8-K 1 sasc0217_200301.htm MONTHLY DISTRIBUTION STATEMENTS SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

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

Date of Report: January 27, 2003
(Date of earliest event reported)

Structured Asset Securities Corporation
(as Depositor under the Trust Agreement, dated as of August 1, 2002,
providing for the issuance of Mortgage Pass-Through Certificates,
Series 2002-17)

Structured Asset Securities Corporation
(Exact name of registrant as specified in 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 2002-17,
which was made on January 27, 2003.

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

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to Section 4.03 of the
Trust Agreement for distribution on January 27, 2003.

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

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

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

Date: January 29, 2003

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

1101/2527/~~2002~~2003

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1101/2527/~~2002~~2003

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2002-17

PRIOR PAYMENT:

1012/2526/2002

NEXT PAYMENT:

1202/2625/~~2002~~2003

RECORD DATE:

1012/31/2002

ABN AMRO ACCT: 67-9076-20-8

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

CHRISTOPHER LEWIS (312) 904-7992

HUNG HUYNH 714-238-6716

CHRISTOPHER.LEWIS@ABNAMRO.COM

HUNG.B.HUYNH@ABNAMRO.COM

PAGE(S)

ISSUE ID:

SASC0217

CLOSING DATE:

8/30/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

9/25/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

8/3025/2032

SASC0217_200211_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

SASC0217_200301_3.ZIP

OTHER RELATED INFORMATION

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 8

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 9-10

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 11

MODIFIED LOAN DETAIL

PAGE 12

REALIZED LOSS DETAIL

PAGE 13

PARTIES TO THE TRANSACTION

DEPOSITOR: STRUCTURED ASSET SECURITIES CORPORATION

UNDERWRITER: LEHMAN BROTHERS INC./LEHMAN CAPITAL

MASTER SERVICER: AURORA LOAN SERVICES, INC.

SPECIAL SERVICER: AURORA LOAN SERVICES, INC.

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

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

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

11/25/2002 - 14:22 (I882-I905, I935-I940) 2002 LASALLE BANK N.A.

PAGE 1 OF 13

01/23/2003 - 06:24 (I882-I905, I935-I940) 2003 LASALLE BANK N.A.

