8-K 1 sac02009.txt OCTOBER 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): October 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 Pending (State or other File Number) IRS EIN jurisdiction 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 October 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 October 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: 11/1/02 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 October 25, 2002 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 89/3130/02 ~~Distribution Date: 9~~10/25/02 Distribution Date: 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 29,~~596~~800.6585 0.00 A-1 86358RB55 SEN 2.~~11000~~11375% ~~333~~324,~~447~~308,~~614~~243.1929 ~~586~~571,~~312~~255.0546 910,~~139~~150,~~370~~826.9027 A-2 86358RC21 SEN 2.~~11000~~11375% ~~173~~169,~~945~~154,~~582~~627.9997 ~~305~~297,~~854~~958.3283 42,~~790~~218,~~955~~711.0228 M-1 86358RB63 MEZ 2.~~46000~~46375% 7,441,000.00 15,~~254~~277.0530 0.00 M-2 86358RB71 MEZ 2.~~96000~~96375% 5,953,000.00 14,~~684~~702.0767 0.00 B-1 86358RB89 SUB 3.~~46000~~46375% 4,465,000.00 12,~~874~~888.0804 0.00 B-2 86358RB97 SUB 9.00000% 53,~~857~~870,~~584~~861.7816 4329,~~931~~031.8946 1,~~986~~903,~~723~~341.6212 Totals ~~531~~515,~~109~~192,~~781~~732.9642 1970,~~008,507~~914.1161 1514,~~917~~272,~~049~~878.5467

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses R 0.00 0.00 29,~~596~~800.6585 0.00 A-1 0.00 ~~324~~314,~~308~~157,~~243~~417.2902 910,~~725~~722,~~682~~081.9573 0.00 A-2 0.00 ~~169~~166,~~154~~935,~~627~~916.9769 52,~~096~~516,~~809~~670.3411 0.00 M-1 0.00 7,441,000.00 15,~~254~~277.0530 0.00 M-2 0.00 5,953,000.00 14,~~684~~702.0767 0.00 B-1 0.00 4,465,000.00 12,~~874~~888.0804 0.00 B-2 0.00 31,~~870~~967,~~861~~520.1603 21,~~030~~932,~~655~~372.5158 0.00 Totals 0.00 ~~515~~500,~~192~~919,~~732~~853.4274 1615,~~925~~243,~~556~~793.6528 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 A-1 381,668,000.00 ~~333~~324,~~447~~308,~~614~~243.1929 0.00 910,~~139~~150,~~370~~826.9027 0.00 0.00 A-2 195,745,000.00 ~~173~~169,~~945~~154,~~582~~627.9997 0.00 42,~~790~~218,~~955~~711.0228 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 53,~~857~~870,~~584~~861.7816 0.00 1,~~986~~903,~~723~~341.9212 0.00 0.00 Totals 605,272,000.00 ~~531~~515,~~109~~192,~~781~~732.9642 0.00 1514,~~917~~272,~~049~~878.8467 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 A-1 910,~~139~~150,~~370~~826.9027 ~~324~~314,~~308~~157,~~243~~417.2902 0.~~84971295~~82311699 910,~~139~~150,~~370~~826.9027 A-2 42,~~790~~218,~~955~~711.0228 ~~169~~166,~~154~~935,~~627~~916.9769 0.~~86415810~~85282340 42,~~790~~218,~~955~~711.0228 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 1,~~986~~903,~~723~~341.6212 31,~~870~~967,~~861~~520.1603 0.~~38708612~~19675200 1,~~986~~903,~~723~~341.6212 Totals 1514,~~917~~272,~~049~~878.5467 ~~515~~500,~~192~~919,~~732~~853.4274 0.~~85117556~~82759462 1514,~~917~~272,~~049~~878.5467

