8-K 1 bst02009_aug.txt AUGUST 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): August 25, 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 August 25, 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 August 25, 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: 8/25/2004 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 August 25, 2004 distribution. EX-99.1

Bear Stearns ARM Trust Mortgage Pass-Through Certificates Record Date: 67/3031/2004 Distribution Date: 78/2625/2004 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.~~90961~~85577% 1411,~~954~~874,~~004~~162.3990 6148,~~016~~048.3352 3594,~~079,841~~723.4971 II-A 07384MPP1 SEN 5.~~29697~~29483% 7166,~~979~~699,~~304~~139.0171 ~~316~~294,~~866~~300.8957 54,~~280~~309,~~164~~619.2954 III-A 07384MPQ9 SEN 5.65000% 1514,~~494~~041,~~853~~735.3440 7266,~~757~~113.5017 1372,~~453,117~~951.9454 III-X 07384MPS5 IO 0.~~12935~~13633% 0.00 1,~~665~~595.6623 0.00 IV-A 07384MPT3 SEN 6.~~06041~~06047% 13,~~163~~154,~~113~~436.8111 66,~~298~~435.3010 89,~~677~~366.7066 R-I 07384MPU0 SEN 5.~~01155~~01247% 0.00 0.00 0.00 R-II 07384MPV8 SEN 5.~~01155~~01247% 0.00 0.00 0.00 R-III 07384MQD7 SEN 5.~~01155~~01247% 0.00 0.00 0.00 A-5 07384MPW6 MEZ 5.~~37569~~37279% 8,~~940~~557,~~189~~471.4240 3938,~~941~~314.3761 ~~382~~191,~~718~~946.0239 B-1 07384MPX4 SUB 5.~~37569~~37279% 6,~~928~~632,~~660~~053.8579 3029,~~954~~693.6388 ~~296~~148,~~607~~758.0675 B-2 07384MPY2 SUB 5.~~37569~~37279% 3,~~352~~208,~~500~~984.7652 14,~~977~~367.7068 ~~143~~71,~~516~~978.2539 B-3 07384MPZ9 SUB 5.~~37569~~37279% 2,~~234~~139,~~977~~300.0959 9,~~985~~578.0335 9547,~~676~~985.5009 B-4 07384MQA3 SUB 5.~~37569~~37279% 1,~~341~~283,~~112~~701.7342 5,~~991~~747.5855 5728,~~411~~793.3177 B-5 07384MQB1 SUB 5.~~37569~~37279% ~~894~~855,~~004~~733.8969 3,~~994~~831.0740 3819,~~271~~194.2034 B-6 07384MQC9 SUB 5.~~37569~~37279% ~~894~~855,~~112~~837.9108 3,~~994~~831.5686 3819,~~275~~196.8266 Totals ~~140~~129,~~176~~302,~~834~~556.2061 ~~628~~581,~~443~~857.6292 105,~~874~~814,~~277~~514.5884

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A 0.00 11,~~874~~279,~~162~~439.9019 3642,~~140,857~~772.8223 0.00 II-A 0.00 6662,~~699~~389,~~139~~520.7117 54,~~597~~603,~~031~~920.1811 0.00 III-A 0.00 1413,~~041~~668,~~735~~783.4087 1439,~~525,875~~064.4471 0.00 III-X 0.00 0.00 1,~~665~~595.6623 0.00 IV-A 0.00 13,~~154~~145,~~436~~069.1145 7475,~~976~~801.0076 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,~~557~~365,~~471~~525.4001 ~~422~~230,~~659~~261.3900 0.00 B-1 0.00 6,~~632~~483,~~053~~295.7903 ~~327~~178,~~561~~452.6963 0.00 B-2 0.00 3,~~208~~137,~~984~~006.5213 ~~158~~86,~~493~~346.9507 0.00 B-3 0.00 2,~~139~~091,~~300~~315.5950 ~~105~~57,~~661~~563.5344 0.00 B-4 0.00 1,~~283~~254,~~701~~907.4265 6334,~~402~~541.8932 0.00 B-5 0.00 ~~855~~836,~~733~~539.6935 4223,~~265~~025.2774 0.00 B-6 0201,788.0070 ~~855~~634,~~837~~851.0873 4223,~~270~~028.3852 0201,788.0070 Totals 0201,788.0070 ~~129~~123,~~302~~286,~~556~~253.6108 116,~~502~~396,~~721~~372.2076 0201,788.0070 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 1411,~~954~~874,~~004~~162.3990 2117,~~087~~238.1957 3577,~~058,754~~485.3014 0.00 0.00 II-A 321,372,500.00 