PAGE 1 OF 13

	ABN AMRO
	LASALLE BANK		N.A.
STRUCTURED ASSET SECURITIES CORPORATION
										MORTGAGE PASS-THROUGH CERTIFICATES																										STATEMENT DATE:								1101/2527/~~2002~~2003
										SERIES 2002-17																										PAYMENT DATE:					1101/2527/~~2002~~2003
WAC:						7.~~175511~~163642%																														PRIOR PAYMENT:						1012/2526/2002
																																				NEXT PAYMENT:							1202/2625/~~2002~~2003
WAMM:						~~287~~286
																																				RECORD DATE:								1012/31/2002
CURRENT INDEX:						1.~~830000~~420000%
NEXT INDEX:						1.~~380000~~352500%				REMIC IV
										ABN AMRO ACCT: 67-9076-20-8
									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						72,809,000.00					7066,~~243~~551,~~808~~995.5444					1,~~855~~910,~~343~~876.1177			0.00			0.00				6864,~~388~~641,~~465~~118.4367				~~307~~291,~~316~~164.6698				0.00			5.25000000%
	86358R6G7													~~964~~914.~~768209150~~062759274			2526.~~482331992~~245062698			0.000000000			0.000000000				~~939~~887.~~285877158~~817696576					43.~~220860883~~999024571			0.000000000					FIXED
	1-A2						15,000,000.00					1411,~~077~~600,~~166~~074.2163					1,~~146~~384,~~878~~108.0573			0.00			0.00				1210,~~930~~215,~~288~~965.1690				6755,~~453~~583.0969				0.00			5.75000000%
	86358R6H5													~~938~~773.~~477747333~~338308667			7692.~~458536667~~273915333			0.000000000			0.000000000				~~862~~681.~~019210667~~064393333					43.~~496872667~~705579333			0.000000000					FIXED
	1-A3						111,150,000.00					~~106~~99,~~800~~276,~~198~~137.5619					34,~~673~~006,~~464~~608.0390			0.00			0.00				~~103~~95,~~126~~269,~~734~~528.5329				~~534~~496,~~000~~380.9969				0.00			6.00000000%
	86358R6J1													~~960~~893.~~865484121~~172624291			3336.~~049608907~~046863698			0.000000000			0.000000000				~~927~~857.~~815875214~~125760594					4.~~804327395~~465863158			0.000000000					FIXED
	1-A4						48,041,000.00					4643,~~212~~185,~~601~~430.2794					1,~~487~~601,~~568~~980.2294			0.00			0.00				4441,~~725~~583,~~033~~450.0501				9170,~~654~~896.9908				0.00			21.~~38000000~~97000000%
	86358R6K8													~~961~~898.~~940868633~~928643034			3033.~~964555692~~346119773			0.000000000			0.000000000				~~930~~865.~~976312941~~582523470					1.~~907849337~~475741138			0.000000000					1.~~930000000~~902500000%
	1-A5						48,041,000.00				N	4643,~~212~~185,~~601~~430.2693					0.00			0.00			0.00				4441,~~725~~583,~~033~~450.0500				235,~~684~~000.2772				0.00			6.~~12000000~~53000000%
	86358R6L6													~~961~~898.~~940868425~~928642826			0.000000000			0.000000000			0.000000000				~~930~~865.~~976312941~~582523261					4.~~905898503~~891670032			0.000000000					6.~~570000000~~597500000%
	1-A6						8,541,000.00					8,541,000.00					0.00			0.00			0.00				8,541,000.00				44,484.38				0.00			6.25000000%
	86358R6M4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.208333919			0.000000000					FIXED
	1-A7						30,000,000.00					30,000,000.00					0.00			0.00			0.00				30,000,000.00				156,250.00				0.00			6.25000000%
	86358R6N2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.208333333			0.000000000					FIXED
	1-AP						1,120,031.00					1,~~094~~075,~~731~~899.5711					1657,~~244~~143.7716			0.00			0.00				1,~~078~~018,~~486~~755.8095				0.00				0.00			N/A
	86358R6P7													~~977~~960.~~411848422~~597617387			1451.~~503857483~~019266431			0.000000000			0.000000000				~~962~~909.~~907990940~~578350956					0.000000000			0.000000000
	1-AX						34,449,085.00				N	3229,~~503~~513,~~670~~494.9347					0.00			0.00			0.00				3128,~~076~~090,~~570~~271.4731				~~169~~153,~~289~~716.9512				0.00			6.25000000%
	86358R6Q5													~~943~~856.~~527844934~~727964473			0.000000000			0.000000000			0.000000000				~~902~~815.~~101477296~~414148445					4.~~914207446~~462124901			0.000000000					FIXED
	1-PAX						7,706,213.00				N	7,~~695~~640,~~214~~858.9178					0.00			0.00			0.00				7,~~690~~598,~~599~~027.9490				4039,~~079~~796.2414				0.00			6.25000000%
	86358R6R3													~~998~~991.~~572828184~~519281909			0.000000000			0.000000000			0.000000000				~~997~~985.~~973964644~~961314591					5.~~200899586~~164162994			0.000000000					FIXED
	2-A1						50,000,000.00					4948,~~151~~242,~~935~~812.4027					~~447~~476,~~028~~949.9164			0.00			0.00				4847,~~704~~765,~~906~~862.4963				~~169~~166,~~983~~839.7873				0.00			4.15000000%
	86358R6S1													~~983~~964.~~038708000~~856245400			89.~~940578200~~538992800			0.000000000			0.000000000				~~974~~955.~~098129800~~317252600					3.~~399675600~~336794600			0.000000000					FIXED
	2-A2						45,421,000.00					4443,~~650~~824,~~601~~735.1550					~~406~~433,~~090~~270.0160			0.00			0.00				4443,~~244~~391,~~511~~464.1490				~~171~~167,~~160~~994.6482				0.00			4.60000000%
	86358R6T9													~~983~~964.~~038707866~~856244909			89.~~940578367~~538992977			0.000000000			0.000000000				~~974~~955.~~098129500~~317251932					3.~~768315097~~698615618			0.000000000					FIXED
	2-A3						24,726,739.00				N	2423,~~209~~468,~~123~~632.5570					0.00			0.00			0.00				23,~~818~~106,~~546~~514.6669				~~116~~112,~~002~~453.0587				0.00			5.75000000%
	86358R6U6													~~979~~949.~~066570404~~119602872			0.000000000			0.000000000			0.000000000				~~963~~934.~~270840526~~474808425					4.~~691360636~~547864965			0.000000000					FIXED
	2-A4						15,000,000.00					138,~~056~~110,~~927~~524.6317					2,~~838~~190,~~354~~472.6195			0.00			0.00				105,~~218~~920,~~573~~051.0222				6238,~~564~~862.4493				0.00			5.75000000%
