8-K 1 sasc0215_200211.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: November 25, 2002
(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 November 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 November 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: November 25, 2002

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

1011/25/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

1011/25/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

0910/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

1112/2526/2002

SERIES 2002-15

RECORD DATE:

0910/3031/2002

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_200210_3.ZIP

BOND INTEREST RECONCILIATION

PAGE 9-10

SASC0215_200211_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

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

10/23/2002 - 10:25 (I511-I551) 2002 LASALLE BANK N.A.

PAGE 1 OF 18

11/21/2002 - 09:02 (I511-I551) 2002 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:								1011/25/2002
										AURORA LOAN SERVICES INC., AS MASTER SERVICER																										PAYMENT DATE:					1011/25/2002
WAC:						7.~~186129~~185093%				MORTGAGE PASS-THROUGH CERTIFICATES																										PRIOR PAYMENT:						0910/25/2002
																																				NEXT PAYMENT:							1112/2526/2002
WAMM:						~~348~~347				SERIES 2002-15
																																				RECORD DATE:								0910/3031/2002
CURRENT INDEX:						1.~~813750~~830000%
NEXT INDEX:						1.~~830000~~380000%				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					2920,~~548~~167,~~930~~699.3840					915,~~381~~609,~~230~~936.9840			0.00			0.00				204,~~167~~557,~~699~~763.4001				8155,~~259~~461.5617				0.00			3.30000000%
	86358R2K2													~~656~~448.~~642897333~~171097778			~~208~~346.~~471799556~~887475556			0.000000000			0.000000000				~~448~~101.~~171097778~~283622444					1.~~805768000~~232470444			0.000000000					FIXED
	A2						30,000,000.00					2725,~~411~~884,~~542~~663.4246					12,~~526~~900,~~878~~508.9691			0.00			0.00				2522,~~884~~984,~~663~~154.4655				5351,~~995~~337.0392				0.00			2.~~36375000~~38000000%
	86358R2L0													~~913~~862.~~718080667~~822115333			5096.~~895965333~~683630333			0.000000000			0.000000000				~~862~~766.~~822115333~~138485000					1.~~799834333~~711264000			0.000000000					21.~~380000000~~930000000%
	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	1918,~~225~~305,~~189~~799.5107					0.00			0.00			0.00				1816,~~305~~359,~~799~~130.0751				~~106~~100,~~319~~986.3099				0.00			6.~~63625000~~62000000%
	86358R3S4													~~924~~880.~~287957212~~086493750			0.000000000			0.000000000			0.000000000				~~880~~786.~~086493750~~496659135					54.~~111504808~~855143750			0.000000000					67.~~620000000~~070000000%
	1-A6						33,611,100.00					32,~~588~~077,~~878~~767.1218					511,110.94			0.00			0.00				3231,~~077~~566,~~767~~656.1824				6059,~~119~~611.6918				0.00			2.~~21375000~~23000000%
	86358R2Q9													~~969~~954.~~586776987~~380165481			15.206611506			0.000000000			0.000000000				~~954~~939.~~380165481~~173553975					1.~~788685583~~773556355			0.000000000					21.~~230000000~~780000000%
	1-A7						33,611,100.00				N	32,~~588~~077,~~878~~767.1218					0.00			0.00			0.00				3231,~~077~~566,~~767~~656.1824				~~170~~167,~~718~~606.2033				0.00			6.~~28625000~~27000000%
	86358R2R7													~~969~~954.~~586776987~~380165481			0.000000000			0.000000000			0.000000000				~~954~~939.~~380165481~~173553975					54.~~079220853~~986636260			0.000000000					6.~~270000000~~720000000%
	1-A8						50,000,000.00					50,000,000.00					0.00			0.00			0.00				50,000,000.00				237,500.00				0.00			5.70000000%
	86358R2S5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.750000000			0.000000000					FIXED
	1-A9						5,538,461.00				N	32,~~721~~660,~~372~~537.5139					0.00			0.00			0.00				2414,~~660,537~~381.3936				2014,~~157~~411.4324				0.00			6.50000000%
	86358R2T3													~~671~~480.~~914546297~~374853231			0.000000000			0.000000000			0.000000000				~~480~~74.~~374853231~~818863941					32.~~639536326~~602029697			0.000000000					FIXED
	1-A10						2,125,000.00					21,~~013~~950,~~659~~717.3093					62119,~~941~~538.3798			0.00			0.00				1,~~950~~831,~~717~~178.9395				10,~~907~~566.3239				0.00			6.50000000%
