UNITED STATES
                         SECURITIES AND EXCHANGE COMMISSION
                               WASHINGTON, D.C. 20549



                                      FORM 10-K/A

                                   Amendment No. 1


  (Mark one)

  /X/ ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934
      For the fiscal year ended December 31, 2002

      OR



  / / TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934


      Commission File Number:  333-82904-10


        Structured Asset Securities Corporation
        Mortgage Pass-Through Certificates
        Series 2002-HF1 Trust

       (Exact name of registrant as specified in its charter)



   New York                                       52-7281901
                                                  52-2365704
                                                  52-2365705
                                                  52-2365706
  (State or other jurisdiction of                 (I.R.S. Employer
  incorporation or organization)                  Identification No.)

   c/o Wells Fargo Bank Minnesota, N.A.
   9062 Old Annapolis Road
   Columbia, MD                                21045
  (Address of principal executive offices)     (Zip Code)


  Registrant's telephone number, including area code: (410) 884-2000


  Securities registered pursuant to Section 12(b) of the Act:

       NONE.



  Securities registered pursuant to Section 12(g) of the Act:

       NONE.



  Indicate by check mark whether the registrant (1) has filed all reports
  required to be filed by Section 13 or 15(d) of the Securities Exchange
  Act of 1934 during the preceding 12 months (or for such shorter period
  that the registrant was required to file such reports), and (2) has been
  subject to such filing requirements for the past 90 days.

      Yes  X       No ___







  Indicate by check mark if disclosure of delinquent filers pursuant to
  Item 405 of Regulation S-K ( 229.405 of this chapter) is not contained
  herein, and will not be contained, to the best of registrant's knowledge,
  in definitive proxy or information statements incorporated by reference
  in Part III of this Form 10-K or any amendment to this Form 10-K.

         Not applicable.






  State the aggregate market value of the voting and non-voting common
  equity held by non-affiliates of the registrant. The aggregate market
  value shall be computed by reference to the price at which the common
  equity was sold, or the average bid and asked prices of such common
  equity, as of a specified date within 60 days prior to the date of
  filing. (See definition of affiliate in Rule 405, 17 CFR 230.405.)

         Not applicable.








  Indicate the number of shares outstanding of each of the registrant's
  classes of common stock, as of the latest practicable date.

         Not applicable.



  List hereunder the following documents if incorporated by reference and
  the Part of the Form 10-K (e.g. Part I, Part II, etc..) into which the
  document is incorporated: (1)Any annual report to security holders; (2)
  Any proxy or information statement; and (3)Any prospectus filed pursuant
  to Rule 424(b) or (c) under the Securities Act of 1933. The listed
  documents should be clearly described for identification purposes (e.g.
  annual report to security holders for fiscal year ended December 24, 1980).

         Not applicable.










                                 PART I

  Item 1.  Business.

            Omitted.

  Item 2.  Properties.

            See Item 15(a), Exhibits 99.1, 99.2, and 99.3, for information
            provided in lieu of information required by Item 102 of
            Regulation S-K.



  Item 3.  Legal Proceedings.

            The registrant knows of no material pending legal proceedings
            involving the trusts created under the Pooling and Servicing
            Agreement (the Trusts), the Trustee, the Servicer or the
            registrant with respect to the Trusts other than routine
            litigation incidental to the duties of the respective parties.


  Item 4.  Submission of Matters to a Vote of Security Holders.


            None.

                               PART II


  Item 5.  Market for registrant's Common Equity and Related Stockholder
           Matters.


            No established public trading market for the Certificates exists.

            Records provided to the Trust by the DTC and the Trustee
            indicate that as of December 31, 2002, the number of holders of
            record for each class of Certificate were as follows:


             Class A                          14
             Class A-IO                       11
             Class B                           3
             Class M-1                         1
             Class M-2                         3
             Class M-3                         4
             Class P                           1
             Class R                           1
             Class X                           1

             Total:                           39


  Item 6.  Selected Financial Data.

            Omitted.


  Item 7.  Management's Discussion and Analysis of Financial Condition and
           Results of Operation.

            Omitted.


  Item 7A. Quantitative and Qualitative Disclosures about Market Risk.

            Not applicable.

  Item 8.  Financial Statements and Supplementary Data.

            See Item 15(a), Exhibits 99.1, 99.2, 99.3, for information
            provided in lieu of information required by Item 302 of
            Regulation S-K.

