Structured Asset Securities Corporation  Mortgage Pass-Through Certificates, Series
2004-5H

Distribution Date:                 02/25/2004
Record Date:                       01/30/2004

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)

A1                     84,953,000.00         84,953,000.00 3.550000%   251,319.29  1,618,296.011,869,615.30   0.00                   0.00        83,334,703.99

A2                     46,055,000.00         46,055,000.00 4.430000%   170,019.71  0.00        170,019.71     0.00                   0.00        46,055,000.00

A3                     31,681,000.00         31,681,000.00 5.500000%   145,204.58  0.00        145,204.58     0.00                   0.00        31,681,000.00

A4                     46,942,000.00         46,942,000.00 5.540000%   216,715.57  0.00        216,715.57     0.00                   0.00        46,942,000.00

APO                    4,871,547.00          4,871,547.00  0.000000%   0.00        11,459.29   11,459.29      0.00                   0.00        4,860,087.71

B1                     2,101,000.00          2,101,000.00  5.550000%   9,717.13    2,236.43    11,953.56      0.00                   0.00        2,098,763.57

B2                     1,658,000.00          1,658,000.00  5.550000%   7,668.25    1,764.87    9,433.12       0.00                   0.00        1,656,235.13

B3                     1,327,000.00          1,327,000.00  5.550000%   6,137.38    1,412.54    7,549.92       0.00                   0.00        1,325,587.46

B4                     553,000.00            553,000.00    5.550000%   2,557.63    588.65      3,146.28       0.00                   0.00        552,411.35

B5                     332,000.00            332,000.00    5.550000%   1,535.50    353.40      1,888.90       0.00                   0.00        331,646.60

B6                     663,495.00            663,495.00    5.550000%   3,068.66    706.26      3,774.92       0.00                   0.00        662,788.74

R                      100.00                100.00        5.550000%   0.46        100.00      100.46         0.00                   0.00        0.00

Totals                 221,137,142.00        221,137,142.00            813,944.16  1,636,917.452,450,861.61   0.00                   0.00        216,627,790.40

Notional Classes

AIO1                   63,581,039.00         63,581,039.00 1.000000%   52,985.25   0.00        52,985.25      0.00                   0.00        62,617,339.60

AIO2                   223,541,070.00        223,541,070.001.000000%   186,284.22  0.00        186,284.22     0.00                   0.00        220,304,477.98

Totals                 287,122,109.00        287,122,109.00            239,269.47  0.00        239,269.47     0.00                   0.00        0.00

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)

A1                     86359BHX2             1,000.000000  2.958333    19.049310   22.007643   0.000000       0.000000               980.950690

A2                     86359BHY0             1,000.000000  3.691667    0.000000    3.691667    0.000000       0.000000               1,000.000000

A3                     86359BHZ7             1,000.000000  4.583333    0.000000    4.583333    0.000000       0.000000               1,000.000000

A4                     86359BJA0             1,000.000000  4.616667    0.000000    4.616667    0.000000       0.000000               1,000.000000

APO                    86359BJD4             1,000.000000  0.000000    2.352290    2.352290    0.000000       0.000000               997.647710

B1                     86359BJE2             1,000.000000  4.625002    1.064460    5.689462    0.000000       0.000000               998.935540

B2                     86359BJF9             1,000.000000  4.625000    1.064457    5.689457    0.000000       0.000000               998.935543

B3                     86359BJG7             1,000.000000  4.625004    1.064461    5.689465    0.000000       0.000000               998.935539

B4                     86359BJJ1             1,000.000000  4.625009    1.064467    5.689476    0.000000       0.000000               998.935533

B5                     86359BJK8             1,000.000000  4.625000    1.064458    5.689458    0.000000       0.000000               998.935542

B6                     86359BJL6             1,000.000000  4.624993    1.064454    5.689448    0.000000       0.000000               998.935546

R                      86359BJH5             1,000.000000  4.600000    1,000.0000001,004.6000000.000000       0.000000               0.000000

AIO1                   86359BJB8             1,000.000000  0.833350    0.000000    0.833350    0.000000       0.000000               984.842975

AIO2                   86359BJC6             1,000.000000  0.833333    0.000000    0.833333    0.000000       0.000000               985.521265

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)

A1                     84,953,000.00         3.550000%     251,319.29  0.00        0.00        251,319.29     0.00                   251,319.29  0.00

