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:

0708/2526/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

0708/2526/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

0607/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0809/2625/2002

SERIES 2002-10H

RECORD DATE:

0607/2831/2002

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_200207_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

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

07/22/2002 - 16:40 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 1 OF 16

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:

0708/2526/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

0708/2526/2002

WAC:

7.~~634648~~631480%

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0607/25/2002

NEXT PAYMENT:

0809/2625/2002

WAMM:

~~351~~350

SERIES 2002-10H

RECORD DATE:

0607/2831/2002

REMIC

ABN AMRO ACCT: 67-9014-60-5

ORIGINAL

OPENING

PRINCIPAL

NEGATIVE

CLOSING

INTEREST

PASS-THROUGH

CLASS

FACE VALUE (1)

BALANCE

PAYMENT

ADJ. OR LOSS

AMORTIZATION

BALANCE

PAYMENT (2)

ADJUSTMENT

RATE

CUSIP

PER $ 1000

NEXT RATE(3)

1-A

239,672,000.00

~~237~~233,~~016~~697,~~534~~260.4379

34,~~319~~270,~~273~~138.6459

0.00

~~233~~229,~~697~~427,~~260~~122.7920

1,~~382~~363,~~596~~234.4502

0.00

7.00000000%

86358RJ57

~~988~~975.~~920418030~~071183910

1317.~~849234120~~816593458

0.000000000

~~975~~957.~~071183910~~254590452

5.~~768702435~~687915239

0.000000000

FIXED

1-AP

4,821,708.00

4,~~802~~768,~~727~~237.7679

3450,~~489~~991.9739

0.00

4,~~768~~717,~~237~~246.7940

0.00

0.00000000%

86358RJ65

~~996~~988.~~063585767~~910525067

710.~~153060700~~575379647

0.000000000

~~988~~978.~~910525067~~335145420

0.000000000

N/A

1-AX

6,262,133.00

6,~~185~~066,~~506~~947.6708

0.00

65,~~066~~886,~~947~~616.0896

3635,~~082~~390.1252

0.00

7.00000000%

86358RJ73

~~987~~968.~~763541592~~830761020

0.000000000

~~968~~940.~~830761020~~033844258

5.~~761953635~~651512773

0.000000000

7.000000000%

2-A

19,232,000.00

18,~~823~~509,~~592~~649.4074

~~313~~315,~~942~~566.6653

0.00

18,~~509~~194,~~649~~083.7421

~~109~~107,~~804~~972.2996

0.00

7.00000000%

86358RJ81

~~978~~962.~~764163894~~440190308

16.~~323973586~~408409619

0.000000000

~~962~~946.~~440190308~~031780689

5.~~709457675~~614234443

0.000000000

FIXED

2-AP

334,196.00

~~327~~326,~~022~~705.1790

~~316~~17,163.2776

0.00

~~326~~309,~~705~~542.9014

0.00

0.00000000%

86358RJ99

~~978~~977.~~534063843~~587703025

051.~~946360818~~358356901

0.000000000

~~977~~926.~~587703025~~229346124

0.000000000

N/A

2-AX

506,939.00

~~506~~484,~~592~~930.7017

0.00

484,~~930~~532.1700

2,~~955~~828.1276

0.00

7.00000000%

86358RK22

~~999~~956.~~316880335~~584855377

0.000000000

~~956~~955.~~584855377~~799423317

5.~~829340414~~580078323

0.000000000

7.000000000%

B-1

4,072,000.00

4,~~068~~065,~~863~~703.0534

3,~~159~~186.7155

0.00

4,~~065~~062,~~703~~516.3479

23,~~735~~716.0360

0.00

7.00000000%

86358RK30

~~999~~998.~~229629175~~453668959

0.~~775960216~~782550625

0.000000000

~~998~~997.~~453668959~~671118334

5.~~828838409~~824313069

0.000000000

FIXED

B-2

1,764,000.00

1,~~762~~761,~~641~~272.0727

1,~~368~~380.8042

0.00

1,~~761~~759,~~272~~891.2785

10,~~282~~274.0709

0.00

7.00000000%

86358RK48

~~999~~998.~~229631519~~453667800

0.~~775963719~~782550624

0.000000000

~~998~~997.~~453667800~~671117177

5.~~828837868~~824313062

0.000000000

FIXED

B-3

678,000.00

~~677~~676,~~477~~951.6959

~~526~~530.1057

0.00

676,~~951~~421.5902

3,~~951~~948.9588

0.00

7.00000000%

86358RK55

~~999~~998.~~229631268~~453672566

0.~~775958702~~782550627

0.000000000

~~998~~997.~~453672566~~671121939

5.~~828834808~~824313090

0.000000000

FIXED

B-4

407,000.00

406,~~686~~370.4664

~~315~~318.8250

0.00

406,~~370~~052.6414

2,~~372~~370.3450

0.00

7.00000000%

86358RK71

~~999~~998.~~229631450~~453660934

0.~~775970516~~782550618

0.000000000

~~998~~997.~~453660934~~671110315

5.~~828845209~~824313022

0.000000000

FIXED

B-5

271,000.00

270,~~791~~580.2394

~~210~~212.2907

0.00

