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): May 25, 2004
BOA
(Depositor)
(Issuer in respect of MORTGAGE PASS-THROUGH CERTIFICATES, Series 2002-1)
(Exact name of registrant as specified in charter)
North Carolina 333-74544-06 04-3617193
(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 2002-1
On May 25, 2004, The Bank of New York, as Trustee for BOA, MORTGAGE PASS-THROUGH
CERTIFICATES Series 2002-1, made a monthly distribution to Certificate holders
of principal and/or interest pursuant to the Pooling and Servicing Agreement,
dated as of January 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 2002-1 relating to the distribution date of May 25,
2004 prepared by The Bank of New York, as Trustee under the
Pooling and Servicing Agreement dated as of January 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: May 25, 2004
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 May 25, 2004
Payment Date: 05/25/04
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2002-1
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-A1 0.00 6.500000% 0.00 0.00 0.00 0.00 0.00
1-A2 0.00 6.500000% 0.00 0.00 0.00 0.00 0.00
1-A3 13,703,864.64 6.500000% 6,541,341.03 74,229.27 6,615,570.30 0.00 0.00
1-A4 40,250,000.00 6.500000% 0.00 218,020.83 218,020.83 0.00 0.00
Residual 1-AR 0.00 6.500000% 0.00 0.05 0.05 0.00 0.00
1-A-PO 1,894,990.98 0.000000% 190,848.19 0.00 190,848.19 0.00 0.00
2-A1 10,544,053.61 6.500000% 2,738,134.02 55,709.91 2,793,843.93 0.00 1,403.71
3-A1 20,028,589.12 6.250000% 2,861,109.04 104,315.57 2,965,424.61 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
Subordinate 1-B1 5,494,754.20 6.500000% 6,015.23 29,763.25 35,778.48 0.00 0.00
1-B2 2,158,549.07 6.500000% 2,363.01 11,692.14 14,055.15 0.00 0.00
1-B3 1,570,208.08 6.500000% 1,718.94 8,505.29 10,224.23 0.00 0.00
1-B4 588,828.03 6.500000% 644.60 3,189.49 3,834.09 0.00 0.00
1-B5 785,104.04 6.500000% 859.47 4,252.65 5,112.12 0.00 0.00
1-B6 589,209.39 6.500000% 644.97 3,191.55 3,836.52 0.00 0.00
2-B1 2,356,296.97 6.500000% 2,555.05 12,449.59 15,004.63 0.00 313.69
2-B2 926,053.45 6.500000% 1,004.16 4,892.84 5,897.00 0.00 123.28
2-B3 673,227.71 6.500000% 730.01 3,557.02 4,287.04 0.00 89.63
2-B4 252,825.74 6.500000% 274.15 1,335.81 1,609.97 0.00 33.66
2-B5 336,613.85 6.500000% 365.01 1,778.51 2,143.52 0.00 44.81
2-B6 252,892.07 6.500000% 274.22 1,336.16 1,610.39 0.00 33.67
3-B1 1,481,257.21 6.250000% 6,868.49 7,714.88 14,583.37 0.00 0.00
3-B2 617,227.97 6.250000% 2,862.05 3,214.73 6,076.77 0.00 0.00
3-B3 370,426.69 6.250000% 1,717.64 1,929.31 3,646.95 0.00 0.00
3-B4 247,250.82 6.250000% 1,146.49 1,287.76 2,434.25 0.00 0.00
3-B5 123,625.41 6.250000% 573.24 643.88 1,217.13 0.00 0.00
3-B6 246,992.96 6.250000% 1,145.29 1,286.42 2,431.71 0.00 0.00
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Totals - - 105,492,842.01 - 12,363,194.31 554,296.92 12,917,491.23 - 2,042.45
- ----------------------------------------------------------------------------------------------------------------------------------
Class Information
- --------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
- --------------------------------------------------------------------------------
Senior 1-A1 0.00 0.00
1-A2 0.00 0.00
1-A3 7,162,523.61 0.00
1-A4 40,250,000.00 0.00
Residual 1-AR 0.00 0.00
1-A-PO 1,704,142.79 0.00
2-A1 7,805,919.58 1,403.71
3-A1 17,167,480.09 0.00
- --------------------------------------------------------------------------------
Subordinate 1-B1 5,488,738.97 0.00
1-B2 2,156,186.06 0.00
1-B3 1,568,489.14 0.00
1-B4 588,183.43 0.00
1-B5 784,244.57 0.00
1-B6 588,564.42 0.00
2-B1 2,353,741.93 313.69
2-B2 925,049.29 123.28
2-B3 672,497.69 89.63
2-B4 252,551.59 33.66
2-B5 336,248.85 44.81
2-B6 252,617.85 33.67
3-B1 1,474,388.72 0.00
3-B2 614,365.92 0.00
3-B3 368,709.05 0.00
3-B4 246,104.34 0.00
3-B5 123,052.17 0.00
3-B6 245,847.67 0.00
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Totals - - 93,129,647.70 2,042.45
- --------------------------------------------------------------------------------
Payment Date: 05/25/04
