.00			0.00					0.00			0.00				212,779.17			212,779.17		0.00		0.00	2.88%	3.48%
		1-A3					30/360		30	5.000000000%								104,166.67								0.00				0.00					0.00					0.00			0.00					0.00			0.00				104,166.67			104,166.67		0.00		0.00	2.88%	3.48%
		1-A4					30/360		30	5.000000000%								189,137.50								0.00				0.00					0.00					0.00			0.00					0.00			0.00				189,137.50			189,137.50		0.00		0.00	2.88%	3.48%
		1-A5					30/360		30	5.000000000%								4.17								0.00				4.17					0.00					0.00			0.00					0.00			0.00				0.00			0.00		0.00		0.00	2.88%	3.48%
		1-A6					30/360		30	5.000000000%								138,029.23								0.00				0.00					0.00					0.00			0.00					0.00			0.00				138,029.23			138,029.23		0.00		0.00	NA	NA
		1-AX					30/360		30	5.000000000%								67,887.46								0.00				0.00					0.00					0.00			0.00					0.00			0.00				67,887.46			67,887.46		0.00		0.00	NA	NA
		1-AP					30/360		30	0.000000000%								0.00								0.00				0.00					0.00					0.00			0.00					0.00			0.00				0.00			0.00		0.00		0.00	2.88%	3.48%
		2-A1					30/360		30	3.800000000%								219,199.83								0.00				0.00					0.00					0.00			0.00					0.00			0.00				219,199.83			219,199.83		0.00		0.00	2.88%	3.48%
		2-A2					30/360		30	5.000000000%								104,166.67								0.00				0.00					0.00					0.00			0.00					0.00			0.00				104,166.67			104,166.67		0.00		0.00	2.88%	3.48%
		2-A3					30/360		30	5.000000000%								176,358.33								0.00				0.00					0.00					0.00			0.00					0.00			0.00				176,358.33			176,358.33		0.00		0.00	2.88%	3.48%
		2-A4					30/360		30	5.000000000%								4.17								0.00				4.17					0.00					0.00			0.00					0.00			0.00				0.00			0.00		0.00		0.00	2.88%	3.48%
		2-A5					30/360		30	4.750000000%								494,791.67								0.00				0.00					0.00					0.00			0.00					0.00			0.00				494,791.67			494,791.67		0.00		0.00	2.88%	3.48%
		2-A6					30/360		30	5.000000000%								104,166.67								0.00				0.00					0.00					0.00			0.00					0.00			0.00				104,166.67			104,166.67		0.00		0.00	2.88%	3.48%
		2-A7					30/360		30	5.750000000%								125,014.58								0.00				0.00					0.00					0.00			0.00					0.00			0.00				125,014.58			125,014.58		0.00		0.00	2.88%	3.48%
		2-A8					30/360		30	6.500000000%								135,416.67								0.00				0.00					0.00					0.00			0.00					0.00			0.00				135,416.67			135,416.67		0.00		0.00	2.88%	3.48%
		2-A9					30/360		30	1.770000000%								149,079.73								0.00				0.00					0.00					0.00			0.00					0.00			0.00				149,079.73			149,079.73		0.00		0.00	2.88%	3.48%
		2-A10					30/360		30	5.750000000%								84,247.08								0.00				0.00					0.00					0.00			0.00					0.00			0.00				84,247.08			84,247.08		0.00		0.00	2.88%	3.48%
		2-A11					30/360		30	5.750000000%								3,742.29								0.00				0.00					0.00					0.00			0.00					0.00			0.00				3,742.29			3,742.29		0.00		0.00	2.88%	3.48%
		2-A12					30/360		30	5.000000000%								69,221.00								0.00				0.00					0.00					0.00			0.00					0.00			0.00				69,221.00			69,221.00		0.00		0.00	NA	NA
		2-A13					30/360		30	6.230000000%								524,726.94								0.00				0.00					0.00					0.00			0.00					0.00			0.00				524,726.94			524,726.94		0.00		0.00	NA	NA
		2-AX					30/360		30	5.750000000%								163,107.97								0.00				0.00					0.00					0.00			0.00					0.00			0.00				163,107.97			163,107.97		0.00		0.00	NA	NA
		2-PAX					30/360		30	5.750000000%								31,642.28								0.00				0.00					0.00					0.00			0.00					0.00			0.00				31,642.28			31,642.28		0.00		0.00	NA	NA
		2-AP					30/360		30	0.000000000%								0.00								0.00				0.00					0.00					0.00			0.00					0.00			0.00				0.00			0.00		0.00		0.00	2.88%	3.48%
		1B1					30/360		30	5.000000000%								2,495.83								0.00				0.00					0.00					0.00			0.00					0.00			0.00				2,495.83			2,495.83		0.00		0.00	2.66%	3.26%
		1B2					30/360		30	5.000000000%								3,745.83								0.00				0.00					0.00					0.00			0.00					0.00			0.00				3,745.83			3,745.83		0.00		0.00	2.66%	3.26%
		2B1					30/360		30	5.750000000%								57,365.83								0.00				0.00					0.00					0.00			0.00					0.00			0.00				57,365.83			57,365.83		0.00		0.00	0.43%	0.99%
		2B2					30/360		30	5.750000000%								14,911.67								0.00				0.00					0.00					0.00			0.00					0.00			0.00				14,911.67			14,911.67		0.00		0.00	0.43%	0.99%
		B3					30/360		30	5.620636018%								13,550.42								0.00				0.00					0.00					0.00			0.00					0.00			0.00				13,550.42			13,550.42		0.00		0.00	NA	NA
		1B4					30/360		30	5.000000000%								1,245.83								0.00				0.00					0.00					0.00			0.00					0.00			0.00				1,245.83			1,245.83		0.00		0.00	0.24%	0.80%
		1B5					30/360		30	5.000000000%								829.17								0.00				0.00					0.00					0.00			0.00					0.00			0.00				829.17			829.17		0.00		0.00	0.07%	0.63%
		1B6					30/360		30	5.000000000%								1,265.57								0.00				0.00					0.00					0.00			0.00					0.00			0.00				1,265.57			1,265.57		0.00		0.00	0.00%	0.43%
		2B4					30/360		30	5.750000000%								4,585.63								0.00				0.00					0.00					0.00			0.00					0.00			0.00				4,585.63			4,585.63		0.00		0.00	0.24%	0.80%
		2B5					30/360		30	5.750000000%								4,585.63								0.00				0.00					0.00					0.00			0.00					0.00			0.00				4,585.63			4,585.63		0.00		0.00	0.07%	0.63%
		2B6					30/360		30	5.750000000%								4,605.64								0.00				0.00					0.00					0.00			0.00					0.00			0.00				4,605.64			4,605.64		0.00		0.00	0.00%	0.43%
		R					30/360		30	5.000000000%								0.42								0.00				0.00					0.00					0.00			0.00					0.00			0.00				0.42			1.46		0.00		0.00	2.88%	3.48%
		P					30/360		30	0.000000000%								0.00								0.00				0.00					0.00					0.00			0.00					0.00			0.00				0.00			0.00		0.00		0.00	NA	NA
		E					30/360		30	0.000000000%								0.00								0.00				0.00					0.00					0.00			0.00					0.00			0.00				0.00			0.00		0.00		0.00	NA	NA
																	3,380,331.65							0.00					8.34						0.00			0.00					0.00			0.00						0.00			3,380,323.31		3,380,324.35			0.00		0.00

