8-K 1 bam0200l_oct.txt OCTOBER 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): October 27, 2003 BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2002-L Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101500-01 54-2089301 Pooling and Servicing Agreement) (Commission 54-2089302 (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank minnesota, 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) ITEM 5. Other Events On October 27, 2003 a distribution was made to holders of BANC OF AMERICA MORTGAGE SECURITIES, INC., Mortgage Pass-Through Certificates, Series 2002-L Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-L Trust, relating to the October 27, 2003 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. BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2002-L Trust By: Wells Fargo Bank Minnesota, N.A. as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 10/29/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-L Trust, relating to the October 27, 2003 distribution. EX-99.1

Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 89/3130/03 Distribution Date: 910/2527/03 BAM Series: 2002-L Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, 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 1-A1 05948JAA0 SEN 4.33300% 4942,~~611~~678,~~850~~971.1319 ~~179~~154,~~140~~106.1265 63,~~932~~281,~~878~~242.9461 1-A2 05948JAB9 SEN 4.33300% 4236,~~358~~439,~~940~~600.5458 ~~152~~131,~~951~~577.0732 52,~~919~~801,~~339~~547.9662 1-A3 05948JAC6 SEN 4.33300% ~~741~~637,~~281~~693.4601 2,~~676~~302.6460 ~~103~~49,~~588~~027.4508 1-AR 05948JAD4 SEN 4.33300% 0.00 0.00 0.00 1-ALR 05948JAE2 SEN 4.33300% 0.00 0.00 0.00 2-A1 05948JAF9 SEN 4.12100% 5447,~~296~~999,~~746~~342.3879 ~~186~~164,~~464~~837.0874 63,~~297~~220,~~403~~031.5911 2-A2 05948JAG7 SEN 4.72700% ~~106~~94,~~392~~052,~~273~~766.3228 ~~419~~370,~~096~~489.9052 126,~~339~~309,~~507~~520.0442 2-A3 05948JAH5 SEN 4.12100% 4742,~~709~~175,~~230~~854.3196 ~~163~~144,~~841~~838.4592 52,~~533~~829,~~375~~363.3601 2-A4 05948JAJ1 SEN 4.12100% ~~843~~745,~~800~~935.7973 2,~~897~~561.7567 9750,~~865~~041.0602 3-A1 05948JAK8 SEN 5.10000% ~~113~~95,~~996~~562,~~880~~263.5884 ~~484~~406,~~486~~139.7462 184,~~434~~923,~~616~~222.7527 AP 05948JAL6 PO 0.00000% 1,~~474~~407,~~087~~598.5425 0.00 662,~~489~~871.2808 B1 05948JAM4 SUB 4.57296% 8,~~203~~192,~~426~~880.4681 31,~~261~~221.6345 10,~~545~~626.6564 B2 05948JAN2 SUB 4.57296% 3,~~785~~780,~~359~~492.0086 14,~~425~~406.2571 4,~~866~~903.1552 B3 05948JAP7 SUB 4.57296% 1,~~892~~889,~~184~~751.4299 7,~~210~~201.7447 2,~~432~~451.4412 B4 05948JAU6 SUB 4.57296% 1,~~262~~260,~~446~~823.4454 4,~~810~~804.9375 1,~~622~~635.9036 B5 05948JAV4 SUB 4.57296% ~~945~~944,~~597~~381.1455 3,~~603~~598.4885 1,~~215~~224.5892 B6 05948JAW2 SUB 4.57296% 1,~~262~~261,~~630~~007.6148 4,~~811~~805.6445 1,~~623~~635.1360 WIO 05948JAT9 IO 0.~~54523~~54533% 0.00 ~~185~~160,~~056~~729.3352 0.00 SES 05948JAX0 SEN 0.00000% 0.00 8274,~~652~~890.3639 0.00 Totals ~~434~~379,~~776~~029,~~735~~364.1286 1,~~925~~678,~~387~~512.1163 5523,~~747~~489,~~370~~343.2838