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2002-1
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-A1 0.00 6.500000% 0605065P3 0.000000 0.000000 0.000000
1-A2 0.00 6.500000% 0605065Q1 0.000000 0.000000 0.000000
1-A3 13,703,864.64 6.500000% 0605065R9 174.282392 1.977707 190.832697
1-A4 40,250,000.00 6.500000% 0605065S7 0.000000 5.416667 1,000.000000
Residual 1-AR 0.00 6.500000% 0605065T5 0.000000 0.480893 0.000000
1-A-PO 1,894,990.98 0.000000% 0605065W8 24.778621 0.000000 221.256010
2-A1 10,544,053.61 6.500000% 0605065U2 16.515776 0.336029 47.083459
3-A1 20,028,589.12 6.250000% 0605065V0 10.595170 0.386298 63.574077
- ------------------------------------------------------------------------------------------------------------------------
Subordinate 1-B1 5,494,754.20 6.500000% 0605065X6 1.066341 5.276237 973.008149
1-B2 2,158,549.07 6.500000% 0605065Y4 1.066341 5.276237 973.008149
1-B3 1,570,208.08 6.500000% 0605065Z1 1.066341 5.276237 973.008149
1-B4 588,828.03 6.500000% 0605066G2 1.066341 5.276237 973.008149
1-B5 785,104.04 6.500000% 0605066H0 1.066341 5.276237 973.008149
1-B6 589,209.39 6.500000% 0605066J6 1.066262 5.276243 973.009357
2-B1 2,356,296.97 6.500000% 0605066A5 1.056459 5.147647 973.223868
2-B2 926,053.45 6.500000% 0605066B3 1.056459 5.147647 973.223868
2-B3 673,227.71 6.500000% 0605066C1 1.056459 5.147647 973.223868
2-B4 252,825.74 6.500000% 0605066K3 1.056459 5.147647 973.223868
2-B5 336,613.85 6.500000% 0605066L1 1.056459 5.147647 973.223868
2-B6 252,892.07 6.500000% 0605066M9 1.056461 5.147657 973.225688
3-B1 1,481,257.21 6.250000% 0605066D9 4.169040 4.682781 894.924867
3-B2 617,227.97 6.250000% 0605066E7 4.169040 4.682781 894.924867
3-B3 370,426.69 6.250000% 0605066F4 4.169040 4.682781 894.924867
3-B4 247,250.82 6.250000% 0605066N7 4.169040 4.682781 894.924867
3-B5 123,625.41 6.250000% 0605066P2 4.169040 4.682781 894.924867
3-B6 246,992.96 6.250000% 0605066Q0 4.169046 4.682788 894.926222
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
Totals - - 105,492,842.01 - - - - -
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
BANK OF AMERICA MORTGAGE SECURITIES, INC.
MORTGAGE PASS-THROUGH CERTIFICATES, Series 2002-1
Bank of America, N.A., Master Servicer
------------------------------------------------------------
- --------------------------------------------------------------------------------
COLLATERAL INFORMATION
- --------------------------------------------------------------------------------
Prin balance 59,871,662.22 12,888,928.31 20,369,055.55
Loan count 147 32 50
Avg loan rate 6.682660% 6.695172% 6.563361%
Prepay amount 6,577,641.90 2,798,933.11 2,788,774.85
Total
-----
Prin balance 93,129,646.08
Loan count 229
Avg loan rate 6.66
Prepay amount 12,165,349.86
- --------------------------------------------------------------------------------
FEES AND ADVANCES
- --------------------------------------------------------------------------------
Master serv fees 7,845.49 0.00 4,473.62
Sub servicer fees 0.00 0.00 0.00
Trustee fees 110.87 26.17 38.78
Agg advances N/A N/A N/A
Adv this period 0.00 0.00 0.00
Total
-----
Master serv fees 12,319.10
Sub servicer fees 0.00
Trustee fees 175.82
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 81.946343% 100.000000% 86,421,498.35
-----------------------------------------------------------------------------
Junior 18.053657% 0.000000% 19,039,581.63
-----------------------------------------------------------------------------
- --------------------------------------------------------------------------------
DELINQUENCY INFORMATION
- --------------------------------------------------------------------------------
Period Loan Count Ending Stated Balance
- ------ ---------- ---------------------
30 to 59 days 1 340,923.37
60 to 89 days 0 0.00
90 or more 0 0.00
Foreclosure 0 0.00
Totals: 1 340,923.37
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
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 12,917,491.23 12,917,491.23
Principal remittance amount 12,363,194.31 12,363,194.31
Interest remittance amount 554,296.92 554,296.92