8-K 1 bam0200l_jan.txt JAN. 8K 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): January 26, 2004 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 January 26, 2004 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 January 26, 2004 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 as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 2/4/04 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 January 26, 2004 distribution. EX-99.1

Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 1112/3031/03 Distribution Date: 121/26/0304 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% 3735,~~772~~910,~~431~~392.4600 ~~136~~129,~~389~~666.9544 1,~~862~~138,~~039~~838.4521 1-A2 05948JAB9 SEN 4.33300% 3230,~~250~~660,~~363~~540.0489 ~~116~~110,~~450~~710.6910 1972,~~589,822~~347.1694 1-A3 05948JAC6 SEN 4.33300% ~~564~~536,~~381~~559.3547 21,~~037~~937.8943 2717,~~821~~016.8909 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% 4241,~~438~~058,~~596~~902.5887 ~~145~~141,~~741~~003.2111 1,~~379~~845,~~693~~324.7242 2-A2 05948JAG7 SEN 4.72700% 8380,~~156~~453,~~709~~255.5261 ~~327~~316,~~568~~918.1478 23,~~703~~615,~~453~~838.9039 2-A3 05948JAH5 SEN 4.12100% 3736,~~289~~077,~~762~~459.5322 ~~128~~123,~~059~~896.2601 1,~~212~~621,~~303~~441.3168 2-A4 05948JAJ1 SEN 4.12100% ~~659~~638,~~518~~077.7354 2,~~264~~191.9026 2128,~~441~~677.1934 3-A1 05948JAK8 SEN 5.10000% 8785,~~248~~855,~~433~~683.8630 ~~370~~364,~~805~~886.8465 13,~~392~~856,~~750~~413.5645 AP 05948JAL6 PO 0.00000% 1,~~401~~387,~~941~~951.5165 0.00 1311,~~989~~780.8729 B1 05948JAM4 SUB 4.57297% 8,~~171~~160,~~507~~639.4830 31,~~140~~098.0261 10,~~868~~944.1849 B2 05948JAN2 SUB 4.57297% 3,~~770~~765,~~630~~615.4345 14,~~369~~350.1403 5,~~014~~050.9719 B3 05948JAP7 SUB 4.57297% 1,~~884~~882,~~822~~315.0623 7,~~182~~173.6914 2,~~506~~524.8343 B4 05948JAU6 SUB 4.57297% 1,~~257~~255,~~534~~861.3481 4,~~792~~785.2285 1,~~672~~684.5328 B5 05948JAV4 SUB 4.57297% ~~941~~940,~~917~~665.8812 3,~~589~~584.4769 1,~~252~~261.7656 B6 05948JAW2 SUB 4.57297% 1,~~257~~256,~~717~~045.8002 4,~~792~~786.9254 1,~~672~~684.7852 WIO 05948JAT9 IO 0.~~52907~~52778% 0.00 ~~138~~134,~~803~~230.5093 0.00 SES 05948JAX0 SEN 0.00000% 0.00 6665,~~035~~615.9786 0.00 Totals ~~340~~329,~~066~~839,~~268~~964.5748 1,~~500~~456,~~023~~835.8143 1013,~~226~~130,~~304~~827.1028

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 3534,~~910~~771,~~392~~553.0079 1,~~998~~268,~~429~~504.4065 0.00 1-A2 0.00 3029,~~660~~688,~~540~~192.8995 1,~~706~~083,~~272~~058.8504 0.00 1-A3 0.00 ~~536~~519,~~559~~543.4738 2918,~~859~~953.7852 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 4139,~~058~~213,~~902~~578.8745 1,~~525~~986,~~434~~327.9353 0.00 2-A2 0.00 8076,~~453~~837,~~255~~417.6122 3,~~031~~932,~~022~~757.0417 0.00 2-A3 0.00 3634,~~077~~456,~~459~~017.2254 1,~~340~~745,~~362~~337.5769 0.00 2-A4 0.00 ~~638~~609,~~077~~400.5421 2330,~~706~~868.0960 0.00 3-A1 0.00 8581,~~855~~999,~~683~~269.3085 14,~~763~~221,~~556~~300.4010 0.00 AP 0.00 1,~~387~~376,~~951~~171.6535 1311,~~989~~780.8729 0.00 B1 0.00 8,~~160~~149,~~639~~694.3080 