8-K 1 sasc0224_200301.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: January 27, 2003
(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 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 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 29,2003

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

1201/2627/~~2002~~2003

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1201/2627/~~2002~~2003

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2002 - 24

PRIOR PAYMENT:

N12/A26/2002

NEXT PAYMENT:

0102/2725/2003

RECORD DATE:

1112/2931/2002

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

SASC0224_200301_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.

MASTER SERVICER: AURORA LOAN SERVICES, INC.

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

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

01/23/2003 - 06:30 (J974-K004) 2003 LASALLE BANK N.A.

PAGE 1 OF 11

	ABN AMRO
	LASALLE BANK		N.A.
STRUCTURED ASSET SECURITIES CORPORATION
										MORTGAGE PASS-THROUGH CERTIFICATES																										STATEMENT DATE:								1201/2627/~~2002~~2003
										SERIES 2002 - 24																										PAYMENT DATE:					1201/2627/~~2002~~2003
WAC:						6.~~847692~~843593%																														PRIOR PAYMENT:						N12/A26/2002
																																				NEXT PAYMENT:							0102/2725/2003
WAMM:						~~346~~345
																																				RECORD DATE:								1112/2931/2002
CURRENT INDEX:						1.~~800000~~380000%
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					8054,~~544~~463,~~000~~700.0037					2623,~~080~~057,~~299~~396.6307			0.00			0.00				5431,~~463~~406,~~700~~304.3730				~~211~~123,~~428~~904.0092				0.00			32.~~15000000~~73000000%
	86359AFJ7													~~1000~~676.~~000000000~~198107494			~~323~~286.~~801892506~~270809371			0.000000000			0.000000000				~~676~~389.~~198107494~~927298123					21.~~625000000~~538350715			0.000000000					2.730000000%
	A2						157,139,000.00					~~157~~155,~~139~~532,~~000~~672.0019					1,~~606~~713,~~327~~276.8159			0.00			0.00				~~155~~153,~~532~~819,~~672~~395.1960				~~589~~583,~~271~~247.2552				0.00			4.50000000%
	86359AFK4													~~1000~~989.~~000000000~~777663024			10.~~222336976~~902936827			0.000000000			0.000000000				~~989~~978.~~777663024~~874726198					3.~~750000000~~711666232			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~~191,~~000~~199.0036					~~312~~326,~~800~~118.6438			0.00			0.00				4039,~~191~~865,~~199~~080.3697				~~202~~200,~~520~~956.00				0.00			6.00000000%
	86359AFN8													~~1000~~992.~~000000000~~277290144			78.~~722709856~~051510468			0.000000000			0.000000000				~~992~~984.~~277290144~~225779429					54.~~000000000~~961386530			0.000000000					FIXED
	A6						20,000,000.00					2019,~~000~~860,~~000~~736.0065					~~139~~159,~~263~~450.3565			0.00			0.00				19,~~860~~701,~~736~~286.6500				~~100~~99,~~000~~303.0068				0.00			6.00000000%
	86359AFP3													~~1000~~993.~~000000000~~036832500			67.~~963167500~~972532500			0.000000000			0.000000000				~~993~~985.~~036832500~~064300000					54.~~000000000~~965184000			0.000000000					FIXED
	A7						20,000,000.00					2019,~~000~~868,~~000~~052.0007					~~131~~153,~~947~~130.9352			0.00			0.00				19,~~868~~714,~~052~~921.0755				~~100~~99,~~000~~340.0026				0.00			6.00000000%