7166,~~979~~699,~~304~~139.0171 7065,~~661~~150.1132 54,~~209~~244,~~503~~469.1923 0.00 0.00 III-A 100,394,800.00 1514,~~494~~041,~~853~~735.3440 9,~~003~~077.0411 1363,~~444,114~~874.9043 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,~~163~~154,~~113~~436.8111 2,~~920~~935.7237 56,~~756~~431.9830 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,~~940~~557,~~189~~471.4240 87,~~264~~978.0311 ~~374~~183,~~453~~968.9928 0.00 0.00 B-1 9,860,500.00 6,~~928~~632,~~660~~053.8579 6,~~404~~183.6405 ~~290~~142,~~202~~575.4371 0.00 0.00 B-2 4,771,100.00 3,~~352~~208,~~500~~984.7652 32,~~098~~991.9573 ~~140~~68,~~417~~986.3066 0.00 0.00 B-3 3,180,700.00 2,~~234~~139,~~977~~300.0959 21,~~065~~994.9446 9345,~~610~~990.5562 0.00 0.00 B-4 1,908,600.00 1,~~341~~283,~~112~~701.7342 1,~~239~~196.6879 5627,~~171~~596.6398 0.00 0.00 B-5 1,272,300.00 ~~894~~855,~~004~~733.8969 ~~826~~797.3980 3718,~~444~~396.8154 0.00 0.00 B-6 1,272,453.98 ~~894~~855,~~112~~837.9108 ~~826~~797.4989 3718,~~449~~398.3376 0.00 0201,788.0070 Totals 636,154,203.98 ~~140~~129,~~176~~302,~~834~~556.2061 ~~126~~116,~~398~~341.1820 105,~~747~~698,~~879~~173.4165 0.00 0201,788.0070 (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 3594,~~079,841~~723.4971 11,~~874~~279,~~162~~439.9019 0.~~09817195~~09325496 3594,~~079,841~~723.4971 II-A 54,~~280~~309,~~164~~619.2954 6662,~~699~~389,~~139~~520.7117 0.~~20754464~~19413460 54,~~280~~309,~~164~~619.2954 III-A 1372,~~453,117~~951.9454 1413,~~041~~668,~~735~~783.4087 0.~~13986517~~13615032 1372,~~453,117~~951.9454 III-X 0.00 0.00 0.00000000 0.00 IV-A 89,~~677~~366.7066 13,~~154~~145,~~436~~069.1145 0.~~22507299~~22491273 89,~~677~~366.7066 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 ~~382~~191,~~718~~946.0239 8,~~557~~365,~~471~~525.4001 0.~~67258798~~65750165 ~~382~~191,~~718~~946.0239 B-1 ~~296~~148,~~607~~758.0675 6,~~632~~483,~~053~~295.7903 0.~~67258798~~65750165 ~~296~~148,~~607~~758.0675 B-2 ~~143~~71,~~516~~978.2539 3,~~208~~137,~~984~~006.5213 0.~~67258798~~65750165 ~~143~~71,~~516~~978.2539 B-3 9547,~~676~~985.5009 2,~~139~~091,~~300~~315.5950 0.~~67258798~~65750165 9547,~~676~~985.5009 B-4 5728,~~411~~793.3177 1,~~283~~254,~~701~~907.4265 0.~~67258798~~65750165 5728,~~411~~793.3177 B-5 3819,~~271~~194.2034 ~~855~~836,~~733~~539.6935 0.~~67258798~~65750165 3819,~~271~~194.2034 B-6 38220,~~275~~985.8236 ~~855~~634,~~837~~851.0873 0.~~67258784~~49891921 3819,~~275~~196.8266 Totals 106,~~874~~016,~~277~~303.5854 ~~129~~123,~~302~~286,~~556~~253.6108 0.~~20325663~~19379932 105,~~874~~814,~~277~~514.5884

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 ~~123~~98.~~63514324~~17195400 0.~~17434245~~14252323 254.~~28884680~~77447085 0.00000000 II-A 321,372,500.00 ~~223~~207.~~97468361~~54463966 0.~~21987292~~20272525 1613.~~21017103~~20731933 0.00000000 III-A 100,394,800.00 ~~154~~139.~~33920223~~86516632 0.~~08967636~~09041414 143.~~38435955~~62443503 0.00000000 III-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 IV-A 58,445,200.00 225.~~22146917~~07299333 0.~~04997365~~05022431 0.~~09850219~~11003983 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 ~~702~~672.~~66830829~~58798101 0.~~64952449~~62705216 2914.~~43080279~~45927754 0.00000000 B-1 9,860,500.00 ~~702~~672.