8-K 1 sac02009.txt DECEMBER 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): December 26, 2002 STRUCTURED ASSET SECURITIES CORPORATION Mortgage-Backed Callable Certificates, 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 December 26, 2002 a distribution was made to holders of STRUCTURED ASSET SECURITIES CORPORATION, Mortgage-Backed Callable Certificates, 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 Callable Certificates, Series 2002-9 Trust, relating to the December 26, 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 Callable Certificates, 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: 1/3/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed Callable Certificates, Series 2002-9 Trust, relating to the December 26, 2002 distribution. EX-99.1

Structured Asset Securities Corporation Mortgage Pass-~~Backed~~Through ~~Notes~~Certificates Record Date: 1011/3130/02 Distribution Date: 1112/2526/02 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 2842,~~550~~978.1283 0.00 A-1 86358RB55 SEN 21.~~13000~~68000% ~~314~~305,~~157~~450,~~417~~813.0297 ~~576~~441,~~217~~885.0651 8,~~706~~116,~~603~~925.0532 A-2 86358RC21 SEN 21.~~13000~~68000% ~~166~~163,~~935~~190,~~916~~799.6992 ~~306~~236,~~188~~082.2969 3,~~745~~997,~~116~~821.7790 M-1 86358RB63 MEZ 2.~~48000~~03000% 7,441,000.00 1513,~~890~~007.6728 0.00 M-2 86358RB71 MEZ 2.~~98000~~53000% 5,953,000.00 1512,~~276~~969.0627 0.00 B-1 86358RB89 SUB 3.~~48000~~03000% 4,465,000.00 1311,~~380~~649.1293 01,154,029.0013 B-2 86358RB97 SUB 9.00000% 1686,~~967,520~~159.0309 145,~~756~~146.4019 1686,~~281,360~~159.9409 Totals ~~500~~487,~~919~~186,~~853~~772.7498 ~~970~~763,~~258~~719.7270 13,~~733~~954,~~080~~935.7644

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses R 0.00 0.00 2842,~~550~~978.1283 0.00 A-1 0.00 ~~305~~297,~~450~~333,~~813~~888.9765 98,~~282~~558,~~820~~810.1183 0.00 A-2 0.00 ~~163~~159,~~190~~192,~~799~~978.9202 4,~~051~~233,~~305~~904.0659 0.00 M-1 0.00 7,441,000.00 1513,~~890~~007.6728 0.00 M-2 0.00 5,953,000.00 1512,~~276~~969.0627 0.00 B-1 0.00 43,~~465~~310,~~000~~970.0087 131,~~380~~165,679.1206 0.00 B-2 0.00 ~~686,159~~0.0900 1691,~~296,117~~305.3428 0.00 Totals 0.00 ~~487~~473,~~186~~231,~~772~~837.9854 14,~~703~~718,~~339~~655.4814 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 ~~314~~305,~~157~~450,~~417~~813.0297 0.00 8,~~706~~116,~~603~~925.0532 0.00 0.00 A-2 195,745,000.00 ~~166~~163,~~935~~190,~~916~~799.6992 0.00 3,~~745~~997,~~116~~821.7790 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 01,154,029.0013 0.00 0.00 B-2 10,000,000.00 1686,~~967,520~~159.0309 0.00 1686,~~281,360~~159.9409 0.00 0.00 Totals 605,272,000.00 ~~500~~487,~~919~~186,~~853~~772.7498 0.00 13,~~733~~954,~~080~~935.7644 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 8,~~706~~116,~~603~~925.0532 ~~305~~297,~~450~~333,~~813~~888.9765 0.