8-K 1 sasc0026_200207.htm MONTHLY DISTRIBUTION STATEMENTS SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report: March 28, 2002
(Date of earliest event reported)

Structured Asset Securities Corporation
(as Depositor under the Trust Agreement, dated as of March 1, 2002,
providing for the issuance of Mortgage Pass-Through Certificates,
Series 2002-6)

Structured Asset Securities Corporation
(Exact name of registrant as specified in charter)

Delaware 333-82904 74-2440850
(State or other juris- (Commission (I.R.S. Employer
diction of organization) File No.) Identification No.)

101 Hudson Street, Jersey City, New Jersey 07302
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code (201) 524-2437

No Change
(Former name or former address, if changed since last report.)

ITEM 5. OTHER EVENTS

This current report on Form 8-K relates to the monthly distribution
reported to the holders of Structured Asset Securities Corporation
Mortgage Pass-Through Certificates Series 2002-6,
which was made on July 25, 2002.

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION
AND EXHIBITS

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to Section 5.02 of the
Trust Agreement for distribution on July 25, 2002.

Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has duly caused this report to be signed on behalf of
the Registrant by the undersigned thereunto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION, IN
ITS CAPACITY AS TRUSTEE
UNDER THE TRUST AGREEMENT ON
BEHALF OF STRUCTURED ASSET SECURITIES CORPORATION

By: /s Russell Goldenberg
Russell Goldenberg,
Group Senior Vice President

Date: July 25, 2002

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

0507/2825/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

0507/2825/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

0406/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0608/2526/2002

SERIES 2002-6

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8977-10-9

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

RITA LOPEZ (312) 904-0351

~~CHRISTINE~~BRANDON ~~PAIDOSH~~PANKEY (714) 238-~~6707~~6705

RITA.LOPEZ@ABNAMRO.COM

~~CHRISTINE~~BRANDON.~~PAIDOSH~~PANKEY@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_200205_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

SASC0026_200207_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.

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: AURORA LOAN SERVICES, INC.