	86358R6V4													~~870~~540.~~461842000~~701611333			~~189~~146.~~223640667~~031530000			0.000000000			0.000000000				~~681~~394.~~238201333~~670081333					42.~~170962667~~590862000			0.000000000					FIXED
	2-A5						49,723,000.00					4636,~~055~~788,~~862~~462.3779					54,~~317~~103,~~836~~989.7956			0.00			0.00				4032,~~738~~684,~~025~~473.5823				~~213~~170,~~008~~146.3664				0.00			5.55000000%
	86358R6W2													~~926~~739.~~248665004~~868125214			~~106~~82.~~949234559~~537046437			0.000000000			0.000000000				~~819~~657.~~299430445~~331078776					43.~~283900006~~421890071			0.000000000					FIXED
	2-A6						1,000,000.00					1,~~009~~019,~~606~~304.3088					0.00			0.00			4,~~837~~884.7017				1,~~014~~024,~~444~~189.0005				0.00				0.00			5.75000000%
	86358R6X0													~~1009~~1019.~~606300000~~304880000			0.000000000			0.000000000			4.~~837700000~~884170000				~~1014~~1024.~~444000000~~189050000					0.000000000			0.000000000					FIXED
	2-AP						383,162.00					~~378~~374,~~567~~099.5722					21,~~868~~697.7362			0.00			0.00				~~375~~372,~~698~~401.8460				0.00				0.00			N/A
	86358R6Y8													~~988~~976.~~009171056~~347393531			74.~~486989837~~430554178			0.000000000			0.000000000				~~980~~971.~~522181218~~916839353					0.000000000			0.000000000
	2-AX						22,846,725.00				N	2119,~~985~~786,~~332~~676.4081					0.00			0.00			0.00				2018,~~618~~777,~~448~~200.4139				~~105~~94,~~346~~811.3816				0.00			5.75000000%
	86358R6Z5													~~962~~866.~~296889379~~061845188			0.000000000			0.000000000			0.000000000				~~902~~821.~~468446134~~877113241					4.~~611005735~~149879687			0.000000000					FIXED
	B1						10,793,000.00					10,~~754~~715,~~610~~532.0976					19,~~415~~791.9989			0.00			0.00				10,~~735~~695,~~194~~740.1087				54,~~404~~213.6617				0.00			6.~~07047476~~07116813%
	86358R7A9													~~996~~992.~~443073288~~822455295			1.~~798942833~~833770963			0.000000000			0.000000000				~~994~~990.~~644130455~~988684332					5.~~040735662~~022993607			0.000000000					6.~~074055692~~074303299%
	B2						3,754,000.00					3,~~740~~727,~~647~~055.3050					6,~~753~~883.2398			0.00			0.00				3,~~733~~720,~~894~~171.0752				18,~~922~~856.9232				0.00			6.~~07047476~~07116813%
	86358R7B7													~~996~~992.~~443074054~~822456047			1.~~798942461~~833771977			0.000000000			0.000000000				~~994~~990.~~644131593~~988684070					5.~~040735216~~022994140			0.000000000					6.~~074055692~~074303299%
	B3						2,815,000.00					2,~~804~~794,~~987~~795.2622					5,~~064~~162.0207			0.00			0.00				2,~~799~~789,~~923~~633.2415				14,~~189~~139.6773				0.00			6.~~07047476~~07116813%
	86358R7C5													~~996~~992.~~443076377~~822458259			1.~~798941385~~833772647			0.000000000			0.000000000				~~994~~990.~~644134991~~988685613					5.~~040735346~~022994671			0.000000000					6.~~074055692~~074303299%
	B4						1,172,000.00					1,~~167~~163,~~831~~587.2993					2,~~108~~149.3618			0.00			0.00				1,~~165~~161,~~722~~438.9375				5,~~907~~886.7495				0.00			6.~~07047476~~07116813%
	86358R7E1/U8599KAM4													~~996~~992.~~443080205~~822465870			1.~~798941980~~833771331			0.000000000			0.000000000				~~994~~990.~~644138225~~988694539					5.~~040733788~~022994881			0.000000000					6.~~074055692~~074303299%
	B5						1,407,000.00					1,~~401~~396,~~995~~901.4120					2,~~531~~580.1112			0.00			0.00				1,~~399~~394,~~464~~321.3008				7,~~092~~067.3135				0.00			6.~~07047476~~07116813%
	86358R7F8/U8599KAN2													~~996~~992.~~443077470~~822459133			1.~~798941009~~833773987			0.000000000			0.000000000				~~994~~990.~~644136461~~988685146					5.~~040732054~~022992182			0.000000000					6.~~074055692~~074303299%
	B6						1,178,117.84					1,~~173~~169,~~927~~661.3684					2,~~119~~160.3740			0.00			0.00				1,~~171~~167,~~807~~501.9944				5,~~938~~917.5868				0.00			6.~~07047476~~07116813%
	86358R7G6/U8599KAP7													~~996~~992.~~443072282~~822449747			1.~~798945681~~833772418			0.000000000			0.000000000				~~994~~990.~~644126601~~988677330					5.~~040735144~~022994983			0.000000000					6.~~074055692~~074303299%
	RI						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00			N/A
	9ABSI937													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
	9ABSI9370													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
	RII						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00			N/A
	9ABSI938													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
	9ABSI9388													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
	RIII						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00			N/A
	9ABSI939													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
	9ABSI9396													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
	RIV						100.00					0.00					0.00			0.00			0.00				0.00				3.4121				3.4121			6.25000000%
	9ABSI940													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					34.100000000			34.100000000					FIXED
	9ABSI9404													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					32.100000000			32.100000000					FIXED
		TOTAL			469,307,410.84								~~452~~419,~~317~~558,~~005~~010.2859				1716,~~229~~205,~~669~~826.3151			0.00			4,~~837~~884.7017				~~435~~403,~~092~~357,~~173~~068.6726				2,~~590~~400,~~738~~466.5136				3.4121
																										TOTAL P&I PAYMENT				1918,~~820~~606,~~407~~292.8287

