8-K 1 sasc0026_200207.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 July 25, 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 July 25, 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: July 25, 2002

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

07/25/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

07/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

06/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

08/26/2002

SERIES 2002-6

RECORD DATE:

06/28/2002

ABN AMRO ACCT: 67-8977-10-9

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

RITA LOPEZ (312) 904-0351

BRANDON PANKEY (714) 238-6705

RITA.LOPEZ@ABNAMRO.COM

BRANDON.PANKEY@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_200207_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 RATING SERVICES/FITCH RATINGS

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

07/23/2002 - 15:40 (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:							07/25/2002

										*AURORA LOAN SERVICES INC., AS MASTER SERVICER*																											PAYMENT DATE:					07/25/2002

WAC:						7.233012%				*MORTGAGE PASS-THROUGH CERTIFICATES*																											PRIOR PAYMENT:						06/25/2002
																																		NEXT PAYMENT:						08/26/2002
WAMM:						321				*SERIES 2002-6*
																																		RECORD DATE:							06/28/2002
										*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					114,689,058.22					2,624,544.55			0.00			0.00				112,064,513.67				621,232.40					0.00			6.50000000%
	86358RZF7													905.916731596			20.730999605			0.000000000			0.000000000				885.185731991					4.907048973				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					70,767,273.95					881,340.84			0.00			0.00				69,885,933.11				368,579.55					0.00			6.25000000%
	86358RZL4													949.131893106			11.820558476			0.000000000			0.000000000				937.311334630					4.943395252				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					16,595,548.55					991,687.74			0.00			0.00				15,603,860.81				93,349.96					0.00			6.75000000%
	86358RZR1													829.777427500			49.584387000			0.000000000			0.000000000				780.193040500					4.667498000				0.000000000					FIXED

	3-A5						63,000,000.00					56,250,243.11					1,857,989.67			0.00			0.00				54,392,253.44				316,407.62					0.00			6.75000000%
	86358RZS9													892.861001746			29.491899524			0.000000000			0.000000000				863.369102222					5.022343175				0.000000000					FIXED

	3-A6						14,000,000.00					10,547,386.11					0.00			0.00			59,329.05				10,606,715.16				0.00					0.00			6.75000000%
	86358RZT7													753.384722143			0.000000000			0.000000000			4.237789286				757.622511429					0.000000000				0.000000000					FIXED

	3-A7						1,683,000.00					1,711,560.69					0.00			0.00			9,627.53				1,721,188.22				0.00					0.00			6.75000000%
	86358RZU4													1016.970106952			0.000000000			0.000000000			5.720457516				1022.690564468					0.000000000				0.000000000					FIXED

	IAX						27,433,344.00				N	25,411,413.29					0.00			0.00			0.00				24,782,169.43				12,500.60					0.00			0.59031432%
	86358RZW0													926.296600589			0.000000000			0.000000000			0.000000000				903.359409265					0.455671755				0.000000000					N/A

	PAX						14,892,451.00				N	14,305,748.36					0.00			0.00			0.00				14,018,843.30				75,620.93					0.00			6.34326236%
	86358RZX8													960.604024146			0.000000000			0.000000000			0.000000000				941.338890422					5.077802841				0.000000000					6.345103270%

	AP						8,900,452.00					8,780,838.47					34,164.30			0.00			0.00				8,746,674.17				0.00					0.00			0.00000000%
	86358RZY6													986.560960050			3.838490450			0.000000000			0.000000000				982.722469600					0.000000000				0.000000000					N/A

	AX						11,747,098.00				N	9,744,220.77					0.00			0.00			0.00				9,472,803.28				53,254.84					0.00			6.55832932%
	86358RZZ3													829.500253595			0.000000000			0.000000000			0.000000000				806.395186283					4.533446473				0.000000000					6.560295609%

	B1						13,373,000.00					13,329,076.79					14,947.91			0.00			0.00				13,314,128.88				73,045.92					0.00			6.57623200%
	86358RA23													996.715530547			1.117767891			0.000000000			0.000000000				995.597762656					5.462193973				0.000000000					6.576326169%

