Structured  Asset Securities Corporation  Mortgage Pass-Through Certificates,  Series
2003-07H

Distribution Date:     03/25/2003
Record Date:           02/28/2003

Distribution Summary

DISTRIBUTION IN DOLLARS

                                             Prior         Pass-                                                                                   Current
                       Original              Principal     Through       Interest    Principal   Total          Deferred               Realized    Principal
Class                  Balance               Balance       Rate          Distributed Distributed Distributed    Interest               Loss        Balance
(1)                    (2)                   (3)           (4)           (5)         (6)         (7)=(5+6)      (8)                    (9)         (10)=(3-6+8-9)

A1I                    111,560,000.00        111,560,000.006.000000%     557,800.00  517,787.10  1,075,587.10   0.00                   0.00        111,042,212.90

A1II                   186,290,000.00        186,290,000.006.500000%     1,009,070.833,110,299.324,119,370.15   0.00                   0.00        183,179,700.68

APOF                   1,116,821.00          1,116,821.00  0.000000%     0.00        1,498.98    1,498.98       0.00                   0.00        1,115,322.02

A1III                  26,945,000.00         26,945,000.00 4.500000%     101,043.75  91,162.25   192,206.00     0.00                   0.00        26,853,837.75

B1F                    4,292,000.00          4,292,000.00  6.311625%     22,574.58   3,754.29    26,328.87      0.00                   0.00        4,288,245.71

B2F                    1,534,000.00          1,534,000.00  6.311625%     8,068.36    1,341.82    9,410.18       0.00                   0.00        1,532,658.18

B1III                  915,000.00            915,000.00    5.921337%     4,515.02    803.46      5,318.48       0.00                   0.00        914,196.54

B2III                  141,000.00            141,000.00    5.921337%     695.76      123.81      819.57         0.00                   0.00        140,876.19

B3                     836,000.00            836,000.00    6.278693%     4,374.16    731.50      5,105.66       0.00                   0.00        835,268.50

B4                     503,000.00            503,000.00    6.278693%     2,631.82    440.13      3,071.95       0.00                   0.00        502,559.87

B5                     334,000.00            334,000.00    6.278693%     1,747.57    292.25      2,039.82       0.00                   0.00        333,707.75

B6                     336,815.00            336,815.00    6.278693%     1,762.30    294.71      2,057.01       0.00                   0.00        336,520.29

R                      100.00                100.00        6.000000%     0.50        100.00      100.50         0.00                   0.00        0.00

Totals                 334,803,736.00        334,803,736.00              1,714,284.653,728,629.625,442,914.27   0.00                   0.00        329,067,049.97

Notional Classes

AIOF                   86,559,232.00         86,559,232.22 1.000000%     72,132.69   0.00        72,132.69      0.00                   0.00        85,028,038.96

AIOIII                 38,297,933.00         38,297,933.00 1.000000%     31,914.94   0.00        31,914.94      0.00                   0.00        38,106,592.27

Totals                 124,857,165.00        124,857,165.22              104,047.63  0.00        104,047.63     0.00                   0.00        0.00

Component Classes

AIOFI                  17,156,951.00         17,156,951.23 1.000000%     14,297.46   0.00        14,297.46      0.00                   0.00        16,992,934.54

AIOFII                 69,402,281.00         69,402,280.99 1.000000%     57,835.23   0.00        57,835.23      0.00                   0.00        68,035,104.42

APOFI                  1,085,322.00          1,085,322.00  0.000000%     0.00        1,313.34    1,313.34       0.00                   0.00        1,084,008.66

APOFII                 31,499.00             31,499.00     0.000000%     0.00        185.64      185.64         0.00                   0.00        31,313.36

Distribution Summary (Factors)

PER $1,000 OF ORIGINAL BALANCE

                                             Prior                                                                                     Current
                                             Principal     Interest      Principal   Total       Deferred       Realized               Principal
                                                           Distributed
Class                  CUSIP                 Balance       (5/2 x 1000)  Distributed Distributed Interest       Loss                   Balance
                                             (3/2 x 1000)                (6/2 x 1000)(7/2 x 1000)(8/2 x 1000)   (9/2 x 1000)           (10/2 x
                                                                                                                                       1000)

A1I                    86359ANG4             1,000.000000  5.000000      4.641333    9.641333    0.000000       0.000000               995.358667