~~66830790~~58798134 0.~~64952487~~62705238 2914.~~43080270~~45927793 0.00000000 B-2 4,771,100.00 ~~702~~672.~~66830710~~58798181 0.~~64952527~~62705246 2914.~~43080212~~45927773 0.00000000 B-3 3,180,700.00 ~~702~~672.~~66830886~~58798063 0.~~64952369~~62705065 2914.~~43080140~~45927626 0.00000000 B-4 1,908,600.00 ~~702~~672.~~66830661~~58798072 0.~~64952321~~62705124 2914.~~43080268~~45927905 0.00000000 B-5 1,272,300.00 ~~702~~672.~~66830936~~58798239 0.~~64952448~~62705337 2914.~~43080248~~45927847 0.00000000 B-6 1,272,453.98 ~~702~~672.~~66817036~~58784479 0.~~64952447~~62704822 2914.~~43079325~~45927341 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 254.~~46318925~~91699408 9893.~~17195400~~25495991 0.~~09817195~~09325496 254.~~46318925~~91699408 II-A 0.00000000 1613.~~43004392~~41004454 ~~207~~194.~~54463966~~13459512 0.~~20754464~~19413460 1613.~~43004392~~41004454 III-A 0.00000000 143.~~47403591~~71484918 ~~139~~136.~~86516632~~15031725 0.~~13986517~~13615032 143.~~47403591~~71484918 III-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 IV-A 0.00000000 0.~~14847584~~16026397 ~~225~~224.~~07299333~~91272936 0.~~22507299~~22491273 0.~~14847584~~16026397 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 3015.~~08032728~~08632970 ~~672~~657.~~58798101~~50165131 0.~~67258798~~65750165 3015.~~08032728~~08632970 B-1 0.00000000 3015.~~08032656~~08632929 ~~672~~657.~~58798134~~50165103 0.~~67258798~~65750165 3015.~~08032656~~08632929 B-2 0.00000000 3015.~~08032739~~08633020 ~~672~~657.~~58798181~~50165161 0.~~67258798~~65750165 3015.~~08032739~~08633020 B-3 0.00000000 3015.~~08032823~~08633005 ~~672~~657.~~58798063~~50165058 0.~~67258798~~65750165 3015.~~08032823~~08633005 B-4 0.00000000 3015.~~08032589~~08633029 ~~672~~657.~~58798072~~50165042 0.~~67258798~~65750165 3015.~~08032589~~08633029 B-5 0.00000000 3015.~~08032697~~08633184 ~~672~~657.~~58798239~~50165055 0.~~67258798~~65750165 3015.~~08032697~~08633184 B-6 0158.~~00000000~~58231667 30173.~~08031772~~66864615 ~~672~~498.~~58784479~~91920649 0.~~67258784~~49891921 3015.~~08031772~~08632949 (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.~~90961~~85577% 1411,~~954~~874,~~004~~162.3990 6148,~~181~~048.9052 0.00 0.00 II-A 321,372,500.00 5.~~29697~~29483% 7166,~~979~~699,~~304~~139.0171 ~~317~~294,~~726~~300.7356 0.00 0.00 III-A 100,394,800.00 5.65000% 1514,~~494~~041,~~853~~735.3440 7266,~~954~~113.9317 0.00 0.00 III-X 0.00 0.~~12935~~13633% 1514,~~494~~041,~~853~~735.3440 1,~~670~~595.1823 0.00 0.00 IV-A 58,445,200.00 6.~~06041~~06047% 13,~~163~~154,~~113~~436.8111 66,~~478~~435.2010 0.00 0.00 R-I 50.00 5.~~01155~~01247% 0.00 0.00 0.00 0.00 R-II 50.00 5.~~01155~~01247% 0.00 0.00 0.00 0.00 R-III 50.00 5.~~01155~~01247% 0.00 0.00 0.00 0.00 A-5 12,723,200.00 5.~~37569~~37279% 8,~~940~~557,~~189~~471.42 40 38,~~049~~314.7561 0.00 0.00 B-1 9,860,500.00 5.~~37569~~37279% 6,~~928~~632,~~660~~053.8579 3129,~~038~~693.6288 0.00 0.00 B-2 4,771,100.00 5.~~37569~~37279% 3,~~352~~208,~~500~~984.7652 1514,~~018~~367.3468 0.00 0.00 B-3 3,180,700.00 5.~~37569~~37279% 2,~~234~~139,~~977~~300.0959 109,~~012~~578.1235 0.00 0.00 B-4 1,908,600.00 5.