270,~~580~~368.9487

1,~~579~~578.6239

0.00

7.00000000%

86358RK89

~~999~~998.~~229630996~~453653137

0.~~775977860~~782550612

0.000000000

~~998~~997.~~453653137~~671102524

5.~~828856089~~824312977

0.000000000

FIXED

B-6

275,541.00

275,~~328~~114.7392

~~213~~215.8162

0.00

~~275~~274,~~114~~899.9230

1,~~606~~604.0884

0.00

7.00000000%

86358RK97

~~999~~998.~~229624629~~453660254

0.~~775964376~~782550618

0.000000000

~~998~~997.~~453660254~~671109636

5.~~828824023~~824313018

0.000000000

FIXED

100.00

0.00

N/A

9ABSH908

0.000000000

FIXED

TOTAL

271,527,545.00

~~268~~264,~~431~~757,~~664~~847.9992

34,~~673~~659,~~817~~704.0700

0.00

~~264~~260,~~757~~098,~~847~~143.92

1,~~574~~552,~~965~~919.0756

0.00

TOTAL P&I PAYMENT

56,~~248~~212,~~782~~623.1456

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

07/22/2002 - 16:40 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 2 OF 16

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:

0708/2526/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

0708/2526/2002

PRIOR PAYMENT:

0607/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0809/2625/2002

SERIES 2002-10H

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-9014-60-5

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

~~497~~546,~~956~~012.2452

CURRENT SERVICING FEES

3640,~~977~~080.0816

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

6369,~~159~~163.4705

PLUS ADVANCE INTEREST

1,~~113~~046,~~985~~987.9422

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

~~145~~138,~~766~~813.4926

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

9590,~~875~~745.5242

SCHEDULED PRINCIPAL DISTRIBUTION

~~208~~207,~~925~~976.9631

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

~~132~~130,~~852~~825.6058

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(3640,~~977~~080.0816)

CURTAILMENTS

4941,~~938~~620.1375

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

34,~~414~~410,~~952~~106.9794

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,~~574~~552,~~965~~919.1057

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

34,~~464~~451,~~891~~727.1069

LESS TRUSTEE FEE

0.00

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

34,~~673~~659,~~817~~704.0600

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

56,~~248~~212,~~782~~623.1657

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

1,~~574~~552,~~965~~919.1057

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~268~~264,~~431~~757,~~665~~848.7670

1,~~937~~916

SCHEDULED PRINCIPAL DISTRIBUTION

~~208~~207,~~925~~976.9631

UNSCHEDULED PRINCIPAL DISTRIBUTION

34,~~464~~451,~~891~~727.1069

2126

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~264~~260,~~757~~098,~~848~~144.70

1,~~916~~890

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

~~134~~146,~~515~~972.0066

1,~~030~~123,~~839~~663.5653

~~145~~138,~~766~~813.4926

1,~~113~~046,~~985~~987.9422

~~133~~144,~~308~~826.8388

1,~~021~~106,~~161~~526.9776

~~146~~140,~~972~~959.6604

1,~~123~~064,~~663~~123.5398

07/22/2002 - 16:40 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 3 OF 16

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:

0708/2526/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

0708/2526/2002

PRIOR PAYMENT:

0607/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0809/2625/2002

SERIES 2002-10H

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-9014-60-5

CASH RECONCILIATION SUMMARY POOL GROUP 1

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

~~476~~525,~~702~~558.1753

CURRENT SERVICING FEES

3538,~~333~~652.1296

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

6066,~~707~~591.1580

PLUS ADVANCE INTEREST

1951,~~017,611~~989.2534

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

~~133~~126,~~244~~559.9968

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

8782,~~497~~469.3212

SCHEDULED PRINCIPAL DISTRIBUTION

193,~~952~~151.1448

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

~~122~~121,~~830~~122.4407

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(3538,~~333~~652.1296)

