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:

1101/2527/~~2002~~2003

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

1101/2527/~~2002~~2003

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

1012/2526/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

1202/2625/~~2002~~2003

SERIES 2002-6

RECORD DATE:

1012/31/2002

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_200211_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

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

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

PAGE 1 OF 13

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:								1101/2527/~~2002~~2003
										AURORA LOAN SERVICES INC., AS MASTER SERVICER																										PAYMENT DATE:					1101/2527/~~2002~~2003
WAC:						7.~~186666~~169325%				MORTGAGE PASS-THROUGH CERTIFICATES																										PRIOR PAYMENT:						1012/2526/2002
																																				NEXT PAYMENT:							1202/2625/~~2002~~2003
WAMM:						~~316~~315				SERIES 2002-6
																																				RECORD DATE:								1012/31/2002
										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					9276,~~352~~973,~~455~~646.0550					96,~~913~~267,~~597~~739.4946			0.00			0.00				8270,~~438~~705,~~857~~907.5604				~~500~~416,~~242~~940.4659				0.00			6.50000000%
	86358RZF7													~~729~~608.~~482267378~~006686414			7849.~~306457267~~508210585			0.000000000			0.000000000				~~651~~558.~~175810111~~498475829					3.~~951362243~~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					5850,~~973~~007,~~949~~944.8806					42,~~033~~781,~~990~~427.3274			0.00			0.00				5447,~~939~~226,~~959~~516.5632				~~307~~260,~~155~~458.9904				0.00			6.25000000%
	86358RZL4													~~790~~670.~~959628219~~707404238			5437.~~103947425~~304556599			0.000000000			0.000000000				~~736~~633.~~855680794~~402847639					43.~~119581411~~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					82,~~784~~848,~~858~~136.6689					31,~~218~~828,~~502~~858.6491			0.00			0.00				51,~~566~~019,~~356~~277.0298				4916,~~414~~020.8377				0.00			6.75000000%
	86358RZR1													~~439~~142.~~242933000~~406844500			~~160~~91.~~925132000~~442945500			0.000000000			0.000000000				~~278~~50.~~317801000~~963899000					20.~~470741500~~801038500			0.000000000					FIXED
	3-A5						63,000,000.00					3612,~~385~~638,~~829~~942.7166					127,~~874~~315,~~010~~435.5564			0.00			0.00				235,~~511~~323,~~819~~507.1602				~~204~~71,~~670~~094.2905				0.00			6.75000000%
	86358RZS9													~~577~~200.~~552852540~~618137460			~~204~~116.~~349373810~~118026032			0.000000000			0.000000000				~~373~~84.~~203478730~~500111429					31.~~248734762~~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,~~750~~770,~~396~~144.9530					0.00			0.00			9,~~845~~957.9806				1,~~760~~780,~~242~~101.9336				0.00				0.00			6.75000000%
	86358RZU4													~~1040~~1051.~~045721925~~779144385			0.000000000			0.000000000			5.~~850255496~~916256684				~~1045~~1057.~~895977421~~695401070					0.000000000			0.000000000					FIXED
	IAX						27,433,344.00				N	2016,~~919~~494,~~546~~003.3319					0.00			0.00			0.00				1814,~~834~~559,~~478~~809.8086				97,~~467~~011.9267				0.00			0.~~54310486~~51012524%
	86358RZW0													~~762~~601.~~559107996~~239250672			0.000000000			0.000000000			0.000000000				~~686~~530.~~554245811~~734053421					0.~~345124532~~255589330			0.000000000					N/A
	PAX						14,892,451.00				N	1211,~~455~~289,~~296~~210.3934					0.00			0.00			0.00				1210,~~043~~800,~~369~~859.7443				6559,~~869~~773.0746				0.00			6.~~34612629~~35369111%