RATING AGENCY: STANDARD & POOR'S CORPORATION/FITCH, 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

05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 1 OF 13

07/23/2002 - 15:40 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 1 OF 13

	ABN AMRO
	LASALLE BANK		N.A.
STRUCTURED ASSET SECURITIES CORPORATION
										STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR																										STATEMENT DATE:								0507/2825/2002
										AURORA LOAN SERVICES INC., AS MASTER SERVICER																										PAYMENT DATE:					0507/2825/2002
WAC:						7.~~254909~~233012%				MORTGAGE PASS-THROUGH CERTIFICATES																										PRIOR PAYMENT:						0406/25/2002
																																				NEXT PAYMENT:							0608/2526/2002
WAMM:						~~323~~321				SERIES 2002-6
																																				RECORD DATE:								0406/3028/2002
										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					~~120~~114,~~622~~689,~~329~~058.9022					42,~~155~~624,~~950~~544.7355			0.00			0.00				~~116~~112,~~466~~064,~~379~~513.1767				~~653~~621,~~370~~232.9540				0.00			6.50000000%
	86358RZF7													~~952~~905.~~783016588~~916731596			3220.~~827414929~~730999605			0.000000000			0.000000000				~~919~~885.~~955601659~~185731991					54.~~160907978~~907048973			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					7370,~~151~~767,~~437~~273.5295					~~922~~881,~~165~~340.5684			0.00			0.00				7269,~~229~~885,~~271~~933.9611				~~380~~368,~~997~~579.0755				0.00			6.25000000%
	86358RZL4													~~981~~949.~~108335837~~131893106			1211.~~368100322~~820558476			0.000000000			0.000000000				~~968~~937.~~740235515~~311334630					54.~~109939244~~943395252			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					1816,~~855~~595,~~259~~548.2855					1991,~~357,281~~687.1274			0.00			0.00				1715,~~497~~603,~~978~~860.1681				~~106~~93,~~060~~349.8396				0.00			6.75000000%
	86358RZR1													~~942~~829.~~762964000~~777427500			6749.~~864056000~~584387000			0.000000000			0.000000000				~~874~~780.~~898908000~~193040500					54.~~303041500~~667498000			0.000000000					FIXED
	3-A5						63,000,000.00					6056,~~336~~250,~~764~~243.8511					21,~~395~~857,~~762~~989.8267			0.00			0.00				5754,~~941~~392,~~002~~253.0344				~~339~~316,~~394~~407.3062				0.00			6.75000000%
	86358RZS9													~~957~~892.~~726426190~~861001746			3829.~~027981270~~491899524			0.000000000			0.000000000				~~919~~863.~~698444921~~369102222					5.~~387211111~~022343175			0.000000000					FIXED
	3-A6						14,000,000.00					1210,~~963~~547,~~560~~386.9011					~~2,548,092~~0.0100			0.00			7259,~~920~~329.0305				10,~~488~~606,~~388~~715.9216				0.00				0.00			6.75000000%
	86358RZT7													~~925~~753.~~968635714~~384722143			~~182~~0.~~006572143~~000000000			0.000000000			54.~~208573571~~237789286				~~749~~757.~~170637143~~622511429					0.000000000			0.000000000					FIXED
	3-A7						1,683,000.00					1,~~692~~711,~~466~~560.8869					0.00			0.00			9,~~520~~627.1353				1,~~701~~721,~~987~~188.0122				0.00				0.00			6.75000000%
	86358RZU4													~~1005~~1016.~~625002971~~970106952			0.000000000			0.000000000			5.~~656642900~~720457516				~~1011~~1022.~~281645870~~690564468					0.000000000			0.000000000					FIXED
	IAX						27,433,344.00				N	2625,~~514~~411,~~797~~413.7129					0.00			0.00			0.00				2624,~~092~~782,~~957~~169.4143				1312,~~171~~500.2960				0.00			0.~~59610313~~59031432%
	86358RZW0													~~966~~926.~~517159191~~296600589			0.000000000			0.000000000			0.000000000				~~951~~903.~~140240504~~359409265					0.~~480119740~~455671755			0.000000000					N/A
	PAX						14,892,451.00				N	14,~~879~~305,748.7036					0.00			0.00			0.00				14,~~789~~018,~~965~~843.5930				7875,~~619~~620.4393				0.00			6.~~34038337~~34326236%
