8-K 1 sasc0026_200211.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 November 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 November 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: November 25, 2002

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

1011/25/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

1011/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

0910/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

1112/2526/2002

SERIES 2002-6

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-8977-10-9

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

RITA LOPEZ (312) 904-0351

LESLIE SANCHO (714) 238-6713

RITA.LOPEZ@ABNAMRO.COM

LESLIE.SANCHO@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_200210_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

SASC0026_200211_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

10/22/2002 - 13:22 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 1 OF 13

11/21/2002 - 06:40 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 1 OF 13

	ABN AMRO
	LASALLE BANK		N.A.
STRUCTURED ASSET SECURITIES CORPORATION
										STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR																										STATEMENT DATE:								1011/25/2002
										AURORA LOAN SERVICES INC., AS MASTER SERVICER																										PAYMENT DATE:					1011/25/2002
WAC:						7.~~200026~~186666%				MORTGAGE PASS-THROUGH CERTIFICATES																										PRIOR PAYMENT:						0910/25/2002
																																				NEXT PAYMENT:							1112/2526/2002
WAMM:						~~318~~316				SERIES 2002-6
																																				RECORD DATE:								0910/3031/2002
										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					9992,~~566~~352,~~440~~455.5305					79,~~213~~913,~~985~~597.4849			0.00			0.00				9282,~~352~~438,~~455~~857.0556				~~539~~500,~~318~~242.2246				0.00			6.50000000%
	86358RZF7													~~786~~729.~~464775118~~482267378			5678.~~982507741~~306457267			0.000000000			0.000000000				~~729~~651.~~482267378~~175810111					43.~~260017536~~951362243			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					6158,~~895~~973,~~578~~949.4888					24,~~921~~033,~~628~~990.6032			0.00			0.00				5854,~~973~~939,~~949~~959.8856				~~322~~307,~~372~~155.8099				0.00			6.25000000%
	86358RZL4													~~830~~790.~~144561159~~959628219			3954.~~184932940~~103947425			0.000000000			0.000000000				~~790~~736.~~959628219~~855680794					4.~~323669528~~119581411			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					128,~~459~~784,~~297~~858.7766					3,~~674~~218,~~439~~502.1164			0.00			0.00				85,~~784~~566,~~858~~356.6602				7049,~~083~~414.5583				0.00			6.75000000%
	86358RZR1													~~622~~439.~~964888500~~242933000			~~183~~160.~~721955500~~925132000			0.000000000			0.000000000				~~439~~278.~~242933000~~317801000					32.~~504177500~~470741500			0.000000000					FIXED
	3-A5						63,000,000.00					4836,~~500~~385,~~715~~829.7771					12,~~114~~874,~~886~~010.0655			0.00			0.00				3623,~~385~~511,~~829~~819.7116				~~272~~204,~~816~~670.5329				0.00			6.75000000%
	86358RZS9													~~769~~577.~~852631270~~552852540			~~192~~204.~~299778730~~349373810			0.000000000			0.000000000				~~577~~373.~~552852540~~203478730					43.~~330421111~~248734762			0.000000000					FIXED
	3-A6						14,000,000.00					~~963,919~~0.2500					~~969,341~~0.3000			0.00			~~5,422~~0.0500				0.00				0.00				0.00			N/A
	86358RZT7													680.~~851375000~~000000000			690.~~238664286~~000000000			0.000000000			0.~~387289286~~000000000				0.000000000					0.000000000			0.000000000					FIXED
	3-A7						1,683,000.00					1,~~740~~750,~~606~~396.0495					0.00			0.00			9,~~790~~845.9198				1,~~750~~760,~~396~~242.9593				0.00				0.00			6.75000000%
	86358RZU4													~~1034~~1040.~~228187760~~045721925			0.000000000			0.000000000			5.~~817534165~~850255496				~~1040~~1045.~~045721925~~895977421					0.000000000			0.000000000					FIXED
	IAX						27,433,344.00				N	2220,~~562~~919,~~140~~546.7233					0.00			0.00			0.00				2018,~~919~~834,~~546~~478.3380				109,~~393~~467.7992				0.00			0.~~55280892~~54310486%
