8-K 1 sas0210h_200208.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: May 29, 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 2002-10H)

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.)

745 7th Avenue, 7th Floor, New York, New York 10019
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code (212) 526-7000

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 2002-10H,
which was made on August 26, 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 August 26, 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: August 26, 2002

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

08/26/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

08/26/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

07/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

09/25/2002

SERIES 2002-10H

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-9014-60-5

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

CHRISTOPHER LEWIS (312) 904-7992

HUNG HUYNH 714-238-6716

CHRISTOPHER.LEWIS@ABNAMRO.COM

HUNG.B.HUYNH@ABNAMRO.COM

PAGE(S)

ISSUE ID:

SAS0210H

CLOSING DATE:

5/29/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2

CASH RECONCILIATION SUMMARY

PAGE 3-5

FIRST PAYMENT DATE:

6/25/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

5/25/2032

SAS0210H_200208_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8-10

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 11-13

MODIFIED LOAN DETAIL

PAGE 14

REALIZED LOSS DETAIL

PAGE 15

HISTORICAL REO REPORT

PAGE 16

PARTIES TO THE TRANSACTION

DEPOSITOR: STRUCTURED ASSET SECURITIES CORPORATION

UNDERWRITER: LEHMAN CAPITAL

MASTER SERVICER: AURORA LOAN SERVICES, INC.

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

08/20/2002 - 15:18 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 1 OF 16





	ABN AMRO

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

										*STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR*																											STATEMENT DATE:								08/26/2002

										*AURORA LOAN SERVICES INC., AS MASTER SERVICER*																											PAYMENT DATE:						08/26/2002

WAC:						7.631480%				*MORTGAGE PASS-THROUGH CERTIFICATES*																											PRIOR PAYMENT:							07/25/2002
																																		NEXT PAYMENT:							09/25/2002
WAMM:						350				*SERIES 2002-10H*
																																		RECORD DATE:								07/31/2002
										*REMIC*
										*ABN AMRO ACCT: 67-9014-60-5*


									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-A						239,672,000.00					233,697,260.79					4,270,138.59			0.00			0.00				229,427,122.20				1,363,234.02					0.00				7.00000000%
	86358RJ57													975.071183910			17.816593458			0.000000000			0.000000000				957.254590452					5.687915239				0.000000000						FIXED

	1-AP						4,821,708.00					4,768,237.79					50,991.39			0.00			0.00				4,717,246.40				0.00					0.00				0.00000000%
	86358RJ65													988.910525067			10.575379647			0.000000000			0.000000000				978.335145420					0.000000000				0.000000000						N/A

	1-AX						6,262,133.00				N	6,066,947.08					0.00			0.00			0.00				5,886,616.96				35,390.52					0.00				7.00000000%
	86358RJ73													968.830761020			0.000000000			0.000000000			0.000000000				940.033844258					5.651512773				0.000000000						7.000000000%

	2-A						19,232,000.00					18,509,649.74					315,566.53			0.00			0.00				18,194,083.21				107,972.96					0.00				7.00000000%
	86358RJ81													962.440190308			16.408409619			0.000000000			0.000000000				946.031780689					5.614234443				0.000000000						FIXED

	2-AP						334,196.00					326,705.90					17,163.76			0.00			0.00				309,542.14				0.00					0.00				0.00000000%
	86358RJ99													977.587703025			51.358356901			0.000000000			0.000000000				926.229346124					0.000000000				0.000000000						N/A

	2-AX						506,939.00				N	484,930.17					0.00			0.00			0.00				484,532.00				2,828.76					0.00				7.00000000%
	86358RK22													956.584855377			0.000000000			0.000000000			0.000000000				955.799423317					5.580078323				0.000000000						7.000000000%

	B-1						4,072,000.00					4,065,703.34					3,186.55			0.00			0.00				4,062,516.79				23,716.60					0.00				7.00000000%
	86358RK30													998.453668959			0.782550625			0.000000000			0.000000000				997.671118334					5.824313069				0.000000000						FIXED

	B-2						1,764,000.00					1,761,272.27					1,380.42			0.00			0.00				1,759,891.85				10,274.09					0.00				7.00000000%
	86358RK48													998.453667800			0.782550624			0.000000000			0.000000000				997.671117177					5.824313062				0.000000000						FIXED