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 4239,~~678~~397,~~971~~728.1958 73,~~112~~435,~~019~~349.0626 0.00 1-A2 0.00 3633,~~439~~638,~~600~~052.5896 62,~~072~~933,~~291~~124.0394 0.00 1-A3 0.00 ~~637~~588,~~693~~665.0193 ~~106~~51,~~265~~329.0968 0.00 1-AR 0.00 0.00 0.00 0.00 1-ALR 0.00 0.00 0.00 0.00 2-A1 0.00 4744,~~999~~779,~~342~~311.7968 63,~~483~~384,~~867~~868.6785 0.00 2-A2 0.00 9487,~~052~~743,~~766~~245.2886 126,~~758~~680,~~603~~009.94 0.00 2-A3 0.00 4239,~~175~~346,~~854~~491.9695 52,~~697~~974,~~216~~201.8193 0.00 2-A4 0.00 ~~745~~695,~~935~~894.7371 ~~100~~52,~~762~~602.8169 0.00 3-A1 0.00 9590,~~562~~639,~~263~~041.8457 185,~~919~~329,~~103~~361.4989 0.00 AP 0.00 1,~~407~~404,~~598~~727.2517 662,~~489~~871.2808 0.00 B1 0.00 8,~~192~~182,~~880~~254.8116 41,~~807~~848.2809 0.00 B2 0.00 3,~~780~~775,~~492~~589.8634 19,~~291~~310.4023 0.00 B3 0.00 1,~~889~~887,~~751~~300.9987 9,~~643~~652.1859 0.00 B4 0.00 1,~~260~~259,~~823~~188.5418 6,~~433~~440.8311 0.00 B5 0.00 ~~944~~943,~~381~~156.5564 4,~~819~~823.0677 0.00 B6 0.00 1,~~261~~259,~~007~~371.4888 6,~~434~~441.7705 0.00 WIO 0.00 0.00 ~~185~~160,~~056~~729.3352 0.00 SES 0.00 0.00 8274,~~652~~890.3639 0.00 Totals 0.00 ~~379~~355,~~029~~540,~~364~~021.8648 5725,~~672~~167,~~757~~856.3901 0.00 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) 1-A1 93,698,000.00 4942,~~611~~678,~~850~~971.1319 6355,~~885~~375.7792 63,~~868~~225,~~993~~866.1769 0.00 0.00 1-A2 80,000,000.00 4236,~~358~~439,~~940~~600.5458 5447,~~546~~280.1134 52,~~864~~754,~~793~~267.8428 0.00 0.00 1-A3 1,400,000.00 ~~741~~637,~~281~~693.4601 ~~954~~827.5641 ~~102~~48,~~633~~199.8968 0.00 0.00 1-AR 50.00 0.00 0.00 0.00 0.00 0.00 1-ALR 50.00 0.00 0.00 0.00 0.00 0.00 2-A1 74,000,000.00 5447,~~296~~999,~~746~~342.3879 6962,~~934~~409.0958 63,~~227~~157,~~469~~621.5053 0.00 0.00 2-A2 145,000,000.00 ~~106~~94,~~392~~052,~~273~~766.3228 ~~137~~122,~~033~~289.0105 126,~~202~~187,~~474~~231.0337 0.00 0.00 2-A3 65,022,000.00 4742,~~709~~175,~~230~~854.3196 6154,~~449~~837.3878 52,~~471~~774,~~925~~525.9723 0.00 0.00 2-A4 1,150,000.00 ~~843~~745,~~800~~935.7973 ~~1,086~~969.8188 9649,~~778~~071.2415 0.00 0.00 3-A1 157,726,000.00 ~~113~~95,~~996~~562,~~880~~263.5884 ~~145~~123,~~754~~356.9722 184,~~288~~799,~~861~~866.7805 0.00 0.00 AP 1,659,455.55 1,~~474~~407,~~087~~598.5425 2,~~494~~402.9932 ~~63,994~~468.2977 0.00 0.00 B1 8,285,000.00 8,~~203~~192,~~426~~880.4681 10,~~545~~626.6564 0.00 0.00 0.00 B2 3,823,000.00 3,~~785~~780,~~359~~492.0086 4,~~866~~903.1552 0.00 0.00 0.00 B3 1,911,000.00 1,~~892~~889,~~184~~751.4299 2,~~432~~451.4412 0.00 0.00 0.00 B4 1,275,000.00 1,~~262~~260,~~446~~823.4454 1,~~622~~635.9036 0.00 0.00 0.00 B5 955,000.00 ~~945~~944,~~597~~381.1455 1,~~215~~224.5892 0.00 0.00 0.00 B6 1,275,186.00 1,~~262~~261,~~630~~007.6148 1,~~623~~635.1360 0.00 0.00 0.00 WIO 0.00 0.00 0.00 0.00 0.00 0.00 SES 0.00 0.00 0.00 0.00 0.00 0.00 Totals 637,179,741.55 ~~434~~379,~~776~~029,~~735~~364.1286 ~~559~~492,~~445~~225.5466 5522,~~187~~997,~~924~~117.7175 0.00 0.00 (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 1-A1 63,~~932~~281,~~878~~242.9461 4239,~~678~~397,~~971~~728.1958 0.~~45549501~~42047566 63,~~932~~281,~~878~~242.9461 1-A2 52,~~919~~801,~~339~~547.9662 3633,~~439~~638,~~600~~052.5896 0.~~45549501~~42047566 52,~~919~~801,~~339~~547.9662 1-A3 ~~103~~49,~~588~~027.4508 ~~637~~588,~~693~~665.0193 0.~~45549501~~42047566 ~~103~~49,~~588~~027.4508 1-AR 0.00 0.00 0.00000000 0.00 1-ALR 0.00 0.00 0.00000000 0.00 2-A1 63,~~297~~220,~~403~~031.5911 4744,~~999~~779,~~342~~311.7968 0.