	(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(3) INCLUDES INTEREST ACCRUED ON OUTSTANDING INTEREST SHORTFALLS AND/OR LOSS ALLOCATIONS. WHERE APPLICABLE.
	(4) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																		PAGE 7 OF 19
	04/23/2003 - 14:54 (K711-K757) 2003 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK		N.A.
	*STRUCTURED ASSET SECURITIES CORPORATION*
	*MORTGAGE PASS-THROUGH CERTIFICATES*																									STATEMENT DATE:				04/25/2003
									*SERIES 2003-8*																									PAYMENT DATE:			04/25/2003
																								PRIOR PAYMENT:					N/A
																								NEXT PAYMENT:						05/27/2003
																								RECORD DATE:							03/31/2003
									*ABN AMRO ACCT: 67-9190-70-2*
									*OTHER RELATED INFORMATION*


							SPECIAL HAZARD COVERAGE							FRAUD LOSS COVERAGE																	BANKRUPTCY LOSS COVERAGE


BEGINNING
BALANCE

CURRENT
REDUCTION

ENDING
BALANCE

BEGINNING
BALANCE

CURRENT
REDUCTION

ENDING
BALANCE

BEGINNING
BALANCE

CURRENT
REDUCTION

ENDING
BALANCE

					GROUP I	4,448,785.00				0.00		4,448,785.00	4,001,373.00		0.00	4,001,373.00													100,000.00							0.00	100,000.00
					GROUP II	7,684,299.00					0.00	7,684,299.00	9,577,761.00		0.00	9,577,761.00													100,000.00						0.00		100,000.00


