8-K 1 sasc0026_200208.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 August 26, 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 August 26, 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: August 26, 2002

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

0708/2526/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

0708/2526/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

0607/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0809/2625/2002

SERIES 2002-6

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-8977-10-9

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

RITA LOPEZ (312) 904-0351

BRANDON PANKEY (714) 238-6705

RITA.LOPEZ@ABNAMRO.COM

BRANDON.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_200207_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

SASC0026_200208_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

OTHER RELATED INFORMATION - SASC0026

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 9

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 10

MODIFIED LOAN DETAIL

PAGE 11

REALIZED LOSS DETAIL

PAGE 12

HISTORICAL REO REPORT

PAGE 13

PARTIES TO THE TRANSACTION

ISSUER: STRUCTURED ASSET SECURITIES CORPORATION

DEPOSITOR: STRUCTURED ASSET SECURITIES CORPORATION

UNDERWRITER: LEHMAN BROTHERS INC.

MASTER SERVICER: AURORA LOAN SERVICES, INC.

RATING AGENCY: STANDARD & POOR'S RATING SERVICES/FITCH RATINGS

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

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

PAGE 1 OF 13

08/20/2002 - 15:20 (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:								0708/2526/2002
										AURORA LOAN SERVICES INC., AS MASTER SERVICER																										PAYMENT DATE:					0708/2526/2002
WAC:						7.~~233012~~226284%				MORTGAGE PASS-THROUGH CERTIFICATES																										PRIOR PAYMENT:						0607/25/2002
																																				NEXT PAYMENT:							0809/2625/2002
WAMM:						~~321~~320				SERIES 2002-6
																																				RECORD DATE:								0607/2831/2002
										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					~~114~~112,~~689~~064,~~058~~513.2267					26,~~624~~451,~~544~~580.5519			0.00			0.00				~~112~~105,~~064~~612,~~513~~933.6748				~~621~~607,~~232~~016.4012				0.00			6.50000000%
	86358RZF7													~~905~~885.~~916731596~~185731991			2050.~~730999605~~960349052			0.000000000			0.000000000				~~885~~834.~~185731991~~225382938					4.~~907048973~~794756082			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					7069,~~767~~885,~~273~~933.9511					~~881~~3,~~340~~893,333.8468			0.00			0.00				6965,~~885~~992,~~933~~599.1143				~~368~~363,~~579~~989.5523				0.00			6.25000000%
	86358RZL4													~~949~~937.~~131893106~~311334630			1152.~~820558476~~217458155			0.000000000			0.000000000				~~937~~885.~~311334630~~093876475					4.~~943395252~~881829802			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					1615,~~595~~603,~~548~~860.5581					~~991~~1,~~687~~912,175.7498			0.00			0.00				1513,~~603~~691,~~860~~684.8183				9387,~~349~~771.9672				0.00			6.75000000%
	86358RZR1													~~829~~780.~~777427500~~193040500			4995.~~584387000~~608799000			0.000000000			0.000000000				~~780~~684.~~193040500~~584241500					4.~~667498000~~388586000			0.000000000					FIXED
	3-A5						63,000,000.00					5654,~~250~~392,~~243~~253.1144					13,~~857~~582,~~989~~582.6759			0.00			0.00				5450,~~392~~809,~~253~~670.4485				~~316~~305,~~407~~956.6243				0.00			6.75000000%
	86358RZS9													~~892~~863.~~861001746~~369102222			2956.~~491899524~~866390317			0.000000000			0.000000000				~~863~~806.~~369102222~~502711905					54.~~022343175~~856451270			0.000000000					FIXED
	3-A6						14,000,000.00					10,~~547~~606,~~386~~715.1116					03,146,742.0011			0.00			59,~~329~~662.0577				107,~~606~~519,~~715~~635.1682				0.00				0.00			6.75000000%
	86358RZT7													~~753~~757.~~384722143~~622511429			0224.~~000000000~~767293571			0.000000000			4.~~237789286~~261626429				~~757~~537.~~622511429~~116844286					0.000000000			0.000000000					FIXED
	3-A7						1,683,000.00					1,~~711~~721,~~560~~188.6922					0.00			0.00			9,~~627~~681.5368				1,~~721~~730,~~188~~869.2290				0.00				0.00			6.75000000%
	86358RZU4													~~1016~~1022.~~970106952~~690564468			0.000000000			0.000000000			5.~~720457516~~752632204				~~1022~~1028.~~690564468~~443196673					0.000000000			0.000000000					FIXED