	B-3						678,000.00					676,951.59					530.57			0.00			0.00				676,421.02				3,948.88					0.00				7.00000000%
	86358RK55													998.453672566			0.782550627			0.000000000			0.000000000				997.671121939					5.824313090				0.000000000						FIXED

	B-4						407,000.00					406,370.64					318.50			0.00			0.00				406,052.14				2,370.50					0.00				7.00000000%
	86358RK71													998.453660934			0.782550618			0.000000000			0.000000000				997.671110315					5.824313022				0.000000000						FIXED

	B-5						271,000.00					270,580.94					212.07			0.00			0.00				270,368.87				1,578.39					0.00				7.00000000%
	86358RK89													998.453653137			0.782550612			0.000000000			0.000000000				997.671102524					5.824312977				0.000000000						FIXED

	B-6						275,541.00					275,114.92					215.62			0.00			0.00				274,899.30				1,604.84					0.00				7.00000000%
	86358RK97													998.453660254			0.782550618			0.000000000			0.000000000				997.671109636					5.824313018				0.000000000						FIXED

	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00				N/A
	9ABSH908													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000						FIXED



		TOTAL			271,527,545.00								264,757,847.92				4,659,704.00			0.00			0.00				260,098,143.92				1,552,919.56					0.00

																										TOTAL P&I PAYMENT				6,212,623.56


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
08/20/2002 - 15:18 (H896-H908) 2002 LASALLE BANK N.A.																																						PAGE 2 OF 16

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

STATEMENT DATE:

08/26/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

08/26/2002

PRIOR PAYMENT:

07/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

09/25/2002

SERIES 2002-10H

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-9014-60-5

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

546,012.52

CURRENT SERVICING FEES

40,080.16

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

69,163.05

PLUS ADVANCE INTEREST

1,046,987.22

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

138,813.26

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

90,745.42

SCHEDULED PRINCIPAL DISTRIBUTION

207,976.31

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

130,825.58

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(40,080.16)

CURTAILMENTS

41,620.75

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

4,410,106.94

LESS FEE STRIPS PAID BY SERVICER

0.00

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

1,552,919.57

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

4,451,727.69

LESS TRUSTEE FEE

0.00

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

4,659,704.00

LESS FEE STRIPS PAID BY TRUST

0.00

NET PPIS

0.00

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

0.00

SERVICER WIRE AMOUNT

6,212,623.57

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

1,552,919.57

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

264,757,848.70

1,916

SCHEDULED PRINCIPAL DISTRIBUTION

207,976.31

UNSCHEDULED PRINCIPAL DISTRIBUTION

4,451,727.69

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

260,098,144.70

1,890

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

146,972.66

1,123,663.53

138,813.26

1,046,987.22

144,826.88

1,106,526.76

140,959.04

1,064,123.98

08/20/2002 - 15:18 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 3 OF 16

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

STATEMENT DATE:

08/26/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

08/26/2002

PRIOR PAYMENT:

07/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

09/25/2002

SERIES 2002-10H

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-9014-60-5

CASH RECONCILIATION SUMMARY POOL GROUP 1

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

525,558.53

CURRENT SERVICING FEES

38,652.96

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

66,591.80

PLUS ADVANCE INTEREST

951,989.34

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

126,559.68

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

82,469.12

SCHEDULED PRINCIPAL DISTRIBUTION

193,151.48

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

121,122.07

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(38,652.96)

CURTAILMENTS

37,887.81

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

4,095,512.98

LESS FEE STRIPS PAID BY SERVICER

0.00

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

1,438,894.92

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

4,133,400.79

LESS TRUSTEE FEE

0.00

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

4,326,552.27

LESS FEE STRIPS PAID BY TRUST

0.00

NET PPIS

0.00

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

0.00

SERVICER WIRE AMOUNT

5,765,447.19

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

1,438,894.92

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

245,368,989.54

1,859

SCHEDULED PRINCIPAL DISTRIBUTION

193,151.48

UNSCHEDULED PRINCIPAL DISTRIBUTION

4,133,400.79

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

241,042,437.27

1,834

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

134,259.73

1,025,261.40

126,559.68

951,989.34

132,306.78

1,010,150.88

128,512.63

967,099.86

08/20/2002 - 15:18 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 4 OF 16

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

STATEMENT DATE:

08/26/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

08/26/2002

PRIOR PAYMENT:

07/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

09/25/2002

SERIES 2002-10H

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-9014-60-5

CASH RECONCILIATION SUMMARY POOL GROUP 2

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

20,453.99

CURRENT SERVICING FEES

1,427.21

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

2,571.25

PLUS ADVANCE INTEREST

94,997.88

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

12,253.58

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

8,276.30

SCHEDULED PRINCIPAL DISTRIBUTION

14,824.83

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

9,703.51

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(1,427.21)

CURTAILMENTS

3,732.94

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

314,593.96

LESS FEE STRIPS PAID BY SERVICER

0.00

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

114,024.66

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

318,326.90

LESS TRUSTEE FEE

0.00

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

333,151.73

LESS FEE STRIPS PAID BY TRUST

0.00

NET PPIS

0.00

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

0.00

SERVICER WIRE AMOUNT

447,176.39

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

114,024.66

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

19,388,859.16

SCHEDULED PRINCIPAL DISTRIBUTION

14,824.83

UNSCHEDULED PRINCIPAL DISTRIBUTION

318,326.90

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

19,055,707.43

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

12,712.93

98,402.13

12,253.58

94,997.88

12,520.10

96,375.88

12,446.41

97,024.12

08/20/2002 - 15:18 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 5 OF 16





	ABN AMRO

	LASALLE BANK	N.A.

					*STRUCTURED ASSET SECURITIES CORPORATION*

															*STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR*																																		STATEMENT DATE:					08/26/2002
																																																	PAYMENT DATE:					08/26/2002
															*AURORA LOAN SERVICES INC., AS MASTER SERVICER*
																																																	PRIOR PAYMENT:						07/25/2002
															*MORTGAGE PASS-THROUGH CERTIFICATES*
																																																	NEXT PAYMENT:							09/25/2002
															*SERIES 2002-10H*
																																																	RECORD DATE:								07/31/2002


															*ABN AMRO ACCT: 67-9014-60-5*
															*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				LOSS/EXP				FALLS DUE (3)				PENALTIES				PROCEEDS (1)
INTEREST (2)

				AMOUNT				RECOVERY			SHORTFALLS			ORIGINAL								CURRENT(4)

		1-A							30/360	30	7.000000000%						1,363,234.02								0.00						0.00				0.00				0.00			0.00				0.00				1,363,234.02			1,363,234.02					0.00		0.00			0.26%	0.41%
		1-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			0.26%	0.41%
		1-AX							30/360	30	7.000000000%						35,390.52								0.00						0.00				0.00				0.00			0.00				0.00				35,390.52			35,390.52					0.00		0.00			0.26%	0.41%
		2-A							30/360	30	7.000000000%						107,972.96								0.00						0.00				0.00				0.00			0.00				0.00				107,972.96			107,972.96					0.00		0.00			0.26%	0.41%
		2-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			0.26%	0.41%
		2-AX							30/360	30	7.000000000%						2,828.76								0.00						0.00				0.00				0.00			0.00				0.00				2,828.76			2,828.76					0.00		0.00			0.26%	0.41%
		B-1							30/360	30	7.000000000%						23,716.60								0.00						0.00				0.00				0.00			0.00				0.00				23,716.60			23,716.60					0.00		0.00			0.00%	0.00%
		B-2							30/360	30	7.000000000%						10,274.09								0.00						0.00				0.00				0.00			0.00				0.00				10,274.09			10,274.09					0.00		0.00			0.00%	0.00%
		B-3							30/360	30	7.000000000%						3,948.88								0.00						0.00				0.00				0.00			0.00				0.00				3,948.88			3,948.88					0.00		0.00			0.00%	0.00%
		B-4							30/360	30	7.000000000%						2,370.50								0.00						0.00				0.00				0.00			0.00				0.00				2,370.50			2,370.50					0.00		0.00			0.00%	0.00%
		B-5							30/360	30	7.000000000%						1,578.39								0.00						0.00				0.00				0.00			0.00				0.00				1,578.39			1,578.39					0.00		0.00			0.00%	0.00%
		B-6							30/360	30	7.000000000%						1,604.84								0.00						0.00				0.00				0.00			0.00				0.00				1,604.84			1,604.84					0.00		0.00			0.00%	0.00%
																		1,552,919.56						0.00						0.00					0.00			0.00					0.00				0.00			1,552,919.56		1,552,919.56						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) PRIOR INTEREST SHORTFALL AMOUNT INCLUDES INTEREST DUE ON OUTSTANDING SHORTFALLS AND LOSSES WHERE APPLICABLE.
	(4) 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 16
	08/20/2002 - 15:18 (H896-H908) 2002 LASALLE BANK N.A.