	86358RZW0													~~822~~762.~~434943403~~559107996			0.000000000			0.000000000			0.000000000				~~762~~686.~~559107996~~554245811					0.~~378874336~~345124532			0.000000000					N/A
	PAX						14,892,451.00				N	12,~~648~~455,~~571~~296.9439					0.00			0.00			0.00				12,~~455~~043,~~296~~369.3974				6665,~~891~~869.4507				0.00			6.~~34615038~~34612629%
	86358RZX8													~~849~~836.~~327752698~~349664001			0.000000000			0.000000000			0.000000000				~~836~~808.~~349664001~~689566278					4.~~491634722~~422983833			0.000000000					6.~~346126286~~347683927%
	AP						8,900,452.00					8,~~464~~270,~~104~~330.2800					~~193~~334,~~774~~914.2889			0.00			0.00				87,~~270~~935,~~330~~415.0010				0.00				0.00			0.00000000%
	86358RZY6													~~950~~929.~~974656119~~203370795			2137.~~771285323~~628975472			0.000000000			0.000000000				~~929~~891.~~203370795~~574394199					0.000000000			0.000000000					N/A
	AX						11,747,098.00				N	87,~~202~~441,~~937~~866.6878					0.00			0.00			0.00				76,~~441~~571,~~866~~127.7840				4440,~~806~~667.3646				0.00			6.~~55468034~~55762167%
	86358RZZ3													~~698~~633.~~294819708~~506826963			0.000000000			0.000000000			0.000000000				~~633~~559.~~506826963~~383040816					3.~~814249272~~461915445			0.000000000					6.~~557621670~~551655509%
	B1						13,373,000.00					13,~~283~~268,~~771~~474.5639					15,~~297~~470.1794			0.00			0.00				13,~~268~~253,~~474~~003.3945				72,~~800~~718.8306				0.00			6.~~57652026~~57661686%
	86358RA23													~~993~~992.~~327717042~~183832349			1.~~143884693~~156878786			0.000000000			0.000000000				~~992~~991.~~183832349~~026953563					5.~~443866746~~437677410			0.000000000					6.~~576616855~~576714403%
	B2						5,882,000.00					5,~~842~~836,~~753~~025.6532					6,~~728~~804.3376			0.00			0.00				5,~~836~~829,~~025~~220.3256				3231,~~020~~984.8242				0.00			6.~~57652026~~57661686%
	86358RA31													~~993~~992.~~327720163~~183835430			1.~~143884733~~156878613			0.000000000			0.000000000				~~992~~991.~~183835430~~026956817					5.~~443866032~~437677661			0.000000000					6.~~576616855~~576714403%
	B3						3,209,000.00					3,~~187~~183,~~588~~917.6491					3,~~670~~712.7342			0.00			0.00				3,~~183~~180,~~917~~205.9149				17,~~469~~449.3751				0.00			6.~~57652026~~57661686%
	86358RA49													~~993~~992.~~327715799~~183829854			1.~~143885946~~156877532			0.000000000			0.000000000				~~992~~991.~~183829854~~026952322					5.~~443867248~~437678404			0.000000000					6.~~576616855~~576714403%
	B4						1,604,000.00					1,~~593~~591,~~297~~462.6687					1,~~834~~855.7963			0.00			0.00				1,~~591~~589,~~462~~607.8724				8,~~731~~722.9603				0.00			6.~~57652026~~57661686%
	86358RA64/U85985GZ3													~~993~~992.~~327718204~~183834165			1.~~143884040~~156876559			0.000000000			0.000000000				~~992~~991.~~183834165~~026957606					5.~~443865337~~437674564			0.000000000					6.~~576616855~~576714403%
	B5						1,336,000.00					1,~~327~~325,~~085~~557.8259					1,~~528~~545.2359			0.00			0.00				1,~~325~~324,~~557~~012.5900				7,~~273~~264.0174				0.00			6.~~57652026~~57661686%
	86358RA72/U85985HA7													~~993~~992.~~327709581~~183824850			1.~~143884731~~156878743			0.000000000			0.000000000				~~992~~991.~~183824850~~026946108					5.~~443869760~~437679641			0.000000000					6.~~576616855~~576714403%
	B6						1,346,213.00					1,~~337~~335,~~230~~690.6877					1,~~539~~556.9134			0.00			0.00				1,~~335~~334,~~690~~134.7743				7,~~328~~320.6027				0.00			6.~~57652026~~57661686%
	86358RA80/U85985HB5													~~993~~992.~~327712628~~183829751			1.~~143882877~~156087484			0.000000000			0.000000000				~~992~~991.~~183829751~~027742267					5.~~443863638~~437675910			0.000000000					6.~~576616855~~576714403%
	R						100.00					0.00					0.00			0.00			0.00				0.00				0.0200				0.0200			~~6.50000000%~~N/A
	86358RA56													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.~~200000000~~000000000			0.~~200000000~~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								~~459~~432,~~648~~544,~~390~~949.1310				2730,~~118~~405,~~653~~961.9957			0.00			159,~~212~~845.9698				~~432~~402,~~544~~148,~~949~~833.1050				2,~~579~~430,~~461~~100.0680				0.0200
																										TOTAL P&I PAYMENT				2932,~~698~~836,~~115~~062.0537

