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): March 25, 2003
BOA
(Depositor)
(Issuer in respect of MORTGAGE PASS-THROUGH CERTIFICATES, Series 2002-8 Trust)
(Exact name of registrant as specified in charter)
North Carolina 333-97547-02 61-1430146/0147
(State or other (Commission File No.) (I.R.S. Employer
jurisdiction of Identification No.)
organization)
101 N. Tryon St., Charlotte, NC 28255
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, including area code: 704-387-2111
Not Applicable
(Former name, former address and former fiscal year,
if changed since last report)
Item 5. Other Events
BOA
MORTGAGE PASS-THROUGH CERTIFICATES
Series 2002-8 Trust
On March 25, 2003, The Bank of New York, as Trustee for BOA, MORTGAGE
PASS-THROUGH CERTIFICATES Series 2002-8 Trust, made a monthly distribution to
Certificate holders of principal and/or interest pursuant to the Pooling and
Servicing Agreement, dated as of August 1, 2002, among BOA as Depositor, BANK OF
AMERICA MORTGAGE SECURITIES, INC., 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 BOA, MORTGAGE PASS-THROUGH CERTIFICATES
Series 2002-8 Trust relating to the distribution date of
March 25, 2003 prepared by The Bank of New York, as Trustee
under the Pooling and Servicing Agreement dated as of August
1, 2002.
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: March 25, 2003
BOA
By: /s/ Diane Pickett
------------------------------
Name: Diane Pickett
Vice President
The Bank of New York,
as Trustee
EXHIBIT INDEX
Exhibit
99 Monthly Remittance Statement dated March 25, 2003
Payment Date: 03/25/03
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2002-8 Trust
Bank of America, NA, as Servicer
------------------------------------------------------------
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 1-A-1 34,299,466.52 6.250000% 4,575,501.12 178,643.05 4,754,144.17 0.00 0.00
1-A-2 14,260,556.00 6.250000% 0.00 74,273.73 74,273.73 0.00 0.00
1-A-3 3,250,000.00 6.250000% 0.00 16,927.08 16,927.08 0.00 0.00
1-A-4 2,200,000.00 6.250000% 0.00 11,458.33 11,458.33 0.00 0.00
1-A-5 2,800,000.00 6.250000% 0.00 14,583.33 14,583.33 0.00 0.00
1-A-6 12,006,000.00 6.250000% 0.00 62,531.25 62,531.25 0.00 0.00
1-A-7 2,994,000.00 6.250000% 0.00 15,593.75 15,593.75 0.00 0.00
1-A-8 18,108,000.00 6.000000% 0.00 90,540.00 90,540.00 0.00 0.00
1-A-9 25,753,000.00 6.250000% 0.00 134,130.21 134,130.21 0.00 0.00
1-A-10 18,293,048.35 1.886250% 2,440,267.20 28,754.39 2,469,021.59 0.00 0.00
1-A-11 18,293,048.35 6.613750% 0.00 100,821.37 100,821.37 0.00 0.00
1-A-12 21,608,663.91 6.000000% 2,882,565.70 108,043.32 2,990,609.02 0.00 0.00
1-A-13 68,598,933.03 5.750000% 9,151,002.23 328,703.22 9,479,705.46 0.00 0.00
1-A-14 1,371,978.66 5.500000% 183,020.04 6,288.24 189,308.28 0.00 0.00
1-A-15 857,486.66 5.750000% 114,387.53 4,108.79 118,496.32 0.00 0.00
1-A-16 300,000.00 6.000000% 0.00 1,500.00 1,500.00 0.00 0.00
1-A-17 300,000.00 6.000000% 0.00 1,500.00 1,500.00 0.00 0.00
1-A-18 300,000.00 6.000000% 0.00 1,500.00 1,500.00 0.00 0.00
1-A-19 300,000.00 6.000000% 0.00 1,500.00 1,500.00 0.00 0.00
1-A-20 300,000.00 6.000000% 0.00 1,500.00 1,500.00 0.00 0.00