A2                     46,055,000.00         4.430000%     170,019.71  0.00        0.00        170,019.71     0.00                   170,019.71  0.00

A3                     31,681,000.00         5.500000%     145,204.58  0.00        0.00        145,204.58     0.00                   145,204.58  0.00

A4                     46,942,000.00         5.540000%     216,715.57  0.00        0.00        216,715.57     0.00                   216,715.57  0.00

APO                    4,871,547.00          0.000000%     0.00        0.00        0.00        0.00           0.00                   0.00        0.00

B1                     2,101,000.00          5.550000%     9,717.13    0.00        0.00        9,717.13       0.00                   9,717.13    0.00

B2                     1,658,000.00          5.550000%     7,668.25    0.00        0.00        7,668.25       0.00                   7,668.25    0.00

B3                     1,327,000.00          5.550000%     6,137.38    0.00        0.00        6,137.38       0.00                   6,137.38    0.00

B4                     553,000.00            5.550000%     2,557.63    0.00        0.00        2,557.63       0.00                   2,557.63    0.00

B5                     332,000.00            5.550000%     1,535.50    0.00        0.00        1,535.50       0.00                   1,535.50    0.00

B6                     663,495.00            5.550000%     3,068.66    0.00        0.00        3,068.66       0.00                   3,068.66    0.00

R                      100.00                5.550000%     0.46        0.00        0.00        0.46           0.00                   0.46        0.00

  Totals               221,137,142.00                      813,944.16  0.00        0.00        813,944.16     0.00                   813,944.16  0.00

Notional Classes

AIO1                   63,581,039.00         1.000000%     52,985.25   0.00        0.00        52,985.25      0.00                   52,985.25   0.00

AIO2                   223,541,070.00        1.000000%     186,284.22  0.00        0.00        186,284.22     0.00                   186,284.22  0.00

  Totals               287,122,109.00                      239,269.47  0.00        0.00        239,269.47     0.00                   239,269.47  0.00

Principal Distribution Detail

DISTRIBUTION IN DOLLARS

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

A1                     84,953,000.00         84,953,000.00 1,618,296.010.00        0.00        0.00           83,334,703.99          0.00

A2                     46,055,000.00         46,055,000.00 0.00        0.00        0.00        0.00           46,055,000.00          0.00

A3                     31,681,000.00         31,681,000.00 0.00        0.00        0.00        0.00           31,681,000.00          0.00

A4                     46,942,000.00         46,942,000.00 0.00        0.00        0.00        0.00           46,942,000.00          0.00

APO                    4,871,547.00          4,871,547.00  11,459.29   0.00        0.00        0.00           4,860,087.71           0.00

B1                     2,101,000.00          2,101,000.00  2,236.43    0.00        0.00        0.00           2,098,763.57           0.00

B2                     1,658,000.00          1,658,000.00  1,764.87    0.00        0.00        0.00           1,656,235.13           0.00

B3                     1,327,000.00          1,327,000.00  1,412.54    0.00        0.00        0.00           1,325,587.46           0.00

B4                     553,000.00            553,000.00    588.65      0.00        0.00        0.00           552,411.35             0.00

B5                     332,000.00            332,000.00    353.40      0.00        0.00        0.00           331,646.60             0.00

B6                     663,495.00            663,495.00    706.26      0.00        0.00        0.00           662,788.74             0.00

R                      100.00                100.00        100.00      0.00        0.00        0.00           0.00                   0.00

  Totals               219,588,547.00        221,137,142.001,636,917.45806,781.91  1,635,169.140.00           219,500,224.55         0.00

Other Information

          Current
Bankruptcy Loss        0.00
          Cumulative
Bankruptcy Loss        0.00
          Remaining
Bankruptcy Loss Limit  132,668.00

          Current Fraud
Loss                   0.00
          Cumulative
Fraud Loss             0.00
          Remaining
Fraud Loss Limit       4,422,743.00

          Current
Special Hazard Loss    0.00
Limit
          Cumulative
Special Hazard Loss    0.00
Limit
          Remaining
Special Hazard Loss    2,211,371.00
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
Tel: (212) 657-7781                          111 Wall Street, 14th Floor, Zone 3
Fax: (212) 657-4009                          New York, NY  10005

Page 1 of 1             Reports Available at (c) Copyright 2004
                       www.sf.citidirect.com Citigroup

STRUCTURED ASSET SECURITIES CORP MORT PASS THRU SER 2004-5H 8-K/A