8-K 1 bst02009_sep.txt SEPT. 8-K 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): September 27, 2004 BEAR STEARNS ARM TRUST Mortgage Pass-Through Certificates, Series 2002-9 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-68542-10 80-0062046 Pooling and Servicing Agreement) (Commission 90-0072842 (State or other File Number) Pending jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank, 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) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On September 27, 2004 a distribution was made to holders of BEAR STEARNS ARM TRUST, Mortgage Pass-Through Certificates, Series 2002-9 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-9 Trust, relating to the September 27, 2004 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. BEAR STEARNS ARM TRUST Mortgage Pass-Through Certificates, Series 2002-9 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 9/29/04 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-9 Trust, relating to the September 27, 2004 distribution. EX-99.1

Bear Stearns ARM Trust Mortgage Pass-Through Certificates Record Date: 78/31/~~2004~~04 Distribution Date: 89/2527/~~2004~~04 BST Series: 2002-9 Contact: Customer Service - CTSLink Wells Fargo Bank, 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 I-A 07384MPN6 SEN 4.~~85577~~87348% 11,~~874~~279,~~162~~439.9019 4845,~~048~~797.5283 ~~594~~1,~~723~~392,166.7121 II-A 07384MPP1 SEN 5.~~29483~~28069% 6662,~~699~~389,~~139~~520.7117 ~~294~~274,~~300~~485.5798 4,~~309~~994,~~619~~299.5489 III-A 07384MPQ9 SEN 5.65000% 1413,~~041~~668,~~735~~783.4087 6664,~~113~~342.1726 ~~372~~397,~~951~~522.5475 III-X 07384MPS5 IO 0.~~13633~~13572% 0.00 1,~~595~~545.2362 0.00 IV-A 07384MPT3 SEN 6.~~06047~~06052% 13,~~154~~145,~~436~~069.1145 66,~~435~~372.1090 9,~~366~~710.6600 R-I 07384MPU0 SEN 5.~~01247~~01688% 0.00 0.00 0.00 R-II 07384MPV8 SEN 5.~~01247~~01688% 0.00 0.00 0.00 R-III 07384MQD7 SEN 5.~~01247~~01688% 0.00 0.00 0.00 A-5 07384MPW6 MEZ 5.~~37279~~37187% 8,~~557~~365,~~471~~525.4001 3837,~~314~~440.6110 ~~191~~282,~~946~~568.3910 B-1 07384MPX4 SUB 5.~~37279~~37187% 6,~~632~~483,~~053~~295.7903 29,~~693~~016.8814 ~~148~~218,~~758~~990.7572 B-2 07384MPY2 SUB 5.~~37279~~37187% 3,~~208~~137,~~984~~006.5213 14,~~367~~039.6874 71105,~~978~~960.3982 B-3 07384MPZ9 SUB 5.~~37279~~37187% 2,~~139~~091,~~300~~315.5950 9,~~578~~359.3573 4770,~~985~~639.0980 B-4 07384MQA3 SUB 5.~~37279~~37187% 1,~~283~~254,~~701~~907.4265 5,~~747~~616.5537 2842,~~793~~387.7788 B-5 07384MQB1 SUB 5.~~37279~~37187% ~~855~~836,~~733~~539.6935 3,~~831~~743.4095 1928,~~194~~256.3437 B-6 07384MQC9 SUB 5.~~37279~~37187% ~~855~~634,~~837~~851.0873 32,~~831~~841.8629 1921,~~196~~443.6682 Totals ~~129~~123,~~302~~286,~~556~~253.6108 ~~581~~554,~~857~~601.9291 57,~~814~~563,~~514~~946.8436

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A 0.00 119,~~279~~887,~~439~~272.1998 ~~642~~1,~~772~~437,964.2304 0.00 II-A 0.00 6257,~~389~~395,~~520~~220.1728 45,~~603~~268,~~920~~785.1187 0.00 III-A 0.00 13,~~668~~271,~~783~~261.8712 ~~439~~461,~~064~~865.7101 0.00 III-X 0.00 0.00 1,~~595~~545.2362 0.00 IV-A 0.00 13,~~145~~135,~~069~~359.45 7576,~~801~~082.7690 0.00 R-I 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 R-III 0.00 0.00 0.00 0.00 A-5 0.00 8,~~365~~082,~~525~~956.0191 ~~230~~320,~~261~~008.0020 0.00 B-1 0.00 6,~~483~~264,~~295~~304.0331 ~~178~~248,~~452~~006.6386 0.00 B-2 0.00 3,~~137~~031,~~006~~045.1331 86120,~~346~~000.0756 0.00 