Structured Asset Securities Corporation  Mortgage Pass-Through Certificates,  Series
2003-14
Distribution Date:     07/25/2003
Record Date:           06/30/2003

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                    100,000,000.00        93,979,206.22 4.500000%     352,422.02  4,077,456.99 4,429,879.01   0.00                   0.00        89,901,749.23

A2I                    25,000,000.00         23,494,801.56 4.750000%     93,000.26   1,019,364.25 1,112,364.51   0.00                   0.00        22,475,437.31

A3I                    148,102,000.00        139,185,084.005.500000%     637,931.64  6,038,795.36 6,676,727.00   0.00                   0.00        133,146,288.64

A4I                    100,000,000.00        93,979,206.22 5.750000%     450,317.03  4,077,456.99 4,527,774.02   0.00                   0.00        89,901,749.23

A5I                    83,122,000.00         78,117,395.79 1.535000%     99,925.17   3,389,263.80 3,489,188.97   0.00                   0.00        74,728,131.99

A7I                    19,627,000.00         19,627,000.00 5.750000%     94,046.04   0.00         94,046.04      0.00                   0.00        19,627,000.00

AP1                    3,861,044.00          3,839,746.35  0.000000%     0.00        9,070.37     9,070.37       0.00                   0.00        3,830,675.98

R                      100.00                0.00          5.750000%     0.00        0.00         0.00           0.00                   0.00        0.00

A1II                   49,216,000.00         48,880,018.82 5.500000%     224,033.42  772,133.59   996,167.01     0.00                   0.00        48,107,885.23

AP2                    1,034,996.00          1,029,856.06  0.000000%     0.00        2,532.29     2,532.29       0.00                   0.00        1,027,323.77

A1III                  234,227,000.00        230,858,382.585.672006%     1,091,191.758,332,445.23 9,423,636.98   0.00                   0.00        222,525,937.35

A2III                  5,671,000.00          5,589,440.53  5.672006%     26,419.45   201,741.46   228,160.91     0.00                   0.00        5,387,699.07

B11_2                  12,100,000.00         12,077,500.99 5.726353%     57,633.36   11,287.26    68,920.62      0.00                   0.00        12,066,213.73

B21_2                  3,024,000.00          3,018,377.10  5.726353%     14,403.57   2,820.89     17,224.46      0.00                   0.00        3,015,556.21

B41_2                  1,099,000.00          1,096,956.49  5.726353%     5,234.63    1,025.19     6,259.82       0.00                   0.00        1,095,931.30

B51_2                  824,000.00            822,467.83    5.726353%     3,924.78    768.65       4,693.43       0.00                   0.00        821,699.18

B61_2                  1,105,797.00          1,103,740.86  5.726353%     5,267.01    1,031.52     6,298.53       0.00                   0.00        1,102,709.34

III_B1                 2,958,000.00          2,952,487.86  5.672006%     13,955.44   2,779.78     16,735.22      0.00                   0.00        2,949,708.08

III_B2                 1,232,000.00          1,229,704.20  5.672006%     5,812.41    1,157.77     6,970.18       0.00                   0.00        1,228,546.43

III_B4                 493,000.00            492,081.31    5.672006%     2,325.91    463.30       2,789.21       0.00                   0.00        491,618.01

III_B5                 369,000.00            368,312.38    5.672006%     1,740.89    346.77       2,087.66       0.00                   0.00        367,965.61

III_B6                 373,336.00            372,640.40    5.672006%     1,761.35    350.85       2,112.20       0.00                   0.00        372,289.55

B3                     3,156,000.00          3,150,126.67  5.705138%     14,976.59   2,952.54     17,929.13      0.00                   0.00        3,147,174.13

P                      0.00                  0.00          0.000000%     8,661.53    0.00         8,661.53       0.00                   0.00        0.00

E                      0.00                  0.00          0.000000%     0.00        0.00         0.00           0.00                   0.00        0.00

Totals                 796,595,273.00        765,264,534.22              3,204,984.2527,945,244.8531,150,229.10  0.00                   0.00        733,431,860.08

Notional Classes

A6I                    83,122,000.00         78,117,395.79 6.465000%     420,857.47  0.00         420,857.47     0.00                   0.00        74,728,131.99