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 ~~873~~849.~~65881916~~71295285 0.00000000 2326.~~94586630~~59595845 0.00000000 A-2 195,745,000.00 ~~888~~864.~~63359468~~15810350 0.00000000 2411.~~47549117~~33470219 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 ~~585~~387.~~75847800~~08611600 0.00000000 ~~198~~190.~~67239200~~33411200 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 2326.~~94586630~~59595845 ~~849~~823.~~71295285~~11699440 0.~~84971295~~82311699 2326.~~94586630~~59595845 A-2 0.00000000 2411.~~47549117~~33470219 ~~864~~852.~~15810350~~82340131 0.~~86415810~~85282340 2411.~~47549117~~33470219 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 ~~198~~190.~~67236200~~33411200 ~~387~~196.~~08611600~~75200300 0.~~38708612~~19675200 ~~198~~190.~~67236200~~33411200 (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.~~11000~~11375% ~~333~~324,~~447~~308,~~614~~243.1929 ~~586~~571,~~312~~255.0546 0.00 0.00 A-2 195,745,000.00 2.~~11000~~11375% ~~173~~169,~~945~~154,~~582~~627.9997 ~~305~~297,~~854~~958.3283 0.00 0.00 M-1 7,441,000.00 2.~~46000~~46375% 7,441,000.00 15,~~254~~277.0530 0.00 0.00 M-2 5,953,000.00 2.~~96000~~96375% 5,953,000.00 14,~~684~~702.0767 0.00 0.00 B-1 4,465,000.00 3.~~46000~~46375% 4,465,000.00 12,~~874~~888.0804 0.00 0.00 B-2 10,000,000.00 9.00000% 53,~~857~~870,~~584~~861.7816 4329,~~931~~031.8946 0.00 0.00 Totals 605,272,000.00 ~~978~~941,~~910~~113.4676 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 29,~~596~~800.6585 0.00 0.00 A-1 0.00 0.00 ~~586~~571,~~312~~255.0546 0.00 ~~324~~314,~~308~~157,~~243~~417.2902 A-2 0.00 0.00 ~~305~~297,~~854~~958.3283 0.00 ~~169~~166,~~154~~935,~~627~~916.9769 M-1 0.00 0.00 15,~~254~~277.0530 0.00 7,441,000.00 M-2 0.00 0.00 14,~~684~~702.0767 0.00 5,953,000.00 B-1 0.00 0.00 12,~~874~~888.0804 0.00 4,465,000.00 B-2 0.00 0.00 4329,~~931~~031.8946 0.00 31,~~870~~967,~~861~~520.1603 Totals 0.00 0.00 1970,~~008,507~~914.1161 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.~~11000~~11375% ~~873~~849.~~65881916~~71295285 1.~~53618341~~49673397 0.00000000 0.00000000 A-2 195,745,000.00 2.~~11000~~11375% ~~888~~864.~~63359468~~15810350 1.~~56251409~~52217850 0.00000000 0.00000000 M-1 7,441,000.00 2.~~46000~~46375% 1000.00000000 2.~~05000000~~05312458 0.00000000 0.00000000 M-2 5,953,000.00 2.~~96000~~96375% 1000.00000000 2.~~46666723~~46979170 0.00000000 0.00000000 B-1 4,465,000.00 3.~~46000~~46375% 1000.00000000 2.~~88333259~~88645913 0.00000000 0.00000000 B-2 10,000,000.00 9.00000% ~~585~~387.~~75847800~~08611600 42.~~39318900~~90314600 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.~~53618341~~49673397 0.00000000 ~~849~~823.~~71295285~~11699440 A-2 0.00000000 0.00000000 1.~~56251409~~52217850 0.00000000 ~~864~~852.~~15810350~~82340131 M-1 0.00000000 0.00000000 2.~~05000000~~05312458 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 2.~~46666723~~46979170 0.00000000 1000.00000000 B-1 0.00000000 0.00000000 2.~~88333259~~88645913 0.00000000 1000.00000000 B-2 0.00000000 0.00000000 42.~~39318900~~90314600 0.00000000 ~~387~~196.~~08611600~~75200300 (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 1615,~~740~~019,~~625~~495.0975 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~405~~437,~~795~~292.6620 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 1715,~~146~~456,~~420~~787.7595 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~220~~212,~~864~~994.1067 Payment of Interest and Principal 1615,~~925~~243,~~556~~793.6528 Total Withdrawals (Pool Distribution Amount) 1715,~~146~~456,~~420~~787.7595 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~159~~154,~~681~~971.2214 GEMICO Pool Insurance Premium 3331,~~157~~801.8926 Master Servicing Fee 1211,~~881~~503.3323 PMI Pool Insurance Premium 1514,~~143~~719.6604 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~220~~212,~~864~~994.1067