            Subsequent to the filing by the Trustee of the Form 8-K
            relating to the payment date on November 25, 2002 a revision
            was made to the delinquency page of the payment date statement
            that was included in the original 8-K.  This revision was not
            previously disclosed in a 1934 Act filing.  The Trustee has
            represented to the filing person that an amended 8-K will be
            filed by the Trustee.  The Trustee has stated that the revised
            data has been and will continue to be available online at
            www.ctslink.com.


  Item 9.  Changes in and Disagreements with Accountants on Accounting and
           Financial Disclosure.

            None.


                               PART III


  Item 10. Directors and Executive Officers of the Registrant.

            Not applicable.


  Item 11. Executive Compensation.

            Not applicable.


  Item 12. Security Ownership of Certain Beneficial Owners and Management.

            Not applicable.


  Item 13. Certain Relationships and Related Transactions.

            Not applicable.


  Item 14. Controls and Procedures.

            Not applicable.

                               PART IV


  Item 15. Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

   (a) Exhibits

    (99.1) Annual Independent Accountants' Servicing Reports concerning
           servicing activities for the year ended December 31, 2002.

       <TABLE>

       
        <c>
       a) Household Finance Corp., as Servicer <F1>
       </TABLE>

    (99.2) Report of Management as to Compliance with Minimum Servicing
           Standards for the year ended December 31, 2002.

       <TABLE>

       
        <c>
       a) Household Finance Corp., as Servicer <F1>
       </TABLE>

    (99.3) Annual Statements of Compliance under the Pooling and Servicing
           Agreements for the year ended December 31, 2002.

       <TABLE>

       
         <c>
       a) Aurora Loan Srvcs Inc, as Master Servicer <F1>
       </TABLE>


    (99.4) Aggregate Statement of Principal and Interest Distributions to
           Certificate Holders.


   (b)  On November 07, 2002, December 09, 2002, and January 07, 2003
        reports on Form 8-K were filed by the Company in order to provide
        the statements for the monthly distributions to holders of the
        Certificates. No other reports on Form 8-K have been filed during
        the last quarter of the period covered by this report. .





   (c) Not applicable.


   (d) Omitted.

  <F1> Filed Herewith.





                               SIGNATURES


  Pursuant to the requirements of Section 13 or 15(d) of the Securities
  Exchange Act of 1934, the registrant has duly caused this report to be
  signed on its behalf by the undersigned, thereunto duly authorized:



    Structured Asset Securities Corporation
    Mortgage Pass-Through Certificates
    Series 2002-HF1 Trust
    (Registrant)



  Signed:  Aurora Loan Services Inc. as Master Servicer


  By:   E. Todd Whittemore, Executive Vice President

  By: /s/ E. Todd Whittemore

  Dated: June 2, 2003

  Sarbanes-Oxley Certification


I, E. Todd Whittemore, Executive Vice President of Aurora Loan Services Inc.,
 certify that:


1.   I have reviewed this annual report on Form 10-K, and all reports on Form
     8-K containing distribution or servicing reports filed in respect of
     periods included in the year covered by this annual report, of Structured
     Asset Securities Corporation Mortgage Pass-Through Certificates Series
     2002-HF1 Trust;

2.   Based on my knowledge, the information in these reports, taken as a whole,
     does not contain any untrue statement of a material fact or omit to state a
     material fact necessary to make the statements made, in light of the
     circumstances under which such statements were made, not misleading as of
     the last day of the period covered by this annual report;

3.   Based on my knowledge, the distribution or servicing information required
     to be provided to the trustee by the servicer under the pooling and
     servicing, or similar, agreement, for inclusion in these reports is
     included in these reports;

4.   I am responsible for reviewing the activities performed by the servicer
     under the pooling and servicing, or similar, agreement and based
     upon my knowledge and the annual compliance review required under that
     agreement, and except as disclosed in the reports, the servicer has
     fulfilled its obligations under that agreement; and

5.   The reports disclose all significant deficiencies relating to the
     servicer's compliance with the minimum servicing standards based upon the
     report provided by an independent public accountant, after conducting a
     review in compliance with the Uniform Single Attestation Program for
     Mortgage Bankers or similar procedure, as set forth in the pooling and
     servicing, or similar, agreement, that is included in these reports.

     In giving the certifications above, I have reasonably relied on
     information provided to me by the following unaffiliated parties:
     Wells Fargo Bank Minnesota, N.A. as Trustee and Household Finance Corp.,
     as Servicer.


