8-K 1 fh04aa2_8k0409.txt 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 25, 2004 FH (Depositor) (Issuer in respect of First Horizon Mortgage Pass-Through Trust, Mortgage (Exact name of registrant as specified in charter) Delaware 33-63714 95-4449516 (State or other (Commission File No.) (I.R.S. Employer jurisdiction of Identification No.) organization) 4000 Horizon Way, Irving, TX 75063 (Address of principal executive offices) (Zip Code) Registrant's Telephone Number, including area code: (214) 441-4000 Not Applicable (Former name, former address and former fiscal year, if changed since last report) Item 5. Other Events FH First Horizon Mortgage Pass-Through Trust Mortgage Pass-Through Certificates, Series 2004-AA2 On September 25, 2004, The Bank of New York, as Trustee for FH, First Horizon Mortgage Pass-Through Trust Mortgage Pass-Through Certificates, Series 2004-AA2, made a monthly distribution to Certificate holders of principal and/or interest pursuant to the Pooling and Servicing Agreement, dated as of June 1, 2004, among FH as Depositor, , Seller and Master Servicer and The Bank of New York, as Trustee. Item 7. Financial Statements and Exhibits (c) Exhibits Exhibit No. Description 99 Report to Holders of FH, First Horizon Mortgage Pass-Through Trust Mortgage Pass-Through Certificates, Series 2004-AA2 relating to the distribution date of September 25, 2004 prepared by The Bank of New York, as Trustee under the Pooling and Servicing Agreement dated as of June 1, 2004. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Dated: September 25, 2004 FH By: /s/ Diane Pickett ------------------------------ Name: Diane Pickett Vice President The Bank of New York, as Trustee EXHIBIT INDEX Exhibit 99 Monthly Remittance Statement dated September 25, 2004 Payment Date: 09/25/04 ------------------------------------------------------------ (null) First Horizon Mortgage Pass-Through Trust, Mortgage Pass-Through Certificates, The Bank of New York, as Trustee ------------------------------------------------------------

Class Information Current Payment Information ---------------------------------------------------------------------------------------------------------------------------------- Beginning Pass Thru Principal Interest Total Principal Interest Type Class Code Name Cert. Bal. Rate Dist. Amt. Dist. Amt. Dist. Losses Shortfalls ---------------------------------------------------------------------------------------------------------------------------------- Senior 1A1 ~~121~~120,~~174~~284,~~368~~222.6881 4.~~953716~~955577% ~~890~~1,~~145~~053,743.8726 ~~500~~496,~~219~~731.5548 1,~~390~~550,~~365~~474.4274 0.00 0.00 2A1 7574,~~211~~278,~~659~~836.3546 5.~~201472~~202563% ~~932~~3,~~822~~742,964.8854 ~~326~~322,~~009~~033.4561 14,~~258~~064,~~832~~998.3315 0.00 0.00 Residual ARU 0.00 4.~~953716~~955577% 0.00 0.00 0.00 0.00 0.00 ARL 0.00 4.~~953716~~955577% 0.00 0.00 0.00 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- Subordinate B1 6,~~838~~836,~~105~~919.9421 5.~~048196~~049765% 1,~~186~~155.7393 28,~~766~~770.7570 29,~~953~~926.4863 0.00 0.00 B2 2,103,~~724~~359.9585 5.~~048196~~049765% ~~365~~355.0962 8,~~850~~851.0123 9,~~215~~206.1185 0.00 0.00 B3 1,367,~~821~~583.1678 5.~~048196~~049765% ~~237~~231.3822 5,754.1998 5,~~991~~986.5720 0.00 0.00 B4 1,157,~~848~~647.6267 5.~~048196~~049765% ~~200~~195.9473 4,~~870~~871.8754 5,~~071~~067.8127 0.00 0.00 B5 946,~~876~~711.2087 5.~~048196~~049765% ~~164~~160.3306 3,983.3589 4,~~147~~143.6796 0.00 0.00 B6 631,~~371~~261.4590 5.~~048196~~049765% ~~109~~106.5672 2,656.0744 2,~~765~~763.6315 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- Totals - - ~~209~~207,~~431~~606,~~776~~543.3456 - 14,~~825~~798,~~232~~913.7807 ~~881~~873,~~110~~653.2587 25,~~706~~672,~~343~~566.0394 - - ---------------------------------------------------------------------------------------------------------------------------------- Class Information -------------------------------------------------------------------------------- Ending Cert. Unpaid Type Class Code Name Notional Bal. Interest -------------------------------------------------------------------------------- Senior 1A1 ~~120~~119,~~284~~230,~~222~~479.8155 0.00 2A1 7470,~~278~~535,~~836~~871.4693 0.00 Residual ARU 0.00 0.00 ARL 0.00 0.00 -------------------------------------------------------------------------------- Subordinate B1 6,~~836~~835,~~919~~763.2128 0.00 B2 2,103,~~359~~004.8523 0.00 B3 1,367,~~583~~352.7856 0.00 B4 1,157,~~647~~451.6795 0.00 B5 946,~~711~~551.8781 0.00 B6 631,~~261~~155.9018 0.00 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Totals - - ~~207~~202,~~606~~807,~~543~~630.5649 - --------------------------------------------------------------------------------