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Class B2 Interest Reserve Fund ~~117~~87,~~460~~863.4277 29,~~596~~800.6585 0.00 8758,~~863~~062.7792 Reserve Fund 0.00 0193,717.0096 ~~495~~193,~~069~~717.0896 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 8790 40 0 9190 12,~~416~~514,~~160~~975.6405 ~~588,389~~0.8300 0.00 1312,~~004~~514,~~550~~975.4705 30 Days ~~200~~185 277 04 0 ~~227~~196 2625,~~936~~516,~~884~~779.6648 31,~~142~~045,~~542~~918.1088 0517,028.0027 0.00 3027,079,~~426~~726.7663 60 Days 2343 519 326 0 3188 36,~~327~~320,~~430~~050.4057 ~~670~~2,~~262~~112,419.3805 ~~591~~4,~~207~~090,810.3854 0.00 412,~~588~~523,~~900~~280.16 90 Days 1211 24 35 0 1720 21,~~432~~764,~~828~~595.4731 ~~145~~424,~~117~~404.1947 ~~712~~927,~~532~~657.0750 0.00 3,~~290~~116,~~477~~657.7328 120 Days 76 42 3 0 1411 1642,~~703,361~~767.6653 ~~487~~228,~~054~~072.1866 ~~413~~582,~~573~~155.7030 0.00 21,~~603~~452,~~989~~995.5449 150 Days 2 7 36 0 1215 ~~400~~684,~~552~~974.6668 1,~~679~~606,~~512~~228.5220 ~~723~~920,~~200~~262.1832 0.00 23,~~803~~211,~~265~~465.3620 180+ Days 57 3734 1619 36 6166 12,~~469~~156,~~528~~564.1964 54,~~196~~525,~~728~~408.5341 13,~~819~~141,~~809~~451.1731 ~~414~~564,~~518~~234.2545 810,~~900~~387,~~584~~658.1481 Totals ~~249~~254 ~~169~~163 3263 36 ~~453~~486 3637,~~270~~085,~~586~~732.0421 2322,~~737~~457,~~377~~426.5472 410,~~848~~179,~~712~~365.3324 ~~414~~564,~~518~~234.2545 6570,~~271~~286,~~194~~758.1662 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.~~366059~~509060% 0.~~108784~~000000% 0.000000% 2.~~474844~~509060% 2.~~390629~~468132% 0.~~113290~~000000% 0.000000% 2.~~503918~~468132% 30 Days 5.~~439217~~157513% 0.~~734294~~195149% 0.~~000000~~111514% 0.000000% 65.~~173511~~464176% 5.~~186474~~032274% 0.~~605070~~206270% 0.~~000000~~101965% 0.000000% 5.~~791544~~340509% 60 Days 01.~~625510~~198773% 0.~~135980~~529691% 0.~~081588~~724840% 0.000000% 02.~~843079~~453304% 01.~~640669~~246404% 0.~~129053~~416599% 0.~~113832~~806766% 0.000000% 02.~~883555~~469770% 90 Days 0.~~326353~~306663% 0.~~054392~~111514% 0.~~081588~~139392% 0.000000% 0.~~462333~~557569% 0.~~468421~~348003% 0.~~027941~~083699% 0.~~137192~~182947% 0.000000% 0.~~633554~~614649% 120 Days 0.~~190373~~167271% 0.~~108784~~055757% 0.~~081588~~083635% 0.000000% 0.~~380745~~306663% 0.~~327968~~126763% 0.~~093778~~044979% 0.~~079630~~114809% 0.000000% 0.~~501377~~286551% 150 Days 0.~~054392~~055757% 0.~~190373~~195149% 0.~~081588~~167271% 0.000000% 0.~~326353~~418177% 0.~~077123~~135087% 0.~~323376~~316771% 0.~~139246~~181489% 0.000000% 0.~~539746~~633347% 180+ Days 0.~~135980~~195149% 10.~~006255~~947867% 0.~~435137~~529691% 0.~~081588~~167271% 1.~~658961~~839978% 0.~~282945~~425305% 10.~~000587~~892475% 0.~~350389~~619539% 0.~~079812~~111275% 12.~~713734~~048595% Totals 67.~~771825~~081126% 4.~~596138~~544187% 01.~~870275~~756342% 0.~~081588~~167271% 1213.~~319826~~548927% 67.~~983601~~313836% 4.~~570435~~428925% 02.~~933579~~007516% 0.~~079812~~111275% 1213.~~567427~~861553%