A1II                   86359ANH2             1,000.000000  5.416667      16.696008   22.112675   0.000000       0.000000               983.303992

APOF                   86359ANK5             1,000.000000  0.000000      1.342185    1.342185    0.000000       0.000000               998.657815

A1III                  86359ANL3             1,000.000000  3.750000      3.383271    7.133271    0.000000       0.000000               996.616729

B1F                    86359ANN9             1,000.000000  5.259688      0.874718    6.134406    0.000000       0.000000               999.125282

B2F                    86359ANP4             1,000.000000  5.259687      0.874720    6.134407    0.000000       0.000000               999.125280

B1III                  86359ANQ2             1,000.000000  4.934448      0.878098    5.812546    0.000000       0.000000               999.121902

B2III                  86359ANR0             1,000.000000  4.934468      0.878085    5.812553    0.000000       0.000000               999.121915

B3                     86359ANS8             1,000.000000  5.232249      0.875000    6.107249    0.000000       0.000000               999.125000

B4                     86359ANU3             1,000.000000  5.232247      0.875010    6.107256    0.000000       0.000000               999.124990

B5                     86359ANV1             1,000.000000  5.232246      0.875000    6.107246    0.000000       0.000000               999.125000

B6                     86359ANW9             1,000.000000  5.232249      0.874991    6.107240    0.000000       0.000000               999.125009

R                      86359ANT6             1,000.000000  5.000000      1,000.0000001,005.0000000.000000       0.000000               0.000000

AIOF                   86359ANJ8             1,000.000003  0.833333      0.000000    0.833333    0.000000       0.000000               982.310460

AIOIII                 86359ANM1             1,000.000000  0.833333      0.000000    0.833333    0.000000       0.000000               995.003889

Interest Distribution
Detail

DISTRIBUTION IN DOLLARS

                       Prior                 Pass-         Optimal       Prior       Non-Recov                                                     Current
                       Principal             Through       Accrued       Unpaid      Interest    Interest       Deferred               Interest    Unpaid
                                                                                                                                       Distributed
Class                  Balance               Rate          Interest      Interest    Shortfall   Due            Interest               (9)         Interest
(1)                    (2)                   (3)           (4)           (5)         (6)         (7)=(4)+(5)-(6)(8)                                (10)=(7)-(8)-(9)

A1I                    111,560,000.00        6.000000%     557,800.00    0.00        0.00        557,800.00     0.00                   557,800.00  0.00

A1II                   186,290,000.00        6.500000%     1,009,070.83  0.00        0.00        1,009,070.83   0.00                   1,009,070.830.00

APOF                   1,116,821.00          0.000000%     0.00          0.00        0.00        0.00           0.00                   0.00        0.00

A1III                  26,945,000.00         4.500000%     101,043.75    0.00        0.00        101,043.75     0.00                   101,043.75  0.00

B1F                    4,292,000.00          6.311625%     22,574.58     0.00        0.00        22,574.58      0.00                   22,574.58   0.00

B2F                    1,534,000.00          6.311625%     8,068.36      0.00        0.00        8,068.36       0.00                   8,068.36    0.00

B1III                  915,000.00            5.921337%     4,515.02      0.00        0.00        4,515.02       0.00                   4,515.02    0.00

B2III                  141,000.00            5.921337%     695.76        0.00        0.00        695.76         0.00                   695.76      0.00

B3                     836,000.00            6.278693%     4,374.16      0.00        0.00        4,374.16       0.00                   4,374.16    0.00

B4                     503,000.00            6.278693%     2,631.82      0.00        0.00        2,631.82       0.00                   2,631.82    0.00

B5                     334,000.00            6.278693%     1,747.57      0.00        0.00        1,747.57       0.00                   1,747.57    0.00

B6                     336,815.00            6.278693%     1,762.30      0.00        0.00        1,762.30       0.00                   1,762.30    0.00

R                      100.00                6.000000%     0.50          0.00        0.00        0.50           0.00                   0.50        0.00

  Totals               334,803,736.00                      1,714,284.65  0.00        0.00        1,714,284.65   0.00                   1,714,284.650.00

Notional Classes

AIOF                   86,559,232.22         1.000000%     72,132.69     0.00        0.00        72,132.69      0.00                   72,132.69   0.00

