8-K 1 sasc0215_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 July 1, 2002,
providing for the issuance of Mortgage Pass-Through Certificates,
Series 2002-15)

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 Seventh Avenue, 7th Floor, New York, NY. 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 2002-15,
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 29, 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 2002-15

RECORD DATE:

1012/31/2002

ABN AMRO ACCT: 67-9055-20-2

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

STEFANIE EDWARDS 312-904-8975

HUNG HUYNH 714-238-6716

STEFANIE.EDWARDS@ABNAMRO.COM

HUNG.B.HUYNH@ABNAMRO.COM

PAGE(S)

ISSUE ID:

SASC0215

CLOSING DATE:

7/30/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-5

COMPONENT DETAIL REPORT

PAGE 6-7

FIRST PAYMENT DATE:

8/26/2002

MONTHLY DATA FILE NAME:

CASH RECONCILIATION SUMMARY

PAGE 8

ASSUMED FINAL PAYMENT: DATE:

8/25/2032

SASC0215_200211_3.ZIP

BOND INTEREST RECONCILIATION

PAGE 9-10

SASC0215_200301_3.ZIP

BOND INTEREST RECONCILIATION

PAGE 9-10

OTHER RELATED INFORMATION

PAGE 11

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 12

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 13-15

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 16

REALIZED LOSS DETAIL

PAGE 17

MODIFIED LOAN DETAIL

PAGE 18

PARTIES TO THE TRANSACTION

DEPOSITOR: STRUCTURED ASSET SECURITIES CORPORATION

UNDERWRITER: LEHMAN CAPITAL

MASTER SERVICER: AURORA LOAN SERVICES, INC.

RATING AGENCY: STANDARD & POOR'S RATING SERVICES/MOODY'S INVESTORS SERVICE, INC./FITCH RATINGS

RATING AGENCY: FITCH RATINGS/STANDARD & POOR'S RATING SERVICES/MOODY'S INVESTORS SERVICE, INC.

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 - 09:02 (I511-I551) 2002 LASALLE BANK N.A.

PAGE 1 OF 18

01/23/2003 - 06:17 (I511-I551) 2003 LASALLE BANK N.A.