B-3 0.00 2,~~091~~020,~~315~~675.5070 5779,~~563~~999.4453 0.00 B-4 0.00 1,~~254~~212,~~907~~519.6577 3448,~~541~~004.3225 0.00 B-5 0.00 ~~836~~808,~~539~~282.3599 2332,~~025~~000.7432 0.00 B-6 ~~201~~26,~~788~~845.7088 ~~634~~586,~~851~~562.7302 2324,~~028~~285.5211 ~~201~~228,~~788~~634.7058 Totals ~~201~~26,~~788~~845.7088 ~~123~~115,~~286~~695,~~253~~460.0884 68,~~396~~118,~~372~~548.7627 ~~201~~228,~~788~~634.7058 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) I-A 120,952,700.00 11,~~874~~279,~~162~~439.9019 1716,~~238~~479.5744 ~~577~~1,~~485~~375,686.1477 0.00 0.00 II-A 321,372,500.00 6662,~~699~~389,~~139~~520.7117 6560,~~150~~013.3251 4,~~244~~934,~~469~~286.2338 0.00 0.00 III-A 100,394,800.00 1413,~~041~~668,~~735~~783.4087 98,~~077~~806.1170 ~~363~~388,~~874~~716.4305 0.00 0.00 III-X 0.00 0.00 0.00 0.00 0.00 0.00 IV-A 58,445,200.00 13,~~154~~145,~~436~~069.1145 2,~~935~~950.3708 6,~~431~~759.3092 0.00 0.00 R-I 50.00 0.00 0.00 0.00 0.00 0.00 R-II 50.00 0.00 0.00 0.00 0.00 0.00 R-III 50.00 0.00 0.00 0.00 0.00 0.00 A-5 12,723,200.00 8,~~557~~365,~~471~~525.4001 7,~~978~~722.1145 ~~183~~274,~~968~~845.2865 0.00 0.00 B-1 9,860,500.00 6,~~632~~483,~~053~~295.7903 65,~~183~~984.0591 ~~142~~213,~~575~~005.7181 0.00 0.00 B-2 4,771,100.00 3,~~208~~137,~~984~~006.5213 2,~~991~~895.7386 68103,~~986~~064.6696 0.00 0.00 B-3 3,180,700.00 2,~~139~~091,~~300~~315.5950 1,~~994~~930.4655 4568,~~990~~709.6225 0.00 0.00 B-4 1,908,600.00 1,~~283~~254,~~701~~907.4265 1,~~196~~158.7944 2741,~~596~~229.9844 0.00 0.00 B-5 1,272,300.00 ~~855~~836,~~733~~539.6935 ~~797~~772.8023 1827,~~396~~484.5413 0.00 0.00 B-6 1,272,453.98 ~~855~~634,~~837~~851.0873 ~~797~~586.8905 1820,~~398~~857.7677 0.00 ~~201~~26,~~788~~845.7088 Totals 636,154,203.98 ~~129~~123,~~302~~286,~~556~~253.6108 ~~116~~109,~~341~~300.2022 57,~~698~~454,~~173~~646.6513 0.00 ~~201~~26,~~788~~845.7088 (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 I-A ~~594~~1,~~723~~392,166.7121 119,~~279~~887,~~439~~272.1998 0.~~09325496~~08174495 ~~594~~1,~~723~~392,166.7121 II-A 4,~~309~~994,~~619~~299.5489 6257,~~389~~395,~~520~~220.1728 0.~~19413460~~17859406 4,~~309~~994,~~619~~299.5489 III-A ~~372~~397,~~951~~522.5475 13,~~668~~271,~~783~~261.8712 0.~~13615032~~13219072 ~~372~~397,~~951~~522.5475 III-X 0.00 0.00 0.00000000 0.00 IV-A 9,~~366~~710.6600 13,~~145~~135,~~069~~359.45 0.~~22491273~~22474659 9,~~366~~710.6600 R-I 0.00 0.00 0.00000000 0.00 R-II 0.00 0.00 0.00000000 0.00 R-III 0.00 0.00 0.00000000 0.00 A-5 ~~191~~282,~~946~~568.3910 8,~~365~~082,~~525~~956.0191 0.~~65750165~~63529277 ~~191~~282,~~946~~568.3910 B-1 ~~148~~218,~~758~~990.7572 6,~~483~~264,~~295~~304.0331 0.~~65750165~~63529277 ~~148~~218,~~758~~990.7572 B-2 71105,~~978~~960.3982 3,~~137~~031,~~006~~045.1331 0.~~65750165~~63529276 71105,~~978~~960.3982 B-3 4770,~~985~~639.0980 2,~~091~~020,~~315~~675.5070 0.~~65750165~~63529277 4770,~~985~~639.0980 B-4 2842,~~793~~387.7788 1,~~254~~212,~~907~~519.6577 0.~~65750165~~63529276 2842,~~793~~387.7788 B-5 1928,~~194~~256.3437 ~~836~~808,~~539~~282.3599 0.~~65750165~~63529277 1928,~~194~~256.3437 B-6 ~~220~~48,~~985~~289.3670 ~~634~~586,~~851~~562.7302 0.~~49891921~~46096914 1921,~~196~~443.6682 Totals 67,~~016~~590,~~303~~792.5424 ~~123~~115,~~286~~695,~~253~~460.0884 0.~~19379932~~18186701 57,~~814~~563,~~514~~946.8436