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 8184 20 0 8384 10,~~572~~675,~~535~~140.4721 ~~146,045~~0.6600 0.00 10,~~718~~675,~~581~~140.1321 30 Days ~~175~~169 266 04 0 ~~201~~179 1918,~~376~~934,~~836~~755.2960 2880,~~976,369~~045.0239 0517,028.0027 0.00 2220,~~353~~331,~~205~~829.3126 60 Days 2137 419 222 0 2778 24,~~523~~233,~~866~~185.4707 ~~559~~2,~~208~~112,419.2105 ~~306~~3,~~744~~085,585.1107 0.00 39,~~389~~431,~~818~~189.7919 90 Days 10 23 23 0 1416 1,~~362~~389,~~238~~702.3578 ~~145~~313,~~117~~350.1930 ~~369~~300,~~155~~386.3421 0.00 12,~~876~~003,~~510~~439.8829 120 Days 56 42 3 0 1211 ~~809~~642,~~621~~767.0653 ~~487~~228,~~054~~072.1866 ~~413~~582,~~573~~155.7030 0.00 1,~~710~~452,~~248~~995.9449 150 Days 1 5 16 0 712 ~~111~~143,~~983~~261.2513 ~~958~~908,~~061~~744.9233 ~~211~~920,~~505~~262.3132 0.00 1,~~281~~972,~~550~~267.4878 180 Days 34 2726 7 01 3738 ~~432~~543,~~763~~092.8716 3,~~434~~224,~~294~~036.3725 ~~596~~901,~~456~~571.0794 08,231.0045 4,~~463~~676,~~514~~931.3180 Totals ~~215~~227 ~~149~~145 1745 01 ~~381~~418 2425,~~617~~886,~~309~~764.2927 1918,~~132~~341,~~640~~808.3619 26,~~043~~306,~~480~~989.1911 08,231.00 45 50,~~793~~543,~~429~~793.8402 0-29 Days 2.~~528090~~688860% 0.~~062422~~000000% 0.000000% 2.~~590512~~688860% 3.~~124467~~251986% 0.~~043160~~000000% 0.000000% 3.~~167628~~251986% 30 Days 5.~~461923~~409731% 0.~~811486~~192061% 0.~~000000~~128041% 0.000000% 65.~~273408~~729834% 5.~~726374~~768127% 0.~~879597~~268090% 0.~~000000~~157503% 0.000000% 6.~~605971~~193719% 60 Days 01.~~655431~~184379% 0.~~124844~~608195% 0.~~062422~~704225% 0.000000% 02.~~842697~~496799% 01.~~745870~~289562% 0.~~165261~~643510% 0.~~090651~~939967% 0.000000% 12.~~001782~~873039% 90 Days 0.~~312110~~320102% 0.~~062422~~096031% 0.~~062422~~096031% 0.000000% 0.~~436954~~512164% 0.~~402578~~423348% 0.~~042886~~095456% 0.~~109095~~091507% 0.000000% 0.~~554559~~610311% 120 Days 0.~~156055~~192061% 0.~~124844~~064020% 0.~~093633~~096031% 0.000000% 0.~~374532~~352113% 0.~~239265~~195807% 0.~~143938~~069478% 0.~~122222~~177343% 0.000000% 0.~~505424~~442628% 150 Days 0.~~031211~~032010% 0.~~156055~~160051% 0.~~031211~~192061% 0.000000% 0.~~218477~~384123% 0.~~033094~~043642% 0.~~283133~~276832% 0.~~062505~~280341% 0.000000% 0.~~378732~~600815% 180 Days 0.~~093633~~128041% 0.~~842697~~832266% 0.~~218477~~224072% 0.~~000000~~032010% 1.~~154806~~216389% 0.~~127893~~165443% 10.~~014926~~982144% 0.~~176269~~274647% 0.~~000000~~002508% 1.~~319088~~424742% Totals 67.~~710362~~266325% 4.~~650437~~641485% 01.~~530587~~440461% 0.~~000000~~032010% 1113.~~891386~~380282% 7.~~275074~~885929% 5.~~654208~~587496% 01.~~603903~~921309% 0.~~000000~~002508% 1315.~~533185~~397241% 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 30 Days 2 0 0 0 2 7288,~~971~~866.9507 0.00 0.00 0.00 7288,~~971~~866.9507 60 Days 01 0 0 0 01 033,943.0059 0.00 0.00 0.00 033,943.0059 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 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 0 1 0 0 1 0.00 1615,~~238~~592.4896 0.00 0.00 1615,~~238~~592.4896 Totals 23 1 0 0 34 72122,~~971~~809.9566 1615,~~238~~592.4896 0.00 0.00 89138,~~210~~402.4362 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 910.