	86359AFQ1													~~1000~~993.~~000000000~~402603500			67.~~597396500~~656526000			0.000000000			0.000000000				~~993~~985.~~402603500~~746077500					54.~~000000000~~967013000			0.000000000					FIXED
	A8						100,000,000.00					~~100~~98,~~000~~977,~~000~~766.0030					1,~~022~~090,~~233~~293.7068			0.00			0.00				9897,~~977~~887,~~766~~472.3062				~~270~~268,~~833~~064.3378				0.00			3.25000000%
	86359AFR9													~~1000~~989.~~000000000~~777663000			10.~~222337000~~902936800			0.000000000			0.000000000				~~989~~978.~~777663000~~874726200					2.~~708333300~~680647800			0.000000000					FIXED
	A9						26,848,000.00					2618,~~848~~154,~~000~~566.0079					87,~~693~~685,~~433~~798.2169			0.00			0.00				1810,~~154~~468,~~566~~768.7910				~~325~~239,~~532~~186.0042				0.00			1415.~~55000000~~81000000%
	86359AFS7													~~1000~~676.~~000000000~~198107494			~~323~~286.~~801892506~~270809371			0.000000000			0.000000000				~~676~~389.~~198107494~~927298123					128.~~125000000~~908910161			0.000000000					15.810000000%
	A10						24,681,000.00					24,~~681~~804,~~000~~405.00					0.00			0.00			~~123~~124,~~405~~022.0003				24,~~804~~928,~~405~~427.0003				~~177~~175,~~393~~925.1149				0.00			14.~~62492306~~51101221%
	86359AFT5													~~1000~~1005.000000000			0.000000000			0.000000000			5.~~000000000~~025000203				~~1005~~1010.~~000000000~~025000203					7.~~187436084~~127972529			0.000000000					FIXED
	A11						40,000.00					40,~~000~~200.00					0.00			0.00			~~200~~201.00				40,~~200~~401.00				0.00				0.00			6.00000000%
	86359AFU2													~~1000~~1005.000000000			0.000000000			0.000000000			5.~~000000000~~025000000				~~1005~~1010.~~000000000~~025000000					0.000000000			0.000000000					FIXED
	A12						57,211,961.00				N	5756,~~211~~635,~~961~~378.0064					0.00			0.00			0.00				56,~~635~~020,~~378~~406.6490				~~286~~283,~~059~~176.8189				0.00			6.00000000%
	86359AFV0													~~1000~~989.~~000000000~~921996206			0.000000000			0.000000000			0.000000000				~~989~~979.~~921996206~~172989718					54.~~000000087~~949609925			0.000000000					FIXED
	A13						56,432,000.00					5655,~~432~~964,~~000~~184.0061					~~467~~486,~~815~~852.3944			0.00			0.00				55,~~964~~477,~~184~~332.6117				~~282~~279,~~160~~820.0092				0.00			6.00000000%
	86359AFW8													~~1000~~991.~~000000000~~710104373			8.~~289895627~~627240573			0.000000000			0.000000000				~~991~~983.~~710104373~~082863801					54.~~000000000~~958550468			0.000000000					FIXED
	A14						1,000,000.00					1934,~~000,000~~675.0018					6558,~~324~~878.8263			0.00			0.00				~~934~~875,~~675~~796.1855				54,~~000~~673.0038				0.00			6.00000000%
	86359AFX6													~~1000~~934.~~000000000~~675180000			6558.~~324820000~~878630000			0.000000000			0.000000000				~~934~~875.~~675180000~~796550000					54.~~000000000~~673380000			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~~695,~~754~~920.0066					~~833~~836.3495			0.00			0.00				695,~~920~~083.6671				0.00				0.00			0.00000000%
	86359AFZ1													~~1000~~998.~~000000000~~803968115			1.~~196031885~~201213054			0.000000000			0.000000000				~~998~~997.~~803968115~~602755061					0.000000000			0.000000000					FIXED
	AX						57,996,125.00				N	5753,~~996~~781,~~125~~752.0039					0.00			0.00			0.00				5350,~~781~~029,~~752~~404.3992				~~289~~268,~~980~~908.6376				0.00			6.00000000%