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion I-A 120,952,700.00 9893.~~17195400~~25495991 0.~~14252323~~13624698 411.~~77447085~~37375825 0.00000000 II-A 321,372,500.00 ~~207~~194.~~54463966~~13459512 0.~~20272525~~18674127 1315.~~20731933~~35379157 0.00000000 III-A 100,394,800.00 ~~139~~136.~~86516632~~15031725 0.~~09041414~~08772068 3.~~62443503~~87187434 0.00000000 III-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 IV-A 58,445,200.00 ~~225~~224.~~07299333~~91272936 0.~~05022431~~05047600 0.~~11003983~~11566254 0.00000000 R-I 50.00 0.00000000 0.00000000 0.00000000 0.00000000 R-II 50.00 0.00000000 0.00000000 0.00000000 0.00000000 R-III 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-5 12,723,200.00 ~~672~~657.~~58798101~~50165131 0.~~62705216~~60695816 1421.~~45927754~~60192797 0.00000000 B-1 9,860,500.00 ~~672~~657.~~58798134~~50165103 0.~~62705238~~60695807 1421.~~45927793~~60192789 0.00000000 B-2 4,771,100.00 ~~672~~657.~~58798181~~50165161 0.~~62705246~~60695856 1421.~~45927773~~60192828 0.00000000 B-3 3,180,700.00 ~~672~~657.~~58798063~~50165058 0.~~62705065~~60695759 1421.~~45927626~~60192725 0.00000000 B-4 1,908,600.00 ~~672~~657.~~58798072~~50165042 0.~~62705124~~60695798 1421.~~45927905~~60192811 0.00000000 B-5 1,272,300.00 ~~672~~657.~~58798239~~50165055 0.~~62705337~~60695591 1421.~~45927847~~60192565 0.00000000 B-6 1,272,453.98 ~~672~~498.~~58784479~~91920649 0.~~62704822~~46056675 1416.~~45927341~~39176766 0.00000000

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution I-A 0.00000000 411.~~91699408~~51000523 9381.~~25495991~~74495468 0.~~09325496~~08174495 411.~~91699408~~51000523 II-A 0.00000000 1315.~~41004454~~54053284 ~~194~~178.~~13459512~~59406228 0.~~19413460~~17859406 1315.~~41004454~~54053284 III-A 0.00000000 3.~~71484918~~95959502 ~~136~~132.~~15031725~~19072223 0.~~13615032~~13219072 3.~~71484918~~95959502 III-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 IV-A 0.00000000 0.~~16026397~~16613854 224.~~91272936~~74659082 0.~~22491273~~22474659 0.~~16026397~~16613854 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-5 0.00000000 1522.~~08632970~~20888613 ~~657~~635.~~50165131~~29276518 0.~~65750165~~63529277 1522.~~08632970~~20888613 B-1 0.00000000 1522.~~08632929~~20888596 ~~657~~635.~~50165103~~29276507 0.~~65750165~~63529277 1522.~~08632929~~20888596 B-2 0.00000000 1522.~~08633020~~20888684 ~~657~~635.~~50165161~~29276477 0.~~65750165~~63529276 1522.~~08633020~~20888684 B-3 0.00000000 1522.~~08633005~~20888484 ~~657~~635.~~50165058~~29276574 0.~~65750165~~63529277 1522.~~08633005~~20888484 B-4 0.00000000 1522.~~08633029~~20888609 ~~657~~635.~~50165042~~29276433 0.~~65750165~~63529276 1522.~~08633029~~20888609 B-5 0.00000000 1522.~~08633184~~20888941 ~~657~~635.~~50165055~~29276900 0.~~65750165~~63529277 1522.~~08633184~~20888941 B-6 ~~158~~21.~~58231667~~09772174 ~~173~~37.~~66864615~~95005616 ~~498~~460.~~91920649~~96914248 0.~~49891921~~46096914 1516.~~08632949~~85233442 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, 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 I-A 120,952,700.00 4.~~85577~~87348% 11,~~874~~279,~~162~~439.9019 4845,~~048~~808.5246 0.00 0.00 II-A 321,372,500.00 5.~~29483~~28069% 6662,~~699~~389,~~139~~520.7117 ~~294~~274,~~300~~549.5668 0.00 0.00 III-A 100,394,800.00 5.65000% 1413,~~041~~668,~~735~~783.4087 6664,~~113~~357.1719 0.00 0.00 III-X 0.00 0.~~13633~~13572% 1413,~~041~~668,~~735~~783.4087 1,~~595~~545.2398 0.00 0.00 IV-A 58,445,200.00 6.~~06047~~06052% 13,~~154~~145,~~436~~069.1145 66,~~435~~388.1030 0.00 0.00 R-I 50.00 5.~~01247~~01688% 0.00 0.00 0.00 0.00 R-II 50.00 5.