~~64863977~~60512583 63,~~297~~220,~~403~~031.5911 2-A2 126,~~339~~309,~~507~~520.0442 9487,~~052~~743,~~766~~245.2886 0.~~64863977~~60512583 126,~~339~~309,~~507~~520.0442 2-A3 52,~~533~~829,~~375~~363.3601 4239,~~175~~346,~~854~~491.9695 0.~~64863977~~60512583 52,~~533~~829,~~375~~363.3601 2-A4 9750,~~865~~041.0602 ~~745~~695,~~935~~894.7371 0.~~64863977~~60512583 9750,~~865~~041.0602 3-A1 184,~~434~~923,~~616~~222.7527 9590,~~562~~639,~~263~~041.8457 0.~~60587515~~57466138 184,~~434~~923,~~616~~222.7527 AP 662,~~489~~871.2808 1,~~407~~404,~~598~~727.2517 0.~~84822896~~84649882 662,~~489~~871.2808 B1 10,~~545~~626.6564 8,~~192~~182,~~880~~254.8116 0.~~98888121~~98759857 10,~~545~~626.6564 B2 4,~~866~~903.1552 3,~~780~~775,~~492~~589.8634 0.~~98888121~~98759857 4,~~866~~903.1552 B3 2,~~432~~451.4412 1,~~889~~887,~~751~~300.9987 0.~~98888121~~98759857 2,~~432~~451.4412 B4 1,~~622~~635.9036 1,~~260~~259,~~823~~188.5418 0.~~98888121~~98759857 1,~~622~~635.9036 B5 1,~~215~~224.5892 ~~944~~943,~~381~~156.5564 0.~~98888120~~98759858 1,~~215~~224.5892 B6 1,~~623~~635.1360 1,~~261~~259,~~007~~371.4888 0.~~98888121~~98759858 1,~~623~~635.1360 WIO 0.00 0.00 0.00000000 0.00 SES 0.00 0.00 0.00000000 0.00 Totals 5523,~~747~~489,~~370~~343.2838 ~~379~~355,~~029~~540,~~364~~021.8648 0.~~59485470~~55799015 5523,~~747~~489,~~370~~343.2838

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 93,698,000.00 ~~529~~455.~~48675671~~49500726 0.~~68182640~~59100429 7334.~~30992305~~42834095 0.00000000 1-A2 80,000,000.00 ~~529~~455.~~48675675~~49500725 0.~~68182637~~59100425 7334.~~30992300~~42834100 0.00000000 1-A3 1,400,000.00 ~~529~~455.~~48675714~~49500714 0.~~68182857~~59100714 7334.~~30992143~~42834286 0.00000000 1-AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 74,000,000.00 ~~733~~648.~~73981595~~63976743 0.~~94505527~~84337270 8442.~~15499324~~67056122 0.00000000 2-A2 145,000,000.00 ~~733~~648.~~73981600~~63976745 0.~~94505524~~84337276 8442.~~15499331~~67056117 0.00000000 2-A3 65,022,000.00 ~~733~~648.~~73981591~~63976746 0.~~94505521~~84337270 8442.~~15499323~~67056119 0.00000000 2-A4 1,150,000.00 ~~733~~648.~~73981739~~63976522 0.~~94505217~~84337391 8442.~~15499130~~67056522 0.00000000 3-A1 157,726,000.00 ~~722~~605.~~75262531~~87514956 0.~~92410237~~78209186 ~~115~~30.~~95337345~~43167296 0.00000000 AP 1,659,455.55 ~~888~~848.~~29588717~~22895678 1.~~50349914~~44765553 380.~~56342521~~28248422 0.00000000 B1 8,285,000.00 ~~990~~988.~~15406880~~88120821 1.~~27286059~~28263609 0.00000000 0.00000000 B2 3,823,000.00 ~~990~~988.~~15406749~~88120848 1.~~27286163~~28263667 0.00000000 0.00000000 B3 1,911,000.00 ~~990~~988.~~15406593~~88120879 1.~~27286238~~28263736 0.00000000 0.00000000 B4 1,275,000.00 ~~990~~988.~~15407059~~88120784 1.~~27286275~~28263529 0.00000000 0.00000000 B5 955,000.00 ~~990~~988.~~15407330~~88120419 1.~~27285864~~28263874 0.00000000 0.00000000 B6 1,275,186.00 ~~990~~988.~~15407164~~88121419 1.~~27285745~~28263642 0.00000000 0.00000000 WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 SES 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1 0.00000000 7335.~~99174945~~01934524 ~~455~~420.~~49500726~~47566202 0.~~45549501~~42047566 7335.~~99174945~~01934524 1-A2 0.00000000 7335.~~99174950~~01934525 ~~455~~420.~~49500725~~47566200 0.~~45549501~~42047566 7335.~~99174950~~01934525 1-A3 0.00000000 7335.~~99175000~~01934286 ~~455~~420.~~49500714~~47566429 0.