8-K 1 sac02009.txt JULY 8K 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 (Date of earliest event reported): July 25, 2002 STRUCTURED ASSET SECURITIES CORPORATION Mortgage-Backed Notes, Series 2002-9 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-82904-05 Pooling and Servicing Agreement) (Commission (State or other File Number) Pending jurisdiction IRS EIN of Incorporation) 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 Former name or former address, if changed since last report) ITEM 5. Other Events On July 25, 2002 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage-Backed Notes, Series 2002-9 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed Notes, Series 2002-9 Trust, relating to the July 25, 2002 distribution. 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. STRUCTURED ASSET SECURITIES CORPORATION Mortgage-Backed Notes, Series 2002-9 Trust By: Wells Fargo Bank Minnesota, N.A. as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 8/1/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed Notes, Series 2002-9 Trust, relating to the July 25, 2002 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage ~~Pass~~-~~Through~~Backed ~~Certificates~~Notes Record Date: 46/30/02 Distribution Date: 57/2825/02 SASC Series: 2002-9 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution R SAC02009R 0.00000% 0.00 ~~2,165,848~~0.6400 0.00 A-1 86358RB55 SEN 2.~~15000~~14000% ~~381~~356,~~668~~604,~~000~~687.0026 ~~752~~635,~~204~~945.0203 1112,~~677~~201,~~229~~792.3176 A-2 86358RC21 SEN 2.~~15000~~14000% ~~195~~187,~~745~~348,~~000~~538.0017 ~~385~~334,~~780~~104.7789 37,~~538~~153,~~005~~287.1047 M-1 86358RB63 MEZ 2.~~50000~~49000% 7,441,000.00 1715,~~052~~440.2908 0.00 M-2 86358RB71 MEZ 32.~~00000~~99000% 5,953,000.00 1614,~~370~~832.7589 0.00 B-1 86358RB89 SUB 3.~~50000~~49000% 4,465,000.00 1412,~~325~~985.2171 0.00 B-2 86358RB97 SUB 9.00000% 10,000,000.00 75,000.00 02,169,305.0063 Totals ~~605~~571,~~272~~812,~~000~~225.0043 31,~~426~~088,~~581~~308.6860 1521,~~215~~524,~~234~~385.4186

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses R 0.00 0.00 ~~2,165,848~~0.6400 0.00 A-1 0.00 ~~369~~344,~~990~~402,~~770~~894.6950 12,~~429~~837,~~433~~737.3379 0.00 A-2 0.00 ~~192~~180,~~206~~195,~~994~~250.9070 37,~~923~~487,~~785~~392.8736 0.00 M-1 0.00 7,441,000.00 1715,~~052~~440.2908 0.00 M-2 0.00 5,953,000.00 1614,~~370~~832.7589 0.00 B-1 0.00 4,465,000.00 1412,~~325~~985.2171 0.00 B-2 0.00 107,~~000~~830,~~000~~694.0037 752,~~000~~244,305.0063 0.00 Totals 0.00 ~~590~~550,~~056~~287,~~765~~839.5957 1822,~~641~~612,~~816~~694.0946 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) R 0.00 0.00 0.00 0.00 0.00 0.00 ~~0.00 0.00 0.00 0.00 0.00 0.00~~ A-1 381,668,000.00 ~~381~~356,~~668~~604,~~000~~687.0026 0.00 1112,~~677~~201,~~229~~792.3176 0.00 0.00 A-2 195,745,000.00 ~~195~~187,~~745~~348,~~000~~538.0017 0.00 37,~~538~~153,~~005~~287.1047 0.00 0.00 M-1 7,441,000.00 7,441,000.00 0.00 0.00 0.00 0.00 M-2 5,953,000.00 5,953,000.00 0.00 0.00 0.00 0.00 B-1 4,465,000.00 4,465,000.00 0.00 0.00 0.00 0.00 B-2 10,000,000.00 10,000,000.00 0.00 02,169,305.0063 0.00 0.00 Totals 605,272,000.00 ~~605~~571,~~272~~812,~~000~~225.0043 0.00 1521,~~215~~524,~~234~~385.4186 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution R 0.00 0.00 0.00000000 0.00 ~~R 0.00 0.00 0.00000000 0.00~~ A-1 1112,~~677~~201,~~229~~792.3176 ~~369~~344,~~990~~402,~~770~~894.6950 0.