AX1                    21,313,058.00         19,165,295.42 6.000000%     95,827.17   0.00         95,827.17      0.00                   0.00        17,723,901.18

PAX1                   5,920,182.00          5,875,672.79  6.000000%     29,378.57   0.00         29,378.57      0.00                   0.00        5,842,571.84

AX2                    3,039,017.00          2,987,874.42  5.500000%     13,694.44   0.00         13,694.44      0.00                   0.00        2,953,862.44

Totals                 113,394,257.00        106,146,238.42              559,757.65  0.00         559,757.65     0.00                   0.00        0.00

Component Classes

B33                    1,232,000.00          1,229,704.20  5.672006%     5,812.41    1,157.77     6,970.18       0.00                   0.00        1,228,546.43

B31_2                  1,924,000.00          1,920,422.47  5.726353%     9,164.18    1,794.77     10,958.95      0.00                   0.00        1,918,627.70

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                    86359ATT0             939.792062    3.524220      40.774570   44.298790    0.000000       0.000000               899.017492

A2I                    86359ATU7             939.792062    3.720010      40.774570   44.494580    0.000000       0.000000               899.017492

A3I                    86359ATV5             939.792062    4.307380      40.774570   45.081950    0.000000       0.000000               899.017492

A4I                    86359ATW3             939.792062    4.503170      40.774570   45.277740    0.000000       0.000000               899.017492

A5I                    86359ATX1             939.792062    1.202151      40.774570   41.976721    0.000000       0.000000               899.017492

A7I                    86359ATZ6             1,000.000000  4.791667      0.000000    4.791667     0.000000       0.000000               1,000.000000

AP1                    86359AUC5             994.483966    0.000000      2.349201    2.349201     0.000000       0.000000               992.134765

R                      86359AUP6             0.000000      0.000000      0.000000    0.000000     0.000000       0.000000               0.000000

A1II                   86359AUD3             993.173334    4.552044      15.688670   20.240715    0.000000       0.000000               977.484664

AP2                    86359AUF8             995.033855    0.000000      2.446666    2.446666     0.000000       0.000000               992.587189

A1III                  86359AUG6             985.618151    4.658693      35.574230   40.232924    0.000000       0.000000               950.043920

A2III                  86359AUH4             985.618150    4.658693      35.574230   40.232924    0.000000       0.000000               950.043920

B11_2                  86359AUJ0             998.140578    4.763088      0.932831    5.695919     0.000000       0.000000               997.207746

B21_2                  86359AUK7             998.140575    4.763085      0.932834    5.695919     0.000000       0.000000               997.207741

B41_2                  86359AVF7             998.140573    4.763085      0.932839    5.695924     0.000000       0.000000               997.207734

B51_2                  86359AVG5             998.140570    4.763083      0.932828    5.695910     0.000000       0.000000               997.207743

B61_2                  86359AVH3             998.140581    4.763089      0.932829    5.695919     0.000000       0.000000               997.207752

III_B1                 86359AUL5             998.136531    4.717863      0.939750    5.657613     0.000000       0.000000               997.196782

III_B2                 86359AUM3             998.136526    4.717865      0.939748    5.657614     0.000000       0.000000               997.196778

III_B4                 86359AVJ9             998.136531    4.717870      0.939757    5.657627     0.000000       0.000000               997.196775

III_B5                 86359AVK6             998.136531    4.717859      0.939756    5.657615     0.000000       0.000000               997.196775

III_B6                 86359AVL4             998.136799    4.717868      0.939770    5.657638     0.000000       0.000000               997.197029

B3                     86359AUN1             998.138996    4.745434      0.935532    5.680966     0.000000       0.000000               997.203463

A6I                    86359ATY9             939.792062    5.063130      0.000000    5.063130     0.000000       0.000000               899.017492

AX1                    86359AUA9             899.227855    4.496172      0.000000    4.496172     0.000000       0.000000               831.598224

PAX1                   86359AUB7             992.481783    4.962444      0.000000    4.962444     0.000000       0.000000               986.890579

AX2                    86359AUE1             983.171341    4.506207      0.000000    4.506207     0.000000       0.000000               971.979571

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                    93,979,206.22         4.500000%     352,422.02    0.00        0.00         352,422.02     0.00                   352,422.02  0.00