~~01247~~01688% 0.00 0.00 0.00 0.00 R-III 50.00 5.~~01247~~01688% 0.00 0.00 0.00 0.00 A-5 12,723,200.00 5.~~37279~~37187% 8,~~557~~365,~~471~~525.4001 3837,~~314~~448.6179 0.00 0.00 B-1 9,860,500.00 5.~~37279~~37187% 6,~~632~~483,~~053~~295.7903 29,~~693~~022.8887 0.00 0.00 B-2 4,771,100.00 5.~~37279~~37187% 3,~~208~~137,~~984~~006.5213 14,~~367~~043.6800 0.00 0.00 B-3 3,180,700.00 5.~~37279~~37187% 2,~~139~~091,~~300~~315.5950 9,~~578~~361.3590 0.00 0.00 B-4 1,908,600.00 5.~~37279~~37187% 1,~~283~~254,~~701~~907.4265 5,~~747~~617.5567 0.00 0.00 B-5 1,272,300.00 5.~~37279~~37187% ~~855~~836,~~733~~539.6935 3,~~831~~744.4082 0.00 0.00 B-6 1,272,453.98 5.~~37279~~37187% ~~855~~634,~~837~~851.0873 32,~~831~~841.8695 0.00 0.00 Totals 636,154,203.98 ~~581~~554,~~857~~730.9161 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 I-A 010.0063 0.00 4845,~~048~~797.5283 0.00 119,~~279~~887,~~439~~272.1998 II-A (063.~~01)~~69 0.00 ~~294~~274,~~300~~485.5798 0.00 6257,~~389~~395,~~520~~220.1728 III-A 014.0093 0.00 6664,~~113~~342.1726 0.00 13,~~668~~271,~~783~~261.8712 III-X 0.0036 0.00 1,~~595~~545.2362 0.00 13,~~668~~271,~~783~~261.8712 IV-A 015.0040 0.00 66,~~435~~372.1090 0.00 13,~~145~~135,~~069~~359.45 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 R-III 0.00 0.00 0.00 0.00 0.00 A-5 08.0069 0.00 3837,~~314~~440.6110 0.00 8,~~365~~082,~~525~~956.0191 B-1 06.0073 0.00 29,~~693~~016.8814 0.00 6,~~483~~264,~~295~~304.0331 B-2 03.0026 0.00 14,~~367~~039.6874 0.00 3,~~137~~031,~~006~~045.1331 B-3 02.0017 0.00 9,~~578~~359.3573 0.00 2,~~091~~020,~~315~~675.5070 B-4 01.0030 0.00 5,~~747~~616.5537 0.00 1,~~254~~212,~~907~~519.6577 B-5 0.0087 0.00 3,~~831~~743.4095 0.00 ~~836~~808,~~539~~282.3599 B-6 0.0066 0.00 32,~~831~~841.8629 0.00 ~~634~~586,~~851~~562.7302 Totals (0128.~~01)~~69 0.00 ~~581~~554,~~857~~601.9291 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, 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 I-A 120,952,700.00 4.~~85577~~87348% 9893.~~17195400~~25495991 0.~~39725050~~37873036 0.00000000 0.00000000 II-A 321,372,500.00 5.~~29483~~28069% ~~207~~194.~~54463966~~13459512 0.~~91576149~~85430359 0.00000000 0.00000000 III-A 100,394,800.00 5.65000% ~~139~~136.~~86516632~~15031725 0.~~65853182~~64104107 0.00000000 0.00000000 III-X 0.00 0.~~13633~~13572% ~~139~~136.~~86516632~~15031725 0.~~01588957~~01539900 0.00000000 0.00000000 IV-A 58,445,200.00 6.~~06047~~06052% ~~225~~224.~~07299333~~91272936 1.~~13670755~~13590680 0.00000000 0.00000000 R-I 50.00 5.~~01247~~01688% 0.00000000 0.00000000 0.00000000 0.00000000 R-II 50.00 5.~~01247~~01688% 0.00000000 0.00000000 0.00000000 0.00000000 R-III 50.00 5.~~01247~~01688% 0.00000000 0.00000000 0.00000000 0.00000000 A-5 12,723,200.00 5.~~37279~~37187% ~~672~~657.~~58798101~~50165131 32.~~01139729~~94334680 0.00000000 0.00000000 B-1 9,860,500.00 5.~~37279~~37187% ~~672~~657.~~58798134~~50165103 32.~~01139699~~94334669 0.00000000 0.00000000 B-2 4,771,100.00 5.~~37279~~37187% ~~672~~657.~~58798181~~50165161 32.~~01139779~~94334640 0.00000000 0.00000000 B-3 3,180,700.00 5.~~37279~~37187% ~~672~~657.~~58798063~~50165058 32.~~01139686~~94334580 0.00000000 0.00000000 B-4 1,908,600.00 5.~~37279~~37187% ~~672~~657.~~58798072~~50165042 32.~~01139579~~94334591 0.00000000 0.00000000 B-5 1,272,300.00 5.~~37279~~37187% ~~672~~657.~~58798239~~50165055 32.~~01139668~~94334669 0.00000000 0.00000000 B-6 1,272,453.98 5.~~37279~~37187% ~~672~~498.~~58784479~~91920649 32.