	86358RZX8													~~999~~960.~~147064509~~604024146			0.000000000			0.000000000			0.000000000				~~993~~941.~~118297989~~338890422					5.~~279146462~~077802841			0.000000000					6.~~340854042~~345103270%
	AP						8,900,452.00					8,~~855~~780,~~861~~838.1147					2634,~~351~~164.0730			0.00			0.00				8,~~829~~746,~~510~~674.0417				0.00				0.00			0.00000000%
	86358RZY6													~~994~~986.~~990042079~~560960050			23.~~960644021~~838490450			0.000000000			0.000000000				~~992~~982.~~029398058~~722469600					0.000000000			0.000000000					N/A
	AX						11,747,098.00				N	109,~~931~~744,~~360~~220.1777					0.00			0.00			0.00				9,~~917~~472,~~250~~803.5028				5953,~~744~~254.7784				0.00			6.~~55853637~~55832932%
	86358RZZ3													~~930~~829.~~558353221~~500253595			0.000000000			0.000000000			0.000000000				~~844~~806.~~229825954~~395186283					54.~~085917390~~533446473			0.000000000					6.~~558140433~~560295609%
	B1						13,373,000.00					13,~~358~~329,~~475~~076.0579					14,~~619~~947.9391			0.00			0.00				13,~~343~~314,~~855~~128.1288				73,~~204~~045.9892				0.00			6.~~57604791~~57623200%
	86358RA23													~~998~~996.~~913860016~~715530547			1.~~093242354~~117767891			0.000000000			0.000000000				~~997~~995.~~820617662~~597762656					5.~~474088088~~462193973			0.000000000					6.~~576139360~~576326169%
	B2						5,882,000.00					5,~~875~~862,~~611~~680.3376					6,~~430~~574.4571			0.00			0.00				5,~~869~~856,~~180~~106.8805				32,~~198~~128.5862				0.00			6.~~57604791~~57623200%
	86358RA31													~~998~~996.~~913860932~~715532132			1.~~093242095~~117767766			0.000000000			0.000000000				~~997~~995.~~820618837~~597764366					5.~~474087045~~462193132			0.000000000					6.~~576139360~~576326169%
	B3						3,209,000.00					3,~~205~~198,~~514~~460.5814					3,~~508~~586.2192			0.00			0.00				3,~~202~~194,~~006~~873.3722				17,~~566~~528.3518				0.00			6.~~57604791~~57623200%
	86358RA49													~~998~~996.~~913861016~~715531318			1.~~093240885~~117768775			0.000000000			0.000000000				~~997~~995.~~820620131~~597762543					5.~~474088501~~462193830			0.000000000					6.~~576139360~~576326169%
	B4						1,604,000.00					1,~~602~~598,~~257~~731.8371					1,~~753~~792.5690			0.00			0.00				1,~~600~~596,~~504~~938.2781				8,~~780~~761.4436				0.00			6.~~57604791~~57623200%
	86358RA64													998.913859102			1.093241895			0.000000000			0.000000000				997.820617207					5.474089776			0.000000000					6.576139360%
	86358RA64/U85985GZ3													996.715529925			1.117768080			0.000000000			0.000000000				995.597761845					5.462194514			0.000000000					6.576326169%
	B5						1,336,000.00					1,~~334~~331,~~548~~611.9295					1,~~460~~493.5734			0.00			0.00				1,~~333~~330,~~088~~118.3561				7,~~313~~297.3849				0.00			6.~~57604791~~57623200%
	86358RA72													998.913862275			1.093241018			0.000000000			0.000000000				997.820621257					5.474086826			0.000000000					6.576139360%
	86358RA72/U85985HA7													996.715531437			1.117769461			0.000000000			0.000000000				995.597761976					5.462193114			0.000000000					6.576326169%
	B6						1,346,213.00					1,~~344~~341,~~750~~791.8240					1,~~471~~504.7475			0.00			0.00				1,~~343~~340,~~279~~286.0865				7,~~369~~353.2928				0.00			6.~~57604791~~57623200%
	86358RA80													998.913856871			1.093244531			0.000000000			0.000000000				997.820612340					5.474089167			0.000000000					6.576139360%
	86358RA80/U85985HB5													996.715527186			1.117765168			0.000000000			0.000000000				995.597762018					5.462196547			0.000000000					6.576326169%
	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00			~~6.50000000%~~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								~~522~~505,~~684~~490,~~838~~261.9785				116,~~434~~419,~~847~~627.7763			0.00			8268,~~440~~956.1658				~~511~~499,~~332~~139,~~431~~590.3680				2,~~884~~794,~~945~~214.4150				0.00
																										TOTAL P&I PAYMENT				149,~~319~~213,~~793~~842.1813