1-A-21 300,000.00 6.000000% 0.00 1,500.00 1,500.00 0.00 0.00
1-A-22 300,000.00 6.000000% 0.00 1,500.00 1,500.00 0.00 0.00
1-A-23 300,000.00 6.000000% 0.00 1,500.00 1,500.00 0.00 0.00
1-A-24 300,000.00 6.000000% 0.00 1,500.00 1,500.00 0.00 0.00
1-A-25 300,000.00 6.000000% 0.00 1,500.00 1,500.00 0.00 0.00
1-A-26 300,000.00 6.000000% 0.00 1,500.00 1,500.00 0.00 0.00
1-A-27 300,000.00 6.000000% 0.00 1,500.00 1,500.00 0.00 0.00
1-A-28 300,000.00 6.000000% 0.00 1,500.00 1,500.00 0.00 0.00
1-A-29 300,000.00 6.000000% 0.00 1,500.00 1,500.00 0.00 0.00
1-A-30 300,000.00 6.000000% 0.00 1,500.00 1,500.00 0.00 0.00
1-A-31 300,000.00 6.000000% 0.00 1,500.00 1,500.00 0.00 0.00
1-A-32 2,600,000.00 6.000000% 0.00 13,000.00 13,000.00 0.00 0.00
1-A-33 2,600,000.00 6.000000% 0.00 13,000.00 13,000.00 0.00 0.00
1-A-34 90,238,220.09 5.500000% 12,372,700.38 413,591.84 12,786,292.22 0.00 0.00
1-A-35 30,079,406.24 1.886250% 4,124,233.40 47,281.07 4,171,514.47 0.00 0.00
1-A-36 30,079,406.24 6.613750% 0.00 165,781.39 165,781.39 0.00 0.00
1-A-37 550,483.20 6.250000% 0.00 2,867.10 2,867.10 0.00 0.00
1-A-38 400,000.00 6.250000% 0.00 2,083.33 2,083.33 0.00 0.00
1-A-39 55,000,000.00 6.250000% 0.00 286,458.33 286,458.33 0.00 0.00
Residual 1-A-R 0.00 6.250000% 0.00 0.00 0.00 0.00 0.00
1-A-LR 0.00 6.250000% 0.00 0.00 0.00 0.00 0.00
1-A-IO 368,114,816.53 0.286970% 0.00 88,031.71 88,031.71 0.00 0.00
2-A-1 89,250,862.09 5.750000% 8,787,853.07 427,660.38 9,215,513.45 0.00 0.00
2-A-IO 90,554,652.82 0.348016% 0.00 26,262.07 26,262.07 0.00 0.00
3-A-1 40,592,156.72 6.250000% 3,482,729.25 211,417.48 3,694,146.73 0.00 0.00
3-A-2 252,695,032.06 6.000000% 21,680,749.42 1,263,475.16 22,944,224.58 0.00 0.00
3-A-3 28,077,225.78 2.236250% 2,408,972.16 52,323.08 2,461,295.24 0.00 0.00
3-A-4 28,077,225.78 6.263750% 0.00 146,557.27 146,557.27 0.00 0.00
3-A-5 73,065,882.10 6.250000% 6,268,912.64 380,551.47 6,649,464.11 0.00 0.00
3-A-6 738,039.21 6.250000% 63,322.35 3,843.95 67,166.30 0.00 0.00
3-A-IO 364,693,253.65 0.291187% 0.00 88,494.95 88,494.95 0.00 0.00
1-A-PO 669,728.39 0.000000% 1,165.16 0.00 1,165.16 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Subordinate 1-B-1 7,389,479.62 6.250000% 6,752.09 38,486.87 45,238.96 0.00 0.00
1-B-2 3,283,439.52 6.250000% 3,000.22 17,101.25 20,101.47 0.00 0.00
1-B-3 1,642,217.10 6.250000% 1,500.56 8,553.21 10,053.78 0.00 0.00
1-B-4 1,095,142.96 6.250000% 1,000.68 5,703.87 6,704.55 0.00 0.00
1-B-5 820,611.21 6.250000% 749.83 4,274.02 5,023.84 0.00 0.00
1-B-6 821,511.75 6.250000% 750.64 4,278.71 5,029.35 0.00 0.00
2-B-1 894,111.49 5.750000% 3,280.55 4,284.28 7,564.83 0.00 0.00
2-B-2 275,186.56 5.750000% 1,009.68 1,318.60 2,328.28 0.00 0.00
2-B-3 275,186.56 5.750000% 1,009.68 1,318.60 2,328.28 0.00 0.00
2-B-4 68,551.81 5.750000% 251.52 328.48 580.00 0.00 0.00
2-B-5 68,551.81 5.750000% 251.52 328.48 580.00 0.00 0.00
2-B-6 138,251.51 5.750000% 507.22 662.46 1,169.68 0.00 0.00
3-B-1 7,118,982.83 6.250000% 6,581.44 37,078.04 43,659.47 0.00 0.00
3-B-2 3,285,454.84 6.250000% 3,037.37 17,111.74 20,149.12 0.00 0.00
3-B-3 1,643,224.76 6.250000% 1,519.15 8,558.46 10,077.61 0.00 0.00
3-B-4 1,095,151.61 6.250000% 1,012.46 5,703.91 6,716.37 0.00 0.00