~~37569~~37279% 1,~~341~~283,~~112~~701.7342 65,~~007~~747.8455 0.00 0.00 B-5 1,272,300.00 5.~~37569~~37279% ~~894~~855,~~004~~733.8969 43,~~004~~831.9140 0.00 0.00 B-6 1,272,453.98 5.~~37569~~37279% ~~894~~855,~~112~~837.9108 43,~~005~~831.4086 0.00 0.00 Totals 636,154,203.98 ~~630~~581,~~148~~857.9291 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 ~~165~~0.5700 0.00 6148,~~016~~048.3352 0.00 11,~~874~~279,~~162~~439.9019 II-A ~~859~~(0.8401) 0.00 ~~316~~294,~~866~~300.8957 0.00 6662,~~699~~389,~~139~~520.7117 III-A ~~197~~0.4300 0.00 7266,~~757~~113.5017 0.00 1413,~~041~~668,~~735~~783.4087 III-X 40.5200 0.00 1,~~665~~595.6623 0.00 1413,~~041~~668,~~735~~783.4087 IV-A ~~179~~0.9000 0.00 66,~~298~~435.3010 0.00 13,~~154~~145,~~436~~069.1145 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 ~~108~~0.3800 0.00 3938,~~941~~314.3761 0.00 8,~~557~~365,~~471~~525.4001 B-1 840.00 0.00 3029,~~954~~693.6388 0.00 6,~~632~~483,~~053~~295.7903 B-2 400.6400 0.00 14,~~977~~367.7068 0.00 3,~~208~~137,~~984~~006.5213 B-3 270.0900 0.00 9,~~985~~578.0335 0.00 2,~~139~~091,~~300~~315.5950 B-4 160.2600 0.00 5,~~991~~747.5855 0.00 1,~~283~~254,~~701~~907.4265 B-5 100.8400 0.00 3,~~994~~831.0740 0.00 ~~855~~836,~~733~~539.6935 B-6 100.8400 0.00 3,~~994~~831.5686 0.00 ~~855~~634,~~837~~851.0873 Totals ~~1,705~~(0.3101) 0.00 ~~628~~581,~~443~~857.6292 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.~~90961~~85577% ~~123~~98.~~63514324~~17195400 0.~~50583327~~39725050 0.00000000 0.00000000 II-A 321,372,500.00 5.~~29697~~29483% ~~223~~207.~~97468361~~54463966 0.~~98865563~~91576149 0.00000000 0.00000000 III-A 100,394,800.00 5.65000% ~~154~~139.~~33920223~~86516632 0.~~72668037~~65853182 0.00000000 0.00000000 III-X 0.00 0.~~12935~~13633% ~~154~~139.~~33920223~~86516632 0.~~01663612~~01588957 0.00000000 0.00000000 IV-A 58,445,200.00 6.~~06041~~06047% 225.~~22146917~~07299333 1.~~13744499~~13670755 0.00000000 0.00000000 R-I 50.00 5.~~01155~~01247% 0.00000000 0.00000000 0.00000000 0.00000000 R-II 50.00 5.~~01155~~01247% 0.00000000 0.00000000 0.00000000 0.00000000 R-III 50.00 5.~~01155~~01247% 0.00000000 0.00000000 0.00000000 0.00000000 A-5 12,723,200.00 5.~~37569~~37279% ~~702~~672.~~66830829~~58798101 3.~~14777336~~01139729 0.00000000 0.00000000 B-1 9,860,500.00 5.~~37569~~37279% ~~702~~672.~~66830790~~58798134 3.~~14777344~~01139699 0.00000000 0.00000000 B-2 4,771,100.00 5.~~37569~~37279% ~~702~~672.~~66830710~~58798181 3.~~14777305~~01139779 0.00000000 0.00000000 B-3 3,180,700.00 5.~~37569~~37279% ~~702~~672.~~66830886~~58798063 3.~~14777250~~01139686 0.00000000 0.00000000 B-4 1,908,600.00 5.~~37569~~37279% ~~702~~672.~~66830661~~58798072 3.~~14777324~~01139579 0.00000000 0.00000000 B-5 1,272,300.00 5.~~37569~~37279% ~~702~~672.~~66830936~~58798239 3.~~14777175~~01139668 0.00000000 0.00000000 B-6 1,272,453.98 5.~~37569~~37279% ~~702~~672.~~66817036~~58784479 3.~~14777592~~01139378 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.~~00136888~~00000000 0.00000000 0.~~50446439~~39725050 0.00000000 9893.~~17195400~~25495991 II-A (0.~~00267552~~00000003) 0.00000000 0.~~98598010~~91576152 0.00000000 ~~207~~194.~~54463966~~13459512 III-A 0.~~00196654~~00000000 0.00000000 0.~~72471383~~65853182 0.00000000 ~~139~~136.