42,~~008~~043.2010 0.00 B2 0.00 3,~~765~~760,~~615~~565.4527 19,~~384~~400.1122 0.00 B3 0.00 1,~~882~~879,~~315~~790.2380 9,~~689~~697.5257 0.00 B4 0.00 1,~~255~~254,~~861~~177.8153 6,~~464~~470.7513 0.00 B5 0.00 ~~940~~939,~~665~~403.1257 4,~~842~~846.2325 0.00 B6 0.00 1,~~256~~254,~~045~~360.0250 6,~~465~~471.7006 0.00 WIO 0.00 0.00 ~~138~~134,~~803~~230.5093 0.00 SES 0.00 0.00 6665,~~035~~615.9786 0.00 Totals 0.00 ~~329~~316,~~839~~709,~~964~~137.4821 1114,~~726~~587,~~327~~662.9171 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 3735,~~772~~910,~~431~~392.4600 5047,~~033~~955.6187 1,~~812~~090,~~005~~882.8435 0.00 0.00 1-A2 80,000,000.00 3230,~~250~~660,~~363~~540.0489 4240,~~719~~945.05 1931,~~547,103~~402.1189 0.00 0.00 1-A3 1,400,000.00 ~~564~~536,~~381~~559.3547 ~~747~~716.5854 2716,~~074~~299.3055 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 4241,~~438~~058,~~596~~902.5887 5655,~~726~~326.4292 1,~~322~~789,~~967~~997.2950 0.00 0.00 2-A2 145,000,000.00 8380,~~156~~453,~~709~~255.5261 ~~111~~108,~~153~~410.1285 23,~~592~~507,~~300~~427.7854 0.00 0.00 2-A3 65,022,000.00 3736,~~289~~077,~~762~~459.5322 4948,~~844~~614.1342 1,~~162~~572,~~459~~827.1827 0.00 0.00 2-A4 1,150,000.00 ~~659~~638,~~518~~077.7354 ~~881~~859.5681 2027,~~559~~817.6353 0.00 0.00 3-A1 157,726,000.00 8785,~~248~~855,~~433~~683.8630 ~~115~~114,~~511~~696.7247 13,~~277~~741,~~238~~716.8498 0.00 0.00 AP 1,659,455.55 1,~~401~~387,~~941~~951.5165 2,~~422~~419.9532 119,~~566~~360.9297 0.00 0.00 B1 8,285,000.00 8,~~171~~160,~~507~~639.4830 10,~~868~~944.1849 0.00 0.00 0.00 B2 3,823,000.00 3,~~770~~765,~~630~~615.4345 5,~~014~~050.9719 0.00 0.00 0.00 B3 1,911,000.00 1,~~884~~882,~~822~~315.0623 2,~~506~~524.8343 0.00 0.00 0.00 B4 1,275,000.00 1,~~257~~255,~~534~~861.3481 1,~~672~~684.5328 0.00 0.00 0.00 B5 955,000.00 ~~941~~940,~~917~~665.8812 1,~~252~~261.7656 0.00 0.00 0.00 B6 1,275,186.00 1,~~257~~256,~~717~~045.8002 1,~~672~~684.7852 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 ~~340~~329,~~066~~839,~~268~~964.5748 ~~453~~443,~~028~~094.1972 912,~~773~~687,~~275~~732.8958 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 1,~~862~~138,~~039~~838.4521 3534,~~910~~771,~~392~~553.0079 0.~~38325676~~37110241 1,~~862~~138,~~039~~838.4521 1-A2 1972,~~589,822~~347.1694 3029,~~660~~688,~~540~~192.8995 0.~~38325676~~37110241 1972,~~589,822~~347.1694 1-A3 2717,~~821~~016.8909 ~~536~~519,~~559~~543.4738 0.~~38325676~~37110241 2717,~~821~~016.8909 1-AR 0.00 0.00 0.00000000 0.00 1-ALR 0.00 0.00 0.00000000 0.00 2-A1 1,~~379~~845,~~693~~324.7242 4139,~~058~~213,~~902~~578.8745 0.~~55485004~~52991322 1,~~379~~845,~~693~~324.7242 2-A2 23,~~703~~615,~~453~~838.9039 8076,~~453~~837,~~255~~417.6122 0.~~55485004~~52991322 23,~~703~~615,~~453~~838.9039 2-A3 1,~~212~~621,~~303~~441.3168 3634,~~077~~456,~~459~~017.2254 0.~~55485004~~52991322 1,~~212~~621,~~303~~441.3168 2-A4 2128,~~441~~677.1934 ~~638~~609,~~077~~400.5421 0.~~55485003~~52991323 2128,~~441~~677.1934 3-A1 13,~~392~~856,~~750~~413.5645 8581,~~855~~999,~~683~~269.3085 0.~~54433437~~51988429 13,~~392~~856,~~750~~413.5645 AP 1311,~~989~~780.8729 1,~~387~~376,~~951~~171.6535 0.