	P			0.00	0.00			0.00	0.00	0.00		0.00		041,051.0077		041,051.0077		N/A
	9ABSI935						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
	E			0.00	0.00			0.00	0.00	0.00		0.00		0.00		0.00		N/A
	9ABSI936						0.000000000	0.000000000	0.000000000	0.000000000		0.000000000			0.000000000	0.000000000
	9ABSI9362						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		041,051.0077		041,051.0077
											TOTAL P&I PAYMENT		041,051.0077
NOTES: (1) N DENOTES NOTIONAL BALANCE NOT INCLUDED IN TOTAL (2) ACCRUED INTEREST PLUS/MINUS INTEREST ADJUSTMENT MINUS DEFERRED INTEREST EQUALS INTEREST PAYMENT (3) ESTIMATED. * DENOTES CONTROLLING CLASS
11/25/2002 - 14:22 (I882-I905, I935-I940) 2002 LASALLE BANK N.A.																	PAGE 2 OF 13
01/23/2003 - 06:24 (I882-I905, I935-I940) 2003 LASALLE BANK N.A.																	PAGE 2 OF 13

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

1101/2527/~~2002~~2003

PAYMENT DATE:

1101/2527/~~2002~~2003

SERIES 2002-17

PRIOR PAYMENT:

1012/2526/2002

NEXT PAYMENT:

1202/2625/~~2002~~2003

RECORD DATE:

1012/31/2002

ABN AMRO ACCT: 67-9076-20-8

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

PRINCIPAL SUMMARY

SERVICING FEE SUMMARY

CURRENT SCHEDULED INTEREST

~~588~~572,~~829~~660.3341

SCHEDULED PRINCIPAL:

LESS DEFERRED INTEREST

0.00

CURRENT SCHEDULED PRINCIPAL

~~203~~193,~~945~~212.8905

CURRENT SERVICING FEES

2422,~~245~~145.8594

LESS PPIS REDUCING SCHEDULED INT

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

~~611~~569,~~404~~187.1425

LESS REDUCTION FOR PPIS

0.00

PLUS GROSS ADVANCE INTEREST

21,~~030~~854,~~992~~836.7503

SCHEDULED PRINCIPAL

~~815~~762,~~350~~399.0330

LESS ASER INTEREST ADV REDUCTION

0.00

PLUS DELINQUENT SERVICING FEES

8477,~~849~~139.2781

LESS OTHER INTEREST NOT ADVANCED

0.00

UNSCHEDULED PRINCIPAL:

LESS OTHER ADJUSTMENT

0.00

CURTAILMENTS

~~320~~446,~~198~~525.0411

TOTAL SERVICING FEES

~~109~~99,~~095~~285.1375

PREPAYMENTS IN FULL

1614,~~089~~992,~~283~~017.5491

TOTAL

2,~~619~~427,~~822~~496.0843

UNSCHEDULED INTEREST:

LIQUIDATION PROCEEDS

0.00

REPURCHASE PROCEEDS

0.00

PREPAYMENT PENALTIES

041,051.0077

YIELD MAINTENANCE PENALTIES

0.00

OTHER PRINCIPAL PROCEEDS

0.00

OTHER INTEREST PROCEEDS

0.00

TOTAL UNSCHEDULED PRINCIPAL

1615,~~409~~438,~~481~~543.5802

TOTAL

041,051.0077

REMITTANCE PRINCIPAL

1716,~~224~~200,~~831~~942.6132

LESS FEE PAID TO SERVICER

(2422,~~245~~145.8594)

