Structured Asset Securities Corporation  Mortgage Pass-Through Certificates, Series
2004-5H
Distribution Date:     09/27/2004
Record Date:           08/31/2004

Distribution Summary

DISTRIBUTION IN DOLLARS

                                             Prior         Pass-                                                                                  Current
                       Original              Principal     Through       Interest   Principal   Total          Deferred               Realized    Principal
Class                  Balance               Balance       Rate          DistributedDistributed 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         61,087,782.02 3.550000%     180,718.02 3,010,922.223,191,640.24   0.00                   0.00        58,076,859.80

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          4,589,396.29  0.000000%     0.00       52,718.32   52,718.32      0.00                   0.00        4,536,677.97

B1                     2,101,000.00          2,084,988.91  5.550000%     9,643.07   2,360.39    12,003.46      0.00                   0.00        2,082,628.52

B2                     1,658,000.00          1,645,364.90  5.550000%     7,609.81   1,862.70    9,472.51       0.00                   0.00        1,643,502.20

B3                     1,327,000.00          1,316,887.33  5.550000%     6,090.60   1,490.83    7,581.43       0.00                   0.00        1,315,396.50

B4                     553,000.00            548,785.75    5.550000%     2,538.13   621.27      3,159.40       0.00                   0.00        548,164.48

B5                     332,000.00            329,469.92    5.550000%     1,523.80   372.99      1,896.79       0.00                   0.00        329,096.93

B6                     663,495.00            658,439.90    5.550000%     3,045.28   745.32      3,790.60       0.00                   0.00        657,694.58

R                      100.00                0.00          5.550000%     0.00       0.00        0.00           0.00                   0.00        0.00

Totals                 221,137,142.00        196,939,115.02              743,108.57 3,071,094.043,814,202.61   0.00                   0.00        191,017,668.49

Notional Classes

AIO1                   63,581,039.00         51,387,424.77 1.000000%     42,822.85  0.00        42,822.85      0.00                   0.00        50,590,013.86

AIO2                   223,541,070.00        175,810,634.041.000000%     146,508.86 0.00        146,508.86     0.00                   0.00        169,788,789.60

Totals                 287,122,109.00        227,198,058.81              189,331.71 0.00        189,331.71     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)  DistributedDistributed Interest       Loss                   Balance
                                             (3/2 x 1000)                (6/2 x     (7/2 x 1000)(8/2 x 1000)   (9/2 x 1000)           (10/2 x
                                                                         1000)                                                        1000)

A1                     86359BHX2             719.077396    2.127271      35.442212  37.569482   0.000000       0.000000               683.635184

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             942.081907    0.000000      10.821679  10.821679   0.000000       0.000000               931.260228

B1                     86359BJE2             992.379300    4.589752      1.123460   5.713213    0.000000       0.000000               991.255840

B2                     86359BJF9             992.379312    4.589753      1.123462   5.713215    0.000000       0.000000               991.255850

B3                     86359BJG7             992.379299    4.589751      1.123459   5.713210    0.000000       0.000000               991.255840

B4                     86359BJJ1             992.379295    4.589747      1.123454   5.713201    0.000000       0.000000               991.255841

B5                     86359BJK8             992.379277    4.589759      1.123464   5.713223    0.000000       0.000000               991.255813

B6                     86359BJL6             992.381103    4.589756      1.123324   5.713080    0.000000       0.000000               991.257779

R                      86359BJH5             0.000000      0.000000      0.000000   0.000000    0.000000       0.000000               0.000000

AIO1                   86359BJB8             808.219330    0.673516      0.000000   0.673516    0.000000       0.000000               795.677684

AIO2                   86359BJC6             786.480238    0.655400      0.000000   0.655400    0.000000       0.000000               759.541813

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                     61,087,782.02         3.550000%     180,718.02    0.00       0.00        180,718.02     0.00                   180,718.02  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                    4,589,396.29          0.000000%     0.00          0.00       0.00        0.00           0.00                   0.00        0.00

B1                     2,084,988.91          5.550000%     9,643.07      0.00       0.00        9,643.07       0.00                   9,643.07    0.00

B2                     1,645,364.90          5.550000%     7,609.81      0.00       0.00        7,609.81       0.00                   7,609.81    0.00

B3                     1,316,887.33          5.550000%     6,090.60      0.00       0.00        6,090.60       0.00                   6,090.60    0.00