A2I                    23,494,801.56         4.750000%     93,000.26     0.00        0.00         93,000.26      0.00                   93,000.26   0.00

A3I                    139,185,084.00        5.500000%     637,931.64    0.00        0.00         637,931.64     0.00                   637,931.64  0.00

A4I                    93,979,206.22         5.750000%     450,317.03    0.00        0.00         450,317.03     0.00                   450,317.03  0.00

A5I                    78,117,395.79         1.535000%     99,925.17     0.00        0.00         99,925.17      0.00                   99,925.17   0.00

A7I                    19,627,000.00         5.750000%     94,046.04     0.00        0.00         94,046.04      0.00                   94,046.04   0.00

AP1                    3,839,746.35          0.000000%     0.00          0.00        0.00         0.00           0.00                   0.00        0.00

R                      0.00                  5.750000%     0.00          0.00        0.00         0.00           0.00                   0.00        0.00

A1II                   48,880,018.82         5.500000%     224,033.42    0.00        0.00         224,033.42     0.00                   224,033.42  0.00

AP2                    1,029,856.06          0.000000%     0.00          0.00        0.00         0.00           0.00                   0.00        0.00

A1III                  230,858,382.58        5.672006%     1,091,191.75  0.00        0.00         1,091,191.75   0.00                   1,091,191.750.00

A2III                  5,589,440.53          5.672006%     26,419.45     0.00        0.00         26,419.45      0.00                   26,419.45   0.00

B11_2                  12,077,500.99         5.726353%     57,633.36     0.00        0.00         57,633.36      0.00                   57,633.36   0.00

B21_2                  3,018,377.10          5.726353%     14,403.57     0.00        0.00         14,403.57      0.00                   14,403.57   0.00

B41_2                  1,096,956.49          5.726353%     5,234.63      0.00        0.00         5,234.63       0.00                   5,234.63    0.00

B51_2                  822,467.83            5.726353%     3,924.78      0.00        0.00         3,924.78       0.00                   3,924.78    0.00

B61_2                  1,103,740.86          5.726353%     5,267.01      0.00        0.00         5,267.01       0.00                   5,267.01    0.00

III_B1                 2,952,487.86          5.672006%     13,955.44     0.00        0.00         13,955.44      0.00                   13,955.44   0.00

III_B2                 1,229,704.20          5.672006%     5,812.41      0.00        0.00         5,812.41       0.00                   5,812.41    0.00

III_B4                 492,081.31            5.672006%     2,325.91      0.00        0.00         2,325.91       0.00                   2,325.91    0.00

III_B5                 368,312.38            5.672006%     1,740.89      0.00        0.00         1,740.89       0.00                   1,740.89    0.00

III_B6                 372,640.40            5.672006%     1,761.35      0.00        0.00         1,761.35       0.00                   1,761.35    0.00

B3                     3,150,126.67          5.705138%     14,976.59     0.00        0.00         14,976.59      0.00                   14,976.59   0.00

P                      0.00                  0.000000%     8,661.53      0.00        0.00         8,661.53       0.00                   8,661.53    0.00

E                      0.00                  0.000000%     0.00          0.00        0.00         0.00           0.00                   0.00        0.00

  Totals               765,264,534.22                      3,204,984.25  0.00        0.00         3,204,984.25   0.00                   3,204,984.250.00

Notional Classes

A6I                    78,117,395.79         6.465000%     420,857.47    0.00        0.00         420,857.47     0.00                   420,857.47  0.00

AX1                    19,165,295.42         6.000000%     95,827.17     0.00        0.00         95,827.17      0.00                   95,827.17   0.00

PAX1                   5,875,672.79          6.000000%     29,378.57     0.00        0.00         29,378.57      0.00                   29,378.57   0.00

AX2                    2,987,874.42          5.500000%     13,694.44     0.00        0.00         13,694.44      0.00                   13,694.44   0.00

  Totals               106,146,238.42                      559,757.65    0.00        0.00         559,757.65     0.00                   559,757.65  0.00

Component Classes

B33                    1,229,704.20          5.672006%     5,812.41      0.00        0.00         5,812.41       0.00                   5,812.41    0.00