	P			999.99	N	0.00			0.00	0.00	0.00		0.00		~~60,743~~0.6700		~~60,743~~0.6700		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		~~60,743~~0.6700		~~60,743~~0.6700
												TOTAL P&I PAYMENT		~~60,743~~0.6700
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
10/22/2002 - 13:22 (H356-H381) 2002 LASALLE BANK N.A.																		PAGE 2 OF 13
11/21/2002 - 06:40 (H356-H381) 2002 LASALLE BANK N.A.																		PAGE 2 OF 13

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

STATEMENT DATE:

1011/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

1011/25/2002

PRIOR PAYMENT:

0910/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

1112/2526/2002

SERIES 2002-6

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-8977-10-9

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

~~584~~528,~~376~~263.1984

CURRENT SERVICING FEES

2018,~~459~~657.9062

SCHEDULED:

LESS DEFERRED INTEREST

0(1.0008)

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~121~~113,~~496~~111.1628

PLUS ADVANCE INTEREST

21,~~098~~990,~~224~~743.0870

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

~~409~~395,~~586~~963.7693

PLUS UNSCHEDULED INTEREST

~~60,743~~0.6700

PLUS DELINQUENT SERVICING FEES

7571,~~300~~455.1892

SCHEDULED PRINCIPAL DISTRIBUTION

~~531~~509,~~082~~075.9221

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

9590,~~760~~113.0853

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(2018,~~459~~657.9062)

CURTAILMENTS

6170,~~933~~587.4698

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

2629,~~510~~816,~~424~~453.6648

LESS FEE STRIPS PAID BY SERVICER

(6760,~~466~~403.3513)

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,~~655~~439,~~417~~945.6972

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

2629,~~572~~887,~~358~~041.1246

LESS TRUSTEE FEE

0.00

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

2730,~~103~~396,~~441~~116.0467

LESS FEE STRIPS PAID BY TRUST

(109,~~393~~467.7992)

NET PPIS

0.00

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

0.00

SERVICER WIRE AMOUNT

2932,~~758~~836,~~858~~062.7339

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

2,~~645~~430,~~023~~477.8980

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~459~~432,~~648~~544,~~392~~951.2521

1,~~171~~107

SCHEDULED PRINCIPAL DISTRIBUTION

~~531~~509,~~082~~075.9221

UNSCHEDULED PRINCIPAL DISTRIBUTION

2629,~~572~~887,~~358~~041.1246

6471

DEFERRED INTEREST

01.0008

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~432~~402,~~544~~148,~~951~~835.2162