REMITTANCE P&I DUE TRUST

1918,~~820~~647,~~407~~344.8359

LESS FEE STRIPS PAID BY SERVICER

0.00

REMITTANCE P&I DUE CERTS

1918,~~820~~647,~~407~~344.8359

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

~~452~~419,~~317~~558,~~005~~010.2455

1,~~281~~204

REDUCED BY PPIE

0.00

INTEREST DUE SERV ON ADVANCES

0.00

SCHEDULED PRINCIPAL

~~815~~762,~~350~~399.0330

REDUCED BY SHORTFALLS IN FEES

0.00

NON RECOVERABLE ADVANCES

0.00

UNSCHEDULED PRINCIPAL

1615,~~409~~438,~~481~~543.5802

4238

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,~~595~~446,~~576~~402.2227

ENDING POOL

~~435~~403,~~092~~357,~~173~~068.6323

1,~~239~~166

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

~~643~~637,~~482~~791.8180

2,~~184~~135,~~295~~959.1301

MISC. FEES

0.00

INTEREST RESERVE WITHHOLDING

0.00

PLUS CURRENT PERIOD

~~611~~569,~~404~~187.1425

21,~~030~~854,~~992~~836.7503

PLUS INTEREST RESERVE DEPOSIT

0.00

LESS RECOVERED

(~~631~~624,~~032~~498.1887)

(21,~~101~~989,~~196~~905.4354)

TOTAL

0.00

LESS NON RECOVERED

0.00

ENDING OUTSTANDING

~~623~~582,~~854~~480.7718

2,~~114~~000,~~091~~889.4450

TOTAL INTEREST DUE CERTS

2,~~595~~446,~~576~~402.2227

11/25/2002 - 14:22 (I882-I905, I935-I940) 2002 LASALLE BANK N.A.

PAGE 5 OF 13

01/23/2003 - 06:24 (I882-I905, I935-I940) 2003 LASALLE BANK N.A.