~~86516632~~15031725 III-X 0.~~00004502~~00000000 0.00000000 0.~~01659110~~01588957 0.00000000 ~~139~~136.~~86516632~~15031725 IV-A 0.~~00307810~~00000000 0.00000000 1.~~13436689~~13670755 0.00000000 ~~225~~224.~~07299333~~91272936 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.~~00851830~~00000000 0.00000000 3.~~13925506~~01139729 0.00000000 ~~672~~657.~~58798101~~50165131 B-1 0.~~00851884~~00000000 0.00000000 3.~~13925562~~01139699 0.00000000 ~~672~~657.~~58798134~~50165103 B-2 0.~~00851795~~00000000 0.00000000 3.~~13925510~~01139779 0.00000000 ~~672~~657.~~58798181~~50165161 B-3 0.~~00851699~~00000000 0.00000000 3.~~13925551~~01139686 0.00000000 ~~672~~657.~~58798063~~50165058 B-4 0.~~00851933~~00000000 0.00000000 3.~~13925390~~01139579 0.00000000 ~~672~~657.~~58798072~~50165042 B-5 0.~~00852000~~00000000 0.00000000 3.~~13925175~~01139668 0.00000000 ~~672~~657.~~58798239~~50165055 B-6 0.~~00851897~~00000000 0.00000000 3.~~13925695~~01139378 0.00000000 ~~672~~498.~~58784479~~91920649 (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 116,~~555~~635,~~059~~886.6432 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 1411,~~548~~881.9899 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0(201,788.0070) Prepayment Penalties 0.00 Total Deposits 116,~~569~~445,~~608~~979.6261 Withdrawals Reimbursement for Servicer Advances 2914,~~021~~548.1298 Payment of Service Fee 3735,~~866~~057.3087 Payment of Interest and Principal 116,~~502~~396,~~721~~372.2076 Total Withdrawals (Pool Distribution Amount) 116,~~569~~445,~~608~~979.6261 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~1,705~~0.3100 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~1,705~~(0.3101)

SERVICING FEES Gross Servicing Fee 3634,~~945~~137.6847 Additional Servicing Fee 870.6240 Miscellaneous Fee 50.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 3735,~~866~~057.3087

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 23 0 0 0 23 ~~917~~1,~~839~~082,435.5446 0.00 0.00 0.00 ~~917~~1,~~839~~082,435.5446 60 Days 10 0 0 0 10 ~~389,758~~0.5900 0.00 0.00 0.00 ~~389,758~~0.5900 90 Days 1 0 0 0 1 ~~489~~389,~~641~~758.7159 0.00 0.00 0.00 ~~489~~389,~~641~~758.7159 120 Days 0 0 10 0 10 0.00 0.00 ~~113,050~~0.00 0.00 ~~113,050~~0.00 150 Days 0 0 1 0 1 0.00 0.00 ~~119~~113,~~450~~050.0600 0.00 ~~119~~113,~~450~~050.0600 180+ Days 0 1 01 0 12 0.00 421,936.66 0119,450.0006 0.00 ~~421~~541,~~936~~386.6672 Totals 4 1 2 0 7 1,~~797~~472,~~239~~194.8405 421,936.66 232,500.06 0.00 2,~~451~~126,~~676~~630.5677 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.~~563380~~887574% 0.000000% 0.000000% 0.000000% 0.~~563380~~887574% 0.~~709301~~877362% 0.000000% 0.000000% 0.000000% 0.~~709301~~877362% 60 Days 0.~~281690~~000000% 0.000000% 0.000000% 0.000000% 0.~~281690~~000000% 0.~~301203~~000000% 0.000000% 0.000000% 0.000000% 0.~~301203~~000000% 90 Days 0.~~281690~~295858% 0.000000% 0.000000% 0.000000% 0.~~281690~~295858% 0.~~378392~~315917% 0.000000% 0.000000% 0.000000% 0.~~378392~~315917% 120 Days 0.000000% 0.000000% 0.~~281690~~000000% 0.000000% 0.~~281690~~000000% 0.000000% 0.000000% 0.~~087364~~000000% 0.000000% 0.~~087364~~000000% 150 Days 0.000000% 0.000000% 0.~~281690~~295858% 0.000000% 0.~~281690~~295858% 0.000000% 0.000000% 0.~~092310~~091632% 0.000000% 0.~~092310~~091632% 180+ Days 0.000000% 0.~~281690~~295858% 0.~~000000~~295858% 0.000000% 0.~~281690~~591716% 0.000000% 0.~~326070~~341999% 0.~~000000~~096820% 0.000000% 0.~~326070~~438818% Totals 1.~~126761~~183432% 0.~~281690~~295858% 0.~~563380~~591716% 0.000000% 12.~~971831~~071006% 1.~~388897~~193279% 0.~~326070~~341999% 0.~~179675~~188452% 0.000000% 1.~~894641~~723729%

