EXECUTION

STRUCTURED ASSET SECURITIES CORPORATION

MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2003-3XS

TERMS AGREEMENT

Dated:  January 28, 2003

To:

Structured Asset Securities Corporation, as Depositor under the Trust Agreement dated as of January 1, 2003 (the "Trust Agreement").

Re:

Underwriting Agreement Standard Terms dated as of April 16, 1996 (the "Standard Terms," and together with this Terms Agreement, the "Agreement").

Series Designation:  Series 2003-3XS.

Terms of the Series 2003-3XS Certificates:  Structured Asset Securities Corporation Mortgage Pass-Through Certificates, Series 2003-3XS, Class A1, Class A2, Class A3, Class A4, Class A5, Class A6, Class A7, Class A8, Class A-IO, Class M1, Class M2, Class M3, Class P, Class X and Class R (the "Certificates") will evidence, in the aggregate, the entire beneficial ownership interest in a trust fund (the "Trust Fund").  The primary assets of the Trust Fund consist of conventional, first lien, fixed rate, fully amortizing, residential mortgage loans (the "Mortgage Loans") having a Scheduled Principal Balance as of the Cut-off Date of $312,014,748.25.  Only the Class A1, Class A2, Class A3, Class A4, Class A5, Class A6, Class A7, Class A8, Class A-IO, Class M1, Class M2 and Class M3 (the "Offered Certificates") are being sold pursuant to the terms hereof.

Registration Statement:  File Number 333-92104.

Certificate Ratings:  It is a condition to the issuance of the Class A1, Class A2, Class A3, Class A4, Class A5, Class A6, Class A7, Class A8 and Class A-IO Certificates that they be rated "Aaa" by Moody’s Investors Service, Inc. ("Moody’s") and "AAA" by Standard & Poor’s Rating Services, a division of The McGraw-Hill Companies, Inc. ("S&P" and, together Moody’s, the "Rating Agencies").  It is a condition to the issuance of the Class M1 Certificates that they be rated "Aa2" by Moody’s and "AA" by S&P.  It is a condition to the issuance of the Class M2 Certificates that they be rated "A2" by Moody’s and "A" by S&P.  It is a condition to the issuance of the Class M3 Certificates that they be rated "BBB" by S&P.

Terms of Sale of Offered Certificates:  The Depositor agrees to sell to Lehman Brothers Inc. (the "Underwriter") and the Underwriter agree to purchase from the Depositor, the Offered Certificates in the principal amounts and prices set forth on Schedule 1 annexed hereto.  The purchase price for the Offered Certificates shall be the Purchase Price Percentage set forth in Schedule 1, plus (in the case of all Offered Certificates other than the Class A1 Certificates) accrued interest at the initial interest rate per annum from and including the Cut-off Date up to, but not including, the Closing Date.  

The Underwriter will offer the Offered Certificates to the public from time to time in negotiated transactions or otherwise at varying prices to be determined at the time of sale.

Cut-off Date:  January 1, 2003.

Closing Date:  10:00 A.M., New York time, on or about January 30, 2003.  On the Closing Date, the Depositor will deliver the Offered Certificates to the Underwriter against payment therefor for the account of the Underwriter.

Counsel:  McKee Nelson LLP will act as counsel for the Underwriter.

Closing; Notice Address:  Notwithstanding anything to the contrary in the Standard Terms, the Closing shall take place at the offices of counsel for the Representative, McKee Nelson LLP, 1919 M Street, Suite 800, Washington D.C. 20036 and any notices delivered to each of the Representative and the Depositor shall be delivered to it at 745 Seventh Avenue, 7th Floor, New York, New York  10019.

If the foregoing is in accordance with your understanding of our agreement, please sign and return to us a counterpart hereof, whereupon this instrument along with all counterparts will become a binding agreement between the Depositor and the Underwriter in accordance with its terms.

LEHMAN BROTHERS INC.

By: /s/ Joseph J. Kelly                                    

Name: Joseph J. Kelly

Title:   Senior Vice President

Accepted:

STRUCTURED ASSET SECURITIES

CORPORATION

By:

/s/ Ellen V. Kiernan                                    

Name: Ellen V. Kiernan

Title:   Senior Vice President

Schedule 1

Lehman Brothers Inc.

	Initial Certificate		Purchase
	Principal (or Notional)	Certificate	Price
Class	Amount(1)	Interest Rate(2)(3)	Percentage
Class A1	$98,181,000	2.01%	100.00%
Class A2	$26,156,000	3.42%	100.00%
Class A3	$18,103,000	4.02%	100.00%
Class A4	$24,675,000	4.87%	100.00%
Class A5	$11,618,000	5.67%	100.00%
Class A6	$75,000,000	4.59%	100.00%
Class A7	$  5,317,000	5.68%	100.00%
Class A8(4)	$28,784,000	4.73%	100.00%
Class A-IO	(5)	5.00%	100.00%
Class M1	$13,260,000	5.13%	100.00%
Class M2	$  6,240,000	5.33%	100.00%
Class M3	$  4,680,000	5.83%	100.00%

(1)

Approximate.

(2)

If the optional purchase of the mortgage loans is not exercised on the initial purchase date as described in the prospectus supplement, beginning with the next following distribution date, the interest rate for each Class A1, Class A2, Class A3, Class A4, Class A5, Class A6, Class A7 and Class A8 Certificate then outstanding will increase by 0.50% and the interest rate for each Class M1, Class M2 and Class M3 Certificate then outstanding will increase by 0.75%.

(3)

Except with respect to the Class A-IO Certificates, subject to the Net Funds Cap, as described in the prospectus supplement under "Description of the Certificates—Distributions of Interest."

(4)

The Class A8 Certificates will not receive accelerated payments of principal to the same extent as the other senior certificates, since accelerated principal distributions with respect to such class generally will not be made until February 2006.

(5)

The Class A-IO Certificates are interest-only certificates; they will not be entitled to payments of principal and will accrue interest on their notional amounts, as described in the prospectus supplement. Interest will not be payable on the Class A-IO Certificates after the distribution date in January 2005.