~~80030501~~77903803 8,~~706~~116,~~603~~925.0532 A-2 3,~~745~~997,~~116~~821.7790 ~~163~~159,~~190~~192,~~799~~978.9202 0.~~83369077~~81326715 3,~~745~~997,~~116~~821.7790 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 01,154,029.0013 43,~~465~~310,~~000~~970.0087 ~~1.00000000~~ 0.0074153883 ~~B-2~~ 1,~~281~~154,~~360~~029.9413 B-2 686,159.09 0.~~06861591~~00 10.00000000 686,~~281,360~~159.9409 Totals 13,~~733~~954,~~080~~935.7644 ~~487~~473,~~186~~231,~~772~~837.9854 0.~~80490552~~78184987 13,~~733~~954,~~080~~935.7644

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 ~~823~~800.~~11699440~~30501370 0.00000000 2221.~~81198070~~26697895 0.00000000 A-2 195,745,000.00 ~~852~~833.~~82340131~~69077075 0.00000000 1920.~~13263057~~42362206 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 0258.~~00000000~~46117133 0.00000000 B-2 10,000,000.00 ~~196~~68.~~75200300~~61590900 0.00000000 ~~128~~68.~~13609400~~61590900 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 2221.~~81198070~~26697895 ~~800~~779.~~30501370~~03803476 0.~~80030501~~77903803 2221.~~81198070~~26697895 A-2 0.00000000 1920.~~13263057~~42362206 ~~833~~813.~~69077075~~26714869 0.~~83369077~~81326715 1920.~~13263057~~42362206 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 0258.~~00000000~~46117133 ~~1,000~~741.~~00000000~~53882867 10.~~00000000~~74153883 0258.~~00000000~~46117133 B-2 0.00000000 ~~128.13609400~~ 68.61590900 0.~~06861591~~00000000 ~~128~~0.~~13609400~~00000000 68.61590900 (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 21.~~13000~~68000% ~~314~~305,~~157~~450,~~417~~813.0297 ~~576~~441,~~217~~885.0651 0.00 0.00 A-2 195,745,000.00 21.~~13000~~68000% ~~166~~163,~~935~~190,~~916~~799.6992 ~~306~~236,~~188~~082.2969 0.00 0.00 M-1 7,441,000.00 2.~~48000~~03000% 7,441,000.00 1513,~~890~~007.6728 0.00 0.00 M-2 5,953,000.00 2.~~98000~~53000% 5,953,000.00 1512,~~276~~969.0627 0.00 0.00 B-1 4,465,000.00 3.~~48000~~03000% 4,465,000.00 1311,~~380~~649.1293 0.00 0.00 B-2 10,000,000.00 9.00000% 1686,~~967,520~~159.0309 145,~~756~~146.4019 0.00 0.00 Totals 605,272,000.00 ~~941~~720,~~708~~740.6087 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 2842,~~550~~978.1283 0.00 0.00 A-1 0.00 0.00 ~~576~~441,~~217~~885.0651 0.00 ~~305~~297,~~450~~333,~~813~~888.9765 A-2 0.00 0.00 ~~306~~236,~~188~~082.2969 0.00 ~~163~~159,~~190~~192,~~799~~978.9202 M-1 0.00 0.00 1513,~~890~~007.6728 0.00 7,441,000.00 M-2 0.00 0.00 1512,~~276~~969.0627 0.00 5,953,000.00 B-1 0.00 0.00 1311,~~380~~649.1293 0.00 43,~~465~~310,~~000~~970.0087 B-2 0.00 0.00 145,~~756~~146.4019 0.00 ~~686,159~~0.0900 Totals 0.00 0.00 ~~970~~763,~~258~~719.7270 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 21.~~13000~~68000% ~~823~~800.~~11699440~~30501370 1.~~50973375~~15777458 0.00000000 0.00000000 A-2 195,745,000.00 21.~~13000~~68000% ~~852~~833.~~82340131~~69077075 1.