		ABN AMRO

		LASALLE BANK		N.A.
	*STRUCTURED ASSET SECURITIES CORPORATION*
	*STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR*																							STATEMENT DATE:					08/26/2002
								*AURORA LOAN SERVICES INC., AS MASTER SERVICER*																										PAYMENT DATE:	08/26/2002
																						PRIOR PAYMENT:						07/25/2002
								*MORTGAGE PASS-THROUGH CERTIFICATES*																										NEXT PAYMENT:			09/25/2002
								*SERIES 2002-10H*																										RECORD DATE:				07/31/2002
								*ABN AMRO ACCT: 67-9014-60-5*
								*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


				AGGREGATE	2,647,578.49				0.00	2,647,578.49	2,715,275.00		0.00	2,715,275.00													162,865.00							0.00		162,865.00



																				GROUP I								GROUP II					TOTAL
							NUMBER OF PAYOFFS:										25									1							26
							AGGREGATE PAYOFF AMOUNTS:												4,095,512.98					314,593.96									4,410,106.94
							NUMBER OF CURTAILMENTS:											425												14			439
							AGGREGATE CURTAILMENT AMOUNTS:											40,359.83							3,732.94								41,620.75
							NUMBER OF LOANS IN FORECLOSURE:											0												0			0
							BOOK VALUE OF LOANS IN FORECLOSURE:											0.00												0.00			0.00
							PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:											0.00								0.00							0.00
							CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:											0.00					0.00										0.00
							CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:											0.00				0.00											0.00
							BEGINNING PRINCIPLE BALANCE:									245,368,989.54					19,388,859.16											264,757,848.70
							ENDING PRINCIPLE BALANCE:								241,042,437.27						19,055,707.43											260,098,144.70









			08/20/2002 - 15:18 (H896-H908) 2002 LASALLE BANK N.A.																																		PAGE 7 OF 16





		ABN AMRO

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

																																	STATEMENT DATE:							08/26/2002
												*STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR*																														PAYMENT DATE:							08/26/2002
																																										*AURORA LOAN SERVICES INC., AS MASTER SERVICER*
												PRIOR PAYMENT:									07/25/2002
												*MORTGAGE PASS-THROUGH CERTIFICATES*
																																										NEXT PAYMENT:									09/25/2002
												*SERIES 2002-10H*																														RECORD DATE:										07/31/2002

												*ABN AMRO ACCT: 67-9014-60-5*

												*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


					8/26/02		12		2,030,855						2	269,368				1		155,919			0	0				0	0			0			0				0	0					0			0
						0.63%				0.78%			0.11%				0.10%			0.05%			0.06%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%			0.00%				0.00%					0.00%
					7/25/02		12		1,551,843						2	209,015				0		0			0	0				0	0			0			0				0	0					0			0
						0.63%				0.59%			0.10%				0.08%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%			0.00%				0.00%					0.00%
					6/25/02		7		586,584						0	0				0		0			0	0				0	0			0			0				0	0					0			0
						0.36%				0.22%			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
				08/20/2002 - 15:18 (H896-H908) 2002 LASALLE BANK N.A.																																										PAGE 8 OF 16