PAGE 5 OF 13

	ABN AMRO
	LASALLE BANK		N.A.
					STRUCTURED ASSET SECURITIES CORPORATION
																	MORTGAGE PASS-THROUGH CERTIFICATES																																												STATEMENT DATE:				1101/2527/~~2002~~2003
																																																													PAYMENT DATE:				1101/2527/~~2002~~2003
																	SERIES 2002-17
																																																													PRIOR PAYMENT:					1012/2526/2002
																																																										NEXT PAYMENT:									1202/2625/~~2002~~2003
																																																										RECORD DATE:										1012/31/2002
																	ABN AMRO ACCT: 67-9076-20-8
																	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)
		1-A1					30/360			30	5.250000000%								~~307~~291,~~316~~164.6698						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~307~~291,~~316~~164.6698			~~307~~291,~~316~~164.6698		0.00				0.00				4.50%					45.8319%
		1-A2					30/360			30	5.750000000%								6755,~~453~~583.0969						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6755,~~453~~583.0969			6755,~~453~~583.0969		0.00				0.00				4.50%					45.8319%
		1-A3					30/360			30	6.000000000%								~~534~~496,~~000~~380.9969						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~534~~496,~~000~~380.9969			~~534~~496,~~000~~380.9969		0.00				0.00				4.50%					45.8319%
		1-A4					30/360			30	21.~~380000000~~970000000%								9170,~~654~~896.9908						0.00				0.00				0.00						0.00			0.00			0.00			0.00			9170,~~654~~896.9908			9170,~~654~~896.9908		0.00				0.00				4.50%					45.8319%
		1-A5					30/360			30	6.~~120000000~~530000000%								235,~~684~~000.2772						0.00				0.00				0.00						0.00			0.00			0.00			0.00			235,~~684~~000.2772			235,~~684~~000.2772		0.00				0.00				4.50%					45.8319%
		1-A6					30/360			30	6.250000000%								44,484.38						0.00				0.00				0.00						0.00			0.00			0.00			0.00			44,484.38			44,484.38		0.00				0.00				4.50%					45.8319%
		1-A7					30/360			30	6.250000000%								156,250.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			156,250.00			156,250.00		0.00				0.00				4.50%					45.8319%
		1-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				4.50%					45.8319%
		1-AX					30/360			30	6.250000000%								~~169~~153,~~289~~716.9512						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~169~~153,~~289~~716.9512			~~169~~153,~~289~~716.9512		0.00				0.00				NA					NA
		1-PAX					30/360			30	6.250000000%								4039,~~079~~796.2414						0.00				0.00				0.00						0.00			0.00			0.00			0.00			4039,~~079~~796.2414			4039,~~079~~796.2414		0.00				0.00				NA					NA
		2-A1					30/360			30	4.150000000%								~~169~~166,~~983~~839.7873						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~169~~166,~~983~~839.7873			~~169~~166,~~983~~839.7873		0.00				0.00				4.50%					45.8319%
		2-A2					30/360			30	4.600000000%								~~171~~167,~~160~~994.6482						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~171~~167,~~160~~994.6482			~~171~~167,~~160~~994.6482		0.00				0.00				4.50%					45.8319%
		2-A3					30/360			30	5.750000000%								~~116~~112,~~002~~453.0587						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~116~~112,~~002~~453.0587			~~116~~112,~~002~~453.0587		0.00				0.00				NA					NA
		2-A4					30/360			30	5.750000000%								6238,~~564~~862.4493						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6238,~~564~~862.4493			6238,~~564~~862.4493		0.00				0.00				4.50%					45.8319%
		2-A5					30/360			30	5.550000000%								~~213~~170,~~008~~146.3664						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~213~~170,~~008~~146.3664			~~213~~170,~~008~~146.3664		0.00				0.00				4.50%					45.8319%
		2-A6					30/360			30	5.750000000%								4,~~837~~884.7017						0.00				4,~~837~~884.7017				0.00						0.00			0.00			0.00			0.00			0.00			0.00		0.00				0.00				4.50%					45.8319%
		2-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				4.50%					45.8319%
		2-AX					30/360			30	5.750000000%								~~105~~94,~~346~~811.3816						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~105~~94,~~346~~811.3816			~~105~~94,~~346~~811.3816		0.00				0.00				NA					NA
		B1					30/360			30	6.~~070474765~~071168130%								54,~~404~~213.6617						0.00				0.00				0.00						0.00			0.00			0.00			0.00			54,~~404~~213.6617			54,~~404~~213.6617		0.00				0.00				2.20%					2.3654%
		B2					30/360			30	6.~~070474765~~071168130%								18,~~922~~856.9232						0.00				0.00				0.00						0.00			0.00			0.00			0.00			18,~~922~~856.9232			18,~~922~~856.9232		0.00				0.00				1.40%					1.5061%
		B3					30/360			30	6.~~070474765~~071168130%								14,~~189~~139.6773						0.00				0.00				0.00						0.00			0.00			0.00			0.00			14,~~189~~139.6773			14,~~189~~139.6773		0.00				0.00				0.80%					0.8692%
		B4					30/360			30	6.~~070474765~~071168130%								5,~~907~~886.7495						0.00				0.00				0.00						0.00			0.00			0.00			0.00			5,~~907~~886.7495			5,~~907~~886.7495		0.00				0.00				0.55%					0.5964%
		B5					30/360			30	6.~~070474765~~071168130%								7,~~092~~067.3135						0.00				0.00				0.00						0.00			0.00			0.00			0.00			7,~~092~~067.3135			7,~~092~~067.3135		0.00				0.00				0.25%					0.2729%
		B6					30/360			30	6.~~070474765~~071168130%								5,~~938~~917.5868						0.00				0.00				0.00						0.00			0.00			0.00			0.00			5,~~938~~917.5868			5,~~938~~917.5868		0.00				0.00				0.00%					0.00%
		RIV					30/360			30	N/A								0.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			0.00			3.4121		0.00				0.00				4.50%					45.8319%
		P					30/360			30	0.000000000%								0.00						0.00				0.00				0.00						0.00			0.00			041,051.0077			0.00			041,051.0077			041,051.0077		0.00				0.00				NA					NA
		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
																		2,595,572.80						0.00				4,837.70					0.00				0.00					0.00		0.00					0.00		2,590,735.10		2,590,738.51			0.00				0.00
																		2,405,347.32						0.00				4,884.17					0.00				0.00					0.00		41,051.77					0.00		2,441,514.92		2,441,518.13			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 13
	11/25/2002 - 14:22 (I882-I905, I935-I940) 2002 LASALLE BANK N.A.
	01/23/2003 - 06:24 (I882-I905, I935-I940) 2003 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

1101/2527/~~2002~~2003

SERIES 2002-17

PAYMENT DATE:

1101/2527/~~2002~~2003

PRIOR PAYMENT:

1012/2526/2002

NEXT PAYMENT:

1202/2625/~~2002~~2003

RECORD DATE:

1012/31/2002

ABN AMRO ACCT: 67-9076-20-8

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

5,403,487.00

0.00

5,403,487.00

9,386,148.00

0.00

9,386,148.00

100,000.00

0.00

100,000.00

GROUP I

GROUP II

TOTAL

NUMBER OF PAYOFFS:

2325

1913

4238

AGGREGATE PAYOFF AMOUNTS:

78,~~954~~505,~~643~~930.7144

86,~~134~~486,~~639~~087.8347

1614,~~089~~992,~~283~~017.5491

NUMBER OF CURTAILMENTS:

~~111~~118

8779

~~198~~197

AGGREGATE CURTAILMENT AMOUNTS:

20259,~~834~~596.0234

~~299~~186,~~364~~928.0277

~~320~~446,~~198~~525.0411

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:

~~290~~273,~~457~~698,~~647~~744.1186

~~161~~145,859,~~358~~265.1369

~~452~~419,~~317~~558,~~005~~010.2455

ENDING PRINCIPLE BALANCE:

~~282~~264,~~268~~727,~~227~~939.4602

~~152~~138,~~823~~629,~~946~~129.1721

~~435~~403,~~092~~357,~~173~~068.6323

11/25/2002 - 14:22 (I882-I905, I935-I940) 2002 LASALLE BANK N.A.

