8-K 1 sas0210h_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: November 25, 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 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 2002-10H

RECORD DATE:

0910/3031/2002

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_200210_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

SAS0210H_200211_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

UNDERWRITER: LEHMAN BROTHERS INC./LEHMAN CAPITAL

MASTER SERVICER: AURORA LOAN SERVICES, INC.

SPECIAL 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

10/23/2002 - 10:06 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 1 OF 16

11/21/2002 - 08:50 (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:

1011/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

1011/25/2002

WAC:

7.~~625383~~623014%

MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0910/25/2002

NEXT PAYMENT:

1112/2526/2002

WAMM:

~~348~~346

SERIES 2002-10H

RECORD DATE:

0910/3031/2002

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

~~224~~217,~~744~~950,~~345~~713.9380

69,~~793~~292,~~632~~055.1375

0.00

~~217~~208,~~950~~658,~~713~~658.8006

1,~~311~~271,~~008~~379.6816

0.00

7.00000000%

86358RJ57

~~937~~909.~~716320339~~370780908

2838.~~345539431~~769884450

0.000000000

~~909~~870.~~370780908~~600896458

5.~~470011869~~304662889

0.000000000

FIXED

1-AP

4,821,708.00

4,~~663~~572,~~403~~587.6544

90114,~~816~~989.2131

0.00

4,~~572~~457,~~587~~598.4413

0.00

0.00000000%

86358RJ65

~~967~~948.~~168407455~~333544581

1823.~~834862874~~848252394

0.000000000

~~948~~924.~~333544581~~485292188

0.000000000

N/A

1-AX

6,262,133.00

5,~~746~~575,~~797~~739.2490

0.00

5,~~575~~303,~~739~~082.9069

3332,~~522~~525.9815

0.00

7.00000000%

86358RJ73

~~917~~890.~~706034566~~389887337

0.000000000

~~890~~846.~~389887337~~849258695

5.~~353285202~~193941009

0.000000000

7.000000000%

2-A

19,232,000.00

1816,~~177~~416,~~438~~867.3517

1,~~760~~019,~~571~~042.1878

0.00

1615,~~416~~397,~~867~~824.1739

~~106~~95,~~035~~765.06

0.00

7.00000000%

86358RJ81

~~945~~853.~~166303402~~622460960

9152.~~543842442~~986833287

0.000000000

~~853~~800.~~622460960~~635627673

54.~~513470103~~979464356

0.000000000

FIXED

2-AP

334,196.00

~~309~~302,~~173~~674.1289

611,~~498~~645.2398

0.00

~~302~~291,~~674~~028.8990

0.00

0.00000000%

86358RJ99

~~925~~905.~~125135079~~680762743

1934.~~444372336~~847767456

0.000000000

~~905~~870.~~680762743~~832995287

0.000000000

N/A

2-AX

506,939.00

~~484~~432,~~241~~551.6942

0.00

~~432~~412,~~551~~236.4266

2,~~824~~523.7422

0.00

7.00000000%

86358RK22

~~955~~853.~~226751669~~261281887

0.000000000

~~853~~813.~~261281887~~187896614

54.~~572156051~~977357478

0.000000000

7.000000000%

B-1

4,072,000.00

4,~~059~~056,~~309~~074.2024

3,~~234~~260.9778

0.00

4,~~056~~052,~~074~~813.2446

23,~~679~~660.3043

0.00

7.00000000%

86358RK30

996.~~883399372~~088957782

0.~~794441590~~800780678

0.000000000

~~996~~995.~~088957782~~288177104

5.~~815153163~~810518920

0.000000000

FIXED

B-2

1,764,000.00

1,~~758~~757,~~502~~100.3192

1,~~401~~412.3958

0.00

1,~~757~~755,~~100~~688.9234

10,~~257~~249.9376

0.00

7.00000000%

86358RK48

996.~~883398216~~088956626

0.~~794441589~~800780677

0.000000000

~~996~~995.~~088956626~~288175949

5.~~815153156~~810518914

0.000000000

FIXED

B-3

678,000.00

675,~~886~~348.9532

~~538~~542.6393

0.00

~~675~~674,~~348~~805.3239

3,~~942~~939.6753

0.00

7.00000000%

86358RK55

996.~~883402974~~088961381

0.~~794441593~~800780681

0.000000000

~~996~~995.~~088961381~~288180700

5.~~815153184~~810518941

0.000000000

FIXED

B-4

407,000.00

405,~~731~~408.5420

~~323~~325.3492

0.00

405,~~408~~082.2028

2,~~366~~364.7788

0.00

7.00000000%

86358RK71

996.~~883391360~~088949776

0.~~794441584~~800780672

0.000000000

~~996~~995.~~088949776~~288169104

5.~~815153116~~810518874

0.000000000

FIXED

B-5

271,000.00

~~270~~269,~~155~~940.4010

~~215~~217.2901

0.00

269,~~940~~723.1009

1,~~575~~574.9165

0.00

7.00000000%

86358RK89

996.~~883383575~~088941997

0.~~794441578~~800780665

0.000000000

~~996~~995.~~088941997~~288161332

5.~~815153071~~810518828

0.000000000

FIXED

B-6

275,541.00

274,~~682~~463.2535

~~218~~220.9065

