8-K 1 sasc0224_200212.htm MONTHLY DISTRIBUTION STATEMENTS UNITED STATES
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: December 26, 2002
(Date of earliest event reported)

Structured Asset Securities Corporation
(as Depositor under the Trust Agreement, dated as of November 1, 2002,
providing for the issuance of Mortgage Pass-Through Certificates,
Series 2002-24)

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

Delaware 333-92140 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 2002-24,
which was made on December 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 4.03 of the
Trust Agreement for distribution on December 26, 2002.

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

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

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

Date: January 3,2003

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

12/26/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

12/26/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2002 - 24

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

01/27/2003

RECORD DATE:

11/29/2002

ABN AMRO ACCT: 67-9117-80-4

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

TED NOVAK (312) 904-7053

HUNG HUYNH 714-238-6716

THEODORE.NOVAK@ABNAMRO.COM

HUNG.B.HUYNH@ABNAMRO.COM

PAGE(S)

ISSUE ID:

SASC0224

CLOSING DATE:

11/27/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

12/26/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

11/25/2032

SASC0224_200212_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 9

MODIFIED LOAN DETAIL

PAGE 10

REALIZED LOSS DETAIL

PAGE 11

PARTIES TO THE TRANSACTION

DEPOSITOR: STRUCTURED ASSET SECURITIES CORPORATION

UNDERWRITER: LEHMAN BROTHERS INC.

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

12/22/2002 - 10:18 (J974-K005) 2002 LASALLE BANK N.A.

PAGE 1 OF 11





	ABN AMRO

	LASALLE BANK		N.A.
*STRUCTURED ASSET SECURITIES CORPORATION*

										*MORTGAGE PASS-THROUGH CERTIFICATES*																											STATEMENT DATE:							12/26/2002

										*SERIES 2002 - 24*																											PAYMENT DATE:					12/26/2002

WAC:						6.847692%																															PRIOR PAYMENT:						N/A
																																		NEXT PAYMENT:						01/27/2003
WAMM:						346
																																		RECORD DATE:							11/29/2002
CURRENT INDEX:						1.800000%
NEXT INDEX:						1.380000%				*REMIC II*
										*ABN AMRO ACCT: 67-9117-80-4*


									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						80,544,000.00					80,544,000.00					26,080,299.63			0.00			0.00				54,463,700.37				211,428.00					0.00			3.15000000%
	86359AFJ7													1000.000000000			323.801892506			0.000000000			0.000000000				676.198107494					2.625000000				0.000000000					2.730000000%

	A2						157,139,000.00					157,139,000.00					1,606,327.81			0.00			0.00				155,532,672.19				589,271.25					0.00			4.50000000%
	86359AFK4													1000.000000000			10.222336976			0.000000000			0.000000000				989.777663024					3.750000000				0.000000000					FIXED

	A3						47,536,000.00					47,536,000.00					0.00			0.00			0.00				47,536,000.00				207,970.00					0.00			5.25000000%
	86359AFL2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.375000000				0.000000000					FIXED

	A4						12,000,000.00					12,000,000.00					0.00			0.00			0.00				12,000,000.00				52,500.00					0.00			5.25000000%
	86359AFM0													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.375000000				0.000000000					FIXED

	A5						40,504,000.00					40,504,000.00					312,800.64			0.00			0.00				40,191,199.36				202,520.00					0.00			6.00000000%
	86359AFN8													1000.000000000			7.722709856			0.000000000			0.000000000				992.277290144					5.000000000				0.000000000					FIXED

	A6						20,000,000.00					20,000,000.00					139,263.35			0.00			0.00				19,860,736.65				100,000.00					0.00			6.00000000%
	86359AFP3													1000.000000000			6.963167500			0.000000000			0.000000000				993.036832500					5.000000000				0.000000000					FIXED

	A7						20,000,000.00					20,000,000.00					131,947.93			0.00			0.00				19,868,052.07				100,000.00					0.00			6.00000000%
	86359AFQ1													1000.000000000			6.597396500			0.000000000			0.000000000				993.402603500					5.000000000				0.000000000					FIXED

	A8						100,000,000.00					100,000,000.00					1,022,233.70			0.00			0.00				98,977,766.30				270,833.33					0.00			3.25000000%
	86359AFR9													1000.000000000			10.222337000			0.000000000			0.000000000				989.777663000					2.708333300				0.000000000					FIXED