PAGE 7 OF 13

01/23/2003 - 06:24 (I882-I905, I935-I940) 2003 LASALLE BANK N.A.

PAGE 7 OF 13

		ABN AMRO
		LASALLE BANK		N.A.
		STRUCTURED ASSET SECURITIES CORPORATION
																																											STATEMENT DATE:					1101/2527/~~2002~~2003
												MORTGAGE PASS-THROUGH CERTIFICATES																															PAYMENT DATE:					1101/2527/~~2002~~2003
																																											SERIES 2002-17
												PRIOR PAYMENT:									1012/2526/2002
																																											NEXT PAYMENT:						1202/2625/~~2002~~2003
																																											RECORD DATE:							1012/31/2002
												ABN AMRO ACCT: 67-9076-20-8
												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		7		3,003,041						1	349,206				0		0			0	0				0	0		0			0			0	0					0		0
					1/27/03		17		6,630,375						4	1,386,638				8		3,796,926			0	0				0	0		0			0			0	0					0		0
						0.56%				0.69%			0.08%				0.08%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
						1.46%				1.64%			0.34%				0.34%			0.69%			0.94%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/02		1		434,800						0	0				0		0			0	0				0	0		0			0			0	0					0		0
					12/26/02		21		8,910,741						4	2,023,466				6		2,603,483			0	0				0	0		0			0			0	0					0		0
						0.08%				0.10%			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%
						1.74%				2.12%			0.33%				0.48%			0.50%			0.62%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					11/25/02		20		7,411,746						7	3,003,041				1		349,206			0	0				0	0		0			0			0	0					0		0
						1.61%				1.70%			0.56%				0.69%			0.08%			0.08%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/02		30		10,453,999						1	434,800				0		0			0	0				0	0		0			0			0	0					0		0
						2.34%				2.31%			0.08%				0.10%			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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				11/25/2002 - 14:22 (I882-I905, I935-I940) 2002 LASALLE BANK N.A.																																								PAGE 8 OF 13
				01/23/2003 - 06:24 (I882-I905, I935-I940) 2003 LASALLE BANK N.A.																																								PAGE 8 OF 13

		ABN AMRO
		LASALLE BANK		N.A.
		STRUCTURED ASSET SECURITIES CORPORATION
																																												STATEMENT DATE:					1101/2527/~~2002~~2003
												MORTGAGE PASS-THROUGH CERTIFICATES																																PAYMENT DATE:					1101/2527/~~2002~~2003
																																												SERIES 2002-17
												PRIOR PAYMENT:									1012/2526/2002
																																												NEXT PAYMENT:						1202/2625/~~2002~~2003
																																												RECORD DATE:							1012/31/2002
												ABN AMRO ACCT: 67-9076-20-8
												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
					1/27/03		16		6,462,249						4	1,386,638				8		3,796,926			0	0				0	0		0			0				0	0					0		0
						2.12%				2.44%			0.53%				0.52%			1.06%			1.43%	0.00%			0.00%	0.00%				0.00%		0.00%				0.00%		0.00%			0.00%				0.00%					0.00%
					12/26/02		17		6,195,953						4	2,023,466				6		2,603,483			0	0				0	0		0			0				0	0					0		0
						2.18%				2.26%			0.51%				0.74%			0.77%			0.95%	0.00%			0.00%	0.00%				0.00%		0.00%				0.00%		0.00%			0.00%				0.00%					0.00%
					11/25/02		16		6,245,306						7	3,003,041				1		349,206			0	0				0	0		0			0				0	0					0		0
						2.00%				2.21%			0.88%				1.06%			0.13%			0.12%	0.00%			0.00%	0.00%				0.00%		0.00%				0.00%		0.00%			0.00%				0.00%					0.00%
					10/25/02		26		9,894,086						1	434,800				0		0			0	0				0	0		0			0				0	0					0		0
						3.16%				3.41%			0.12%				0.15%			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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				11/25/2002 - 14:22 (I882-I905, I935-I940) 2002 LASALLE BANK N.A.																																									PAGE 9 OF 13
				01/23/2003 - 06:24 (I882-I905, I935-I940) 2003 LASALLE BANK N.A.																																									PAGE 9 OF 13

