~~Structured~~SECURITIES ~~Asset~~AND ~~Securities~~EXCHANGE Corporation Mortgage-Backed Notes Record Date: 6/30/02 Distribution Date: 7/25/02 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 0.00 0.00 A-1 86358RB55 SEN 2.14000% 356,604,687.26 635,945.03 12,201,792.76 A-2 86358RC21 SEN 2.14000% 187,348,538.17 334,104.89 7,153,287.47 M-1 86358RB63 MEZ 2.49000% 7,441,000.00 15,440.08 0.00 M-2 86358RB71 MEZ 2.99000% 5,953,000.00 14,832.89 0.00 B-1 86358RB89 SUB 3.49000% 4,465,000.00 12,985.71 0.00 B-2 86358RB97 SUB 9.00000% 10,000,000.00 75,000.00 2,169,305.63 Totals 571,812,225.43 1,088,308.60 21,524,385.86COMMISSION

~~Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses R 0.00 0.00 0.00 0.00 A-1 0.00 344~~Washington,~~402,894.50~~ ~~12,837,737~~D.~~79 0~~C.00 A-2 0.00 180,195,250.70 7,487,392.36 0.00 M-1 0.00 7,441,000.00 15,440.08 0.00 M-2 0.00 5,953,000.00 14,832.89 0.00 B-1 0.00 4,465,000.00 12,985.71 0.00 B-2 0.00 7,830,694.37 2,244,305.63 0.00 Totals 0.00 550,287,839.57 22,612,694.46 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee. 20549

~~Principal~~FORM 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 A8-1 381,668,000.00 356,604,687.26 0.00 12,201,792.76 0.00 0.00 A-2 195,745,000.00 187,348,538.17 0.00 7,153,287.47 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 2,169,305.63 0.00 0.00 Totals 605,272,000.00 571,812,225.43 0.00 21,524,385.86 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.K

~~Principal~~CURRENT 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 12,201,792.76 344,402,894.50 0.90236251 12,201,792.76 A-2 7,153,287.47 180,195,250.70 0.92056119 7,153,287.47 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 2,169,305.63 7,830,694.37 0.78306944 2,169,305.63 Totals 21,524,385.86 550,287,839.57 0.90915793 21,524,385.86REPORT

~~Principal~~PURSUANT ~~Distribution~~TO ~~Factors~~SECTION ~~Statement~~13 ~~Original~~OR ~~Beginning Scheduled Unscheduled Face Certificate Principal Principal Class~~ 15(2d) ~~Amount~~OF Balance Distribution Distribution Accretion R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-1 381,668,000.00 934.33216109 0.00000000 31.96965101 0.00000000 A-2 195,745,000.00 957.10510189 0.00000000 36.54390901 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 216.93056300 0.00000000 (2) All classes are per $1000 denomination.THE

~~Principal~~SECURITIES ~~Distribution~~AND ~~Factors~~EXCHANGE ~~Statement~~ACT ~~(continued)~~OF 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 31.96965101 902.36251009 0.90236251 31.96965101 A-2 0.00000000 36.54390901 920.56119288 0.92056119 36.54390901 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 216.93056300 783.06943700 0.78306944 216.93056300 (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.1934

~~Interest~~Date ~~Distribution~~of ~~Statement~~Report ~~Beginning~~(Date ~~Payment~~ of ~~Original~~earliest ~~Current~~event 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 2.14000% 356,604,687.26 635,945.03 0.00 0.00 A-2 195,745,000.00 2.14000% 187,348,538.17 334,104.89 0.00 0.00 M-1 7,441,000.00 2.49000% 7,441,000.00 15,440.08 0.00 0.00 M-2 5,953,000.00 2.99000% 5,953,000.00 14,832.89 0.00 0.00 B-1 4,465,000.00 3.49000% 4,465,000.00 12,985.71 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 1,088,308.60 0.00 0.00reported)