AIOIII                 38,297,933.00         1.000000%     31,914.94     0.00        0.00        31,914.94      0.00                   31,914.94   0.00

  Totals               124,857,165.22                      104,047.63    0.00        0.00        104,047.63     0.00                   104,047.63  0.00

Component Classes

AIOFI                  17,156,951.23         1.000000%     14,297.46     0.00        0.00        14,297.46      0.00                   14,297.46   0.00

AIOFII                 69,402,280.99         1.000000%     57,835.23     0.00        0.00        57,835.23      0.00                   57,835.23   0.00

APOFI                  1,085,322.00          0.000000%     0.00          0.00        0.00        0.00           0.00                   0.00        0.00

APOFII                 31,499.00             0.000000%     0.00          0.00        0.00        0.00           0.00                   0.00        0.00

Principal Distribution
Detail

DISTRIBUTION IN DOLLARS

                                             Prior                                   Current     Current        Current                Cumulative
                       Original              Principal     Principal     Accreted    Realized    Principal      Principal              Realized
Class                  Balance               Balance       Distribution  Principal   Losses      Recoveries     Balance                Losses
(1)                    (2)                   (3)           (4)           (5)         (6)         (7)            (8)=(3)-(4)+(5)-(6)+(7)(9)

A1I                    111,560,000.00        111,560,000.00517,787.10    0.00        0.00        0.00           111,042,212.90         0.00

A1II                   186,290,000.00        186,290,000.003,110,299.32  0.00        0.00        0.00           183,179,700.68         0.00

APOF                   1,116,821.00          1,116,821.00  1,498.98      0.00        0.00        0.00           1,115,322.02           0.00

A1III                  26,945,000.00         26,945,000.00 91,162.25     0.00        0.00        0.00           26,853,837.75          0.00

B1F                    4,292,000.00          4,292,000.00  3,754.29      0.00        0.00        0.00           4,288,245.71           0.00

B2F                    1,534,000.00          1,534,000.00  1,341.82      0.00        0.00        0.00           1,532,658.18           0.00

B1III                  915,000.00            915,000.00    803.46        0.00        0.00        0.00           914,196.54             0.00

B2III                  141,000.00            141,000.00    123.81        0.00        0.00        0.00           140,876.19             0.00

B3                     836,000.00            836,000.00    731.50        0.00        0.00        0.00           835,268.50             0.00

B4                     503,000.00            503,000.00    440.13        0.00        0.00        0.00           502,559.87             0.00

B5                     334,000.00            334,000.00    292.25        0.00        0.00        0.00           333,707.75             0.00

B6                     336,815.00            336,815.00    294.71        0.00        0.00        0.00           336,520.29             0.00

R                      100.00                100.00        100.00        0.00        0.00        0.00           0.00                   0.00

  Totals               333,629,821.00        334,803,736.003,728,629.62  1,708,142.463,727,502.530.00           331,075,106.38         0.00

Component Classes

APOFI                  1,085,322.00          1,085,322.00  1,313.34      0.00        0.00        0.00           1,084,008.66           0.00

APOFII                 31,499.00             31,499.00     185.64        0.00        0.00        0.00           31,313.36              0.00

Collateral Summary -
Group 1

ASSET CHARACTERISTICS

                       Cut-Off               Prior         Current

Aggregate Stated
Principal Balance      115,533,682.33        115,533,682.33115,011,746.94

Loan Count             833                   833           830

Weighted Average Coupon
Rate (WAC)             6.489000%             6.489000%     N/A

Net Weighted Average
Coupon Rate (Net WAC)  6.233500%             6.233500%     N/A

Weighted Average
Maturity (WAM in       356                   356           355
months)

AVAILABLE PRINCIPAL    AVAILABLE INTEREST

Scheduled Interest     624,748.53
Curtailments           19,896.77
Less:                  Master Servicing Fees 0.00
Sub Servicing Fees     24,069.45
Trustee Fees           529.60
Insurance Fees         13,610.05
Uncompensated PPIS     0.00
Relief Act Shortfall   0.00
Other Interest
Reductions             0.00
Current Realized Losses0.00
TOTAL AVAILABLE
INTEREST               586,539.43

Collateral Summary -
Group 2

ASSET CHARACTERISTICS

                       Cut-Off               Prior         Current

Aggregate Stated
Principal Balance      191,099,470.34        191,099,470.34187,985,013.47