~~83638977~~82929088 1311,~~989~~780.8729 B1 10,~~868~~944.1849 8,~~160~~149,~~639~~694.3080 0.~~98498966~~98366865 10,~~868~~944.1849 B2 5,~~014~~050.9719 3,~~765~~760,~~615~~565.4527 0.~~98498965~~98366866 5,~~014~~050.9719 B3 2,~~506~~524.8343 1,~~882~~879,~~315~~790.2380 0.~~98498965~~98366866 2,~~506~~524.8343 B4 1,~~672~~684.5328 1,~~255~~254,~~861~~177.8153 0.~~98498965~~98366865 1,~~672~~684.5328 B5 1,~~252~~261.7656 ~~940~~939,~~665~~403.1257 0.~~98498965~~98366866 1,~~252~~261.7656 B6 1,~~672~~684.7852 1,~~256~~254,~~045~~360.0250 0.~~98498966~~98366866 1,~~672~~684.7852 WIO 0.00 0.00 0.00000000 0.00 SES 0.00 0.00 0.00000000 0.00 Totals 1013,~~226~~130,~~304~~827.1028 ~~329~~316,~~839~~709,~~964~~137.4821 0.~~51765608~~49704835 1013,~~226~~130,~~304~~827.1028

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 ~~403~~383.~~12953809~~25676108 0.~~53398803~~51181317 1911.~~33878887~~64253613 0.00000000 1-A2 80,000,000.00 ~~403~~383.~~12953800~~25676113 0.~~53398813~~51181312 1911.~~33878888~~64253612 0.00000000 1-A3 1,400,000.00 ~~403~~383.~~12953571~~25676429 0.~~53398571~~51181429 1911.~~33878571~~64253571 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 ~~573~~554.~~49454838~~85003878 0.~~76657324~~74766108 1724.~~87793635~~18915541 0.00000000 2-A2 145,000,000.00 ~~573~~554.~~49454841~~85003869 0.~~76657324~~74766103 1724.~~87793641~~18915545 0.00000000 2-A3 65,022,000.00 ~~573~~554.~~49454846~~85003876 0.~~76657331~~74766110 1724.~~87793639~~18915552 0.00000000 2-A4 1,150,000.00 ~~573~~554.~~49454783~~85003478 0.~~76657391~~74766087 1724.~~87793913~~18915652 0.00000000 3-A1 157,726,000.00 ~~553~~544.~~16456298~~33437290 0.~~73235687~~72718810 823.~~09783320~~72289274 0.00000000 AP 1,659,455.55 ~~844~~836.~~82016406~~38977254 1.~~46008732~~45789985 65.~~97031023~~64098870 0.00000000 B1 8,285,000.00 ~~986~~984.~~30144599~~98965600 1.~~31178998~~32100060 0.00000000 0.00000000 B2 3,823,000.00 ~~986~~984.~~30144651~~98965472 1.~~31178917~~32100183 0.00000000 0.00000000 B3 1,911,000.00 ~~986~~984.~~30144427~~98965463 1.~~31178964~~32099948 0.00000000 0.00000000 B4 1,275,000.00 ~~986~~984.~~30144314~~98965490 1.~~31178824~~32100392 0.00000000 0.00000000 B5 955,000.00 ~~986~~984.~~30144503~~98965445 1.~~31179058~~32100524 0.00000000 0.00000000 B6 1,275,186.00 ~~986~~984.~~30144936~~98965641 1.~~31179295~~32099945 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 1912.~~87277690~~15434919 ~~383~~371.~~25676108~~10241190 0.~~38325676~~37110241 1912.~~87277690~~15434919 1-A2 0.00000000 1912.~~87277700~~15434925 ~~383~~371.~~25676113~~10241187 0.~~38325676~~37110241 1912.~~87277700~~15434925 1-A3 0.00000000 1912.~~87277857~~15435000 ~~383~~371.~~25676429~~10241429 0.~~38325676~~37110241 1912.~~87277857~~15435000 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 1824.~~64450973~~93681649 ~~554~~529.~~85003878~~91322230 0.~~55485004~~52991322 1824.~~64450973~~93681649 2-A2 0.00000000 1824.~~64450966~~93681648 ~~554~~529.~~85003869~~91322221 0.~~55485004~~52991322 1824.~~64450966~~93681648 2-A3 0.00000000 1824.