	P			0.00	N	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSH381							0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
		TOTAL	0.00				0.00		0.00	0.00	0.00		0.00		0.00		0.00
												TOTAL P&I PAYMENT		0.00
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
05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.																		PAGE 2 OF 13
07/23/2002 - 15:40 (H356-H381) 2002 LASALLE BANK N.A.																		PAGE 2 OF 13

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

STATEMENT DATE:

0507/2825/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

0507/2825/2002

PRIOR PAYMENT:

0406/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0608/2526/2002

SERIES 2002-6

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8977-10-9

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

~~663~~533,~~413~~320.9777

CURRENT SERVICING FEES

2218,~~898~~674.7136

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~130~~113,~~798~~049.4730

PLUS ADVANCE INTEREST

2,~~410~~426,~~617~~890.9458

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

~~444~~457,~~117~~699.0194

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

8586,~~993~~636.9711

SCHEDULED PRINCIPAL DISTRIBUTION

~~574~~570,~~915~~749.4824

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

~~108~~105,~~892~~310.6847

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(2218,~~898~~674.7136)

CURTAILMENTS

~~173~~71,~~101~~571.9140

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

105,~~604~~708,~~390~~350.2341

LESS FEE STRIPS PAID BY SERVICER

(8378,~~747~~365.6089)

PPIS SUMMARY

LIQUIDATION PROCEEDS

0.00

LESS MISC. FEES & EXPENSES

0.00

GROSS PPIS

0.00

REPURCHASE PROCEEDS

0.00

LESS NON RECOVERABLE ADVANCES

0.00

REDUCED BY PPIE

0.00

OTHER PRINCIPAL PROCEEDS

0.00

INTEREST DUE TRUST

2,~~967~~863,~~385~~171.5909

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

105,~~777~~779,~~492~~921.1481

LESS TRUSTEE FEE

0.00

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

116,~~352~~350,~~407~~671.6205

LESS FEE STRIPS PAID BY TRUST

(1312,~~171~~500.2960)

NET PPIS

0.00

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

0.00

SERVICER WIRE AMOUNT

149,~~319~~213,~~793~~842.2114

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

2,~~954~~850,~~214~~670.3049

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~522~~505,~~684~~490,~~841~~263.1096

1,~~318~~275

SCHEDULED PRINCIPAL DISTRIBUTION

~~574~~570,~~915~~749.4824

UNSCHEDULED PRINCIPAL DISTRIBUTION

105,~~777~~779,~~492~~921.1481

2815

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~511~~499,~~332~~139,~~433~~592.4891

