8-K 1 sasc0026_200205.htm MONTHLY DISTRIBUTION STATEMENTS SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report: March 28, 2002
(Date of earliest event reported)

Structured Asset Securities Corporation
(as Depositor under the Trust Agreement, dated as of March 1, 2002,
providing for the issuance of Mortgage Pass-Through Certificates,
Series 2002-6)

Structured Asset Securities Corporation
(Exact name of registrant as specified in charter)

Delaware 333-82904 74-2440850
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)

101 Hudson Street, Jersey City, New Jersey 07302
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code (201) 524-2437

No Change
(Former name or former address, if changed since last report.)

ITEM 5. OTHER EVENTS

This current report on Form 8-K relates to the monthly distribution
reported to the holders of Structured Asset Securities Corporation
Mortgage Pass-Through Certificates Series 2002-6,
which was made on May 28, 2002.

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to Section 5.02 of the
Trust Agreement for distribution on May 28, 2002.

Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has duly caused this report to be signed on behalf of
the Registrant by the undersigned thereunto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION, IN
ITS CAPACITY AS TRUSTEE
UNDER THE TRUST AGREEMENT ON
BEHALF OF STRUCTURED ASSET SECURITIES CORPORATION

By: /s Russell Goldenberg
Russell Goldenberg,
Group Senior Vice President

Date: May 28, 2002

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

05/28/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

05/28/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

04/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

06/25/2002

SERIES 2002-6

RECORD DATE:

04/30/2002

ABN AMRO ACCT: 67-8977-10-9

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

RITA LOPEZ (312) 904-0351

CHRISTINE PAIDOSH (714) 238-6707

RITA.LOPEZ@ABNAMRO.COM

CHRISTINE.PAIDOSH@ABNAMRO.COM

PAGE(S)

ISSUE ID:

SASC0026

CLOSING DATE:

3/28/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

4/25/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

4/25/2032

SASC0026_200205_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

OTHER RELATED INFORMATION - SASC0026

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 9

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 10

MODIFIED LOAN DETAIL

PAGE 11

REALIZED LOSS DETAIL

PAGE 12

HISTORICAL REO REPORT

PAGE 13

PARTIES TO THE TRANSACTION

ISSUER: STRUCTURED ASSET SECURITIES CORPORATION

DEPOSITOR: STRUCTURED ASSET SECURITIES CORPORATION

UNDERWRITER: LEHMAN BROTHERS, INC.

MASTER SERVICER: AURORA LOAN SERVICES, INC.

RATING AGENCY: STANDARD & POOR'S CORPORATION/FITCH, INC.

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 1 OF 13





	ABN AMRO

	LASALLE BANK		N.A.
*STRUCTURED ASSET SECURITIES CORPORATION*

										*STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR*																											STATEMENT DATE:							05/28/2002

										*AURORA LOAN SERVICES INC., AS MASTER SERVICER*																											PAYMENT DATE:					05/28/2002

WAC:						7.254909%				*MORTGAGE PASS-THROUGH CERTIFICATES*																											PRIOR PAYMENT:						04/25/2002
																																		NEXT PAYMENT:						06/25/2002
WAMM:						323				*SERIES 2002-6*
																																		RECORD DATE:							04/30/2002
										*UPPER TIER REMIC*
										*ABN AMRO ACCT: 67-8977-10-9*


									ORIGINAL							OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST				INTEREST			PASS-THROUGH
				CLASS				FACE VALUE (1)								BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)				ADJUSTMENT			RATE

			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000						PER $ 1000		PER $ 1000	NEXT RATE(3)
	1-A1						126,600,000.00					120,622,329.90					4,155,950.73			0.00			0.00				116,466,379.17				653,370.95					0.00			6.50000000%
	86358RZF7													952.783016588			32.827414929			0.000000000			0.000000000				919.955601659					5.160907978				0.000000000					FIXED

	1-A2						19,284,000.00					19,284,000.00					0.00			0.00			0.00				19,284,000.00				104,455.00					0.00			6.50000000%
	86358RZG5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.416666667				0.000000000					FIXED