Loan Count             1,516                 1,516         1,499

Weighted Average Coupon
Rate (WAC)             7.268206%             7.268206%     N/A

Net Weighted Average
Coupon Rate (Net WAC)  7.012706%             7.012706%     N/A

Weighted Average
Maturity (WAM in       353                   353           352
months)

AVAILABLE PRINCIPAL    AVAILABLE INTEREST

Scheduled Interest     1,157,458.49
Curtailments           24,548.67
Less:                  Master Servicing Fees 0.00
Sub Servicing Fees     39,812.22
Insurance Fees         23,983.64
Trustee Fees           875.88
Uncompensated PPIS     0.00
Relief Act Shortfall   0.00
Other Interest
Reductions             0.00
Current Realized Losses0.00
TOTAL AVAILABLE
INTEREST               1,092,786.75

Collateral Summary -
Group 3

ASSET CHARACTERISTICS

                       Cut-Off               Prior         Current

Aggregate Stated
Principal Balance      28,170,584.39         28,170,584.39 28,078,345.97

Loan Count             168                   168           167

Weighted Average Coupon
Rate (WAC)             6.780069%             6.780069%     N/A

Net Weighted Average
Coupon Rate (Net WAC)  6.399569%             6.399569%     N/A

Weighted Average
Maturity (WAM in       355                   355           354
months)

AVAILABLE PRINCIPAL    AVAILABLE INTEREST

Scheduled Interest     159,165.39
Curtailments           5,010.15
Less:                  Master Servicing Fees 0.00
Sub Servicing Fees     8,803.36
Insurance Fees         11,226.72
Trustee Fees           129.14
Uncompensated PPIS     0.00
Relief Act Shortfall   0.00
Other Interest
Reductions             0.00
Current Realized Losses0.00
TOTAL AVAILABLE
INTEREST               139,006.17

Delinquency Information

 GROUP 1

                       1 Month               2 Months      3+ Months     Totals

Delinquency

Scheduled Principal
Balance                0.00                  0.00          0.00          0.00
Percentage of Total
Pool Balance           0.0000%               0.0000%       0.0000%       0.0000%
Number of Loans        0                     0             0             0

Percentage of Total
Loans                  0.0000%               0.0000%       0.0000%       0.0000%
Bankruptcy

Scheduled Principal
Balance                                      0.00          0.00          0.00        0.00
Percentage of Total Pool Balance             0.0000%       0.0000%       0.0000%     0.0000%

Number of Loans                              0             0             0           0
Percentage of Total
Loans                                        0.0000%       0.0000%       0.0000%     0.0000%

Foreclosure

Scheduled Principal
Balance                                      0.00          0.00          0.00        0.00
Percentage of Total Pool Balance             0.0000%       0.0000%       0.0000%     0.0000%

Number of Loans                              0             0             0           0
Percentage of Total
Loans                                        0.0000%       0.0000%       0.0000%     0.0000%

REO

Scheduled Principal
Balance                                      0.00          0.00          0.00        0.00
Percentage of Total Pool Balance             0.0000%       0.0000%       0.0000%     0.0000%

Number of Loans                              0             0             0           0
Percentage of Total
Loans                                        0.0000%       0.0000%       0.0000%     0.0000%

Total

Scheduled Principal
Balance                                      0.00          0.00          0.00        0.00
Percentage of Total Pool Balance             0.0000%       0.0000%       0.0000%     0.0000%

Number of Loans                              0             0             0           0
Percentage of Total
Loans                                        0.0000%       0.0000%       0.0000%     0.0000%

Principal and Interest
Advances               467,648.41

Delinquency Information

 GROUP 2

                       1 Month               2 Months      3+ Months     Totals

Delinquency

Scheduled Principal
Balance                39,838.14             0.00          0.00          39,838.14
Percentage of Total
Pool Balance           0.0212%               0.0000%       0.0000%       0.0212%
Number of Loans        1                     0             0             1

Percentage of Total
Loans                  0.0667%               0.0000%       0.0000%       0.0667%
Bankruptcy

Scheduled Principal
Balance                                      0.00          0.00          0.00        0.00
Percentage of Total Pool Balance             0.0000%       0.0000%       0.0000%     0.0000%

Number of Loans                              0             0             0           0
Percentage of Total
Loans                                        0.0000%       0.0000%       0.0000%     0.0000%