	86358R2U0													~~947~~917.~~604376471~~984908235			2956.~~619468235~~253637647			0.000000000			0.000000000				~~917~~861.~~984908235~~731270588					54.~~132856471~~972418824			0.000000000					FIXED
	1-A11						26,888,900.00					2625,~~071~~662,~~121~~232.8882					408,889.06			0.00			0.00				25,~~662~~253,~~232~~343.8276				8685,~~903~~540.7478				0.00			4.00000000%
	86358R3T2													~~969~~954.~~586776700~~380165050			15.206611650			0.000000000			0.000000000				~~954~~939.~~380165050~~173553399					3.~~231955937~~181267363			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	87,~~186~~578,~~352~~864.9139					0.00			0.00			0.00				76,~~578~~625,~~864~~024.3904				4541,~~272~~810.2407				0.00			6.~~63625000~~62000000%
	86358R3V7													~~889~~823.~~820968478~~789607609			0.000000000			0.000000000			0.000000000				~~823~~720.~~789607609~~111308696					4.~~920895652~~544572826			0.000000000					67.~~620000000~~070000000%
	2-A6						68,000,000.00					6665,~~244~~108,278.30					1,136,000.00			0.00			0.00				6563,~~108~~972,278.30				~~179~~176,~~411~~334.5992				0.00			3.25000000%
	86358R2V8													~~974~~957.~~180563235~~474680882			16.705882353			0.000000000			0.000000000				~~957~~940.~~474680882~~768798529					2.~~638405735~~593160588			0.000000000					FIXED
	2-A7						43,999,999.00				N	3937,~~986~~538,~~274~~919.0092					0.00			0.00			0.00				3735,~~538~~198,~~919~~943.9212				~~216~~203,~~592~~335.3282				0.00			6.50000000%
	86358R2W6													~~908~~853.~~778975200~~157290299			0.000000000			0.000000000			0.000000000				~~853~~799.~~157290299~~975998181					4.~~922552839~~621268741			0.000000000					FIXED
	2-A8						50,000,000.00					50,000,000.00					03,192,764.0094			0.00			0.00				5046,~~000~~807,~~000~~235.0006				237,500.00				0.00			5.70000000%
	86358R2X4													1000.000000000			063.~~000000000~~855298800			0.000000000			0.000000000				~~1000~~936.~~000000000~~144701200					4.750000000			0.000000000					FIXED
	2-A9						2,125,000.00					1,~~991~~911,~~952~~092.1486					80118,~~859~~283.2811			0.00			0.00				1,~~911~~792,~~092~~809.8675				10,~~789~~351.7475				0.00			6.50000000%
	86358R2Y2													~~937~~899.~~389242353~~337816471			3855.~~051425882~~662640000			0.000000000			0.000000000				~~899~~843.~~337816471~~675176471					54.~~077524706~~871411765			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					3635,~~124~~110,~~397~~763.5748					12,~~013~~331,~~634~~095.0943			0.00			0.00				3532,~~110~~779,~~763~~668.4805				7169,~~157~~636.5435				0.00			2.~~36375000~~38000000%
	86358R3A3													~~956~~929.~~196789772~~366344753			2661.~~830445019~~703062660			0.000000000			0.000000000				~~929~~867.~~366344753~~663282093					1.~~883508540~~843243315			0.000000000					21.~~380000000~~930000000%
	3-A3						37,779,250.00				N	3635,~~124~~110,~~397~~763.5748					0.00			0.00			0.00				3532,~~110~~779,~~763~~668.4805				~~184~~179,~~723~~064.6189				0.00			6.~~13625000~~12000000%
	86358R3B1													~~956~~929.~~196789772~~366344753			0.000000000			0.000000000			0.000000000				~~929~~867.~~366344753~~663282093					4.~~889552069~~739768259			0.000000000					6.~~120000000~~570000000%
	3-A6						42,940,750.00					4140,~~580~~900,750.00					680,000.00			0.00			0.00				40,~~900~~220,750.00				~~164~~161,~~590~~898.4780				0.00			4.75000000%
	86358R3C9													~~968~~952.~~328452577~~492678866			15.835773711			0.000000000			0.000000000				~~952~~936.~~492678866~~656905154					3.~~832966821~~770283472			0.000000000					FIXED
	3-A7						50,000,000.00					50,000,000.00					0.00			0.00			0.00				50,000,000.00				241,666.67				0.00			5.80000000%
	86358R3D7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.833333400			0.000000000					FIXED
	3-A8						12,705,813.00				N	1110,~~190~~228,~~678~~487.9362					0.00			0.00			0.00				107,~~228~~818,~~487~~536.6260				6055,~~616~~404.1831				0.00			6.50000000%
	86358R3E5													~~880~~805.~~752686192~~024253072			0.000000000			0.000000000			0.000000000				~~805~~615.~~024253072~~351146755					4.~~770743911~~360548199			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					21,~~039~~986,~~353~~892.2367					52120,~~460~~645.5669			0.00			0.00				1,~~986~~866,~~892~~246.6798				1110,~~046~~762.5034				0.00			6.50000000%