~~56422024~~20607265 0.00000000 0.00000000 M-1 7,441,000.00 2.~~48000~~03000% 1000.00000000 21.~~13555570~~74805537 0.00000000 0.00000000 M-2 5,953,000.00 2.~~98000~~53000% 1000.00000000 2.~~56611120~~17861078 0.00000000 0.00000000 B-1 4,465,000.00 3.~~48000~~03000% 1000.00000000 2.~~99666741~~60916685 0.00000000 0.00000000 B-2 10,000,000.00 9.00000% ~~196~~68.~~75200300~~61590900 10.~~47564000~~51461900 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.~~50973375~~15777458 0.00000000 ~~800~~779.~~30501370~~03803476 A-2 0.00000000 0.00000000 1.~~56422024~~20607265 0.00000000 ~~833~~813.~~69077075~~26714869 M-1 0.00000000 0.00000000 21.~~13555570~~74805537 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 2.~~56611120~~17861078 0.00000000 1000.00000000 B-1 0.00000000 0.00000000 2.~~99666741~~60916685 0.00000000 ~~1000~~741.~~00000000~~53882867 B-2 0.00000000 0.00000000 10.~~47564000~~51461900 0.00000000 680.~~61590900~~00000000 (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 14,~~533~~602,~~553~~446.8903 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~377~~319,~~939~~126.4124 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 14,~~911~~921,~~493~~572.3027 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~208~~202,~~153~~917.8213 Payment of Interest and Principal 14,~~703~~718,~~339~~655.4814 Total Withdrawals (Pool Distribution Amount) 14,~~911~~921,~~493~~572.3027 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~151~~147,~~095~~337.0521 GEMICO Pool Insurance Premium 3130,~~005~~298.0386 Master Servicing Fee 11,~~769~~735.7592 PMI Pool Insurance Premium 1413,~~283~~545.9914 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~208~~202,~~153~~917.8213

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Class B2 Interest Reserve Fund 5829,~~062~~512.9280 2819,~~550~~220.1241 0.00 2910,~~512~~292.8039 Reserve Fund 0.00 ~~110~~243,~~075~~925.2658 ~~110~~243,~~075~~925.2658 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 85121 414 0 89135 1115,~~526~~146,~~042~~466.5048 ~~755~~2,~~095~~752,887.2977 0.00 1217,~~281~~899,~~137~~354.7925 30 Days ~~130~~125 128 2 0 ~~144~~135 1517,~~990~~915,~~663~~557.1781 1,~~668~~330,~~906~~978.5912 ~~620~~301,~~824~~765.2317 0.00 1819,~~280~~548,~~393~~301.9910 60 Days 4030 82 32 0 5134 54,~~034~~208,~~118~~079.1826 ~~870~~251,~~406~~418.8351 ~~435~~504,~~689~~252.5780 0.00 64,~~340~~963,~~214~~750.5857 90 Days 144 311 120 0 575 2719,~~582,117~~415.6226 347,~~703,207~~239.0334 ~~2,022,951~~0.2700 0.00 8766,~~308,275~~654.9260 120 Days 45 68 72 0 1715 ~~600~~1,~~165~~515,492.1619 1,~~027~~427,~~680~~291.9811 ~~979~~582,~~798~~817.9301 0.00 23,~~607~~525,~~645~~600.0731 150 Days 3 2 6 3 0 11 ~~125~~795,~~583~~144.9776 ~~874~~278,~~015~~119.1456 ~~690~~696,~~472~~494.4699 0.00 1,~~690~~769,~~071~~759.5731 180+ Days 1211 3134 1915 67 6867 32,~~547~~978,~~547~~266.4228 4,~~185~~827,~~671~~471.2406 2,~~939~~166,~~510~~117.0819 ~~564~~607,~~234~~150.4536 1110,~~236~~579,~~963~~004.1989 Totals ~~202~~178 ~~179~~176 5041 67 ~~437~~402 2728,~~880~~131,~~195~~955.5256 23,~~855~~308,~~930~~984.3118 87,~~444~~004,~~341~~334.8393 ~~564~~607,~~234~~150.4536 6059,~~744~~052,~~702~~425.1103 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 23.