|                                                                                                                                                                                                                                     |                                                   |  |             |        
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ | ------------------------------------------------- |  | ----------- | -------
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|Holders of Record, holding 5% or more of the outstanding balance for Structured Asset Securities Corporation Mortgage Pass-Through Certificates Series 2003-8 as reflected in the security position listing as of December 31, 2003.
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|Class                                                                                                                                                                                                                                | Name and Address of Holder                        |  | Amount Held | % Class
|1-A1                                                                                                                                                                                                                                 | Deutsche Bank Trust Co Americas                   |  | 74,948,000  | 100%   
|                                                                                                                                                                                                                                     | 648 Grassmere Park Road                           |  |             |        
|                                                                                                                                                                                                                                     | Nashville, TN 37211                               |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|1-A2                                                                                                                                                                                                                                 | Citigroup Global Markets Inc./Salomon Brothers    |  | 51,067,000  | 100%   
|                                                                                                                                                                                                                                     | 333 W. 34th Street, 3rd Floor                     |  |             |        
|                                                                                                                                                                                                                                     | New York, NY 10001                                |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|1-A3                                                                                                                                                                                                                                 | JPMorgan Chase Bank                               |  | 25,000,000  | 100%   
|                                                                                                                                                                                                                                     | 14201 Dallas Parkway                              |  |             |        
|                                                                                                                                                                                                                                     | Dallas, TX 75254                                  |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|1-A4                                                                                                                                                                                                                                 | JPMorgan Chase Bank                               |  | 5,000,000   | 11%    
|                                                                                                                                                                                                                                     | 14201 Dallas Parkway                              |  |             |        
|                                                                                                                                                                                                                                     | Dallas, TX 75254                                  |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     | Mellon Bank/Safekeeping                           |  | 40,393,000  | 89%    
|                                                                                                                                                                                                                                     | 500 Grant Street                                  |  |             |        
|                                                                                                                                                                                                                                     | 151-0440                                          |  |             |        
|                                                                                                                                                                                                                                     | Pittsburgh, PA 15259-0001                         |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|1-A5                                                                                                                                                                                                                                 | LBI-Lehman Government Securities Inc. (LBI)       |  | 1,000       | 100%   
|                                                                                                                                                                                                                                     | 70 Hudson St.                                     |  |             |        
|                                                                                                                                                                                                                                     | Jersey City, NJ 7302                              |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|1-A6                                                                                                                                                                                                                                 | Citigroup Global Markets Inc./Salomon Brothers    |  | 33,127,016  | 100%   
|                                                                                                                                                                                                                                     | 333 W. 34th Street, 3rd Floor                     |  |             |        
|                                                                                                                                                                                                                                     | New York, NY 10001                                |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|1-AX                                                                                                                                                                                                                                 | JP Morgan Chase Bank/Greenwich Capital            |  | 16,292,990  | 100%   
|                                                                                                                                                                                                                                     | 4 New York Plaza, 21st Floor                      |  |             |        
|                                                                                                                                                                                                                                     | New York, NY 10004                                |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|1-AP                                                                                                                                                                                                                                 | LBI-Lehman Government Securities Inc. (LBI)       |  | 679,945     | 100%   
|                                                                                                                                                                                                                                     | 70 Hudson St.                                     |  |             |        
|                                                                                                                                                                                                                                     | Jersey City, NJ 7302                              |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|2-A1                                                                                                                                                                                                                                 | Bank of New York/Investment Account               |  | 69,221,000  | 100%   
|                                                                                                                                                                                                                                     | 111 Sanders Creek                                 |  |             |        
|                                                                                                                                                                                                                                     | Barclays                                          |  |             |        
|                                                                                                                                                                                                                                     | Est Syracuse, NY 13057                            |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|2-A3                                                                                                                                                                                                                                 | Bank of New York                                  |  | 5,000,000   | 12%    
|                                                                                                                                                                                                                                     | One Wall Street                                   |  |             |        
|                                                                                                                                                                                                                                     | New York, NY 10286                                |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     | JPMorgan Chase Bank                               |  | 11,000,000  | 26%    
|                                                                                                                                                                                                                                     | 14201 Dallas Parkway                              |  |             |        
|                                                                                                                                                                                                                                     | Dallas, TX 75254                                  |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     | Wells Fargo                                       |  | 5,000,000   | 12%    
|                                                                                                                                                                                                                                     | Issuer Services                                   |  |             |        
|                                                                                                                                                                                                                                     | c/o ADP Proxy Services                            |  |             |        
|                                                                                                                                                                                                                                     | 51 Mercedes Way                                   |  |             |        
|                                                                                                                                                                                                                                     | Edgewood, NY 11717                                |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     | Mellon Trust of New England, National Association |  | 3,051,000   | 7%     