	A9						26,848,000.00					26,848,000.00					8,693,433.21			0.00			0.00				18,154,566.79				325,532.00					0.00			14.55000000%
	86359AFS7													1000.000000000			323.801892506			0.000000000			0.000000000				676.198107494					12.125000000				0.000000000					15.810000000%

	A10						24,681,000.00					24,681,000.00					0.00			0.00			123,405.00				24,804,405.00				177,393.11					0.00			14.62492306%
	86359AFT5													1000.000000000			0.000000000			0.000000000			5.000000000				1005.000000000					7.187436084				0.000000000					FIXED

	A11						40,000.00					40,000.00					0.00			0.00			200.00				40,200.00				0.00					0.00			6.00000000%
	86359AFU2													1000.000000000			0.000000000			0.000000000			5.000000000				1005.000000000					0.000000000				0.000000000					FIXED

	A12						57,211,961.00				N	57,211,961.00					0.00			0.00			0.00				56,635,378.64				286,059.81					0.00			6.00000000%
	86359AFV0													1000.000000000			0.000000000			0.000000000			0.000000000				989.921996206					5.000000087				0.000000000					FIXED

	A13						56,432,000.00					56,432,000.00					467,815.39			0.00			0.00				55,964,184.61				282,160.00					0.00			6.00000000%
	86359AFW8													1000.000000000			8.289895627			0.000000000			0.000000000				991.710104373					5.000000000				0.000000000					FIXED

	A14						1,000,000.00					1,000,000.00					65,324.82			0.00			0.00				934,675.18				5,000.00					0.00			6.00000000%
	86359AFX6													1000.000000000			65.324820000			0.000000000			0.000000000				934.675180000					5.000000000				0.000000000					FIXED

	A15						1,044,000.00					1,044,000.00					0.00			0.00			0.00				1,044,000.00				4,567.50					0.00			5.25000000%
	86359AFY4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.375000000				0.000000000					FIXED

	AP						696,754.00					696,754.00					833.34			0.00			0.00				695,920.66				0.00					0.00			0.00000000%
	86359AFZ1													1000.000000000			1.196031885			0.000000000			0.000000000				998.803968115					0.000000000				0.000000000					FIXED

	AX						57,996,125.00				N	57,996,125.00					0.00			0.00			0.00				53,781,752.39				289,980.63					0.00			6.00000000%
	86359AGA5													1000.000000000			0.000000000			0.000000000			0.000000000				927.333548405					5.000000086				0.000000000					FIXED

	PAX						3,277,773.00				N	3,277,773.00					0.00			0.00			0.00				3,275,267.60				16,388.87					0.00			6.00000000%
	86359AGB3													1000.000000000			0.000000000			0.000000000			0.000000000				999.235639564					5.000001525				0.000000000					FIXED

	B1						10,036,000.00					10,036,000.00					9,222.66			0.00			0.00				10,026,777.34				50,180.00					0.00			6.00000000%
	86359AGC1													1000.000000000			0.918957752			0.000000000			0.000000000				999.081042248					5.000000000				0.000000000					FIXED

	B2						3,649,000.00					3,649,000.00					3,353.28			0.00			0.00				3,645,646.72				18,245.00					0.00			6.00000000%
	86359AGD9													1000.000000000			0.918958619			0.000000000			0.000000000				999.081041381					5.000000000				0.000000000					FIXED

	B3						2,737,000.00					2,737,000.00					2,515.19			0.00			0.00				2,734,484.81				13,685.00					0.00			6.00000000%
	86359AGE7													1000.000000000			0.918958714			0.000000000			0.000000000				999.081041286					5.000000000				0.000000000					FIXED

	B4						912,000.00					912,000.00					838.09			0.00			0.00				911,161.91				4,560.00					0.00			6.00000000%
	86359AEX7/U85985KB1													1000.000000000			0.918958333			0.000000000			0.000000000				999.081041667					5.000000000				0.000000000					FIXED

	B5						1,216,000.00					1,216,000.00					1,117.45			0.00			0.00				1,214,882.55				6,080.00					0.00			6.00000000%
	86359AEY5/U85985KC9													1000.000000000			0.918955592			0.000000000			0.000000000				999.081044408					5.000000000				0.000000000					FIXED

	B6						1,218,316.00					1,218,316.00					1,119.58			0.00			0.00				1,217,196.42				6,091.58					0.00			6.00000000%
	86359AEZ2/U85985KD7													1000.000000000			0.918956987			0.000000000			0.000000000				999.081043013					5.000000000				0.000000000					FIXED