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 1 0 0 0 1 174,165.64 0.00 0.00 0.00 174,165.64 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 600.00 90 Days 1 0 0 0 1 389,758.59 0.00 0.00 0.00 389,758.59 90120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 ~~120~~150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 ~~150~~180 Days 0 0 1 0 1 0.00 0.00 119,450.06 0.00 119,450.06 ~~180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00~~ Totals 12 0 1 0 23 ~~389~~563,~~758~~924.5923 0.00 119,450.06 0.00 ~~509~~683,~~208~~374.6529 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% 01.~~000000~~112747% 0.000000% 0.000000% 0.000000% 01.~~000000~~112747% 60 Days 20.~~500000~~000000% 0.000000% 0.000000% 0.000000% 20.~~500000~~000000% 20.~~384512~~000000% 0.000000% 0.000000% 0.000000% 20.~~384512~~000000% 90 Days 02.~~000000~~631579% 0.000000% 0.000000% 0.000000% 02.~~000000~~631579% 02.~~000000~~490173% 0.000000% 0.000000% 0.000000% 02.~~000000~~490173% 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% 20.~~500000~~000000% 0.000000% 20.~~500000~~000000% 0.000000% 0.000000% 0.~~730786~~000000% 0.000000% 0.~~730786~~000000% 180 Days 0.000000% 0.000000% 02.~~000000~~631579% 0.000000% 02.~~000000~~631579% 0.000000% 0.000000% 0.~~000000~~763168% 0.000000% 0.~~000000~~763168% Totals 25.~~500000~~263158% 0.000000% 2.~~500000~~631579% 0.000000% 57.~~000000~~894737% 23.~~384512~~602920% 0.000000% 0.~~730786~~763168% 0.000000% 34.~~115298~~366088% 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 2 0 0 0 2 ~~917~~908,~~839~~269.5482 0.00 0.00 0.00 ~~917~~908,~~839~~269.5482 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~489,641~~0.7100 0.00 0.00 0.00 ~~489,641~~0.7100 120 Days 0 0 10 0 10 0.00 0.00 ~~113,050~~0.00 0.00 ~~113,050~~0.00 150 Days 0 0 01 0 01 0.00 0.00 0113,050.00 0.00 0113,050.00 180 Days 0 1 0 0 1 0.00 421,936.66 0.00 0.00 421,936.66 Totals 32 1 1 0 54 1908,~~407,481~~269.2582 421,936.66 113,050.00 0.00 1,~~942~~443,~~467~~256.9148 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~930233~~995025% 0.000000% 0.000000% 0.000000% 0.~~930233~~995025% 1.~~153457~~216406% 0.000000% 0.000000% 0.000000% 1.~~153457~~216406% 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.~~465116~~000000% 0.000000% 0.000000% 0.000000% 0.~~465116~~000000% 0.~~615337~~000000% 0.000000% 0.000000% 0.000000% 0.~~615337~~000000% 120 Days 0.000000% 0.000000% 0.~~465116~~000000% 0.000000% 0.~~465116~~000000% 0.000000% 0.000000% 0.~~142071~~000000% 0.000000% 0.~~142071~~000000% 150 Days 0.000000% 0.000000% 0.~~000000~~497512% 0.000000% 0.~~000000~~497512% 0.000000% 0.000000% 0.~~000000~~151403% 0.000000% 0.~~000000~~151403% 180 Days 0.000000% 0.~~465116~~497512% 0.000000% 0.000000% 0.~~465116~~497512% 0.000000% 0.~~530252~~565081% 0.000000% 0.000000% 0.~~530252~~565081% Totals 10.~~395349~~995025% 0.~~465116~~497512% 0.~~465116~~497512% 0.000000% 21.~~325581~~990050% 1.~~768794~~216406% 0.~~530252~~565081% 0.~~142071~~151403% 0.000000% 21.~~441117~~932890% 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 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%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1411,~~548~~881.9899