~~429960~~538012% 0.~~114351~~409357% 0.000000% 23.~~544311~~947368% 23.~~330375~~139092% 0.~~152668~~570534% 0.000000% 23.~~483042~~709626% 30 Days 3.~~716409~~654971% 0.~~343053~~233918% 0.~~057176~~058480% 0.000000% 43.~~116638~~947368% 3.~~233047~~712984% 0.~~337425~~275844% 0.~~125520~~062541% 0.000000% 34.~~695993~~051369% 60 Days 10.~~143511~~877193% 0.~~228702~~058480% 0.~~085763~~058480% 0.000000% 10.~~457976~~994152% 10.~~017815~~872121% 0.~~175982~~052106% 0.~~088089~~104506% 0.000000% 1.~~281886~~028733% 90 Days 0.~~400229~~116959% 0.~~886221~~029240% 0.~~343053~~000000% 0.000000% 10.~~629503~~146199% 0.~~522061~~149098% 0.~~748727~~009790% 0.~~409007~~000000% 0.000000% 10.~~679796~~158889% 120 Days 0.~~114351~~146199% 0.~~171527~~233918% 0.~~200114~~058480% 0.000000% 0.~~485992~~438596% 0.~~121343~~314084% 0.~~207780~~295805% 0.~~198099~~120788% 0.000000% 0.~~527223~~730678% 150 Days 0.~~057176~~087719% 0.~~171527~~058480% 0.~~085763~~175439% 0.000000% 0.~~314465~~321637% 0.~~025391~~164793% 0.~~176711~~057640% 0.~~139602~~144348% 0.000000% 0.~~341704~~366781% 180+ Days 0.~~343053~~321637% 0.~~886221~~994152% 0.~~543168~~438596% 0.~~171527~~204678% 1.~~943968~~959064% 0.~~717255~~617243% 01.~~846273~~000489% 0.~~594320~~448926% 0.~~114079~~125831% 2.~~271928~~192490% Totals 5.~~774728~~204678% 5.~~117210~~146199% 1.~~429388~~198830% 0.~~171527~~204678% 1211.~~492853~~754386% 5.~~636913~~830324% 4.~~823274~~830767% 1.~~707306~~451643% 0.~~114079~~125831% 12.~~281572~~238566%

Delinquency Status By Groups

~~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 81117 38 0 84125 1014,~~252~~165,~~821~~356.7180 ~~447~~1,~~897~~162,010.7486 0.00 1015,~~700~~327,~~719~~367.4566 30 Days ~~123~~111 116 12 0 ~~135~~119 1312,~~897~~883,~~162~~804.5306 1824,~~503,334~~343.7866 ~~167~~301,~~791~~765.7017 0.00 1514,~~568~~009,~~289~~912.0189 60 Days 3726 8 2 1 0 4729 43,~~509~~301,~~128~~546.2130 ~~870~~251,~~406~~418.8351 ~~285~~163,~~836~~171.1213 0.00 53,~~665~~716,~~371~~135.1694 90 Days 124 301 90 0 515 1719,~~324,841~~415.3326 347,~~391,305~~239.2834 ~~1,279,375~~0.7000 0.00 5766,~~995,522~~654.3160 120 Days 3 47 61 0 1311 ~~225~~258,~~272~~215.6390 ~~540~~1,~~760~~052,046.5554 ~~695~~274,~~335~~233.6620 0.00 1,~~461~~584,~~368~~495.8464 150 Days 1 2 65 3 0 118 ~~125~~133,~~583~~282.9711 ~~874~~278,~~015~~119.1456 ~~690~~585,~~472~~440.4682 0.00 1996,~~690,071~~842.5749 180 Days 6 2225 109 12 3942 738,~~893~~106.8466 23,~~672~~010,~~764~~779.2388 1,~~436~~393,~~427~~968.2157 851,~~231~~147.4536 45,~~856~~194,~~316~~002.7347 Totals ~~183~~151 ~~162~~160 3426 12 ~~380~~339 2018,~~820~~034,~~882~~370.5129 2019,~~105~~629,~~408~~304.5229 53,~~003~~880,~~136~~589.5975 851,~~231~~147.4536 4541,~~937~~595,~~659~~411.0769 0-29 Days 23.