CURTAILMENTS

4837,~~723~~887.3181

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

34,~~116~~095,~~463~~512.4698

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,~~458~~438,~~980~~894.3092

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

34,~~165~~133,~~186~~400.7779

LESS TRUSTEE FEE

0.00

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

34,~~359~~326,~~138~~552.9127

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

45,~~818~~765,~~119~~447.2119

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

1,~~458~~438,~~980~~894.3092

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~248~~245,~~728~~368,~~128~~989.4554

1,~~879~~859

SCHEDULED PRINCIPAL DISTRIBUTION

193,~~952~~151.1448

UNSCHEDULED PRINCIPAL DISTRIBUTION

34,~~165~~133,~~186~~400.7779

2025

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~245~~241,~~368~~042,~~989~~437.5427

1,~~859~~834

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

~~123~~134,~~258~~259.1173

~~941~~1,~~763~~025,261.8740

~~133~~126,~~244~~559.9968

1951,~~017,611~~989.2534

~~122~~132,~~243~~306.3778

~~934~~1,~~113~~010,150.7288

~~134~~128,~~259~~512.7363

1967,~~025,261~~099.4086

07/22/2002 - 16:40 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 4 OF 16

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:

0708/2526/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

0708/2526/2002

PRIOR PAYMENT:

0607/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0809/2625/2002

SERIES 2002-10H

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-9014-60-5

CASH RECONCILIATION SUMMARY POOL GROUP 2

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

2120,~~254~~453.0899

CURRENT SERVICING FEES

1,~~643~~427.9621

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

2,~~452~~571.3225

PLUS ADVANCE INTEREST

9694,~~374~~997.6888

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

12,~~521~~253.5058

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

8,~~378~~276.2030

SCHEDULED PRINCIPAL DISTRIBUTION

14,~~973~~824.8283

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

109,~~022~~703.1651

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(1,~~643~~427.9621)