1,~~290~~260

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

~~446~~431,~~988~~564.0299

2,~~465~~395,~~538~~380.7579

~~444~~457,~~117~~699.0194

2,~~410~~426,~~617~~890.9458

~~439~~419,~~816~~632.7721

2,~~405~~268,~~791~~391.4820

~~451~~469,~~288~~632.2672

2,~~470~~553,~~365~~880.2117

05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 5 OF 13

07/23/2002 - 15:40 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 5 OF 13

	ABN AMRO
	LASALLE BANK		N.A.
						STRUCTURED ASSET SECURITIES CORPORATION
																				STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR																																																											STATEMENT DATE:		~~STATEMENT DATE:~~				07/25/2002			~~05/28/2002~~
																																																																															PAYMENT DATE:		~~PAYMENT DATE:~~				07/25/2002			~~05/28/2002~~
																				AURORA LOAN SERVICES INC., AS MASTER SERVICER
																																																																															PRIOR PAYMENT:		~~PRIOR PAYMENT:~~					06/25/2002			~~04/25/2002~~
																				MORTGAGE PASS-THROUGH CERTIFICATES
																																																																															NEXT PAYMENT:		~~NEXT PAYMENT:~~						08/26/2002			~~06/25/2002~~
																				SERIES 2002-6
																																																																															RECORD DATE:		~~RECORD DATE:~~							06/28/2002			~~04/30/2002~~
																				ABN AMRO ACCT: 67-8977-10-9
																				BOND INTEREST RECONCILIATION
																														DEDUCTIONS																			ADDITIONS						~~ADDITIONS~~
																																																																									REMAINING	~~REMAINING~~
											ACCRUAL						PASS									ACCRUED												~~ADD.~~
DEFERRED &
							~~PRIOR~~		PRIOR					PREPAY-	~~PREPAY-~~						OTHER	~~OTHER~~	~~DISTRIBUTABLE~~	DISTRIBUTABLE							~~INTEREST~~	INTEREST		~~OUTSTANDING~~		CURRENT PERIOD			OUTSTANDING
																																																																																				CREDIT SUPPORT		~~CREDIT SUPPORT~~
																		THRU										CERTIFICATE							ALLOCABLE					~~TRUST~~	ACCRETION			~~ACCRETION~~INTEREST				~~INTEREST~~INT. SHORT-			~~INT. SHORT-~~			MENT						INTEREST	~~MENT~~					CERTIFICATE	~~INTEREST~~			~~CERTIFICATE~~PAYMENT		(SHORTFALL)/	~~PAYMENT~~				INTEREST			~~INTEREST~~
				CLASS				METHOD DAYS											RATE								INTEREST							PPIS						~~EXPENSE (1)~~INTEREST			~~INTEREST~~LOSSES			FALLS DUE	~~LOSSES~~			~~FALLS DUE~~			PENALTIES					PROCEEDS (1)				~~PENALTIES~~				~~PROCEEDS (2)~~
INTEREST
INTEREST (2)
				~~AMOUNT~~	AMOUNT				RECOVERY		~~SHORTFALLS~~		SHORTFALLS			~~ORIGINAL~~			ORIGINAL						~~CURRENT(3)~~				CURRENT(3)
			1-A1							30/360		30	6.500000000%											~~653~~621,~~370~~232.9540									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		621,232.40				~~653~~621,~~370~~232.9540		~~653,370~~0.9500				0.00			~~0.00~~					5.04%	~~5.04%~~						5.35%		~~5.25%~~
			1-A2							30/360		30	6.500000000%											104,455.00									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		104,455.00				104,455.00		~~104,455~~0.00				0.00			~~0.00~~					5.04%	~~5.04%~~						5.35%		~~5.25%~~
			1-A3							30/360		30	6.500000000%											54,166.67									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		54,166.67				54,166.67		~~54,166~~0.6700				0.00			~~0.00~~					5.04%	~~5.04%~~						5.35%		~~5.25%~~