~~45549501~~42047566 7335.~~99175000~~01934286 1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 8543.~~10004851~~51393392 ~~648~~605.~~63976743~~12583351 0.~~64863977~~60512583 8543.~~10004851~~51393392 2-A2 0.00000000 8543.~~10004855~~51393393 ~~648~~605.~~63976745~~12583352 0.~~64863977~~60512583 8543.~~10004855~~51393393 2-A3 0.00000000 8543.~~10004860~~51393390 ~~648~~605.~~63976746~~12583356 0.~~64863977~~60512583 8543.~~10004860~~51393390 2-A4 0.00000000 8543.~~10005217~~51393043 ~~648~~605.~~63976522~~12583478 0.~~64863977~~60512583 8543.~~10005217~~51393043 3-A1 0.00000000 ~~116~~31.~~87747581~~21376482 ~~605~~574.~~87514956~~66138474 0.~~60587515~~57466138 ~~116~~31.~~87747581~~21376482 AP 0.00000000 401.~~06692436~~73013372 ~~848~~846.~~22895678~~49882306 0.~~84822896~~84649882 401.~~06692436~~73013372 B1 0.00000000 1.~~27286059~~28263609 ~~988~~987.~~88120821~~59857091 0.~~98888121~~98759857 1.~~27286059~~28263609 B2 0.00000000 1.~~27286163~~28263667 ~~988~~987.~~88120848~~59857180 0.~~98888121~~98759857 1.~~27286163~~28263667 B3 0.00000000 1.~~27286238~~28263736 ~~988~~987.~~88120879~~59857143 0.~~98888121~~98759857 1.~~27286238~~28263736 B4 0.00000000 1.~~27286275~~28263529 ~~988~~987.~~88120784~~59857255 0.~~98888121~~98759857 1.~~27286275~~28263529 B5 0.00000000 1.~~27285864~~28263874 ~~988~~987.~~88120419~~59857592 0.~~98888120~~98759858 1.~~27285864~~28263874 B6 0.00000000 1.~~27285745~~28263642 ~~988~~987.~~88121419~~59857778 0.~~98888121~~98759858 1.~~27285745~~28263642 WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 SES 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~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 1-A1 93,698,000.00 4.33300% 4942,~~611~~678,~~850~~971.1319 ~~179~~154,~~140~~106.1265 0.00 0.00 1-A2 80,000,000.00 4.33300% 4236,~~358~~439,~~940~~600.5458 ~~152~~131,~~951~~577.0732 0.00 0.00 1-A3 1,400,000.00 4.33300% ~~741~~637,~~281~~693.4601 2,~~676~~302.6460 0.00 0.00 1-AR 50.00 4.33300% 0.00 0.00 0.00 0.00 1-ALR 50.00 4.33300% 0.00 0.00 0.00 0.00 2-A1 74,000,000.00 4.12100% 5447,~~296~~999,~~746~~342.3879 ~~186~~164,~~464~~837.0874 0.00 0.00 2-A2 145,000,000.00 4.72700% ~~106~~94,~~392~~052,~~273~~766.3228 ~~419~~370,~~096~~489.9052 0.00 0.00 2-A3 65,022,000.00 4.12100% 4742,~~709~~175,~~230~~854.3196 ~~163~~144,~~841~~838.4592 0.00 0.00 2-A4 1,150,000.00 4.12100% ~~843~~745,~~800~~935.7973 2,~~897~~561.7567 0.00 0.00 3-A1 157,726,000.00 5.10000% ~~113~~95,~~996~~562,~~880~~263.5884 ~~484~~406,~~486~~139.7462 0.00 0.00 AP 1,659,455.55 0.00000% 1,~~474~~407,~~087~~598.5425 0.00 0.00 0.00 B1 8,285,000.00 4.57296% 8,~~203~~192,~~426~~880.4681 31,~~261~~221.6345 0.00 0.00 B2 3,823,000.00 4.57296% 3,~~785~~780,~~359~~492.0086 14,~~425~~406.2571 0.00 0.00 B3 1,911,000.00 4.57296% 1,~~892~~889,~~184~~751.4299 7,~~210~~201.7447 0.00 0.00 B4 1,275,000.00 4.57296% 1,~~262~~260,~~446~~823.4454 4,~~810~~804.9375 0.00 0.00 B5 955,000.00 4.57296% ~~945~~944,~~597~~381.1455 3,~~603~~598.4885 0.00 0.00 B6 1,275,186.00 4.57296% 1,~~262~~261,~~630~~007.6148 4,~~811~~805.6445 0.00 0.00 WIO 0.00 0.