	86358RZX8													~~836~~758.~~349664001~~049184785			0.000000000			0.000000000			0.000000000				~~808~~725.~~689566278~~257342126					4.~~422983833~~013675116			0.000000000					6.~~347683927~~352993645%
	AP						8,900,452.00					87,~~270~~632,~~330~~285.0062					~~334~~196,~~914~~782.8976			0.00			0.00				7,~~935~~435,~~415~~502.1086				0.00				0.00			0.00000000%
	86358RZY6													~~929~~857.~~203370795~~516631740			3722.~~628975472~~109299618			0.000000000			0.000000000				~~891~~835.~~574394199~~407332122					0.000000000			0.000000000					N/A
	AX						11,747,098.00				N	76,~~441~~152,~~866~~783.7895					0.00			0.00			0.00				65,~~571~~723,~~127~~932.4017				4033,~~667~~595.4683				0.00			6.~~55762167~~55231825%
	86358RZZ3													~~633~~523.~~506826963~~770547415			0.000000000			0.000000000			0.000000000				~~559~~487.~~383040816~~263507123					32.~~461915445~~859925915			0.000000000					6.~~551655509~~558147730%
	B1						13,373,000.00					13,~~268~~237,~~474~~454.3904					15,~~470~~667.9487			0.00			0.00				13,~~253~~221,~~003~~786.4517				72,~~718~~540.0677				0.00			6.~~57661686~~57595653%
	86358RA23													~~992~~989.~~183832349~~864206984			1.~~156878786~~171604726			0.000000000			0.000000000				~~991~~988.~~026953563~~692602258					5.~~437677410~~424420100			0.000000000					6.~~576714403~~575956530%
	B2						5,882,000.00					5,~~836~~822,~~025~~381.3228					6,~~804~~891.7638			0.00			0.00				5,~~829~~815,~~220~~489.5690				31,~~984~~906.4244				0.00			6.~~57661686~~57595653%
	86358RA31													~~992~~989.~~183835430~~864209453			1.~~156878613~~171604896			0.000000000			0.000000000				~~991~~988.~~026956817~~692604556					5.~~437677661~~424420265			0.000000000					6.~~576714403~~575956530%
	B3						3,209,000.00					3,~~183~~176,~~917~~474.9124					3,~~712~~759.4268			0.00			0.00				3,~~180~~172,~~205~~714.4956				17,~~449~~406.5196				0.00			6.~~57661686~~57595653%
	86358RA49													~~992~~989.~~183829854~~864206918			1.~~156877532~~171604861			0.000000000			0.000000000				~~991~~988.~~026952322~~692602057					5.~~437678404~~424418822			0.000000000					6.~~576714403~~575956530%
	B4						1,604,000.00					1,~~591~~587,~~462~~742.8719					1,~~855~~879.6325			0.00			0.00				1,~~589~~585,~~607~~862.2494				8,~~722~~700.0377				0.00			6.~~57661686~~57595653%
	86358RA64/U85985GZ3													~~992~~989.~~183834165~~864208229			1.~~156876559~~171602244			0.000000000			0.000000000				~~991~~988.~~026957606~~692605985					5.~~437674564~~424420200			0.000000000					6.~~576714403~~575956530%
	B5						1,336,000.00					1,~~325~~322,~~557~~458.5957					1,~~545~~565.5926			0.00			0.00				1,~~324~~320,~~012~~893.0031				7,~~264~~247.7403				0.00			6.~~57661686~~57595653%
	86358RA72/U85985HA7													~~992~~989.~~183824850~~864199102			1.~~156878743~~171601796			0.000000000			0.000000000				~~991~~988.~~026946108~~692597305					5.~~437679641~~424423653			0.000000000					6.~~576714403~~575956530%
	B6						1,346,213.00					1,~~335~~332,~~690~~569.7712					1,~~556~~577.3423			0.00			0.00				1,~~334~~330,~~134~~991.4389				7,~~320~~302.2743				0.00			6.~~57661686~~57595653%
	86358RA80/U85985HB5													~~992~~989.~~183829751~~864991647			1.~~156087484~~171605088			0.000000000			0.000000000				~~991~~988.~~027742267~~693386559					5.~~437675910~~424423921			0.000000000					6.~~576714403~~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								~~432~~377,~~544~~836,~~949~~179.1047				3018,~~405~~421,~~961~~585.5718			0.00			9,~~845~~957.9806				~~402~~359,~~148~~424,~~833~~551.5035				2,~~430~~117,~~100~~152.8056				0.00
																										TOTAL P&I PAYMENT				3220,~~836~~538,~~062~~737.3774