~~523810~~526316% 0.000000% 0.000000% 0.000000% 910.~~523810~~526316% 1014.~~882676~~877556% 0.000000% 0.000000% 0.000000% 1014.~~882676~~877556% 60 Days 05.~~000000~~263158% 0.000000% 0.000000% 0.000000% 05.~~000000~~263158% 05.~~000000~~682682% 0.000000% 0.000000% 0.000000% 05.~~000000~~682682% 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% 45.~~761905~~263158% 0.000000% 0.000000% 45.~~761905~~263158% 0.000000% 2.~~421727~~610503% 0.000000% 0.000000% 2.~~421727~~610503% Totals 915.~~523810~~789474% 45.~~761905~~263158% 0.000000% 0.000000% 1421.~~285714~~052632% 1020.~~882676~~560238% 2.~~421727~~610503% 0.000000% 0.000000% 1323.~~304402~~170741% 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 6 0 0 6 1,~~843~~839,~~625~~834.1784 0.00 0.00 1,~~843~~839,~~625~~834.1784 30 Days 2214 0 0 0 2214 76,~~419~~493,~~149~~157.7581 0.00 0.00 0.00 76,~~419~~493,~~149~~157.7581 60 Days 24 0 14 0 38 ~~803~~1,~~563~~984,995.9324 0.00 ~~284~~1,~~463~~005,225.2747 0.00 12,~~088~~990,~~027~~220.2071 90 Days 21 0 01 0 2 1374,~~070,590~~892.1253 0.00 0284,463.0027 0.00 1659,~~070,590~~355.1280 120 Days 20 0 0 0 20 ~~893,740~~0.6000 0.00 0.00 0.00 ~~893,740~~0.6000 150 Days 1 2 10 0 43 ~~288~~541,~~569~~713.4155 ~~721~~697,~~450~~483.6087 ~~320,024~~0.0200 0.00 1,~~330~~239,~~044~~197.0342 180 Days 13 2 34 0 69 ~~947~~1,~~699~~613,472.3048 ~~732~~754,~~134~~704.1318 ~~671~~991,~~655~~639.9364 0.00 23,~~351~~359,~~489~~816.3630 Totals 3023 10 59 0 4542 11,~~423~~008,~~313~~231.1161 3,~~297~~292,~~209~~022.9089 12,~~276~~281,~~143~~328.2238 0.00 1516,~~996~~581,~~666~~582.2388 0-29 Days 1.~~411765~~435407% 0.000000% 0.000000% 1.~~411765~~435407% 1.~~044932~~054904% 0.000000% 0.000000% 1.~~044932~~054904% 30 Days 53.~~176471~~349282% 0.000000% 0.000000% 0.000000% 53.~~176471~~349282% 43.~~205033~~722974% 0.000000% 0.000000% 0.000000% 43.~~205033~~722974% 60 Days 0.~~470588~~956938% 0.000000% 0.~~235294~~956938% 0.000000% 01.~~705882~~913876% 01.~~455445~~138134% 0.000000% 0.~~161228~~576365% 0.000000% 01.~~616673~~714499% 90 Days 0.~~470588~~239234% 0.000000% 0.~~000000~~239234% 0.000000% 0.~~470588~~478469% 0.~~606790~~214952% 0.000000% 0.~~000000~~163102% 0.000000% 0.~~606790~~378054% 120 Days 0.~~470588~~000000% 0.000000% 0.000000% 0.000000% 0.~~470588~~000000% 0.~~506555~~000000% 0.000000% 0.000000% 0.000000% 0.~~506555~~000000% 150 Days 0.~~235294~~239234% 0.~~470588~~478469% 0.~~235294~~000000% 0.000000% 0.~~941176~~717703% 0.~~163556~~310602% 0.~~408904~~399915% 0.~~181384~~000000% 0.000000% 0.~~753844~~710517% 180 Days 0.~~235294~~717703% 0.~~470588~~478469% 0.~~705882~~956938% 0.000000% 12.~~411765~~153110% 0.~~537138~~925115% 0.~~414960~~432724% 0.~~380682~~568575% 0.000000% 1.~~332780~~926414% Totals 75.~~058824~~502392% 2.~~352941~~392344% 12.~~176471~~153110% 0.000000% 10.~~588235~~047847% 6.~~474517~~311776% 1.~~868796~~887543% 01.~~723294~~308042% 0.000000% 9.