~~54523~~54533% ~~407~~353,~~288~~686,~~928~~964.9044 ~~185~~160,~~056~~729.3352 0.00 0.00 SES 0.00 0.00000% ~~434~~379,~~776~~029,~~735~~364.1588 0.00 0.00 0.00 Totals 637,179,741.55 1,~~842~~603,~~734~~622.7524 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 1-A1 0.00 0.00 ~~179~~154,~~140~~106.1265 0.00 4239,~~678~~397,~~971~~728.1958 1-A2 0.00 0.00 ~~152~~131,~~951~~577.0732 0.00 3633,~~439~~638,~~600~~052.5896 1-A3 0.00 0.00 2,~~676~~302.6460 0.00 ~~637~~588,~~693~~665.0193 1-AR 0.00 0.00 0.00 0.00 0.00 1-ALR 0.00 0.00 0.00 0.00 0.00 2-A1 0.00 0.00 ~~186~~164,~~464~~837.0874 0.00 4744,~~999~~779,~~342~~311.7968 2-A2 0.00 0.00 ~~419~~370,~~096~~489.9052 0.00 9487,~~052~~743,~~766~~245.2886 2-A3 0.00 0.00 ~~163~~144,~~841~~838.4592 0.00 4239,~~175~~346,~~854~~491.9695 2-A4 0.00 0.00 2,~~897~~561.7567 0.00 ~~745~~695,~~935~~894.7371 3-A1 0.00 0.00 ~~484~~406,~~486~~139.7462 0.00 9590,~~562~~639,~~263~~041.8457 AP 0.00 0.00 0.00 0.00 1,~~407~~404,~~598~~727.2517 B1 0.00 0.00 31,~~261~~221.6345 0.00 8,~~192~~182,~~880~~254.8116 B2 0.00 0.00 14,~~425~~406.2571 0.00 3,~~780~~775,~~492~~589.8634 B3 0.00 0.00 7,~~210~~201.7447 0.00 1,~~889~~887,~~751~~300.9987 B4 0.00 0.00 4,~~810~~804.9375 0.00 1,~~260~~259,~~823~~188.5418 B5 0.00 0.00 3,~~603~~598.4885 0.00 ~~944~~943,~~381~~156.5564 B6 0.00 0.00 4,~~811~~805.6445 0.00 1,~~261~~259,~~007~~371.4888 WIO 0.00 0.00 ~~185~~160,~~056~~729.3352 0.00 ~~353~~330,~~686~~248,~~964~~911.4407 SES 0.00 0.00 8274,~~652~~890.3639 0.00 ~~379~~355,~~029~~540,~~364~~021.8849 Totals 0.00 0.00 1,~~925~~678,~~387~~512.1163 0.00 (4) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~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 1-A1 93,698,000.00 4.33300% ~~529~~455.~~48675671~~49500726 1.~~91188841~~64471654 0.00000000 0.00000000 1-A2 80,000,000.00 4.33300% ~~529~~455.~~48675675~~49500725 1.~~91188838~~64471650 0.00000000 0.00000000 1-A3 1,400,000.00 4.33300% ~~529~~455.~~48675714~~49500714 1.~~91188571~~64471429 0.00000000 0.00000000 1-AR 50.00 4.33300% 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 50.00 4.33300% 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 74,000,000.00 4.12100% ~~733~~648.~~73981595~~63976743 2.~~51978486~~22753703 0.00000000 0.00000000 2-A2 145,000,000.00 4.72700% ~~733~~648.~~73981600~~63976745 2.~~89032345~~55510014 0.00000000 0.00000000 2-A3 65,022,000.00 4.12100% ~~733~~648.~~73981591~~63976746 2.~~51978484~~22753714 0.00000000 0.00000000 2-A4 1,150,000.00 4.12100% ~~733~~648.~~73981739~~63976522 2.~~51978261~~22753913 0.00000000 0.00000000 3-A1 157,726,000.00 5.10000% ~~722~~605.~~75262531~~87514956 32.~~07169864~~57496938 0.00000000 0.00000000 AP 1,659,455.55 0.00000% ~~888~~848.~~29588717~~22895678 0.00000000 0.00000000 0.00000000 B1 8,285,000.00 4.57296% ~~990~~988.~~15406880~~88120821 3.~~77328063~~76843090 0.00000000 0.00000000 B2 3,823,000.00 4.57296% ~~990~~988.~~15406749~~88120848 3.~~77328015~~76843055 0.00000000 0.00000000 B3 1,911,000.00 4.57296% ~~990~~988.~~15406593~~88120879 3.~~77328100~~76843014 0.00000000 0.00000000 B4 1,275,000.00 4.57296% ~~990~~988.~~15407059~~88120784 3.~~77327843~~76843137 0.00000000 0.00000000 B5 955,000.00 4.57296% ~~990~~988.~~15407330~~88120419 3.~~77327749~~76842932 0.00000000 0.00000000 B6 1,275,186.00 4.57296% ~~990~~988.~~15407164~~88121419 3.~~77328484~~76843064 0.00000000 0.00000000 WIO 0.00 0.~~54523~~54533% ~~673~~585.~~90435728~~21400788 0.~~30619606~~26594468 0.00000000 0.00000000 SES 0.00 0.00000% ~~682~~594.~~34550909~~85470134 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 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 1-A1 0.00000000 0.00000000 1.