PAGE 1 OF 18

	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.~~185093~~194636%				MORTGAGE PASS-THROUGH CERTIFICATES																										PRIOR PAYMENT:						1012/2526/2002
																																				NEXT PAYMENT:							1202/2625/~~2002~~2003
WAMM:						~~347~~344				SERIES 2002-15
																																				RECORD DATE:								1012/31/2002
CURRENT INDEX:						1.~~830000~~420000%
NEXT INDEX:						1.~~380000~~352500%				REMIC II
										ABN AMRO ACCT: 67-9055-20-2
									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)
	A1						45,000,000.00					~~20,167,699~~0.4000					~~15,609,936~~0.4000			0.00			0.00				~~4,557,763~~0.0100				~~55,461~~0.1700				0.00			~~3.30000000%~~N/A
	86358R2K2													~~448~~0.~~171097778~~000000000			~~346~~0.~~887475556~~000000000			0.000000000			0.000000000				~~101~~0.~~283622444~~000000000					10.~~232470444~~000000000			0.000000000					FIXED
	A2						30,000,000.00					2520,~~884~~379,~~663~~712.4607					2,~~900~~198,~~508~~643.9166			0.00			0.00				2218,~~984~~181,~~154~~068.5542				5133,~~337~~456.9269				0.00			21.~~38000000~~97000000%
	86358R2L0													~~862~~679.~~822115333~~323735667			9673.~~683630333~~288122000			0.000000000			0.000000000				~~766~~606.~~138485000~~035614000					1.~~711264000~~115223000			0.000000000					1.~~930000000~~902500000%
	A4						18,500,000.00					18,500,000.00					0.00			0.00			0.00				18,500,000.00				92,500.00				0.00			6.00000000%
	86358R2N6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.000000000			0.000000000					FIXED
	A5						1,223,846.00				N	1,223,846.15					0.00			0.00			0.00				1,223,846.15				6,629.17				0.00			6.50000000%
	86358R2P1													1000.000122564			0.000000000			0.000000000			0.000000000				1000.000122564					5.416670071			0.000000000					FIXED
	1-A3						20,800,000.00				N	1814,~~305~~715,~~799~~287.0742					0.00			0.00			0.00				1613,~~359~~324,~~130~~571.5118				~~100~~86,~~986~~207.9906				0.00			67.~~62000000~~03000000%
	86358R3S4													~~880~~707.~~086493750~~465741346			0.000000000			0.000000000			0.000000000				~~786~~640.~~496659135~~604383654					4.~~855143750~~144570192			0.000000000					7.~~070000000~~097500000%
	1-A6						33,611,100.00					3231,~~077~~055,~~767~~545.1830					511,110.94			0.00			0.00				3130,~~566~~544,~~656~~434.2436				5947,~~611~~100.1891				0.00			21.~~23000000~~82000000%
	86358R2Q9													~~954~~923.~~380165481~~966942468			15.206611506			0.000000000			0.000000000				~~939~~908.~~173553975~~760330962					1.~~773556355~~401349852			0.000000000					1.~~780000000~~752500000%
	1-A7						33,611,100.00				N	3231,~~077~~055,~~767~~545.1830					0.00			0.00			0.00				3130,~~566~~544,~~656~~434.2436				~~167~~172,~~606~~875.3387				0.00			6.~~27000000~~68000000%
	86358R2R7													~~954~~923.~~380165481~~966942468			0.000000000			0.000000000			0.000000000				~~939~~908.~~173553975~~760330962					45.~~986636260~~143416014			0.000000000					6.~~720000000~~747500000%
	1-A8						50,000,000.00					5045,~~000~~985,~~000~~273.0019					04,345,988.0026			0.00			0.00				5041,~~000~~639,~~000~~284.0093				~~237~~218,~~500~~430.0005				0.00			5.70000000%
	86358R2S5													~~1000~~919.~~000000000~~705463800			086.~~000000000~~919765200			0.000000000			0.000000000				~~1000~~832.~~000000000~~785698600					4.~~750000000~~368601000			0.000000000					FIXED
	1-A9						5,538,461.00				N	~~2,660,537~~0.3900					0.00			0.00			0.00				~~414,381~~0.3600				~~14,411~~0.2400				0.00			~~6.50000000%~~N/A
	86358R2T3													~~480~~0.~~374853231~~000000000			0.000000000			0.000000000			0.000000000				740.~~818863941~~000000000					20.~~602029697~~000000000			0.000000000					FIXED
	1-A10						2,125,000.00					1,~~950~~728,~~717~~324.9305					~~119~~88,~~538~~908.9894			0.00			0.00				1,~~831~~639,~~178~~415.9511				109,~~566~~361.3976				0.00			6.50000000%
	86358R2U0													~~917~~813.~~984908235~~328964706			5641.~~253637647~~839501176			0.000000000			0.000000000				~~861~~771.~~731270588~~489463529					4.~~972418824~~405534118			0.000000000					FIXED
	1-A11						26,888,900.00					2524,~~662~~844,~~232~~454.8270					408,889.06			0.00			0.00				2524,~~253~~435,~~343~~565.7664				8582,~~540~~814.7885				0.00			4.00000000%
	86358R3T2													~~954~~923.~~380165050~~966941749			15.206611650			0.000000000			0.000000000				~~939~~908.~~173553399~~760330099					3.~~181267363~~079889843			0.000000000					FIXED
	1-A12						6,651,000.00					6,651,000.00					0.00			0.00			0.00				6,651,000.00				36,026.25				0.00			6.50000000%
	86358R3U9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.416666667			0.000000000					FIXED
	2-A3						9,200,000.00				N	75,~~578~~664,~~864~~424.3965					0.00			0.00			0.00				64,~~625~~856,~~024~~497.0424				4133,~~810~~184.0709				0.00			67.~~62000000~~03000000%
	86358R3V7													~~823~~615.~~789607609~~698331522			0.000000000			0.000000000			0.000000000				~~720~~527.~~111308696~~880134783					43.~~544572826~~606966304			0.000000000					7.~~070000000~~097500000%
	2-A6						68,000,000.00					6562,~~108~~836,278.30					1,136,000.00			0.00			0.00				6361,~~972~~700,278.30				~~176~~170,~~334~~181.9259				0.00			3.25000000%
	86358R2V8													~~957~~924.~~474680882~~062916176			16.705882353			0.000000000			0.000000000				~~940~~907.~~768798529~~357033824					2.~~593160588~~502670441			0.000000000					FIXED
	2-A7						43,999,999.00				N	3734,~~538~~165,~~919~~100.9265					0.00			0.00			0.00				3533,~~198~~205,~~943~~296.1243				~~203~~185,~~335~~060.8296				0.00			6.50000000%
	86358R2W6													~~853~~776.~~157290299~~479577875			0.000000000			0.000000000			0.000000000				~~799~~754.~~975998181~~665845106					4.~~621268741~~205931005			0.000000000					FIXED
	2-A8						50,000,000.00					5040,~~000~~020,~~000~~391.0053					35,~~192~~708,~~764~~182.9480			0.00			0.00				4634,~~807~~312,~~235~~208.0673				~~237~~190,~~500~~096.0086				0.00			5.70000000%
	86358R2X4													~~1000~~800.~~000000000~~407830600			63114.~~855298800~~163656000			0.000000000			0.000000000				~~936~~686.~~144701200~~244174600					43.~~750000000~~801937200			0.000000000					FIXED
	2-A9						2,125,000.00					1,~~911~~673,~~092~~796.8631					~~118~~102,~~283~~517.1100			0.00			0.00				1,~~792~~571,~~809~~279.7531				109,~~351~~066.7540				0.00			6.50000000%
	86358R2Y2													~~899~~787.~~337816471~~668851765			5548.~~662640000~~243294118			0.000000000			0.000000000				~~843~~739.~~675176471~~425557647					4.~~871411765~~266541176			0.000000000					FIXED
	2-A10						10,215,000.00					10,215,000.00					0.00			0.00			0.00				10,215,000.00				55,331.25				0.00			6.50000000%