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 502,478,303.98 78.98687155% ~~108~~103,~~870~~641,~~922~~288.3188 84.~~19858444~~06556798% 9.~~183239~~148984% 0.000000% Class 2A 181,105,803.98 28.46885281% 4241,~~171~~251,~~782~~768.6071 3233.~~61480956~~46015284% 5150.~~583775~~605415% ~~283~~273.~~427127~~596962% Class 3A 80,711,003.98 12.68733327% 2827,~~130~~582,~~047~~984.2084 2122.~~75521346~~37312284% 1011.~~859596~~087030% 59.~~668067~~941762% Class B-1 12,405,303.98 1.95004669% 87,~~343~~954,~~557~~620.3036 6.~~45273962~~45215518% 5.~~129097~~258733% 28.~~181832~~431214% Class B-2 7,634,203.98 1.20005557% 54,~~134~~817,~~572~~614.7823 3.~~97097545~~90766538% 2.~~481764~~544490% 13.~~636057~~756723% Class B-3 4,453,503.98 0.70006674% 2,~~995~~726,~~272~~298.1973 2.~~31648335~~21135663% 1.~~654492~~696309% 9.~~090609~~171053% Class B-4 2,544,903.98 0.40004514% 1,~~711~~471,~~570~~391.7708 1.~~32369445~~19347538% 01.~~992789~~017881% 5.~~454880~~503151% Class B-5 1,272,603.98 0.20004646% ~~855~~634,~~837~~851.0873 0.~~66188721~~51494122% 0.~~661807~~678534% 3.~~636301~~668479% Class B-6 150.00 0.00002358% 0.00 0.00000000% 0.~~661887~~514941% 32.~~636740~~784017% 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.~~718622~~725323% Weighted Average Net Coupon 5.~~402344~~408509% Weighted Average Pass-Through Rate 5.~~394463~~399967% Weighted Average Maturity(Stepdown Calculation ) ~~337~~336 Beginning Scheduled Collateral Loan Count ~~379~~355 Number Of Loans Paid In Full 2417 Ending Scheduled Collateral Loan Count ~~355~~338 Beginning Scheduled Collateral Balance ~~140~~129,~~176~~302,~~834~~556.1961 Ending Scheduled Collateral Balance ~~129~~123,~~302~~286,~~556~~253.6107 Ending Actual Collateral Balance at 3031-~~Jun~~Jul-2004 ~~129~~123,~~400~~373,~~557~~827.3863 Monthly P &I Constant ~~794~~733,~~413~~256.3998 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0201,788.0070 Cumulative Realized Loss 0201,788.0070 Class A Optimal Amount 105,~~341~~763,~~813~~154.3604 Ending Scheduled Balance for Premium Loans ~~129~~123,~~302~~286,~~556~~253.6107 Scheduled Principal ~~126~~116,~~398~~341.1719 Unscheduled Principal 105,~~747~~899,~~879~~962.4135

Miscellaneous Reporting Average Loss Severity 0201,788.70 Senior Perecntage Group 1 7572.~~365171~~733203% Senior Perecntage Group 2 8483.~~445438~~892863% Senior Perecntage Group 3 8079.~~025845~~122991% Senior Perecntage Group 4 83.~~655991~~652733% Senior Prepayment Percentage Group 1 8786.~~682586~~366602% Senior Prepayment Percentage Group 2 9291.~~222719~~946432% Senior Prepayment Percentage Group 3 9089.~~012923~~561496% Senior Prepayment Percentage Group 4 91.~~827996~~826367% Subordinate Percentage Group 1 2427.~~634829~~266797% Subordinate Percentage Group 2 1516.~~554562~~107137% Subordinate Percentage Group 3 1920.