8-K 1 sasc0026_200301.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: January 27, 2003
(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 January 27, 2003.

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 January 27, 2003.

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: January 27, 2003

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

01/27/2003

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

01/27/2003

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

12/26/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

02/25/2003

SERIES 2002-6

RECORD DATE:

12/31/2002

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_200301_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

01/23/2003 - 11:02 (H356-H381) 2003 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:							01/27/2003

										*AURORA LOAN SERVICES INC., AS MASTER SERVICER*																											PAYMENT DATE:					01/27/2003

WAC:						7.169325%				*MORTGAGE PASS-THROUGH CERTIFICATES*																											PRIOR PAYMENT:						12/26/2002
																																		NEXT PAYMENT:						02/25/2003
WAMM:						315				*SERIES 2002-6*
																																		RECORD DATE:							12/31/2002
										*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					76,973,646.50					6,267,739.46			0.00			0.00				70,705,907.04				416,940.59					0.00			6.50000000%
	86358RZF7													608.006686414			49.508210585			0.000000000			0.000000000				558.498475829					3.293369589				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					50,007,944.06					2,781,427.74			0.00			0.00				47,226,516.32				260,458.04					0.00			6.25000000%
	86358RZL4													670.707404238			37.304556599			0.000000000			0.000000000				633.402847639					3.493267704				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					2,848,136.89					1,828,858.91			0.00			0.00				1,019,277.98				16,020.77					0.00			6.75000000%
	86358RZR1													142.406844500			91.442945500			0.000000000			0.000000000				50.963899000					0.801038500				0.000000000					FIXED

	3-A5						63,000,000.00					12,638,942.66					7,315,435.64			0.00			0.00				5,323,507.02				71,094.05					0.00			6.75000000%
	86358RZS9													200.618137460			116.118026032			0.000000000			0.000000000				84.500111429					1.128476984				0.000000000					FIXED

	3-A6						14,000,000.00					0.00					0.00			0.00			0.00				0.00				0.00					0.00			N/A
	86358RZT7													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000				0.000000000					FIXED

	3-A7						1,683,000.00					1,770,144.30					0.00			0.00			9,957.06				1,780,101.36				0.00					0.00			6.75000000%
	86358RZU4													1051.779144385			0.000000000			0.000000000			5.916256684				1057.695401070					0.000000000				0.000000000					FIXED

	IAX						27,433,344.00				N	16,494,003.19					0.00			0.00			0.00				14,559,809.86				7,011.67					0.00			0.51012524%
	86358RZW0													601.239250672			0.000000000			0.000000000			0.000000000				530.734053421					0.255589330				0.000000000					N/A

	PAX						14,892,451.00				N	11,289,210.34					0.00			0.00			0.00				10,800,859.43				59,773.46					0.00			6.35369111%
	86358RZX8													758.049184785			0.000000000			0.000000000			0.000000000				725.257342126					4.013675116				0.000000000					6.352993645%

	AP						8,900,452.00					7,632,285.62					196,782.76			0.00			0.00				7,435,502.86				0.00					0.00			0.00000000%
	86358RZY6													857.516631740			22.109299618			0.000000000			0.000000000				835.407332122					0.000000000				0.000000000					N/A

	AX						11,747,098.00				N	6,152,783.95					0.00			0.00			0.00				5,723,932.17				33,595.83					0.00			6.55231825%
	86358RZZ3													523.770547415			0.000000000			0.000000000			0.000000000				487.263507123					2.859925915				0.000000000					6.558147730%

	B1						13,373,000.00					13,237,454.04					15,667.87			0.00			0.00				13,221,786.17				72,540.77					0.00			6.57595653%
	86358RA23													989.864206984			1.171604726			0.000000000			0.000000000				988.692602258					5.424420100				0.000000000					6.575956530%

	B2						5,882,000.00					5,822,381.28					6,891.38			0.00			0.00				5,815,489.90				31,906.44					0.00			6.57595653%
	86358RA31													989.864209453			1.171604896			0.000000000			0.000000000				988.692604556					5.424420265				0.000000000					6.575956530%

	B3						3,209,000.00					3,176,474.24					3,759.68			0.00			0.00				3,172,714.56				17,406.96					0.00			6.57595653%
	86358RA49													989.864206918			1.171604861			0.000000000			0.000000000				988.692602057					5.424418822				0.000000000					6.575956530%

	B4						1,604,000.00					1,587,742.19					1,879.25			0.00			0.00				1,585,862.94				8,700.77					0.00			6.57595653%
	86358RA64/U85985GZ3													989.864208229			1.171602244			0.000000000			0.000000000				988.692605985					5.424420200				0.000000000					6.575956530%