	86358R3G0													~~959~~935.~~695637647~~008315294			2456.~~687322353~~774442353			0.000000000			0.000000000				~~935~~878.~~008315294~~233872941					5.~~198352941~~064630588			0.000000000					FIXED
	AP						1,507,056.00					1,~~462~~446,~~028~~818.5219					1554,~~210~~288.3329			0.00			0.00				1,~~446~~392,~~818~~529.1991				0.00				0.00			0.00000000%
	86358R3K1													~~970~~960.~~122225053~~029481320			1036.~~092743733~~022742353			0.000000000			0.000000000				~~960~~924.~~029481320~~006745602					0.000000000			0.000000000					FIXED
	AX						22,845,908.00				N	2120,~~067~~178,~~751~~157.0466					0.00			0.00			0.00				2018,~~178~~743,~~157~~578.6632				~~114~~109,~~116~~298.9835				0.00			6.50000000%
	86358R3L9													~~922~~883.~~167376320~~228526527			0.000000000			0.000000000			0.000000000				~~883~~820.~~228526527~~434815723					4.~~995073078~~784154344			0.000000000					FIXED
	PAX						12,760,552.00				N	12,~~627~~428,~~062~~390.1963					0.00			0.00			0.00				12,~~428~~391,~~390~~818.6314				6867,~~396~~320.5945				0.00			6.50000000%
	86358R3M7													~~989~~973.~~538868695~~969670748			0.000000000			0.000000000			0.000000000				~~973~~971.~~969670748~~103612132					5.~~360002451~~275669109			0.000000000					FIXED
	B1						10,865,000.00					10,~~847~~838,~~559~~754.7800					8,~~805~~876.7803			0.00			0.00				10,~~838~~829,~~754~~877.0097				58,~~757~~709.6292				0.00			6.50000000%
	86358R3N5													~~998~~997.~~394825587~~584353428			0.~~810472158~~816937874			0.000000000			0.000000000				~~997~~996.~~584353428~~767415555					5.~~407972388~~403582145			0.000000000					FIXED
	B2						4,043,000.00					4,~~036~~033,~~510~~233.2854					3,~~276~~302.7488			0.00			0.00				4,~~033~~029,~~233~~930.5466				21,~~864~~846.4368				0.00			6.50000000%
	86358R3P0													~~998~~997.~~394825625~~584353203			0.~~810472421~~816937917			0.000000000			0.000000000				~~997~~996.~~584353203~~767415286					5.~~407971803~~403581499			0.000000000					FIXED
	B3						2,779,000.00					2,~~774~~772,~~539~~286.2292					2,~~252~~270.3027			0.00			0.00				2,~~772~~770,~~286~~016.9265				15,~~028~~016.7555				0.00			6.50000000%
	86358R3Q8													~~998~~997.~~394825477~~584354084			0.~~810471393~~816937747			0.000000000			0.000000000				~~997~~996.~~584354084~~767416337					5.~~407970493~~403580425			0.000000000					FIXED
	B4						1,262,000.00					1,~~259~~258,~~974~~951.2745					1,~~022~~030.8298			0.00			0.00				1,~~258~~257,~~951~~920.4547				6,~~824~~819.8632				0.00			6.50000000%
	86358R2B2/U85985JG2													~~998~~997.~~394825674~~584350238			0.~~810475436~~816941363			0.000000000			0.000000000				~~997~~996.~~584350238~~767408875					5.~~407971474~~403581616			0.000000000					FIXED
	B5						1,262,000.00					1,~~259~~258,~~974~~951.2745					1,~~022~~030.8298			0.00			0.00				1,~~258~~257,~~951~~920.4547				6,~~824~~819.8632				0.00			6.50000000%
	86358R2C0/U85985JH0													~~998~~997.~~394825674~~584350238			0.~~810475436~~816941363			0.000000000			0.000000000				~~997~~996.~~584350238~~767408875					5.~~407971474~~403581616			0.000000000					FIXED
	B6						1,272,672.00					1,~~270~~269,~~629~~597.1467					1,~~031~~039.4769			0.00			0.00				1,~~269~~268,~~597~~557.6798				6,~~882~~876.5799				0.00			6.50000000%
	86358R2D8/U85985JJ6													~~998~~997.~~394826004~~584350092			0.~~810475912~~816934764			0.000000000			0.000000000				~~997~~996.~~584350092~~767415328					5.~~407968432~~403583956			0.000000000					FIXED
	RII						100.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00			N/A
	86358R3R6													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000					FIXED
	RI						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00			0.00000000%
	9ABSI548													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000					FIXED
		TOTAL			505,451,828.00								~~480~~465,~~392~~505,~~078~~451.8232				1427,~~886~~200,~~627~~612.5058			0.00			0.00				~~465~~438,~~505~~304,~~451~~838.3276				2,~~775~~689,~~638~~190.7950				0.00
																										TOTAL P&I PAYMENT				1729,~~662~~889,~~266~~803.2908