	86359AGA5													~~1000~~927.~~000000000~~333548405			0.000000000			0.000000000			0.000000000				~~927~~862.~~333548405~~633579743					54.~~000000086~~636667708			0.000000000					FIXED
	PAX						3,277,773.00				N	3,~~277~~275,~~773~~267.0060					0.00			0.00			0.00				3,~~275~~272,~~267~~724.6021				16,~~388~~376.8734				0.00			6.00000000%
	86359AGB3													~~1000~~999.~~000000000~~235639564			0.000000000			0.000000000			0.000000000				~~999~~998.~~235639564~~459688941					54.~~000001525~~996178808			0.000000000					FIXED
	B1						10,036,000.00					10,~~036~~026,~~000~~777.0034					9,~~222~~267.6694			0.00			0.00				10,~~026~~017,~~777~~509.3440				50,~~180~~133.0089				0.00			6.00000000%
	86359AGC1													~~1000~~999.~~000000000~~081042248			0.~~918957752~~923469510			0.000000000			0.000000000				~~999~~998.~~081042248~~157572738					54.~~000000000~~995405540			0.000000000					FIXED
	B2						3,649,000.00					3,~~649~~645,~~000~~646.0072					3,~~353~~369.2874			0.00			0.00				3,~~645~~642,~~646~~276.7298				18,~~245~~228.0023				0.00			6.00000000%
	86359AGD9													~~1000~~999.~~000000000~~081041381			0.~~918958619~~923469444			0.000000000			0.000000000				~~999~~998.~~081041381~~157571938					54.~~000000000~~995404220			0.000000000					FIXED
	B3						2,737,000.00					2,~~737~~734,~~000~~484.0081					2,~~515~~527.1954			0.00			0.00				2,~~734~~731,~~484~~957.8127				13,~~685~~672.0042				0.00			6.00000000%
	86359AGE7													~~1000~~999.~~000000000~~081041286			0.~~918958714~~923470954			0.000000000			0.000000000				~~999~~998.~~081041286~~157570332					54.~~000000000~~995403727			0.000000000					FIXED
	B4						912,000.00					~~912~~911,~~000~~161.0091					~~838~~842.0920			0.00			0.00				~~911~~910,~~161~~319.9171				4,~~560~~555.0081				0.00			6.00000000%
	86359AEX7/U85985KB1													~~1000~~999.~~000000000~~081041667			0.~~918958333~~923464912			0.000000000			0.000000000				~~999~~998.~~081041667~~157576754					54.~~000000000~~995405702			0.000000000					FIXED
	B5						1,216,000.00					1,~~216~~214,~~000~~882.0055					1,~~117~~122.4594			0.00			0.00				1,~~214~~213,~~882~~759.5561				6,~~080~~074.0041				0.00			6.00000000%
	86359AEY5/U85985KC9													~~1000~~999.~~000000000~~081044408			0.~~918955592~~923470395			0.000000000			0.000000000				~~999~~998.~~081044408~~157574013					54.~~000000000~~995402961			0.000000000					FIXED
	B6						1,218,316.00					1,~~218~~217,~~316~~196.0042					1,~~119~~125.5808			0.00			0.00				1,~~217~~216,~~196~~071.4234				6,~~091~~085.5898				0.00			6.00000000%
	86359AEZ2/U85985KD7													~~1000~~999.~~000000000~~081043013			0.~~918956987~~923471415			0.000000000			0.000000000				~~999~~998.~~081043013~~157571599					54.~~000000000~~995403491			0.000000000					FIXED
	R						100.00					~~100~~0.00					~~100~~0.00			0.00			0.00				0.00				0.5000				0.00			~~6.00000000%~~N/A
	86359AGF4													~~1000~~0.000000000			~~1000~~0.000000000			0.000000000			0.000000000				0.000000000					50.000000000			0.000000000					FIXED
		TOTAL			608,233,170.00								~~608~~569,~~233~~818,~~170~~228.0093				3834,~~538~~750,~~546~~288.0704			0.00			~~123~~124,~~605~~223.0003				~~569~~535,~~818~~192,~~228~~163.9391				3,~~220~~006,~~446~~673.5860				0.00
																										TOTAL P&I PAYMENT				4137,~~758~~756,~~992~~961.6564