	1-A3						10,000,000.00					10,000,000.00					0.00			0.00			0.00				10,000,000.00				54,166.67					0.00			6.50000000%
	86358RZH3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.416667000				0.000000000					FIXED

	1-A4						9,200,000.00					9,200,000.00					0.00			0.00			0.00				9,200,000.00				49,833.33					0.00			6.50000000%
	86358RZJ9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.416666304				0.000000000					FIXED

	1-A5						19,900,000.00					19,900,000.00					0.00			0.00			0.00				19,900,000.00				107,791.67					0.00			6.50000000%
	86358RZK6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.416666834				0.000000000					FIXED

	2-A1						74,560,000.00					73,151,437.52					922,165.56			0.00			0.00				72,229,271.96				380,997.07					0.00			6.25000000%
	86358RZL4													981.108335837			12.368100322			0.000000000			0.000000000				968.740235515					5.109939244				0.000000000					FIXED

	2-A2						6,700,000.00					6,700,000.00					0.00			0.00			0.00				6,700,000.00				34,895.83					0.00			6.25000000%
	86358RZM2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.208332836				0.000000000					FIXED

	3-A1						117,000,000.00					117,000,000.00					0.00			0.00			0.00				117,000,000.00				609,375.00					0.00			6.25000000%
	86358RZN0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.208333333				0.000000000					FIXED

	3-A2						17,402,000.00					17,402,000.00					0.00			0.00			0.00				17,402,000.00				97,886.25					0.00			6.75000000%
	86358RZP5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.625000000				0.000000000					FIXED

	3-A3						8,666,666.67				N	8,666,666.67					0.00			0.00			0.00				8,666,666.67				48,750.00					0.00			6.75000000%
	86358RZQ3													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.624999998				0.000000000					6.750000000%

	3-A4						20,000,000.00					18,855,259.28					1,357,281.12			0.00			0.00				17,497,978.16				106,060.83					0.00			6.75000000%
	86358RZR1													942.762964000			67.864056000			0.000000000			0.000000000				874.898908000					5.303041500				0.000000000					FIXED

	3-A5						63,000,000.00					60,336,764.85					2,395,762.82			0.00			0.00				57,941,002.03				339,394.30					0.00			6.75000000%
	86358RZS9													957.726426190			38.027981270			0.000000000			0.000000000				919.698444921					5.387211111				0.000000000					FIXED

	3-A6						14,000,000.00					12,963,560.90					2,548,092.01			0.00			72,920.03				10,488,388.92				0.00					0.00			6.75000000%
	86358RZT7													925.968635714			182.006572143			0.000000000			5.208573571				749.170637143					0.000000000				0.000000000					FIXED

	3-A7						1,683,000.00					1,692,466.88					0.00			0.00			9,520.13				1,701,987.01				0.00					0.00			6.75000000%
	86358RZU4													1005.625002971			0.000000000			0.000000000			5.656642900				1011.281645870					0.000000000				0.000000000					FIXED

	IAX						27,433,344.00				N	26,514,797.71					0.00			0.00			0.00				26,092,957.41				13,171.29					0.00			0.59610313%
	86358RZW0													966.517159191			0.000000000			0.000000000			0.000000000				951.140240504					0.480119740				0.000000000					N/A

	PAX						14,892,451.00				N	14,879,748.70					0.00			0.00			0.00				14,789,965.59				78,619.43					0.00			6.34038337%
	86358RZX8													999.147064509			0.000000000			0.000000000			0.000000000				993.118297989					5.279146462				0.000000000					6.340854042%

	AP						8,900,452.00					8,855,861.11					26,351.07			0.00			0.00				8,829,510.04				0.00					0.00			0.00000000%
	86358RZY6													994.990042079			2.960644021			0.000000000			0.000000000				992.029398058					0.000000000				0.000000000					N/A

	AX						11,747,098.00				N	10,931,360.17					0.00			0.00			0.00				9,917,250.50				59,744.77					0.00			6.55853637%
	86358RZZ3													930.558353221			0.000000000			0.000000000			0.000000000				844.229825954					5.085917390				0.000000000					6.558140433%