	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
	P			0.00	0.00			0.00	0.00	0.00		0.00		020,451.0062		020,451.0062		0.00000000%
	9ABSI551						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		020,451.0062		020,451.0062
											TOTAL P&I PAYMENT		020,451.0062
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
10/23/2002 - 10:25 (I511-I551) 2002 LASALLE BANK N.A.																	PAGE 2 OF 18
11/21/2002 - 09:02 (I511-I551) 2002 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:									1011/25/2002
							AURORA LOAN SERVICES INC., AS MASTER SERVICER																						PAYMENT DATE:						1011/25/2002
							MORTGAGE PASS-THROUGH CERTIFICATES																						PRIOR PAYMENT:							0910/25/2002
																													NEXT PAYMENT:								1112/2526/2002
							SERIES 2002-15
																													RECORD DATE:									0910/3031/2002
							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				107,~~078~~205,~~717~~622.2109				26,~~873~~083,~~095~~339.1224			0.00			0.00			71,~~205~~122,~~622~~282.0985			2719,~~716~~815.4746				0.00				3.30000000%
									671.914480667			191.539674667			0.000000000			0.000000000			480.374806000				1.847764667			0.000000000						FIXED
									480.374806000			405.555949333			0.000000000			0.000000000			74.818856667				1.321030667			0.000000000						FIXED
	A1-2			15,000,000.00				73,~~838~~546,~~362~~324.9651				43,~~292~~546,~~038~~324.4551			0.00			0.00			~~3,546,324~~0.5100			219,~~555~~752.5039				0.00				3.30000000%
									522.557530667			286.135896667			0.000000000			0.000000000			236.421634000				1.437033333			0.000000000						FIXED
									236.421634000			236.421634000			0.000000000			0.000000000			0.000000000				0.650159333			0.000000000						FIXED
	A1-3			15,000,000.00				119,~~631~~415,~~850~~752.2180				25,~~216~~980,~~097~~272.4164			0.00			0.00			93,~~415~~435,~~752~~480.8016			3125,~~987~~893.5932				0.00				3.30000000%
									775.456680667			147.739827333			0.000000000			0.000000000			627.716853333				2.132506000			0.000000000						FIXED
									627.716853333			398.684842667			0.000000000			0.000000000			229.032010667				1.726221333			0.000000000						FIXED
	A2-1			20,800,000.00				1918,~~225~~305,~~189~~799.5107				~~919~~1,~~390~~946,668.4456			0.00			0.00			1816,~~305~~359,~~799~~130.0751			3736,~~869~~306.6250				0.00				2.~~36375000~~38000000%
									924.287957212			44.201463462			0.000000000			0.000000000			880.086493750				1.820654808			0.000000000						2.380000000%
									880.086493750			93.589834615			0.000000000			0.000000000			786.496659135				1.745504808			0.000000000						1.930000000%
	A2-2			9,200,000.00				87,~~186~~578,~~352~~864.9139				~~607~~953,~~488~~840.5235			0.00			0.00			76,~~578~~625,~~864~~024.3904			1615,~~125~~031.41				0.00				2.~~36375000~~38000000%
									889.820968478			66.031360870			0.000000000			0.000000000			823.789607609				1.752761957			0.000000000						2.380000000%
									823.789607609			103.678298913			0.000000000			0.000000000			720.111308696				1.633848913			0.000000000						1.930000000%
	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				~~214~~208,~~711~~820.9697				512,~~890~~016.9938			0.00			0.00			~~208~~196,~~820~~804.9759			0.00				0.00				0.00000000%
									905.281540790			24.837948030			0.000000000			0.000000000			880.443592760				0.000000000			0.000000000						FIXED
									880.443592760			50.664187506			0.000000000			0.000000000			829.779405254				0.000000000			0.000000000						FIXED
	AP-2			729,595.00				~~717~~709,~~968~~328.9966				826,~~640~~770.3305			0.00			0.00			~~709~~682,~~328~~558.6661			0.00				0.00				0.00000000%
									984.065118319			11.842638724			0.000000000			0.000000000			972.222479595				0.000000000			0.000000000						FIXED
									972.222479595			36.691657701			0.000000000			0.000000000			935.530821894				0.000000000			0.000000000						FIXED
	AP-3			540,284.00				~~529~~528,~~347~~668.5756				~~679~~15,501.0185			0.00			0.00			~~528~~513,~~668~~166.5671			0.00				0.00				0.00000000%
									979.757997646			1.256764961			0.000000000			0.000000000			978.501232685				0.000000000			0.000000000						FIXED
									978.501232685			28.692039742			0.000000000			0.000000000			949.809192943				0.000000000			0.000000000						FIXED
	AX-1			8,858,627.00				87,~~174~~985,~~737~~880.0613				0.00			0.00			0.00			7,~~985~~609,~~880~~492.1378			4443,~~279~~256.8385				0.00				6.50000000%
									922.799555733			0.000000000			0.000000000			0.000000000			901.480571425				4.998498074			0.000000000						FIXED
									901.480571425			0.000000000			0.000000000			0.000000000			858.992344976				4.883019682			0.000000000						FIXED
	AX-2			7,828,054.00				76,~~073~~532,~~043~~411.9280				0.00			0.00			0.00			65,~~532~~968,~~411~~735.8052			3835,~~312~~383.3290				0.00				6.50000000%
									903.550731766			0.000000000			0.000000000			0.000000000			834.487319582				4.894232973			0.000000000						FIXED
									834.487319582			0.000000000			0.000000000			0.000000000			762.480115748				4.520139999			0.000000000						FIXED
	AX-3			6,159,227.00				5,~~819~~659,~~970~~865.0673				0.00			0.00			0.00			5,~~659~~165,~~865~~350.7302			3130,~~524~~657.8461				0.00				6.50000000%
									944.918909467			0.000000000			0.000000000			0.000000000			918.924684867				5.118311113			0.000000000						FIXED
									918.924684867			0.000000000			0.000000000			0.000000000			838.636085340				4.977509353			0.000000000						FIXED
	PAX-1			4,197,605.00				4,~~132~~052,~~199~~194.3336				0.00			0.00			0.00			4,~~052~~021,~~194~~810.3631			2221,~~382~~949.7539				0.00				6.50000000%
									984.418336170			0.000000000			0.000000000			0.000000000			965.358665239				5.332266852			0.000000000						FIXED
									965.358665239			0.000000000			0.000000000			0.000000000			958.120239994				5.229027029			0.000000000						FIXED
	PAX-2			3,671,014.00				3,~~619~~617,~~961~~323.6895				0.00			0.00			0.00			3,~~617~~614,~~323~~268.9560			19,~~608~~593.1384				0.00				6.50000000%
									986.093128493			0.000000000			0.000000000			0.000000000			985.374599498				5.341338933			0.000000000						FIXED
									985.374599498			0.000000000			0.000000000			0.000000000			984.542309019				5.337446275			0.000000000						FIXED
	PAX-3			4,891,933.00				4,~~874~~758,~~901~~872.1832				0.00			0.00			0.00			4,~~758~~755,~~872~~739.3223			2625,~~405~~777.7123				0.00				6.50000000%
									996.518386495			0.000000000			0.000000000			0.000000000			972.799979068				5.397806961			0.000000000						FIXED
									972.799979068			0.000000000			0.000000000			0.000000000			972.159518538				5.269334228			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
10/23/2002 - 10:25 (I511-I551) 2002 LASALLE BANK N.A.																														PAGE 6 OF 18
11/21/2002 - 09:02 (I511-I551) 2002 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:

1011/25/2002

PAYMENT DATE:

1011/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

0910/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

1112/2526/2002

SERIES 2002-15

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9055-20-2

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

PRINCIPAL SUMMARY

SERVICING FEE SUMMARY

CURRENT SCHEDULED INTEREST

2,~~827~~735,~~218~~164.1301

SCHEDULED PRINCIPAL:

LESS DEFERRED INTEREST

0.00

CURRENT SCHEDULED PRINCIPAL

~~384~~375,~~814~~351.0408

CURRENT SERVICING FEES

9895,~~494~~284.2908

LESS PPIS REDUCING SCHEDULED INT

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

56,~~528~~178.0117

LESS REDUCTION FOR PPIS

0.00

PLUS GROSS ADVANCE INTEREST

472,~~994~~063,707.1993

SCHEDULED PRINCIPAL

~~390~~381,~~342~~529.0525

LESS ASER INTEREST ADV REDUCTION

0.00

PLUS DELINQUENT SERVICING FEES

174,~~587~~408.4056

LESS OTHER INTEREST NOT ADVANCED

0(2,013,318.0011)

UNSCHEDULED PRINCIPAL:

LESS OTHER ADJUSTMENT

0.00

CURTAILMENTS

~~135~~108,~~910~~955.0274

TOTAL SERVICING FEES

~~100~~169,~~081~~692.6864

PREPAYMENTS IN FULL

1426,~~360~~710,~~375~~127.4257

TOTAL

2,~~875~~785,~~212~~553.3283

UNSCHEDULED INTEREST:

LIQUIDATION PROCEEDS

0.00

REPURCHASE PROCEEDS

0.00

PREPAYMENT PENALTIES

020,451.0062

YIELD MAINTENANCE PENALTIES

0.00

OTHER PRINCIPAL PROCEEDS

0.00

OTHER INTEREST PROCEEDS

0.00

TOTAL UNSCHEDULED PRINCIPAL

1426,~~496~~819,~~285~~083.4431

TOTAL

020,451.0062

REMITTANCE PRINCIPAL

1427,~~886~~200,~~627~~612.4956

LESS FEE PAID TO SERVICER

(9895,~~494~~284.2908)

REMITTANCE P&I DUE TRUST

1729,~~663~~911,~~345~~333.5293

LESS FEE STRIPS PAID BY SERVICER

0.00

REMITTANCE P&I DUE CERTS

1729,~~663~~911,~~345~~333.5293

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

~~480~~465,~~392~~505,~~080~~453.7829

1,~~230~~197

REDUCED BY PPIE

0.00

INTEREST DUE SERV ON ADVANCES

0.00

SCHEDULED PRINCIPAL

~~390~~381,~~342~~529.0525

REDUCED BY SHORTFALLS IN FEES

0.00

NON RECOVERABLE ADVANCES

0.00

UNSCHEDULED PRINCIPAL

1427,~~496~~104,~~285~~456.4459

3365

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,~~776~~710,~~718~~721.0337

ENDING POOL

~~465~~438,~~505~~304,~~453~~840.2973

1,~~197~~132

PPIS DUE CERTIFICATE

0.00

LESS FEES & EXPENSES PAID BY/TO TRUST

CERTIFICATE INSURANCE PREMIUM

~~1,079.17~~

1,079.17

ADVANCE SUMMARY (ADVANCE MADE BY SERVICER)

