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): April 25, 2003
BOA
(Depositor)
(Issuer in respect of MORTGAGE PASS-THROUGH CERTIFICATES, Series 2002-8)
(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
On April 25, 2003, The Bank of New York, as Trustee for BOA, MORTGAGE
PASS-THROUGH CERTIFICATES Series 2002-8, 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 relating to the distribution date of April 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: April 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 April 25, 2003
Payment Date: 04/25/03
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2002-8
Bank of America, N.A., Master 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 29,723,965.40 6.250000% 4,895,363.96 154,812.32 5,050,176.28 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 15,852,781.15 1.855000% 2,610,860.71 24,505.76 2,635,366.47 0.00 0.00
1-A-11 15,852,781.15 6.645000% 0.00 87,784.78 87,784.78 0.00 0.00
1-A-12 18,726,098.20 6.000000% 3,084,079.29 93,630.49 3,177,709.79 0.00 0.00
1-A-13 59,447,930.80 5.750000% 9,790,727.92 284,854.67 10,075,582.59 0.00 0.00
1-A-14 1,188,958.62 5.500000% 195,814.56 5,449.39 201,263.95 0.00 0.00
1-A-15 743,099.13 5.750000% 122,384.10 3,560.68 125,944.78 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 77,865,519.71 5.500000% 13,237,647.63 356,883.63 13,594,531.27 0.00 0.00
1-A-35 25,955,172.85 1.855000% 4,412,549.14 40,122.37 4,452,671.52 0.00 0.00
1-A-36 25,955,172.85 6.645000% 0.00 143,726.77 143,726.77 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 333,737,322.26 0.287472% 0.00 79,950.00 79,950.00 0.00 0.00
2-A-1 80,463,009.02 5.750000% 6,945,105.49 385,551.92 7,330,657.41 0.00 0.00
2-A-IO 81,761,995.09 0.348487% 0.00 23,744.14 23,744.14 0.00 0.00
3-A-1 37,109,427.48 6.250000% 5,098,111.95 191,826.03 5,289,937.98 0.00 1,452.23
3-A-2 231,014,282.64 6.000000% 31,736,859.21 1,146,392.56 32,883,251.76 0.00 8,678.86
3-A-3 25,668,253.63 2.205000% 3,526,317.69 46,811.03 3,573,128.72 0.00 354.39
3-A-4 25,668,253.63 6.295000% 0.00 133,639.65 133,639.65 0.00 1,011.73
3-A-5 66,796,969.46 6.250000% 9,176,601.51 345,286.86 9,521,888.37 0.00 2,614.02
3-A-6 674,716.86 6.250000% 92,692.94 3,487.75 96,180.69 0.00 26.40
3-A-IO 332,485,126.24 0.291325% 0.00 80,111.13 80,111.13 0.00 606.49
1-A-PO 668,563.23 0.000000% 10,644.34 0.00 10,644.34 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Subordinate 1-B-1 7,382,727.53 6.250000% 6,803.21 38,451.71 45,254.92 0.00 0.00
1-B-2 3,280,439.30 6.250000% 3,022.94 17,085.62 20,108.56 0.00 0.00
1-B-3 1,640,716.54 6.250000% 1,511.93 8,545.40 10,057.32 0.00 0.00
1-B-4 1,094,142.28 6.250000% 1,008.26 5,698.66 6,706.91 0.00 0.00
1-B-5 819,861.38 6.250000% 755.51 4,270.11 5,025.62 0.00 0.00
1-B-6 820,761.10 6.250000% 756.31 4,274.80 5,031.10 0.00 0.00
2-B-1 890,830.94 5.750000% 3,320.94 4,268.56 7,589.51 0.00 0.00
2-B-2 274,176.88 5.750000% 1,022.11 1,313.76 2,335.87 0.00 0.00
2-B-3 274,176.88 5.750000% 1,022.11 1,313.76 2,335.87 0.00 0.00
2-B-4 68,300.29 5.750000% 254.62 327.27 581.89 0.00 0.00
2-B-5 68,300.29 5.750000% 254.62 327.27 581.89 0.00 0.00
2-B-6 137,744.29 5.750000% 513.50 660.02 1,173.52 0.00 0.00
3-B-1 7,112,401.39 6.250000% 6,578.05 36,765.42 43,343.47 0.00 278.34
3-B-2 3,282,417.46 6.250000% 3,035.81 16,967.47 20,003.28 0.00 128.45