B31_2                  1,920,422.47          5.726353%     9,164.18      0.00        0.00         9,164.18       0.00                   9,164.18    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                    100,000,000.00        93,979,206.22 4,077,456.99  0.00        0.00         0.00           89,901,749.23          0.00

A2I                    25,000,000.00         23,494,801.56 1,019,364.25  0.00        0.00         0.00           22,475,437.31          0.00

A3I                    148,102,000.00        139,185,084.006,038,795.36  0.00        0.00         0.00           133,146,288.64         0.00

A4I                    100,000,000.00        93,979,206.22 4,077,456.99  0.00        0.00         0.00           89,901,749.23          0.00

A5I                    83,122,000.00         78,117,395.79 3,389,263.80  0.00        0.00         0.00           74,728,131.99          0.00

A7I                    19,627,000.00         19,627,000.00 0.00          0.00        0.00         0.00           19,627,000.00          0.00

AP1                    3,861,044.00          3,839,746.35  9,070.37      0.00        0.00         0.00           3,830,675.98           0.00

R                      100.00                0.00          0.00          0.00        0.00         0.00           0.00                   0.00

A1II                   49,216,000.00         48,880,018.82 772,133.59    0.00        0.00         0.00           48,107,885.23          0.00

AP2                    1,034,996.00          1,029,856.06  2,532.29      0.00        0.00         0.00           1,027,323.77           0.00

A1III                  234,227,000.00        230,858,382.588,332,445.23  0.00        0.00         0.00           222,525,937.35         0.00

A2III                  5,671,000.00          5,589,440.53  201,741.46    0.00        0.00         0.00           5,387,699.07           0.00

B11_2                  12,100,000.00         12,077,500.99 11,287.26     0.00        0.00         0.00           12,066,213.73          0.00

B21_2                  3,024,000.00          3,018,377.10  2,820.89      0.00        0.00         0.00           3,015,556.21           0.00

B41_2                  1,099,000.00          1,096,956.49  1,025.19      0.00        0.00         0.00           1,095,931.30           0.00

B51_2                  824,000.00            822,467.83    768.65        0.00        0.00         0.00           821,699.18             0.00

B61_2                  1,105,797.00          1,103,740.86  1,031.52      0.00        0.00         0.00           1,102,709.34           0.00

III_B1                 2,958,000.00          2,952,487.86  2,779.78      0.00        0.00         0.00           2,949,708.08           0.00

III_B2                 1,232,000.00          1,229,704.20  1,157.77      0.00        0.00         0.00           1,228,546.43           0.00

III_B4                 493,000.00            492,081.31    463.30        0.00        0.00         0.00           491,618.01             0.00

III_B5                 369,000.00            368,312.38    346.77        0.00        0.00         0.00           367,965.61             0.00

III_B6                 373,336.00            372,640.40    350.85        0.00        0.00         0.00           372,289.55             0.00

B3                     3,156,000.00          3,150,126.67  2,952.54      0.00        0.00         0.00           3,147,174.13           0.00

P                      0.00                  0.00          0.00          0.00        0.00         0.00           0.00                   0.00

E                      0.00                  0.00          0.00          0.00        0.00         0.00           0.00                   0.00

  Totals               793,065,937.00        765,264,534.2227,945,244.85 3,179,584.7827,941,941.460.00           737,319,289.37         0.00

Component Classes

B33                    1,232,000.00          1,229,704.20  1,157.77      0.00        0.00         0.00           1,228,546.43           0.00

B31_2                  1,924,000.00          1,920,422.47  1,794.77      0.00        0.00         0.00           1,918,627.70           0.00

Collateral Summary -
Group 1

ASSET CHARACTERISTICS

                       Cut-Off               Prior         Current

Aggregate Stated
Principal Balance      497,885,016.70        470,366,422.90451,740,544.93

Loan Count             1,163                 1,097         1,054

Weighted Average Coupon
Rate (WAC)             6.283596%             6.272484%     N/A

Net Weighted Average
Coupon Rate (Net WAC)  6.033596%             6.022484%     N/A

Weighted Average
Maturity (WAM in       353                   352           351
months)