	86358R2Z9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.416666667			0.000000000					FIXED
	3-A2						37,779,250.00					3531,~~110~~033,~~763~~546.4864					21,~~331~~388,~~095~~339.4331			0.00			0.00				3229,~~779~~645,~~668~~207.0533				6950,~~636~~946.3574				0.00			21.~~38000000~~97000000%
	86358R3A3													~~929~~821.~~366344753~~444222424			6136.~~703062660~~748726086			0.000000000			0.000000000				~~867~~784.~~663282093~~695496337					1.~~843243315~~348537623			0.000000000					1.~~930000000~~902500000%
	3-A3						37,779,250.00				N	3531,~~110~~033,~~763~~546.4864					0.00			0.00			0.00				3229,~~779~~645,~~668~~207.0533				~~179~~168,~~064~~874.8922				0.00			6.~~12000000~~53000000%
	86358R3B1													~~929~~821.~~366344753~~444222424			0.000000000			0.000000000			0.000000000				~~867~~784.~~663282093~~695496337					4.~~739768259~~470025742			0.000000000					6.~~570000000~~597500000%
	3-A6						42,940,750.00					4039,~~900~~540,750.00					680,000.00			0.00			0.00				4038,~~220~~860,750.00				~~161~~156,~~898~~515.8047				0.00			4.75000000%
	86358R3C9													~~952~~920.~~492678866~~821131443			15.835773711			0.000000000			0.000000000				~~936~~904.~~656905154~~985357731					3.~~770283472~~644917008			0.000000000					FIXED
	3-A7						50,000,000.00					5049,~~000~~126,~~000~~561.0085					03,286,683.0073			0.00			0.00				5045,~~000~~839,~~000~~878.0012				~~241~~237,~~666~~445.6705				0.00			5.80000000%
	86358R3D7													~~1000~~982.~~000000000~~531237000			065.~~000000000~~733674600			0.000000000			0.000000000				~~1000~~916.~~000000000~~797562400					4.~~833333400~~748901000			0.000000000					FIXED
	3-A8						12,705,813.00				N	106,~~228~~387,~~487~~351.6292					0.00			0.00			0.00				76,~~818~~277,~~536~~505.6077				5534,~~404~~598.3116				0.00			6.50000000%
	86358R3E5													~~805~~502.~~024253072~~710996927			0.000000000			0.000000000			0.000000000				~~615~~494.~~351146755~~065650895					42.~~360548199~~723018196			0.000000000					FIXED
	3-A9						6,500,000.00					6,500,000.00					0.00			0.00			0.00				6,500,000.00				35,208.33				0.00			6.50000000%
	86358R3F2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.416666154			0.000000000					FIXED
	3-A10						2,125,000.00					1,~~986~~775,~~892~~876.6759					~~120~~71,~~645~~853.6941			0.00			0.00				1,~~866~~704,~~246~~023.9818				109,~~762~~619.3433				0.00			6.50000000%
	86358R3G0													~~935~~835.~~008315294~~706630588			5633.~~774442353~~813369412			0.000000000			0.000000000				~~878~~801.~~233872941~~893261176					54.~~064630588~~526743529			0.000000000					FIXED
	AP						1,507,056.00					1,~~446~~361,~~818~~385.1902					54111,~~288~~820.2996			0.00			0.00				1,~~392~~249,~~529~~564.9106				0.00				0.00			0.00000000%
	86358R3K1													~~960~~903.~~029481320~~340698687			3674.~~022742353~~198277967			0.000000000			0.000000000				~~924~~829.~~006745602~~142420720					0.000000000			0.000000000					FIXED
	AX						22,845,908.00				N	2017,~~178~~713,~~157~~587.6641					0.00			0.00			0.00				1816,~~743~~148,~~578~~193.3275				~~109~~95,~~298~~948.3560				0.00			6.50000000%
	86358R3L9													~~883~~775.~~228526527~~350553368			0.000000000			0.000000000			0.000000000				~~820~~706.~~434815723~~830901621					4.~~784154344~~199815564			0.000000000					FIXED
	PAX						12,760,552.00				N	12,~~428~~010,~~390~~424.6371					0.00			0.00			0.00				1211,~~391~~953,~~818~~078.1427				6765,~~320~~056.4547				0.00			6.50000000%
	86358R3M7													~~973~~941.~~969670748~~215137872			0.000000000			0.000000000			0.000000000				~~971~~936.~~103612132~~721097175					5.~~275669109~~098248885			0.000000000					FIXED
	B1						10,865,000.00					10,~~838~~820,~~754~~971.0004					8,~~876~~999.0302			0.00			0.00				10,~~829~~811,~~877~~972.9702				58,~~709~~613.9259				0.00			6.50000000%
	86358R3N5													~~997~~995.~~584353428~~947633686			0.~~816937874~~828257708			0.000000000			0.000000000				~~996~~995.~~767415555~~119375978					5.~~403582145~~394716061			0.000000000					FIXED
	B2						4,043,000.00					4,~~033~~026,~~233~~616.5428					3,~~302~~348.8864			0.00			0.00				4,~~029~~023,~~930~~267.6664				21,~~846~~810.6884				0.00			6.50000000%
	86358R3P0													~~997~~995.~~584353203~~947632946			0.~~816937917~~828256245			0.000000000			0.000000000				~~996~~995.~~767415286~~119376700					5.~~403581499~~394716794			0.000000000					FIXED
	B3						2,779,000.00					2,~~772~~767,~~286~~738.9248					2,~~270~~301.2773			0.00			0.00				2,~~770~~765,~~016~~436.6575				1514,~~016~~991.5592				0.00			6.50000000%
	86358R3Q8													~~997~~995.~~584354084~~947635840			0.~~816937747~~828258366			0.000000000			0.000000000				~~996~~995.~~767416337~~119377474					5.~~403580425~~394717524			0.000000000					FIXED
	B4						1,262,000.00					1,~~258~~256,~~951~~885.4591					1,~~030~~045.9826			0.00			0.00				1,~~257~~255,~~920~~840.4765				6,~~819~~808.3213				0.00			6.50000000%
	86358R2B2/U85985JG2													~~997~~995.~~584350238~~947630745			0.~~816941363~~828256735			0.000000000			0.000000000				~~996~~995.~~767408875~~119374010					5.~~403581616~~394714739			0.000000000					FIXED
	B5						1,262,000.00					1,~~258~~256,~~951~~885.4591					1,~~030~~045.9826			0.00			0.00				1,~~257~~255,~~920~~840.4765				6,~~819~~808.3213				0.00			6.50000000%
	86358R2C0/U85985JH0													~~997~~995.~~584350238~~947630745			0.~~816941363~~828256735			0.000000000			0.000000000				~~996~~995.~~767408875~~119374010					5.~~403581616~~394714739			0.000000000					FIXED
	B6						1,272,672.00					1,~~269~~267,~~597~~514.67					1,~~039~~054.6910			0.00			0.00				1,~~268~~266,~~557~~460.9857				6,~~876~~865.9970				0.00			6.50000000%
	86358R2D8/U85985JJ6													~~997~~995.~~584350092~~947636154			0.~~816934764~~828257399			0.000000000			0.000000000				~~996~~995.~~767415328~~119378756					5.~~403583956~~394712856			0.000000000					FIXED
	RII						100.00					0.00					0.00			0.00			0.00				0.00				0.0008				0.0008			~~N/A~~6.50000000%
	86358R3R6													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.~~000000000~~800000000			0.~~000000000~~800000000					FIXED
	RI						0.00					0.00					0.00			0.00			0.00				0.00				0.0001				0.0001			0.00000000%
	9ABSI548													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000					FIXED
	9ABSI5485													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000020			0.000000020					FIXED
		TOTAL			505,451,828.00								~~465~~414,~~505~~624,~~451~~507.3284				2720,~~200~~056,~~612~~732.5808			0.00			0.00				~~438~~394,~~304~~567,~~838~~775.7677				2,~~689~~398,~~190~~434.5053				0.0009
																										TOTAL P&I PAYMENT				2922,~~889~~455,~~803~~166.0861