3-B-5 821,612.38 6.250000% 759.57 4,279.23 5,038.80 0.00 0.00
3-B-6 822,159.49 6.250000% 759.96 4,282.08 5,042.04 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Totals - - 928,366,513.64 - 78,571,115.79 4,995,732.96 83,566,848.74 - -
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior 1-A-1 29,723,965.40 0.00
1-A-2 14,260,556.00 0.00
1-A-3 3,250,000.00 0.00
1-A-4 2,200,000.00 0.00
1-A-5 2,800,000.00 0.00
1-A-6 12,006,000.00 0.00
1-A-7 2,994,000.00 0.00
1-A-8 18,108,000.00 0.00
1-A-9 25,753,000.00 0.00
1-A-10 15,852,781.15 0.00
1-A-11 15,852,781.15 0.00
1-A-12 18,726,098.20 0.00
1-A-13 59,447,930.80 0.00
1-A-14 1,188,958.62 0.00
1-A-15 743,099.13 0.00
1-A-16 300,000.00 0.00
1-A-17 300,000.00 0.00
1-A-18 300,000.00 0.00
1-A-19 300,000.00 0.00
1-A-20 300,000.00 0.00
1-A-21 300,000.00 0.00
1-A-22 300,000.00 0.00
1-A-23 300,000.00 0.00
1-A-24 300,000.00 0.00
1-A-25 300,000.00 0.00
1-A-26 300,000.00 0.00
1-A-27 300,000.00 0.00
1-A-28 300,000.00 0.00
1-A-29 300,000.00 0.00
1-A-30 300,000.00 0.00
1-A-31 300,000.00 0.00
1-A-32 2,600,000.00 0.00
1-A-33 2,600,000.00 0.00
1-A-34 77,865,519.71 0.00
1-A-35 25,955,172.85 0.00
1-A-36 25,955,172.85 0.00
1-A-37 550,483.20 0.00
1-A-38 400,000.00 0.00
1-A-39 55,000,000.00 0.00
Residual 1-A-R 0.00 0.00
1-A-LR 0.00 0.00
1-A-IO 333,737,322.26 0.00
2-A-1 80,463,009.02 0.00
2-A-IO 81,761,995.09 0.00
3-A-1 37,109,427.48 0.00
3-A-2 231,014,282.64 0.00
3-A-3 25,668,253.63 0.00
3-A-4 25,668,253.63 0.00
3-A-5 66,796,969.46 0.00
3-A-6 674,716.86 0.00
3-A-IO 332,485,126.24 0.00
1-A-PO 668,563.23 0.00
- --------------------------------------------------------------------------------
Subordinate 1-B-1 7,382,727.53 0.00
1-B-2 3,280,439.30 0.00
1-B-3 1,640,716.54 0.00
1-B-4 1,094,142.28 0.00
1-B-5 819,861.38 0.00
1-B-6 820,761.10 0.00
2-B-1 890,830.94 0.00
2-B-2 274,176.88 0.00
2-B-3 274,176.88 0.00
2-B-4 68,300.29 0.00
2-B-5 68,300.29 0.00
2-B-6 137,744.29 0.00
3-B-1 7,112,401.39 0.00
3-B-2 3,282,417.46 0.00
3-B-3 1,641,705.62 0.00
3-B-4 1,094,139.15 0.00
3-B-5 820,852.81 0.00
3-B-6 821,399.53 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 849,795,397.85 -
- --------------------------------------------------------------------------------
Payment Date: 03/25/03
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2002-8 Trust
Bank of America, NA, as Servicer
------------------------------------------------------------
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 1-A-1 34,299,466.52 6.250000% 06050HSL3 91.510022 3.572861 594.479308
1-A-2 14,260,556.00 6.250000% 06050HSM1 0.000000 5.208333 1,000.000000
1-A-3 3,250,000.00 6.250000% 06050HSN9 0.000000 5.208333 1,000.000000
1-A-4 2,200,000.00 6.250000% 06050HSP4 0.000000 5.208333 1,000.000000
1-A-5 2,800,000.00 6.250000% 06050HSQ2 0.000000 5.208333 1,000.000000
1-A-6 12,006,000.00 6.250000% 06050HSR0 0.000000 5.208333 1,000.000000
1-A-7 2,994,000.00 6.250000% 06050HSS8 0.000000 5.208333 1,000.000000
1-A-8 18,108,000.00 6.000000% 06050HST6 0.000000 5.000000 1,000.000000
1-A-9 25,753,000.00 6.250000% 06050HSU3 0.000000 5.208333 1,000.000000
1-A-10 18,293,048.35 1.886250% 06050HSV1 91.510022 1.078289 594.479308