3-B-3 1,641,705.62 6.250000% 1,518.36 8,486.30 10,004.67 0.00 64.25
3-B-4 1,094,139.15 6.250000% 1,011.94 5,655.82 6,667.76 0.00 42.82
3-B-5 820,852.81 6.250000% 759.18 4,243.15 5,002.33 0.00 32.12
3-B-6 821,399.53 6.250000% 759.68 4,245.98 5,005.65 0.00 32.14
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Totals - - 849,795,397.85 - 94,969,669.51 4,556,479.49 99,526,149.00 - 15,322.24
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior 1-A-1 24,828,601.44 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 13,241,920.44 0.00
1-A-11 13,241,920.44 0.00
1-A-12 15,642,018.91 0.00
1-A-13 49,657,202.88 0.00
1-A-14 993,144.06 0.00
1-A-15 620,715.04 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 64,627,872.08 0.00
1-A-35 21,542,623.70 0.00
1-A-36 21,542,623.70 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 297,092,821.90 0.00
2-A-1 73,517,903.53 0.00
2-A-IO 74,812,014.76 0.00
3-A-1 32,011,315.53 1,452.23
3-A-2 199,277,423.43 8,678.86
3-A-3 22,141,935.94 354.39
3-A-4 22,141,935.94 1,011.73
3-A-5 57,620,367.95 2,614.02
3-A-6 582,023.92 26.40
3-A-IO 287,106,681.14 606.49
1-A-PO 657,918.89 0.00
- --------------------------------------------------------------------------------
Subordinate 1-B-1 7,375,924.32 0.00
1-B-2 3,277,416.37 0.00
1-B-3 1,639,204.61 0.00
1-B-4 1,093,134.03 0.00
1-B-5 819,105.88 0.00
1-B-6 820,004.80 0.00
2-B-1 887,510.00 0.00
2-B-2 273,154.78 0.00
2-B-3 273,154.78 0.00
2-B-4 68,045.67 0.00
2-B-5 68,045.67 0.00
2-B-6 137,230.79 0.00
3-B-1 7,105,823.34 278.34
3-B-2 3,279,381.65 128.45
3-B-3 1,640,187.25 64.25
3-B-4 1,093,127.22 42.82
3-B-5 820,093.63 32.12
3-B-6 820,639.85 32.14
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 754,825,728.34 15,322.24
- --------------------------------------------------------------------------------
Payment Date: 04/25/03
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2002-8
Bank of America, N.A., Master 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 29,723,965.40 6.250000% 06050HSL3 97.907279 3.096246 496.572029
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 15,852,781.15 1.855000% 06050HSV1 97.907279 0.918966 496.572029
1-A-11 15,852,781.15 6.645000% 06050HSW9 0.000000 3.291929 496.572029
1-A-12 18,726,098.20 6.000000% 06050HSX7 97.907279 2.972397 496.572029
1-A-13 59,447,930.80 5.750000% 06050HSY5 97.907279 2.848547 496.572029
1-A-14 1,188,958.62 5.500000% 06050HSZ2 97.907279 2.724697 496.572029
1-A-15 743,099.13 5.750000% 06050HTA6 97.907279 2.848547 496.572029
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 77,865,519.71 5.500000% 06050HTV0 99.760459 2.689517 487.043193
1-A-35 25,955,172.85 1.855000% 06050HTW8 99.760459 0.907101 487.043193
1-A-36 25,955,172.85 6.645000% 06050HTX6 0.000000 3.249425 487.043193
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 0.050233 0.000000
1-A-LR 0.00 6.250000% 06050HUC0 0.000000 0.000000 0.000000
1-A-IO333,737,322.26 0.287472% 06050HUD8 0.000000 0.164253 610.362231
2-A-1 80,463,009.02 5.750000% 06050HUE6 50.081886 2.780255 530.145329
2-A-IO 81,761,995.09 0.348487% 06050HUF3 0.000000 0.169593 534.347695
3-A-1 37,109,427.48 6.250000% 06050HUG1 92.692945 3.487746 582.023919
3-A-2 231,014,282.64 6.000000% 06050HUH9 92.692945 3.348236 582.023919