	IAX						27,433,344.00				N	2524,~~411~~782,~~413~~169.2943					0.00			0.00			0.00				24,~~782~~757,~~169~~589.4379				1211,~~500~~670.6084				0.00			0.~~59031432~~56512415%
	86358RZW0													~~926~~903.~~296600589~~359409265			0.000000000			0.000000000			0.000000000				~~903~~902.~~359409265~~463432457					0.~~455671755~~425425351			0.000000000					N/A
	PAX						14,892,451.00				N	14,~~305~~018,~~748~~843.3630					0.00			0.00			0.00				1412,~~018~~788,~~843~~400.3075				7574,~~620~~125.9384				0.00			6.~~34326236~~34510327%
	86358RZX8													~~960~~941.~~604024146~~338890422			0.000000000			0.000000000			0.000000000				~~941~~858.~~338890422~~716993596					54.~~077802841~~977410367			0.000000000					6.~~345103270~~345839772%
	AP						8,900,452.00					8,~~780~~746,~~838~~674.4717					3499,~~164~~618.3028			0.00			0.00				8,~~746~~647,~~674~~055.1790				0.00				0.00			0.00000000%
	86358RZY6													~~986~~982.~~560960050~~722469600			311.~~838490450~~192496741			0.000000000			0.000000000				~~982~~971.~~722469600~~529973983					0.000000000			0.000000000					N/A
	AX						11,747,098.00				N	9,~~744~~472,~~220~~803.7728					0.00			0.00			0.00				98,~~472~~917,~~803~~988.2838				5351,~~254~~786.8499				0.00			6.~~55832932~~56029561%
	86358RZZ3													~~829~~806.~~500253595~~395186283			0.000000000			0.000000000			0.000000000				~~806~~759.~~395186283~~165232128					4.~~533446473~~408492208			0.000000000					6.~~560295609~~558615247%
	B1						13,373,000.00					13,~~329~~314,~~076~~128.7988					1415,~~947~~074.9131			0.00			0.00				13,~~314~~299,~~128~~054.8857				7372,~~045~~965.9205				0.00			6.~~57623200~~57632617%
	86358RA23													~~996~~995.~~715530547~~597762656			1.~~117767891~~127219771			0.000000000			0.000000000				~~995~~994.~~597762656~~470542885					5.~~462193973~~456146714			0.000000000					6.~~576326169~~576421597%
	B2						5,882,000.00					5,~~862~~856,~~680~~106.7605					6,~~574~~630.7130			0.00			0.00				5,~~856~~849,~~106~~475.0575				32,~~128~~093.6205				0.00			6.~~57623200~~57632617%
	86358RA31													~~996~~995.~~715532132~~597764366			1.~~117767766~~127218633			0.000000000			0.000000000				~~995~~994.~~597764366~~470545733					5.~~462193132~~456145869			0.000000000					6.~~576326169~~576421597%
	B3						3,209,000.00					3,~~198~~194,~~460~~873.1422					3,~~586~~617.9225			0.00			0.00				3,~~194~~191,~~873~~255.2297				17,~~528~~508.1877				0.00			6.~~57623200~~57632617%
	86358RA49													~~996~~995.~~715531318~~597762543			1.~~117768775~~127220318			0.000000000			0.000000000				~~995~~994.~~597762543~~470542225					5.~~462193830~~456145217			0.000000000					6.~~576326169~~576421597%
	B4						1,604,000.00					1,~~598~~596,~~731~~938.7181					1,~~792~~808.9006			0.00			0.00				1,~~596~~595,~~938~~130.8175				8,~~761~~751.3666				0.00			6.~~57623200~~57632617%
	86358RA64/U85985GZ3													~~996~~995.~~715529925~~597761845			1.~~117768080~~127219451			0.000000000			0.000000000				~~995~~994.~~597761845~~470542394					5.~~462194514~~456147132			0.000000000					6.~~576326169~~576421597%
	B5						1,336,000.00					1,~~331~~330,~~611~~118.9561					1,~~493~~505.3497			0.00			0.00				1,~~330~~328,~~118~~612.6164				7,~~297~~289.4941				0.00			6.~~57623200~~57632617%
	86358RA72/U85985HA7													~~996~~995.~~715531437~~597761976			1.~~117769461~~127223054			0.000000000			0.000000000				~~995~~994.~~597761976~~470538922					5.~~462193114~~456145210			0.000000000					6.~~576326169~~576421597%
	B6						1,346,213.00					1,~~341~~340,~~791~~286.4065					1,~~504~~517.7548			0.00			0.00				1,~~340~~338,~~286~~769.6517				7,~~353~~345.2814				0.00			6.~~57623200~~57632617%
	86358RA80/U85985HB5													~~996~~995.~~715527186~~597762018			1.~~117765168~~127221324			0.000000000			0.000000000				~~995~~994.~~597762018~~470540695					5.~~462196547~~456149955			0.000000000					6.~~576326169~~576421597%
	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00			N/A
	86358RA56													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000					FIXED
	R-1						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00			N/A
														0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			534,979,765.00								~~505~~499,~~490~~139,~~261~~590.8580				619,~~419~~116,~~627~~186.6320			0.00			6869,~~956~~344.5845				~~499~~480,~~139~~092,~~590~~749.8006				2,~~794~~755,~~214~~424.5000				0.00
																										TOTAL P&I PAYMENT				921,~~213~~871,~~842~~610.1320