~~64450970~~93681646 ~~554~~529.~~85003876~~91322229 0.~~55485004~~52991322 1824.~~64450970~~93681646 2-A4 0.00000000 1824.~~64451304~~93681739 ~~554~~529.~~85003478~~91322609 0.~~55485003~~52991323 1824.~~64451304~~93681739 3-A1 0.00000000 824.~~83019008~~45008084 ~~544~~519.~~33437290~~88429206 0.~~54433437~~51988429 824.~~83019008~~45008084 AP 0.00000000 87.~~43039755~~09888855 ~~836~~829.~~38977254~~29087796 0.~~83638977~~82929088 87.~~43039755~~09888855 B1 0.00000000 1.~~31178998~~32100060 ~~984~~983.~~98965600~~66865419 0.~~98498966~~98366865 1.~~31178998~~32100060 B2 0.00000000 1.~~31178917~~32100183 ~~984~~983.~~98965472~~66865551 0.~~98498965~~98366866 1.~~31178917~~32100183 B3 0.00000000 1.~~31178964~~32099948 ~~984~~983.~~98965463~~66865515 0.~~98498965~~98366866 1.~~31178964~~32099948 B4 0.00000000 1.~~31178824~~32100392 ~~984~~983.~~98965490~~66865098 0.~~98498965~~98366865 1.~~31178824~~32100392 B5 0.00000000 1.~~31179058~~32100524 ~~984~~983.~~98965445~~66865969 0.~~98498965~~98366866 1.~~31179058~~32100524 B6 0.00000000 1.~~31179295~~32099945 ~~984~~983.~~98965641~~66865696 0.~~98498966~~98366866 1.~~31179295~~32099945 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, 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% 3735,~~772~~910,~~431~~392.4600 ~~136~~129,~~389~~666.9544 0.00 0.00 1-A2 80,000,000.00 4.33300% 3230,~~250~~660,~~363~~540.0489 ~~116~~110,~~450~~710.6910 0.00 0.00 1-A3 1,400,000.00 4.33300% ~~564~~536,~~381~~559.3547 21,~~037~~937.8943 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% 4241,~~438~~058,~~596~~902.5887 ~~145~~141,~~741~~003.2112 0.00 0.00 2-A2 145,000,000.00 4.72700% 8380,~~156~~453,~~709~~255.5261 ~~327~~316,~~568~~918.1478 0.00 0.00 2-A3 65,022,000.00 4.12100% 3736,~~289~~077,~~762~~459.5322 ~~128~~123,~~059~~896.2601 0.00 0.00 2-A4 1,150,000.00 4.12100% ~~659~~638,~~518~~077.7354 2,~~264~~191.9026 0.00 0.00 3-A1 157,726,000.00 5.10000% 8785,~~248~~855,~~433~~683.8630 ~~370~~364,~~805~~886.8465 0.00 0.00 AP 1,659,455.55 0.00000% 1,~~401~~387,~~941~~951.5165 0.00 0.00 0.00 B1 8,285,000.00 4.57297% 8,~~171~~160,~~507~~639.4830 31,~~140~~098.0261 0.00 0.00 B2 3,823,000.00 4.57297% 3,~~770~~765,~~630~~615.4345 14,~~369~~350.1403 0.00 0.00 B3 1,911,000.00 4.57297% 1,~~884~~882,~~822~~315.0623 7,~~182~~173.6914 0.00 0.00 B4 1,275,000.00 4.57297% 1,~~257~~255,~~534~~861.3481 4,~~792~~785.2285 0.00 0.00 B5 955,000.00 4.57297% ~~941~~940,~~917~~665.8812 3,~~589~~584.4769 0.00 0.00 B6 1,275,186.00 4.57297% 1,~~257~~256,~~717~~045.8002 4,~~792~~786.9254 0.00 0.00 WIO 0.00 0.~~52907~~52778% ~~314~~305,~~824~~199,~~554~~592.2242 ~~138~~134,~~803~~230.5094 0.00 0.00 SES 0.00 0.00000% ~~340~~329,~~066~~839,~~268~~964.5950 0.00 0.00 0.00 Totals 637,179,741.55 1,~~433~~391,~~987~~219.8459 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 ~~136~~129,~~389~~666.9544 0.00 3534,~~910~~771,~~392~~553.0079 1-A2 0.00 0.00 ~~116~~110,~~450~~710.6910 0.00 3029,~~660~~688,~~540~~192.8995 1-A3 0.00 0.00 21,~~037~~937.8943 0.00 ~~536~~519,~~559~~543.4738 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 ~~145~~141,~~741~~003.2111 