8-K 1 sasc0026_200209.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 September 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 September 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: September 25, 2002

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

09/25/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

09/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

08/26/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

10/25/2002

SERIES 2002-6

RECORD DATE:

08/30/2002

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_200209_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

09/23/2002 - 13:56 (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:							09/25/2002

										*AURORA LOAN SERVICES INC., AS MASTER SERVICER*																											PAYMENT DATE:					09/25/2002

WAC:						7.210611%				*MORTGAGE PASS-THROUGH CERTIFICATES*																											PRIOR PAYMENT:						08/26/2002
																																		NEXT PAYMENT:						10/25/2002
WAMM:						320				*SERIES 2002-6*
																																		RECORD DATE:							08/30/2002
										*UPPER TIER REMIC*
										*ABN AMRO ACCT: 67-8977-10-9*


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

			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000						PER $ 1000		PER $ 1000	NEXT RATE(3)
	1-A1						126,600,000.00					105,612,933.48					6,046,492.95			0.00			0.00				99,566,440.53				572,070.06					0.00			6.50000000%
	86358RZF7													834.225382938			47.760607820			0.000000000			0.000000000				786.464775118					4.518720853				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					65,992,599.43					4,097,020.95			0.00			0.00				61,895,578.48				343,711.46					0.00			6.25000000%
	86358RZL4													885.093876475			54.949315317			0.000000000			0.000000000				830.144561159					4.609864002				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					13,691,684.83					1,232,387.06			0.00			0.00				12,459,297.77				77,015.73					0.00			6.75000000%
	86358RZR1													684.584241500			61.619353000			0.000000000			0.000000000				622.964888500					3.850786500				0.000000000					FIXED

	3-A5						63,000,000.00					50,809,670.85					2,308,955.08			0.00			0.00				48,500,715.77				285,804.40					0.00			6.75000000%
	86358RZS9													806.502711905			36.650080635			0.000000000			0.000000000				769.852631270					4.536577778				0.000000000					FIXED

	3-A6						14,000,000.00					7,519,635.82					6,598,014.52			0.00			42,297.95				963,919.25				0.00					0.00			6.75000000%
	86358RZT7													537.116844286			471.286751429			0.000000000			3.021282143				68.851375000					0.000000000				0.000000000					FIXED

	3-A7						1,683,000.00					1,730,869.90					0.00			0.00			9,736.14				1,740,606.04				0.00					0.00			6.75000000%
	86358RZU4													1028.443196673			0.000000000			0.000000000			5.784991087				1034.228187760					0.000000000				0.000000000					FIXED

	IAX						27,433,344.00				N	24,757,589.79					0.00			0.00			0.00				22,562,140.72				11,660.29					0.00			0.56517425%
	86358RZW0													902.463432457			0.000000000			0.000000000			0.000000000				822.434943403					0.425040782				0.000000000					N/A

	PAX						14,892,451.00				N	12,788,400.75					0.00			0.00			0.00				12,648,571.94				67,627.62					0.00			6.34583977%
	86358RZX8													858.716993596			0.000000000			0.000000000			0.000000000				849.327752698					4.541067149				0.000000000					6.346150381%

	AP						8,900,452.00					8,647,055.90					182,951.62			0.00			0.00				8,464,104.28				0.00					0.00			0.00000000%
	86358RZY6													971.529973983			20.555317865			0.000000000			0.000000000				950.974656119					0.000000000				0.000000000					N/A

	AX						11,747,098.00				N	8,917,988.38					0.00			0.00			0.00				8,202,937.68				48,741.38					0.00			6.55861525%
	86358RZZ3													759.165232128			0.000000000			0.000000000			0.000000000				698.294819708					4.149227324				0.000000000					6.554680336%

	B1						13,373,000.00					13,299,054.57					15,283.01			0.00			0.00				13,283,771.56				72,883.49					0.00			6.57642160%
	86358RA23													994.470542885			1.142825843			0.000000000			0.000000000				993.327717042					5.450047858				0.000000000					6.576520262%

	B2						5,882,000.00					5,849,475.75					6,722.10			0.00			0.00				5,842,753.65				32,057.18					0.00			6.57642160%
	86358RA31													994.470545733			1.142825570			0.000000000			0.000000000				993.327720163					5.450047603				0.000000000					6.576520262%