~~01139378~~23344030 0.00000000 0.00000000 (5) Per $1 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 I-A 0.~~00000000~~00008789 0.00000000 0.~~39725050~~37864248 0.00000000 9381.~~25495991~~74495468 II-A (0.~~00000003)~~00019818 0.00000000 0.~~91576152~~85410538 0.00000000 ~~194~~178.~~13459512~~59406228 III-A 0.~~00000000~~00014871 0.00000000 0.~~65853182~~64089236 0.00000000 ~~136~~132.~~15031725~~19072223 III-X 0.~~00000000~~00000359 0.00000000 0.~~01588957~~01539542 0.00000000 ~~136~~132.~~15031725~~19072223 IV-A 0.~~00000000~~00026349 0.00000000 1.~~13670755~~13564330 0.00000000 224.~~91272936~~74659082 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-5 0.~~00000000~~00068300 0.00000000 32.~~01139729~~94266380 0.00000000 ~~657~~635.~~50165131~~29276518 B-1 0.~~00000000~~00068252 0.00000000 32.~~01139699~~94266417 0.00000000 ~~657~~635.~~50165103~~29276507 B-2 0.~~00000000~~00068328 0.00000000 32.~~01139779~~94266312 0.00000000 ~~657~~635.~~50165161~~29276477 B-3 0.~~00000000~~00068224 0.00000000 32.~~01139686~~94266356 0.00000000 ~~657~~635.~~50165058~~29276574 B-4 0.~~00000000~~00068113 0.00000000 32.~~01139579~~94266478 0.00000000 ~~657~~635.~~50165042~~29276433 B-5 0.~~00000000~~00068380 0.00000000 32.~~01139668~~94266289 0.00000000 ~~657~~635.~~50165055~~29276900 B-6 0.~~00000000~~00051868 0.00000000 32.~~01139378~~23292162 0.00000000 ~~498~~460.~~91920649~~96914248 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,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 68,~~635~~181,~~886~~093.3293 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 119,~~881~~660.9959 Realized Loss (Gains, Subsequent Expenses & Recoveries) (~~201~~26,~~788~~845.7088) Prepayment Penalties 0.00 Total Deposits 68,~~445~~163,~~979~~908.6164 Withdrawals Reimbursement for Servicer Advances 1411,~~548~~881.9899 Payment of Service Fee 3533,~~057~~478.8738 Payment of Interest and Principal 68,~~396~~118,~~372~~548.7627 Total Withdrawals (Pool Distribution Amount) 68,~~445~~163,~~979~~908.6164 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0128.0069 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall (0128.~~01)~~69

SERVICING FEES Gross Servicing Fee 3432,~~137~~558.4765 Additional Servicing Fee ~~870~~869.4073 Miscellaneous Fee 50.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 3533,~~057~~478.8738

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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 32 01 0 0 3 1510,~~082,435~~922.4615 0174,009.0004 0.00 0.00 1684,~~082,435~~931.4619 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~389,758~~0.5900 0.00 0.00 0.00 ~~389,758~~0.5900 120 Days 01 0 0 0 01 0389,758.0059 0.00 0.00 0.00 0389,758.0059 150 Days 0 0 10 0 10 0.00 0.00 ~~113,050~~0.00 0.00 ~~113,050~~0.00 180+ Days 0 0 1 1 0 2 0.00 ~~421,936~~0.6600 119,450.06 0421,936.0066 541,386.72 Totals 43 1 21 01 76 1900,~~472,194~~680.0574 ~~421~~174,~~936~~009.6604 ~~232~~119,~~500~~450.06 0421,936.0066 21,~~126~~616,~~630~~076.7750 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~887574~~626959% 0.~~000000~~313480% 0.000000% 0.000000% 0.~~887574~~940439% 0.~~877362~~441276% 0.~~000000~~150289% 0.000000% 0.000000% 0.~~877362~~591565% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.~~295858~~000000% 0.000000% 0.000000% 0.000000% 0.~~295858~~000000% 0.~~315917~~000000% 0.000000% 0.000000% 0.000000% 0.~~315917~~000000% 120 Days 0.~~000000~~313480% 0.000000% 0.000000% 0.000000% 0.~~000000~~313480% 0.~~000000~~336629% 0.000000% 0.000000% 0.000000% 0.