      Date: June 2, 2003


      /s/ E. Todd Whittemore
      Signature


      Executive Vice President
      Title




  SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO
  SECTION 15(d) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED
  SECURITIES PURSUANT TO SECTION 12 OF THE ACT.



  (a)(i) No annual report is provided to the Certificateholders other than
  with respect to aggregate principal and interest distributions.


  (a)(ii) No proxy statement, form of proxy or other proxy soliciting
  material has been sent to any Certificateholder with respect to any
  annual or other meeting of Certificateholders.





  Ex-99.1 (a)


KPMG (logo)

303 East Wacker Drive
Chicago, IL 60601-5212

Independent Accountants' Report

The Board of Directors
Household Finance Corporation

We have examined management's assertion that the servicing of certain
residential mortgage loans owned by Lehman Brothers Bank, FSB, Structured Asset
Securities Corporation 2002-HF1 Trust Fund, Structured Asset Securities
Corporation 2002-BC1 Trust Fund, Amortizing Residential Collateral Trust, 2002-
BC5 Trust Fund and Amortizing Residential Collateral Trust, 2002-BC6 Trust Fund
has been conducted by Household Finance Corporation, for the following:

- as servicer for the Lehman Brothers Bank, FSB, in compliance with the
provisions set forth in the Servicing Agreement dated March 22, 2002, as
amended May 6, 2002 (the Servicing Agreement), for the period from March 22,
2002 through December 31, 2002, and

- as subservicer for Aurora Loan Services, Inc., as Master Servicer for:
- Structured Asset Securities Corporation 2002-HF1 Trust Fund, in compliance
with the provisions set forth in the Reconstituted Servicing Agreement dated
May 1, 2002 for the period of May 1, 2002 to December 31, 2002;
- Structured Asset Securities Corporation 2002-BC1 Trust Fund, in compliance
with the provisions set forth in the Reconstituted Servicing Agreement dated
November 1, 2002, for the period November 1, 2002 to December 17, 2002;
- Amortizing Residential Collateral Trust, 2002-BC5 Trust Fund, in compliance
with the provisions set forth in the Reconstituted Servicing Agreement dated
July 1, 2002, for the period of July 1, 2002 to December 31, 2002;
- Amortizing Residential Collateral Trust, 2002-BC6 Trust Fund, in compliance
with the provisions set forth in the Reconstituted Servicing Agreement dated
August 1, 2002, for the period of August 1, 2002 to December 31, 2002.

Management is responsible for the assertion.  Our responsibility is to express
an opinion on management's assertion about Household Finance Corporation's
compliance based on our examination.

Our examination was conducted in accordance with attestation standards
established by the American Institute of Certified Public Accountants and in
compliance with the audit guide for audits of non-supervised mortgages approved
by the Department of Housing and Urban Development (to the extent that the
procedures in such audit guide are applicable to the servicing obligations set
forth in the aforementioned agreements), accordingly, included examining, on a
test basis, evidence about Household Finance Corporation's compliance with the
provisions set forth in the aforementioned agreements and performing such other
procedures as we considered necessary in the circumstances.  We believe that
our examination provides a reasonable basis for our opinion.

In our opinion, management's assertion that the servicing of certain
residential mortgage loans owned by Lehman Brothers Bank, FSB, Structured Asset
Corporation 2002-HF1 Trust Fund, Structured Asset Securities Corporation 2002-
BC1 Trust Fund, Amortizing Residential Collateral Trust, 2002-BC5 Trust Fund
and Amortizing Residential Collateral Trust 2002-BC6 Trust Fund has been
conducted by Household Finance Corporation, in compliance with the Servicing
Agreement and respective Reconstituted Servicing Agreements for the periods
described above, is fairly stated, in all material respects.

/s/ KPMG LLP

March 25, 2003

KPMG LLP, KPMG LLP, a U.S. limited liability partnership, is a member of KPMG
International, a Swiss Association.