~~96940475~~90236251 1112,~~677~~201,~~229~~792.3176 A-2 37,~~538~~153,~~005~~287.1047 ~~192~~180,~~206~~195,~~994~~250.9070 0.~~98192544~~92056119 37,~~538~~153,~~005~~287.1047 M-1 0.00 7,441,000.00 1.00000000 0.00 M-2 0.00 5,953,000.00 1.00000000 0.00 B-1 0.00 4,465,000.00 1.00000000 0.00 B-2 02,169,305.0063 107,~~000~~830,~~000~~694.0037 10.~~00000000~~78306944 02,169,305.0063 Totals 1521,~~215~~524,~~234~~385.4186 ~~590~~550,~~056~~287,~~765~~839.5957 0.~~97486215~~90915793 1521,~~215~~524,~~234~~385.4186

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-1 381,668,000.00 ~~1000~~934.~~00000000~~33216109 0.00000000 3031.~~59525375~~96965101 0.00000000 A-2 195,745,000.00 ~~1000~~957.~~00000000~~10510189 0.00000000 1836.~~07456180~~54390901 0.00000000 M-1 7,441,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 5,953,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-1 4,465,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 10,000,000.00 1000.00000000 0.00000000 0216.~~00000000~~93056300 0.00000000 (2) All classes are per $1000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-1 0.00000000 3031.~~59525375~~96965101 ~~969~~902.~~40474625~~36251009 0.~~96940475~~90236251 3031.~~59525375~~96965101 A-2 0.00000000 1836.~~07456180~~54390901 ~~981~~920.~~92543820~~56119288 0.~~98192544~~92056119 1836.~~07456180~~54390901 M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-2 0.00000000 0216.~~00000000~~93056300 ~~1,000~~783.~~00000000~~06943700 10.~~00000000~~78306944 0216.~~00000000~~93056300 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall R 0.00 0.00000% 0.00 0.00 0.00 0.00 A-1 381,668,000.00 2.~~15000~~14000% ~~381~~356,~~668~~604,~~000~~687.0026 ~~752~~635,~~204~~945.0203 0.00 0.00 A-2 195,745,000.00 2.~~15000~~14000% ~~195~~187,~~745~~348,~~000~~538.0017 ~~385~~334,~~780~~104.7789 0.00 0.00 M-1 7,441,000.00 2.~~50000~~49000% 7,441,000.00 1715,~~052~~440.2908 0.00 0.00 M-2 5,953,000.00 32.~~00000~~99000% 5,953,000.00 1614,~~370~~832.7589 0.00 0.00 B-1 4,465,000.00 3.~~50000~~49000% 4,465,000.00 1412,~~325~~985.2171 0.00 0.00 B-2 10,000,000.00 9.00000% 10,000,000.00 75,000.00 0.00 0.00 Totals 605,272,000.00 1,~~260~~088,~~733~~308.0460 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance R 0.00 0.00 ~~2,165,848~~0.6400 0.00 0.00 A-1 0.00 0.00 ~~752~~635,~~204~~945.0203 0.00 ~~369~~344,~~990~~402,~~770~~894.6950 A-2 0.00 0.00 ~~385~~334,~~780~~104.7789 0.00 ~~192~~180,~~206~~195,~~994~~250.9070 M-1 0.00 0.00 1715,~~052~~440.2908 0.00 7,441,000.00 M-2 0.00 0.00 1614,~~370~~832.7589 0.00 5,953,000.00 B-1 0.00 0.00 1412,~~325~~985.2171 0.00 4,465,000.00 B-2 0.00 0.00 75,000.00 0.00 107,~~000~~830,~~000~~694.0037 Totals 0.00 0.00 31,~~426~~088,~~581~~308.6860 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 A-1 381,668,000.00 2.