~~Interest~~June 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 0.00 0.00 0.00 A-1 0.00 0.00 63524,~~945.03~~ 0.00 344,402,894.50 A-2 0.00 0.00 334,104.89 0.00 180,195,250.70 M-1 0.00 0.00 15,440.08 0.00 7,441,000.00 M-2 0.00 0.00 14,832.89 0.00 5,953,000.00 B-1 0.00 0.00 12,985.71 0.00 4,465,000.00 B-2 0.00 0.00 75,000.00 0.00 7,830,694.37 Totals 0.00 0.00 1,088,308.60 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.2002

~~Interest~~ Structured ~~Distribution~~Asset ~~Factors~~Securities 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 2.14000% 934.33216109 1.66622570 0.00000000 0.00000000 A-2 195,745,000.00 2.14000% 957.10510189 1.70683742 0.00000000 0.00000000 M-1 7,441,000.00 2.49000% 1000.00000000 2.07500067 0.00000000 0.00000000 M-2 5,953,000.00 2.99000% 1000.00000000 2.49166639 0.00000000 0.00000000 B-1 4,465,000.00 3.49000% 1000.00000000 2.90833371 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.Corporation

~~Interest Distribution Factors Statement~~ (~~continued)~~Exact ~~Remaining~~Name ~~Ending~~of ~~Non-Supported~~Registrant ~~Total~~as ~~Unpaid~~Specified ~~Certificate/~~in ~~Interest~~its ~~Realized Interest Interest Notional Class Shortfall Losses (6~~Charter) Distribution Shortfall Balance R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-1 0.00000000 0.00000000 1.66622570 0.00000000 902.36251009 A-2 0.00000000 0.00000000 1.70683742 0.00000000 920.56119288 M-1 0.00000000 0.00000000 2.07500067 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 2.49166639 0.00000000 1000.00000000 B-1 0.00000000 0.00000000 2.90833371 0.00000000 1000.00000000 B-2 0.00000000 0.00000000 7.50000000 0.00000000 783.06943700 (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 22,375,564.41 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 473,038.64 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 22,848,603.05 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 235,908.59 Payment of Interest and Principal 22,612,694.46 Total Withdrawals (Pool Distribution Amount) 22,848,603.05 Ending Balance 0.00

Delaware	333-82904	74-2440850
(State or Other Jurisdiction	(Commission	(I.R.S. Employer
of Incorporation)	File Number)	Identification No.)

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0.00

745 Seventh Avenue

7th Floor

New York, New York

10019

(Address of Principal

Executive Offices)

(Zip Code)

~~SERVICING~~Registrant's ~~FEES~~telephone ~~Gross Servicing Fee 170~~number,~~499.23~~ ~~GEMICO~~including ~~Pool~~area ~~Insurance~~code: (212) ~~Premium 34,375.52 Master Servicing Fee 14,771.59 PMI Pool Insurance Premium 16,262.25 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 235,908.59~~526-7000

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Class B2 Interest Reserve Fund 150,000.00 0.00 0.00 150,000.00 Reserve Fund 0.00 525,125.77 525,125.77 0.00 N/A