	E			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		0.00000000%
	9ABSI550						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			FIXED
	9ABSI5501						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			FIXED
	P			0.00	0.00			0.00	0.00	0.00		0.00		2013,~~451~~893.6275		2013,~~451~~893.6275		0.00000000%
	9ABSI551						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			FIXED
	9ABSI5519						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000			FIXED
		TOTAL	0.00			0.00		0.00	0.00	0.00		0.00		2013,~~451~~893.6275		2013,~~451~~893.6275
											TOTAL P&I PAYMENT		2013,~~451~~893.6275
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 - 09:02 (I511-I551) 2002 LASALLE BANK N.A.																	PAGE 2 OF 18
01/23/2003 - 06:17 (I511-I551) 2003 LASALLE BANK N.A.																	PAGE 2 OF 18

	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
							MORTGAGE PASS-THROUGH CERTIFICATES																						PRIOR PAYMENT:							1012/2526/2002
																													NEXT PAYMENT:								1202/2625/~~2002~~2003
							SERIES 2002-15
																													RECORD DATE:									1012/31/2002
							COMPONENT DETAIL
							ABN AMRO ACCT: 67-9055-20-2
						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)
	A1-1			15,000,000.00				~~7,205,622~~0.0900				~~6,083,339~~0.2400			0.00			0.00			~~1,122,282~~0.8500			~~19,815~~0.4600				0.00				3.30000000%
									480.374806000			405.555949333			0.000000000			0.000000000			74.818856667				1.321030667			0.000000000						FIXED
									0.000000000			0.000000000			0.000000000			0.000000000			0.000000000				0.000000000			0.000000000						FIXED
	A1-2			15,000,000.00				~~3,546,324~~0.5100				~~3,546,324~~0.5100			0.00			0.00			0.00			~~9,752~~0.3900				0.00				3.30000000%
									236.421634000			236.421634000			0.000000000			0.000000000			0.000000000				0.650159333			0.000000000						FIXED
									0.000000000			0.000000000			0.000000000			0.000000000			0.000000000				0.000000000			0.000000000						FIXED
	A1-3			15,000,000.00				~~9,415,752~~0.8000				~~5,980,272~~0.6400			0.00			0.00			~~3,435,480~~0.1600			~~25,893~~0.3200				0.00				3.30000000%
									627.716853333			398.684842667			0.000000000			0.000000000			229.032010667				1.726221333			0.000000000						FIXED
									0.000000000			0.000000000			0.000000000			0.000000000			0.000000000				0.000000000			0.000000000						FIXED
	A2-1			20,800,000.00				1814,~~305~~715,~~799~~287.0742				1,~~946~~390,~~668~~716.5624			0.00			0.00			1613,~~359~~324,~~130~~571.5118			3624,~~306~~157.5060				0.00				21.~~38000000~~97000000%
									880.086493750			93.589834615			0.000000000			0.000000000			786.496659135				1.745504808			0.000000000						1.930000000%
									707.465741346			66.861357692			0.000000000			0.000000000			640.604383654				1.161423077			0.000000000						1.902500000%
	A2-2			9,200,000.00				75,~~578~~664,~~864~~424.3965				~~953~~807,~~840~~927.3541			0.00			0.00			64,~~625~~856,~~024~~497.0424			159,~~031~~299.4110				0.00				21.~~38000000~~97000000%
									823.789607609			103.678298913			0.000000000			0.000000000			720.111308696				1.633848913			0.000000000						1.930000000%
									615.698331522			87.818196739			0.000000000			0.000000000			527.880134783				1.010771739			0.000000000						1.902500000%
	A4-1			6,150,000.00				6,150,000.00				0.00			0.00			0.00			6,150,000.00			30,750.00				0.00				6.00000000%
									1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.000000000			0.000000000						FIXED
	A4-2			6,200,000.00				6,200,000.00				0.00			0.00			0.00			6,200,000.00			31,000.00				0.00				6.00000000%
									1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.000000000			0.000000000						FIXED
	A4-3			6,150,000.00				6,150,000.00				0.00			0.00			0.00			6,150,000.00			30,750.00				0.00				6.00000000%
									1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				5.000000000			0.000000000						FIXED
	A5-1			406,846.00				406,846.15				0.00			0.00			0.00			406,846.15			2,203.75				0.00				6.50000000%
									1000.000368690			0.000000000			0.000000000			0.000000000			1000.000368690				5.416668715			0.000000000						FIXED
	A5-2			410,154.00				410,153.85				0.00			0.00			0.00			410,153.85			2,221.67				0.00				6.50000000%
									999.999634284			0.000000000			0.000000000			0.000000000			999.999634284				5.416672762			0.000000000						FIXED
	A5-3			406,846.00				406,846.15				0.00			0.00			0.00			406,846.15			2,203.75				0.00				6.50000000%
									1000.000368690			0.000000000			0.000000000			0.000000000			1000.000368690				5.416668715			0.000000000						FIXED
	AP-1			237,177.00				~~208~~196,~~820~~582.9790				1210,~~016~~733.3801			0.00			0.00			~~196~~185,~~804~~849.5989			0.00				0.00				0.00000000%
									880.443592760			50.664187506			0.000000000			0.000000000			829.779405254				0.000000000			0.000000000						FIXED
									828.844702480			45.253165358			0.000000000			0.000000000			783.591537122				0.000000000			0.000000000						FIXED
	AP-2			729,595.00				~~709~~662,~~328~~021.6650				2648,~~770~~559.0515			0.00			0.00			~~682~~613,~~558~~462.6135			0.00				0.00				0.00000000%
									972.222479595			36.691657701			0.000000000			0.000000000			935.530821894				0.000000000			0.000000000						FIXED
									907.382177784			66.556308637			0.000000000			0.000000000			840.825869147				0.000000000			0.000000000						FIXED
	AP-3			540,284.00				~~528~~502,~~668~~780.5662				1552,~~501~~528.8580			0.00			0.00			~~513~~450,~~166~~251.7182			0.00				0.00				0.00000000%
									978.501232685			28.692039742			0.000000000			0.000000000			949.809192943				0.000000000			0.000000000						FIXED
									930.585803022			97.224422711			0.000000000			0.000000000			833.361380311				0.000000000			0.000000000						FIXED
	AX-1			8,858,627.00				7,~~985~~157,~~880~~276.1368				0.00			0.00			0.00			76,~~609~~591,~~492~~035.7853			4338,~~256~~768.8558				0.00				6.50000000%
									901.480571425			0.000000000			0.000000000			0.000000000			858.992344976				4.883019682			0.000000000						FIXED
									807.944242375			0.000000000			0.000000000			0.000000000			744.024500636				4.376364419			0.000000000						FIXED
	AX-2			7,828,054.00				65,~~532~~666,~~411~~794.8027				0.00			0.00			0.00			54,~~968~~902,~~735~~361.5267			3530,~~383~~695.9014				0.00				6.50000000%
									834.487319582			0.000000000			0.000000000			0.000000000			762.480115748				4.520139999			0.000000000						FIXED
									723.908428583			0.000000000			0.000000000			0.000000000			626.255474221				3.921171213			0.000000000						FIXED
	AX-3			6,159,227.00				54,~~659~~889,~~865~~516.7346				0.00			0.00			0.00			54,~~165~~654,~~350~~796.0255			3026,~~657~~484.6188				0.00				6.50000000%
									918.924684867			0.000000000			0.000000000			0.000000000			838.636085340				4.977509353			0.000000000						FIXED
									793.852290231			0.000000000			0.000000000			0.000000000			755.743626595				4.300033105			0.000000000						FIXED
	PAX-1			4,197,605.00				43,~~052~~963,~~194~~045.3607				0.00			0.00			0.00			43,~~021~~960,~~810~~408.3142			21,~~949~~466.3949				0.00				6.50000000%
									965.358665239			0.000000000			0.000000000			0.000000000			958.120239994				5.229027029			0.000000000						FIXED
									944.120533018			0.000000000			0.000000000			0.000000000			943.492401024				5.113985237			0.000000000						FIXED
	PAX-2			3,671,014.00				3,~~617~~401,~~323~~111.9549				0.00			0.00			0.00			3,~~614~~398,~~268~~553.6033			1918,~~593~~422.8469				0.00				6.50000000%
									985.374599498			0.000000000			0.000000000			0.000000000			984.542309019				5.337446275			0.000000000						FIXED
									926.477395619			0.000000000			0.000000000			0.000000000			925.780541834				5.018419979			0.000000000						FIXED
	PAX-3			4,891,933.00				4,~~758~~646,~~872~~268.3215				0.00			0.00			0.00			4,~~755~~594,~~739~~116.2352			25,~~777~~167.2329				0.00				6.50000000%
									972.799979068			0.000000000			0.000000000			0.000000000			972.159518538				5.269334228			0.000000000						FIXED
									949.781640509			0.000000000			0.000000000			0.000000000			939.120899653				5.144651409			0.000000000						FIXED
	ROUND			999.99				999.99				0.00			0.00			0.00			999.99			0.00				0.00				0.00000000%
									1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				0.000000000			0.000000000						FIXED
	RESERVE			40,000.00				40,000.00				0.00			0.00			0.00			40,000.00			0.00				0.00				0.00000000%
									1000.000000000			0.000000000			0.000000000			0.000000000			1000.000000000				0.000000000			0.000000000						FIXED
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 - 09:02 (I511-I551) 2002 LASALLE BANK N.A.																														PAGE 6 OF 18
01/23/2003 - 06:17 (I511-I551) 2003 LASALLE BANK N.A.																														PAGE 6 OF 18