			1-A4							30/360		30	6.500000000%											49,833.33									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		49,833.33				49,833.33		~~49,833~~0.3300				0.00			~~0.00~~					5.04%	~~5.04%~~						5.35%		~~5.25%~~
			1-A5							30/360		30	6.500000000%											107,791.67									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		107,791.67				107,791.67		~~107,791~~0.6700				0.00			~~0.00~~					5.04%	~~5.04%~~						5.35%		~~5.25%~~
			2-A1							30/360		30	6.250000000%											~~380~~368,~~997~~579.0755									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		368,579.55				~~380~~368,~~997~~579.0755		~~380,997~~0.0700				0.00			~~0.00~~					5.04%	~~5.04%~~						5.35%		~~5.25%~~
			2-A2							30/360		30	6.250000000%											34,895.83									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		34,895.83				34,895.83		~~34,895~~0.8300				0.00			~~0.00~~					5.04%	~~5.04%~~						5.35%		~~5.25%~~
			3-A1							30/360		30	6.250000000%											609,375.00									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		609,375.00				609,375.00		~~609,375~~0.00				0.00			~~0.00~~					5.04%	~~5.04%~~						5.35%		~~5.25%~~
			3-A2							30/360		30	6.750000000%											97,886.25									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		97,886.25				97,886.25		~~97,886~~0.2500				0.00			~~0.00~~					5.04%	~~5.04%~~						5.35%		~~5.25%~~
			3-A3							30/360		30	6.750000000%											48,750.00									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		48,750.00				48,750.00		~~48,750~~0.00				0.00			~~0.00~~					5.04%	~~5.04%~~						5.35%		~~5.25%~~
			3-A4							30/360		30	6.750000000%											~~106~~93,~~060~~349.8396									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		93,349.96				~~106~~93,~~060~~349.8396		~~106,060~~0.8300				0.00			~~0.00~~					5.04%	~~5.04%~~						5.35%		~~5.25%~~
			3-A5							30/360		30	6.750000000%											~~339~~316,~~394~~407.3062									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		316,407.62				~~339~~316,~~394~~407.3062		~~339,394~~0.3000				0.00			~~0.00~~					5.04%	~~5.04%~~						5.35%		~~5.25%~~
			IAX							30/360		30	0.596103132%											13,171.29									0.00						0.00				0.00		0.00								0.00				0.00						0.00						13,171.29		13,171.29							0.00						NA								NA
			3-A6							30/360		30	6.750000000%											59,329.05									0.00						59,329.05			0.00						0.00		0.00						0.00									0.00				0.00		0.00				0.00								5.04%							5.35%
			PAX							30/360		30	6.340383371%											78,619.43									0.00						0.00				0.00		0.00								0.00				0.00						0.00						78,619.43		78,619.43							0.00						NA								NA
			3-A7							30/360		30	6.750000000%											9,627.53									0.00						9,627.53			0.00						0.00		0.00						0.00									0.00				0.00		0.00				0.00								5.04%							5.35%
			AX							30/360		30	6.558536370%											59,744.77									0.00						0.00				0.00		0.00								0.00				0.00						0.00						59,744.77		59,744.77							0.00						NA								NA
			IAX							30/360		30	0.590314321%											12,500.60									0.00						0.00			0.00						0.00		0.00						0.00									12,500.60				12,500.60		0.00				0.00								NA							NA
			B1							30/360		30	6.576047905%											73,204.98									0.00						0.00				0.00		0.00								0.00				0.00						0.00						73,204.98		73,204.98							0.00						2.54%								2.64%
			PAX							30/360		30	6.343262360%											75,620.93									0.00						0.00			0.00						0.00		0.00						0.00									75,620.93				75,620.93		0.00				0.00								NA							NA
			B2							30/360		30	6.576047905%											32,198.58									0.00						0.00				0.00		0.00								0.00				0.00						0.00						32,198.58		32,198.58							0.00						1.44%								1.49%