	B5						1,336,000.00					1,322,458.57					1,565.26			0.00			0.00				1,320,893.31				7,247.03					0.00			6.57595653%
	86358RA72/U85985HA7													989.864199102			1.171601796			0.000000000			0.000000000				988.692597305					5.424423653				0.000000000					6.575956530%

	B6						1,346,213.00					1,332,569.12					1,577.23			0.00			0.00				1,330,991.89				7,302.43					0.00			6.57595653%
	86358RA80/U85985HB5													989.864991647			1.171605088			0.000000000			0.000000000				988.693386559					5.424423921				0.000000000					6.575956530%

	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								377,836,179.47				18,421,585.18			0.00			9,957.06				359,424,551.35				2,117,152.56					0.00

																										TOTAL P&I PAYMENT				20,538,737.74


	P			999.99	N	0.00			0.00	0.00	0.00		0.00		53,146.11		53,146.11		N/A
	9ABSH3812							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		53,146.11		53,146.11

												TOTAL P&I PAYMENT		53,146.11


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
01/23/2003 - 11:02 (H356-H381) 2003 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:					01/27/2003
																									PAYMENT DATE:								01/27/2003
					*AURORA LOAN SERVICES INC., AS MASTER SERVICER*																									PRIOR PAYMENT:							12/26/2002
					*MORTGAGE PASS-THROUGH CERTIFICATES*
																									NEXT PAYMENT:								02/25/2003
					*SERIES 2002-6*																									RECORD DATE:							12/31/2002
					*ABN AMRO ACCT: 67-8977-10-9*


*CASH RECONCILIATION SUMMARY*



				INTEREST SUMMARY								PRINCIPAL SUMMARY																				SERVICING FEE SUMMARY
				CURRENT SCHEDULED INTEREST		506,696.52				SCHEDULED PRINCIPAL:
				LESS DEFERRED INTEREST		(0.01)				CURRENT SCHEDULED PRINCIPAL							100,625.51										CURRENT SERVICING FEES									17,891.09
				LESS PPIS REDUCING SCHEDULED INT		0.00																					PLUS FEES ADVANCED FOR PPIS									0.00
										ADVANCED SCHEDULED PRINCIPAL							351,545.63										LESS REDUCTION FOR PPIS									0.00
				PLUS GROSS ADVANCE INTEREST		1,689,837.27				SCHEDULED PRINCIPAL										452,171.14
				LESS ASER INTEREST ADV REDUCTION					0.00																		PLUS DELINQUENT SERVICING FEES									60,824.79
				LESS OTHER INTEREST NOT ADVANCED		0.00				UNSCHEDULED PRINCIPAL:
				LESS OTHER ADJUSTMENT		0.00				CURTAILMENTS							47,267.45											TOTAL SERVICING FEES									78,715.87
										PREPAYMENTS IN FULL							17,912,189.54
				TOTAL		2,196,533.78
				UNSCHEDULED INTEREST:						LIQUIDATION PROCEEDS							0.00
										REPURCHASE PROCEEDS							0.00
				PREPAYMENT PENALTIES		53,146.11
				YIELD MAINTENANCE PENALTIES		0.00				OTHER PRINCIPAL PROCEEDS							0.00
				OTHER INTEREST PROCEEDS		0.00				TOTAL UNSCHEDULED PRINCIPAL											17,959,456.99
				TOTAL		53,146.11				REMITTANCE PRINCIPAL							18,411,628.13

				LESS FEE PAID TO SERVICER		(17,891.09)					REMITTANCE P&I DUE TRUST								20,591,902.75
				LESS FEE STRIPS PAID BY SERVICER		(51,514.18)
											REMITTANCE P&I DUE CERTS							20,584,891.08
				LESS FEES & EXPENSES PAID BY/TO SERVICER																											PPIS SUMMARY
				SPECIAL SERVICING FEES			0.00						POOL BALANCE SUMMARY
				WORKOUT FEES		0.00										BALANCE								COUNT			GROSS PPIS									0.00
				LIQUIDATION FEES		0.00
										BEGINNING POOL				377,836,181.59									978				REDUCED BY PPIE									0.00
				INTEREST DUE SERV ON ADVANCES		0.00				SCHEDULED PRINCIPAL				452,171.14													REDUCED BY SHORTFALLS IN FEES									0.00
				NON RECOVERABLE ADVANCES		0.00				UNSCHEDULED PRINCIPAL				17,959,456.99								43					REDUCED BY OTHER AMOUNTS									0.00
				MISC. FEES & EXPENSES		0.00				DEFERRED INTEREST				0.01
										LIQUIDATIONS				0.00								0					PPIS REDUCING SCHEDULED INTEREST									0.00
																									PPIS REDUCING SERVICING FEE									0.00
				TOTAL UNSCHEDULED FEES & EXPENSES		0.00				REPURCHASES				0.00								0
				TOTAL INTEREST DUE TRUST		2,180,274.62				ENDING POOL					359,424,553.47							935						PPIS DUE CERTIFICATE									0.00
				LESS FEES & EXPENSES PAID BY/TO TRUST																										ADVANCE SUMMARY (ADVANCE MADE BY SERVICER)
																									PRINCIPAL			INTEREST
				TRUSTEE FEE		0.00
				FEE STRIPS		(7,011.67)																							PRIOR OUTSTANDING					395,712.02							2,126,525.54
				MISC. FEES		0.00
				INTEREST RESERVE WITHHOLDING		0.00																							PLUS CURRENT PERIOD					351,545.63					1,689,837.27
				PLUS INTEREST RESERVE DEPOSIT		0.00																							LESS RECOVERED					(367,695.69)						(1,786,039.27)
				TOTAL				(7,011.67)																					LESS NON RECOVERED					0.00						0.00
																									ENDING OUTSTANDING			379,561.96							2,030,323.54
				TOTAL INTEREST DUE CERTS		2,173,262.95