	P			999.99	N	0.00			0.00	0.00	0.00		0.00		053,146.0011		053,146.0011		N/A
	9ABSH381							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
	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		053,146.0011		053,146.0011
												TOTAL P&I PAYMENT		053,146.0011
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
11/21/2002 - 06:40 (H356-H381) 2002 LASALLE BANK N.A.																		PAGE 2 OF 13
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 CORPORATION~~
	STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR	~~STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR~~																																															STATEMENT DATE:						01/27/2003		~~STATEMENT DATE:~~					~~11/25/2002~~
							AURORA LOAN SERVICES INC., AS MASTER SERVICER																																																								PAYMENT DATE:		11/25/2002
																																																					PAYMENT DATE:											01/27/2003
																																																															PRIOR PAYMENT:			10/25/2002
						AURORA LOAN SERVICES INC., AS MASTER SERVICER																																															PRIOR PAYMENT:											12/26/2002
						MORTGAGE PASS-THROUGH CERTIFICATES	~~MORTGAGE PASS-THROUGH CERTIFICATES~~																																																								~~NEXT PAYMENT:~~				~~12/26/2002~~
							SERIES 2002-6																																																								RECORD DATE:					10/31/2002
																																																					NEXT PAYMENT:											02/25/2003
							ABN AMRO ACCT: 67-8977-10-9
						SERIES 2002-6																																															RECORD DATE:											12/31/2002
						ABN AMRO ACCT: 67-8977-10-9
CASH RECONCILIATION SUMMARY
				INTEREST SUMMARY	~~INTEREST SUMMARY~~														~~SERVICING FEE SUMMARY~~	PRINCIPAL SUMMARY																											SERVICING FEE SUMMARY		~~PRINCIPAL SUMMARY~~
				CURRENT SCHEDULED INTEREST	~~CURRENT SCHEDULED INTEREST~~					~~528,263.84~~	506,696.52							SCHEDULED PRINCIPAL:	~~CURRENT SERVICING FEES~~														~~18,657.62~~																~~SCHEDULED:~~
				LESS DEFERRED INTEREST	~~LESS DEFERRED INTEREST~~					~~(1.08)~~	(0.01)							CURRENT SCHEDULED PRINCIPAL	~~PLUS FEES ADVANCED FOR PPIS~~									100,625.51					~~0.00~~								CURRENT SERVICING FEES								~~CURRENT SCHEDULED PRINCIPAL~~				17,891.09										~~113,111.28~~
					PLUS ADVANCE INTEREST					1,990,743.70									LESS REDUCTION FOR PPIS														0.00																ADVANCED SCHEDULED PRINCIPAL														395,963.93
				LESS PPIS REDUCING SCHEDULED INT							0.00																														PLUS FEES ADVANCED FOR PPIS												0.00
					PLUS UNSCHEDULED INTEREST					0.00									PLUS DELINQUENT SERVICING FEES																71,455.92														SCHEDULED PRINCIPAL DISTRIBUTION														509,075.21
																		ADVANCED SCHEDULED PRINCIPAL										351,545.63													LESS REDUCTION FOR PPIS												0.00
					PPIS REDUCING SCHEDULED INTEREST					0.00									TOTAL SERVICING FEES														90,113.53																UNSCHEDULED:
				PLUS GROSS ADVANCE INTEREST							1,689,837.27							SCHEDULED PRINCIPAL													452,171.14
					LESS TOTAL FEES PAID TO SERVICER					(18,657.62)																																							CURTAILMENTS														70,587.98
				LESS ASER INTEREST ADV REDUCTION										0.00																											PLUS DELINQUENT SERVICING FEES												60,824.79
					PLUS FEES ADVANCED FOR PPIS					0.00																																							PREPAYMENTS IN FULL														29,816,453.48
				LESS OTHER INTEREST NOT ADVANCED							0.00							UNSCHEDULED PRINCIPAL:
					LESS FEE STRIPS PAID BY SERVICER					(60,403.13)									PPIS SUMMARY																														LIQUIDATION PROCEEDS														0.00
				LESS OTHER ADJUSTMENT							0.00							CURTAILMENTS										47,267.45														TOTAL SERVICING FEES												78,715.87
					LESS MISC. FEES & EXPENSES					0.00									GROSS PPIS														0.00																REPURCHASE PROCEEDS														0.00
																		PREPAYMENTS IN FULL										17,912,189.54