PRINCIPAL

INTEREST

TRUSTEE FEE

0.00

FEE STRIPS

0.00

PRIOR OUTSTANDING

26,~~029~~550.2451

1959,~~576~~142.2685

MISC. FEES

0.00

INTEREST RESERVE WITHHOLDING

0.00

PLUS CURRENT PERIOD

5291,~~528~~551.0145

472,~~994~~063,707.1993

PLUS INTEREST RESERVE DEPOSIT

0.00

LESS RECOVERED

(13,~~006~~153.7475)

(829,~~427~~963.6003)

TOTAL

0.00

LESS NON RECOVERED

0.00

ENDING OUTSTANDING

6294,~~550~~948.5121

592,~~142~~092,887.8575

TOTAL INTEREST DUE CERTS

2,~~776~~710,~~718~~721.0337

10/23/2002 - 10:25 (I511-I551) 2002 LASALLE BANK N.A.

PAGE 8 OF 18

11/21/2002 - 09:02 (I511-I551) 2002 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:				1011/25/2002
																																																												PAYMENT DATE:				1011/25/2002
																	AURORA LOAN SERVICES INC., AS MASTER SERVICER
																																																												PRIOR PAYMENT:					0910/25/2002
																	MORTGAGE PASS-THROUGH CERTIFICATES
																																																												NEXT PAYMENT:						1112/2526/2002
																	SERIES 2002-15
																																																												RECORD DATE:							0910/3031/2002
																	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%								8155,~~259~~461.5617						0.00				0.00				0.00						0.00			0.00			0.00			0.00			8155,~~259~~461.5617			8155,~~259~~461.5617		0.00			0.00				4.25%					4.6089%
		A2					30/360			30	2.~~363750000~~380000000%								5351,~~995~~337.0392						0.00				0.00				0.00						0.00			0.00			0.00			0.00			5351,~~995~~337.0392			5351,~~995~~337.0392		0.00			0.00				4.25%					4.6089%
		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%					4.6089%
		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	6.~~636250000~~620000000%								~~106~~100,~~319~~986.3099						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~106~~100,~~319~~986.3099			~~106~~100,~~319~~986.3099		0.00			0.00				NA					NA
		1-A6					30/360			30	2.~~213750000~~230000000%								6059,~~119~~611.6918						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6059,~~119~~611.6918			6059,~~119~~611.6918		0.00			0.00				4.25%					4.6089%
		1-A7					30/360			30	6.~~286250000~~270000000%								~~170~~167,~~718~~606.2033						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~170~~167,~~718~~606.2033			~~170~~167,~~718~~606.2033		0.00			0.00				NA					NA
		1-A8					30/360			30	5.700000000%								237,500.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			237,500.00			237,500.00		0.00			0.00				4.25%					4.6089%
		1-A9					30/360			30	6.500000000%								2014,~~157~~411.4324						0.00				0.00				0.00						0.00			0.00			0.00			0.00			2014,~~157~~411.4324			2014,~~157~~411.4324		0.00			0.00				NA					NA
		1-A10					30/360			30	6.500000000%								10,~~907~~566.3239						0.00				0.00				0.00						0.00			0.00			0.00			0.00			10,~~907~~566.3239			10,~~907~~566.3239		0.00			0.00				4.25%					4.6089%
		1-A11					30/360			30	4.000000000%								8685,~~903~~540.7478						0.00				0.00				0.00						0.00			0.00			0.00			0.00			8685,~~903~~540.7478			8685,~~903~~540.7478		0.00			0.00				4.25%					4.6089%
		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%					4.6089%
		2-A3					30/360			30	6.~~636250000~~620000000%								4541,~~272~~810.2407						0.00				0.00				0.00						0.00			0.00			0.00			0.00			4541,~~272~~810.2407			4541,~~272~~810.2407		0.00			0.00				NA					NA
		2-A6					30/360			30	3.250000000%								~~179~~176,~~411~~334.5992						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~179~~176,~~411~~334.5992			~~179~~176,~~411~~334.5992		0.00			0.00				4.25%					4.6089%
		2-A7					30/360			30	6.500000000%								~~216~~203,~~592~~335.3282						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~216~~203,~~592~~335.3282			~~216~~203,~~592~~335.3282		0.00			0.00				NA					NA
		2-A8					30/360			30	5.700000000%								237,500.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			237,500.00			237,500.00		0.00			0.00				4.25%					4.6089%
		2-A9					30/360			30	6.500000000%								10,~~789~~351.7475						0.00				0.00				0.00						0.00			0.00			0.00			0.00			10,~~789~~351.7475			10,~~789~~351.7475		0.00			0.00				4.25%					4.6089%
		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%					4.6089%
		3-A2					30/360			30	2.~~363750000~~380000000%								7169,~~157~~636.5435						0.00				0.00				0.00						0.00			0.00			0.00			0.00			7169,~~157~~636.5435			7169,~~157~~636.5435		0.00			0.00				4.25%					4.6089%
		3-A3					30/360			30	6.~~136250000~~120000000%								~~184~~179,~~723~~064.6189						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~184~~179,~~723~~064.6189			~~184~~179,~~723~~064.6189		0.00			0.00				NA					NA
		3-A6					30/360			30	4.750000000%								~~164~~161,~~590~~898.4780						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~164~~161,~~590~~898.4780			~~164~~161,~~590~~898.4780		0.00			0.00				4.25%					4.6089%
		3-A7					30/360			30	5.800000000%								241,666.67						0.00				0.00				0.00						0.00			0.00			0.00			0.00			241,666.67			241,666.67		0.00			0.00				4.25%					4.6089%
		3-A8					30/360			30	6.500000000%								6055,~~616~~404.1831						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6055,~~616~~404.1831			6055,~~616~~404.1831		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%					4.6089%
		3-A10					30/360			30	6.500000000%								1110,~~046~~762.5034						0.00				0.00				0.00						0.00			0.00			0.00			0.00			1110,~~046~~762.5034			1110,~~046~~762.5034		0.00			0.00				4.25%					4.6089%
		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%					4.6089%
		AX					30/360			30	6.500000000%								~~114~~109,~~116~~298.9835						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~114~~109,~~116~~298.9835			~~114~~109,~~116~~298.9835		0.00			0.00				NA					NA
		PAX					30/360			30	6.500000000%								6867,~~396~~320.5945						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6867,~~396~~320.5945			6867,~~396~~320.5945		0.00			0.00				NA					NA
		B1					30/360			30	6.500000000%								58,~~757~~709.6292						0.00				0.00				0.00						0.00			0.00			0.00			0.00			58,~~757~~709.6292			58,~~757~~709.6292		0.00			0.00				2.10%					2.2841%
		B2					30/360			30	6.500000000%								21,~~864~~846.4368						0.00				0.00				0.00						0.00			0.00			0.00			0.00			21,~~864~~846.4368			21,~~864~~846.4368		0.00			0.00				1.30%					1.4150%
		B3					30/360			30	6.500000000%								15,~~028~~016.7555						0.00				0.00				0.00						0.00			0.00			0.00			0.00			15,~~028~~016.7555			15,~~028~~016.7555		0.00			0.00				0.75%					0.8186%
		B4					30/360			30	6.500000000%								6,~~824~~819.8632						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6,~~824~~819.8632			6,~~824~~819.8632		0.00			0.00				0.50%					0.5458%
		B5					30/360			30	6.500000000%								6,~~824~~819.8632						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6,~~824~~819.8632			6,~~824~~819.8632		0.00			0.00				0.25%					0.2729%
		B6					30/360			30	6.500000000%								6,~~882~~876.5799						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6,~~882~~876.5799			6,~~882~~876.5799		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			0.00		0.00			0.00				4.25%					4.6089%
		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			020,451.0062			0.00			020,451.0062			020,451.0062		0.00			0.00				NA					NA
																		2,775,638.79						0.00				0.00					0.00				0.00					0.00		0.00					0.00		2,775,638.79		2,775,638.79			0.00			0.00
																		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
	(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
	10/23/2002 - 10:25 (I511-I551) 2002 LASALLE BANK N.A.
	11/21/2002 - 09:02 (I511-I551) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