	B3						3,209,000.00					3,191,255.97					3,667.33			0.00			0.00				3,187,588.64				17,489.20					0.00			6.57642160%
	86358RA49													994.470542225			1.142826426			0.000000000			0.000000000				993.327715799					5.450046744				0.000000000					6.576520262%

	B4						1,604,000.00					1,595,130.75					1,833.09			0.00			0.00				1,593,297.66				8,741.88					0.00			6.57642160%
	86358RA64/U85985GZ3													994.470542394			1.142824190			0.000000000			0.000000000				993.327718204					5.450049875				0.000000000					6.576520262%

	B5						1,336,000.00					1,328,612.64					1,526.82			0.00			0.00				1,327,085.82				7,281.26					0.00			6.57642160%
	86358RA72/U85985HA7													994.470538922			1.142829341			0.000000000			0.000000000				993.327709581					5.450044910				0.000000000					6.576520262%

	B6						1,346,213.00					1,338,769.17					1,538.49			0.00			0.00				1,337,230.68				7,336.93					0.00			6.57642160%
	86358RA80/U85985HB5													994.470540695			1.142828067			0.000000000			0.000000000				993.327712628					5.450051366				0.000000000					6.576520262%

	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								480,092,749.06				20,496,393.02			0.00			52,034.09				459,648,390.13				2,659,574.63					0.00

																										TOTAL P&I PAYMENT				23,155,967.65


	P			999.99	N	0.00			0.00	0.00	0.00		0.00		16,869.70		16,869.70		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		16,869.70		16,869.70

												TOTAL P&I PAYMENT		16,869.70


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
09/23/2002 - 13:56 (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:

09/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

09/25/2002

PRIOR PAYMENT:

08/26/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

10/25/2002

SERIES 2002-6

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-8977-10-9

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

638,527.98

CURRENT SERVICING FEES

22,482.50

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

135,305.89

PLUS ADVANCE INTEREST

2,168,736.78

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

419,404.76

PLUS UNSCHEDULED INTEREST

16,869.70

PLUS DELINQUENT SERVICING FEES

77,536.82

SCHEDULED PRINCIPAL DISTRIBUTION

554,710.65

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

100,019.32

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(22,482.50)

CURTAILMENTS

252,166.32

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

19,637,481.96

LESS FEE STRIPS PAID BY SERVICER

(73,173.52)

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

2,728,478.44

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

19,889,648.28

LESS TRUSTEE FEE

0.00

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

20,444,358.93

LESS FEE STRIPS PAID BY TRUST

(11,660.29)

NET PPIS

0.00

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

0.00

SERVICER WIRE AMOUNT

23,172,837.37

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

2,716,818.14

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

480,092,751.18

1,217

SCHEDULED PRINCIPAL DISTRIBUTION

554,710.65

UNSCHEDULED PRINCIPAL DISTRIBUTION

19,889,648.28

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

459,648,392.25

1,171

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

448,315.09

2,430,753.44

419,404.76

2,168,736.78

433,076.68

2,252,104.45

434,643.17

2,347,385.78

09/23/2002 - 13:56 (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:					09/25/2002
																																																		PAYMENT DATE:					09/25/2002
															*AURORA LOAN SERVICES INC., AS MASTER SERVICER*
																																																		PRIOR PAYMENT:						08/26/2002
															*MORTGAGE PASS-THROUGH CERTIFICATES*
																																																		NEXT PAYMENT:							10/25/2002
															*SERIES 2002-6*
																																																		RECORD DATE:								08/30/2002


															*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				LOSS/EXP					FALLS DUE (3)			PENALTIES				PROCEEDS (1)
INTEREST (2)

				AMOUNT				RECOVERY			SHORTFALLS			ORIGINAL								CURRENT(4)