  Ex-99.2 (a)


Household Finance (logo)

2700 Sanders Road
Prospect Heights, IL 60070

847 364 5000 Telephone


Management Assertion

The servicing of certain residential mortgage loans owned by Lehman Brothers
Bank, FSB, Structured Asset Securities Corporation 2002-HF1 Trust Fund,
Structured Asset Securities Corporation 2002-BC1 Trust Fund, Amortizing
Residential Collateral Trust, 2002-BC5 Trust Fund and Amortizing Residential
Collateral Trust, 2002-BC6 Trust Fund has been conducted by Household Finance
Corporation for the following:

- as servicer for Lehman Brothers Bank, FSB, in compliance with the provisions
set forth in the Servicing Agreement dated March 22, 2002, as amended May 6,
2002, for the period from March 22, 2002 through December 31, 2002, and

- as subservicer for Aurora Securities, Inc., as Master Servicer for:
-Structured Asset Securities Corporation 2002-HF1 Trust Fund, in compliance with
the provisions set forth in the Reconstituted Servicing Agreement dated May 1,
2002 for the period of May 1, 2002 to December 31, 2002;
- Structured Asset Securities Corporation 2002-BC1 Trust Fund, in compliance
with the provisions set forth in the Reconstituted Servicing Agreement dated
November 1, 2002, for the period of November 1, 2002 to December 17, 2002;
- Amortizing Residential Collateral Trust, 2002-BC5 Trust Fund, in compliance
with the provisions set forth in the Reconstituted Servicing Agreement dated
July 1, 2002, for the period of July 1, 2002 to December 31, 2002;
- Amortizing Residential Collateral Trust, 2002-BC6 Trust Fund, in compliance
with the provisions set forth in the Reconstituted Servicing Agreement dated
August 1, 2002, for the period of August 1, 2002 to December 31, 2002.

/s/ Chris Worwa                     /s/ Greg Gibson
Chris Worwa                         Greg Gibson
Chief Financial Officer             Managing Director - Operations -
Household Mortgage Services         Household Mortgage Services

March 25, 2003                      March 25, 2003
Date                                Date


A Household Company

  Ex-99.3 (a)

Via UPS

March 15, 2003


Wells Fargo Bank Minnesota, N.A.
Evelyn Velasco, Trust Administrator
Corporate Trust Services
9062 Old Anapolis Road
Columbia, MD 21045


RE:     SASCO Series 2002-5A, 2002-HF1
Annual Officer's Certificate as to Compliance

Dear Ms. Velasco:

The undersigned Officer certifies the following for the period ending on
December 31, 2002:

1. I have reviewed the activities and performance of the Master Servicer during
the preceding calendar year under the terms of the Trust Agreements and to the
best of this Officer's knowledge, the Master Servicer has fulfilled all of its
duties, responsibilities or obligations under the Agreements;

2. Based on said review and to the best of this Officer's knowledge, the Master
Servicer is not in default of its obligations under the terms of the Trust
Agreements in any material respect, or, if there is a default in the fulfillment
of its obligations, a description of each default or failure and the nature and
status thereof has been reported to this Officer;

3. To the best of this Officer's knowledge, nothing has arose to lead this
Officer to believe that its Servicer has failed to perform any of its duties,
responsibilities and obligations under its Servicing Agreement during the
preceding calendar year;

4. To the best of this Officer's knowledge, the Servicer is not in default of
its obligations under the terms of its Servicing Agreement in any material
respect, or, if there is a default in the fulfillment of its obligations, a
description of each default or failure and the nature and status thereof has
been reported to this Officer;

5. The Master Servicer has received from its Servicer such Servicer's annual
certificate of compliance and a copy of such Servicer's annual audit report,
in each case to the extent required under the applicable Servicing Agreement,
or, if any such certificate or report has not been received by the Master
Servicer, the Master Servicer is using its best reasonable efforts to obtain
such certificate or report.

Certified By:


______________________________
R. Peter Karr
Senior Vice President
Master Servicing Division






  Ex-99.4
   Schedule of Year-To-Date Principal and Interest Distributions to
   Certificateholders


   <TABLE>

   Class                            Interest          Principal               Losses            Ending Balance
   
                      <c>                   <c>                 <c>                <c>
   A                           7,187,513.06       109,861,074.29                0.00            511,234,925.71
   A-IO                        8,734,903.16                 0.00                0.00                      0.00
   B                             751,734.72                 0.00                0.00             21,284,000.00
   CREDIT_FEE                     64,497.83                 0.00                0.00                      0.00
   M-1                           781,040.70                 0.00                0.00             54,177,000.00
   M-2                           747,871.75                 0.00                0.00             44,502,000.00
   M-3                           592,732.60                 0.00                0.00             27,088,000.00
   P                           2,603,406.38                 0.00                0.00                      0.00
   R                                   0.00                 0.00                0.00                      0.00
   R-II                                0.00                 0.00                0.00                      0.00
   R-III                               0.00                 0.00                0.00                      0.00
   X                          18,694,383.83                 0.00                0.00              5,805,406.00
   </TABLE>