~~15000~~14000% ~~1000~~934.~~00000000~~33216109 1.~~97083334~~66622570 0.00000000 0.00000000 A-2 195,745,000.00 2.~~15000~~14000% ~~1000~~957.~~00000000~~10510189 1.~~97083333~~70683742 0.00000000 0.00000000 M-1 7,441,000.00 2.~~50000~~49000% 1000.00000000 2.~~29166644~~07500067 0.00000000 0.00000000 M-2 5,953,000.00 32.~~00000~~99000% 1000.00000000 2.~~75000000~~49166639 0.00000000 0.00000000 B-1 4,465,000.00 3.~~50000~~49000% 1000.00000000 32.~~20833371~~90833371 0.00000000 0.00000000 B-2 10,000,000.00 9.00000% 1000.00000000 7.50000000 0.00000000 0.00000000 (5) All classes are per $1000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-1 0.00000000 0.00000000 1.~~97083334~~66622570 0.00000000 ~~969~~902.~~40474625~~36251009 A-2 0.00000000 0.00000000 1.~~97083333~~70683742 0.00000000 ~~981~~920.~~92543820~~56119288 M-1 0.00000000 0.00000000 2.~~29166644~~07500067 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 2.~~75000000~~49166639 0.00000000 1000.00000000 B-1 0.00000000 0.00000000 32.~~20833371~~90833371 0.00000000 1000.00000000 B-2 0.00000000 0.00000000 7.50000000 0.00000000 ~~1000~~783.~~00000000~~06943700 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1822,~~418~~375,~~970~~564.2441 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~466~~473,~~625~~038.4764 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 1822,~~885~~848,~~595~~603.7105 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~243~~235,~~779~~908.6259 Payment of Interest and Principal 1822,~~641~~612,~~816~~694.0946 Total Withdrawals (Pool Distribution Amount) 1822,~~885~~848,~~595~~603.7105 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~176~~170,~~796~~499.8323 GEMICO Pool Insurance Premium 3634,~~974~~375.8952 Master Servicing Fee 1214,~~313~~771.6459 PMI Pool Insurance Premium 1716,~~694~~262.2625 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~243~~235,~~779~~908.6259

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Class B2 Interest Reserve Fund 0150,000.00 0.00 ~~150,000~~0.00 150,000.00 Reserve Fund 0.00 0525,125.0077 ~~233~~525,~~320~~125.3677 0.00

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 91 2 0 93 13,~~204~~219,~~971~~563.1777 ~~445~~443,~~415~~956.1023 0.00 13,~~650~~663,~~386~~520.2700 30 Days ~~175~~178 1112 01 0 ~~186~~191 24,~~143~~665,~~925~~655.9721 1,~~816~~756,~~185~~055.0317 0275,054.0026 0.00 2526,~~960~~696,~~111~~764.0064 60 Days 3644 45 19 0 4158 67,~~461~~761,~~208~~164.0993 ~~720~~620,~~145~~947.5463 ~~577~~1,~~435~~818,620.8749 0.00 710,~~758~~200,~~789~~733.5005 90 Days 1222 64 12 0 1928 13,~~947~~369,~~750~~647.1578 1651,~~070,590~~341.1425 ~~189~~536,~~902~~032.1127 0.00 34,~~208~~557,~~242~~021.4030 120 Days 126 35 31 0 1812 1682,~~707,801~~057.9269 ~~206~~563,~~663~~314.9230 ~~740~~311,~~192~~236.0751 0.00 21,~~654~~556,~~657~~608.9150 150 Days 52 68 04 0 1114 2307,~~256,997~~005.6620 1,~~109~~102,~~019~~977.6983 0471,370.0031 0.00 31,~~366~~881,~~017~~353.3534 180+ Days 4326 3350 1814 84 ~~102~~94 65,~~197~~635,~~880~~059.9232 46,~~883~~758,~~973~~881.0642 21,~~107~~781,~~163~~365.9254 1556,~~312,767~~698.5314 14,~~501~~732,~~785~~004.4342 Totals ~~283~~278 ~~154~~175 2533 84 ~~470~~490 42,~~715~~420,~~564~~590.7113 2324,~~011~~673,~~548~~081.5537 45,~~060~~637,~~109~~635.0761 1556,~~312,767~~698.5314 7173,~~099~~288,~~989~~005.8625 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 2.~~287582~~356902% 0.~~050277~~051800% 0.000000% 2.~~337858~~408702% 2.~~288426~~403082% 0.~~077191~~080703% 0.000000% 2.~~365617~~483786% 30 Days 4.~~399196~~610205% 0.~~276521~~310800% 0.~~000000~~025900% 0.000000% 4.~~675716~~946905% 4.~~184150~~483779% 0.~~314745~~319220% 0.~~000000~~050000% 0.000000% 4.~~498896~~852998% 60 Days 01.~~904977~~139601% 0.~~100553~~129500% 0.~~025138~~233100% 0.000000% 1.~~030669~~502202% 1.~~119730~~410842% 0.~~124801~~112877% 0.~~100070~~330593% 0.000000% 1.~~344601~~854312% 90 Days 0.~~301659~~569801% 0.~~150830~~103600% 0.~~025138~~051800% 0.000000% 0.~~477627~~725201% 0.~~337546~~612542% 0.~~185534~~118402% 0.~~032910~~097441% 0.000000% 0.~~555989~~828386% 120 Days 0.~~301659~~155400% 0.~~075415~~129500% 0.~~075415~~025900% 0.000000% 0.~~452489~~310800% 0.~~295963~~123986% 0.~~035815~~102401% 0.~~128276~~056577% 0.000000% 0.~~460053~~282964% 150 Days 0.~~125691~~051800% 0.~~150830~~207200% 0.~~000000~~103600% 0.000000% 0.~~276521~~362600% 0.~~391138~~055808% 0.~~192193~~200502% 0.~~000000~~085687% 0.000000% 0.~~583332~~341997% 180+ Days 10.~~080945~~673401% 01.~~829563~~295001% 0.~~452489~~362600% 0.~~201106~~103600% 2.~~564103~~434602% 1.~~074095~~024354% 01.~~846394~~228645% 0.~~365172~~323821% 0.~~227503~~101198% 2.~~513164~~678017% Totals 7.~~114128~~200207% 34.~~871292~~532505% 0.~~628457~~854701% 0.~~201106~~103600% 1112.~~814982~~691013% 7.~~402622~~711311% 34.~~987909~~485129% 01.~~703618~~024822% 0.~~227503~~101198% 1213.~~321652~~322460%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 083 0 0 083 10,725,642.58 0.00 0.00 10,725,642.58 30 Days 159 12 1 0 172 17,645,807.60 1,756,055.17 275,054.26 0.00 19,676,917.03 60 Days 33 5 5 0 43 4,042,242.36 620,947.63 720,901.06 0.00 305,384,091.05 90 Days 18 3 0 0 21 2,494,567.32 362,771.84 0.00 0.00 2,857,339.16 120 Days 6 5 0 0 11 682,057.69 563,314.30 0.00 0.00 1,245,371.99 150 Days 2 7 4 0 13 307,005.20 724,367.95 471,370.31 0.00 1,502,743.46 180 Days 20 37 7 0 64 2,628,189.85 4,438,561.49 1,034,302.01 0.00 8,101,053.35 Totals 238 152 17 0 407 27,799,870.02 19,191,660.96 2,501,627.64 0.00 49,493,158.62 0-29 Days 2.469503% 0.000000% 0.000000% 2.469503% 2.991373% 0.000000% 0.000000% 2.991373% 30 Days 4.730735% 0.357037% 0.029753% 0.000000% 5.117525% 4.921401% 0.489762% 0.076712% 0.000000% 5.487876% 60 Days 0.981851% 0.148765% 0.148765% 