			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								NA							NA
			B3							30/360		30	6.576047905%											17,566.35									0.00						0.00				0.00		0.00								0.00				0.00						0.00						17,566.35		17,566.35							0.00						0.84%								0.87%
			AX							30/360		30	6.558329317%											53,254.84									0.00						0.00			0.00						0.00		0.00						0.00									53,254.84				53,254.84		0.00				0.00								NA							NA
			B4							30/360		30	6.576047905%											8,780.44									0.00						0.00				0.00		0.00								0.00				0.00						0.00						8,780.44		8,780.44							0.00						0.55%								0.56%
			B1							30/360		30	6.576232001%											73,045.92									0.00						0.00			0.00						0.00		0.00						0.00									73,045.92				73,045.92		0.00				0.00								2.54%							2.68%
			B5							30/360		30	6.576047905%											7,313.38									0.00						0.00				0.00		0.00								0.00				0.00						0.00						7,313.38		7,313.38							0.00						0.30%								0.29%
			B2							30/360		30	6.576232001%											32,128.62									0.00						0.00			0.00						0.00		0.00						0.00									32,128.62				32,128.62		0.00				0.00								1.44%							1.51%
			B6							30/360		30	6.576047905%											7,369.29									0.00						0.00				0.00		0.00								0.00				0.00						0.00						7,369.29		7,369.29							0.00						0.04%								0.03%
			B3							30/360		30	6.576232001%											17,528.18									0.00						0.00			0.00						0.00		0.00						0.00									17,528.18				17,528.18		0.00				0.00								0.84%							0.87%
			ROUNDING							30/360		30	0.000000000%											0.00									0.00						0.00				0.00		0.00								0.00				0.00						0.00						0.00		0.00							0.00						NA								NA
			B4							30/360		30	6.576232001%											8,761.36									0.00						0.00			0.00						0.00		0.00						0.00									8,761.36				8,761.36		0.00				0.00								0.55%							0.55%
			P							30/360		30	0.000000000%											0.00									0.00						0.00				0.00		0.00								0.00				0.00						0.00						0.00		0.00							0.00						NA								NA
			B5							30/360		30	6.576232001%											7,297.49									0.00						0.00			0.00						0.00		0.00						0.00									7,297.49				7,297.49		0.00				0.00								0.30%							0.28%
																									2,884,945.41							0.00					0.00					0.00			0.00							0.00							0.00					0.00					2,884,945.41		2,884,945.41								0.00
			B6							30/360		30	6.576232001%											7,353.28									0.00						0.00			0.00						0.00		0.00						0.00									7,353.28				7,353.28		0.00				0.00								0.04%							0.02%
	(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
			ROUNDING							30/360		30	0.000000000%											0.00									0.00						0.00			0.00						0.00		0.00						0.00									0.00				0.00		0.00				0.00								NA							NA
	(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
			P							30/360		30	0.000000000%											0.00									0.00						0.00			0.00						0.00		0.00						0.00									0.00				0.00		0.00				0.00								NA							NA
	(3) 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).
																									2,863,171.08							0.00						68,956.58				0.00						0.00			0.00						0.00								2,794,214.50			2,794,214.50			0.00					0.00
																																																																																		PAGE 6 OF 13
		(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(3) 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
	07/23/2002 - 15:40 (H356-H381) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