~~91188841~~64471654 0.00000000 ~~455~~420.~~49500726~~47566202 1-A2 0.00000000 0.00000000 1.~~91188838~~64471650 0.00000000 ~~455~~420.~~49500725~~47566200 1-A3 0.00000000 0.00000000 1.~~91188571~~64471429 0.00000000 ~~455~~420.~~49500714~~47566429 1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 0.00000000 2.~~51978486~~22753703 0.00000000 ~~648~~605.~~63976743~~12583351 2-A2 0.00000000 0.00000000 2.~~89032345~~55510014 0.00000000 ~~648~~605.~~63976745~~12583352 2-A3 0.00000000 0.00000000 2.~~51978484~~22753714 0.00000000 ~~648~~605.~~63976746~~12583356 2-A4 0.00000000 0.00000000 2.~~51978261~~22753913 0.00000000 ~~648~~605.~~63976522~~12583478 3-A1 0.00000000 0.00000000 32.~~07169864~~57496938 0.00000000 ~~605~~574.~~87514956~~66138474 AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~848~~846.~~22895678~~49882306 B1 0.00000000 0.00000000 3.~~77328063~~76843090 0.00000000 ~~988~~987.~~88120821~~59857091 B2 0.00000000 0.00000000 3.~~77328015~~76843055 0.00000000 ~~988~~987.~~88120848~~59857180 B3 0.00000000 0.00000000 3.~~77328100~~76843014 0.00000000 ~~988~~987.~~88120879~~59857143 B4 0.00000000 0.00000000 3.~~77327843~~76843137 0.00000000 ~~988~~987.~~88120784~~59857255 B5 0.00000000 0.00000000 3.~~77327749~~76842932 0.00000000 ~~988~~987.~~88120419~~59857592 B6 0.00000000 0.00000000 3.~~77328484~~76843064 0.00000000 ~~988~~987.~~88121419~~59857778 WIO 0.00000000 0.00000000 0.~~30619606~~26594468 0.00000000 ~~585~~546.~~21400788~~43316910 SES 0.00000000 0.00000000 0.~~12971593~~11753417 0.00000000 ~~594~~557.~~85470134~~99015300 (6) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage AP-1 0.00000% 0.00 0.00 ~~195,656.08~~ 152,171.82 151,914.40 45.~~89909174~~82144698% AP-2 0.00000% 0.00 0.00 1,~~067~~064,~~021~~831.2550 1,~~064~~062,~~831~~777.5034 96.~~33232053~~14648644% AP-3 0.00000% 0.00 0.00 ~~211~~190,~~410~~594.2094 190,~~594~~035.9443 85.~~64258334~~39117120% WIO-1 0.~~38390~~38674% ~~92,638,694.99~~ 80,729,196.95 74,596,733.35 0.00 0.00 4743.~~09947007~~52163459% WIO-2 0.~~69146~~69001% ~~203,406,068.68~~ 179,158,839.94 166,768,754.10 0.00 0.00 6459.~~40513349~~95106841% WIO-3 0.~~41222~~40548% ~~111,244,165.23~~ 93,798,927.55 88,883,423.62 0.00 0.00 6057.~~59529500~~41981721% SES-1 0.00000% ~~97,819,882.10~~ 84,814,265.05 78,675,825.02 0.00 0.00 4743.~~01683016~~61398287% SES-2 0.00000% ~~218,324,558.73~~ 194,043,894.00 181,622,475.82 0.00 0.00 6561.~~91766346~~69804672% SES-3 0.00000% ~~118,632,294.32~~ 100,171,205.83 95,241,720.65 0.00 0.00 6158.~~67595986~~64084884%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 5725,~~692~~184,~~141~~754.3842 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 5725,~~692~~184,~~141~~754.3842 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 1916,~~383~~898.9941 Payment of Interest and Principal 5725,~~672~~167,~~757~~856.3901 Total Withdrawals (Pool Distribution Amount) 5725,~~692~~184,~~141~~754.3842 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 1815,~~115~~792.7689 Wells Fargo Trustee Fee 1,~~268~~105.2352 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 1916,~~383~~898.9941