0.00

274,~~463~~242.3570

1,~~602~~601.3104

0.00

7.00000000%

86358RK97

996.~~883390681~~088949097

0.~~794441583~~800780671

0.000000000

~~996~~995.~~088949097~~288168426

5.~~815153112~~810518870

0.000000000

FIXED

100.00

0.00

N/A

9ABSH908

0.000000000

FIXED

TOTAL

271,527,545.00

~~255~~246,~~338~~681,~~628~~178.6942

810,~~657~~443,~~450~~713.2768

0.00

~~246~~236,~~681~~237,~~178~~464.4274

1,~~496~~445,~~816~~582.3688

0.00

TOTAL P&I PAYMENT

1011,~~154~~889,~~266~~296.6356

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

10/23/2002 - 10:06 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 2 OF 16

11/21/2002 - 08:50 (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:

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 2002-10H

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9014-60-5

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

~~486~~461,~~766~~651.7976

CURRENT SERVICING FEES

33,~~878~~827.6501

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

6460,~~008~~416.0071

PLUS ADVANCE INTEREST

1,~~043~~017,~~928~~758.2414

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

~~139~~138,~~917~~354.0760

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

9187,~~850~~635.6607

SCHEDULED PRINCIPAL DISTRIBUTION

~~203~~198,~~925~~771.0731

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

~~125~~121,~~729~~462.3208

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(33,~~878~~827.6501)

CURTAILMENTS

4029,~~278~~014.6431

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

810,~~413~~215,~~246~~928.5606

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,~~496~~445,~~816~~582.3889

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

810,~~453~~244,~~525~~942.2037

LESS TRUSTEE FEE

0.00

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

810,~~657~~443,~~450~~713.2768

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

1011,~~154~~889,~~266~~296.6557

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

1,~~496~~445,~~816~~582.3889

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~255~~246,~~338~~681,~~629~~179.4720

1,~~860~~810

SCHEDULED PRINCIPAL DISTRIBUTION

~~203~~198,~~925~~771.0731

UNSCHEDULED PRINCIPAL DISTRIBUTION

810,~~453~~244,~~525~~942.2037

5059

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~246~~236,~~681~~237,~~179~~465.2052

1,~~810~~751

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

~~137~~142,~~573~~881.9826

1,~~036~~067,~~913~~082.6306

~~139~~138,~~917~~354.0760

1,~~043~~017,~~928~~758.2414

~~134~~139,~~609~~162.7958

1,~~013~~037,~~759~~291.8016

142,~~881~~073.2628

1,~~067~~047,~~082~~549.0604

10/23/2002 - 10:06 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 3 OF 16

11/21/2002 - 08:50 (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:

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 2002-10H

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9014-60-5

CASH RECONCILIATION SUMMARY POOL GROUP 1

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

~~454~~436,~~516~~814.6214

CURRENT SERVICING FEES

3132,~~935~~057.8433

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

5957,~~734~~076.5240

PLUS ADVANCE INTEREST

~~962~~939,~~157~~322.7828

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

~~129~~128,~~421~~118.9538

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

8480,~~171~~629.8990

SCHEDULED PRINCIPAL DISTRIBUTION

~~189~~185,~~156~~194.4778

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

~~116~~112,~~107~~687.7323

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(3132,~~935~~057.8433)

CURTAILMENTS

3328,~~026~~041.9946

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

69,~~667~~199,~~770~~356.4543

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,~~384~~344,~~738~~079.5710

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

69,~~700~~227,~~797~~397.4489

LESS TRUSTEE FEE

0.00

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

69,~~889~~412,~~953~~592.9167

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

810,~~274~~756,~~692~~671.4877

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

1,~~384~~344,~~738~~079.5710

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~236~~229,~~300~~410,~~359~~405.6675