	B2						5,882,000.00					5,862,680.76					6,574.71			0.00			0.00				5,856,106.05				32,128.62					0.00			6.57623200%
	86358RA31													996.715532132			1.117767766			0.000000000			0.000000000				995.597764366					5.462193132				0.000000000					6.576326169%

	B3						3,209,000.00					3,198,460.14					3,586.92			0.00			0.00				3,194,873.22				17,528.18					0.00			6.57623200%
	86358RA49													996.715531318			1.117768775			0.000000000			0.000000000				995.597762543					5.462193830				0.000000000					6.576326169%

	B4						1,604,000.00					1,598,731.71					1,792.90			0.00			0.00				1,596,938.81				8,761.36					0.00			6.57623200%
	86358RA64/U85985GZ3													996.715529925			1.117768080			0.000000000			0.000000000				995.597761845					5.462194514				0.000000000					6.576326169%

	B5						1,336,000.00					1,331,611.95					1,493.34			0.00			0.00				1,330,118.61				7,297.49					0.00			6.57623200%
	86358RA72/U85985HA7													996.715531437			1.117769461			0.000000000			0.000000000				995.597761976					5.462193114				0.000000000					6.576326169%

	B6						1,346,213.00					1,341,791.40					1,504.75			0.00			0.00				1,340,286.65				7,353.28					0.00			6.57623200%
	86358RA80/U85985HB5													996.715527186			1.117765168			0.000000000			0.000000000				995.597762018					5.462196547				0.000000000					6.576326169%

	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00			N/A
	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								505,490,261.85				6,419,627.63			0.00			68,956.58				499,139,590.80				2,794,214.50					0.00

																										TOTAL P&I PAYMENT				9,213,842.13


	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
07/23/2002 - 15:40 (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:

07/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

07/25/2002

PRIOR PAYMENT:

06/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

08/26/2002

SERIES 2002-6

RECORD DATE:

06/28/2002

ABN AMRO ACCT: 67-8977-10-9

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

533,320.77

CURRENT SERVICING FEES

18,674.36

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

113,049.30

PLUS ADVANCE INTEREST

2,426,890.58

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

457,699.94

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

86,636.11

SCHEDULED PRINCIPAL DISTRIBUTION

570,749.24

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

105,310.47

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(18,674.36)

CURTAILMENTS

71,571.40

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

5,708,350.41

LESS FEE STRIPS PAID BY SERVICER

(78,365.89)

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

2,863,171.09

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

5,779,921.81

LESS TRUSTEE FEE

0.00

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

6,350,671.05

LESS FEE STRIPS PAID BY TRUST

(12,500.60)

NET PPIS

0.00

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

0.00

SERVICER WIRE AMOUNT

9,213,842.14

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

2,850,670.49

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

505,490,263.96

1,275

SCHEDULED PRINCIPAL DISTRIBUTION

570,749.24

UNSCHEDULED PRINCIPAL DISTRIBUTION

5,779,921.81

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

499,139,592.91

1,260

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

431,564.99

2,395,380.79

457,699.94

2,426,890.58

419,632.21

2,268,391.20

469,632.72

2,553,880.17

07/23/2002 - 15:40 (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:					07/25/2002
																																																PAYMENT DATE:					07/25/2002
															*AURORA LOAN SERVICES INC., AS MASTER SERVICER*
																																																PRIOR PAYMENT:						06/25/2002
															*MORTGAGE PASS-THROUGH CERTIFICATES*
																																																NEXT PAYMENT:							08/26/2002
															*SERIES 2002-6*
																																																RECORD DATE:								06/28/2002


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


																							DEDUCTIONS																	ADDITIONS
																																		REMAINING
															ACCRUAL						PASS								ACCRUED
DEFERRED &

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

					AMOUNT			RECOVERY			SHORTFALLS			ORIGINAL								CURRENT(3)