STATEMENT DATE:

1011/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PAYMENT DATE:

1011/25/2002

PRIOR PAYMENT:

0910/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

1112/2526/2002

SERIES 2002-15

RECORD DATE:

0910/3031/2002

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:

1121

1220

1024

3365

AGGREGATE PAYOFF AMOUNTS:

48,~~601~~882,~~533~~307.9631

58,~~939~~838,~~443~~888.5925

38,~~819~~988,~~397~~932.8701

1426,~~360~~710,~~375~~127.4257

NUMBER OF CURTAILMENTS:

5761

6367

6365

~~183~~193

AGGREGATE CURTAILMENT AMOUNTS:

5577,~~342~~485.8983

6313,~~734~~030.4901

3018,~~940~~439.3790

~~135~~108,~~910~~955.0274

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:

~~160~~155,~~149~~362,~~167~~032.9252

~~158~~152,~~549~~418,~~947~~983.6941

~~161~~157,~~692~~724,~~965~~437.1736

~~480~~465,~~392~~505,~~080~~453.7829

ENDING PRINCIPLE BALANCE:

~~155~~146,~~362~~274,~~032~~597.5216

~~152~~143,~~418~~439,~~983~~001.4182

~~157~~148,~~724~~591,~~437~~241.3675

~~465~~438,~~505~~304,~~453~~840.2973

10/23/2002 - 10:25 (I511-I551) 2002 LASALLE BANK N.A.