	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
	9ABSJ9999						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
	9ABSK0004						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
01/23/2003 - 06:30 (J974-K004) 2003 LASALLE BANK N.A.																	PAGE 2 OF 11

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

1201/2627/~~2002~~2003

PAYMENT DATE:

1201/2627/~~2002~~2003

SERIES 2002 - 24

PRIOR PAYMENT:

N12/A26/2002

NEXT PAYMENT:

0102/2725/2003

RECORD DATE:

1112/2931/2002

ABN AMRO ACCT: 67-9117-80-4

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

PRINCIPAL SUMMARY

SERVICING FEE SUMMARY

CURRENT SCHEDULED INTEREST

~~759~~855,~~546~~015.1287

SCHEDULED PRINCIPAL:

LESS DEFERRED INTEREST

0.00

CURRENT SCHEDULED PRINCIPAL

~~122~~138,~~537~~556.2062

CURRENT SERVICING FEES

2731,~~753~~272.9110

LESS PPIS REDUCING SCHEDULED INT

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

~~436~~388,~~535~~269.0197

LESS REDUCTION FOR PPIS

0.00

PLUS GROSS ADVANCE INTEREST

2,~~612~~307,~~259~~152.3788

SCHEDULED PRINCIPAL

~~559~~526,~~072~~826.2159

LESS ASER INTEREST ADV REDUCTION

0.00

PLUS DELINQUENT SERVICING FEES

9987,~~022~~501.4813

LESS OTHER INTEREST NOT ADVANCED

0.00

UNSCHEDULED PRINCIPAL:

LESS OTHER ADJUSTMENT

0.00

CURTAILMENTS

83110,~~231~~686.1454

TOTAL SERVICING FEES

~~126~~118,~~776~~773.3923

PREPAYMENTS IN FULL

3733,~~772~~988,~~637~~551.7188

TOTAL

3,~~371~~162,~~805~~168.4974

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

3734,~~855~~099,~~868~~238.8542

TOTAL

0.00

REMITTANCE PRINCIPAL

3834,~~414~~626,~~941~~065.0601

LESS FEE PAID TO SERVICER

(2731,~~753~~272.9110)

REMITTANCE P&I DUE TRUST

4137,~~758~~756,~~992~~961.6466

LESS FEE STRIPS PAID BY SERVICER

0.00

REMITTANCE P&I DUE CERTS

4137,~~758~~756,~~992~~961.6466

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~~569,~~233~~818,~~170~~229.6963

1,~~449~~365

REDUCED BY PPIE

0.00

INTEREST DUE SERV ON ADVANCES

0.00

SCHEDULED PRINCIPAL

~~559~~526,~~072~~826.2159

REDUCED BY SHORTFALLS IN FEES

0.00

NON RECOVERABLE ADVANCES

0.00

UNSCHEDULED PRINCIPAL

3734,~~855~~099,~~868~~238.8542

8473

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

3,~~344~~130,~~051~~896.5865

ENDING POOL

~~569~~535,~~818~~192,~~229~~164.6362

1,~~365~~292

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

0436,535.0001

02,612,259.0037

MISC. FEES

0.00

INTEREST RESERVE WITHHOLDING

0.00

PLUS CURRENT PERIOD

~~436~~388,~~535~~269.0197

2,~~612~~307,~~259~~152.3788

PLUS INTEREST RESERVE DEPOSIT

0.00

LESS RECOVERED

0(432,493.0081)

0(2,585,096.0084)

TOTAL

0.00

LESS NON RECOVERED

0.00

ENDING OUTSTANDING

~~436~~392,~~535~~311.0117

2,~~612~~334,~~259~~315.3740

TOTAL INTEREST DUE CERTS

3,~~344~~130,~~051~~896.5865

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

PAGE 5 OF 11

01/23/2003 - 06:30 (J974-K004) 2003 LASALLE BANK N.A.