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 2002-15

RECORD DATE:

1012/31/2002

ABN AMRO ACCT: 67-9055-20-2

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

PRINCIPAL SUMMARY

SERVICING FEE SUMMARY

CURRENT SCHEDULED INTEREST

2591,~~735,164~~468.0120

SCHEDULED PRINCIPAL:

LESS DEFERRED INTEREST

0.00

CURRENT SCHEDULED PRINCIPAL

~~375~~80,~~351~~963.0878

CURRENT SERVICING FEES

9520,~~284~~422.0873

LESS PPIS REDUCING SCHEDULED INT

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

6264,~~178~~093.1715

LESS REDUCTION FOR PPIS

0.00

PLUS GROSS ADVANCE INTEREST

21,~~063~~828,~~707~~468.9320

SCHEDULED PRINCIPAL

~~381~~345,~~529~~056.2593

LESS ASER INTEREST ADV REDUCTION

0.00

PLUS DELINQUENT SERVICING FEES

7465,~~408~~957.5637

LESS OTHER INTEREST NOT ADVANCED

~~(2,013,318~~0.~~11)~~00

UNSCHEDULED PRINCIPAL:

LESS OTHER ADJUSTMENT

0.00

CURTAILMENTS

~~108~~207,~~955~~802.7421

TOTAL SERVICING FEES

~~169~~86,~~692~~380.6411

PREPAYMENTS IN FULL

2619,~~710~~503,~~127~~872.5793

TOTAL

2,~~785~~419,~~553~~936.8340

UNSCHEDULED INTEREST:

LIQUIDATION PROCEEDS

0.00

REPURCHASE PROCEEDS

0.00

PREPAYMENT PENALTIES

2013,~~451~~893.6275

YIELD MAINTENANCE PENALTIES

0.00

OTHER PRINCIPAL PROCEEDS

0.00

OTHER INTEREST PROCEEDS

0.00

TOTAL UNSCHEDULED PRINCIPAL

2619,~~819~~711,~~083~~675.3114

TOTAL

2013,~~451~~893.6275

REMITTANCE PRINCIPAL

2720,~~200~~056,~~612~~732.5607

LESS FEE PAID TO SERVICER

(9520,~~284~~422.0873)

REMITTANCE P&I DUE TRUST

2922,~~911~~470,~~333~~139.9349

LESS FEE STRIPS PAID BY SERVICER

0.00

REMITTANCE P&I DUE CERTS

2922,~~911~~470,~~333~~139.9349

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

~~465~~414,~~505~~624,~~453~~509.2980

1,~~197~~076

REDUCED BY PPIE

0.00

INTEREST DUE SERV ON ADVANCES

0.00

SCHEDULED PRINCIPAL

~~381~~345,~~529~~056.2593

REDUCED BY SHORTFALLS IN FEES

0.00

NON RECOVERABLE ADVANCES

0.00

UNSCHEDULED PRINCIPAL

2719,~~104~~711,~~456~~675.5914

6552

REDUCED BY OTHER AMOUNTS

0.00

MISC. FEES & EXPENSES

0.00

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

PPIS REDUCING SCHEDULED INTEREST

0.00

PPIS REDUCING SERVICING FEE

0.00

TOTAL UNSCHEDULED FEES & EXPENSES

0.00

REPURCHASES

0.00

TOTAL INTEREST DUE TRUST

2,~~710~~413,~~721~~407.3742

ENDING POOL

~~438~~394,~~304~~567,~~840~~777.73

1,~~132~~024

PPIS DUE CERTIFICATE

0.00

LESS FEES & EXPENSES PAID BY/TO TRUST

CERTIFICATE INSURANCE PREMIUM

1,079.17

ADVANCE SUMMARY (ADVANCE MADE BY SERVICER)

PRINCIPAL

INTEREST

TRUSTEE FEE

0.00

FEE STRIPS

0.00

PRIOR OUTSTANDING

6290,~~550~~502.5152

592,~~142~~049,167.8510

MISC. FEES

0.00

INTEREST RESERVE WITHHOLDING

0.00

PLUS CURRENT PERIOD

~~291~~264,~~551~~093.4515

21,~~063~~828,~~707~~468.9320

PLUS INTEREST RESERVE DEPOSIT

0.00

LESS RECOVERED

(3276,~~153~~035.7547)

(291,~~963~~919,627.0368)

TOTAL

0.00

LESS NON RECOVERED

0.00

ENDING OUTSTANDING

~~294~~278,~~948~~560.2120

21,~~092~~958,~~887~~007.7562

TOTAL INTEREST DUE CERTS

2,~~710~~413,~~721~~407.3742

11/21/2002 - 09:02 (I511-I551) 2002 LASALLE BANK N.A.

PAGE 8 OF 18

01/23/2003 - 06:17 (I511-I551) 2003 LASALLE BANK N.A.