	R						100.00					100.00					100.00			0.00			0.00				0.00				0.50					0.00			6.00000000%
	86359AGF4													1000.000000000			1000.000000000			0.000000000			0.000000000				0.000000000					5.000000000				0.000000000					FIXED



		TOTAL			608,233,170.00								608,233,170.00				38,538,546.07			0.00			123,605.00				569,818,228.93				3,220,446.58					0.00

																										TOTAL P&I PAYMENT				41,758,992.65


	E			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSJ999						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000

	P			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSK000						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
12/22/2002 - 10:18 (J974-K005) 2002 LASALLE BANK N.A.																	PAGE 2 OF 11





		ABN AMRO

		LASALLE BANK	N.A.
	*STRUCTURED ASSET SECURITIES CORPORATION*
	*MORTGAGE PASS-THROUGH CERTIFICATES*																									STATEMENT DATE:					12/26/2002
																									PAYMENT DATE:								12/26/2002
					*SERIES 2002 - 24*																									PRIOR PAYMENT:							N/A
																									NEXT PAYMENT:								01/27/2003
																									RECORD DATE:								11/29/2002
					*ABN AMRO ACCT: 67-9117-80-4*


*CASH RECONCILIATION SUMMARY*



				INTEREST SUMMARY								PRINCIPAL SUMMARY																				SERVICING FEE SUMMARY
				CURRENT SCHEDULED INTEREST		759,546.12				SCHEDULED PRINCIPAL:
				LESS DEFERRED INTEREST		0.00				CURRENT SCHEDULED PRINCIPAL							122,537.20										CURRENT SERVICING FEES									27,753.91
				LESS PPIS REDUCING SCHEDULED INT		0.00																					PLUS FEES ADVANCED FOR PPIS									0.00
										ADVANCED SCHEDULED PRINCIPAL							436,535.01										LESS REDUCTION FOR PPIS									0.00
				PLUS GROSS ADVANCE INTEREST		2,612,259.37				SCHEDULED PRINCIPAL										559,072.21
				LESS ASER INTEREST ADV REDUCTION					0.00																		PLUS DELINQUENT SERVICING FEES									99,022.48
				LESS OTHER INTEREST NOT ADVANCED		0.00				UNSCHEDULED PRINCIPAL:
				LESS OTHER ADJUSTMENT		0.00				CURTAILMENTS							83,231.14											TOTAL SERVICING FEES									126,776.39
										PREPAYMENTS IN FULL							37,772,637.71
				TOTAL		3,371,805.49
				UNSCHEDULED INTEREST:						LIQUIDATION PROCEEDS							0.00
										REPURCHASE PROCEEDS							0.00
				PREPAYMENT PENALTIES		0.00
				YIELD MAINTENANCE PENALTIES		0.00				OTHER PRINCIPAL PROCEEDS							0.00
				OTHER INTEREST PROCEEDS		0.00				TOTAL UNSCHEDULED PRINCIPAL											37,855,868.85
				TOTAL		0.00				REMITTANCE PRINCIPAL							38,414,941.06

				LESS FEE PAID TO SERVICER		(27,753.91)					REMITTANCE P&I DUE TRUST								41,758,992.64
				LESS FEE STRIPS PAID BY SERVICER		0.00
											REMITTANCE P&I DUE CERTS							41,758,992.64
				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				608,233,170.69									1,449				REDUCED BY PPIE									0.00
				INTEREST DUE SERV ON ADVANCES		0.00				SCHEDULED PRINCIPAL				559,072.21													REDUCED BY SHORTFALLS IN FEES									0.00
				NON RECOVERABLE ADVANCES		0.00				UNSCHEDULED PRINCIPAL				37,855,868.85								84					REDUCED BY OTHER AMOUNTS									0.00
				MISC. FEES & EXPENSES		0.00				DEFERRED INTEREST				0.00
										LIQUIDATIONS				0.00								0					PPIS REDUCING SCHEDULED INTEREST									0.00
																									PPIS REDUCING SERVICING FEE									0.00
				TOTAL UNSCHEDULED FEES & EXPENSES		0.00				REPURCHASES				0.00								0
				TOTAL INTEREST DUE TRUST		3,344,051.58				ENDING POOL					569,818,229.63							1,365						PPIS DUE CERTIFICATE									0.00
				LESS FEES & EXPENSES PAID BY/TO TRUST																										ADVANCE SUMMARY (ADVANCE MADE BY SERVICER)
																									PRINCIPAL			INTEREST
				TRUSTEE FEE		0.00
				FEE STRIPS		0.00																							PRIOR OUTSTANDING					0.00							0.00
				MISC. FEES		0.00
				INTEREST RESERVE WITHHOLDING		0.00																							PLUS CURRENT PERIOD					436,535.01					2,612,259.37
				PLUS INTEREST RESERVE DEPOSIT		0.00																							LESS RECOVERED					0.00						0.00
				TOTAL				0.00																					LESS NON RECOVERED					0.00						0.00
																									ENDING OUTSTANDING			436,535.01							2,612,259.37
				TOTAL INTEREST DUE CERTS		3,344,051.58