	B1						13,373,000.00					13,358,475.05					14,619.93			0.00			0.00				13,343,855.12				73,204.98					0.00			6.57604791%
	86358RA23													998.913860016			1.093242354			0.000000000			0.000000000				997.820617662					5.474088088				0.000000000					6.576139360%

	B2						5,882,000.00					5,875,611.33					6,430.45			0.00			0.00				5,869,180.88				32,198.58					0.00			6.57604791%
	86358RA31													998.913860932			1.093242095			0.000000000			0.000000000				997.820618837					5.474087045				0.000000000					6.576139360%

	B3						3,209,000.00					3,205,514.58					3,508.21			0.00			0.00				3,202,006.37				17,566.35					0.00			6.57604791%
	86358RA49													998.913861016			1.093240885			0.000000000			0.000000000				997.820620131					5.474088501				0.000000000					6.576139360%

	B4						1,604,000.00					1,602,257.83					1,753.56			0.00			0.00				1,600,504.27				8,780.44					0.00			6.57604791%
	86358RA64													998.913859102			1.093241895			0.000000000			0.000000000				997.820617207					5.474089776				0.000000000					6.576139360%

	B5						1,336,000.00					1,334,548.92					1,460.57			0.00			0.00				1,333,088.35				7,313.38					0.00			6.57604791%
	86358RA72													998.913862275			1.093241018			0.000000000			0.000000000				997.820621257					5.474086826				0.000000000					6.576139360%

	B6						1,346,213.00					1,344,750.82					1,471.74			0.00			0.00				1,343,279.08				7,369.29					0.00			6.57604791%
	86358RA80													998.913856871			1.093244531			0.000000000			0.000000000				997.820612340					5.474089167				0.000000000					6.576139360%

	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00			6.50000000%
	86358RA56													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000					FIXED

	R-1						0.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00			N/A
														0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000



		TOTAL			534,979,765.00								522,684,838.97				11,434,847.77			0.00			82,440.16				511,332,431.36				2,884,945.41					0.00

																										TOTAL P&I PAYMENT				14,319,793.18


	P			0.00	N	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSH381							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000



		TOTAL	0.00				0.00		0.00	0.00	0.00		0.00		0.00		0.00

												TOTAL P&I PAYMENT		0.00


NOTES: (1) N DENOTES NOTIONAL BALANCE NOT INCLUDED IN TOTAL (2) ACCRUED INTEREST PLUS/MINUS INTEREST ADJUSTMENT MINUS DEFERRED INTEREST EQUALS INTEREST PAYMENT (3) ESTIMATED. * DENOTES CONTROLLING CLASS
05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.																		PAGE 2 OF 13

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

STATEMENT DATE:

05/28/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

05/28/2002

PRIOR PAYMENT:

04/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

06/25/2002

SERIES 2002-6

RECORD DATE:

04/30/2002

ABN AMRO ACCT: 67-8977-10-9

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

663,413.97

CURRENT SERVICING FEES

22,898.71

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

130,798.47

PLUS ADVANCE INTEREST

2,410,617.94

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

444,117.01

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

85,993.97

SCHEDULED PRINCIPAL DISTRIBUTION

574,915.48

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

108,892.68

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(22,898.71)

CURTAILMENTS

173,101.91

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

10,604,390.23

LESS FEE STRIPS PAID BY SERVICER

(83,747.60)

PPIS SUMMARY

LIQUIDATION PROCEEDS

0.00

LESS MISC. FEES & EXPENSES

0.00

GROSS PPIS

0.00

REPURCHASE PROCEEDS

0.00

LESS NON RECOVERABLE ADVANCES

0.00

REDUCED BY PPIE

0.00

OTHER PRINCIPAL PROCEEDS

0.00

INTEREST DUE TRUST

2,967,385.59

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

10,777,492.14

LESS TRUSTEE FEE

0.00

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

11,352,407.62

LESS FEE STRIPS PAID BY TRUST

(13,171.29)

NET PPIS

0.00

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

0.00

SERVICER WIRE AMOUNT

14,319,793.21

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

2,954,214.30

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

522,684,841.10

1,318

SCHEDULED PRINCIPAL DISTRIBUTION

574,915.48

UNSCHEDULED PRINCIPAL DISTRIBUTION

10,777,492.14

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

511,332,433.48

1,290

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

446,988.02

2,465,538.75

444,117.01

2,410,617.94

439,816.77

2,405,791.48

451,288.26

2,470,365.21

05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 5 OF 13





	ABN AMRO

	LASALLE BANK	N.A.