0.00 4139,~~058~~213,~~902~~578.8745 2-A2 0.00 0.00 ~~327~~316,~~568~~918.1478 0.00 8076,~~453~~837,~~255~~417.6122 2-A3 0.00 0.00 ~~128~~123,~~059~~896.2601 0.00 3634,~~077~~456,~~459~~017.2254 2-A4 0.00 0.00 2,~~264~~191.9026 0.00 ~~638~~609,~~077~~400.5421 3-A1 0.00 0.00 ~~370~~364,~~805~~886.8465 0.00 8581,~~855~~999,~~683~~269.3085 AP 0.00 0.00 0.00 0.00 1,~~387~~376,~~951~~171.6535 B1 0.00 0.00 31,~~140~~098.0261 0.00 8,~~160~~149,~~639~~694.3080 B2 0.00 0.00 14,~~369~~350.1403 0.00 3,~~765~~760,~~615~~565.4527 B3 0.00 0.00 7,~~182~~173.6914 0.00 1,~~882~~879,~~315~~790.2380 B4 0.00 0.00 4,~~792~~785.2285 0.00 1,~~255~~254,~~861~~177.8153 B5 0.00 0.00 3,~~589~~584.4769 0.00 ~~940~~939,~~665~~403.1257 B6 0.00 0.00 4,~~792~~786.9254 0.00 1,~~256~~254,~~045~~360.0250 WIO 0.00 0.00 ~~138~~134,~~803~~230.5093 0.00 ~~305~~292,~~199~~808,~~592~~384.4210 SES 0.00 0.00 6665,~~035~~615.9786 0.00 ~~329~~316,~~839~~709,~~964~~137.5022 Totals 0.00 0.00 1,~~500~~456,~~023~~835.8143 0.00 (4) Amount Does Not Include Excess Special Hazard, 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% ~~403~~383.~~12953809~~25676108 1.~~45563352~~38387628 0.00000000 0.00000000 1-A2 80,000,000.00 4.33300% ~~403~~383.~~12953800~~25676113 1.~~45563363~~38387625 0.00000000 0.00000000 1-A3 1,400,000.00 4.33300% ~~403~~383.~~12953571~~25676429 1.~~45563571~~38387857 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% ~~573~~554.~~49454838~~85003878 1.~~96947581~~90544757 0.00000000 0.00000000 2-A2 145,000,000.00 4.72700% ~~573~~554.~~49454841~~85003869 2.~~25909062~~18564676 0.00000000 0.00000000 2-A3 65,022,000.00 4.12100% ~~573~~554.~~49454846~~85003876 1.~~96947587~~90544754 0.00000000 0.00000000 2-A4 1,150,000.00 4.12100% ~~573~~554.~~49454783~~85003478 1.~~96947826~~90544348 0.00000000 0.00000000 3-A1 157,726,000.00 5.10000% ~~553~~544.~~16456298~~33437290 2.~~35094937~~31342106 0.00000000 0.00000000 AP 1,659,455.55 0.00000% ~~844~~836.~~82016406~~38977254 0.00000000 0.00000000 0.00000000 B1 8,285,000.00 4.57297% ~~986~~984.~~30144599~~98965600 3.~~75860229~~75360410 0.00000000 0.00000000 B2 3,823,000.00 4.57297% ~~986~~984.~~30144651~~98965472 3.~~75860319~~75360450 0.00000000 0.00000000 B3 1,911,000.00 4.57297% ~~986~~984.~~30144427~~98965463 3.~~75860283~~75360544 0.00000000 0.00000000 B4 1,275,000.00 4.57297% ~~986~~984.~~30144314~~98965490 3.~~75860392~~75360784 0.00000000 0.00000000 B5 955,000.00 4.57297% ~~986~~984.~~30144503~~98965445 3.~~75860733~~75360209 0.00000000 0.00000000 B6 1,275,186.00 4.57297% ~~986~~984.~~30144936~~98965641 3.~~75860463~~75360144 0.00000000 0.00000000 WIO 0.00 0.~~52907~~52778% ~~520~~504.~~91187315~~98631457 0.~~22966567~~22209986 0.00000000 0.00000000 SES 0.00 0.00000% ~~533~~517.~~70539959~~65607563 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.~~45563352~~38387628 0.00000000 ~~383~~371.~~25676108~~10241190 1-A2 0.00000000 0.00000000 1.~~45563363~~38387625 0.00000000 ~~383~~371.~~25676113~~10241187 1-A3 0.00000000 0.00000000 1.~~45563571~~38387857 0.00000000 ~~383~~371.~~25676429~~10241429 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 1.