~~000000~~336629% 150 Days 0.000000% 0.000000% 0.~~295858~~000000% 0.000000% 0.~~295858~~000000% 0.000000% 0.000000% 0.~~091632~~000000% 0.000000% 0.~~091632~~000000% 180+ Days 0.000000% 0.~~295858~~000000% 0.~~295858~~313480% 0.~~000000~~313480% 0.~~591716~~626959% 0.000000% 0.~~341999~~000000% 0.~~096820~~103167% 0.~~000000~~364420% 0.~~438818~~467587% Totals 10.~~183432~~940439% 0.~~295858~~313480% 0.~~591716~~313480% 0.~~000000~~313480% 21.~~071006~~880878% 10.~~193279~~777904% 0.~~341999~~150289% 0.~~188452~~103167% 0.~~000000~~364420% 1.~~723729~~395781%

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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 1 0 0 0 1 0.00 174,~~165~~009.6404 0.00 0.00 ~~0.00~~ 174,~~165~~009.6404 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~389,758~~0.5900 0.00 0.00 0.00 ~~389,758~~0.5900 120 Days 01 0 0 0 01 0389,758.0059 0.00 0.00 0.00 0389,758.0059 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 1 0 1 0.00 0.00 119,450.06 0.00 119,450.06 Totals 21 01 1 0 3 ~~563~~389,~~924~~758.2359 0174,009.0004 119,450.06 0.00 683,~~374~~217.2969 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 20.~~631579~~000000% 02.~~000000~~857143% 0.000000% 0.000000% 2.~~631579~~857143% 10.~~112747~~000000% 01.~~000000~~240328% 0.000000% 0.000000% 1.~~112747~~240328% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 20.~~631579~~000000% 0.000000% 0.000000% 0.000000% 20.~~631579~~000000% 20.~~490173~~000000% 0.000000% 0.000000% 0.000000% 20.~~490173~~000000% 120 Days 02.~~000000~~857143% 0.000000% 0.000000% 0.000000% 02.~~000000~~857143% 02.~~000000~~778181% 0.000000% 0.000000% 0.000000% 02.~~000000~~778181% 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% 0.000000% 2.~~631579~~857143% 0.000000% 2.~~631579~~857143% 0.000000% 0.000000% 0.~~763168~~851435% 0.000000% 0.~~763168~~851435% Totals 52.~~263158~~857143% 02.~~000000~~857143% 2.~~631579~~857143% 0.000000% 78.~~894737~~571429% 32.~~602920~~778181% 01.~~000000~~240328% 0.~~763168~~851435% 0.000000% 4.~~366088~~869944% 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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 21 0 0 0 21 ~~908~~354,~~269~~374.8201 0.00 0.00 0.00 ~~908~~354,~~269~~374.8201 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 10 0 10 0.00 0.00 ~~113,050~~0.00 0.00 ~~113,050~~0.00 180 Days 0 1 0 0 1 1 0.00 ~~421,936.66~~ 0.00 0.00 421,936.66 421,936.66 Totals 2 1 10 0 41 ~~908,269.82~~2 ~~421~~354,~~936~~374.6601 ~~113,050~~0.00 0.00 1421,~~443~~936.66 776,~~256~~310.4867 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~995025~~537634% 0.000000% 0.000000% 0.000000% 0.~~995025~~537634% 10.~~216406~~512428% 0.000000% 0.000000% 0.000000% 10.~~216406~~512428% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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.~~497512~~000000% 0.000000% 0.~~497512~~000000% 0.000000% 0.000000% 0.~~151403~~000000% 0.000000% 0.~~151403~~000000% 180 Days 0.000000% 0.~~497512~~000000% 0.000000% 0.~~000000~~537634% 0.~~497512~~537634% 0.000000% 0.~~565081~~000000% 0.000000% 0.~~000000~~610124% 0.~~565081~~610124% Totals 0.~~995025~~537634% 0.~~497512~~000000% 0.~~497512~~000000% 0.~~000000~~537634% 1.~~990050~~075269% 10.~~216406~~512428% 0.~~565081~~000000% 0.~~151403~~000000% 0.~~000000~~610124% 1.~~932890~~122551% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 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 01 0 0 0 01 0156,548.0014 0.00 0.00 0.00 0156,548.0014 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 01 0 0 0 01 0156,548.0014 0.00 0.00 0.00 0156,548.0014 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 02.