0.000000% 1.279381% 1.127378% 0.173182% 0.00201059% 0.000000% 1.501619% 90 Days 0.535555% 0.089259% 0.000000% 0.000000% 0.624814% 0.695733% 0.101177% 0.000000% 0.000000% 0.796910% 120 Days 0.178518% 0.148765% 0.000000% 0.000000% 0.327284% 0.190225% 0.157108% 0.000000% 0.000000% 0.347333% 150 Days 0.059506% 0.208271% 0.119012% 0.000000% 0.386790% 0.085623% 0.202026% 0.131465% 0.000000% 0.419114% 180 Days 0.595061% 1.100863% 0.208271% 0.000000% 1.904195% 0.733000% 1.237911% 0.288466% 0.000000% 2.259377% Totals 7.081226% 4.522464% 0.505802% 0.000000% 12.109491% 7.753361% 5.352538% 0.697702% 0.000000% 13.803601% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Reserve Asset Grp2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 9030 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 ~~120~~60 Days 2 0 0 0 2 89,814.63 0.00 0.00 0.00 89,814.63 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 ~~150~~0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 ~~180~~150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 ~~Totals~~180 0Days 0 01 0 0 1 0.00 17,522.76 0.00 0.00 17,522.76 Totals 2 1 0 0 3 89,814.63 17,522.76 0.00 0.00 107,337.39 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 09.~~000000~~090909% 0.000000% 0.000000% 0.000000% 09.~~000000~~090909% 012.~~000000~~401784% 0.000000% 0.000000% 0.000000% 012.~~000000~~401784% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 04.~~000000~~545455% 0.000000% 0.000000% 04.~~000000~~545455% 0.000000% 02.~~000000~~419578% 0.000000% 0.000000% 02.~~000000~~419578% Totals 09.~~000000~~090909% 04.~~000000~~545455% 0.000000% 0.000000% 013.~~000000~~636364% 012.~~000000~~401784% 02.~~000000~~419578% 0.000000% 0.000000% 014.~~000000~~821362% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 08 0 0 08 02,493,921.0019 0.00 0.00 02,493,921.0019 30 Days 019 0 0 0 019 07,019,847.0061 0.00 0.00 0.00 07,019,847.0061 60 Days 08 0 01 0 09 03,462,048.0050 0.00 0285,218.0019 0.00 03,747,266.0069 90 Days 04 01 0 0 05 0875,080.0046 0288,569.0041 0.00 0.00 01,163,649.0087 120 Days 0 0 01 0 01 0.00 0.00 0311,236.0051 0.00 0311,236.0051 150 Days 0 01 0 0 01 0.00 0378,609.0088 0.00 0.00 0378,609.0088 180 Days 05 03 0 0 08 02,917,804.0045 1,043,918.09 0.00 0.00 3,961,722.54 Totals 36 13 2 0 51 14,274,781.0002 4,205,018.57 596,454.70 0.00 ~~Totals~~19,076,254.29 0-29 Days 1.793722% 0.000000% 0.000000% 1.793722% 1.342094% 0.000000% 0.000000% 1.342094% 30 Days 4.260090% 0.00000000% 0.00000000% 0.00000000% 4.260090% 3.777705% 0.00000000% 0.00000000% 0~~-29~~.000000% 3.777705% 60 Days 1.793722% 0.000000% 0.224215% 0.000000% 2.017937% 1.863088% 0.000000% 0.153489% 0.000000% 2.016578% 90 Days 0.896861% 0.224215% 0.000000% 0.000000% 1.121076% 0.470921% 0.155293% 0.000000% 0.000000% 300.626214% 120 Days 0.000000% 0.000000% 0.~~000000~~224215% 0.000000% 0.~~000000~~224215% 0.000000% 0.000000% 0.~~000000~~167491% 0.000000% 0.~~000000~~167491% 60150 Days 0.000000% 0.~~000000~~224215% 0.000000% 0.000000% 0.~~000000~~224215% 0.000000% 0.