~~96947581~~90544743 0.00000000 ~~554~~529.~~85003878~~91322230 2-A2 0.00000000 0.00000000 2.~~25909062~~18564676 0.00000000 ~~554~~529.~~85003869~~91322221 2-A3 0.00000000 0.00000000 1.~~96947587~~90544754 0.00000000 ~~554~~529.~~85003876~~91322229 2-A4 0.00000000 0.00000000 1.~~96947826~~90544348 0.00000000 ~~554~~529.~~85003478~~91322609 3-A1 0.00000000 0.00000000 2.~~35094937~~31342106 0.00000000 ~~544~~519.~~33437290~~88429206 AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~836~~829.~~38977254~~29087796 B1 0.00000000 0.00000000 3.~~75860229~~75360410 0.00000000 ~~984~~983.~~98965600~~66865419 B2 0.00000000 0.00000000 3.~~75860319~~75360450 0.00000000 ~~984~~983.~~98965472~~66865551 B3 0.00000000 0.00000000 3.~~75860283~~75360544 0.00000000 ~~984~~983.~~98965463~~66865515 B4 0.00000000 0.00000000 3.~~75860392~~75360784 0.00000000 ~~984~~983.~~98965490~~66865098 B5 0.00000000 0.00000000 3.~~75860733~~75360209 0.00000000 ~~984~~983.~~98965445~~66865969 B6 0.00000000 0.00000000 3.~~75860463~~75360144 0.00000000 ~~984~~983.~~98965641~~66865696 WIO 0.00000000 0.00000000 0.~~22966567~~22209985 0.00000000 ~~504~~484.~~98631457~~48369668 SES 0.00000000 0.00000000 0.~~10363790~~10297857 0.00000000 ~~517~~497.~~65607563~~04834688 (6) Amount Does Not Include Excess Special Hazard, 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 0.00 151,~~656~~386.0676 151,~~386~~126.7650 45.~~66229664~~58379526% AP-2 0.00000% 0.00 0.00 1,~~060~~058,~~714~~650.4418 1,~~058~~047,~~650~~587.1829 9594.~~77311384~~77228520% AP-3 0.00000% 0.00 0.00 ~~189~~177,~~571~~914.0170 177,~~914~~457.7056 79.~~94480086~~73938800% WIO-1 0.~~37935~~38294% ~~71,558,775.84~~ 68,078,865.19 65,949,923.23 0.00 0.00 3938.~~71894426~~47686528% WIO-2 0.~~66949~~66628% ~~157,767,326.70~~ 152,469,214.40 146,058,282.80 0.00 0.00 5452.~~81058099~~50593945% WIO-3 0.~~39527~~39479% ~~85,498,451.68~~ 84,651,512.83 80,800,178.07 0.00 0.00 5452.~~68594925~~19793823% SES-1 0.00000% ~~75,631,868.56~~ 72,145,434.41 70,010,446.25 0.00 0.00 3938.~~99385758~~81032582% SES-2 0.00000% ~~172,589,517.48~~ 167,259,888.85 160,126,799.78 0.00 0.00 5654.~~81900541~~39586003% SES-3 0.00000% ~~91,844,882.55~~ 90,434,641.24 86,571,891.19 0.00 0.00 5553.~~68110373~~30278738%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1114,~~741~~602,~~489~~368.2516 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 1114,~~741~~602,~~489~~368.2516 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 1514,~~161~~705.3445 Payment of Interest and Principal 1114,~~726~~587,~~327~~662.9171 Total Withdrawals (Pool Distribution Amount) 1114,~~741~~602,~~489~~368.2516 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 1413,~~169~~743.4846 Wells Fargo Trustee Fee ~~991~~961.8699 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 1514,~~161~~705.3445