~~000000~~631579% 0.000000% 0.000000% 0.000000% 02.~~000000~~631579% 0.~~000000~~996656% 0.000000% 0.000000% 0.000000% 0.~~000000~~996656% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 02.~~000000~~631579% 0.000000% 0.000000% 0.000000% 02.~~000000~~631579% 0.~~000000~~996656% 0.000000% 0.000000% 0.000000% 0.~~000000~~996656%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 119,~~881~~660.9959

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 502,478,303.98 78.98687155% ~~103~~97,~~641~~725,~~288~~230.8895 84.~~06556798~~46764484% 98.~~148984~~545947% 0.000000% Class 2A 181,105,803.98 28.46885281% 4140,~~251~~330,~~768~~010.7167 3334.~~46015284~~85876661% 5049.~~605415~~608878% ~~273~~260.~~596962~~812120% Class 3A 80,711,003.98 12.68733327% 27,~~582~~058,~~984~~749.8455 2223.~~37312284~~38790939% 11.~~087030~~470857% 5960.~~941762~~306516% Class B-1 12,405,303.98 1.95004669% 7,~~954~~659,~~620~~085.3679 6.~~45215518~~62004000% 5.~~258733~~414477% 28.~~431214~~465898% Class B-2 7,634,203.98 1.20005557% 4,~~817~~628,~~614~~040.2348 34.~~90766538~~00019192% 2.~~544490~~619848% 13.~~756723~~773505% Class B-3 4,453,503.98 0.70006674% 2,~~726~~607,~~298~~364.7378 2.~~21135663~~25364484% 1.~~696309~~746547% 9.~~171053~~182240% Class B-4 2,544,903.98 0.40004514% 1,~~471~~394,~~391~~845.0801 1.~~19347538~~20561775% 1.~~017881~~048027% 5.~~503151~~509864% Class B-5 1,272,603.98 0.20004646% ~~634~~586,~~851~~562.7302 0.~~51494122~~50698793% 0.~~678534~~698630% 3.~~668479~~672954% Class B-6 150.00 0.00002358% 0.00 0.00000000% 0.~~514941~~506988% 2.~~784017~~665422% Class R-I 100.00 0.00001572% 0.00 0.00000000% 0.000000% 0.000000% Class R-II 50.00 0.00000786% 0.00 0.00000000% 0.000000% 0.000000% Class R-III 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~725323~~725300% Weighted Average Net Coupon 5.~~408509~~408392% Weighted Average Pass-Through Rate 5.~~399967~~399440% Weighted Average Maturity(Stepdown Calculation ) ~~336~~335 Beginning Scheduled Collateral Loan Count ~~355~~338 Number Of Loans Paid In Full 1719 Ending Scheduled Collateral Loan Count ~~338~~319 Beginning Scheduled Collateral Balance ~~129~~123,~~302~~286,~~556~~253.6107 Ending Scheduled Collateral Balance ~~123~~115,~~286~~695,~~253~~460.0783 Ending Actual Collateral Balance at 31-~~Jul~~Aug-2004 ~~123~~115,~~373~~782,~~827~~978.6381 Monthly P &I Constant ~~733~~697,~~256~~509.9823 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount ~~201~~26,~~788~~845.7088 Cumulative Realized Loss ~~201~~228,~~788~~634.7058 Class A Optimal Amount 57,~~763~~246,~~154~~348.0445 Ending Scheduled Balance for Premium Loans ~~123~~115,~~286~~695,~~253~~460.0783 Scheduled Principal ~~116~~109,~~341~~300.1922 Unscheduled Principal 57,~~899~~481,~~962~~492.3502

Miscellaneous Reporting Average Loss Severity ~~201~~26,~~788~~845.7088 Senior Perecntage Group 1 72.~~733203~~150096% Senior Perecntage Group 2 83.~~892863~~621469% Senior Perecntage Group 3 7978.~~122991~~878257% Senior Perecntage Group 4 83.~~652733~~649090% Senior Prepayment Percentage Group 1 86.~~366602~~075048% Senior Prepayment Percentage Group 2 91.~~946432~~810734% Senior Prepayment Percentage Group 3 89.~~561496~~439128% Senior Prepayment Percentage Group 4 91.~~826367~~824545% Subordinate Percentage Group 1 27.~~266797~~849904% Subordinate Percentage Group 2 16.