				*STRUCTURED ASSET SECURITIES CORPORATION*

															*STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR*																																	STATEMENT DATE:								05/28/2002
																																																PAYMENT DATE:								05/28/2002
															*AURORA LOAN SERVICES INC., AS MASTER SERVICER*
																																																PRIOR PAYMENT:									04/25/2002
															*MORTGAGE PASS-THROUGH CERTIFICATES*
																																																NEXT PAYMENT:										06/25/2002
															*SERIES 2002-6*
																																																RECORD DATE:											04/30/2002


															*ABN AMRO ACCT: 67-8977-10-9*
															*BOND INTEREST RECONCILIATION*


																							DEDUCTIONS																						ADDITIONS
																																	REMAINING
															ACCRUAL							PASS							ACCRUED								ADD.
DEFERRED &

					PRIOR						PREPAY-					OTHER	DISTRIBUTABLE							INTEREST			OUTSTANDING
																																	CREDIT SUPPORT
													THRU								CERTIFICATE							ALLOCABLE				TRUST				ACCRETION				INTEREST		INT. SHORT-							MENT					INTEREST					CERTIFICATE		PAYMENT			INTEREST
			CLASS			METHOD DAYS								RATE						INTEREST							PPIS					EXPENSE (1)			INTEREST				LOSSES		FALLS DUE									PENALTIES			PROCEEDS (2)
INTEREST

			AMOUNT					SHORTFALLS				ORIGINAL							CURRENT(3)

		1-A1					30/360		30	6.500000000%								653,370.95								0.00					0.00				0.00			0.00						0.00		0.00					0.00				653,370.95					653,370.95		0.00			5.04%	5.25%
		1-A2					30/360		30	6.500000000%								104,455.00								0.00					0.00				0.00			0.00						0.00		0.00					0.00				104,455.00					104,455.00		0.00			5.04%	5.25%
		1-A3					30/360		30	6.500000000%								54,166.67								0.00					0.00				0.00			0.00						0.00		0.00					0.00				54,166.67					54,166.67		0.00			5.04%	5.25%
		1-A4					30/360		30	6.500000000%								49,833.33								0.00					0.00				0.00			0.00						0.00		0.00					0.00				49,833.33					49,833.33		0.00			5.04%	5.25%
		1-A5					30/360		30	6.500000000%								107,791.67								0.00					0.00				0.00			0.00						0.00		0.00					0.00				107,791.67					107,791.67		0.00			5.04%	5.25%
		2-A1					30/360		30	6.250000000%								380,997.07								0.00					0.00				0.00			0.00						0.00		0.00					0.00				380,997.07					380,997.07		0.00			5.04%	5.25%
		2-A2					30/360		30	6.250000000%								34,895.83								0.00					0.00				0.00			0.00						0.00		0.00					0.00				34,895.83					34,895.83		0.00			5.04%	5.25%
		3-A1					30/360		30	6.250000000%								609,375.00								0.00					0.00				0.00			0.00						0.00		0.00					0.00				609,375.00					609,375.00		0.00			5.04%	5.25%
		3-A2					30/360		30	6.750000000%								97,886.25								0.00					0.00				0.00			0.00						0.00		0.00					0.00				97,886.25					97,886.25		0.00			5.04%	5.25%
		3-A3					30/360		30	6.750000000%								48,750.00								0.00					0.00				0.00			0.00						0.00		0.00					0.00				48,750.00					48,750.00		0.00			5.04%	5.25%
		3-A4					30/360		30	6.750000000%								106,060.83								0.00					0.00				0.00			0.00						0.00		0.00					0.00				106,060.83					106,060.83		0.00			5.04%	5.25%
		3-A5					30/360		30	6.750000000%								339,394.30								0.00					0.00				0.00			0.00						0.00		0.00					0.00				339,394.30					339,394.30		0.00			5.04%	5.25%
		IAX					30/360		30	0.596103132%								13,171.29								0.00					0.00				0.00			0.00						0.00		0.00					0.00				13,171.29					13,171.29		0.00			NA	NA
		PAX					30/360		30	6.340383371%								78,619.43								0.00					0.00				0.00			0.00						0.00		0.00					0.00				78,619.43					78,619.43		0.00			NA	NA
		AX					30/360		30	6.558536370%								59,744.77								0.00					0.00				0.00			0.00						0.00		0.00					0.00				59,744.77					59,744.77		0.00			NA	NA
		B1					30/360		30	6.576047905%								73,204.98								0.00					0.00				0.00			0.00						0.00		0.00					0.00				73,204.98					73,204.98		0.00			2.54%	2.64%
		B2					30/360		30	6.576047905%								32,198.58								0.00					0.00				0.00			0.00						0.00		0.00					0.00				32,198.58					32,198.58		0.00			1.44%	1.49%
		B3					30/360		30	6.576047905%								17,566.35								0.00					0.00				0.00			0.00						0.00		0.00					0.00				17,566.35					17,566.35		0.00			0.84%	0.87%
		B4					30/360		30	6.576047905%								8,780.44								0.00					0.00				0.00			0.00						0.00		0.00					0.00				8,780.44					8,780.44		0.00			0.55%	0.56%
		B5					30/360		30	6.576047905%								7,313.38								0.00					0.00				0.00			0.00						0.00		0.00					0.00				7,313.38					7,313.38		0.00			0.30%	0.29%
		B6					30/360		30	6.576047905%								7,369.29								0.00					0.00				0.00			0.00						0.00		0.00					0.00				7,369.29					7,369.29		0.00			0.04%	0.03%
		ROUNDING					30/360		30	0.000000000%								0.00								0.00					0.00				0.00			0.00						0.00		0.00					0.00				0.00					0.00		0.00			NA	NA
		P					30/360		30	0.000000000%								0.00								0.00					0.00				0.00			0.00						0.00		0.00					0.00				0.00					0.00		0.00			NA	NA
																			2,884,945.41						0.00					0.00				0.00				0.00					0.00				0.00					0.00			2,884,945.41					2,884,945.41			0.00