Foreclosure

Scheduled Principal
Balance                                      0.00          0.00          0.00        0.00
Percentage of Total Pool Balance             0.0000%       0.0000%       0.0000%     0.0000%

Number of Loans                              0             0             0           0
Percentage of Total
Loans                                        0.0000%       0.0000%       0.0000%     0.0000%

REO

Scheduled Principal
Balance                                      0.00          0.00          0.00        0.00
Percentage of Total Pool Balance             0.0000%       0.0000%       0.0000%     0.0000%

Number of Loans                              0             0             0           0
Percentage of Total
Loans                                        0.0000%       0.0000%       0.0000%     0.0000%

Total

Scheduled Principal
Balance                                      39,838.14     0.00          0.00        39,838.14
Percentage of Total Pool Balance             0.0212%       0.0000%       0.0000%     0.0212%

Number of Loans                              1             0             0           1
Percentage of Total
Loans                                        0.0667%       0.0000%       0.0000%     0.0667%

Principal and Interest
Advances               858,214.02

Delinquency Information

 GROUP 3

                       1 Month               2 Months      3+ Months     Totals

Delinquency

Scheduled Principal
Balance                0.00                  0.00          0.00          0.00
Percentage of Total
Pool Balance           0.0000%               0.0000%       0.0000%       0.0000%
Number of Loans        0                     0             0             0

Percentage of Total
Loans                  0.0000%               0.0000%       0.0000%       0.0000%
Bankruptcy

Scheduled Principal
Balance                                      0.00          0.00          0.00        0.00
Percentage of Total Pool Balance             0.0000%       0.0000%       0.0000%     0.0000%

Number of Loans                              0             0             0           0
Percentage of Total
Loans                                        0.0000%       0.0000%       0.0000%     0.0000%

Foreclosure

Scheduled Principal
Balance                                      0.00          0.00          0.00        0.00
Percentage of Total Pool Balance             0.0000%       0.0000%       0.0000%     0.0000%

Number of Loans                              0             0             0           0
Percentage of Total
Loans                                        0.0000%       0.0000%       0.0000%     0.0000%

REO

Scheduled Principal
Balance                                      0.00          0.00          0.00        0.00
Percentage of Total Pool Balance             0.0000%       0.0000%       0.0000%     0.0000%

Number of Loans                              0             0             0           0
Percentage of Total
Loans                                        0.0000%       0.0000%       0.0000%     0.0000%

Total

Scheduled Principal
Balance                                      0.00          0.00          0.00        0.00
Percentage of Total Pool Balance             0.0000%       0.0000%       0.0000%     0.0000%

Number of Loans                              0             0             0           0
Percentage of Total
Loans                                        0.0000%       0.0000%       0.0000%     0.0000%

Principal and Interest
Advances               132,415.01

Other Information

          Current
Bankruptcy Loss        0.00
          Cumulative
Bankruptcy Loss        0.00
          Remaining
Bankruptcy Loss Limit  100,000.00

          Current Fraud
Loss                   0.00
          Cumulative
Fraud Loss             0.00
          Remaining
Fraud Loss Limit       3,348,037.38

          Current
Special Hazard Loss    0.00
Limit
          Cumulative
Special Hazard Loss    0.00
Limit
          Remaining
Special Hazard Loss    3,348,037.38
Limit

CONTACT INFORMATION    CONTENTS

Distribution Summary   2
Depositor              Structured Asset
                       Securities Corporation
Distribution Summary
(Factors)              2

New York, NY  10019
Interest Distribution  2
Underwriter            Lehman Brothers
745 Seventh Avenue, 7th
Floor
Principal Distribution 2
New York, NY  10019

Collateral Summary     0
2530 South Parker Road, Suite 601

Delinquency Information2

Trustee                Citibank, N.A.
Other Information      2

New York, NY  10005

Deal Contact:          Karen Schluter        Citibank, N.A.
karen.schluter@citi.com                      Agency and
                                             Trust
                                             111 Wall
Tel: (212) 657-7781                          Street, 14th
                                             Floor, Zone 3
Fax: (212) 657-4009                          New York, NY
                                             10005

Page 1 of 1             Reports Available at (c) Copyright
                       www.sf.citidirect.com 2003 Citigroup

STRUCTURED ASSET SEC CORP MORT PAS THR CERTS SERIES 2003-7H 8-K