	P			0.00	N	0.00			0.00	0.00	0.00		0.00		078,736.0043		078,736.0043		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		078,736.0043		078,736.0043
												TOTAL P&I PAYMENT		078,736.0043
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
07/23/2002 - 15:40 (H356-H381) 2002 LASALLE BANK N.A.																		PAGE 2 OF 13
08/20/2002 - 15:20 (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:

0708/2526/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

0708/2526/2002

PRIOR PAYMENT:

0607/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0809/2625/2002

SERIES 2002-6

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-8977-10-9

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

~~533~~624,~~320~~224.7778

CURRENT SERVICING FEES

1821,~~674~~814.3618

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~113~~130,~~049~~661.3015

PLUS ADVANCE INTEREST

2,~~426~~299,~~890~~372.5841

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

~~457~~438,~~699~~761.9441

PLUS UNSCHEDULED INTEREST

078,736.0043

PLUS DELINQUENT SERVICING FEES

8682,~~636~~173.1124

SCHEDULED PRINCIPAL DISTRIBUTION

~~570~~569,~~749~~422.2456

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

~~105~~103,~~310~~987.4742

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(1821,~~674~~814.3618)

CURTAILMENTS

7194,~~571~~360.4073

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

518,~~708~~383,~~350~~058.4144

LESS FEE STRIPS PAID BY SERVICER

(7877,~~365~~014.8955)

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,~~863~~903,~~171~~504.0989

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

518,~~779~~477,~~921~~419.8117

LESS TRUSTEE FEE

0.00

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

619,~~350~~046,~~671~~841.0573

LESS FEE STRIPS PAID BY TRUST

(1211,~~500~~670.6084)

NET PPIS

0.00

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

0.00

SERVICER WIRE AMOUNT

921,~~213~~950,~~842~~346.1462

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

2,~~850~~891,~~670~~834.4906

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~505~~499,~~490~~139,~~263~~592.9691

1,~~275~~260

SCHEDULED PRINCIPAL DISTRIBUTION

~~570~~569,~~749~~422.2456

UNSCHEDULED PRINCIPAL DISTRIBUTION

518,~~779~~477,~~921~~419.8117

1543

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~499~~480,~~139~~092,~~592~~751.9118