CURTAILMENTS

13,~~214~~732.8294

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

~~298~~314,~~489~~593.5196

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

~~115~~114,~~984~~024.8066

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

~~299~~318,~~704~~326.3390

LESS TRUSTEE FEE

0.00

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

~~314~~333,~~678~~151.1573

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

~~430~~447,~~662~~176.9539

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

~~115~~114,~~984~~024.8066

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

19,~~703~~388,~~537~~859.3116

5857

SCHEDULED PRINCIPAL DISTRIBUTION

14,~~973~~824.8283

UNSCHEDULED PRINCIPAL DISTRIBUTION

~~299~~318,~~704~~326.3390

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

19,~~388~~055,~~859~~707.1643

5756

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

1112,~~256~~712.8993

8998,~~075~~402.6813

12,~~521~~253.5058

9694,~~374~~997.6888

1112,~~065~~520.4610

8796,~~048~~375.2488

12,~~712~~446.9341

9897,~~402~~024.1312

07/22/2002 - 16:40 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 5 OF 16

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:				0708/2526/2002
																																																															PAYMENT DATE:				0708/2526/2002
																		AURORA LOAN SERVICES INC., AS MASTER SERVICER
																																																															PRIOR PAYMENT:					0607/25/2002
																		MORTGAGE PASS-THROUGH CERTIFICATES
																																																															NEXT PAYMENT:						0809/2625/2002
																		SERIES 2002-10H
																																																															RECORD DATE:							0607/2831/2002
																		ABN AMRO ACCT: 67-9014-60-5
																		BOND INTEREST RECONCILIATION
																										DEDUCTIONS																ADDITIONS
																																																											REMAINING
											ACCRUAL				PASS							ACCRUED
DEFERRED &
							PRIOR		~~PRIOR~~					PREPAY-					OTHER	DISTRIBUTABLE							INTEREST				CURRENT PERIOD		OUTSTANDING
																																																																		CREDIT SUPPORT
																THRU								CERTIFICATE						ALLOCABLE					ACCRETION			INTEREST	INT. SHORT-		~~INT. SHORT-~~						MENT				INTEREST		CERTIFICATE			PAYMENT		(SHORTFALL)/				INTEREST
				CLASS				METHOD DAYS									RATE						INTEREST						PPIS					INTEREST			~~LOSSES~~LOSS/EXP		~~FALLS DUE~~		FALLS DUE (3)					PENALTIES				PROCEEDS (1)
INTEREST (2)
					AMOUNT				RECOVERY				SHORTFALLS				ORIGINAL								CURRENT(34)
			1-A							30/360		30	7.000000000%							1,~~382~~363,~~596~~234.4502								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				1,~~382~~363,~~596~~234.4502			1,~~382~~363,~~596~~234.4502		0.00			0.00					0.26%						0.3441%
			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		0.00			0.00					0.26%						0.3441%
			1-AX							30/360		30	7.000000000%							3635,~~082~~390.1252								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				3635,~~082~~390.1252			3635,~~082~~390.1252		0.00			0.00					0.26%						0.3441%
			2-A							30/360		30	7.000000000%							~~109~~107,~~804~~972.2996								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				~~109~~107,~~804~~972.2996			~~109~~107,~~804~~972.2996		0.00			0.00					0.26%						0.3441%
			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		0.00			0.00					0.26%						0.3441%
			2-AX							30/360		30	7.000000000%							2,~~955~~828.1276								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				2,~~955~~828.1276			2,~~955~~828.1276		0.00			0.00					0.26%						0.3441%
			B-1							30/360		30	7.000000000%							23,~~735~~716.0360								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				23,~~735~~716.0360			23,~~735~~716.0360		0.00			0.00					0.00%						0.00%
			B-2							30/360		30	7.000000000%							10,~~282~~274.0709								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				10,~~282~~274.0709			10,~~282~~274.0709		0.00			0.00					0.00%						0.00%
			B-3							30/360		30	7.000000000%							3,~~951~~948.9588								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				3,~~951~~948.9588			3,~~951~~948.9588		0.00			0.00					0.00%						0.00%
			B-4							30/360		30	7.000000000%							2,~~372~~370.3450								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				2,~~372~~370.3450			2,~~372~~370.3450		0.00			0.00					0.00%						0.00%
			B-5							30/360		30	7.000000000%							1,~~579~~578.6239								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				1,~~579~~578.6239			1,~~579~~578.6239		0.00			0.00					0.00%						0.00%
			B-6							30/360		30	7.000000000%							1,~~606~~604.0884								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				1,~~606~~604.0884			1,~~606~~604.0884		0.00			0.00					0.00%						0.00%
																					1,574,965.07						0.00					0.00				0.00					0.00				0.00				0.00			1,574,965.07		1,574,965.07			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.	~~(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).
	(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
	07/22/2002 - 16:40 (H896-H908) 2002 LASALLE BANK N.A.
	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:

0708/2526/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

0708/2526/2002

PRIOR PAYMENT:

0607/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0809/2625/2002

SERIES 2002-10H

RECORD DATE:

0607/2831/2002

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,~~715~~647,~~275~~578.0049

0.00

2,~~715~~647,~~275~~578.0049

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:

2025

2126

AGGREGATE PAYOFF AMOUNTS:

34,~~116~~095,~~463~~512.4698

~~298~~314,~~489~~593.5196

34,~~414~~410,~~952~~106.9794

NUMBER OF CURTAILMENTS:

~~408~~425

1014

~~418~~439

AGGREGATE CURTAILMENT AMOUNTS:

5240,~~532~~359.8283

13,~~214~~732.8294

4941,~~938~~620.1375

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

BEGINNING PRINCIPLE BALANCE:

~~248~~245,~~728~~368,~~128~~989.4554

19,~~703~~388,~~537~~859.3116

~~268~~264,~~431~~757,~~665~~848.7670

ENDING PRINCIPLE BALANCE:

~~245~~241,~~368~~042,~~989~~437.5427

19,~~388~~055,~~859~~707.1643

~~264~~260,~~757~~098,~~848~~144.70

07/22/2002 - 16:40 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 7 OF 16

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:					0708/2526/2002
												STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR																															PAYMENT DATE:					0708/2526/2002
																																											AURORA LOAN SERVICES INC., AS MASTER SERVICER
												PRIOR PAYMENT:									0607/25/2002
												MORTGAGE PASS-THROUGH CERTIFICATES
																																											NEXT PAYMENT:						0809/2625/2002
												SERIES 2002-10H																															RECORD DATE:							0607/2831/2002
												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
				07/22/2002 - 16:40 (H896-H908) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 16
				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:					0708/2526/2002
												STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR																															PAYMENT DATE:					0708/2526/2002
																																											AURORA LOAN SERVICES INC., AS MASTER SERVICER
												PRIOR PAYMENT:									0607/25/2002
												MORTGAGE PASS-THROUGH CERTIFICATES
																																											NEXT PAYMENT:						0809/2625/2002
												SERIES 2002-10H																															RECORD DATE:							0607/2831/2002
												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
				07/22/2002 - 16:40 (H896-H908) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 16
				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:					0708/2526/2002
												STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR																															PAYMENT DATE:					0708/2526/2002
																																											AURORA LOAN SERVICES INC., AS MASTER SERVICER
												PRIOR PAYMENT:									0607/25/2002
												MORTGAGE PASS-THROUGH CERTIFICATES
																																											NEXT PAYMENT:						0809/2625/2002
												SERIES 2002-10H																															RECORD DATE:							0607/2831/2002
												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
				07/22/2002 - 16:40 (H896-H908) 2002 LASALLE BANK N.A.																																								PAGE 10 OF 16
				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:				0708/2526/2002
																																										PAYMENT DATE:				0708/2526/2002
											AURORA LOAN SERVICES INC., AS MASTER SERVICER																															PRIOR PAYMENT:					0607/25/2002
											MORTGAGE PASS-THROUGH CERTIFICATES
																																										NEXT PAYMENT:						0809/2625/2002
											SERIES 2002-10H																															RECORD DATE:							0607/2831/2002
											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
			07/22/2002 - 16:40 (H896-H908) 2002 LASALLE BANK N.A.
			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:				0708/2526/2002
																																											PAYMENT DATE:				0708/2526/2002
											AURORA LOAN SERVICES INC., AS MASTER SERVICER																																PRIOR PAYMENT:					0607/25/2002
											MORTGAGE PASS-THROUGH CERTIFICATES
																																											NEXT PAYMENT:						0809/2625/2002
											SERIES 2002-10H																																RECORD DATE:							0607/2831/2002
											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
			07/22/2002 - 16:40 (H896-H908) 2002 LASALLE BANK N.A.
			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:				0708/2526/2002
																																											PAYMENT DATE:				0708/2526/2002
											AURORA LOAN SERVICES INC., AS MASTER SERVICER																																PRIOR PAYMENT:					0607/25/2002
											MORTGAGE PASS-THROUGH CERTIFICATES
																																											NEXT PAYMENT:						0809/2625/2002
											SERIES 2002-10H																																RECORD DATE:							0607/2831/2002
											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
			07/22/2002 - 16:40 (H896-H908) 2002 LASALLE BANK N.A.
			08/20/2002 - 15:18 (H896-H908) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

0708/2526/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

0708/2526/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

0607/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0809/2625/2002

RECORD DATE:

0607/2831/2002

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

07/22/2002 - 16:40 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 14 OF 16

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:

0708/2526/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

0708/2526/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

0607/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0809/2625/2002

RECORD DATE:

0607/2831/2002

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..

07/22/2002 - 16:40 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 15 OF 16

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 CORPORATION

~~STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR~~

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

~~STATEMENT DATE:~~

STATEMENT DATE:

~~07/25/2002~~

08/26/2002

~~PAYMENT DATE:~~

PAYMENT DATE:

~~07/25/2002~~

08/26/2002

~~AURORA LOAN SERVICES INC., AS MASTER SERVICER~~

AURORA LOAN SERVICES INC., AS MASTER SERVICER

~~PRIOR PAYMENT:~~

PRIOR PAYMENT:

~~06/25/2002~~

07/25/2002

~~MORTGAGE PASS-THROUGH CERTIFICATES~~

MORTGAGE PASS-THROUGH CERTIFICATES

~~NEXT PAYMENT:~~

NEXT PAYMENT:

~~08/26/2002~~

09/25/2002

~~SERIES 2002-10H~~

SERIES 2002-10H

~~RECORD DATE:~~

RECORD DATE:

~~06/28/2002~~

07/31/2002

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

ABN AMRO ACCT: 67-9014-60-5

~~HISTORICAL COLLATERAL LEVEL REO REPORT~~

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~~

PAGE 16 OF 16

07/22/2002 - 16:40 (H896-H908) 2002 LASALLE BANK N.A.

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

Filing Compare · STRUCTURED ASSET SEC CORP MOR PASS THRU CER SER 2002-10H