		ABN AMRO

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

																																	STATEMENT DATE:							08/26/2002
												*STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR*																														PAYMENT DATE:							08/26/2002
																																										*AURORA LOAN SERVICES INC., AS MASTER SERVICER*
												PRIOR PAYMENT:									07/25/2002
												*MORTGAGE PASS-THROUGH CERTIFICATES*
																																										NEXT PAYMENT:									09/25/2002
												*SERIES 2002-10H*																														RECORD DATE:										07/31/2002

												*ABN AMRO ACCT: 67-9014-60-5*

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

																				*POOL GROUP 1*

											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


					8/26/02		11		1,707,043						2	269,368				1		155,919			0	0				0	0			0			0				0	0					0			0
						0.60%				0.71%			0.11%				0.11%			0.05%			0.06%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%			0.00%				0.00%					0.00%
					7/25/02		11		1,227,837						2	209,015				0		0			0	0				0	0			0			0				0	0					0			0
						0.59%				0.50%			0.11%				0.09%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%			0.00%				0.00%					0.00%
					6/25/02		7		586,584						0	0				0		0			0	0				0	0			0			0				0	0					0			0
						0.37%				0.24%			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%
							0		0						0	0				0		0			0	0				0	0			0			0				0	0					0			0


							0		0						0	0				0		0			0	0				0	0			0			0				0	0					0			0


							0		0						0	0				0		0			0	0				0	0			0			0				0	0					0			0


			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				08/20/2002 - 15:18 (H896-H908) 2002 LASALLE BANK N.A.																																										PAGE 9 OF 16





		ABN AMRO

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

																																	STATEMENT DATE:							08/26/2002
												*STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR*																														PAYMENT DATE:							08/26/2002
																																										*AURORA LOAN SERVICES INC., AS MASTER SERVICER*
												PRIOR PAYMENT:									07/25/2002
												*MORTGAGE PASS-THROUGH CERTIFICATES*
																																										NEXT PAYMENT:									09/25/2002
												*SERIES 2002-10H*																														RECORD DATE:										07/31/2002

												*ABN AMRO ACCT: 67-9014-60-5*

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

																				*POOL GROUP 2*

											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


					8/26/02		1		323,812						0	0				0		0			0	0				0	0			0			0				0	0					0			0
						1.79%				1.70%			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%
					7/25/02		1		324,006						0	0				0		0			0	0				0	0			0			0				0	0					0			0
						1.75%				1.67%			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%
					6/25/02		0		0						0	0				0		0			0	0				0	0			0			0				0	0					0			0
						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%				0.00%					0.00%
							0		0						0	0				0		0			0	0				0	0			0			0				0	0					0			0


							0		0						0	0				0		0			0	0				0	0			0			0				0	0					0			0


							0		0						0	0				0		0			0	0				0	0			0			0				0	0					0			0


			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				08/20/2002 - 15:18 (H896-H908) 2002 LASALLE BANK N.A.																																										PAGE 10 OF 16





	ABN AMRO

	LASALLE BANK		N.A.
	*STRUCTURED ASSET SECURITIES CORPORATION*
	*STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR*																															STATEMENT DATE:						08/26/2002
																												PAYMENT DATE:								08/26/2002
											*AURORA LOAN SERVICES INC., AS MASTER SERVICER*																														PRIOR PAYMENT:					07/25/2002
											*MORTGAGE PASS-THROUGH CERTIFICATES*
																												NEXT PAYMENT:										09/25/2002
											*SERIES 2002-10H*																														RECORD DATE:						07/31/2002
											*ABN AMRO ACCT: 67-9014-60-5*
											*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
				8/26/02		1,890			260,098,145				26		4,410,107				0	0			0	0			0				0			0			0						350		350			7.63%		7.04%
					96.63%					95.79%		1.36%				1.67%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		1,916			264,757,849				21		3,414,953				0	0			0	0			0				0			0			0						351		351			7.63%		7.04%
					97.96%					97.51%		1.08%				1.27%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		1,937			268,431,666				19		2,856,646				0	0			0	0			0				0			0			0						352		352			7.63%		7.04%
					99.03%					98.86%		0.97%				1.05%						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 11 OF 16
			08/20/2002 - 15:18 (H896-H908) 2002 LASALLE BANK N.A.