~~974155~~877009% Subordinate Percentage Group 4 16.~~344009~~347267% Subordinate Prepayment PCT Group 1 1213.~~317415~~633399% Subordinate Prepayment PCT Group 2 78.~~777281~~053569% Subordinate Prepayment PCT Group 3 910.~~987077~~438505% Subordinate Prepayment PCT Group 4 8.~~172004~~173633%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~251752~~199851 5.~~607424~~607672 6.~~144231~~150311 Weighted Average Net Rate 4.~~923973~~873217 5.~~306584~~305141 5.~~779347~~786328 Weighted Average Maturity ~~337~~336 ~~337~~336 ~~337~~336 Beginning Loan Count 4840 ~~229~~215 6462 Loans Paid In Full 82 14 21 Ending Loan Count 4038 ~~215~~201 6261 Beginning Scheduled Balance 1916,~~842~~325,~~062~~642.6775 8579,~~237~~505,~~646~~141.9586 1917,~~362~~746,~~311~~719.4856 Ending scheduled Balance 1615,~~325~~633,~~642~~297.7560 7974,~~505~~609,~~141~~452.8682 17,~~746~~328,~~719~~962.5696 Record Date 0607/3031/2004 0607/3031/2004 0607/3031/2004 Principal And Interest Constant ~~114~~94,~~818~~443.0153 ~~481~~449,~~979~~191.6323 ~~110~~102,~~388~~428.9368 Scheduled Principal 2723,~~980~~701.0210 8377,~~676~~658.6495 11,~~250~~472.1715 Unscheduled Principal 3668,~~488,439~~644.9005 54,~~648~~818,~~828~~030.4509 1406,~~604,341~~284.7545 Scheduled Interest 8670,~~837~~742.9943 ~~398~~371,~~302~~532.9928 9990,~~138~~956.7653 Servicing Fees 54,~~419~~443.8476 2120,~~369~~043.0197 5,~~887~~382.5092 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 237.5534 683.0706 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 8166,~~180~~061.6033 ~~376~~350,~~250~~805.9125 9385,~~251~~573.2661 Realized Loss Amount 0.00 0201,788.0070 0.00 Cumulative Realized Loss 0.00 0201,788.0070 0.00 Percentage of Cumulative Losses 0.0000 0.~~0000~~0593 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 4.~~909607~~855772 5.~~296968~~294831 5.~~779347~~786327

Group Level Collateral Statement Group Group 4 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~386004~~386081 5.~~718622~~725323 Weighted Average Net Rate 6.~~060408~~060474 5.~~402344~~408509 Weighted Average Maturity ~~337~~336 ~~337~~336 Beginning Loan Count 38 ~~379~~355 Loans Paid In Full 0 2417 Ending Loan Count 38 ~~355~~338 Beginning Scheduled Balance 15,~~734~~725,~~813~~052.0944 ~~140~~129,~~176~~302,~~834~~556.1961 Ending scheduled Balance 15,~~725~~714,~~052~~539.4469 ~~129~~123,~~302~~286,~~556~~253.6107 Record Date 0607/3031/2004 0607/3031/2004 Principal And Interest Constant 87,~~226~~193.8254 ~~794~~733,~~413~~256.3998 Scheduled Principal 3,~~491~~508.3499 ~~126~~116,~~398~~341.1719 Unscheduled Principal 67,~~269~~003.3176 105,~~747~~899,~~879~~962.4135 Scheduled Interest 83,~~735~~684.4855 ~~668~~616,~~015~~915.2279 Servicing Fees 4,~~269~~266.3382 3634,~~945~~137.6847 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 0.00 920.6240 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,~~466~~417.1573 ~~630~~581,~~148~~857.92 Realized Loss Amount 0.00 0201,788.0070 Cumulative Realized Loss 0.00 0201,788.0070 Percentage of Cumulative Losses 0.0000 0.~~0000~~0317 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 6.~~060408~~060474 5.~~394463~~399967

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