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 26 0 0 0 26 13,~~491~~118,~~349~~850.4723 0.00 0.00 0.00 13,~~491~~118,~~349~~850.4723 60 Days 01 0 0 0 01 0973,099.0002 0.00 0.00 0.00 0973,099.0002 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 27 0 0 0 27 14,~~491~~091,~~349~~949.4725 0.00 0.00 0.00 14,~~491~~091,~~349~~949.4725 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.~~282885~~881057% 0.000000% 0.000000% 0.000000% 0.~~282885~~881057% 0.~~451619~~983681% 0.000000% 0.000000% 0.000000% 0.~~451619~~983681% 60 Days 0.~~000000~~146843% 0.000000% 0.000000% 0.000000% 0.~~000000~~146843% 0.~~000000~~306914% 0.000000% 0.000000% 0.000000% 0.~~000000~~306914% 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 01.~~282885~~027900% 0.000000% 0.000000% 0.000000% 01.~~282885~~027900% 01.~~451619~~290596% 0.000000% 0.000000% 0.000000% 01.~~451619~~290596%

Delinquency Status By Groups

~~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 1 0 0 0 1 ~~518~~517,~~250~~570.4593 0.00 0.00 0.00 ~~518~~517,~~250~~570.4593 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 ~~518~~517,~~250~~570.4593 0.00 0.00 0.00 ~~518~~517,~~250~~570.4593 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~636943~~653595% 0.000000% 0.000000% 0.000000% 0.~~636943~~653595% 0.~~717485~~738468% 0.000000% 0.000000% 0.000000% 0.~~717485~~738468% 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.~~636943~~653595% 0.000000% 0.000000% 0.000000% 0.~~636943~~653595% 0.~~717485~~738468% 0.000000% 0.000000% 0.000000% 0.~~717485~~738468% 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 15 0 0 0 15 ~~973~~2,~~099~~601,279.0230 0.00 0.00 0.00 ~~973~~2,~~099~~601,279.0230 60 Days 01 0 0 0 01 0973,099.0002 0.00 0.00 0.00 0973,099.0002 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 16 0 0 0 16 ~~973~~3,~~099~~574,378.0232 0.00 0.00 0.00 ~~973~~3,~~099~~574,378.0232 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~285714~~488095% 0.000000% 0.000000% 0.000000% 01.~~285714~~488095% 01.~~581122~~622707% 0.000000% 0.000000% 0.000000% 01.~~581122~~622707% 60 Days 0.~~000000~~297619% 0.000000% 0.000000% 0.000000% 0.~~000000~~297619% 0.~~000000~~607030% 0.000000% 0.000000% 0.000000% 0.~~000000~~607030% 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 01.~~285714~~785714% 0.000000% 0.000000% 0.000000% 01.~~285714~~785714% 02.~~581122~~229737% 0.000000% 0.000000% 0.000000% 02.~~581122~~229737% 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 821,~~051~~877.5501

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~341448~~342276% Weighted Average Pass-Through Rate 5.~~060147~~061435% Weighted Average Maturity(Stepdown Calculation ) ~~344~~343 Beginning Scheduled Collateral Loan Count ~~726~~707 Number Of Loans Paid In Full 1926 Ending Scheduled Collateral Loan Count ~~707~~681 Beginning Scheduled Collateral Balance ~~340~~329,~~066~~839,~~268~~964.5950 Ending Scheduled Collateral Balance ~~329~~316,~~839~~709,~~964~~137.5022 Ending Actual Collateral Balance at 3031-~~Nov~~Dec-2003 ~~330~~317,~~222~~058,~~992~~978.1217 Monthly P &I Constant 1,~~966~~911,~~733~~508.3615 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 1114,~~543~~409,~~457~~557.6697 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~329~~316,~~839~~709,~~964~~137.5022 Scheduled Principal ~~453~~443,~~028~~094.2070 Unscheduled Principal 912,~~773~~687,~~275~~732.8958