STATEMENT DATE:

0507/2825/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

0507/2825/2002

PRIOR PAYMENT:

0406/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0608/2526/2002

SERIES 2002-6

RECORD DATE:

0406/3028/2002

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:

2815

AGGREGATE PAYOFF AMOUNTS:

105,~~604~~708,~~390~~350.2341

NUMBER OF CURTAILMENTS:

~~200~~217

AGGREGATE CURTAILMENT AMOUNTS:

~~173~~74,~~119~~333.5579

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

05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 7 OF 13

07/23/2002 - 15:40 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 7 OF 13

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

STATEMENT DATE:

0507/2825/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

0507/2825/2002

PRIOR PAYMENT:

0406/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0608/2526/2002

SERIES 2002-6

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8977-10-9

OTHER RELATED INFORMATION

COMPONENT PRINCIPAL AMOUNT ($)

INTEREST RATE (%)

AP (1) COMPONENT

4,~~744~~733,~~932~~613.0644

0.00

AP (2) COMPONENT

~~770~~751,~~498~~971.6400

0.00

AP (3) COMPONENT

3,~~314~~261,~~079~~089.3473

0.00

AX (1) COMPONENT

5,~~513~~131,~~979~~951.9922

6.50

AX (2) COMPONENT

1,~~048~~028,~~448~~089.7715

6.25

AX (3) COMPONENT

3,~~354~~312,~~821~~762.7491

6.75

IAX (2) COMPONENT

~~639~~635,~~514~~233.1265

0.13

IAX (3) COMPONENT

2524,~~453~~146,~~443~~935.2978

0.6160

PAX (1) COMPONENT

724,052.27

6.50

722,665.38

6.50

PAX (2) COMPONENT

1110,~~740~~991,~~483~~034.1494

6.25

PAX (3) COMPONENT

2,~~325~~305,~~430~~142.1898

6.75

NON-AP POOL BALANCE FOR GROUP 1

~~184~~180,~~819~~399,~~434~~861.5269

NON-AP POOL BALANCE FOR GROUP 2

~~126~~123,~~158~~321,~~470~~259.2563

NON-AP POOL BALANCE FOR GROUP 3

~~234~~229,~~457~~132,~~397~~077.1721

05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 8 OF 13

07/23/2002 - 15:40 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 8 OF 13

		ABN AMRO
		LASALLE BANK		N.A.
		STRUCTURED ASSET SECURITIES CORPORATION
																																											STATEMENT DATE:					0507/2825/2002
												STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR																															PAYMENT DATE:					0507/2825/2002
																																											AURORA LOAN SERVICES INC., AS MASTER SERVICER
												PRIOR PAYMENT:									0406/25/2002
												MORTGAGE PASS-THROUGH CERTIFICATES
																																											NEXT PAYMENT:						0608/2526/2002
												SERIES 2002-6																															RECORD DATE:							0406/3028/2002
												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
					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
				05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 13
				07/23/2002 - 15:40 (H356-H381) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 13

	ABN AMRO
	LASALLE BANK		N.A.
	STRUCTURED ASSET SECURITIES CORPORATION
	STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR																																		~~STATEMENT DATE:~~	STATEMENT DATE:				~~05/28/2002~~	07/25/2002
																																											~~PAYMENT DATE:~~	PAYMENT DATE:						~~05/28/2002~~	07/25/2002
											AURORA LOAN SERVICES INC., AS MASTER SERVICER																																~~PRIOR PAYMENT:~~	PRIOR PAYMENT:							~~04/25/2002~~	06/25/2002
											MORTGAGE PASS-THROUGH CERTIFICATES
																																											~~NEXT PAYMENT:~~	NEXT PAYMENT:									~~06/25/2002~~	08/26/2002
											SERIES 2002-6																																~~RECORD DATE:~~	RECORD DATE:										~~04/30/2002~~	06/28/2002
											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.~~	CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT								LIFE ~~AMORT.~~		AMORT			~~COUPON REMIT~~	COUPON REMIT
				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%
				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~~	328			~~7.27%~~	7.27%						~~6.79%~~	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~~	PAGE 10 OF 13
			05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.
			07/23/2002 - 15:40 (H356-H381) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

0507/2825/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

0507/2825/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

0406/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

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

05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 11 OF 13

07/23/2002 - 15:40 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 11 OF 13

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

0507/2825/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

0507/2825/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

0406/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

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..

05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 12 OF 13

07/23/2002 - 15:40 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 12 OF 13

ABN AMRO

LASALLE BANK

N.A.

~~STRUCTURED ASSET SECURITIES CORPORATION~~

STRUCTURED ASSET SECURITIES CORPORATION

~~STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR~~

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

~~STATEMENT DATE:~~

~~05/28/2002~~

STATEMENT DATE:

07/25/2002

~~PAYMENT DATE:~~

~~05/28/2002~~

PAYMENT DATE:

07/25/2002

~~AURORA LOAN SERVICES INC., AS MASTER SERVICER~~

AURORA LOAN SERVICES INC., AS MASTER SERVICER

~~PRIOR PAYMENT:~~

~~04/25/2002~~

PRIOR PAYMENT:

06/25/2002

~~MORTGAGE PASS-THROUGH CERTIFICATES~~

MORTGAGE PASS-THROUGH CERTIFICATES

~~NEXT PAYMENT:~~

~~06/25/2002~~

NEXT PAYMENT:

08/26/2002

~~SERIES 2002-6~~

SERIES 2002-6

~~RECORD DATE:~~

~~04/30/2002~~

RECORD DATE:

06/28/2002

~~ABN AMRO ACCT: 67-8977-10-9~~

ABN AMRO ACCT: 67-8977-10-9

~~HISTORICAL COLLATERAL LEVEL REO REPORT~~

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~~

LIQUIDATION

PROCEEDS

LIQUIDATION

EXPENSES

REALIZED

LOSS

~~PAGE 13 OF 13~~

PAGE 13 OF 13

05/23/2002 - 08:13 (H356-H381) 2002 LASALLE BANK N.A.

07/23/2002 - 15:40 (H356-H381) 2002 LASALLE BANK N.A.

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