PAGE 8 OF 18

	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 2002-15
																																																												RECORD DATE:							1012/31/2002
																	ABN AMRO ACCT: 67-9055-20-2
																	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)
		A1					30/360			30	3.300000000%								55,461.17						0.00				0.00				0.00						0.00			0.00			0.00			0.00			55,461.17			55,461.17		0.00			0.00				4.25%					4.89%
		RI					30/360			30	0.000000000%								0.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			0.00			0.01		0.00			0.00				NA					NA
		A2					30/360			30	2.380000000%								51,337.92						0.00				0.00				0.00						0.00			0.00			0.00			0.00			51,337.92			51,337.92		0.00			0.00				4.25%					4.89%
		A1					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				4.25%					5.42%
		A4					30/360			30	6.000000000%								92,500.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			92,500.00			92,500.00		0.00			0.00				4.25%					4.89%
		A2					30/360			30	1.970000000%								33,456.69						0.00				0.00				0.00						0.00			0.00			0.00			0.00			33,456.69			33,456.69		0.00			0.00				4.25%					5.42%
		A4					30/360			30	6.000000000%								92,500.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			92,500.00			92,500.00		0.00			0.00				4.25%					5.42%
		A5					30/360			30	6.500000000%								6,629.17						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6,629.17			6,629.17		0.00			0.00				NA					NA
		1-A3					30/360			30	67.~~620000000~~030000000%								~~100~~86,~~986~~207.9906						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~100~~86,~~986~~207.9906			~~100~~86,~~986~~207.9906		0.00			0.00				NA					NA
		1-A6					30/360			30	21.~~230000000~~820000000%								5947,~~611~~100.1891						0.00				0.00				0.00						0.00			0.00			0.00			0.00			5947,~~611~~100.1891			5947,~~611~~100.1891		0.00			0.00				4.25%					45.8942%
		1-A7					30/360			30	6.~~270000000~~680000000%								~~167~~172,~~606~~875.3387						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~167~~172,~~606~~875.3387			~~167~~172,~~606~~875.3387		0.00			0.00				NA					NA
		1-A8					30/360			30	5.700000000%								~~237~~218,~~500~~430.0005						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~237~~218,~~500~~430.0005			~~237~~218,~~500~~430.0005		0.00			0.00				4.25%					45.8942%
		1-A9					30/360			30	~~6.500000000%~~N/A								~~14,411~~0.2400						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~14,411~~0.2400			~~14,411~~0.2400		0.00			0.00				NA					NA
		1-A10					30/360			30	6.500000000%								109,~~566~~361.3976						0.00				0.00				0.00						0.00			0.00			0.00			0.00			109,~~566~~361.3976			109,~~566~~361.3976		0.00			0.00				4.25%					45.8942%
		1-A11					30/360			30	4.000000000%								8582,~~540~~814.7885						0.00				0.00				0.00						0.00			0.00			0.00			0.00			8582,~~540~~814.7885			8582,~~540~~814.7885		0.00			0.00				4.25%					45.8942%
		1-A12					30/360			30	6.500000000%								36,026.25						0.00				0.00				0.00						0.00			0.00			0.00			0.00			36,026.25			36,026.25		0.00			0.00				4.25%					45.8942%
		2-A3					30/360			30	67.~~620000000~~030000000%								4133,~~810~~184.0709						0.00				0.00				0.00						0.00			0.00			0.00			0.00			4133,~~810~~184.0709			4133,~~810~~184.0709		0.00			0.00				NA					NA
		2-A6					30/360			30	3.250000000%								~~176~~170,~~334~~181.9259						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~176~~170,~~334~~181.9259			~~176~~170,~~334~~181.9259		0.00			0.00				4.25%					45.8942%
		2-A7					30/360			30	6.500000000%								~~203~~185,~~335~~060.8296						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~203~~185,~~335~~060.8296			~~203~~185,~~335~~060.8296		0.00			0.00				NA					NA
		2-A8					30/360			30	5.700000000%								~~237~~190,~~500~~096.0086						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~237~~190,~~500~~096.0086			~~237~~190,~~500~~096.0086		0.00			0.00				4.25%					45.8942%
		2-A9					30/360			30	6.500000000%								109,~~351~~066.7540						0.00				0.00				0.00						0.00			0.00			0.00			0.00			109,~~351~~066.7540			109,~~351~~066.7540		0.00			0.00				4.25%					45.8942%
		2-A10					30/360			30	6.500000000%								55,331.25						0.00				0.00				0.00						0.00			0.00			0.00			0.00			55,331.25			55,331.25		0.00			0.00				4.25%					45.8942%
		3-A2					30/360			30	21.~~380000000~~970000000%								6950,~~636~~946.3574						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6950,~~636~~946.3574			6950,~~636~~946.3574		0.00			0.00				4.25%					45.8942%
		3-A3					30/360			30	6.~~120000000~~530000000%								~~179~~168,~~064~~874.8922						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~179~~168,~~064~~874.8922			~~179~~168,~~064~~874.8922		0.00			0.00				NA					NA
		3-A6					30/360			30	4.750000000%								~~161~~156,~~898~~515.8047						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~161~~156,~~898~~515.8047			~~161~~156,~~898~~515.8047		0.00			0.00				4.25%					45.8942%
		3-A7					30/360			30	5.800000000%								~~241~~237,~~666~~445.6705						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~241~~237,~~666~~445.6705			~~241~~237,~~666~~445.6705		0.00			0.00				4.25%					45.8942%
		3-A8					30/360			30	6.500000000%								5534,~~404~~598.3116						0.00				0.00				0.00						0.00			0.00			0.00			0.00			5534,~~404~~598.3116			5534,~~404~~598.3116		0.00			0.00				NA					NA
		3-A9					30/360			30	6.500000000%								35,208.33						0.00				0.00				0.00						0.00			0.00			0.00			0.00			35,208.33			35,208.33		0.00			0.00				4.25%					45.8942%
		3-A10					30/360			30	6.500000000%								109,~~762~~619.3433						0.00				0.00				0.00						0.00			0.00			0.00			0.00			109,~~762~~619.3433			109,~~762~~619.3433		0.00			0.00				4.25%					45.8942%
		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				4.25%					45.8942%
		AX					30/360			30	6.500000000%								~~109~~95,~~298~~948.3560						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~109~~95,~~298~~948.3560			~~109~~95,~~298~~948.3560		0.00			0.00				NA					NA
		PAX					30/360			30	6.500000000%								6765,~~320~~056.4547						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6765,~~320~~056.4547			6765,~~320~~056.4547		0.00			0.00				NA					NA
		B1					30/360			30	6.500000000%								58,~~709~~613.9259						0.00				0.00				0.00						0.00			0.00			0.00			0.00			58,~~709~~613.9259			58,~~709~~613.9259		0.00			0.00				2.10%					2.4168%
		B2					30/360			30	6.500000000%								21,~~846~~810.6884						0.00				0.00				0.00						0.00			0.00			0.00			0.00			21,~~846~~810.6884			21,~~846~~810.6884		0.00			0.00				1.30%					1.5066%
		B3					30/360			30	6.500000000%								1514,~~016~~991.5592						0.00				0.00				0.00						0.00			0.00			0.00			0.00			1514,~~016~~991.5592			1514,~~016~~991.5592		0.00			0.00				0.75%					0.8696%
		B4					30/360			30	6.500000000%								6,~~819~~808.3213						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6,~~819~~808.3213			6,~~819~~808.3213		0.00			0.00				0.50%					0.5864%
		B5					30/360			30	6.500000000%								6,~~819~~808.3213						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6,~~819~~808.3213			6,~~819~~808.3213		0.00			0.00				0.25%					0.2932%
		B6					30/360			30	6.500000000%								6,~~876~~865.9970						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6,~~876~~865.9970			6,~~876~~865.9970		0.00			0.00				0.00%					0.00%
		RII					30/360			30	N/A								0.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			0.00			0.0008		0.00			0.00				4.25%					45.8942%
		E					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
		P					30/360			30	0.000000000%								0.00						0.00				0.00				0.00						0.00			0.00			2013,~~451~~893.6275			0.00			2013,~~451~~893.6275			2013,~~451~~893.6275		0.00			0.00				NA					NA
																		2,689,190.50						0.00				0.00					0.00				0.00					0.00		20,451.62					0.00		2,709,642.12		2,709,642.12			0.00			0.00
																		2,398,434.44						0.00				0.00					0.00				0.00					0.00		13,893.75					0.00		2,412,328.19		2,412,328.28			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 9 OF 18
	11/21/2002 - 09:02 (I511-I551) 2002 LASALLE BANK N.A.
	01/23/2003 - 06:17 (I511-I551) 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 2002-15