~~107137~~378531% Subordinate Percentage Group 3 2021.~~877009~~121743% Subordinate Percentage Group 4 16.~~347267~~350910% Subordinate Prepayment PCT Group 1 13.~~633399~~924952% Subordinate Prepayment PCT Group 2 8.~~053569~~189265% Subordinate Prepayment PCT Group 3 10.~~438505~~560871% Subordinate Prepayment PCT Group 4 8.~~173633~~175455%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~199851~~221578 5.~~607672~~593144 6.~~150311~~149461 Weighted Average Net Rate 4.~~873217~~891684 5.~~305141~~291667 5.~~786328~~785723 Weighted Average Maturity ~~336~~335 ~~336~~335 ~~336~~335 Beginning Loan Count 4038 ~~215~~201 6261 Loans Paid In Full 23 1415 1 Ending Loan Count 3835 ~~201~~186 6160 Beginning Scheduled Balance 1615,~~325~~633,~~642~~297.7560 7974,~~505~~609,~~141~~452.8682 17,~~746~~328,~~719~~962.5696 Ending scheduled Balance 1514,~~633~~012,~~297~~216.6003 7469,~~609~~096,~~452~~410.8279 1716,~~328~~883,~~962~~182.9683 Record Date 0708/31/2004 0708/31/2004 0708/31/2004 Principal And Interest Constant 9490,~~443~~865.5390 ~~449~~419,~~191~~519.2324 ~~102~~99,~~428~~968.6808 Scheduled Principal 2322,~~701~~840.1050 7771,~~658~~768.9506 11,~~472~~164.1593 Unscheduled Principal ~~668~~1,~~644~~598,241.0507 45,~~818~~441,~~030~~273.0997 ~~406~~434,~~284~~615.4520 Scheduled Interest 7068,~~742~~025.4340 ~~371~~347,~~532~~751.2818 9088,~~956~~803.5315 Servicing Fees 4,~~443~~297.7677 2018,~~043~~744.9717 5,~~382~~252.9266 Master Servicing Fees 0.00 0.00 0.00 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 237.3413 ~~683~~682.0660 0.00 Pool Insurance Fee 0.00 0.00 0.00 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 6663,~~061~~490.3350 ~~350~~328,~~805~~324.2541 8583,~~573~~550.6149 Realized Loss Amount 0.00 ~~201~~26,~~788~~845.7088 0.00 Cumulative Realized Loss 0.00 ~~201~~228,~~788~~634.7058 0.00 Percentage of Cumulative Losses 0.0000 0.~~0593~~0672 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 4.~~855772~~873482 5.~~294831~~280688 5.~~786327~~785723

Group Level Collateral Statement Group Group 4 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~386081~~386133 5.~~725323~~725300 Weighted Average Net Rate 6.~~060474~~060520 5.~~408509~~408392 Weighted Average Maturity ~~336~~335 ~~336~~335 Beginning Loan Count 38 ~~355~~338 Loans Paid In Full 0 1719 Ending Loan Count 38 ~~338~~319 Beginning Scheduled Balance 15,~~725~~714,~~052~~539.4469 ~~129~~123,~~302~~286,~~556~~253.6107 Ending scheduled Balance 15,~~714~~703,~~539~~651.6918 ~~123~~115,~~286~~695,~~253~~460.0783 Record Date 0708/31/2004 0708/31/2004 Principal And Interest Constant 87,~~193~~156.5401 ~~733~~697,~~256~~509.9823 Scheduled Principal 3,~~508~~526.9973 ~~116~~109,~~341~~300.1922 Unscheduled Principal 7,~~003~~361.7678 57,~~899~~481,~~962~~492.3502 Scheduled Interest 83,~~684~~629.5528 ~~616~~588,~~915~~209.7901 Servicing Fees 4,~~266~~264.8205 3432,~~137~~558.4765 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 ~~920~~919.4073 Pool Insurance Fee 0.00 0.00 Spread Fee 1 0.00 0.00 Spread Fee 2 0.00 0.00 Spread Fee 3 0.00 0.00 Net Interest 79,~~417~~365.7323 ~~581~~554,~~857~~730.9263 Realized Loss Amount 0.00 ~~201~~26,~~788~~845.7088 Cumulative Realized Loss 0.00 ~~201~~228,~~788~~634.7058 Percentage of Cumulative Losses 0.0000 0.~~0317~~0359 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 6.~~060474~~060520 5.~~399967~~399440

Filing Compare · STRUCTURED ASSET MORT INV INC BEAR STEARNS ARM TRUST 2002-9