		01/23/2003 - 11:02 (H356-H381) 2003 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:					01/27/2003
																																															PAYMENT DATE:					01/27/2003
															*AURORA LOAN SERVICES INC., AS MASTER SERVICER*
																																															PRIOR PAYMENT:						12/26/2002
															*MORTGAGE PASS-THROUGH CERTIFICATES*
																																															NEXT PAYMENT:							02/25/2003
															*SERIES 2002-6*
																																															RECORD DATE:								12/31/2002


															*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%							416,940.59						0.00					0.00					0.00						0.00			0.00			0.00				0.00						416,940.59			416,940.59		0.00		0.00	5.04%	7.02%
		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%	7.02%
		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%	7.02%
		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%	7.02%
		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%	7.02%
		2-A1					30/360		30	6.250000000%							260,458.04						0.00					0.00					0.00						0.00			0.00			0.00				0.00						260,458.04			260,458.04		0.00		0.00	5.04%	7.02%
		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%	7.02%
		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%	7.02%
		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%	7.02%
		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%	7.02%
		3-A4					30/360		30	6.750000000%							16,020.77						0.00					0.00					0.00						0.00			0.00			0.00				0.00						16,020.77			16,020.77		0.00		0.00	5.04%	7.02%
		3-A5					30/360		30	6.750000000%							71,094.05						0.00					0.00					0.00						0.00			0.00			0.00				0.00						71,094.05			71,094.05		0.00		0.00	5.04%	7.02%
		3-A6					30/360		30	N/A							0.00						0.00					0.00					0.00						0.00			0.00			0.00				0.00						0.00			0.00		0.00		0.00	5.04%	7.02%
		3-A7					30/360		30	6.750000000%							9,957.06						0.00					9,957.06					0.00						0.00			0.00			0.00				0.00						0.00			0.00		0.00		0.00	5.04%	7.02%
		IAX					30/360		30	0.510125242%							7,011.67						0.00					0.00					0.00						0.00			0.00			0.00				0.00						7,011.67			7,011.67		0.00		0.00	NA	NA
		PAX					30/360		30	6.353691106%							59,773.46						0.00					0.00					0.00						0.00			0.00			0.00				0.00						59,773.46			59,773.46		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	6.552318247%							33,595.83						0.00					0.00					0.00						0.00			0.00			0.00				0.00						33,595.83			33,595.83		0.00		0.00	NA	NA
		B1					30/360		30	6.575956530%							72,540.77						0.00					0.00					0.00						0.00			0.00			0.00				0.00						72,540.77			72,540.77		0.00		0.00	2.54%	3.34%
		B2					30/360		30	6.575956530%							31,906.44						0.00					0.00					0.00						0.00			0.00			0.00				0.00						31,906.44			31,906.44		0.00		0.00	1.44%	1.72%
		B3					30/360		30	6.575956530%							17,406.96						0.00					0.00					0.00						0.00			0.00			0.00				0.00						17,406.96			17,406.96		0.00		0.00	0.84%	0.84%
		B4					30/360		30	6.575956530%							8,700.77						0.00					0.00					0.00						0.00			0.00			0.00				0.00						8,700.77			8,700.77		0.00		0.00	0.55%	0.40%
		B5					30/360		30	6.575956530%							7,247.03						0.00					0.00					0.00						0.00			0.00			0.00				0.00						7,247.03			7,247.03		0.00		0.00	0.30%	0.03%
		B6					30/360		30	6.575956530%							7,302.43						0.00					0.00					0.00						0.00			0.00			0.00				0.00						7,302.43			7,302.43		0.00		0.00	0.04%	0.00%
		P					30/360		30	0.000000000%							0.00						0.00					0.00					0.00						0.00			0.00			53,146.11				0.00						53,146.11			53,146.11		0.00		0.00	NA	NA
																2,127,109.62						0.00					9,957.06						0.00				0.00					0.00		53,146.11						0.00					2,170,298.67		2,170,298.67			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
	01/23/2003 - 11:02 (H356-H381) 2003 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