|                                                                                                                                                                                                                                     | 525 William Penn Place, Suite 3418                |  |             |        
|                                                                                                                                                                                                                                     | Pittsburgh, PA 15259                              |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     | Citibank                                          |  | 6,475,000   | 15%    
|                                                                                                                                                                                                                                     | 3800 Citibank Center B3-15                        |  |             |        
|                                                                                                                                                                                                                                     | Tampa, FL 33610                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     | SSB&T Co.                                         |  | 9,800,000   | 23%    
|                                                                                                                                                                                                                                     | 1776 Heritage Dr.                                 |  |             |        
|                                                                                                                                                                                                                                     | Global Corporate Action Unit JAB 5NW              |  |             |        
|                                                                                                                                                                                                                                     | No. Quincy, MA 2171                               |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|2-A4                                                                                                                                                                                                                                 | LBI-Lehman Government Securities Inc. (LBI)       |  | 1,000       | 100%   
|                                                                                                                                                                                                                                     | 70 Hudson St.                                     |  |             |        
|                                                                                                                                                                                                                                     | Jersey City, NJ 7302                              |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|2-A5                                                                                                                                                                                                                                 | Citibank                                          |  | 75,000,000  | 60%    
|                                                                                                                                                                                                                                     | 3800 Citibank Center B3-15                        |  |             |        
|                                                                                                                                                                                                                                     | Tampa, FL 33610                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     | Deutsche Bank Trust Co Americas                   |  | 50,000,000  | 40%    
|                                                                                                                                                                                                                                     | 648 Grassmere Park Road                           |  |             |        
|                                                                                                                                                                                                                                     | Nashville, TN 37211                               |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|2-A6                                                                                                                                                                                                                                 | JP Morgan Chase Bank/Greenwich Capital            |  | 25,000,000  | 100%   
|                                                                                                                                                                                                                                     | 4 New York Plaza, 21st Floor                      |  |             |        
|                                                                                                                                                                                                                                     | New York, NY 10004                                |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|2-A7                                                                                                                                                                                                                                 | Citigroup Global Markets Inc./Salomon Brothers    |  | 8,800,000   | 34%    
|                                                                                                                                                                                                                                     | 333 W. 34th Street, 3rd Floor                     |  |             |        
|                                                                                                                                                                                                                                     | New York, NY 10001                                |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     | Citibank                                          |  | 16,200,000  | 62%    
|                                                                                                                                                                                                                                     | 3800 Citibank Center B3-15                        |  |             |        
|                                                                                                                                                                                                                                     | Tampa, FL 33610                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|2-A8                                                                                                                                                                                                                                 | US Bank NA                                        |  | 25,000,000  | 100%   
|                                                                                                                                                                                                                                     | Attn: Securities Control                          |  |             |        
|                                                                                                                                                                                                                                     | 1555 N. Rivercenter Dr., Suite 0300               |  |             |        
|                                                                                                                                                                                                                                     | Milwaukee, WI 53212                               |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|2-A9                                                                                                                                                                                                                                 | Citibank                                          |  | 30,750,000  | 30%    
|                                                                                                                                                                                                                                     | 3800 Citibank Center B3-15                        |  |             |        
|                                                                                                                                                                                                                                     | Tampa, FL 33610                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     | SSB&T Co.                                         |  | 32,250,000  | 32%    
|                                                                                                                                                                                                                                     | 1776 Heritage Dr.                                 |  |             |        
|                                                                                                                                                                                                                                     | Global Corporate Action Unit JAB 5NW              |  |             |        
|                                                                                                                                                                                                                                     | No. Quincy, MA 2171                               |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     | Deutsche Bank Trust Co Americas                   |  | 28,071,000  | 28%    
|                                                                                                                                                                                                                                     | 648 Grassmere Park Road                           |  |             |        
|                                                                                                                                                                                                                                     | Nashville, TN 37211                               |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     | UFJ Trust Company of New York                     |  | 6,500,000   | 6%     
|                                                                                                                                                                                                                                     | 666 Fifth Avenue, 33rd Floor                      |  |             |        
|                                                                                                                                                                                                                                     | New York, NY 11217                                |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|2-A10                                                                                                                                                                                                                                | Citibank                                          |  | 17,582,000  | 100%   
|                                                                                                                                                                                                                                     | 3800 Citibank Center B3-15                        |  |             |        
|                                                                                                                                                                                                                                     | Tampa, FL 33610                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|2-A11                                                                                                                                                                                                                                | David Lerner Associates, Inc.                     |  | 781,000     | 100%   
|                                                                                                                                                                                                                                     | 477 Jericho Turnpike                              |  |             |        