~~660972~~931452% 0.~~098555~~268817% 0.000000% 24.~~759527~~200269% 34.~~208638~~547753% 0.~~140170~~373061% 0.000000% 34.~~348809~~920814% 30 Days 43.~~040736~~729839% 0.~~361367~~201613% 0.~~032852~~067204% 0.000000% 43.~~434954~~998656% 4.~~349141~~136314% 0.~~470471~~264653% 0.~~052511~~096881% 0.000000% 4.~~872123~~497848% 60 Days 10.~~215506~~873656% 0.~~262812~~067204% 0.~~065703~~033602% 0.000000% 10.~~544021~~974462% 1.~~411139~~059953% 0.~~272395~~080717% 0.~~089453~~052386% 0.000000% 1.~~772988~~193056% 90 Days 0.~~394218~~134409% 0.~~985545~~033602% 0.~~295664~~000000% 0.000000% 10.~~675427~~168011% 0.~~414611~~230966% 10.~~061315~~015166% 0.~~400383~~000000% 0.000000% 10.~~876309~~246133% 120 Days 0.~~098555~~100806% 0.~~131406~~235215% 0.~~197109~~033602% 0.000000% 0.~~427070~~369624% 0.~~070499~~082900% 0.~~169232~~337757% 0.~~217606~~088042% 0.000000% 0.~~457338~~508698% 150 Days 0.~~065703~~033602% 0.~~197109~~067204% 0.~~098555~~168011% 0.000000% 0.~~361367~~268817% 0.~~039302~~042790% 0.~~273525~~089290% 0.~~216085~~187954% 0.000000% 0.~~528911~~320034% 180 Days 0.~~197109~~201613% 0.~~722733~~840054% 0.~~328515~~302419% 0.~~032852~~067204% 1.~~281209~~411290% 0.~~231238~~236967% 0.~~836446~~966603% 0.~~449532~~447530% 0.~~002576~~016421% 1.~~519793~~667522% Totals 65.~~011827~~073925% 5.~~321945~~376344% 10.~~116951~~873656% 0.~~032852~~067204% 1211.~~483574~~391129% 65.~~515931~~789890% 6.~~292022~~301940% 1.~~565740~~245854% 0.~~002576~~016421% 1413.~~376270~~354104% 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 01 0 0 01 014,896.0027 0.00 0.00 014,896.0027 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 10 0 0 0 10 ~~65,774~~0.2000 0.00 0.00 0.00 ~~65,774~~0.2000 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 10 0 0 10 0.00 ~~15,592~~0.9600 0.00 0.00 ~~15,592~~0.9600 Totals 10 1 0 0 21 ~~65,774~~0.2000 1514,~~592~~896.9627 0.00 0.00 8114,~~367~~896.1627 0-29 Days 06.~~000000~~250000% 0.000000% 0.000000% 06.~~000000~~250000% 03.~~000000~~162130% 0.000000% 0.000000% 03.~~000000~~162130% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 50.~~882353~~000000% 0.000000% 0.000000% 0.000000% 50.~~882353~~000000% 120.~~668439~~000000% 0.000000% 0.000000% 0.000000% 120.~~668439~~000000% 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% 50.~~882353~~000000% 0.000000% 0.000000% 50.~~882353~~000000% 0.000000% 30.~~003282~~000000% 0.000000% 0.000000% 30.~~003282~~000000% Totals 50.~~882353~~000000% 56.~~882353~~250000% 0.000000% 0.000000% 116.~~764706~~250000% 120.~~668439~~000000% 3.~~003282~~162130% 0.000000% 0.000000% 153.