|Exhibit 99.4
SASCO Series 2003-8Aggregate Statement of Principal and Interest Distributions to Certificateholders
for January 2003 to December 2003
|---------------------------------------------------------------------------------------------------------------------------------------------------
|Class                                                                                                                                              
|RI                                                                                                                                                 
|1-A1                                                                                                                                               
|1-A2                                                                                                                                               
|1-A3                                                                                                                                               
|1-A4                                                                                                                                               
|1-A5                                                                                                                                               
|1-A6                                                                                                                                               
|1-AP                                                                                                                                               
|1-AX                                                                                                                                               
|1B1                                                                                                                                                
|1B2                                                                                                                                                
|1B4                                                                                                                                                
|1B5                                                                                                                                                
|1B6                                                                                                                                                
|2-A1                                                                                                                                               
|2-A10                                                                                                                                              
|2-A11                                                                                                                                              
|2-A12                                                                                                                                              
|2-A13                                                                                                                                              
|2-A2                                                                                                                                               
|2-A3                                                                                                                                               
|2-A4                                                                                                                                               
|2-A5                                                                                                                                               
|2-A6                                                                                                                                               
|2-A7                                                                                                                                               
|2-A8                                                                                                                                               
|2-A9                                                                                                                                               
|2-AP                                                                                                                                               
|2-AX                                                                                                                                               
|2-PAX                                                                                                                                              
|2B1                                                                                                                                                
|2B2                                                                                                                                                
|2B4                                                                                                                                                
|2B5                                                                                                                                                
|2B6                                                                                                                                                
|B3                                                                                                                                                 
|R                                                                                                                                                  
|E                                                                                                                                                  
|P