																						GROUP I						GROUP II					TOTAL
								NUMBER OF PAYOFFS:											2								28						30
								AGGREGATE PAYOFF AMOUNTS:													860,487.69					12,238,221.21							13,098,708.90
								NUMBER OF CURTAILMENTS:												74										188			262
								AGGREGATE CURTAILMENT AMOUNTS:											112,327.16							237,585.36							349,912.52
								NUMBER OF LOANS IN FORECLOSURE:												0										0			0
								BOOK VALUE OF LOANS IN FORECLOSURE:												0.00										0.00			0.00
								PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:												0.00							0.00						0.00
								CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:												0.00					0.00								0.00
								CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:												0.00				0.00									0.00
								BEGINNING PRINCIPLE BALANCE:										199,887,781.92					478,888,055.42									678,775,837.34
								ENDING PRINCIPLE BALANCE:									198,194,194.16						466,004,715.20									664,198,909.36









			04/23/2003 - 14:54 (K711-K757) 2003 LASALLE BANK N.A.																																			PAGE 9 OF 19





		ABN AMRO

		LASALLE BANK		N.A.
		*STRUCTURED ASSET SECURITIES CORPORATION*

																																	STATEMENT DATE:							04/25/2003
												*MORTGAGE PASS-THROUGH CERTIFICATES*																															PAYMENT DATE:							04/25/2003
																																											*SERIES 2003-8*
												PRIOR PAYMENT:									N/A
																																	NEXT PAYMENT:								05/27/2003
																																	RECORD DATE:									03/31/2003

												*ABN AMRO ACCT: 67-9190-70-2*

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*



											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS									SPECIALLY SERVICED						BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE							# BALANCE							# BALANCE


					04/25/03		1		114,383						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.06%				0.02%			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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				04/23/2003 - 14:54 (K711-K757) 2003 LASALLE BANK N.A.																																											PAGE 10 OF 19





		ABN AMRO

		LASALLE BANK		N.A.
		*STRUCTURED ASSET SECURITIES CORPORATION*

																																	STATEMENT DATE:							04/25/2003
												*MORTGAGE PASS-THROUGH CERTIFICATES*																															PAYMENT DATE:							04/25/2003
																																											*SERIES 2003-8*
												PRIOR PAYMENT:									N/A
																																	NEXT PAYMENT:								05/27/2003
																																	RECORD DATE:									03/31/2003

												*ABN AMRO ACCT: 67-9190-70-2*

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*

																				*SUBPOOL 1 - DISCOUNT LOANS*

											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS									SPECIALLY SERVICED						BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE							# BALANCE							# BALANCE


					04/25/03		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				04/23/2003 - 14:54 (K711-K757) 2003 LASALLE BANK N.A.																																											PAGE 11 OF 19





		ABN AMRO

		LASALLE BANK		N.A.
		*STRUCTURED ASSET SECURITIES CORPORATION*

																																	STATEMENT DATE:							04/25/2003
												*MORTGAGE PASS-THROUGH CERTIFICATES*																															PAYMENT DATE:							04/25/2003
																																											*SERIES 2003-8*
												PRIOR PAYMENT:									N/A
																																	NEXT PAYMENT:								05/27/2003
																																	RECORD DATE:									03/31/2003

												*ABN AMRO ACCT: 67-9190-70-2*

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*

																				*SUBPOOL 1 - AX LOANS*

											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS									SPECIALLY SERVICED						BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE							# BALANCE							# BALANCE


					04/25/03		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				04/23/2003 - 14:54 (K711-K757) 2003 LASALLE BANK N.A.																																											PAGE 12 OF 19





		ABN AMRO

		LASALLE BANK		N.A.
		*STRUCTURED ASSET SECURITIES CORPORATION*

																																	STATEMENT DATE:							04/25/2003
												*MORTGAGE PASS-THROUGH CERTIFICATES*																															PAYMENT DATE:							04/25/2003
																																											*SERIES 2003-8*
												PRIOR PAYMENT:									N/A
																																	NEXT PAYMENT:								05/27/2003
																																	RECORD DATE:									03/31/2003

												*ABN AMRO ACCT: 67-9190-70-2*

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*

																				*SUBPOOL 2 - DISCOUNT LOANS*

											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS									SPECIALLY SERVICED						BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE							# BALANCE							# BALANCE


					04/25/03		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				04/23/2003 - 14:54 (K711-K757) 2003 LASALLE BANK N.A.																																											PAGE 13 OF 19