1,~~804~~759

SCHEDULED PRINCIPAL DISTRIBUTION

~~189~~185,~~156~~194.4778

UNSCHEDULED PRINCIPAL DISTRIBUTION

69,~~700~~227,~~797~~397.4489

4556

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~229~~219,~~410~~997,~~405~~813.7508

1,~~759~~703

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

~~124~~131,~~808~~873.0184

~~937~~981,~~874~~345.2762

~~129~~128,~~421~~118.9538

~~962~~939,~~157~~322.7828

~~122~~128,~~356~~352.1224

~~918~~953,~~686~~577.4332

131,~~873~~639.8498

~~981~~967,~~345~~090.6258

10/23/2002 - 10:06 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 4 OF 16

11/21/2002 - 08:50 (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:

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 2002-10H

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9014-60-5

CASH RECONCILIATION SUMMARY POOL GROUP 2

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

3224,~~250~~837.1762

CURRENT SERVICING FEES

1,~~942~~769.8168

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

43,~~273~~340.4831

PLUS ADVANCE INTEREST

8178,~~770~~435.4685

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

10,~~495~~236.1222

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

7,~~678~~005.7717

SCHEDULED PRINCIPAL DISTRIBUTION

1413,~~768~~576.6053

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

98,~~621~~774.5986

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(1,~~942~~769.8168)

CURTAILMENTS

~~7,251~~972.6585

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

1,~~745~~016,~~476~~571.1163

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

~~112~~101,~~077~~503.8179

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

1,~~752~~017,~~727~~544.7648

LESS TRUSTEE FEE

0.00

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

1,~~767~~031,~~496~~121.3601

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

1,~~879~~132,~~574~~624.1780

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

~~112~~101,~~077~~503.8179

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

1917,~~038~~270,~~269~~773.8145

5651

SCHEDULED PRINCIPAL DISTRIBUTION

1413,~~768~~576.6053

UNSCHEDULED PRINCIPAL DISTRIBUTION

1,~~752~~017,~~727~~544.7648

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

1716,~~270~~239,~~773~~652.4544

5148

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

1211,~~765~~007.9742

9985,~~039~~736.3644

10,~~495~~236.1222

8178,~~770~~435.4685

1210,~~253~~810.6734

9583,~~073~~713.3784

1110,~~007~~433.4230

8580,~~736~~458.4446

10/23/2002 - 10:06 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 5 OF 16

11/21/2002 - 08:50 (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:				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 2002-10H
																																																												RECORD DATE:							0910/3031/2002
																	ABN AMRO ACCT: 67-9014-60-5
																	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-A					30/360			30	7.000000000%								1,~~311~~271,~~008~~379.6816						0.00				0.00				0.00						0.00			0.00			0.00			0.00			1,~~311~~271,~~008~~379.6816			1,~~311~~271,~~008~~379.6816		0.00			0.00				04.2665%					05.5816%
		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				~~0.26%~~NA					~~0.58%~~NA
		1-AX					30/360			30	7.000000000%								3332,~~522~~525.9815						0.00				0.00				0.00						0.00			0.00			0.00			0.00			3332,~~522~~525.9815			3332,~~522~~525.9815		0.00			0.00				~~0.26%~~NA					~~0.58%~~NA
		2-A					30/360			30	7.000000000%								~~106~~95,~~035~~765.06						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~106~~95,~~035~~765.06			~~106~~95,~~035~~765.06		0.00			0.00				04.2665%					05.5816%
		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				~~0.26%~~NA					~~0.58%~~NA
		2-AX					30/360			30	7.000000000%								2,~~824~~523.7422						0.00				0.00				0.00						0.00			0.00			0.00			0.00			2,~~824~~523.7422			2,~~824~~523.7422		0.00			0.00				~~0.26%~~NA					~~0.58%~~NA
		B-1					30/360			30	7.000000000%								23,~~679~~660.3043						0.00				0.00				0.00						0.00			0.00			0.00			0.00			23,~~679~~660.3043			23,~~679~~660.3043		0.00			0.00				03.0015%					03.0044%
		B-2					30/360			30	7.000000000%								10,~~257~~249.9376						0.00				0.00				0.00						0.00			0.00			0.00			0.00			10,~~257~~249.9376			10,~~257~~249.9376		0.00			0.00				02.0050%					02.0070%
		B-3					30/360			30	7.000000000%								3,~~942~~939.6753						0.00				0.00				0.00						0.00			0.00			0.00			0.00			3,~~942~~939.6753			3,~~942~~939.6753		0.00			0.00				02.0025%					02.0041%
		B-4					30/360			30	7.000000000%								2,~~366~~364.7788						0.00				0.00				0.00						0.00			0.00			0.00			0.00			2,~~366~~364.7788			2,~~366~~364.7788		0.00			0.00				02.0010%					02.0024%
		B-5					30/360			30	7.000000000%								1,~~575~~574.9165						0.00				0.00				0.00						0.00			0.00			0.00			0.00			1,~~575~~574.9165			1,~~575~~574.9165		0.00			0.00				02.00%					02.0013%
		B-6					30/360			30	7.000000000%								1,~~602~~601.3104						0.00				0.00				0.00						0.00			0.00			0.00			0.00			1,~~602~~601.3104			1,~~602~~601.3104		0.00			0.00				01.0090%					02.0001%
																		1,496,816.36						0.00				0.00					0.00				0.00					0.00		0.00					0.00		1,496,816.36		1,496,816.36			0.00			0.00
																		1,445,582.88						0.00				0.00					0.00				0.00					0.00		0.00					0.00		1,445,582.88		1,445,582.88			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 16
	10/23/2002 - 10:06 (H896-H908) 2002 LASALLE BANK N.A.
	11/21/2002 - 08:50 (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:

~~STATEMENT DATE:~~

11/25/2002

~~10/25/2002~~

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

~~PAYMENT DATE:~~

11/25/2002

~~10/25/2002~~

PRIOR PAYMENT:

~~PRIOR PAYMENT:~~

10/25/2002

~~09/25/2002~~

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

~~NEXT PAYMENT:~~

12/26/2002

~~11/25/2002~~

SERIES 2002-10H

RECORD DATE:

~~RECORD DATE:~~

10/31/2002

~~09/30/2002~~

ABN AMRO ACCT: 67-9014-60-5

OTHER RELATED INFORMATION

SPECIAL HAZARD COVERAGE

FRAUD LOSS COVERAGE

BANKRUPTCY 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,~~553~~466,~~386~~811.2979

0.00

2,~~553~~466,~~386~~811.2979

2,715,275.00

0.00

2,715,275.00

162,865.00

~~162,865.00~~

0.00

~~0.00~~

162,865.00

~~162,865.00~~

GROUP I

GROUP II

~~GROUP II~~

TOTAL

~~TOTAL~~

NUMBER OF PAYOFFS:

4556

AGGREGATE PAYOFF AMOUNTS:

69,~~667~~199,~~770~~356.4543

1,~~745~~016,~~476~~571.1163

10,215,928.06

~~8,413,246.56~~

NUMBER OF CURTAILMENTS:

~~408~~385

395

~~421~~

AGGREGATE CURTAILMENT AMOUNTS:

28,041.46

~~34,337.97~~

972.85

~~7,251.67~~

29,014.31

~~40,278.64~~

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

0.00

~~0.00~~

0.00

~~0.00~~

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

~~0.00~~

0.00

~~0.00~~

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

~~0.00~~

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

0.00

~~0.00~~

BEGINNING PRINCIPLE BALANCE:

~~236~~229,~~300~~410,~~359~~405.6675

1917,~~038~~270,~~269~~773.8145

246,681,179.20

~~255,338,629.47~~

ENDING PRINCIPLE BALANCE:

~~229~~219,~~410~~997,~~405~~813.7508

1716,~~270~~239,~~773~~652.4544

236,237,465.52

~~246,681,179.20~~

10/23/2002 - 10:06 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 7 OF 16

11/21/2002 - 08:50 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 7 OF 16

		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 2002-10H																															RECORD DATE:							0910/3031/2002
												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
					11/25/02		23		2,774,036						6	558,839				3		328,504			0	0				0	0		0			0			0	0					0		0
						1.31%				1.17%			0.34%				0.24%			0.17%			0.14%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/02		19		2,687,298						3	423,776				2		113,576			0	0				0	0		0			0			0	0					0		0
						1.05%				1.09%			0.17%				0.17%			0.11%			0.05%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/25/02		19		2,400,409						2	113,655				1		155,817			0	0				0	0		0			0			0	0					0		0
						1.02%				0.94%			0.11%				0.04%			0.05%			0.06%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					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
				10/23/2002 - 10:06 (H896-H908) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 16
				11/21/2002 - 08:50 (H896-H908) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 16