		12/22/2002 - 10:18 (J974-K005) 2002 LASALLE BANK N.A.																																				PAGE 5 OF 11





	ABN AMRO

	LASALLE BANK		N.A.

					*STRUCTURED ASSET SECURITIES CORPORATION*

															*MORTGAGE PASS-THROUGH CERTIFICATES*																																	STATEMENT DATE:					12/26/2002
																																																PAYMENT DATE:					12/26/2002
															*SERIES 2002 - 24*
																																																PRIOR PAYMENT:						N/A
																																NEXT PAYMENT:											01/27/2003
																																RECORD DATE:												11/29/2002


															*ABN AMRO ACCT: 67-9117-80-4*
															*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	3.150000000%							211,428.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00					211,428.00			211,428.00		0.00		0.00	0.00%	0.00%
		A2					30/360		30	4.500000000%							589,271.25						0.00					0.00					0.00						0.00			0.00				0.00				0.00					589,271.25			589,271.25		0.00		0.00	0.00%	0.00%
		A3					30/360		30	5.250000000%							207,970.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00					207,970.00			207,970.00		0.00		0.00	0.00%	0.00%
		A4					30/360		30	5.250000000%							52,500.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00					52,500.00			52,500.00		0.00		0.00	0.00%	0.00%
		A5					30/360		30	6.000000000%							202,520.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00					202,520.00			202,520.00		0.00		0.00	0.00%	0.00%
		A6					30/360		30	6.000000000%							100,000.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00					100,000.00			100,000.00		0.00		0.00	0.00%	0.00%
		A7					30/360		30	6.000000000%							100,000.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00					100,000.00			100,000.00		0.00		0.00	0.00%	0.00%
		A8					30/360		30	3.250000000%							270,833.33						0.00					0.00					0.00						0.00			0.00				0.00				0.00					270,833.33			270,833.33		0.00		0.00	0.00%	0.00%
		A9					30/360		30	14.550000000%							325,532.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00					325,532.00			325,532.00		0.00		0.00	0.00%	0.00%
		A10					30/360		30	14.624923058%							300,798.11						0.00					123,405.00					0.00						0.00			0.00				0.00				0.00					177,393.11			177,393.11		0.00		0.00	0.00%	0.00%
		A11					30/360		30	6.000000000%							200.00						0.00					200.00					0.00						0.00			0.00				0.00				0.00					0.00			0.00		0.00		0.00	0.00%	0.00%
		A12					30/360		30	6.000000000%							286,059.81						0.00					0.00					0.00						0.00			0.00				0.00				0.00					286,059.81			286,059.81		0.00		0.00	0.00%	0.00%
		A13					30/360		30	6.000000000%							282,160.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00					282,160.00			282,160.00		0.00		0.00	0.00%	0.00%
		A14					30/360		30	6.000000000%							5,000.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00					5,000.00			5,000.00		0.00		0.00	0.00%	0.00%
		A15					30/360		30	5.250000000%							4,567.50						0.00					0.00					0.00						0.00			0.00				0.00				0.00					4,567.50			4,567.50		0.00		0.00	0.00%	0.00%
		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%	0.00%
		AX					30/360		30	6.000000000%							289,980.63						0.00					0.00					0.00						0.00			0.00				0.00				0.00					289,980.63			289,980.63		0.00		0.00	NA	NA
		PAX					30/360		30	6.000000000%							16,388.87						0.00					0.00					0.00						0.00			0.00				0.00				0.00					16,388.87			16,388.87		0.00		0.00	NA	NA
		B1					30/360		30	6.000000000%							50,180.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00					50,180.00			50,180.00		0.00		0.00	0.00%	0.00%
		B2					30/360		30	6.000000000%							18,245.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00					18,245.00			18,245.00		0.00		0.00	0.00%	0.00%
		B3					30/360		30	6.000000000%							13,685.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00					13,685.00			13,685.00		0.00		0.00	0.00%	0.00%
		B4					30/360		30	6.000000000%							4,560.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00					4,560.00			4,560.00		0.00		0.00	0.00%	0.00%
		B5					30/360		30	6.000000000%							6,080.00						0.00					0.00					0.00						0.00			0.00				0.00				0.00					6,080.00			6,080.00		0.00		0.00	0.00%	0.00%
		B6					30/360		30	6.000000000%							6,091.58						0.00					0.00					0.00						0.00			0.00				0.00				0.00					6,091.58			6,091.58		0.00		0.00	0.00%	0.00%
		R					30/360		30	6.000000000%							0.50						0.00					0.00					0.00						0.00			0.00				0.00				0.00					0.50			0.50		0.00		0.00	0.00%	0.00%
		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				0.00				0.00					0.00			0.00		0.00		0.00	NA	NA
																3,344,051.58						0.00					123,605.00						0.00				0.00					0.00			0.00						0.00				3,220,446.58		3,220,446.58			0.00		0.00