PAGE 5 OF 11

	ABN AMRO
	LASALLE BANK		N.A.
					STRUCTURED ASSET SECURITIES CORPORATION
																	MORTGAGE PASS-THROUGH CERTIFICATES																																												STATEMENT DATE:				1201/2627/~~2002~~2003
																																																													PAYMENT DATE:				1201/2627/~~2002~~2003
																	SERIES 2002 - 24
																																																													PRIOR PAYMENT:					N12/A26/2002
																																																										NEXT PAYMENT:									0102/2725/2003
																																																										RECORD DATE:										1112/2931/2002
																	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	32.~~150000000~~730000000%								~~211~~123,~~428~~904.0092						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~211~~123,~~428~~904.0092			~~211~~123,~~428~~904.0092		0.00				0.00				0.00%					0.00%
		A2					30/360			30	4.500000000%								~~589~~583,~~271~~247.2552						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~589~~583,~~271~~247.2552			~~589~~583,~~271~~247.2552		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~~200,~~520~~956.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~202~~200,~~520~~956.00			~~202~~200,~~520~~956.00		0.00				0.00				0.00%					0.00%
		A6					30/360			30	6.000000000%								~~100~~99,~~000~~303.0068						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~100~~99,~~000~~303.0068			~~100~~99,~~000~~303.0068		0.00				0.00				0.00%					0.00%
		A7					30/360			30	6.000000000%								~~100~~99,~~000~~340.0026						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~100~~99,~~000~~340.0026			~~100~~99,~~000~~340.0026		0.00				0.00				0.00%					0.00%
		A8					30/360			30	3.250000000%								~~270~~268,~~833~~064.3378						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~270~~268,~~833~~064.3378			~~270~~268,~~833~~064.3378		0.00				0.00				0.00%					0.00%
		A9					30/360			30	1415.~~550000000~~810000000%								~~325~~239,~~532~~186.0042						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~325~~239,~~532~~186.0042			~~325~~239,~~532~~186.0042		0.00				0.00				0.00%					0.00%
		A10					30/360			30	14.~~624923058~~511012208%								~~300~~299,~~798~~947.1152						0.00				~~123~~124,~~405~~022.0003				0.00						0.00			0.00			0.00			0.00			~~177~~175,~~393~~925.1149			~~177~~175,~~393~~925.1149		0.00				0.00				0.00%					0.00%
		A11					30/360			30	6.000000000%								~~200~~201.00						0.00				~~200~~201.00				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~~283,~~059~~176.8189						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~286~~283,~~059~~176.8189			~~286~~283,~~059~~176.8189		0.00				0.00				0.00%					0.00%
		A13					30/360			30	6.000000000%								~~282~~279,~~160~~820.0092						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~282~~279,~~160~~820.0092			~~282~~279,~~160~~820.0092		0.00				0.00				0.00%					0.00%
		A14					30/360			30	6.000000000%								54,~~000~~673.0038						0.00				0.00				0.00						0.00			0.00			0.00			0.00			54,~~000~~673.0038			54,~~000~~673.0038		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~~268,~~980~~908.6376						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~289~~268,~~980~~908.6376			~~289~~268,~~980~~908.6376		0.00				0.00				NA					NA
		PAX					30/360			30	6.000000000%								16,~~388~~376.8734						0.00				0.00				0.00						0.00			0.00			0.00			0.00			16,~~388~~376.8734			16,~~388~~376.8734		0.00				0.00				NA					NA
		B1					30/360			30	6.000000000%								50,~~180~~133.0089						0.00				0.00				0.00						0.00			0.00			0.00			0.00			50,~~180~~133.0089			50,~~180~~133.0089		0.00				0.00				0.00%					0.00%
		B2					30/360			30	6.000000000%								18,~~245~~228.0023						0.00				0.00				0.00						0.00			0.00			0.00			0.00			18,~~245~~228.0023			18,~~245~~228.0023		0.00				0.00				0.00%					0.00%
		B3					30/360			30	6.000000000%								13,~~685~~672.0042						0.00				0.00				0.00						0.00			0.00			0.00			0.00			13,~~685~~672.0042			13,~~685~~672.0042		0.00				0.00				0.00%					0.00%
		B4					30/360			30	6.000000000%								4,~~560~~555.0081						0.00				0.00				0.00						0.00			0.00			0.00			0.00			4,~~560~~555.0081			4,~~560~~555.0081		0.00				0.00				0.00%					0.00%
		B5					30/360			30	6.000000000%								6,~~080~~074.0041						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6,~~080~~074.0041			6,~~080~~074.0041		0.00				0.00				0.00%					0.00%
		B6					30/360			30	6.000000000%								6,~~091~~085.5898						0.00				0.00				0.00						0.00			0.00			0.00			0.00			6,~~091~~085.5898			6,~~091~~085.5898		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
																		3,130,896.63						0.00				124,223.03					0.00				0.00					0.00		0.00					0.00		3,006,673.60		3,006,673.60			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.
	01/23/2003 - 06:30 (J974-K004) 2003 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