~~671720~~162130% 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 43 16 0 59 1966,~~273,220~~213.7941 ~~307~~1,~~197~~590,876.5591 0.00 12,~~580~~557,~~418~~090.3432 30 Days 714 0 1 0 80 215 5,~~093~~031,~~500~~753.6475 320,174.77 0.00 ~~453,032.53~~ 0.00 25,~~546~~351,~~533~~928.1752 60 Days 13 0 10 0 23 ~~391~~838,~~415~~860.6714 0.00 ~~149,853~~0.4500 0.00 ~~541~~838,~~269~~860.1214 90 Days 20 10 20 0 50 ~~1,257,276~~0.2900 ~~311,901~~0.7500 ~~401,339~~0.6200 0.00 ~~1,970,517~~0.6600 120 Days 12 1 1 0 34 ~~374~~1,~~892~~257,276.5329 375,~~866~~244.2657 ~~284~~308,~~463~~583.2781 0.00 1,~~035~~941,~~222~~104.0667 150 Days 02 0 0 0 02 0661,862.0065 0.00 0.00 0.00 0661,862.0065 180 Days 64 2 3 1 0 118 2,~~808~~140,~~653~~526.5893 ~~731~~1,~~270~~050,858.6682 ~~680~~49,~~851~~549.0044 0.00 43,~~220~~240,~~775~~935.2419 Totals 1725 8 98 0 3441 69,~~925~~930,~~738~~279.7176 2,~~692~~712,~~259~~491.4657 21,~~276~~949,~~737~~010.4216 0.00 1114,~~894~~591,~~735~~781.5949 0-29 Days 0.~~973236~~744417% 01.~~243309~~488834% 0.000000% 12.~~216545~~233251% 0.~~745629~~578768% 0.~~179902~~952945% 0.000000% 01.~~925532~~531712% 30 Days 13.~~703163~~473945% 0.~~000000~~248139% 0.~~243309~~000000% 0.000000% 13.~~946472~~722084% 13.~~226005~~014050% 0.~~000000~~191787% 0.~~265307~~000000% 0.000000% 13.~~491312~~205837% 60 Days 0.~~243309~~744417% 0.000000% 0.~~243309~~000000% 0.000000% 0.~~486618~~744417% 0.~~229223~~502482% 0.000000% 0.~~087758~~000000% 0.000000% 0.~~316980~~502482% 90 Days 0.~~486618~~000000% 0.~~243309~~000000% 0.~~486618~~000000% 0.000000% 10.~~216545~~000000% 0.~~736292~~000000% 0.~~182657~~000000% 0.~~235034~~000000% 0.000000% 10.~~153983~~000000% 120 Days 0.~~243309~~496278% 0.~~243309~~248139% 0.~~243309~~248139% 0.000000% 0.~~729927~~992556% 0.~~219546~~753116% 0.~~220116~~224774% 0.~~166589~~184844% 0.000000% 01.~~606251~~162733% 150 Days 0.~~000000~~496278% 0.000000% 0.000000% 0.000000% 0.~~000000~~496278% 0.~~000000~~396460% 0.000000% 0.000000% 0.000000% 0.~~000000~~396460% 180 Days 10.~~459854~~992556% 0.~~486618~~744417% 0.~~729927~~248139% 0.000000% 21.~~676399~~985112% 1.~~644816~~282188% 0.~~428250~~629471% 0.~~398723~~029680% 0.000000% 21.~~471789~~941339% Totals 46.~~136253~~203474% 1.~~946472~~985112% 21.~~189781~~985112% 0.000000% 810.~~272506~~173697% 45.~~055882~~948296% 1.~~576653~~624798% 1.~~333313~~167469% 0.000000% 68.~~965848~~740563% 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 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 1 0 0 1 0.00 ~~165~~186,~~571~~459.8169 0.00 0.00 ~~165~~186,~~571~~459.8169 60 Days 1 0 01 0 12 67,~~800~~672.1082 0.00 0341,081.0067 0.00 67408,~~800~~754.1049 90 Days 0 0 10 0 10 0.00 0.00 ~~342,235~~0.9500 0.00 ~~342,235~~0.9500 120 Days 0 10 0 0 10 0.00 ~~111,054~~0.1700 0.00 0.00 ~~111,054~~0.1700 150 Days 0 0 01 0 01 0.00 0.00 0111,054.0017 0.00 0111,054.0017 180 Days 01 6 65 5 17 099,632.0069 ~~766~~765,~~043~~832.3936 ~~822~~722,~~231~~599.8718 556,003.00 2,144,~~278~~067.2623 Totals 12 87 7 5 21 67167,~~800~~305.1051 1952,~~042,669~~292.3705 1,~~164~~174,~~467~~735.8202 556,003.00 2,~~830~~850,~~940~~335.2958 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 34.