~~000000~~203747% 0.000000% 0.000000% 0.~~000000~~203747% 90180 Days 1.121076% 0.672646% 0.000000% 0.000000% 1.793722% 1.570206% 0.561781% 0.000000% 0.000000% 2.131986% Totals 8.071749% 2.914798% 0.448430% 0.000000% 11.434978% 7.681920% 2.262915% 0.320980% 0.000000% 10.265815% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Reserve Asset Grp1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 2 0 2 0.00 443,956.23 0.00 443,956.23 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 1 0 3 0 4 167,059.44 0.00 812,501.24 0.00 979,560.68 90 Days 0 0 2 0 2 0.00 0.00 536,032.27 0.00 536,032.27 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 1 9 7 4 21 89,065.02 1,258,879.08 747,063.53 556,698.14 2,651,705.77 Totals 2 9 14 4 29 256,124.46 1,258,879.08 2,539,553.27 556,698.14 4,611,254.95 0-29 Days 0.000000% 6.250000% 0.000000% 6.250000% 0.000000% 8.863434% 0.000000% ~~120~~8.863434% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% ~~150~~60 Days 3.125000% 0.000000% 9.375000% 0.000000% 12.500000% 3.335285% 0.000000% 16.221310% 0.000000% 19.556594% 90 Days 0.000000% 0.000000% 6.250000% 0.000000% 6.250000% 0.000000% 0.000000% 10.701701% 0.000000% ~~180~~10.701701% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% ~~Totals~~150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 3.125000% 28.125000% 21.875000% 12.500000% 65.625000% 1.778153% 25.133091% 14.914868% 11.114288% 52.940400% Totals 6.250000% 28.125000% 43.750000% 12.500000% 90.625000% 5.113437% 25.133091% 50.701314% 11.114288% 92.062130%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~466~~473,~~625~~038.4764

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 7.~~266739~~371622% Weighted Average Net Coupon 7.~~266739~~004698% Weighted Average Pass-Through Rate 76.~~122669~~873399% Weighted Average Maturity(Stepdown Calculation ) ~~252~~250 Beginning Scheduled Collateral Loan Count 43,~~074~~853 Number Of Loans Paid In Full 96(8) Ending Scheduled Collateral Loan Count 3,~~978~~861 Beginning Scheduled Collateral Balance ~~605~~557,~~272~~606,~~000~~283.0061 Ending Scheduled Collateral Balance ~~575~~548,~~850~~845,~~823~~866.7362 Ending Actual Collateral Balance at 30-~~Apr~~Jun-2002 ~~577~~550,~~032~~108,~~926~~654.6127 Monthly P &I Constant 4,~~773~~566,~~211~~011.0417 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Ending Scheduled Balance for Premium Loans ~~575~~548,~~850~~845,~~823~~866.7362 Scheduled Principal 1,~~017~~075,~~145~~542.4550 Unscheduled Principal 1418,~~198~~279,~~088~~537.9673 Required Overcollateralization Amount 0.00 Overcollateralized Increase Amount 0.00 Overcollateralized reduction Amount 0.00 Specified O/C Amount 6,921,934.1413 Overcollateralized Amount 6,~~966~~921,~~488~~934.2013 Overcollateralized Deficiency Amount 0.00 Base Overcollateralized Amount 0.00 Extra principal distribution Amount ~~44,554~~0.0600 Excess Cash Amount 2487,~~288,564~~634.8027

Filing Compare · STRUCTURED ASSET SECURITIES CORP MORT BACK NOTES SER 2002 9