		1-A1							30/360	30	6.500000000%						572,070.06									0.00					0.00				0.00					0.00			0.00			0.00					572,070.06			572,070.06					0.00		0.00			5.04%	5.74%
		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%	5.74%
		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%	5.74%
		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%	5.74%
		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%	5.74%
		2-A1							30/360	30	6.250000000%						343,711.46									0.00					0.00				0.00					0.00			0.00			0.00					343,711.46			343,711.46					0.00		0.00			5.04%	5.74%
		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%	5.74%
		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%	5.74%
		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%	5.74%
		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%	5.74%
		3-A4							30/360	30	6.750000000%						77,015.73									0.00					0.00				0.00					0.00			0.00			0.00					77,015.73			77,015.73					0.00		0.00			5.04%	5.74%
		3-A5							30/360	30	6.750000000%						285,804.40									0.00					0.00				0.00					0.00			0.00			0.00					285,804.40			285,804.40					0.00		0.00			5.04%	5.74%
		3-A6							30/360	30	6.750000000%						42,297.95									0.00					42,297.95				0.00					0.00			0.00			0.00					0.00			0.00					0.00		0.00			5.04%	5.74%
		3-A7							30/360	30	6.750000000%						9,736.14									0.00					9,736.14				0.00					0.00			0.00			0.00					0.00			0.00					0.00		0.00			5.04%	5.74%
		IAX							30/360	30	0.565174252%						11,660.29									0.00					0.00				0.00					0.00			0.00			0.00					11,660.29			11,660.29					0.00		0.00			NA	NA
		PAX							30/360	30	6.345839772%						67,627.62									0.00					0.00				0.00					0.00			0.00			0.00					67,627.62			67,627.62					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	6.558615247%						48,741.38									0.00					0.00				0.00					0.00			0.00			0.00					48,741.38			48,741.38					0.00		0.00			NA	NA
		B1							30/360	30	6.576421597%						72,883.49									0.00					0.00				0.00					0.00			0.00			0.00					72,883.49			72,883.49					0.00		0.00			2.54%	2.85%
		B2							30/360	30	6.576421597%						32,057.18									0.00					0.00				0.00					0.00			0.00			0.00					32,057.18			32,057.18					0.00		0.00			1.44%	1.58%
		B3							30/360	30	6.576421597%						17,489.20									0.00					0.00				0.00					0.00			0.00			0.00					17,489.20			17,489.20					0.00		0.00			0.84%	0.88%
		B4							30/360	30	6.576421597%						8,741.88									0.00					0.00				0.00					0.00			0.00			0.00					8,741.88			8,741.88					0.00		0.00			0.55%	0.54%
		B5							30/360	30	6.576421597%						7,281.26									0.00					0.00				0.00					0.00			0.00			0.00					7,281.26			7,281.26					0.00		0.00			0.30%	0.25%
		B6							30/360	30	6.576421597%						7,336.93									0.00					0.00				0.00					0.00			0.00			0.00					7,336.93			7,336.93					0.00		0.00			0.04%	0.00%
		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			16,869.70			0.00					16,869.70			16,869.70					0.00		0.00			NA	NA
																		2,711,608.72							0.00					52,034.09					0.00			0.00					16,869.70				0.00				2,676,444.33		2,676,444.33						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 13
	09/23/2002 - 13:56 (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:

09/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

09/25/2002

PRIOR PAYMENT:

08/26/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

10/25/2002

SERIES 2002-6

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-8977-10-9

OTHER RELATED INFORMATION

SPECIAL HAZARD COVERAGE

FRAUD LOSS COVERAGE

BANKRUPTCY LOSS COVERAGE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

7,887,969.00

0.00

7,887,969.00

10,699,595.00

0.00

10,699,595.00

140,364.00

0.00

140,364.00

TOTAL

NUMBER OF PAYOFFS:

AGGREGATE PAYOFF AMOUNTS:

19,637,481.96

NUMBER OF CURTAILMENTS:

193

AGGREGATE CURTAILMENT AMOUNTS:

254,478.08

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

09/23/2002 - 13:56 (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:

09/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

09/25/2002

PRIOR PAYMENT:

08/26/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

10/25/2002

SERIES 2002-6

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-8977-10-9

OTHER RELATED INFORMATION

COMPONENT PRINCIPAL AMOUNT ($)

INTEREST RATE (%)