RECORD DATE:

1012/31/2002

ABN AMRO ACCT: 67-9055-20-2

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

7,984,591.00

0.00

7,984,591.00

5,054,518.00

0.00

5,054,518.00

169,000.00

0.00

169,000.00

GROUP I

GROUP II

GROUP III

TOTAL

NUMBER OF PAYOFFS:

2119

2413

6552

AGGREGATE PAYOFF AMOUNTS:

86,~~882~~621,~~307~~538.3181

87,~~838~~667,~~888~~205.2530

85,~~988~~215,~~932~~128.0182

2619,~~710~~503,~~127~~872.5793

NUMBER OF CURTAILMENTS:

6149

6750

6557

~~193~~156

AGGREGATE CURTAILMENT AMOUNTS:

7724,~~485~~333.8335

1327,~~030~~367.0193

18156,~~439~~100.9093

~~108~~207,~~955~~802.7421

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

BEGINNING PRINCIPLE BALANCE:

~~155~~138,~~362~~464,~~032~~788.5221

~~152~~134,~~418~~409,~~983~~969.4175

~~157~~141,~~724~~749,~~437~~751.3684

~~465~~414,~~505~~624,~~453~~509.2980

ENDING PRINCIPLE BALANCE:

~~146~~131,~~274~~702,~~597~~439.1627

~~143~~126,~~439~~600,~~001~~702.8216

~~148~~136,~~591~~264,~~241~~636.7530

~~438~~394,~~304~~567,~~840~~777.73

11/21/2002 - 09:02 (I511-I551) 2002 LASALLE BANK N.A.

PAGE 11 OF 18

01/23/2003 - 06:17 (I511-I551) 2003 LASALLE BANK N.A.

PAGE 11 OF 18

		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 2002-15																															RECORD DATE:							1012/31/2002
												ABN AMRO ACCT: 67-9055-20-2
												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		3		1,733,890						2	968,540				0		0			0	0				0	0		0			0			0	0					0		0
					1/27/03		17		7,195,345						6	2,760,064				4		2,056,582			0	0				0	0		0			0			0	0					0		0
						0.27%				0.40%			0.18%				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%
						1.66%				1.82%			0.59%				0.70%			0.39%			0.52%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/02		3		1,381,802						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					12/26/02		16		6,686,967						2	1,097,906				3		1,732,584			0	0				0	0		0			0			0	0					0		0
						0.25%				0.30%			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%
						1.49%				1.61%			0.19%				0.26%			0.28%			0.42%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					11/25/02		14		5,428,763						3	1,733,890				2		968,540			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%
						1.24%				1.24%			0.27%				0.40%			0.18%			0.22%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/26/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					10/25/02		14		6,235,994						3	1,381,802				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%
						1.17%				1.34%			0.25%				0.30%			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		9		3,207,708						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.73%				0.67%			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%
					8/26/02		1		300,000						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.08%				0.06%			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 - 09:02 (I511-I551) 2002 LASALLE BANK N.A.																																								PAGE 12 OF 18
				01/23/2003 - 06:17 (I511-I551) 2003 LASALLE BANK N.A.																																								PAGE 12 OF 18

		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 2002-15																																RECORD DATE:							1012/31/2002
												ABN AMRO ACCT: 67-9055-20-2
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
	SUBPOOL 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		2		737,914						0	0				0		0			0	0				0	0		0			0				0	0					0		0
					1/27/03		8		3,374,333						1	602,633				3		1,062,067			0	0				0	0		0			0				0	0					0		0
						0.53%				0.50%			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%
						2.35%				2.56%			0.29%				0.46%			0.88%			0.81%	0.00%			0.00%	0.00%				0.00%		0.00%				0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/02		0		0						0	0				0		0			0	0				0	0		0			0				0	0					0		0
					12/27/02		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%
					11/25/02		4		2,291,218						2	737,914				0		0			0	0				0	0		0			0				0	0					0		0
					9/25/02		0		0						0	0				0		0			0	0				0	0		0			0				0	0					0		0
						1.07%				1.57%			0.53%				0.50%			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%			0.00%			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		5		2,510,706						0	0				0		0			0	0				0	0		0			0				0	0					0		0
						1.26%				1.62%			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		2		566,332						0	0				0		0			0	0				0	0		0			0				0	0					0		0
						0.49%				0.35%			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		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%
					6/25/02		0		0						0	0				0		0			0	0				0	0		0			0				0	0					0		0
					5/28/02		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
				11/21/2002 - 09:02 (I511-I551) 2002 LASALLE BANK N.A.																																									PAGE 13 OF 18
				01/23/2003 - 06:17 (I511-I551) 2003 LASALLE BANK N.A.																																									PAGE 13 OF 18