~~LOAN~~(Former ~~STATUS~~Name ~~STRATIFICATION/CREDIT~~or ~~ENHANCEMENT~~Former 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 13Address,~~219,563.77~~ ~~443,956.23~~if ~~0.00~~Changed ~~13,663,520.00~~Since 30Last Days 178 12 1 0 191 24,665,655.21 1,756,055.17 275,054.26 0.00 26,696,764.64 60 Days 44 5 9 0 58 7,761,164.93 620,947.63 1,818,620.49 0.00 10,200,733.05 90 Days 22 4 2 0 28 3,369,647.78 651,341.25 536,032.27 0.00 4,557,021.30 120 Days 6 5 1 0 12 682,057.69 563,314.30 311,236.51 0.00 1,556,608.50 150 Days 2 8 4 0 14 307,005.20 1,102,977.83 471,370.31 0.00 1,881,353.34 180+ Days 26 50 14 4 94 5,635,059.32 6,758,881.42 1,781,365.54 556,698.14 14,732,004.42 Totals 278 175 33 4 490 42,420,590.13 24,673,081.37 5,637,635.61 556,698.14 73,288,005.25 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 2.356902% 0.051800% 0.000000% 2.408702% 2.403082% 0.080703% 0.000000% 2.483786% 30 Days 4.610205% 0.310800% 0.025900% 0.000000% 4.946905% 4.483779% 0.319220% 0.050000% 0.000000% 4.852998% 60 Days 1.139601% 0.129500% 0.233100% 0.000000% 1.502202% 1.410842% 0.112877% 0.330593% 0.000000% 1.854312% 90 Days 0.569801% 0.103600% 0.051800% 0.000000% 0.725201% 0.612542% 0.118402% 0.097441% 0.000000% 0.828386% 120 Days 0.155400% 0.129500% 0.025900% 0.000000% 0.310800% 0.123986% 0.102401% 0.056577% 0.000000% 0.282964% 150 Days 0.051800% 0.207200% 0.103600% 0.000000% 0.362600% 0.055808% 0.200502% 0.085687% 0.000000% 0.341997% 180+ Days 0.673401% 1.295001% 0.362600% 0.103600% 2.434602% 1.024354% 1.228645% 0.323821% 0.101198% 2.678017% Totals 7.200207% 4.532505% 0.854701% 0.103600% 12.691013% 7.711311% 4.485129% 1.024822% 0.101198% 13.322460%Report)

~~Delinquency~~Item 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 83 0 0 83 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 Other 620,947.63 720,901.06 0.00 5,384,091.05 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% 0.201059% 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 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 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 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 9.090909% 0.000000% 0.000000% 0.000000% 9.090909% 12.401784% 0.000000% 0.000000% 0.000000% 12.401784% 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% 4.545455% 0.000000% 0.000000% 4.545455% 0.000000% 2.419578% 0.000000% 0.000000% 2.419578% Totals 9.090909% 4.545455% 0.000000% 0.000000% 13.636364% 12.401784% 2.419578% 0.000000% 0.000000% 14.821362% 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 8 0 0 8 2,493,921.19 0.00 0.00 2,493,921.19 30 Days 19 0 0 0 19 7,019,847.61 0.00 0.00 0.00 7,019,847.61 60 Days 8 0 1 0 9 3,462,048.50 0.00 285,218.19 0.00 3,747,266.69 90 Days 4 1 0 0 5 875,080.46 288,569.41 0.00 0.00 1,163,649.87 120 Days 0 0 1 0 1 0.00 0.00 311,236.51 0.00 311,236.51 150 Days 0 1 0 0 1 0.00 378,609.88 0.00 0.00 378,609.88 180 Days 5 3 0 0 8 2,917,804.45 1,043,918.09 0.00 0.00 3,961,722.54 Totals 36 13 2 0 51 14,274,781.02 4,205,018.57 596,454.70 0.00 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% 0.000000% 0.000000% 0.000000% 4.260090% 3.777705% 0.000000% 0.000000% 0.000000% 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% 0.626214% 120 Days 0.000000% 0.000000% 0.224215% 0.000000% 0.224215% 0.000000% 0.000000% 0.167491% 0.000000% 0.167491% 150 Days 0.000000% 0.224215% 0.000000% 0.000000% 0.224215% 0.000000% 0.203747% 0.000000% 0.000000% 0.203747% 180 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% 8.863434% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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% 10.701701% 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 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%Events

~~OTHER~~The ~~INFORMATION~~Registrant ~~Current~~registers ~~Period~~issuances ~~Class~~of Amortgage-backed ~~Insufficient~~securities ~~Funds~~on 0a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933, as amended (the "Act"), by a Registration Statement on Form S-3 (Registration File No.00 ~~Principal~~333-82904) ~~Balance~~(the "Registration Statement"). Pursuant to the Registration Statement, the Registrant issued $605,272,000 in aggregate principal amount of ~~Contaminated~~Class ~~Properties~~A1, 0Class A2, Class M1, Class M2, Class B1 and Class B2, Structured Asset Securities Corporation Mortgage Loan Trust 2002-9 Mortgage-Backed Notes, Series 2002-9 (the "Notes") on April 25, 2002.00 This ~~Periodic~~Current ~~Advance~~Report ~~473~~on Form 8-K is being filed to satisfy an undertaking,~~038~~ contained in the definitive Prospectus dated March 22, 2002, as supplemented by the Prospectus Supplement dated April 25, 2002 (the "Prospectus Supplement"), to file information relating to subsequent mortgage loans (the "Subsequent Mortgage Loans") purchased by the Registrant.64