|                                                                                                                                                                                                                                     | Synosset, NY 11791                                |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|2-A12                                                                                                                                                                                                                                | Credit Suisse First Boston LLC                    |  | 16,613,040  | 100%   
|                                                                                                                                                                                                                                     | Issuer Services                                   |  |             |        
|                                                                                                                                                                                                                                     | c/o ADP Proxy Services                            |  |             |        
|                                                                                                                                                                                                                                     | 51 Mercedes Way                                   |  |             |        
|                                                                                                                                                                                                                                     | Edgewood, NY 11717                                |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|2-A13                                                                                                                                                                                                                                | Nomura Fix                                        |  | 101,071,000 | 100%   
|                                                                                                                                                                                                                                     | 2 World Financial Center, Bldg B                  |  |             |        
|                                                                                                                                                                                                                                     | New York, NY 10281-1198                           |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|2-AX                                                                                                                                                                                                                                 | Bear Stearns Securities Corp.                     |  | 34,039,924  | 100%   
|                                                                                                                                                                                                                                     | One Metrotech Center North, 4th Floor             |  |             |        
|                                                                                                                                                                                                                                     | New York, NY 11201-3862                           |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|2-PAX                                                                                                                                                                                                                                | US Bank NA                                        |  | 6,603,605   | 100%   
|                                                                                                                                                                                                                                     | Attn: Securities Control                          |  |             |        
|                                                                                                                                                                                                                                     | 1555 N. Rivercenter Dr., Suite 0300               |  |             |        
|                                                                                                                                                                                                                                     | Milwaukee, WI 53212                               |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|2-AP                                                                                                                                                                                                                                 | LBI-Lehman Government Securities Inc. (LBI)       |  | 1,462,879   | 100%   
|                                                                                                                                                                                                                                     | 70 Hudson St.                                     |  |             |        
|                                                                                                                                                                                                                                     | Jersey City, NJ 7302                              |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|1B1                                                                                                                                                                                                                                  | SSB&T Co.                                         |  | 599,000     | 100%   
|                                                                                                                                                                                                                                     | 1776 Heritage Dr.                                 |  |             |        
|                                                                                                                                                                                                                                     | Global Corporate Action Unit JAB 5NW              |  |             |        
|                                                                                                                                                                                                                                     | No. Quincy, MA 2171                               |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|1B2                                                                                                                                                                                                                                  | Deutsche Bank Trust Co Americas                   |  | 843,200     | 94%    
|                                                                                                                                                                                                                                     | 648 Grassmere Park Road                           |  |             |        
|                                                                                                                                                                                                                                     | Nashville, TN 37211                               |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     | JPMorgan Chase Bank                               |  | 55,800      | 6%     
|                                                                                                                                                                                                                                     | 14201 Dallas Parkway                              |  |             |        
|                                                                                                                                                                                                                                     | Dallas, TX 75254                                  |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|2B1                                                                                                                                                                                                                                  | Bank of New York                                  |  | 11,972,000  | 100%   
|                                                                                                                                                                                                                                     | One Wall Street                                   |  |             |        
|                                                                                                                                                                                                                                     | New York, NY 10286                                |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|2B2                                                                                                                                                                                                                                  | Deseret Trust Company                             |  | 3,112,000   | 100%   
|                                                                                                                                                                                                                                     | Gateway Tower East                                |  |             |        
|                                                                                                                                                                                                                                     | 10 East South Temple, Suite 470                   |  |             |        
|                                                                                                                                                                                                                                     | Salt Lake City, UT 84133                          |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|B3                                                                                                                                                                                                                                   | LBI-Lehman Government Securities Inc. (LBI)       |  | 2,893,000   | 100%   
|                                                                                                                                                                                                                                     | 70 Hudson St.                                     |  |             |        
|                                                                                                                                                                                                                                     | Jersey City, NJ 7302                              |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|                                                                                                                                                                                                                                     |                                                   |  |             |        
|R                                                                                                                                                                                                                                    | TFINN & Co                                        |  | 100         | 100%   
|                                                                                                                                                                                                                                     | C/O Chase Manhattan Bank                          |  |             |        
|                                                                                                                                                                                                                                     | P.O. Box 5000                                     |  |             |        
|                                                                                                                                                                                                                                     | Dept 6583 Outsourcing Services                    |  |             |        
|                                                                                                                                                                                                                                     | Newark, NJ 07101                                  |  |             |