1-A-11 18,293,048.35 6.613750% 06050HSW9 0.000000 3.780802 594.479308
1-A-12 21,608,663.91 6.000000% 06050HSX7 91.510022 3.429947 594.479308
1-A-13 68,598,933.03 5.750000% 06050HSY5 91.510022 3.287032 594.479308
1-A-14 1,371,978.66 5.500000% 06050HSZ2 91.510022 3.144118 594.479308
1-A-15 857,486.66 5.750000% 06050HTA6 91.510022 3.287032 594.479308
1-A-16 300,000.00 6.000000% 06050HTB4 0.000000 5.000000 1,000.000000
1-A-17 300,000.00 6.000000% 06050HTC2 0.000000 5.000000 1,000.000000
1-A-18 300,000.00 6.000000% 06050HTD0 0.000000 5.000000 1,000.000000
1-A-19 300,000.00 6.000000% 06050HTE8 0.000000 5.000000 1,000.000000
1-A-20 300,000.00 6.000000% 06050HTF5 0.000000 5.000000 1,000.000000
1-A-21 300,000.00 6.000000% 06050HTG3 0.000000 5.000000 1,000.000000
1-A-22 300,000.00 6.000000% 06050HTH1 0.000000 5.000000 1,000.000000
1-A-23 300,000.00 6.000000% 06050HTJ7 0.000000 5.000000 1,000.000000
1-A-24 300,000.00 6.000000% 06050HTK4 0.000000 5.000000 1,000.000000
1-A-25 300,000.00 6.000000% 06050HTL2 0.000000 5.000000 1,000.000000
1-A-26 300,000.00 6.000000% 06050HTM0 0.000000 5.000000 1,000.000000
1-A-27 300,000.00 6.000000% 06050HTN8 0.000000 5.000000 1,000.000000
1-A-28 300,000.00 6.000000% 06050HTP3 0.000000 5.000000 1,000.000000
1-A-29 300,000.00 6.000000% 06050HTQ1 0.000000 5.000000 1,000.000000
1-A-30 300,000.00 6.000000% 06050HTR9 0.000000 5.000000 1,000.000000
1-A-31 300,000.00 6.000000% 06050HTS7 0.000000 5.000000 1,000.000000
1-A-32 2,600,000.00 6.000000% 06050HTT5 0.000000 5.000000 1,000.000000
1-A-33 2,600,000.00 6.000000% 06050HTU2 0.000000 5.000000 1,000.000000
1-A-34 90,238,220.09 5.500000% 06050HTV0 93.242115 3.116876 586.803651
1-A-35 30,079,406.24 1.886250% 06050HTW8 93.242115 1.068947 586.803651
1-A-36 30,079,406.24 6.613750% 06050HTX6 0.000000 3.748044 586.803651
1-A-37 550,483.20 6.250000% 06050HTY4 0.000000 5.208335 1,000.000363
1-A-38 400,000.00 6.250000% 06050HTZ1 0.000000 5.208333 1,000.000000
1-A-39 55,000,000.00 6.250000% 06050HUA4 0.000000 5.208333 1,000.000000
Residual 1-A-R 0.00 6.250000% 06050HUB2 0.000000 0.000001 0.000000
1-A-LR 0.00 6.250000% 06050HUC0 0.000000 0.000000 0.000000
1-A-IO368,114,816.53 0.286970% 06050HUD8 0.000000 0.180857 685.646510
2-A-1 89,250,862.09 5.750000% 06050HUE6 63.370132 3.083904 580.227215
2-A-IO 90,554,652.82 0.348016% 06050HUF3 0.000000 0.187578 583.988197
3-A-1 40,592,156.72 6.250000% 06050HUG1 63.322350 3.843954 674.716863
3-A-2 252,695,032.06 6.000000% 06050HUH9 63.322350 3.690196 674.716863
3-A-3 28,077,225.78 2.236250% 06050HUJ5 63.322350 1.375367 674.716863
3-A-4 28,077,225.78 6.263750% 06050HUK2 0.000000 3.852411 674.716863
3-A-5 73,065,882.10 6.250000% 06050HUL0 63.322350 3.843954 674.716863
3-A-6 738,039.21 6.250000% 06050HUM8 63.322350 3.843954 674.716863
3-A-IO364,693,253.65 0.291187% 06050HUN6 0.000000 0.177052 665.203262
1-A-PO 669,728.39 0.000000% 06050HUP1 1.702034 0.000000 976.618756
- ------------------------------------------------------------------------------------------------------------------------
Subordinate 1-B-1 7,389,479.62 6.250000% 06050HUQ9 0.908882 5.180626 993.771373
1-B-2 3,283,439.52 6.250000% 06050HUR7 0.908882 5.180626 993.771373