~~COLLATERAL~~Pursuant ~~STATEMENT~~to ~~Collateral~~Transfer ~~Description~~Supplement ~~Mixed~~No. ~~Fixed~~1, &dated ~~Arm~~as ~~Weighted~~of ~~Average~~June ~~Gross~~1, ~~Coupon~~2002, ~~7.371622%~~supplementing ~~Weighted~~the ~~Average~~Mortgage ~~Net~~Loan ~~Coupon~~Sale ~~7.004698%~~and ~~Weighted~~Assignment ~~Average~~Agreement, ~~Pass-Through~~dated ~~Rate~~as ~~6.873399%~~of ~~Weighted~~April ~~Average~~1, ~~Maturity(Stepdown~~2002, ~~Calculation~~among )MERIT ~~250~~Securities ~~Beginning~~Corporation, ~~Scheduled~~as ~~Collateral~~seller, ~~Loan~~Issuer ~~Count~~Holding 3Corp.,~~853~~ ~~Number~~Lehman OfBrothers ~~Loans~~Inc. ~~Paid~~and Inthe ~~Full~~Registrant, ~~(8)~~as ~~Ending~~purchaser, ~~Scheduled~~the ~~Collateral~~Registrant ~~Loan~~acquired ~~Count~~on 3June 24,~~861~~ ~~Beginning~~2002, ~~Scheduled~~130 ~~Collateral~~Subsequent ~~Balance~~Mortgage ~~557,606,283.61~~Loans ~~Ending~~having ~~Scheduled~~an ~~Collateral~~aggregate ~~Balance~~principal ~~548,845,866.62~~balance ~~Ending~~as ~~Actual~~of ~~Collateral~~June ~~Balance~~1, at2002 30(the "Subsequent Cut-~~Jun-2002~~Off ~~550~~Date") of $10,~~108~~594,~~654.27~~663 ~~Monthly~~and Phaving &Ithe ~~Constant~~other 4characteristics set forth in the Mortgage Loan Schedule attached as Schedule I thereto,~~566,011.17~~ ~~Special~~for ~~Servicing~~inclusion ~~Fee~~in ~~0.00~~the ~~Prepayment~~Structured ~~Penalties~~Asset ~~0.00~~Securities ~~Realized~~Corporation ~~Loss~~Mortgage ~~Amount~~Loan 0Trust 2002-9 (the "Trust").00 The ~~Cumulative~~Subsequent ~~Realized~~Mortgage ~~Loss~~Loans ~~0.00~~will ~~Ending~~be ~~Scheduled~~sold ~~Balance~~to ~~for~~the ~~Premium~~Trust ~~Loans~~pursuant ~~548~~to a Sale and Servicing Agreement,~~845,866.62~~ ~~Scheduled~~dated ~~Principal~~as of April 1,~~075~~ 2002 (the "Sale and Servicing Agreement"),~~542.50~~ ~~Unscheduled~~by ~~Principal~~and 18among the Trust,~~279~~ as Issuer,~~537.73~~ ~~Required~~the ~~Overcollateralization~~Registrant, ~~Amount~~as ~~0.00~~Depositor, ~~Overcollateralized~~Wells ~~Increase~~Fargo ~~Amount~~Bank ~~0.00~~Minnesota, ~~Overcollateralized~~National ~~reduction~~Association, ~~Amount~~as ~~0.00~~Master ~~Specified~~Servicer ~~O/C~~and ~~Amount~~JPMorgan 6Chase Bank,~~921,934.13~~ ~~Overcollateralized~~as ~~Amount~~Indenture ~~6,921,934~~Trustee.13 Capitalized ~~Overcollateralized~~terms ~~Deficiency~~used ~~Amount~~herein ~~0.00~~and ~~Base~~not ~~Overcollateralized~~otherwise ~~Amount~~defined ~~0.00~~shall ~~Extra~~have ~~principal~~the ~~distribution~~meanings ~~Amount~~ascribed ~~0.00~~to ~~Excess~~them ~~Cash~~in ~~Amount~~the ~~487,634~~Sale and Servicing Agreement.27

