Structured Asset Securities Corporation  Mortgage Pass-Through
Certificates,  Series 2003-14

Schedule of Year-To-Date Principal and Interest Distributions to
Certificateholders for 2003

Class        Interest           Principal PaidRealized    Ending Balance
             Distribution                     Losses

A1I          2,611,362.95       25,362,085.50 0.00        74,637,914.50
A1II         1,729,599.05       4,912,553.71  0.00        44,303,446.29
A1III        8,072,013.48       44,245,453.67 0.00        189,981,546.33
A2I          689,109.67         6,340,521.38  0.00        18,659,478.62
A2III        195,436.00         1,071,251.27  0.00        4,599,748.73
A3I          4,726,920.92       37,561,755.85 0.00        110,540,244.15
A4I          3,336,741.54       25,362,085.50 0.00        74,637,914.50
A5I          801,300.38         21,081,472.71 0.00        62,040,527.29
A6I          3,057,574.48       0.00          0.00        62,040,527.29
A7I          752,368.32         0.00          0.00        19,627,000.00
AP1          0.00               180,949.37    0.00        3,680,094.63
AP2          0.00               21,638.22     0.00        1,013,357.78
AX1          678,139.77         0.00          0.00        13,033,231.62
AX2          106,484.84         0.00          0.00        2,651,690.95
B11_2        460,426.12         89,826.28     0.00        12,010,173.72
B21_2        115,068.47         22,449.16     0.00        3,001,550.84
B3           119,574.12         23,602.93     0.00        3,132,397.07
B41_2        41,818.85          8,158.62      0.00        1,090,841.38
B51_2        31,354.64          6,117.10      0.00        817,882.90
B61_2        42,077.50          8,209.05      0.00        1,097,587.95
E            0.00               0.00          0.00        0.00
III_B1       111,315.34         22,376.59     0.00        2,935,623.41
III_B2       46,362.57          9,319.80      0.00        1,222,680.20
III_B4       18,552.54          3,729.43      0.00        489,270.57
III_B5       13,886.19          2,791.40      0.00        366,208.60
III_B6       14,049.36          2,824.15      0.00        370,511.85
P            85,039.72          0.00          0.00        0.00
PAX1         233,710.62         0.00          0.00        5,716,619.52
R            0.48               100.00        0.00        0.00