1,~~260~~217

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

~~431~~469,~~564~~632.9972

2,~~395~~553,~~380~~880.7917

~~457~~438,~~699~~761.9441

2,~~426~~299,~~890~~372.5841

~~419~~460,~~632~~079.2104

2,~~268~~422,~~391~~499.2014

~~469~~448,~~632~~315.7209

2,~~553~~430,~~880~~753.1744

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

PAGE 5 OF 13

08/20/2002 - 15:20 (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:				0708/2526/2002
																																																															PAYMENT DATE:				0708/2526/2002
																		AURORA LOAN SERVICES INC., AS MASTER SERVICER
																																																															PRIOR PAYMENT:					0607/25/2002
																		MORTGAGE PASS-THROUGH CERTIFICATES
																																																															NEXT PAYMENT:						0809/2625/2002
																		SERIES 2002-6
																																																															RECORD DATE:							0607/2831/2002
																		ABN AMRO ACCT: 67-8977-10-9
																		BOND INTEREST RECONCILIATION
																										DEDUCTIONS																ADDITIONS
																																																											REMAINING
											ACCRUAL				PASS							ACCRUED
DEFERRED &
							PRIOR		~~PRIOR~~					PREPAY-					OTHER	DISTRIBUTABLE							INTEREST				CURRENT PERIOD		OUTSTANDING
																																																																		CREDIT SUPPORT
																THRU								CERTIFICATE						ALLOCABLE					ACCRETION			INTEREST	INT. SHORT-		~~INT. SHORT-~~						MENT				INTEREST		CERTIFICATE			PAYMENT		(SHORTFALL)/				INTEREST
				CLASS				METHOD DAYS									RATE						INTEREST						PPIS					INTEREST			~~LOSSES~~LOSS/EXP		~~FALLS DUE~~		FALLS DUE (3)					PENALTIES				PROCEEDS (1)
INTEREST (2)
					AMOUNT				RECOVERY				SHORTFALLS				ORIGINAL								CURRENT(34)
			1-A1							30/360		30	6.500000000%							~~621~~607,~~232~~016.4012								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				~~621~~607,~~232~~016.4012			~~621~~607,~~232~~016.4012		0.00			0.00					5.04%						5.3554%
			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				104,455.00			104,455.00		0.00			0.00					5.04%						5.3554%
			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				54,166.67			54,166.67		0.00			0.00					5.04%						5.3554%
			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				49,833.33			49,833.33		0.00			0.00					5.04%						5.3554%
			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				107,791.67			107,791.67		0.00			0.00					5.04%						5.3554%
			2-A1							30/360		30	6.250000000%							~~368~~363,~~579~~989.5523								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				~~368~~363,~~579~~989.5523			~~368~~363,~~579~~989.5523		0.00			0.00					5.04%						5.3554%
			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				34,895.83			34,895.83		0.00			0.00					5.04%						5.3554%
			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				609,375.00			609,375.00		0.00			0.00					5.04%						5.3554%
			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				97,886.25			97,886.25		0.00			0.00					5.04%						5.3554%
			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				48,750.00			48,750.00		0.00			0.00					5.04%						5.3554%
			3-A4							30/360		30	6.750000000%							9387,~~349~~771.9672								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				9387,~~349~~771.9672			9387,~~349~~771.9672		0.00			0.00					5.04%						5.3554%
			3-A5							30/360		30	6.750000000%							~~316~~305,~~407~~956.6243								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				~~316~~305,~~407~~956.6243			~~316~~305,~~407~~956.6243		0.00			0.00					5.04%						5.3554%
			3-A6							30/360		30	6.750000000%							59,~~329~~662.0577								0.00					59,~~329~~662.0577			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				0.00			0.00		0.00			0.00					5.04%						5.3554%
			3-A7							30/360		30	6.750000000%							9,~~627~~681.5368								0.00					9,~~627~~681.5368			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				0.00			0.00		0.00			0.00					5.04%						5.3554%
			IAX							30/360		30	0.~~590314321~~565124153%							1211,~~500~~670.6084								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				1211,~~500~~670.6084			1211,~~500~~670.6084		0.00			0.00					NA						NA
			PAX							30/360		30	6.~~343262360~~345103270%							7574,~~620~~125.9384								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				7574,~~620~~125.9384			7574,~~620~~125.9384		0.00			0.00					NA						NA
			AP							30/360		30	0.000000000%							0.00								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				0.00			0.00		0.00			0.00					NA						NA
			AX							30/360		30	6.~~558329317~~560295609%							5351,~~254~~786.8499								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				5351,~~254~~786.8499			5351,~~254~~786.8499		0.00			0.00					NA						NA
			B1							30/360		30	6.~~576232001~~576326169%							7372,~~045~~965.9205								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				7372,~~045~~965.9205			7372,~~045~~965.9205		0.00			0.00					2.54%						2.6877%
			B2							30/360		30	6.~~576232001~~576326169%							32,~~128~~093.6205								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				32,~~128~~093.6205			32,~~128~~093.6205		0.00			0.00					1.44%						1.5155%
			B3							30/360		30	6.~~576232001~~576326169%							17,~~528~~508.1877								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				17,~~528~~508.1877			17,~~528~~508.1877		0.00			0.00					0.84%						0.8788%
			B4							30/360		30	6.~~576232001~~576326169%							8,~~761~~751.3666								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				8,~~761~~751.3666			8,~~761~~751.3666		0.00			0.00					0.55%						0.55%
			B5							30/360		30	6.~~576232001~~576326169%							7,~~297~~289.4941								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				7,~~297~~289.4941			7,~~297~~289.4941		0.00			0.00					0.30%						0.2827%
			B6							30/360		30	6.~~576232001~~576326169%							7,~~353~~345.2814								0.00					0.00			0.00				0.00	~~0.00~~		0.00	~~0.00~~				0.00				7,~~353~~345.2814			7,~~353~~345.2814		0.00			0.00					0.04%						0.0200%
			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		0.00			0.00					NA						NA
			P							30/360		30	0.000000000%							0.00								0.00					0.00			0.00				0.00	~~0.00~~		78,736.43	~~0.00~~				0.00				078,736.0043			078,736.0043		0.00			0.00					NA						NA
																					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
																					2,824,768.45						0.00					69,344.45				0.00			0.00						78,736.43				0.00			2,834,160.43		2,834,160.43			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.	~~(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) 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).
	(3) PRIOR INTEREST SHORTFALL AMOUNT INCLUDES INTEREST DUE ON OUTSTANDING SHORTFALLS AND LOSSES WHERE APPLICABLE.
	(4) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																																																PAGE 6 OF 13
	07/23/2002 - 15:40 (H356-H381) 2002 LASALLE BANK N.A.
	08/20/2002 - 15:20 (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:

0708/2526/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

0708/2526/2002

PRIOR PAYMENT:

0607/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0809/2625/2002

SERIES 2002-6

RECORD DATE:

0607/2831/2002

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:

1543

AGGREGATE PAYOFF AMOUNTS:

518,~~708~~383,~~350~~058.4144

NUMBER OF CURTAILMENTS:

~~217~~198

AGGREGATE CURTAILMENT AMOUNTS:

74112,~~333~~230.7912

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

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

PAGE 7 OF 13

08/20/2002 - 15:20 (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:

0708/2526/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

0708/2526/2002

PRIOR PAYMENT:

0607/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0809/2625/2002

SERIES 2002-6

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-8977-10-9

OTHER RELATED INFORMATION

COMPONENT PRINCIPAL AMOUNT ($)

INTEREST RATE (%)

AP (1) COMPONENT

4,~~733~~711,~~613~~306.4425

0.00

AP (2) COMPONENT

~~751~~727,~~971~~696.0055

0.00

AP (3) COMPONENT

3,~~261~~208,~~089~~053.7310

0.00

AX (1) COMPONENT

54,~~131~~778,~~951~~121.2260

6.50

AX (2) COMPONENT

1,~~028~~024,~~089~~473.1521

6.25

AX (3) COMPONENT

3,~~312~~115,~~762~~393.9157

6.75

IAX (2) COMPONENT

~~635~~633,~~233~~075.6500

0.13

IAX (3) COMPONENT

24,~~146~~124,~~935~~514.7879

0.6058

PAX (1) COMPONENT

722,665.38

6.50

721,901.89

6.50

PAX (2) COMPONENT

109,~~991~~976,~~034~~174.9499

6.25

PAX (3) COMPONENT

2,~~305~~090,~~142~~323.9887

6.75

NON-AP POOL BALANCE FOR GROUP 1

~~180~~173,~~399~~939,~~861~~319.6947

NON-AP POOL BALANCE FOR GROUP 2

~~123~~116,~~321~~702,~~259~~523.6345

NON-AP POOL BALANCE FOR GROUP 3

~~229~~220,~~132~~549,~~077~~799.2155

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

PAGE 8 OF 13

08/20/2002 - 15:20 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 8 OF 13

		ABN AMRO
		LASALLE BANK		N.A.
		STRUCTURED ASSET SECURITIES CORPORATION
																																											STATEMENT DATE:					0708/2526/2002
												STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR																															PAYMENT DATE:					0708/2526/2002
																																											AURORA LOAN SERVICES INC., AS MASTER SERVICER
												PRIOR PAYMENT:									0607/25/2002
												MORTGAGE PASS-THROUGH CERTIFICATES
																																											NEXT PAYMENT:						0809/2625/2002
												SERIES 2002-6																															RECORD DATE:							0607/2831/2002
												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
					8/26/02		8		2,222,836						4	1,152,490				4		3,163,578			0	0				0	0		0			0			0	0					0		0
						0.66%				0.46%			0.33%				0.24%			0.33%			0.66%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					7/25/02		19		6,569,537						2	629,704				4		3,165,223			0	0				0	0		0			0			0	0					0		0
						1.51%				1.32%			0.16%				0.13%			0.32%			0.63%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/25/02		13		3,525,707						3	3,844,687				3		1,167,513			0	0				0	0		0			0			0	0					0		0
						1.02%				0.70%			0.24%				0.76%			0.24%			0.23%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					5/28/02		17		7,239,705						3	1,327,582				0		0			0	0				0	0		0			0			0	0					0		0
						1.32%				1.42%			0.23%				0.26%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					4/25/02		7		3,177,129						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.53%				0.61%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				07/23/2002 - 15:40 (H356-H381) 2002 LASALLE BANK N.A.																																								PAGE 9 OF 13