1,~~107~~036

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

~~434~~427,~~643~~437.1730

2,~~347~~317,~~385~~085.7849

~~409~~395,~~586~~963.7693

21,~~098~~990,~~224~~743.0870

~~416~~406,~~792~~532.6350

2,~~128~~057,~~524~~687.3745

~~427~~416,~~437~~868.3073

2,~~317~~250,~~085~~141.4974

10/22/2002 - 13:22 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 5 OF 13

11/21/2002 - 06:40 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 5 OF 13

	ABN AMRO
	LASALLE BANK		N.A.
					STRUCTURED ASSET SECURITIES CORPORATION
																	STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR																																											STATEMENT DATE:				1011/25/2002
																																																												PAYMENT DATE:				1011/25/2002
																	AURORA LOAN SERVICES INC., AS MASTER SERVICER
																																																												PRIOR PAYMENT:					0910/25/2002
																	MORTGAGE PASS-THROUGH CERTIFICATES
																																																												NEXT PAYMENT:						1112/2526/2002
																	SERIES 2002-6
																																																												RECORD DATE:							0910/3031/2002
																	ABN AMRO ACCT: 67-8977-10-9
																	BOND INTEREST RECONCILIATION
																							DEDUCTIONS																		ADDITIONS
																																																										REMAINING
								ACCRUAL						PASS						ACCRUED
DEFERRED &
						PRIOR						INT ACCRUAL				PREPAY-					OTHER		DISTRIBUTABLE					INTEREST				CURRENT PERIOD				OUTSTANDING
																																																														CREDIT SUPPORT
															THRU							CERTIFICATE					ALLOCABLE				ACCRETION				INTEREST			INT. SHORT-					ON PRIOR		MENT					INTEREST		CERTIFICATE			PAYMENT		(SHORTFALL)/		INTEREST
			CLASS			METHOD DAYS										RATE					INTEREST					PPIS				INTEREST				LOSS/EXP						FALLS DUE			SHORTFALL (3)			PENALTIES	PROCEEDS (1)
INTEREST (2)
				AMOUNT					RECOVERY				SHORTFALLS			ORIGINAL						CURRENT(4)
		1-A1					30/360			30	6.500000000%								~~539~~500,~~318~~242.2246						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~539~~500,~~318~~242.2246			~~539~~500,~~318~~242.2246		0.00			0.00				5.04%					6.0441%
		1-A2					30/360			30	6.500000000%								104,455.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			104,455.00			104,455.00		0.00			0.00				5.04%					6.0441%
		1-A3					30/360			30	6.500000000%								54,166.67						0.00				0.00				0.00						0.00			0.00			0.00			0.00			54,166.67			54,166.67		0.00			0.00				5.04%					6.0441%
		1-A4					30/360			30	6.500000000%								49,833.33						0.00				0.00				0.00						0.00			0.00			0.00			0.00			49,833.33			49,833.33		0.00			0.00				5.04%					6.0441%
		1-A5					30/360			30	6.500000000%								107,791.67						0.00				0.00				0.00						0.00			0.00			0.00			0.00			107,791.67			107,791.67		0.00			0.00				5.04%					6.0441%
		2-A1					30/360			30	6.250000000%								~~322~~307,~~372~~155.8099						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~322~~307,~~372~~155.8099			~~322~~307,~~372~~155.8099		0.00			0.00				5.04%					6.0441%
		2-A2					30/360			30	6.250000000%								34,895.83						0.00				0.00				0.00						0.00			0.00			0.00			0.00			34,895.83			34,895.83		0.00			0.00				5.04%					6.0441%
		3-A1					30/360			30	6.250000000%								609,375.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			609,375.00			609,375.00		0.00			0.00				5.04%					6.0441%
		3-A2					30/360			30	6.750000000%								97,886.25						0.00				0.00				0.00						0.00			0.00			0.00			0.00			97,886.25			97,886.25		0.00			0.00				5.04%					6.0441%
		3-A3					30/360			30	6.750000000%								48,750.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			48,750.00			48,750.00		0.00			0.00				5.04%					6.0441%