Miscellaneous Reporting Aggregate Subordinate Percentage 5.~~103617~~255301% Total Senior Percentage 94.~~896384~~744699%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~061728~~063763 5.~~267402~~261960 5.~~710931~~713010 Weighted Average Net Rate 4.~~686728~~688762 5.~~017402~~011960 5.~~460931~~463010 Weighted Average Maturity ~~344~~343 ~~344~~343 ~~340~~339 Beginning Loan Count ~~163~~157 ~~360~~350 ~~203~~200 Loans Paid In Full 64 1014 38 Ending Loan Count ~~157~~153 ~~350~~336 ~~200~~192 Beginning Scheduled Balance 7572,~~631~~145,~~868~~434.5641 ~~172~~167,~~589~~259,~~517~~888.4885 9190,~~844~~434,~~882~~641.5524 Ending scheduled Balance 7270,~~145~~010,~~434~~446.4125 ~~167~~160,~~259~~126,~~888~~799.8578 9086,~~434~~571,~~641~~891.2419 Record Date 1112/3031/2003 1112/3031/2003 1112/3031/2003 Principal And Interest Constant ~~419~~400,~~223~~802.4209 ~~988~~959,~~682~~216.9400 ~~558~~551,~~827~~490.0006 Scheduled Principal ~~100~~96,~~200~~362.1363 ~~231~~225,~~100~~786.9299 ~~121~~120,~~727~~945.1508 Unscheduled Principal 32,~~386~~038,~~234~~625.0253 56,~~098~~907,~~527~~302.7108 13,~~288~~741,~~514~~804.1697 Scheduled Interest ~~319~~304,~~023~~439.2946 ~~757~~733,~~582~~429.0201 ~~437~~430,~~099~~544.8598 Servicing Fees 2322,~~634~~545.9646 3534,~~956~~845.1580 1918,~~134~~840.3555 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee ~~220~~210.5942 ~~503~~487.3883 ~~267~~263.8977 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 ~~295~~281,~~167~~683.7458 ~~721~~698,~~122~~095.4938 ~~417~~411,~~697~~440.6166 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 4.~~683228~~685263 5.~~013902~~008460 5.~~457431~~459510

Group Level Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 5.~~341448~~342276 Weighted Average Net Rate 5.~~063647~~064934 Weighted Average Maturity ~~344~~343 Beginning Loan Count ~~726~~707 Loans Paid In Full 1926 Ending Loan Count ~~707~~681 Beginning Scheduled Balance ~~340~~329,~~066~~839,~~268~~964.5950 Ending scheduled Balance ~~329~~316,~~839~~709,~~964~~137.5022 Record Date 1112/3031/2003 Principal And Interest Constant 1,~~966~~911,~~733~~508.3615 Scheduled Principal ~~453~~443,~~028~~094.2070 Unscheduled Principal 912,~~773~~687,~~275~~732.8958 Scheduled Interest 1,~~513~~468,~~705~~413.1645 Servicing Fees 7876,~~725~~231.4681 Master Servicing Fees 0.00 Trustee Fee ~~991~~962.8602 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,~~433~~391,~~987~~219.8462 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 5.~~060147~~061435

Miscellaneous Reporting Group Group 1 CPR 4229.~~329025~~137990% Subordinate Percentage 6.~~482544~~787449% Senior Prepayment Percentage 100.000000% Senior Percentage 93.~~517456~~212551% Group Group 2 CPR 3039.~~255222~~757008% Subordinate Percentage 4.~~654735~~797519% Senior Prepayment Percentage 100.000000% Senior Percentage 95.~~345265~~202481% Group Group 3 CPR 1539.~~614078~~816220% Subordinate Percentage 4.~~808099~~876143% Senior Prepayment Percentage 100.000000% Senior Percentage 95.~~191901~~123857%

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