				08/20/2002 - 15:20 (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:				0708/2526/2002
																																										PAYMENT DATE:				0708/2526/2002
											AURORA LOAN SERVICES INC., AS MASTER SERVICER																															PRIOR PAYMENT:					0607/25/2002
											MORTGAGE PASS-THROUGH CERTIFICATES
																																										NEXT PAYMENT:						0809/2625/2002
											SERIES 2002-6																															RECORD DATE:							0607/2831/2002
											ABN AMRO ACCT: 67-8977-10-9
											ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
							ENDING POOL (1)							PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)						REALIZED LOSSES (2)							REMAINING TERM						CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT								LIFE		AMORT		COUPON REMIT
				8/26/02		1,217			480,092,751				43		18,383,058				4	78,736			0	0			0			0			0		0					320		323		7.23%					6.76%
					90.55%					89.74%		3.41%				3.68%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				7/25/02		1,260			499,139,593				15		5,708,350				0	0			0	0			0			0			0		0					321		324		7.23%					6.77%
					93.75%					93.30%		1.18%				1.13%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				6/25/02		1,275			505,490,264				15		5,093,464				0	0			0	0			0			0			0		0					322		325		7.24%					6.77%
					94.87%					94.49%		1.16%				1.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				5/28/02		1,290			511,332,433				28		10,604,390				0	0			0	0			0			0			0		0					323		326		7.25%					6.78%
					95.98%					95.58%		2.12%				2.03%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				4/25/02		1,318			522,684,841				26		11,616,036				0	0			0	0			0			0			0		0					324		328		7.27%					6.79%
					98.07%					97.70%		1.93%				2.17%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																																											PAGE 10 OF 13
			07/23/2002 - 15:40 (H356-H381) 2002 LASALLE BANK N.A.
			08/20/2002 - 15:20 (H356-H381) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

0708/2526/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

0708/2526/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

0607/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0809/2625/2002

RECORD DATE:

0607/2831/2002

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

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

PAGE 11 OF 13

08/20/2002 - 15:20 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 11 OF 13

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

0708/2526/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

0708/2526/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

0607/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0809/2625/2002

RECORD DATE:

0607/2831/2002

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..

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

PAGE 12 OF 13

08/20/2002 - 15:20 (H356-H381) 2002 LASALLE BANK N.A.

PAGE 12 OF 13

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

STATEMENT DATE:

0708/2526/2002

PAYMENT DATE:

0708/2526/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

0607/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

0809/2625/2002

SERIES 2002-6

RECORD DATE:

0607/2831/2002

ABN AMRO ACCT: 67-8977-10-9

HISTORICAL COLLATERAL LEVEL REO REPORT

RECENT

APPRAISAL

VALUE

APPRAISAL

REDUCTION

AMOUNT

DISCLOSURE

CONTROL #

REO

DATE

CITY

STATE

PROPERTY

TYPE

ACTUAL

BALANCE

SCHEDULED

BALANCE

DATE

LIQUIDATED

LIQUIDATION

PROCEEDS

LIQUIDATION

EXPENSES

REALIZED

LOSS

PAGE 13 OF 13

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

08/20/2002 - 15:20 (H356-H381) 2002 LASALLE BANK N.A.

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