		3-A4					30/360			30	6.750000000%								7049,~~083~~414.5583						0.00				0.00				0.00						0.00			0.00			0.00			0.00			7049,~~083~~414.5583			7049,~~083~~414.5583		0.00			0.00				5.04%					6.0441%
		3-A5					30/360			30	6.750000000%								~~272~~204,~~816~~670.5329						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~272~~204,~~816~~670.5329			~~272~~204,~~816~~670.5329		0.00			0.00				5.04%					6.0441%
		3-A6					30/360			30	~~6.750000000%~~N/A								~~5,422~~0.0500						0.00				~~5,422~~0.0500				0.00						0.00			0.00			0.00			0.00			0.00			0.00		0.00			0.00				5.04%					6.0441%
		3-A7					30/360			30	6.750000000%								9,~~790~~845.9198						0.00				9,~~790~~845.9198				0.00						0.00			0.00			0.00			0.00			0.00			0.00		0.00			0.00				5.04%					6.0441%
		IAX					30/360			30	0.~~552808916~~543104855%								109,~~393~~467.7992						0.00				0.00				0.00						0.00			0.00			0.00			0.00			109,~~393~~467.7992			109,~~393~~467.7992		0.00			0.00				NA					NA
		PAX					30/360			30	6.~~346150381~~346126286%								6665,~~891~~869.4507						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6665,~~891~~869.4507			6665,~~891~~869.4507		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			0.00				NA					NA
		AX					30/360			30	6.~~554680336~~557621670%								4440,~~806~~667.3646						0.00				0.00				0.00						0.00			0.00			0.00			0.00			4440,~~806~~667.3646			4440,~~806~~667.3646		0.00			0.00				NA					NA
		B1					30/360			30	6.~~576520262~~576616855%								72,~~800~~718.8306						0.00				0.00				0.00						0.00			0.00			0.00			0.00			72,~~800~~718.8306			72,~~800~~718.8306		0.00			0.00				2.54%					23.9811%
		B2					30/360			30	6.~~576520262~~576616855%								3231,~~020~~984.8242						0.00				0.00				0.00						0.00			0.00			0.00			0.00			3231,~~020~~984.8242			3231,~~020~~984.8242		0.00			0.00				1.44%					1.6367%
		B3					30/360			30	6.~~576520262~~576616855%								17,~~469~~449.3751						0.00				0.00				0.00						0.00			0.00			0.00			0.00			17,~~469~~449.3751			17,~~469~~449.3751		0.00			0.00				0.84%					0.8987%
		B4					30/360			30	6.~~576520262~~576616855%								8,~~731~~722.9603						0.00				0.00				0.00						0.00			0.00			0.00			0.00			8,~~731~~722.9603			8,~~731~~722.9603		0.00			0.00				0.55%					0.5248%
		B5					30/360			30	6.~~576520262~~576616855%								7,~~273~~264.0174						0.00				0.00				0.00						0.00			0.00			0.00			0.00			7,~~273~~264.0174			7,~~273~~264.0174		0.00			0.00				0.30%					0.2215%
		B6					30/360			30	6.~~576520262~~576616855%								7,~~328~~320.6027						0.00				0.00				0.00						0.00			0.00			0.00			0.00			7,~~328~~320.6027			7,~~328~~320.6027		0.00			0.00				0.04%					0.00%
		R					30/360			30	N/A								0.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			0.00			0.02		0.00			0.00				5.04%					6.04%
		P					30/360			30	0.000000000%								0.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			0.00			0.00		0.00			0.00				NA					NA
		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			0.00				NA					NA
																		2,439,946.78						0.00				9,845.98					0.00				0.00					0.00		0.00					0.00		2,430,100.80		2,430,100.80			0.00			0.00
		P					30/360			30	0.000000000%								0.00						0.00				0.00				0.00						0.00			0.00			60,743.67			0.00			60,743.67			60,743.67		0.00			0.00				NA					NA
																		2,594,674.00						0.00				15,212.96					0.00				0.00					0.00		60,743.67					0.00		2,640,204.71		2,640,204.73			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) 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
	10/22/2002 - 13:22 (H356-H381) 2002 LASALLE BANK N.A.
	11/21/2002 - 06:40 (H356-H381) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