AVAILABLE PRINCIPAL    AVAILABLE INTEREST

PO Principal           Total Principal
Scheduled Interest     2,458,638.38
-1,104.22              176,343.18
Less:                  Master Servicing Fees 0.00
Sub Servicing Fees     97,993.09
Trustee Fees           0.00
Insurance Fees         0.00
Uncompensated PPIS     0.00
Relief Act Shortfall   0.00
Other Interest
Reductions             0.00
0.00                   0.00
TOTAL AVAILABLE
INTEREST               2,360,645.29

Collateral Summary -
Group 2

ASSET CHARACTERISTICS

                       Cut-Off               Prior         Current

Aggregate Stated
Principal Balance      52,154,921.05         51,805,355.41 51,026,431.45

Loan Count             217                   216           214

Weighted Average Coupon
Rate (WAC)             5.961334%             5.957876%     N/A

Net Weighted Average
Coupon Rate (Net WAC)  5.711334%             5.707876%     N/A

Weighted Average
Maturity (WAM in       238                   236           235
months)

AVAILABLE PRINCIPAL    AVAILABLE INTEREST

PO Principal           Total Principal
Scheduled Interest     257,208.30
17.55                  6,683.07
Less:                  Master Servicing Fees 0.00
Sub Servicing Fees     10,792.83
Insurance Fees         0.00
Trustee Fees           0.00
Uncompensated PPIS     0.00
Relief Act Shortfall   0.00
Other Interest
Reductions             0.00
0.00                   0.00
TOTAL AVAILABLE
INTEREST               246,415.47

Collateral Summary -
Group 3

ASSET CHARACTERISTICS

                       Cut-Off               Prior         Current

Aggregate Stated
Principal Balance      246,555,336.92        243,092,754.31234,552,311.38

Loan Count             507                   500           485

Weighted Average Coupon
Rate (WAC)             5.924447%             5.922006%     N/A

Net Weighted Average
Coupon Rate (Net WAC)  5.674447%             5.672006%     N/A

Weighted Average
Maturity (WAM in       358                   356           355
months)

AVAILABLE PRINCIPAL    AVAILABLE INTEREST

Scheduled Interest     1,199,663.95
Curtailments           30,403.28
Less:                  Master Servicing Fees 0.00
Sub Servicing Fees     50,644.34
Insurance Fees         0.00
Trustee Fees           0.00
Uncompensated PPIS     0.00
Relief Act Shortfall   0.00
Other Interest
Reductions             0.00
Current Realized Losses0.00
TOTAL AVAILABLE
INTEREST               1,149,019.61

Delinquency Information

 GROUP 1

                       1 Month               2 Months      3+ Months     Totals

Delinquency

Scheduled Principal
Balance                1,775,700.00          376,562.83    0.00          2,152,262.83
Percentage of Total
Pool Balance           0.3931%               0.0834%       0.0000%       0.4764%
Number of Loans        2                     1             0             3

Percentage of Total
Loans                  0.1898%               0.0949%       0.0000%       0.2846%
Bankruptcy

Scheduled Principal
Balance                                      0.00          0.00          59,717.24   59,717.24
Percentage of Total Pool Balance             0.0000%       0.0000%       0.0132%     0.0132%

Number of Loans                              0             0             1           1
Percentage of Total
Loans                                        0.0000%       0.0000%       0.0949%     0.0949%

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                                      1,775,700.00  376,562.83    59,717.24   2,211,980.07
Percentage of Total Pool Balance             0.3931%       0.0834%       0.0132%     0.4897%

Number of Loans                              2             1             1           4
Percentage of Total
Loans                                        0.1898%       0.0949%       0.0949%     0.3795%

Principal and Interest
Advances               1,914,161.25

Delinquency Information

 GROUP 2

                       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               201,064.57

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               938,075.88

Other Information

          Current
Bankruptcy Loss        0.00
          Cumulative
Bankruptcy Loss        0.00
          Remaining
Bankruptcy Loss Limit  204,336.00

          Current Fraud
Loss                   0.00
          Cumulative
Fraud Loss             0.00
          Remaining
Fraud Loss Limit       5,500,400.00

          Current
Special Hazard Loss    0.00
Limit
          Cumulative
Special Hazard Loss    0.00
Limit
          Remaining
Special Hazard Loss    14,442,766.00
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 PASS THR CERTS SER 2003-14 8-K