Payment Date: 09/25/04 ------------------------------------------------------------ (null) First Horizon Mortgage Pass-Through Trust, Mortgage Pass-Through Certificates, The Bank of New York, as Trustee ------------------------------------------------------------

Class Information Current Payment Information Factors per $1,000 ------------------------------------------------------------------------------------------------------------------------ Beginning Pass Thru CUSIP Principal Interest Ending Cert./ Type Class Code Name Cert. Bal.(Face) Rate Numbers Dist. Dist. Notional Bal. ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Senior 1A1 ~~121~~120,~~174~~284,~~368~~222.6881 4.~~953716~~955577% 32051D4P4 78.~~286721~~625927 4.~~094790~~066237 ~~984~~976.~~644915~~018988 2A1 7574,~~211~~278,~~659~~836.3546 5.~~201472~~202563% 32051D4S8 1249.~~400437~~756923 4.~~333791~~280939 ~~987~~937.~~422220~~665296 Residual ARU 0.00 4.~~953716~~955577% 32051D4Q2 0.000000 0.000000 0.000000 ARL 0.00 4.~~953716~~955577% 32051D4R0 0.000000 0.000000 0.000000 ------------------------------------------------------------------------------------------------------------------------ Subordinate B1 6,~~838~~836,~~105~~919.9421 5.~~048196~~049765% 32051D4T6 0.~~173524~~169021 4.~~206280~~206857 999.~~695747~~526726 B2 2,103,~~724~~359.9585 5.~~048196~~049765% 32051D4U3 0.~~173524~~169021 4.~~206280~~206857 999.~~695747~~526726 B3 1,367,~~821~~583.1678 5.~~048196~~049765% 32051D4V1 0.~~173524~~169021 4.~~206280~~206857 999.~~695747~~526726 B4 1,157,~~848~~647.6267 5.~~048196~~049765% 32051D4W9 0.~~173524~~169021 4.~~206280~~206857 999.~~695747~~526726 B5 946,~~876~~711.2087 5.~~048196~~049765% 32051D4X7 0.~~173524~~169021 4.~~206280~~206857 999.~~695747~~526726 B6 631,~~371~~261.4590 5.~~048196~~049765% 32051D4Y5 0.~~173498~~169002 4.~~206280~~206858 999.~~695775~~526773 ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Totals - - ~~209~~207,~~431~~606,~~776~~543.3456 - - - - - ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------ (null) First Horizon Mortgage Pass-Through Trust, Mortgage Pass-Through Certificates, The Bank of New York, as Trustee ------------------------------------------------------------ -------------------------------------------------------------------------------- COLLATERAL INFORMATION -------------------------------------------------------------------------------- Total ----- Prin balance 127,298,336.02 75,509,294.08 202,807,630.10 Loan count 634 145 779 Avg loan rate 5.392577% 5.639563% 5.49 Prepay amount 1,031,390.02 3,732,426.23 4,763,816.25 -------------------------------------------------------------------------------- FEES AND ADVANCES -------------------------------------------------------------------------------- Total ----- Master serv fees 45,779.83 26,491.22 72,271.05 Sub servicer fees 0.00 0.00 0.00 Trustee fees 641.77 396.26 1,038.03 Agg advances N/A N/A N/A Adv this period 1,132.42 1,919.17 3,051.59 -------------------------------------------------------------------------------- LOSSES & INSURANCE COVERAGES -------------------------------------------------------------------------------- Total ----- Realized losses 0.00 0.00 0.00 Cumulative losses 0.00 0.00 0.00 Coverage Amounts Total ---------------- ----- Bankruptcy 0.00 0.00 0.00 Fraud 0.00 0.00 0.00 Special Hazard 0.00 0.00 0.00 Aggregate Certificate Information ----------------------------------------------------------------------------- Class Aggregate Aggregate Aggregate Type Percentage Prepay Pct. End Cert. Bal. ----------------------------------------------------------------------------- Senior 93.718205% 100.000000% 194,563,059.27 ----------------------------------------------------------------------------- Junior 6.281795% 0.000000% 13,041,279.01 ----------------------------------------------------------------------------- -------------------------------------------------------------------------------- DELINQUENCY INFORMATION -------------------------------------------------------------------------------- Period Loan Count Ending Stated Balance ------ ---------- --------------------- 30 to 59 days 3 632,800.00 60 to 89 days 0 0.00 90 or more 0 0.00 Foreclosure 0 0.00 Totals: 3 632,800.00 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- REO INFORMATION -------------------------------------------------------------------------------- REO Date Loan Number Ending Stated Balance Book Value -------- ----------- --------------------- ---------- N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A Totals: 0 N/A Current Total Outstanding Balance: 0.00 Current Total Outstanding Number of Loans: 0 -------------------------------------------------------------------------------- OTHER INFORMATION -------------------------------------------------------------------------------- Amount/Withdrawal Total/Ending Bal. ----------------- ----------------- Available remittance amount 5,672,566.94 5,672,566.94 Principal remittance amount 4,798,913.07 4,798,913.07 Interest remittance amount 873,653.87 873,653.87

Filing Compare · First Horizon Asset Sec Mort Pas Thr Certs Ser 2004-AA2