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 5 0 0 0 5 23,~~861~~493,~~060~~017.8102 0.00 0.00 0.00 23,~~861~~493,~~060~~017.8102 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 5 0 0 0 5 23,~~861~~493,~~060~~017.8102 0.00 0.00 0.00 23,~~861~~493,~~060~~017.8102 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.~~623441~~660502% 0.000000% 0.000000% 0.000000% 0.~~623441~~660502% 0.~~753918~~981344% 0.000000% 0.000000% 0.000000% 0.~~753918~~981344% 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.~~623441~~660502% 0.000000% 0.000000% 0.000000% 0.~~623441~~660502% 0.~~753918~~981344% 0.000000% 0.000000% 0.000000% 0.~~753918~~981344%

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 32 0 0 0 3 2 1,~~134~~522,~~626~~229.6552 0.00 0.00 0.00 21,~~134~~522,~~626~~229.6552 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 32 0 0 0 3 2 1,~~134~~522,~~626~~229.6552 0.00 0.00 0.00 21,~~134~~522,~~626~~229.6552 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~648352~~183432% 0.000000% 0.000000% 0.000000% 1.~~648352~~183432% 21.~~513944~~932565% 0.000000% 0.000000% 0.000000% 21.~~513944~~932565% 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 1.~~648352~~183432% 0.000000% 0.000000% 0.000000% 1.~~648352~~183432% 21.~~513944~~932565% 0.000000% 0.000000% 0.000000% 21.~~513944~~932565% 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 12 0 0 0 12 ~~381~~1,~~974~~363,499.2555 0.00 0.00 0.00 ~~381~~1,~~974~~363,499.2555 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 12 0 0 0 12 ~~381~~1,~~974~~363,499.2555 0.00 0.00 0.00 ~~381~~1,~~974~~363,499.2555 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~249377~~529101% 0.000000% 0.000000% 0.000000% 0.~~249377~~529101% 0.~~196639~~749903% 0.000000% 0.000000% 0.000000% 0.~~196639~~749903% 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.~~249377~~529101% 0.000000% 0.000000% 0.000000% 0.~~249377~~529101% 0.~~196639~~749903% 0.000000% 0.000000% 0.000000% 0.~~196639~~749903% 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 1 0 0 0 1 ~~344~~607,~~459~~287.9195 0.00 0.00 0.00 ~~344~~607,~~459~~287.9195 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 1 0 0 0 1 ~~344~~607,~~459~~287.9195 0.00 0.00 0.00 ~~344~~607,~~459~~287.9195 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~456621~~476190% 0.000000% 0.000000% 0.000000% 0.~~456621~~476190% 0.~~343329~~636893% 0.000000% 0.000000% 0.000000% 0.~~343329~~636893% 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.~~456621~~476190% 0.000000% 0.000000% 0.000000% 0.~~456621~~476190% 0.~~343329~~636893% 0.000000% 0.000000% 0.000000% 0.~~343329~~636893%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1418,~~976~~756.7471

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~367640~~358510% Weighted Average Pass-Through Rate 5.~~086016~~077039% Weighted Average Maturity(Stepdown Calculation ) ~~347~~346 Beginning Scheduled Collateral Loan Count ~~911~~802 Number Of Loans Paid In Full ~~109~~45 Ending Scheduled Collateral Loan Count ~~802~~757 Beginning Scheduled Collateral Balance ~~434~~379,~~776~~029,~~735~~364.1588 Ending Scheduled Collateral Balance ~~379~~355,~~029~~540,~~364~~021.8849 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2003 ~~379~~355,~~492~~942,~~056~~302.7484 Monthly P &I Constant 2,~~504~~184,~~216~~752.5071 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Non-PO Optimal Amount 5724,~~368~~998,~~696~~707.9263 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~379~~355,~~029~~540,~~364~~021.8849 Scheduled Principal ~~559~~492,~~445~~225.5466 Unscheduled Principal 5522,~~187~~997,~~924~~117.73