		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 2002-10H																															RECORD DATE:							0910/3031/2002
												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
					11/25/02		22		2,450,815						6	558,839				3		328,504			0	0				0	0		0			0			0	0					0		0
						1.29%				1.11%			0.35%				0.25%			0.18%			0.15%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/02		17		2,016,335						3	423,776				2		113,576			0	0				0	0		0			0			0	0					0		0
						0.97%				0.88%			0.17%				0.18%			0.11%			0.05%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/25/02		18		2,076,792						2	113,655				1		155,817			0	0				0	0		0			0			0	0					0		0
						1.00%				0.88%			0.11%				0.05%			0.06%			0.07%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					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
				10/23/2002 - 10:06 (H896-H908) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 16
				11/21/2002 - 08:50 (H896-H908) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 16

		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 2002-10H																															RECORD DATE:							0910/3031/2002
												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
					11/25/02		1		323,221						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						2.08%				1.99%			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%
					10/25/02		2		670,963						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						3.92%				3.88%			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%
					9/25/02		1		323,616						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%
					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
				10/23/2002 - 10:06 (H896-H908) 2002 LASALLE BANK N.A.																																								PAGE 10 OF 16
				11/21/2002 - 08:50 (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:				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 2002-10H																															RECORD DATE:							0910/3031/2002
											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
				11/25/02		1,751			236,237,466				59		10,215,928				0	0			0	0			0			0			0		0					346		347		7.62%					7.03%
					89.52%					87.00%		3.26%				4.14%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/02		1,810			246,681,179				50		8,413,247				0	0			0	0			0			0			0		0					348		348		7.63%					7.03%
					92.54%					90.85%		2.69%				3.29%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/02		1,860			255,338,629				30		4,521,959				0	0			0	0			0			0			0		0					349		349		7.63%					7.04%
					95.09%					94.04%		1.59%				1.74%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				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
			10/23/2002 - 10:06 (H896-H908) 2002 LASALLE BANK N.A.
			11/21/2002 - 08:50 (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:				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 2002-10H																																RECORD DATE:							0910/3031/2002
											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
				11/25/02		1,703			219,997,813				56		9,199,356					0	0			0	0			0			0			0		0					346		347		7.62%					7.03%
					87.07%					81.02%		3.18%				4.01%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/02		1,759			229,410,406				45		6,667,770					0	0			0	0			0			0			0		0					348		348		7.62%					7.03%
					89.93%					84.49%		2.49%				2.82%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/02		1,804			236,300,360				30		4,521,959					0	0			0	0			0			0			0		0					349		349		7.63%					7.03%
					92.23%					87.03%		1.64%				1.88%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				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
			10/23/2002 - 10:06 (H896-H908) 2002 LASALLE BANK N.A.
			11/21/2002 - 08:50 (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:				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 2002-10H																																RECORD DATE:							0910/3031/2002
											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
				11/25/02		48			16,239,652				3		1,016,572					0	0			0	0			0			0			0		0					347		348		7.66%					7.05%
					2.45%					5.98%		5.88%				5.89%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/02		51			17,270,773				5		1,745,476					0	0			0	0			0			0			0		0					348		348		7.67%					7.06%
					2.61%					6.36%		8.93%				9.17%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/02		56			19,038,270				0		0					0	0			0	0			0			0			0		0					350		350		7.67%					7.06%
					2.86%					7.01%		0.00%				0.00%							0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				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
			10/23/2002 - 10:06 (H896-H908) 2002 LASALLE BANK N.A.
			11/21/2002 - 08:50 (H896-H908) 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 2002-10H

ABN AMRO ACCT: 67-9014-60-5

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

10/23/2002 - 10:06 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 14 OF 16

11/21/2002 - 08:50 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 14 OF 16

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 2002-10H

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..

10/23/2002 - 10:06 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 15 OF 16

11/21/2002 - 08:50 (H896-H908) 2002 LASALLE BANK N.A.

PAGE 15 OF 16

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

STATEMENT DATE:

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 2002-10H

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9014-60-5

HISTORICAL COLLATERAL LEVEL REO REPORT

RECENT

APPRAISAL

VALUE

APPRAISAL

REDUCTION

AMOUNT

DISCLOSURE

CONTROL #

REO

DATE

CITY

STATE

PROPERTY

TYPE

ACTUAL

BALANCE

SCHEDULED

BALANCE

DATE

LIQUIDATED

LIQUIDATION

PROCEEDS

LIQUIDATION

EXPENSES

REALIZED

LOSS

PAGE 16 OF 16

10/23/2002 - 10:06 (H896-H908) 2002 LASALLE BANK N.A.

11/21/2002 - 08:50 (H896-H908) 2002 LASALLE BANK N.A.

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