		ABN AMRO

		LASALLE BANK		N.A.
		*STRUCTURED ASSET SECURITIES CORPORATION*

																																	STATEMENT DATE:							04/25/2003
												*MORTGAGE PASS-THROUGH CERTIFICATES*																															PAYMENT DATE:							04/25/2003
																																											*SERIES 2003-8*
												PRIOR PAYMENT:									N/A
																																	NEXT PAYMENT:								05/27/2003
																																	RECORD DATE:									03/31/2003

												*ABN AMRO ACCT: 67-9190-70-2*

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*

																				*SUBPOOL 2 - AX LOANS*

											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS									SPECIALLY SERVICED						BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE							# BALANCE							# BALANCE


					04/25/03		1		114,383						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.13%				0.04%			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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				04/23/2003 - 14:54 (K711-K757) 2003 LASALLE BANK N.A.																																											PAGE 14 OF 19





		ABN AMRO

		LASALLE BANK		N.A.
		*STRUCTURED ASSET SECURITIES CORPORATION*

																																	STATEMENT DATE:							04/25/2003
												*MORTGAGE PASS-THROUGH CERTIFICATES*																															PAYMENT DATE:							04/25/2003
																																											*SERIES 2003-8*
												PRIOR PAYMENT:									N/A
																																	NEXT PAYMENT:								05/27/2003
																																	RECORD DATE:									03/31/2003

												*ABN AMRO ACCT: 67-9190-70-2*

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*

																				*SUBPOOL 2 - PAX LOANS*

											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS									SPECIALLY SERVICED						BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE							# BALANCE							# BALANCE


					04/25/03		0		0						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				04/23/2003 - 14:54 (K711-K757) 2003 LASALLE BANK N.A.																																											PAGE 15 OF 19

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

04/25/2003

PAYMENT DATE:

04/25/2003

SERIES 2003-8

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

05/27/2003

RECORD DATE:

03/31/2003

ABN AMRO ACCT: 67-9190-70-2

ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY

ENDING POOL (1)

PAYOFFS(2)

PENALTIES

APPRAISAL REDUCT. (2)

LIQUIDATIONS (2)

REALIZED LOSSES (2)

REMAINING TERM

CURR WEIGHTED AVG.

DISTRIBUTION

DATE

# BALANCE

# AMOUNT

# BALANCE

# AMOUNT

LIFE

AMORT

COUPON REMIT

04/25/03

1,695

664,198,909

13,098,709

301

6.23%

5.98%

98.26%

98.39%

1.74%

1.93%

0.00%

(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.

PAGE 16 OF 19

04/23/2003 - 14:54 (K711-K757) 2003 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

04/25/2003

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

04/25/2003

SERIES 2003-8

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

05/27/2003

RECORD DATE:

03/31/2003

ABN AMRO ACCT: 67-9190-70-2

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL (END OF PERIOD)

LOAN

STATUS

CODE(1)

DISCLOSURE

CONTROL #

SERVICING

XFER DATE

BALANCE

NOTE

RATE

MATURITY

DATE

REMAINING

PROPERTY

TYPE

GEO.

LOCATION

NOI

DSCR

NOI

DATE

SCHEDULE

ACTUAL

LIFE

(1) LEGEND:

A. P&I ADV - IN GRACE PERIOD

1. P&I ADV - DELINQUENT 1 MONTH

3. P&I ADV - DELINQUENT 3+ MONTHS

7. FORECLOSURE

B. P&I ADV -<ONE MONTH DELINQ

2. P&I ADV - DELINQUENT 2 MONTHS

4. MAT. BALLOON/ASSUMED P&I

9. REO

04/23/2003 - 14:54 (K711-K757) 2003 LASALLE BANK N.A.

PAGE 17 OF 19

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

04/25/2003

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

04/25/2003

SERIES 2003-8

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

05/27/2003

RECORD DATE:

03/31/2003

ABN AMRO ACCT: 67-9190-70-2

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

04/23/2003 - 14:54 (K711-K757) 2003 LASALLE BANK N.A.

PAGE 18 OF 19

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

04/25/2003

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

04/25/2003

SERIES 2003-8

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

05/27/2003

RECORD DATE:

03/31/2003

ABN AMRO ACCT: 67-9190-70-2

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..

04/23/2003 - 14:54 (K711-K757) 2003 LASALLE BANK N.A.

PAGE 19 OF 19

STRUCTURED ASSET SEC CORP MORT PS THR CERTS SER 2003-8 8-K