		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 2002-15																																RECORD DATE:							1012/31/2002
												ABN AMRO ACCT: 67-9055-20-2
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
	SUBPOOL 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		0		0						1	323,759				0		0			0	0				0	0		0			0				0	0					0		0
					1/27/03		5		1,572,130						2	754,939				0		0			0	0				0	0		0			0				0	0					0		0
						0.00%				0.00%			0.26%				0.23%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%				0.00%		0.00%			0.00%				0.00%					0.00%
						1.46%				1.24%			0.58%				0.60%			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		1		324,016						0	0				0		0			0	0				0	0		0			0				0	0					0		0
					12/27/02		0		0						0	0				0		0			0	0				0	0		0			0				0	0					0		0
						0.29%				0.28%			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%
					11/25/02		4		1,183,219						0	0				1		323,759			0	0				0	0		0			0				0	0					0		0
					9/30/02		0		0						0	0				0		0			0	0				0	0		0			0				0	0					0		0
						1.04%				0.82%			0.00%				0.00%			0.26%			0.23%	0.00%			0.00%	0.00%				0.00%		0.00%				0.00%		0.00%			0.00%				0.00%					0.00%
					8/26/02		0		0						0	0				0		0			0	0				0	0		0			0				0	0					0		0
					10/25/02		5		1,819,769						1	324,016				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%
						1.24%				1.19%			0.25%				0.21%			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		5		1,582,808						0	0				0		0			0	0				0	0		0			0				0	0					0		0
						1.20%				1.00%			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%
					8/26/02		1		300,000						0	0				0		0			0	0				0	0		0			0				0	0					0		0
						0.23%				0.18%			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		0		0						0	0				0		0			0	0				0	0		0			0				0	0					0		0
					6/25/02		0		0						0	0				0		0			0	0				0	0		0			0				0	0					0		0
					5/28/02		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
				11/21/2002 - 09:02 (I511-I551) 2002 LASALLE BANK N.A.																																									PAGE 14 OF 18
				01/23/2003 - 06:17 (I511-I551) 2003 LASALLE BANK N.A.																																									PAGE 14 OF 18

		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 2002-15																																RECORD DATE:							1012/31/2002
												ABN AMRO ACCT: 67-9055-20-2
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
	SUBPOOL 3
											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		995,977						1	644,780				0		0			0	0				0	0		0			0				0	0					0		0
					1/27/03		4		2,248,882						3	1,402,492				1		994,515			0	0				0	0		0			0				0	0					0		0
						0.27%				0.67%			0.27%				0.43%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%				0.00%		0.00%			0.00%				0.00%					0.00%
						1.17%				1.65%			0.88%				1.03%			0.29%			0.73%	0.00%			0.00%	0.00%				0.00%		0.00%				0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/02		0		0						0	0				0		0			0	0				0	0		0			0				0	0					0		0
					12/27/02		0		0						0	0				0		0			0	0				0	0		0			0				0	0					0		0
					9/30/02		0		0						0	0				0		0			0	0				0	0		0			0				0	0					0		0
					11/25/02		6		1,954,326						1	995,977				1		644,780			0	0				0	0		0			0				0	0					0		0
						1.61%				1.32%			0.27%				0.67%			0.27%			0.43%	0.00%			0.00%	0.00%				0.00%		0.00%				0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/02		4		1,905,519						2	1,057,786				0		0			0	0				0	0		0			0				0	0					0		0
						1.01%				1.21%			0.50%				0.67%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%				0.00%		0.00%			0.00%				0.00%					0.00%
					9/25/02		2		1,058,569						0	0				0		0			0	0				0	0		0			0				0	0					0		0
						0.49%				0.65%			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		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%
					7/25/02		0		0						0	0				0		0			0	0				0	0		0			0				0	0					0		0
					6/25/02		0		0						0	0				0		0			0	0				0	0		0			0				0	0					0		0
					5/28/02		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
				11/21/2002 - 09:02 (I511-I551) 2002 LASALLE BANK N.A.																																									PAGE 15 OF 18
				01/23/2003 - 06:17 (I511-I551) 2003 LASALLE BANK N.A.																																									PAGE 15 OF 18

	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 2002-15																															RECORD DATE:							1012/31/2002
											ABN AMRO ACCT: 67-9055-20-2
											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		1,024			394,567,778				52		19,503,873				1	13,894			0	0			0			0			0		0					344		347		7.19%					6.94%
					79.75%					78.06%		4.83%				4.70%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				12/26/02		1,076			414,624,510				56		23,270,761				0	0			0	0			0			0			0		0					345		348		7.19%					6.94%
					83.80%					82.03%		4.95%				5.31%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				11/25/02		1,132			438,304,841				65		26,710,128				0	0			0	0			0			0			0		0					347		349		7.19%					6.94%
					88.16%					86.71%		5.43%				5.74%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/02		1,197			465,505,453				33		14,360,375				0	0			0	0			0			0			0		0					348		350		7.19%					6.94%
					93.22%					92.10%		2.68%				2.99%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/02		1,230			480,392,081				41		18,656,027				0	0			0	0			0			0			0		0					349		351		7.19%					6.94%
					95.79%					95.04%		3.23%				3.73%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/26/02		1,271			499,560,007				13		5,373,743				0	0			0	0			0			0			0		0					350		352		7.19%					6.94%
					98.99%					98.83%		1.01%				1.06%						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 16 OF 18
			11/21/2002 - 09:02 (I511-I551) 2002 LASALLE BANK N.A.
			01/23/2003 - 06:17 (I511-I551) 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 2002-15

ABN AMRO ACCT: 67-9055-20-2

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 - 09:02 (I511-I551) 2002 LASALLE BANK N.A.

PAGE 17 OF 18

01/23/2003 - 06:17 (I511-I551) 2003 LASALLE BANK N.A.

PAGE 17 OF 18

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 2002-15

ABN AMRO ACCT: 67-9055-20-2

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

11/21/2002 - 09:02 (I511-I551) 2002 LASALLE BANK N.A.

PAGE 18 OF 18

01/23/2003 - 06:17 (I511-I551) 2003 LASALLE BANK N.A.

PAGE 18 OF 18

Filing Compare · STRUCTURED ASSET SEC CORP MORT PASS THR CERT SER 2002-15