	(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(3) WHERE APPLICABLE.
	(4) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																PAGE 6 OF 11
	12/22/2002 - 10:18 (J974-K005) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

12/26/2002

SERIES 2002 - 24

PAYMENT DATE:

12/26/2002

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

01/27/2003

RECORD DATE:

11/29/2002

ABN AMRO ACCT: 67-9117-80-4

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

6,143,155.00

0.00

6,143,155.00

12,164,663.00

0.00

12,164,663.00

130,955.00

0.00

130,955.00

TOTAL

NUMBER OF PAYOFFS:

AGGREGATE PAYOFF AMOUNTS:

37,772,637.71

NUMBER OF CURTAILMENTS:

207

AGGREGATE CURTAILMENT AMOUNTS:

83,231.14

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

12/22/2002 - 10:18 (J974-K005) 2002 LASALLE BANK N.A.

PAGE 7 OF 11





		ABN AMRO

		LASALLE BANK		N.A.
		*STRUCTURED ASSET SECURITIES CORPORATION*

																																	STATEMENT DATE:							12/26/2002
												*MORTGAGE PASS-THROUGH CERTIFICATES*																															PAYMENT DATE:							12/26/2002
																																											*SERIES 2002 - 24*
												PRIOR PAYMENT:									N/A
																																	NEXT PAYMENT:								01/27/2003
																																	RECORD DATE:									11/29/2002

												*ABN AMRO ACCT: 67-9117-80-4*

												*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


					12/26/02		1		750,720						0	0				0		0			0	0				0	0			0			0				0		0					0			0
						0.07%				0.13%			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
				12/22/2002 - 10:18 (J974-K005) 2002 LASALLE BANK N.A.																																											PAGE 8 OF 11

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

12/26/2002

PAYMENT DATE:

12/26/2002

SERIES 2002 - 24

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

01/27/2003

RECORD DATE:

11/29/2002

ABN AMRO ACCT: 67-9117-80-4

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

# AMOUNT

# BALANCE

# AMOUNT

LIFE

AMORT

COUPON REMIT

12/26/02

1,365

569,818,230

37,772,638

346

348

6.85%

6.60%

94.20%

93.69%

5.80%

6.21%

0.00%

(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.

PAGE 9 OF 11

12/22/2002 - 10:18 (J974-K005) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

12/26/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

12/26/2002

SERIES 2002 - 24

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

01/27/2003

RECORD DATE:

11/29/2002

ABN AMRO ACCT: 67-9117-80-4

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

12/22/2002 - 10:18 (J974-K005) 2002 LASALLE BANK N.A.

PAGE 10 OF 11

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

12/26/2002

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

12/26/2002

SERIES 2002 - 24

PRIOR PAYMENT:

N/A

NEXT PAYMENT:

01/27/2003

RECORD DATE:

11/29/2002

ABN AMRO ACCT: 67-9117-80-4

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..

12/22/2002 - 10:18 (J974-K005) 2002 LASALLE BANK N.A.

PAGE 11 OF 11

STRUCTURED ASSET SEC CORP MORT PASS THR CERT SER 2002-24 8-K