B4                     548,785.75            5.550000%     2,538.13      0.00       0.00        2,538.13       0.00                   2,538.13    0.00

B5                     329,469.92            5.550000%     1,523.80      0.00       0.00        1,523.80       0.00                   1,523.80    0.00

B6                     658,439.90            5.550000%     3,045.28      0.00       0.00        3,045.28       0.00                   3,045.28    0.00

R                      0.00                  5.550000%     0.00          0.00       0.00        0.00           0.00                   0.00        0.00

  Totals               196,939,115.02                      743,108.57    0.00       0.00        743,108.57     0.00                   743,108.57  0.00

Notional Classes

AIO1                   51,387,424.77         1.000000%     42,822.85     0.00       0.00        42,822.85      0.00                   42,822.85   0.00

AIO2                   175,810,634.04        1.000000%     146,508.86    0.00       0.00        146,508.86     0.00                   146,508.86  0.00

  Totals               227,198,058.81                      189,331.71    0.00       0.00        189,331.71     0.00                   189,331.71  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)

A1                     84,953,000.00         61,087,782.02 3,010,922.22  0.00       0.00        0.00           58,076,859.80          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          4,589,396.29  52,718.32     0.00       0.00        0.00           4,536,677.97           0.00

B1                     2,101,000.00          2,084,988.91  2,360.39      0.00       0.00        0.00           2,082,628.52           0.00

B2                     1,658,000.00          1,645,364.90  1,862.70      0.00       0.00        0.00           1,643,502.20           0.00

B3                     1,327,000.00          1,316,887.33  1,490.83      0.00       0.00        0.00           1,315,396.50           0.00

B4                     553,000.00            548,785.75    621.27        0.00       0.00        0.00           548,164.48             0.00

B5                     332,000.00            329,469.92    372.99        0.00       0.00        0.00           329,096.93             0.00

B6                     663,495.00            658,439.90    745.32        0.00       0.00        0.00           657,694.58             0.00

R                      100.00                0.00          0.00          0.00       0.00        0.00           0.00                   0.00

  Totals               219,588,547.00        196,939,115.023,071,094.04  736,001.36 3,069,354.460.00           193,868,020.98         0.00

Collateral Summary

ASSET CHARACTERISTICS

                       Cut-Off               Prior         Current

Aggregate Stated
Principal Balance      221,137,143.13        196,939,114.49193,868,020.37

Loan Count             1,666                 1,527         1,507

Weighted Average Coupon
Rate (WAC)             6.231538%             6.199537%     N/A

Net Weighted Average
Coupon Rate (Net WAC)  5.975038%             5.681595%     N/A

Weighted Average
Maturity (WAM in       349                   343           342
months)

AVAILABLE PRINCIPAL    AVAILABLE INTEREST

PO Principal           Total Principal
Scheduled Interest     1,017,443.01
636.88                 25,027.27
Less:                  Master Servicing Fees 0.00
Sub Servicing Fees     41,028.99
Trustee Fees           1,066.98
Insurance Fees         42,906.84
Uncompensated PPIS     0.00
Relief Act Shortfall   0.00
Other Interest
Reductions             0.00
0.00                   0.00
TOTAL AVAILABLE
INTEREST               932,440.20

Delinquency Information

                       1 Month               2 Months      3+ Months     Totals

Delinquency

Scheduled Principal
Balance                203,943.25            0.00          0.00          203,943.25
Percentage of Total
Pool Balance           0.1052%               0.0000%       0.0000%       0.1052%
Number of Loans        4                     0             0             4

Percentage of Total
Loans                  0.2654%               0.0000%       0.0000%       0.2654%
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          152,347.88 152,347.88
Percentage of Total Pool Balance             0.0000%       0.0000%       0.0786%    0.0786%

Number of Loans                              0             0             2          2
Percentage of Total
Loans                                        0.0000%       0.0000%       0.1327%    0.1327%

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                                      203,943.25    0.00          152,347.88 356,291.13
Percentage of Total Pool Balance             0.1052%       0.0000%       0.0786%    0.1838%

Number of Loans                              4             0             2          6
Percentage of Total
Loans                                        0.2654%       0.0000%       0.1327%    0.3981%

Principal and Interest
Advances               682,619.02

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     2
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 2004 Citigroup

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