~~Funds~~Item ~~Remaining in the Prefunding Account $533,212~~7.76 Financial ~~Subsequent~~Statements; ~~Mortgage~~Pro ~~Loans~~Forma ~~$10,594,663.24~~Financial ~~Funds~~Information ~~Remaining~~and ~~in Capitalized Interest A $66,294.51~~Exhibits

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 7.785369 6.555690 7.579609 Weighted Average Net Rate 7.389971 6.243088 7.185929 Weighted Average Maturity (3a) (3) 244 Beginning Loan Count 3,332 462 35 Loans Paid In Full (29) 16 3 Ending Loan Count 3,361 446 32 Beginning Scheduled Balance 359,319,435.33 192,171,476.29 5,344,339.54 Ending scheduled Balance 357,712,305.81 185,505,823.09 4,929,218.38 Record Date 06/30/2002 06/30/2002 06/30/2002 Principal And Interest Constant 3,201,037.28 1,311,789.77 43,129.94 Scheduled Principal 801,304.85 261,942.61 9,373.27 Unscheduled Principal 11,400,487.91 6,403,710.59 405,747.89 Scheduled Interest 2,399,732.43 1,049,847.16 33,756.67 Servicing Fees 118,395.04 50,061.01 1,753.30 Master Servicing Fees 7,706.53 4,003.56 111.36 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 44,061.30 8,283.60 1,226.98 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 2,229,569.56 987,498.99 30,665.03 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 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 7.233398 6.166361 6.885423

~~Group~~Not ~~Level Collateral Statement Group Reserve Asset Grp2 Total Collateral Description Fixed 15/30 & ARM Mixed Fixed & Arm Weighted Average Coupon Rate 11~~applicable.100560 7.371622 Weighted Average Net Rate 10.649404 7.004698 Weighted Average Maturity 105 250 Beginning Loan Count 24 3,853 Loans Paid In Full 2 (8) Ending Loan Count 22 3,861 Beginning Scheduled Balance 771,032.45 557,606,283.61 Ending scheduled Balance 698,519.34 548,845,866.62 Record Date 06/30/2002 06/30/2002 Principal And Interest Constant 10,054.18 4,566,011.17 Scheduled Principal 2,921.77 1,075,542.50 Unscheduled Principal 69,591.34 18,279,537.73 Scheduled Interest 7,132.41 3,490,468.67 Servicing Fees 289.88 170,499.23 Master Servicing Fees 16.06 11,837.51 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 53,571.88 Spread Fee 1 0.00 0.00 Spread Fee 2 0.00 0.00 Spread Fee 3 0.00 0.00 Net Interest 6,826.47 3,254,560.05 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 10.624405 6.873399

(b)

Not applicable.

(c)

Exhibits:

(d)

99.1

Transfer Supplement No. 1, dated as of June 1, 2002, between Structured Asset Securities Corporation, as depositor, and MERIT Securities Corporation, as seller (including Mortgage Loan Schedule).

SIGNATURES

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

By:

/s/ Stanley Labanowski

Name: Stanley Labanowski

Title: Vice President

Dated: June 24, 2002

EXHIBIT INDEX

Exhibit No.	Description	Page No.

99.1	Transfer Supplement No. 1, dated as of June 1, 2002, between Structured Asset Securities Corporation, as depositor, and MERIT Securities Corporation, as seller (including Mortgage Loan Schedule).

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