		ABN AMRO
		LASALLE BANK		N.A.
		STRUCTURED ASSET SECURITIES CORPORATION
																																												STATEMENT DATE:					1101/2527/~~2002~~2003
												MORTGAGE PASS-THROUGH CERTIFICATES																																PAYMENT DATE:					1101/2527/~~2002~~2003
																																												SERIES 2002-17
												PRIOR PAYMENT:									1012/2526/2002
																																												NEXT PAYMENT:						1202/2625/~~2002~~2003
																																												RECORD DATE:							1012/31/2002
												ABN AMRO ACCT: 67-9076-20-8
												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
					1/27/03		1		168,126						0	0				0		0			0	0				0	0		0			0				0	0					0		0
						0.24%				0.12%			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%
					12/26/02		4		2,714,788						0	0				0		0			0	0				0	0		0			0				0	0					0		0
						0.94%				1.86%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%				0.00%		0.00%			0.00%				0.00%					0.00%
					11/25/02		4		1,166,441						0	0				0		0			0	0				0	0		0			0				0	0					0		0
						0.91%				0.76%			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		4		559,913						0	0				0		0			0	0				0	0		0			0				0	0					0		0
						0.87%				0.35%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%				0.00%		0.00%			0.00%				0.00%					0.00%
					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%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				11/25/2002 - 14:22 (I882-I905, I935-I940) 2002 LASALLE BANK N.A.																																									PAGE 10 OF 13
				01/23/2003 - 06:24 (I882-I905, I935-I940) 2003 LASALLE BANK N.A.																																									PAGE 10 OF 13

	ABN AMRO
	LASALLE BANK		N.A.
	STRUCTURED ASSET SECURITIES CORPORATION
	MORTGAGE PASS-THROUGH CERTIFICATES																																			STATEMENT DATE:				1101/2527/~~2002~~2003
																																										PAYMENT DATE:				1101/2527/~~2002~~2003
											SERIES 2002-17																															PRIOR PAYMENT:					1012/2526/2002
																																										NEXT PAYMENT:						1202/2625/~~2002~~2003
																																										RECORD DATE:							1012/31/2002
											ABN AMRO ACCT: 67-9076-20-8
											ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
							ENDING POOL (1)							PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)						REALIZED LOSSES (2)							REMAINING TERM						CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT								LIFE		AMORT		COUPON REMIT
				1/27/03		1,166			403,357,068				38		14,992,018				3	41,052			0	0			0			0			0		0					286		287		7.16%					6.88%
					88.40%					85.95%		3.16%				3.57%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				12/26/02		1,204			419,558,011				35		14,553,508				0	0			0	0			0			0			0		0					286		287		7.17%					6.88%
					91.28%					89.40%		2.82%				3.34%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				11/25/02		1,239			435,092,174				42		16,089,284				0	0			0	0			0			0			0		0					287		288		7.18%					6.89%
					93.93%					92.71%		3.28%				3.56%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/25/02		1,281			452,317,005				21		8,785,679				0	0			0	0			0			0			0		0					287		288		7.18%					6.89%
					97.12%					96.38%		1.61%				1.90%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/25/02		1,302			462,263,510				17		6,080,754				0	0			0	0			0			0			0		0					288		288		7.18%					6.89%
					98.71%					98.50%		1.29%				1.30%						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 11 OF 13
			11/25/2002 - 14:22 (I882-I905, I935-I940) 2002 LASALLE BANK N.A.
			01/23/2003 - 06:24 (I882-I905, I935-I940) 2003 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

1101/2527/~~2002~~2003

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1101/2527/~~2002~~2003

SERIES 2002-17

PRIOR PAYMENT:

1012/2526/2002

NEXT PAYMENT:

1202/2625/~~2002~~2003

RECORD DATE:

1012/31/2002

ABN AMRO ACCT: 67-9076-20-8

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

11/25/2002 - 14:22 (I882-I905, I935-I940) 2002 LASALLE BANK N.A.

PAGE 12 OF 13

01/23/2003 - 06:24 (I882-I905, I935-I940) 2003 LASALLE BANK N.A.

PAGE 12 OF 13

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

1101/2527/~~2002~~2003

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1101/2527/~~2002~~2003

SERIES 2002-17

PRIOR PAYMENT:

1012/2526/2002

NEXT PAYMENT:

1202/2625/~~2002~~2003

RECORD DATE:

1012/31/2002

ABN AMRO ACCT: 67-9076-20-8

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..

11/25/2002 - 14:22 (I882-I905, I935-I940) 2002 LASALLE BANK N.A.

PAGE 13 OF 13

01/23/2003 - 06:24 (I882-I905, I935-I940) 2003 LASALLE BANK N.A.

PAGE 13 OF 13

Filing Compare · STRUCTURED ASSET SECURITIES CORP MORT PAS THR CE SE 2002 17