~~846154~~000000% 0.000000% 0.000000% 34.~~846154~~000000% 0.000000% 45.~~374182~~156100% 0.000000% 0.000000% 45.~~374182~~156100% 60 Days 34.~~846154~~000000% 0.000000% 04.000000% 0.000000% 38.~~846154~~000000% 1.~~791186~~871331% 0.000000% 09.~~000000~~431805% 0.000000% 111.~~791186~~303136% 90 Days 0.000000% 0.000000% 30.~~846154~~000000% 0.000000% 30.~~846154~~000000% 0.000000% 0.000000% 90.~~041408~~000000% 0.000000% 90.~~041408~~000000% 120 Days 0.000000% 30.~~846154~~000000% 0.000000% 0.000000% 30.~~846154~~000000% 0.000000% 20.~~933900~~000000% 0.000000% 0.000000% 20.~~933900~~000000% 150 Days 0.000000% 0.000000% 04.000000% 0.000000% 04.000000% 0.000000% 0.000000% 03.~~000000~~070940% 0.000000% 03.~~000000~~070940% 180 Days 04.000000% 2324.~~076923~~000000% 2320.~~076923~~000000% 1920.~~230769~~000000% 6568.~~384615~~000000% 02.~~000000~~755106% 2021.~~237825~~177277% 2119.~~722248~~981766% 1415.~~688843~~374944% 5659.~~648915~~289094% Totals 38.~~846154~~000000% 3028.~~769231~~000000% 2628.~~923077~~000000% 1920.~~230769~~000000% 8084.~~769231~~000000% 14.~~791186~~626437% 2726.~~545907~~333378% 3032.~~763656~~484511% 1415.~~688843~~374944% 7478.~~789592~~819270%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~377~~319,~~939~~126.4124

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 6.~~491923~~779435% Weighted Average Net Coupon 6.~~133506~~421112% Weighted Average Pass-Through Rate 56.~~982207~~275069% Weighted Average Maturity(Stepdown Calculation ) ~~246~~245 Beginning Scheduled Collateral Loan Count 3,~~587~~498 Number Of Loans Paid In Full 8978 Ending Scheduled Collateral Loan Count 3,~~498~~420 Beginning Scheduled Collateral Balance ~~505~~493,~~874~~422,~~267~~548.8511 Ending Scheduled Collateral Balance ~~493~~481,~~422~~307,~~548~~800.1189 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2002 ~~494~~482,~~600~~510,~~390~~999.8477 Monthly P &I Constant 3,~~770~~814,~~506~~613.2437 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 ~~493~~481,~~422~~307,~~548~~800.1189 Scheduled Principal 1,~~033~~027,~~758~~008.8627 Unscheduled Principal 11,~~417~~087,~~960~~738.9695 Required Overcollateralization Amount 0.00 Overcollateralized Increase Amount 0.00 Overcollateralized reduction Amount 0.00 Specified O/C Amount 6,921,934.22 Overcollateralized Amount 6,921,934.22 Overcollateralized Deficiency Amount 0.00 Base Overcollateralized Amount 0.00 Extra principal distribution Amount 0.00 Excess Cash Amount 841,~~824~~398,067.4607