1-B-3 1,642,217.10 6.250000% 06050HUS5 0.908882 5.180626 993.771373
1-B-4 1,095,142.96 6.250000% 06050HUZ9 0.908882 5.180626 993.771373
1-B-5 820,611.21 6.250000% 06050HVA3 0.908882 5.180626 993.771373
1-B-6 821,511.75 6.250000% 06050HVB1 0.908873 5.180627 993.771540
2-B-1 894,111.49 5.750000% 06050HUT3 3.593150 4.692535 975.718445
2-B-2 275,186.56 5.750000% 06050HUU0 3.593150 4.692535 975.718445
2-B-3 275,186.56 5.750000% 06050HUV8 3.593150 4.692535 975.718445
2-B-4 68,551.81 5.750000% 06050HVC9 3.593150 4.692535 975.718445
2-B-5 68,551.81 5.750000% 06050HVD7 3.593150 4.692535 975.718445
2-B-6 138,251.51 5.750000% 06050HVE5 3.592944 4.692539 975.719453
3-B-1 7,118,982.83 6.250000% 06050HUW6 0.919580 5.180667 993.768533
3-B-2 3,285,454.84 6.250000% 06050HUX4 0.919580 5.180667 993.768533
3-B-3 1,643,224.76 6.250000% 06050HUY2 0.919580 5.180667 993.768533
3-B-4 1,095,151.61 6.250000% 06050HVF2 0.919580 5.180667 993.768533
3-B-5 821,612.38 6.250000% 06050HVG0 0.919580 5.180667 993.768533
3-B-6 822,159.49 6.250000% 06050HVH8 0.919440 5.180668 993.768829
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Totals - - 928,366,513.64 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2002-8 Trust
Bank of America, NA, as Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Prin balance 391,317,038.21 82,176,610.56 376,301,748.56
Loan count 845 173 798
Avg loan rate 6.742384% 6.347420% 6.755823%
Prepay amount 35,467,766.45 8,460,386.53 33,539,567.66
Total
-----
Prin balance 849,795,397.33
Loan count 1816
Avg loan rate 6.71
Prepay amount 77,467,720.64
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Master serv fees 22,316.04 5,788.82 24,275.17
Sub servicer fees 0.00 0.00 0.00
Trustee fees 355.98 75.81 341.85
Agg advances N/A N/A N/A
Adv this period 0.00 0.00 0.00
Total
-----
Master serv fees 52,380.03
Sub servicer fees 0.00
Trustee fees 773.64
Agg advances N/A
Adv this period 0.00
- --------------------------------------------------------------------------------
LOSSES & INSURANCE COVERAGES
- --------------------------------------------------------------------------------
Realized losses 0.00 0.00 0.00
Cumulative losses 0.00 0.00 0.00
Total
-----
Realized losses 0.00
Cumulative losses 0.00
Coverage Amounts
- ----------------
Bankruptcy 0.00 0.00 0.00
Fraud 0.00 0.00 0.00
Special Hazard 0.00 0.00 0.00
Total
-----
Bankruptcy 0.00
Fraud 0.00
Special Hazard 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 96.604117% 100.000000% 896,807,685.82
-----------------------------------------------------------------------------
Junior 3.395883% 0.000000% 31,525,093.68
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
DELINQUENCY INFORMATION
- --------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
- ------ ---------- ---------------------
30 to 59 days 14 5,638,769.77
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 14 5,638,769.77
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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 83,566,848.74 83,566,848.74
Principal remittance amount 78,571,115.79 78,571,115.79
Interest remittance amount 4,995,732.96 4,995,732.96