STATEMENT DATE:

1011/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

1011/25/2002

PRIOR PAYMENT:

0910/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

1112/2526/2002

SERIES 2002-6

RECORD DATE:

0910/3031/2002

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:

6471

AGGREGATE PAYOFF AMOUNTS:

2629,~~510~~816,~~424~~453.6648

NUMBER OF CURTAILMENTS:

~~182~~196

AGGREGATE CURTAILMENT AMOUNTS:

6270,~~459~~587.4598

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

10/22/2002 - 13:22 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 7 OF 13

11/21/2002 - 06:40 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 7 OF 13

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

STATEMENT DATE:

1011/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

1011/25/2002

PRIOR PAYMENT:

0910/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

1112/2526/2002

SERIES 2002-6

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-8977-10-9

OTHER RELATED INFORMATION

COMPONENT PRINCIPAL AMOUNT ($)

INTEREST RATE (%)

AP (1) COMPONENT

4,~~644~~512,~~482~~608.8904

0.00

AP (2) COMPONENT

~~709~~697,~~307~~466.2376

0.00

AP (3) COMPONENT

2,~~916~~725,~~539~~340.8830

0.00

AX (1) COMPONENT

43,~~009~~635,~~696~~709.5687

6.50

AX (2) COMPONENT

~~858~~788,~~459~~838.5390

6.25

AX (3) COMPONENT

2,~~573~~146,~~710~~578.6963

6.75

IAX (2) COMPONENT

~~628~~626,~~721~~525.4953

0.13

IAX (3) COMPONENT

2018,~~290~~207,~~824~~953.8427

0.5756

PAX (1) COMPONENT

686,154.44

6.50

685,392.72

6.50

PAX (2) COMPONENT

9,~~717~~347,~~656~~786.4007

6.25

PAX (3) COMPONENT

2,~~051~~010,~~485~~190.5595

6.75

NON-AP POOL BALANCE FOR GROUP 1

~~160~~150,~~660~~737,~~594~~679.5557

NON-AP POOL BALANCE FOR GROUP 2

~~101~~90,~~591~~767,~~946~~370.7698

NON-AP POOL BALANCE FOR GROUP 3

~~193~~177,~~698~~605,~~577~~525.0385

10/22/2002 - 13:22 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 8 OF 13

11/21/2002 - 06:40 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 8 OF 13

		ABN AMRO
		LASALLE BANK		N.A.
		STRUCTURED ASSET SECURITIES CORPORATION
																																											STATEMENT DATE:					1011/25/2002
												STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR																															PAYMENT DATE:					1011/25/2002
																																											AURORA LOAN SERVICES INC., AS MASTER SERVICER
												PRIOR PAYMENT:									0910/25/2002
												MORTGAGE PASS-THROUGH CERTIFICATES
																																											NEXT PAYMENT:						1112/2526/2002
												SERIES 2002-6																															RECORD DATE:							0910/3031/2002
												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
					11/25/02		20		7,641,126						4	864,767				10		4,104,095			0	0				0	0		0			0			0	0					0		0
						1.93%				1.90%			0.39%				0.22%			0.97%			1.02%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/02		20		6,468,889						6	1,624,634				7		3,400,163			0	0				0	0		0			0			0	0					0		0
						1.81%				1.50%			0.54%				0.38%			0.63%			0.79%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					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
				10/22/2002 - 13:22 (H356-H381) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 13
				11/21/2002 - 06:40 (H356-H381) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 13

	ABN AMRO
	LASALLE BANK		N.A.
	STRUCTURED ASSET SECURITIES CORPORATION
	STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR																																			STATEMENT DATE:				1011/25/2002
																																										PAYMENT DATE:				1011/25/2002
											AURORA LOAN SERVICES INC., AS MASTER SERVICER																															PRIOR PAYMENT:					0910/25/2002
											MORTGAGE PASS-THROUGH CERTIFICATES
																																										NEXT PAYMENT:						1112/2526/2002
											SERIES 2002-6																															RECORD DATE:							0910/3031/2002
											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
				11/25/02		1,036			402,148,836				71		29,816,453				0	0			0	0			0			0			0		0					316		319		7.19%					6.74%
					77.08%					75.17%		6.41%				6.89%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/02		1,107			432,544,951				64		26,510,425				4	47,222			0	0			0			0			0		0					318		321		7.20%					6.75%
					82.37%					80.85%		5.47%				5.77%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				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
			10/22/2002 - 13:22 (H356-H381) 2002 LASALLE BANK N.A.
			11/21/2002 - 06:40 (H356-H381) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

1011/25/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

1011/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

0910/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

1112/2526/2002

RECORD DATE:

0910/3031/2002

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

10/22/2002 - 13:22 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 11 OF 13

11/21/2002 - 06:40 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 11 OF 13

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

1011/25/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

1011/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

0910/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

1112/2526/2002

RECORD DATE:

0910/3031/2002

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..

10/22/2002 - 13:22 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 12 OF 13

11/21/2002 - 06:40 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 12 OF 13

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

STATEMENT DATE:

1011/25/2002

PAYMENT DATE:

1011/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

0910/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

1112/2526/2002

SERIES 2002-6

RECORD DATE:

0910/3031/2002

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

10/22/2002 - 13:22 (H356-H381) 2002 LASALLE BANK N.A.

11/21/2002 - 06:40 (H356-H381) 2002 LASALLE BANK N.A.

Filing Compare · STRUCTURED ASSET SECURITIES CORP MORT PASS THR CERT SER 2002