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 67.~~672989~~316315 65.~~120584~~758549 76.~~213325~~938343 Weighted Average Net Rate 6.~~289111~~932434 5.~~811412~~449422 6.~~804128~~529139 Weighted Average Maturity ~~240~~239 245 ~~240~~239 Beginning Loan Count 3,~~124~~044 ~~418~~411 26 Loans Paid In Full 8068 78 01 Ending Loan Count 32,~~044~~976 ~~411~~403 2625 Beginning Scheduled Balance ~~327~~318,~~466~~760,~~828~~225.8487 ~~174~~170,~~118~~457,~~188~~896.7847 3,~~717~~710,~~007~~023.7082 Ending scheduled Balance ~~318~~310,~~760~~643,~~225~~300.8755 ~~170~~166,~~457~~680,~~896~~241.4780 3,~~710~~537,~~023~~691.8244 Record Date 1011/3130/2002 1011/3130/2002 1011/3130/2002 Principal And Interest Constant 2,~~582~~700,~~190~~187.7928 1,~~151~~078,~~025~~526.0572 2928,~~327~~726.2086 Scheduled Principal ~~761~~756,~~205~~728.2573 ~~262~~260,~~937~~534.5598 67,~~983~~275.8868 Unscheduled Principal 7,~~945~~360,~~397~~196.8059 3,~~397~~517,~~354~~119.7669 0165,056.0070 Scheduled Interest 1,~~820~~943,~~985~~458.5455 ~~888~~817,~~087~~991.5074 2221,~~343~~451.3218 Servicing Fees ~~104~~101,~~756~~971.1759 4443,~~860~~910.4690 1,~~267~~265.4913 Master Servicing Fees 6,~~822~~640.2481 3,~~627~~551.4521 77.4429 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 3837,~~474~~279.4711 7,~~190~~166.0282 ~~855~~854.7615 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 1,~~670~~797,~~932~~567.6604 ~~832~~763,~~409~~362.5781 2019,~~142~~254.6361 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 6.~~112592~~760434 5.~~736859~~354946 6.~~502857~~227866

Group Level Collateral Statement Group Reserve Asset Grp2 Total Collateral Description Fixed 15/30 & ARM Mixed Fixed & Arm Weighted Average Coupon Rate 11.~~179218~~416533 6.~~491923~~779435 Weighted Average Net Rate 10.~~736895~~956365 6.~~133506~~421112 Weighted Average Maturity ~~101~~100 ~~246~~245 Beginning Loan Count 1917 3,~~587~~498 Loans Paid In Full 21 8978 Ending Loan Count 1716 3,~~498~~420 Beginning Scheduled Balance ~~572~~494,~~242~~401.5395 ~~505~~493,~~874~~422,~~267~~548.8511 Ending scheduled Balance ~~494~~446,~~401~~567.9510 ~~493~~481,~~422~~307,~~548~~800.1189 Record Date 1011/3130/2002 1011/3130/2002 Principal And Interest Constant 7,~~963~~172.2051 3,~~770~~814,~~506~~613.2437 Scheduled Principal 2,~~632~~468.1888 1,~~033~~027,~~758~~008.8627 Unscheduled Principal 7545,~~208~~365.4097 11,~~417~~087,~~960~~738.9695 Scheduled Interest 54,~~331~~703.0263 2,~~736~~787,~~747~~605.3810 Servicing Fees ~~210~~189.9359 ~~151~~147,~~095~~337.0521 Master Servicing Fees 1110.9230 10,~~539~~279.0561 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 4645,~~520~~300.2508 Spread Fee 1 0.00 0.00 Spread Fee 2 0.00 0.00 Spread Fee 3 0.00 0.00 Net Interest 54,~~108~~503.1774 2,~~528~~584,~~593~~688.0320 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.~~711891~~931376 56.~~982207~~275069

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