	(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
	(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
	(3) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																	PAGE 6 OF 13
	05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

STATEMENT DATE:

05/28/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

05/28/2002

PRIOR PAYMENT:

04/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

06/25/2002

SERIES 2002-6

RECORD DATE:

04/30/2002

ABN AMRO ACCT: 67-8977-10-9

OTHER RELATED INFORMATION

SPECIAL HAZARD COVERAGE

FRAUD LOSS COVERAGE

BANKRUPTCY LOSS COVERAGE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

7,887,969.00

0.00

7,887,969.00

10,699,595.00

0.00

10,699,595.00

140,364.00

0.00

140,364.00

TOTAL

NUMBER OF PAYOFFS:

AGGREGATE PAYOFF AMOUNTS:

10,604,390.23

NUMBER OF CURTAILMENTS:

200

AGGREGATE CURTAILMENT AMOUNTS:

173,119.55

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

0.00

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

0.00

05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 7 OF 13

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

STATEMENT DATE:

05/28/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

05/28/2002

PRIOR PAYMENT:

04/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

06/25/2002

SERIES 2002-6

RECORD DATE:

04/30/2002

ABN AMRO ACCT: 67-8977-10-9

OTHER RELATED INFORMATION

COMPONENT PRINCIPAL AMOUNT ($)

INTEREST RATE (%)