STATEMENT DATE:

01/27/2003

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

01/27/2003

PRIOR PAYMENT:

12/26/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

02/25/2003

SERIES 2002-6

RECORD DATE:

12/31/2002

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:

17,912,189.54

NUMBER OF CURTAILMENTS:

158

AGGREGATE CURTAILMENT AMOUNTS:

47,267.45

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

01/23/2003 - 11:02 (H356-H381) 2003 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:

01/27/2003

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

01/27/2003

PRIOR PAYMENT:

12/26/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

02/25/2003

SERIES 2002-6

RECORD DATE:

12/31/2002

ABN AMRO ACCT: 67-8977-10-9

OTHER RELATED INFORMATION

COMPONENT PRINCIPAL AMOUNT ($)

INTEREST RATE (%)

AP (1) COMPONENT

4,400,211.99

0.00

AP (2) COMPONENT

633,079.48

0.00

AP (3) COMPONENT

2,402,211.39

0.00

AX (1) COMPONENT

2,945,062.01

6.50

AX (2) COMPONENT

723,767.76

6.25

AX (3) COMPONENT

2,055,102.40

6.75

IAX (2) COMPONENT

0.00

0.13

IAX (3) COMPONENT

14,559,809.86

0.53

PAX (1) COMPONENT

598,100.67

6.50

PAX (2) COMPONENT

8,276,969.34

6.25

PAX (3) COMPONENT

1,925,789.42

6.75

NON-AP POOL BALANCE FOR GROUP 1

138,985,848.70

NON-AP POOL BALANCE FOR GROUP 2

79,843,280.05

NON-AP POOL BALANCE FOR GROUP 3

154,869,012.87

01/23/2003 - 11:02 (H356-H381) 2003 LASALLE BANK N.A.

PAGE 8 OF 13





		ABN AMRO

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

																																	STATEMENT DATE:							01/27/2003
												*STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR*																														PAYMENT DATE:							01/27/2003
																																										*AURORA LOAN SERVICES INC., AS MASTER SERVICER*
												PRIOR PAYMENT:									12/26/2002
												*MORTGAGE PASS-THROUGH CERTIFICATES*
																																										NEXT PAYMENT:									02/25/2003
												*SERIES 2002-6*																														RECORD DATE:										12/31/2002

												*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


					1/27/03		26		7,743,822						2	1,231,846				12		4,500,698			0	0				0	0			0			0				0	0					0			0
						2.78%				2.15%			0.21%				0.34%			1.28%			1.25%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%			0.00%				0.00%					0.00%
					12/26/02		26		8,866,395						1	328,636				13		4,622,929			0	0				0	0			0			0				0	0					0			0
						2.66%				2.35%			0.10%				0.09%			1.33%			1.22%	0.00%			0.00%	0.00%				0.00%			0.00%			0.00%			0.00%			0.00%				0.00%					0.00%
					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
				01/23/2003 - 11:02 (H356-H381) 2003 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:						01/27/2003
																												PAYMENT DATE:								01/27/2003
											*AURORA LOAN SERVICES INC., AS MASTER SERVICER*																														PRIOR PAYMENT:					12/26/2002
											*MORTGAGE PASS-THROUGH CERTIFICATES*
																												NEXT PAYMENT:										02/25/2003
											*SERIES 2002-6*																														RECORD DATE:						12/31/2002
											*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
				1/27/03		935			359,424,553				43		17,912,190				4	53,146			0	0			0				0			0			0						315		318			7.17%		6.73%
					69.57%					67.18%		4.40%				4.74%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				12/26/02		978			377,836,182				58		23,696,972				1	7,961			0	0			0				0			0			0						316		319			7.18%		6.74%
					72.77%					70.63%		5.60%				5.89%						0.00%			0.00%				0.00%			0.00%			0.00%					0.00%
				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
			01/23/2003 - 11:02 (H356-H381) 2003 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

01/27/2003

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

01/27/2003

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

12/26/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

02/25/2003

RECORD DATE:

12/31/2002

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

01/23/2003 - 11:02 (H356-H381) 2003 LASALLE BANK N.A.

PAGE 11 OF 13

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

01/27/2003

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

01/27/2003

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

12/26/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

02/25/2003

RECORD DATE:

12/31/2002

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..

01/23/2003 - 11:02 (H356-H381) 2003 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:

01/27/2003

PAYMENT DATE:

01/27/2003

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

12/26/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

02/25/2003

SERIES 2002-6

RECORD DATE:

12/31/2002

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

01/23/2003 - 11:02 (H356-H381) 2003 LASALLE BANK N.A.

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