3-A-3 25,668,253.63 2.205000% 06050HUJ5 92.692945 1.230477 582.023919
3-A-4 25,668,253.63 6.295000% 06050HUK2 0.000000 3.512858 582.023919
3-A-5 66,796,969.46 6.250000% 06050HUL0 92.692945 3.487746 582.023919
3-A-6 674,716.86 6.250000% 06050HUM8 92.692945 3.487746 582.023919
3-A-IO332,485,126.24 0.291325% 06050HUN6 0.000000 0.160278 574.414570
1-A-PO 668,563.23 0.000000% 06050HUP1 15.548956 0.000000 961.069799
- ------------------------------------------------------------------------------------------------------------------------
Subordinate 1-B-1 7,382,727.53 6.250000% 06050HUQ9 0.915764 5.175893 992.855610
1-B-2 3,280,439.30 6.250000% 06050HUR7 0.915764 5.175893 992.855610
1-B-3 1,640,716.54 6.250000% 06050HUS5 0.915764 5.175893 992.855610
1-B-4 1,094,142.28 6.250000% 06050HUZ9 0.915764 5.175893 992.855610
1-B-5 819,861.38 6.250000% 06050HVA3 0.915764 5.175893 992.855610
1-B-6 820,761.10 6.250000% 06050HVB1 0.915729 5.175893 992.855811
2-B-1 890,830.94 5.750000% 06050HUT3 3.637395 4.675318 972.081050
2-B-2 274,176.88 5.750000% 06050HUU0 3.637395 4.675318 972.081050
2-B-3 274,176.88 5.750000% 06050HUV8 3.637395 4.675318 972.081050
2-B-4 68,300.29 5.750000% 06050HVC9 3.637395 4.675318 972.081050
2-B-5 68,300.29 5.750000% 06050HVD7 3.637395 4.675318 972.081050
2-B-6 137,744.29 5.750000% 06050HVE5 3.637399 4.675322 972.082054
3-B-1 7,112,401.39 6.250000% 06050HUW6 0.919107 5.136988 992.849426
3-B-2 3,282,417.46 6.250000% 06050HUX4 0.919107 5.136988 992.849426
3-B-3 1,641,705.62 6.250000% 06050HUY2 0.919107 5.136988 992.849426
3-B-4 1,094,139.15 6.250000% 06050HVF2 0.919107 5.136988 992.849426
3-B-5 820,852.81 6.250000% 06050HVG0 0.919107 5.136988 992.849426
3-B-6 821,399.53 6.250000% 06050HVH8 0.919092 5.136989 992.849737
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Totals - - 849,795,397.85 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2002-8
Bank of America, N.A., Master Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Prin balance 352,952,987.39 75,225,116.91 326,647,623.48
Loan count 766 160 693
Avg loan rate 6.739731% 6.347723% 6.753998%
Prepay amount 38,003,421.37 6,645,146.24 49,306,078.69
Total
-----
Prin balance 754,825,727.78
Loan count 1619
Avg loan rate 6.71
Prepay amount 93,954,646.30
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Master serv fees 7,170.61 10,667.67 0.00
Sub servicer fees 0.00 0.00 0.00
Trustee fees 326.10 68.48 313.58
Agg advances N/A N/A N/A
Adv this period 0.00 0.00 0.00
Total
-----
Master serv fees 17,838.28
Sub servicer fees 0.00
Trustee fees 708.16
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 96.294115% 100.000000% 818,270,304.17
-----------------------------------------------------------------------------
Junior 3.705885% 0.000000% 31,491,184.63
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
DELINQUENCY INFORMATION
- --------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
- ------ ---------- ---------------------
30 to 59 days 10 4,732,959.52
60 to 89 days 1 445,625.77
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 11 5,178,585.29
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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 99,526,149.00 99,526,149.00
Principal remittance amount 94,969,669.51 94,969,669.51
Interest remittance amount 4,556,479.49 4,556,479.49