AP (1) COMPONENT

4,744,932.06

0.00

AP (2) COMPONENT

770,498.64

0.00

AP (3) COMPONENT

3,314,079.34

0.00

AX (1) COMPONENT

5,513,979.99

6.50

AX (2) COMPONENT

1,048,448.77

6.25

AX (3) COMPONENT

3,354,821.74

6.75

IAX (2) COMPONENT

639,514.12

0.13

IAX (3) COMPONENT

25,453,443.29

0.61

PAX (1) COMPONENT

724,052.27

6.50

PAX (2) COMPONENT

11,740,483.14

6.25

PAX (3) COMPONENT

2,325,430.18

6.75

NON-AP POOL BALANCE FOR GROUP 1

184,819,434.52

NON-AP POOL BALANCE FOR GROUP 2

126,158,470.25

NON-AP POOL BALANCE FOR GROUP 3

234,457,397.17

05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 8 OF 13





		ABN AMRO

		LASALLE BANK		N.A.
		*STRUCTURED ASSET SECURITIES CORPORATION*

																																	STATEMENT DATE:							05/28/2002
												*STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR*																														PAYMENT DATE:							05/28/2002
																																										*AURORA LOAN SERVICES INC., AS MASTER SERVICER*
												PRIOR PAYMENT:									04/25/2002
												*MORTGAGE PASS-THROUGH CERTIFICATES*
																																										NEXT PAYMENT:									06/25/2002
												*SERIES 2002-6*																														RECORD DATE:										04/30/2002

												*ABN AMRO ACCT: 67-8977-10-9*

												*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY*



											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS									SPECIALLY SERVICED					BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE							# BALANCE						# BALANCE


					5/28/02		17		7,239,705						3	1,327,582				0		0			0	0				0	0			0			0				0	0					0			0
						1.32%				1.42%			0.23%				0.26%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%			0.00%				0.00%					0.00%
					4/25/02		7		3,177,129						0	0				0		0			0	0				0	0			0			0				0	0					0			0
						0.53%				0.61%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%			0.00%				0.00%					0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.																																										PAGE 9 OF 13





	ABN AMRO

	LASALLE BANK		N.A.
	*STRUCTURED ASSET SECURITIES CORPORATION*
	*STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR*																															STATEMENT DATE:						05/28/2002
																												PAYMENT DATE:								05/28/2002
											*AURORA LOAN SERVICES INC., AS MASTER SERVICER*																														PRIOR PAYMENT:					04/25/2002
											*MORTGAGE PASS-THROUGH CERTIFICATES*
																												NEXT PAYMENT:										06/25/2002
											*SERIES 2002-6*																														RECORD DATE:						04/30/2002
											*ABN AMRO ACCT: 67-8977-10-9*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*


							ENDING POOL (1)							PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)							REALIZED LOSSES (2)									REMAINING TERM							CURR WEIGHTED AVG.

DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE						# AMOUNT									LIFE AMORT.					COUPON REMIT
				5/28/02		1,290			511,332,433				28		10,604,390				0	0			0	0			0				0			0			0						323		326			7.25%		6.78%
					95.98%					95.58%		2.12%				2.03%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				4/25/02		1,318			522,684,841				26		11,616,036				0	0			0	0			0				0			0			0						324		328			7.27%		6.79%
					98.07%					97.70%		1.93%				2.17%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																												PAGE 10 OF 13
			05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

05/28/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

05/28/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

04/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

06/25/2002

RECORD DATE:

04/30/2002

SERIES 2002-6

ABN AMRO ACCT: 67-8977-10-9

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 11 OF 13

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

05/28/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

05/28/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

04/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

06/25/2002

RECORD DATE:

04/30/2002

SERIES 2002-6

ABN AMRO ACCT: 67-8977-10-9

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..

05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 12 OF 13

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

STATEMENT DATE:

05/28/2002

PAYMENT DATE:

05/28/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

04/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

06/25/2002

SERIES 2002-6

RECORD DATE:

04/30/2002

ABN AMRO ACCT: 67-8977-10-9

HISTORICAL COLLATERAL LEVEL REO REPORT

RECENT

APPRAISAL

VALUE

APPRAISAL

REDUCTION

AMOUNT

DISCLOSURE

CONTROL #

REO

DATE

CITY

STATE

PROPERTY

TYPE

ACTUAL

BALANCE

SCHEDULED

BALANCE

DATE

LIQUIDATED

LIQUIDATION

PROCEEDS

LIQUIDATION

EXPENSES

REALIZED

LOSS

PAGE 13 OF 13

05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.

STRUCTURED ASSET SECURITIES CORP MORT PASS THR CERT SER 2002 8-K