~~066607~~507361% 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 20 0 20 0.00 ~~442,344~~0.1700 0.00 ~~442,344~~0.1700 30 Days 10 1 0 0 21 ~~67,926~~0.6700 ~~166~~165,~~173~~873.0849 0.00 0.00 ~~234~~165,~~099~~873.7549 60 Days 0 1 0 0 0 1 67,926.67 0.00 ~~111,054.17~~ 0.00 0.00 ~~111~~67,~~054~~926.1767 90 Days 0 01 1 0 12 0.00 0111,054.0017 ~~343~~342,~~376~~808.7302 0.00 ~~343~~453,~~376~~862.7319 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 10 0 10 0.00 0.00 ~~191,670~~0.8500 0.00 ~~191,670~~0.8500 180 Days 10 75 68 35 1718 890.00 531,~~065~~075.02 1,~~014~~248,~~061~~239.5573 ~~551~~556,~~697~~003.1700 ~~414,518.25~~ 2,~~069~~335,~~341~~317.9975 Totals 21 7 9 105 322 ~~24 156~~67,~~991~~926.6967 1808,~~291,288~~002.8068 1,~~529~~591,~~088~~047.9275 ~~414~~556,~~518~~003.2500 3,~~391~~022,~~887~~980.6610 0-29 Days 0.000000% 70.~~407407~~000000% 0.000000% 70.~~407407~~000000% 0.000000% 110.~~389887~~000000% 0.000000% 110.~~389887~~000000% 30 Days 30.~~703704~~000000% 3.~~703704~~846154% 0.000000% 0.000000% 73.~~407407~~846154% 10.~~749039~~000000% 4.~~278778~~374040% 0.000000% 0.000000% 64.~~027817~~374040% 60 Days 03.~~000000~~846154% 30.~~703704~~000000% 0.000000% 0.000000% 3.~~703704~~846154% 01.~~000000~~791208% 20.~~859525~~000000% 0.000000% 0.000000% 21.~~859525~~791208% 90 Days 0.000000% 03.~~000000~~846154% 3.~~703704~~846154% 0.000000% 37.~~703704~~692308% 0.000000% 02.~~000000~~928469% 89.~~841581~~039757% 0.000000% 811.~~841581~~968225% 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% 30.~~703704~~000000% 0.000000% 30.~~703704~~000000% 0.000000% 0.000000% 40.~~935318~~000000% 0.000000% 40.~~935318~~000000% 180 Days 30.~~703704~~000000% 2519.~~925926~~230769% 2230.~~222222~~769231% 1119.~~111111~~230769% 6269.~~962963~~230769% 20.~~293328~~000000% 2614.~~110994~~004307% 1432.~~205609~~915750% 1014.~~673399~~661652% 5361.~~283331~~581709% Totals 73.~~407407~~846154% 3326.~~333333~~923077% 3734.~~037037~~615385% 1119.~~111111~~230769% 8884.~~888889~~615385% 41.~~042367~~791208% 3321.~~249298~~306816% 3941.~~372395~~955507% 1014.~~673399~~661652% 8779.~~337459~~715183%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~405~~437,~~795~~292.6620

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 7.~~172465~~082051% Weighted Average Net Coupon 6.~~811866~~723214% Weighted Average Pass-Through Rate 6.~~674746~~586371% Weighted Average Maturity(Stepdown Calculation ) ~~248~~247 Beginning Scheduled Collateral Loan Count 3,~~762~~677 Number Of Loans Paid In Full 8590 Ending Scheduled Collateral Loan Count 3,~~677~~587 Beginning Scheduled Collateral Balance ~~532~~518,~~174~~243,~~131~~805.3240 Ending Scheduled Collateral Balance ~~518~~505,~~243~~874,~~805~~267.4085 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2002 ~~519~~507,~~367~~062,~~985~~647.5214 Monthly P &I Constant 4,~~241~~102,~~612~~484.6136 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.02 Ending Scheduled Balance for Premium Loans ~~518~~505,~~243~~874,~~805~~267.4085 Scheduled Principal 1,~~055~~043,~~114~~960.4303 Unscheduled Principal 1211,~~875~~325,~~211~~577.4952 Required Overcollateralization Amount 0.00 Overcollateralized Increase Amount 0.00 Overcollateralized reduction Amount 0.00 Specified O/C Amount 6,921,934.14 Overcollateralized Amount 6,921,934.14 Overcollateralized Deficiency Amount 0.00 Base Overcollateralized Amount 0.00 Extra principal distribution Amount 0.00 Excess Cash Amount ~~495~~167,~~069~~282.0892