MORTGAGE PASS-THROUGH CERTIFICATES

STATEMENT DATE:

1201/2627/~~2002~~2003

SERIES 2002 - 24

PAYMENT DATE:

1201/2627/~~2002~~2003

PRIOR PAYMENT:

N12/A26/2002

NEXT PAYMENT:

0102/2725/2003

RECORD DATE:

1112/2931/2002

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:

8473

AGGREGATE PAYOFF AMOUNTS:

3733,~~772~~988,~~637~~551.7188

NUMBER OF CURTAILMENTS:

~~207~~196

AGGREGATE CURTAILMENT AMOUNTS:

83110,~~231~~686.1454

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

01/23/2003 - 06:30 (J974-K004) 2003 LASALLE BANK N.A.

PAGE 7 OF 11

		ABN AMRO
		LASALLE BANK		N.A.
		STRUCTURED ASSET SECURITIES CORPORATION
																																											STATEMENT DATE:					1201/2627/~~2002~~2003
												MORTGAGE PASS-THROUGH CERTIFICATES																															PAYMENT DATE:					1201/2627/~~2002~~2003
																																											SERIES 2002 - 24
												PRIOR PAYMENT:									N12/A26/2002
																																											NEXT PAYMENT:						0102/2725/2003
																																											RECORD DATE:							1112/2931/2002
												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
					1/27/03		11		4,582,771						1	217,243				0		0			0	0				0	0		0			0			0	0					0		0
						0.85%				0.86%			0.08%				0.04%			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		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
				01/23/2003 - 06:30 (J974-K004) 2003 LASALLE BANK N.A.																																								PAGE 8 OF 11

	ABN AMRO
	LASALLE BANK		N.A.
	STRUCTURED ASSET SECURITIES CORPORATION
	MORTGAGE PASS-THROUGH CERTIFICATES																																			STATEMENT DATE:				1201/2627/~~2002~~2003
																																										PAYMENT DATE:				1201/2627/~~2002~~2003
											SERIES 2002 - 24																															PRIOR PAYMENT:					N12/A26/2002
																																										NEXT PAYMENT:						0102/2725/2003
																																										RECORD DATE:							1112/2931/2002
											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						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT								LIFE		AMORT		COUPON REMIT
				1/27/03		1,292			535,192,165				73		33,988,552				0	0			0	0			0			0			0		0					345		347		6.84%					6.59%
					89.16%					87.99%		5.35%				5.96%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				12/26/02		1,365			569,818,230				84		37,772,638				0	0			0	0			0			0			0		0					346		348		6.85%					6.60%
					94.20%					93.69%		5.80%				6.21%						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 9 OF 11
			12/22/2002 - 10:18 (J974-K005) 2002 LASALLE BANK N.A.
			01/23/2003 - 06:30 (J974-K004) 2003 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

1201/2627/~~2002~~2003

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1201/2627/~~2002~~2003

SERIES 2002 - 24

PRIOR PAYMENT:

N12/A26/2002

NEXT PAYMENT:

0102/2725/2003

RECORD DATE:

1112/2931/2002

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

01/23/2003 - 06:30 (J974-K004) 2003 LASALLE BANK N.A.

PAGE 10 OF 11

ABN AMRO

LASALLE BANK

N.A.

STRUCTURED ASSET SECURITIES CORPORATION

STATEMENT DATE:

1201/2627/~~2002~~2003

MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1201/2627/~~2002~~2003

SERIES 2002 - 24

PRIOR PAYMENT:

N12/A26/2002

NEXT PAYMENT:

0102/2725/2003

RECORD DATE:

1112/2931/2002

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

01/23/2003 - 06:30 (J974-K004) 2003 LASALLE BANK N.A.

PAGE 11 OF 11

Filing Compare · STRUCTURED ASSET SEC CORP MORT PASS THR CERT SER 2002-24