			1-A1						30/360	30	6.500000000%						621,232.40								0.00						0.00				0.00				0.00		0.00				0.00				621,232.40			621,232.40					0.00		0.00			5.04%	5.35%
			1-A2						30/360	30	6.500000000%						104,455.00								0.00						0.00				0.00				0.00		0.00				0.00				104,455.00			104,455.00					0.00		0.00			5.04%	5.35%
			1-A3						30/360	30	6.500000000%						54,166.67								0.00						0.00				0.00				0.00		0.00				0.00				54,166.67			54,166.67					0.00		0.00			5.04%	5.35%
			1-A4						30/360	30	6.500000000%						49,833.33								0.00						0.00				0.00				0.00		0.00				0.00				49,833.33			49,833.33					0.00		0.00			5.04%	5.35%
			1-A5						30/360	30	6.500000000%						107,791.67								0.00						0.00				0.00				0.00		0.00				0.00				107,791.67			107,791.67					0.00		0.00			5.04%	5.35%
			2-A1						30/360	30	6.250000000%						368,579.55								0.00						0.00				0.00				0.00		0.00				0.00				368,579.55			368,579.55					0.00		0.00			5.04%	5.35%
			2-A2						30/360	30	6.250000000%						34,895.83								0.00						0.00				0.00				0.00		0.00				0.00				34,895.83			34,895.83					0.00		0.00			5.04%	5.35%
			3-A1						30/360	30	6.250000000%						609,375.00								0.00						0.00				0.00				0.00		0.00				0.00				609,375.00			609,375.00					0.00		0.00			5.04%	5.35%
			3-A2						30/360	30	6.750000000%						97,886.25								0.00						0.00				0.00				0.00		0.00				0.00				97,886.25			97,886.25					0.00		0.00			5.04%	5.35%
			3-A3						30/360	30	6.750000000%						48,750.00								0.00						0.00				0.00				0.00		0.00				0.00				48,750.00			48,750.00					0.00		0.00			5.04%	5.35%
			3-A4						30/360	30	6.750000000%						93,349.96								0.00						0.00				0.00				0.00		0.00				0.00				93,349.96			93,349.96					0.00		0.00			5.04%	5.35%
			3-A5						30/360	30	6.750000000%						316,407.62								0.00						0.00				0.00				0.00		0.00				0.00				316,407.62			316,407.62					0.00		0.00			5.04%	5.35%
			3-A6						30/360	30	6.750000000%						59,329.05								0.00						59,329.05				0.00				0.00		0.00				0.00				0.00			0.00					0.00		0.00			5.04%	5.35%
			3-A7						30/360	30	6.750000000%						9,627.53								0.00						9,627.53				0.00				0.00		0.00				0.00				0.00			0.00					0.00		0.00			5.04%	5.35%
			IAX						30/360	30	0.590314321%						12,500.60								0.00						0.00				0.00				0.00		0.00				0.00				12,500.60			12,500.60					0.00		0.00			NA	NA
			PAX						30/360	30	6.343262360%						75,620.93								0.00						0.00				0.00				0.00		0.00				0.00				75,620.93			75,620.93					0.00		0.00			NA	NA
			AP						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
			AX						30/360	30	6.558329317%						53,254.84								0.00						0.00				0.00				0.00		0.00				0.00				53,254.84			53,254.84					0.00		0.00			NA	NA
			B1						30/360	30	6.576232001%						73,045.92								0.00						0.00				0.00				0.00		0.00				0.00				73,045.92			73,045.92					0.00		0.00			2.54%	2.68%
			B2						30/360	30	6.576232001%						32,128.62								0.00						0.00				0.00				0.00		0.00				0.00				32,128.62			32,128.62					0.00		0.00			1.44%	1.51%
			B3						30/360	30	6.576232001%						17,528.18								0.00						0.00				0.00				0.00		0.00				0.00				17,528.18			17,528.18					0.00		0.00			0.84%	0.87%
			B4						30/360	30	6.576232001%						8,761.36								0.00						0.00				0.00				0.00		0.00				0.00				8,761.36			8,761.36					0.00		0.00			0.55%	0.55%
			B5						30/360	30	6.576232001%						7,297.49								0.00						0.00				0.00				0.00		0.00				0.00				7,297.49			7,297.49					0.00		0.00			0.30%	0.28%
			B6						30/360	30	6.576232001%						7,353.28								0.00						0.00				0.00				0.00		0.00				0.00				7,353.28			7,353.28					0.00		0.00			0.04%	0.02%
			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
																		2,863,171.08						0.00						68,956.58					0.00				0.00			0.00				0.00			2,794,214.50		2,794,214.50						0.00			0.00