Group Level Collateral Statement Group Group 1 Group 2 Reserve Asset Grp1 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 7.~~595163~~540939 6.~~350559~~184620 7.~~174756~~218887 Weighted Average Net Rate 7.~~210975~~157188 65.~~036633~~874921 6.~~769929~~810481 Weighted Average Maturity ~~242~~241 ~~248~~246 ~~242~~241 Beginning Loan Count 3,~~275~~204 ~~436~~425 3027 Loans Paid In Full 7180 117 31 Ending Loan Count 3,~~204~~124 ~~425~~418 2726 Beginning Scheduled Balance ~~346~~337,~~757~~617,~~026~~655.0111 ~~180~~176,~~494~~169,~~328~~617.5814 43,~~274~~810,~~358~~800.1625 Ending scheduled Balance ~~337~~327,~~617~~466,~~655~~828.1184 ~~176~~174,~~169~~118,~~617~~188.1478 3,~~810~~717,~~800~~007.2570 Record Date 0809/3130/2002 0809/3130/2002 0809/3130/2002 Principal And Interest Constant 2,~~970~~891,~~406~~067.3004 1,~~229~~172,~~643~~725.2226 3230,~~883~~012.6865 Scheduled Principal ~~775~~769,~~676~~438.1165 ~~269~~264,~~475~~773.4341 7,~~327~~087.4587 Unscheduled Principal 89,~~363~~381,~~694~~387.7962 41,~~055~~786,~~236~~654.0195 ~~456~~86,~~230~~704.4668 Scheduled Interest 2,~~194~~121,~~730~~628.1939 ~~960~~907,~~167~~951.7985 2522,~~556~~924.2378 Servicing Fees ~~111~~107,~~016~~967.7066 4745,~~218~~466.3234 1,~~441~~296.9896 Master Servicing Fees 7,~~224~~033.0771 3,~~780~~670.0119 8979.0639 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 4139,~~219~~986.5245 7,~~887~~435.3898 ~~989~~879.0409 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 21,~~035~~966,~~269~~640.9057 ~~901~~851,~~282~~379.0834 2320,~~036~~669.1534 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.02 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 76.~~043329~~990063 5.~~960945~~799270 6.~~467259~~508661

Group Level Collateral Statement Group Reserve Asset Grp2 Total Collateral Description Fixed 15/30 & ARM Mixed Fixed & Arm Weighted Average Coupon Rate 11.~~185312~~186006 7.~~172465~~082051 Weighted Average Net Rate 10.~~739082~~739667 6.~~811866~~723214 Weighted Average Maturity ~~103~~102 ~~248~~247 Beginning Loan Count 21 3,~~762~~677 Loans Paid In Full 02 8590 Ending Loan Count 2119 3,~~677~~587 Beginning Scheduled Balance ~~648~~645,~~418~~732.5790 ~~532~~518,~~174~~243,~~131~~805.3240 Ending scheduled Balance ~~645~~572,~~732~~242.9053 ~~518~~505,~~243~~874,~~805~~267.4085 Record Date 0809/3130/2002 0809/3130/2002 Principal And Interest Constant 8,679.41 4,~~241~~102,~~612~~484.6136 Scheduled Principal 2,~~635~~660.4410 1,~~055~~043,~~114~~960.4303 Unscheduled Principal 5070,830.2327 1211,~~875~~325,~~211~~577.4952 Scheduled Interest 6,~~043~~019.9731 3,~~186~~058,~~498~~524.1833 Servicing Fees ~~241~~240.1218 ~~159~~154,~~918~~971.1214 Master Servicing Fees 13.5045 1110,~~106~~796.6474 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 5048,~~095~~301.9452 Spread Fee 1 0.00 0.00 Spread Fee 2 0.00 0.00 Spread Fee 3 0.00 0.00 Net Interest 5,~~789~~765.3568 2,~~965~~844,~~377~~454.4893 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.02 Percentage of Cumulative Losses 0.00 0.00 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 10.~~714089~~714659 6.~~674746~~586371

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