					LESS NON RECOVERABLE ADVANCES					0.00										REDUCED BY PPIE													0.00																OTHER PRINCIPAL PROCEEDS														0.00
				TOTAL							2,196,533.78
					INTEREST DUE TRUST					2,439,945.72										REDUCED BY SHORTFALLS IN FEES													0.00																UNSCHEDULED PRINCIPAL DISTRIBUTION														29,887,041.46
				UNSCHEDULED INTEREST:														LIQUIDATION PROCEEDS										0.00
					LESS TRUSTEE FEE					0.00										REDUCED BY OTHER AMOUNTS													0.00																REMITTANCE PRINCIPAL														30,396,116.67
																		REPURCHASE PROCEEDS										0.00
					LESS FEE STRIPS PAID BY TRUST					(9,467.92)										NET PPIS													0.00
				PREPAYMENT PENALTIES							53,146.11
					LESS MISC. FEES PAID BY TRUST					0.00									PPIS REDUCING SERVICING FEE														0.00																SERVICER WIRE AMOUNT														32,836,062.39
				YIELD MAINTENANCE PENALTIES							0.00							OTHER PRINCIPAL PROCEEDS										0.00
					LESS INTEREST RESERVE WITHHOLDING								0.00						PPIS ALLOCATED TO CERTIFICATES														0.00
				OTHER INTEREST PROCEEDS							0.00							TOTAL UNSCHEDULED PRINCIPAL														17,959,456.99
					PLUS INTEREST RESERVE DEPOSIT							0.00
				TOTAL							53,146.11							REMITTANCE PRINCIPAL										18,411,628.13
					REMITTANCE INTEREST					2,430,477.80											POOL BALANCE SUMMARY
				LESS FEE PAID TO SERVICER							(17,891.09)								REMITTANCE P&I DUE TRUST											20,591,902.75
																																			BALANCE/AMOUNT				COUNT
				LESS FEE STRIPS PAID BY SERVICER							(51,514.18)
																			BEGINNING POOL														432,544,951.21								1,107
																			REMITTANCE P&I DUE CERTS										20,584,891.08
																			SCHEDULED PRINCIPAL DISTRIBUTION														509,075.21
				LESS FEES & EXPENSES PAID BY/TO SERVICER																																										PPIS SUMMARY
																			UNSCHEDULED PRINCIPAL DISTRIBUTION											29,887,041.46																	71
				SPECIAL SERVICING FEES								0.00									POOL BALANCE SUMMARY
																			DEFERRED INTEREST											1.08
				WORKOUT FEES							0.00																BALANCE								COUNT						GROSS PPIS												0.00
																			LIQUIDATIONS											0.00																		0
				LIQUIDATION FEES							0.00
																			REPURCHASES											0.00															0
																		BEGINNING POOL					377,836,181.59											978							REDUCED BY PPIE												0.00
																			ENDING POOL											402,148,835.62										1,036
				INTEREST DUE SERV ON ADVANCES							0.00							SCHEDULED PRINCIPAL					452,171.14																		REDUCED BY SHORTFALLS IN FEES												0.00
								ADVANCES
				NON RECOVERABLE ADVANCES							0.00							UNSCHEDULED PRINCIPAL					17,959,456.99										43								REDUCED BY OTHER AMOUNTS												0.00
									PRIOR OUTSTANDING										CURRENT PERIOD													RECOVERED																	ENDING OUTSTANDING
				MISC. FEES & EXPENSES							0.00							DEFERRED INTEREST					0.01
										PRINCIPAL						INTEREST						PRINCIPAL				INTEREST										PRINCIPAL		INTEREST														PRINCIPAL						INTEREST
																		LIQUIDATIONS					0.00										0								PPIS REDUCING SCHEDULED INTEREST												0.00
			MADE BY: SERVICER				427,437.30								2,317,085.49		395,963.93							1,990,743.70					406,532.50								2,057,687.45												416,868.73							2,250,141.74
																																									PPIS REDUCING SERVICING FEE												0.00
	11/21/2002 - 06:40 (H356-H381) 2002 LASALLE BANK N.A.																																																															PAGE 5 OF 13
				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:				1101/2527/~~2002~~2003
																																																												PAYMENT DATE:				1101/2527/~~2002~~2003
																	AURORA LOAN SERVICES INC., AS MASTER SERVICER
																																																												PRIOR PAYMENT:					1012/2526/2002
																	MORTGAGE PASS-THROUGH CERTIFICATES