		(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS 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
	07/23/2002 - 15:40 (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:

07/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

07/25/2002

PRIOR PAYMENT:

06/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

08/26/2002

SERIES 2002-6

RECORD DATE:

06/28/2002

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:

5,708,350.41

NUMBER OF CURTAILMENTS:

217

AGGREGATE CURTAILMENT AMOUNTS:

74,333.79

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

07/23/2002 - 15:40 (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:

07/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

07/25/2002

PRIOR PAYMENT:

06/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

08/26/2002

SERIES 2002-6

RECORD DATE:

06/28/2002

ABN AMRO ACCT: 67-8977-10-9

OTHER RELATED INFORMATION

COMPONENT PRINCIPAL AMOUNT ($)

INTEREST RATE (%)

AP (1) COMPONENT

4,733,613.44

0.00

AP (2) COMPONENT

751,971.00

0.00

AP (3) COMPONENT

3,261,089.73

0.00

AX (1) COMPONENT

5,131,951.22

6.50

AX (2) COMPONENT

1,028,089.15

6.25

AX (3) COMPONENT

3,312,762.91

6.75

IAX (2) COMPONENT

635,233.65

0.13

IAX (3) COMPONENT

24,146,935.78

0.60

PAX (1) COMPONENT

722,665.38

6.50

PAX (2) COMPONENT

10,991,034.94

6.25

PAX (3) COMPONENT

2,305,142.98

6.75

NON-AP POOL BALANCE FOR GROUP 1

180,399,861.69

NON-AP POOL BALANCE FOR GROUP 2

123,321,259.63

NON-AP POOL BALANCE FOR GROUP 3

229,132,077.21

07/23/2002 - 15:40 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 8 OF 13





		ABN AMRO

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

																																	STATEMENT DATE:							07/25/2002
												*STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR*																														PAYMENT DATE:							07/25/2002
																																										*AURORA LOAN SERVICES INC., AS MASTER SERVICER*
												PRIOR PAYMENT:									06/25/2002
												*MORTGAGE PASS-THROUGH CERTIFICATES*
																																										NEXT PAYMENT:									08/26/2002
												*SERIES 2002-6*																														RECORD DATE:										06/28/2002

												*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


					7/25/02		19		6,569,537						2	629,704				4		3,165,223			0	0				0	0			0			0				0	0					0			0
						1.51%				1.32%			0.16%				0.13%			0.32%			0.63%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%			0.00%				0.00%					0.00%
					6/25/02		13		3,525,707						3	3,844,687				3		1,167,513			0	0				0	0			0			0				0	0					0			0
						1.02%				0.70%			0.24%				0.76%			0.24%			0.23%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%			0.00%				0.00%					0.00%
					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
				07/23/2002 - 15:40 (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:						07/25/2002
																												PAYMENT DATE:								07/25/2002
											*AURORA LOAN SERVICES INC., AS MASTER SERVICER*																														PRIOR PAYMENT:					06/25/2002
											*MORTGAGE PASS-THROUGH CERTIFICATES*
																												NEXT PAYMENT:										08/26/2002
											*SERIES 2002-6*																														RECORD DATE:						06/28/2002
											*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
				7/25/02		1,260			499,139,593				15		5,708,350				0	0			0	0			0				0			0			0						321		324			7.23%		6.77%
					93.75%					93.30%		1.18%				1.13%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		1,275			505,490,264				15		5,093,464				0	0			0	0			0				0			0			0						322		325			7.24%		6.77%
					94.87%					94.49%		1.16%				1.00%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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
			07/23/2002 - 15:40 (H356-H381) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

07/25/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

07/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

06/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

08/26/2002

RECORD DATE:

06/28/2002

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

07/23/2002 - 15:40 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 11 OF 13

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

07/25/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

07/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

06/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

08/26/2002

RECORD DATE:

06/28/2002

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..

07/23/2002 - 15:40 (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:

07/25/2002

PAYMENT DATE:

07/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

06/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

08/26/2002

SERIES 2002-6

RECORD DATE:

06/28/2002

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

07/23/2002 - 15:40 (H356-H381) 2002 LASALLE BANK N.A.

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