	ABN AMRO

	LASALLE BANK		N.A.
	*STRUCTURED ASSET SECURITIES CORPORATION*
	*STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR*																																STATEMENT DATE:						08/26/2002
																													PAYMENT DATE:								08/26/2002
											*AURORA LOAN SERVICES INC., AS MASTER SERVICER*																															PRIOR PAYMENT:					07/25/2002
											*MORTGAGE PASS-THROUGH CERTIFICATES*
																													NEXT PAYMENT:										09/25/2002
											*SERIES 2002-10H*																															RECORD DATE:						07/31/2002
											*ABN AMRO ACCT: 67-9014-60-5*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*
																	*POOL GROUP 1*
							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
				8/26/02		1,834			241,042,437				25		4,095,513					0	0			0	0			0				0			0			0						350		350			7.63%		7.04%
					93.76%					88.77%		1.34%				1.67%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		1,859			245,368,990				20		3,116,463					0	0			0	0			0				0			0			0						351		351			7.63%		7.04%
					95.04%					90.37%		1.06%				1.25%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		1,879			248,728,128				18		2,456,970					0	0			0	0			0				0			0			0						352		352			7.63%		7.04%
					96.06%					91.60%		0.95%				0.98%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
						0			0				0		0					0	0			0	0			0				0			0			0						0
					0.00%					0.00%
						0			0				0		0					0	0			0	0			0				0			0			0						0
					0.00%					0.00%
						0			0				0		0					0	0			0	0			0				0			0			0						0
					0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																													PAGE 12 OF 16
			08/20/2002 - 15:18 (H896-H908) 2002 LASALLE BANK N.A.





	ABN AMRO

	LASALLE BANK		N.A.
	*STRUCTURED ASSET SECURITIES CORPORATION*
	*STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR*																																STATEMENT DATE:						08/26/2002
																													PAYMENT DATE:								08/26/2002
											*AURORA LOAN SERVICES INC., AS MASTER SERVICER*																															PRIOR PAYMENT:					07/25/2002
											*MORTGAGE PASS-THROUGH CERTIFICATES*
																													NEXT PAYMENT:										09/25/2002
											*SERIES 2002-10H*																															RECORD DATE:						07/31/2002
											*ABN AMRO ACCT: 67-9014-60-5*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*
																	*POOL GROUP 2*
							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
				8/26/02		56			19,055,707				1		314,594					0	0			0	0			0				0			0			0						351		351			7.66%		7.06%
					2.86%					7.02%		1.75%				1.62%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				7/25/02		57			19,388,859				1		298,490					0	0			0	0			0				0			0			0						352		352			7.67%		7.06%
					2.91%					7.14%		1.72%				1.51%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				6/25/02		58			19,703,537				1		399,677					0	0			0	0			0				0			0			0						353		352			7.68%		7.06%
					2.97%					7.26%		1.69%				1.99%							0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
						0			0				0		0					0	0			0	0			0				0			0			0						0
					0.00%					0.00%
						0			0				0		0					0	0			0	0			0				0			0			0						0
					0.00%					0.00%
						0			0				0		0					0	0			0	0			0				0			0			0						0
					0.00%					0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																													PAGE 13 OF 16
			08/20/2002 - 15:18 (H896-H908) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

08/26/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

08/26/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

07/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

09/25/2002

RECORD DATE:

07/31/2002

SERIES 2002-10H

ABN AMRO ACCT: 67-9014-60-5

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

08/20/2002 - 15:18 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 14 OF 16

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

08/26/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

08/26/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

07/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

09/25/2002

RECORD DATE:

07/31/2002

SERIES 2002-10H

ABN AMRO ACCT: 67-9014-60-5

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..

08/20/2002 - 15:18 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 15 OF 16

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

STATEMENT DATE:

08/26/2002

PAYMENT DATE:

08/26/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

07/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

09/25/2002

SERIES 2002-10H

RECORD DATE:

07/31/2002

ABN AMRO ACCT: 67-9014-60-5

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 16 OF 16

08/20/2002 - 15:18 (H896-H908) 2002 LASALLE BANK N.A.

STRUCTURED ASSET SEC CORP MOR PASS THRU CER SER 2002-10H 8-K