Miscellaneous Reporting Aggregate Subordinate Percentage 4.~~004509~~589073% Total Senior Percentage 95.~~995490~~410928%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~066402~~071842 5.~~305191~~295400 5.~~730960~~723480 Weighted Average Net Rate 4.~~691402~~696843 5.~~055190~~045400 5.~~480960~~473480 Weighted Average Maturity ~~347~~346 ~~347~~346 ~~343~~342 Beginning Loan Count ~~210~~182 ~~445~~401 ~~256~~219 Loans Paid In Full 2813 4423 379 Ending Loan Count ~~182~~169 ~~401~~378 ~~219~~210 Beginning Scheduled Balance 9784,~~819~~814,~~882~~265.1005 ~~218~~194,~~324~~043,~~558~~894.7300 ~~118~~100,~~632~~171,~~294~~205.3283 Ending scheduled Balance 8478,~~814~~675,~~265~~825.0502 ~~194~~181,~~043~~622,~~894~~475.0082 ~~100~~95,~~171~~241,~~205~~720.8365 Record Date 0809/3130/2003 0809/3130/2003 0809/3130/2003 Principal And Interest Constant ~~538~~468,~~998~~536.1913 1,~~246~~109,~~839~~007.6908 ~~718~~607,~~378~~209.6250 Scheduled Principal ~~126~~110,~~002~~065.4964 ~~281~~252,~~628~~723.5476 ~~151~~129,~~814~~436.5126 Unscheduled Principal 126,~~879~~028,~~614~~374.5639 2312,~~999~~168,~~036~~694.1942 184,~~309~~800,~~273~~048.9892 Scheduled Interest ~~412~~358,~~995~~470.7049 ~~965~~856,~~211~~283.1532 ~~566~~477,~~564~~773.1124 Servicing Fees 3026,~~568~~504.71 45 40,~~484~~425.3081 2420,~~715~~869.0600 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~285~~247.3238 ~~636~~565.7997 ~~346~~292.0117 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 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 ~~382~~331,~~141~~718.6766 ~~919~~815,~~090~~291.0654 ~~541~~456,~~503~~612.0407 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 4.~~687902~~693342 5.~~051691~~041900 5.~~477460~~469980

Group Level Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 5.~~367640~~358510 Weighted Average Net Rate 5.~~089517~~080539 Weighted Average Maturity ~~347~~346 Beginning Loan Count ~~911~~802 Loans Paid In Full ~~109~~45 Ending Loan Count ~~802~~757 Beginning Scheduled Balance ~~434~~379,~~776~~029,~~735~~364.1588 Ending scheduled Balance ~~379~~355,~~029~~540,~~364~~021.8849 Record Date 0809/3130/2003 Principal And Interest Constant 2,~~504~~184,~~216~~752.5071 Scheduled Principal ~~559~~492,~~445~~225.5466 Unscheduled Principal 5522,~~187~~997,~~924~~117.73 Scheduled Interest 1,~~944~~692,~~770~~527.9605 Servicing Fees ~~100~~87,~~768~~799.0726 Master Servicing Fees 0.00 Trustee Fee 1,~~268~~105.1252 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread Fee 1 0.00 Spread Fee 2 0.00 Spread Fee 3 0.00 Net Interest 1,~~842~~603,~~734~~622.7727 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.00 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 5.~~086016~~077039

Miscellaneous Reporting Group Group 1 CPR 8158.~~667632~~767814% Subordinate Percentage 5.~~031697~~794595% Senior Prepayment Percentage 100.000000% Senior Percentage 94.~~968303~~205405% Group Group 2 CPR 7554.~~322813~~077315% Subordinate Percentage 34.~~689394~~148202% Senior Prepayment Percentage 100.000000% Senior Percentage 9695.~~310606~~851798% Group Group 3 CPR 8644.~~660082~~569294% Subordinate Percentage 34.~~735833~~419204% Senior Prepayment Percentage 100.000000% Senior Percentage 9695.~~264167~~580796%

Filing Compare · BANK OF AMERICA MORT SEC INC MORT PASS-THR CERT SER 2002-L