AP (1) COMPONENT

4,705,659.73

0.00

AP (2) COMPONENT

712,262.32

0.00

AP (3) COMPONENT

3,046,182.23

0.00

AX (1) COMPONENT

4,388,752.70

6.50

AX (2) COMPONENT

1,010,013.72

6.25

AX (3) COMPONENT

2,804,171.26

6.75

IAX (2) COMPONENT

630,903.99

0.13

IAX (3) COMPONENT

21,931,236.73

0.58

PAX (1) COMPONENT

686,909.36

6.50

PAX (2) COMPONENT

9,872,787.24

6.25

PAX (3) COMPONENT

2,088,875.34

6.75

NON-AP POOL BALANCE FOR GROUP 1

167,883,802.45

NON-AP POOL BALANCE FOR GROUP 2

110,275,780.43

NON-AP POOL BALANCE FOR GROUP 3

210,452,274.45

09/23/2002 - 13:56 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 8 OF 13





		ABN AMRO

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

																																	STATEMENT DATE:							09/25/2002
												*STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR*																														PAYMENT DATE:							09/25/2002
																																										*AURORA LOAN SERVICES INC., AS MASTER SERVICER*
												PRIOR PAYMENT:									08/26/2002
												*MORTGAGE PASS-THROUGH CERTIFICATES*
																																										NEXT PAYMENT:									10/25/2002
												*SERIES 2002-6*																														RECORD DATE:										08/30/2002

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

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



											DELINQUENCY AGING CATEGORIES																									SPECIAL EVENT CATEGORIES (1)


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


					9/25/02		17		4,799,001						6	1,119,117				5		3,505,809			0	0				0	0			0			0				0	0					0			0
						1.45%				1.04%			0.51%				0.24%			0.43%			0.76%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%			0.00%				0.00%					0.00%
					8/26/02		8		2,222,836						4	1,152,490				4		3,163,578			0	0				0	0			0			0				0	0					0			0
						0.66%				0.46%			0.33%				0.24%			0.33%			0.66%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%			0.00%				0.00%					0.00%
					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
				09/23/2002 - 13:56 (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:						09/25/2002
																												PAYMENT DATE:								09/25/2002
											*AURORA LOAN SERVICES INC., AS MASTER SERVICER*																														PRIOR PAYMENT:					08/26/2002
											*MORTGAGE PASS-THROUGH CERTIFICATES*
																												NEXT PAYMENT:										10/25/2002
											*SERIES 2002-6*																														RECORD DATE:						08/30/2002
											*ABN AMRO ACCT: 67-8977-10-9*
											*ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY*


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

DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE						# AMOUNT									LIFE			AMORT		COUPON REMIT
				9/25/02		1,171			459,648,392				46		19,637,482				1	16,870			0	0			0				0			0			0						320		322			7.21%		6.75%
					87.13%					85.92%		3.78%				4.09%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				8/26/02		1,217			480,092,751				43		18,383,058				4	78,736			0	0			0				0			0			0						320		323			7.23%		6.76%
					90.55%					89.74%		3.41%				3.68%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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
			09/23/2002 - 13:56 (H356-H381) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

09/25/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

09/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

08/26/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

SERIES 2002-6

ABN AMRO ACCT: 67-8977-10-9

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

09/23/2002 - 13:56 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 11 OF 13

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

09/25/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

09/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

08/26/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

10/25/2002

RECORD DATE:

08/30/2002

SERIES 2002-6

ABN AMRO ACCT: 67-8977-10-9

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

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

09/23/2002 - 13:56 (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:

09/25/2002

PAYMENT DATE:

09/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

08/26/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

10/25/2002

SERIES 2002-6

RECORD DATE:

08/30/2002

ABN AMRO ACCT: 67-8977-10-9

HISTORICAL COLLATERAL LEVEL REO REPORT

RECENT

APPRAISAL

VALUE

APPRAISAL

REDUCTION

AMOUNT

DISCLOSURE

CONTROL #

REO

DATE

CITY

STATE

PROPERTY

TYPE

ACTUAL

BALANCE

SCHEDULED

BALANCE

DATE

LIQUIDATED

LIQUIDATION

PROCEEDS

LIQUIDATION

EXPENSES

REALIZED

LOSS

PAGE 13 OF 13

09/23/2002 - 13:56 (H356-H381) 2002 LASALLE BANK N.A.

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