PAGE 11 OF 18

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

PAGE 11 OF 18

		ABN AMRO
		LASALLE BANK		N.A.
		STRUCTURED ASSET SECURITIES CORPORATION
																																											STATEMENT DATE:					1011/25/2002
												STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR																															PAYMENT DATE:					1011/25/2002
																																											AURORA LOAN SERVICES INC., AS MASTER SERVICER
												PRIOR PAYMENT:									0910/25/2002
												MORTGAGE PASS-THROUGH CERTIFICATES
																																											NEXT PAYMENT:						1112/2526/2002
												SERIES 2002-15																															RECORD DATE:							0910/3031/2002
												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
						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%
					10/25/02		3		1,381,802						0	0				0		0			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%
					9/25/02		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%
					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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				10/23/2002 - 10:25 (I511-I551) 2002 LASALLE BANK N.A.																																								PAGE 12 OF 18
				11/21/2002 - 09:02 (I511-I551) 2002 LASALLE BANK N.A.																																								PAGE 12 OF 18

		ABN AMRO
		LASALLE BANK		N.A.
		STRUCTURED ASSET SECURITIES CORPORATION
																																												STATEMENT DATE:					1011/25/2002
												STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR																																PAYMENT DATE:					1011/25/2002
																																												AURORA LOAN SERVICES INC., AS MASTER SERVICER
												PRIOR PAYMENT:									0910/25/2002
												MORTGAGE PASS-THROUGH CERTIFICATES
																																												NEXT PAYMENT:						1112/2526/2002
												SERIES 2002-15																																RECORD DATE:							0910/3031/2002
												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
						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%
					10/25/02		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%
					9/25/02		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%
					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
				10/23/2002 - 10:25 (I511-I551) 2002 LASALLE BANK N.A.																																									PAGE 13 OF 18
				11/21/2002 - 09:02 (I511-I551) 2002 LASALLE BANK N.A.																																									PAGE 13 OF 18

		ABN AMRO
		LASALLE BANK		N.A.
		STRUCTURED ASSET SECURITIES CORPORATION
																																												STATEMENT DATE:					1011/25/2002
												STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR																																PAYMENT DATE:					1011/25/2002
																																												AURORA LOAN SERVICES INC., AS MASTER SERVICER
												PRIOR PAYMENT:									0910/25/2002
												MORTGAGE PASS-THROUGH CERTIFICATES
																																												NEXT PAYMENT:						1112/2526/2002
												SERIES 2002-15																																RECORD DATE:							0910/3031/2002
												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
						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%
					10/25/02		1		324,016						0	0				0		0			0	0				0	0		0			0				0	0					0		0
						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%				0.00%					0.00%
						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%
					9/30/02		0		0						0	0				0		0			0	0				0	0		0			0				0	0					0		0
					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
				10/23/2002 - 10:25 (I511-I551) 2002 LASALLE BANK N.A.																																									PAGE 14 OF 18
				11/21/2002 - 09:02 (I511-I551) 2002 LASALLE BANK N.A.																																									PAGE 14 OF 18

		ABN AMRO
		LASALLE BANK		N.A.
		STRUCTURED ASSET SECURITIES CORPORATION
																																												STATEMENT DATE:					1011/25/2002
												STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR																																PAYMENT DATE:					1011/25/2002
																																												AURORA LOAN SERVICES INC., AS MASTER SERVICER
												PRIOR PAYMENT:									0910/25/2002
												MORTGAGE PASS-THROUGH CERTIFICATES
																																												NEXT PAYMENT:						1112/2526/2002
												SERIES 2002-15																																RECORD DATE:							0910/3031/2002
												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
					10/25/02		2		1,057,786						0	0				0		0			0	0				0	0		0			0				0	0					0		0
					11/25/02		1		995,977						1	644,780				0		0			0	0				0	0		0			0				0	0					0		0
						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%				0.00%					0.00%
						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%
					10/25/02		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
					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
				10/23/2002 - 10:25 (I511-I551) 2002 LASALLE BANK N.A.																																									PAGE 15 OF 18
				11/21/2002 - 09:02 (I511-I551) 2002 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:				1011/25/2002
																																										PAYMENT DATE:				1011/25/2002
											AURORA LOAN SERVICES INC., AS MASTER SERVICER																															PRIOR PAYMENT:					0910/25/2002
											MORTGAGE PASS-THROUGH CERTIFICATES
																																										NEXT PAYMENT:						1112/2526/2002
											SERIES 2002-15																															RECORD DATE:							0910/3031/2002
											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
				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
			10/23/2002 - 10:25 (I511-I551) 2002 LASALLE BANK N.A.
			11/21/2002 - 09:02 (I511-I551) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

1011/25/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

1011/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

0910/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

1112/2526/2002

RECORD DATE:

0910/3031/2002

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..

10/23/2002 - 10:25 (I511-I551) 2002 LASALLE BANK N.A.

PAGE 17 OF 18

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

PAGE 17 OF 18

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

1011/25/2002

STRUCTURED ASSET SECURITIES CORP., AS DEPOSITOR

PAYMENT DATE:

1011/25/2002

AURORA LOAN SERVICES INC., AS MASTER SERVICER

PRIOR PAYMENT:

0910/25/2002

MORTGAGE PASS-THROUGH CERTIFICATES

NEXT PAYMENT:

1112/2526/2002

RECORD DATE:

0910/3031/2002

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

10/23/2002 - 10:25 (I511-I551) 2002 LASALLE BANK N.A.

PAGE 18 OF 18

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

PAGE 18 OF 18

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