																																																												NEXT PAYMENT:						1202/2625/~~2002~~2003
																	SERIES 2002-6
																																																												RECORD DATE:							1012/31/2002
																	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%								~~500~~416,~~242~~940.4659						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~500~~416,~~242~~940.4659			~~500~~416,~~242~~940.4659		0.00			0.00				5.04%					67.4102%
		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%					67.4102%
		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%					67.4102%
		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%					67.4102%
		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%					67.4102%
		2-A1					30/360			30	6.250000000%								~~307~~260,~~155~~458.9904						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~307~~260,~~155~~458.9904			~~307~~260,~~155~~458.9904		0.00			0.00				5.04%					67.4102%
		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%					67.4102%
		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%					67.4102%
		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%					67.4102%
		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%					67.4102%
		3-A4					30/360			30	6.750000000%								4916,~~414~~020.8377						0.00				0.00				0.00						0.00			0.00			0.00			0.00			4916,~~414~~020.8377			4916,~~414~~020.8377		0.00			0.00				5.04%					67.4102%
		3-A5					30/360			30	6.750000000%								~~204~~71,~~670~~094.2905						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~204~~71,~~670~~094.2905			~~204~~71,~~670~~094.2905		0.00			0.00				5.04%					67.4102%
		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%					67.4102%
		3-A7					30/360			30	6.750000000%								9,~~845~~957.9806						0.00				9,~~845~~957.9806				0.00						0.00			0.00			0.00			0.00			0.00			0.00		0.00			0.00				5.04%					67.4102%
		IAX					30/360			30	0.~~543104855~~510125242%								97,~~467~~011.9267						0.00				0.00				0.00						0.00			0.00			0.00			0.00			97,~~467~~011.9267			97,~~467~~011.9267		0.00			0.00				NA					NA
		PAX					30/360			30	6.~~346126286~~353691106%								6559,~~869~~773.0746						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6559,~~869~~773.0746			6559,~~869~~773.0746		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.~~557621670~~552318247%								4033,~~667~~595.4683						0.00				0.00				0.00						0.00			0.00			0.00			0.00			4033,~~667~~595.4683			4033,~~667~~595.4683		0.00			0.00				NA					NA
		B1					30/360			30	6.~~576616855~~575956530%								72,~~718~~540.0677						0.00				0.00				0.00						0.00			0.00			0.00			0.00			72,~~718~~540.0677			72,~~718~~540.0677		0.00			0.00				2.54%					3.1134%
		B2					30/360			30	6.~~576616855~~575956530%								31,~~984~~906.4244						0.00				0.00				0.00						0.00			0.00			0.00			0.00			31,~~984~~906.4244			31,~~984~~906.4244		0.00			0.00				1.44%					1.6772%
		B3					30/360			30	6.~~576616855~~575956530%								17,~~449~~406.5196						0.00				0.00				0.00						0.00			0.00			0.00			0.00			17,~~449~~406.5196			17,~~449~~406.5196		0.00			0.00				0.84%					0.8784%
		B4					30/360			30	6.~~576616855~~575956530%								8,~~722~~700.0377						0.00				0.00				0.00						0.00			0.00			0.00			0.00			8,~~722~~700.0377			8,~~722~~700.0377		0.00			0.00				0.55%					0.4840%
		B5					30/360			30	6.~~576616855~~575956530%								7,~~264~~247.7403						0.00				0.00				0.00						0.00			0.00			0.00			0.00			7,~~264~~247.7403			7,~~264~~247.7403		0.00			0.00				0.30%					0.1503%
		B6					30/360			30	6.~~576616855~~575956530%								7,~~320~~302.2743						0.00				0.00				0.00						0.00			0.00			0.00			0.00			7,~~320~~302.2743			7,~~320~~302.2743		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			053,146.0011			0.00			053,146.0011			053,146.0011		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
																		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
	11/21/2002 - 06:40 (H356-H381) 2002 LASALLE BANK N.A.
	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:

1101/2527/~~2002~~2003

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

1101/2527/~~2002~~2003

PRIOR PAYMENT:

1012/2526/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

1202/2625/~~2002~~2003

SERIES 2002-6

RECORD DATE:

1012/31/2002

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:

7143

AGGREGATE PAYOFF AMOUNTS:

2917,~~816~~912,~~453~~189.4854

NUMBER OF CURTAILMENTS:

~~196~~158

AGGREGATE CURTAILMENT AMOUNTS:

7047,~~587~~267.9845

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

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

PAGE 7 OF 13

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:

1101/2527/~~2002~~2003

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

1101/2527/~~2002~~2003

PRIOR PAYMENT:

1012/2526/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

1202/2625/~~2002~~2003

SERIES 2002-6

RECORD DATE:

1012/31/2002

ABN AMRO ACCT: 67-8977-10-9

OTHER RELATED INFORMATION

COMPONENT PRINCIPAL AMOUNT ($)

INTEREST RATE (%)

AP (1) COMPONENT

4,~~512~~400,~~608~~211.0499

0.00

AP (2) COMPONENT

~~697~~633,~~466~~079.7648

0.00

AP (3) COMPONENT

2,~~725~~402,~~340~~211.3039

0.00

AX (1) COMPONENT

32,~~635~~945,~~709~~062.8701

6.50

AX (2) COMPONENT

~~788~~723,~~838~~767.9076

6.25

AX (3) COMPONENT

2,~~146~~055,~~578~~102.6340

6.75

IAX (2) COMPONENT

~~626,525~~0.5300

0.13

IAX (3) COMPONENT

1814,~~207~~559,~~953~~809.2786

0.5653

PAX (1) COMPONENT

685,392.72

6.50

598,100.67

6.50

PAX (2) COMPONENT

98,~~347~~276,~~786~~969.0734

6.25

PAX (3) COMPONENT

21,~~010~~925,~~190~~789.9542

6.75

NON-AP POOL BALANCE FOR GROUP 1

~~150~~138,~~737~~985,~~679~~848.5770

NON-AP POOL BALANCE FOR GROUP 2

9079,~~767~~843,~~370~~280.9805

NON-AP POOL BALANCE FOR GROUP 3

~~177~~154,~~605~~869,~~525~~012.8587

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

PAGE 8 OF 13

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:					1101/2527/~~2002~~2003
												STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR																															PAYMENT DATE:					1101/2527/~~2002~~2003
																																											AURORA LOAN SERVICES INC., AS MASTER SERVICER
												PRIOR PAYMENT:									1012/2526/2002
												MORTGAGE PASS-THROUGH CERTIFICATES
																																											NEXT PAYMENT:						1202/2625/~~2002~~2003
												SERIES 2002-6																															RECORD DATE:							1012/31/2002
												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
				11/21/2002 - 06:40 (H356-H381) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 13
				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:				1101/2527/~~2002~~2003
																																										PAYMENT DATE:				1101/2527/~~2002~~2003
											AURORA LOAN SERVICES INC., AS MASTER SERVICER																															PRIOR PAYMENT:					1012/2526/2002
											MORTGAGE PASS-THROUGH CERTIFICATES
																																										NEXT PAYMENT:						1202/2625/~~2002~~2003
											SERIES 2002-6																															RECORD DATE:							1012/31/2002
											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
			11/21/2002 - 06:40 (H356-H381) 2002 LASALLE BANK N.A.
			01/23/2003 - 11:02 (H356-H381) 2003 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

1101/2527/~~2002~~2003

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

1101/2527/~~2002~~2003

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

1012/2526/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

1202/2625/~~2002~~2003

RECORD DATE:

1012/31/2002

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

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

PAGE 11 OF 13

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:

1101/2527/~~2002~~2003

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

1101/2527/~~2002~~2003

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

1012/2526/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

1202/2625/~~2002~~2003

RECORD DATE:

1012/31/2002

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..

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

PAGE 12 OF 13

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:

1101/2527/~~2002~~2003

PAYMENT DATE:

1101/2527/~~2002~~2003

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

1012/2526/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

1202/2625/~~2002~~2003

SERIES 2002-6

RECORD DATE:

1012/31/2002

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

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

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

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