<PAGE> 1
This document contains 6
pages. The Exhibit Index is
located on page 4.
- --------------------------------------------------------------------------------
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) June 16, 1997
Mortgage Loan Asset Backed Pass-Through Certificates Trust 1997-A
(Name of Trust issuing Mortgage Loan Asset Backed Pass-Through
Certificates, Series 1997-A, Class A)
MLCC Mortgage Investors, Inc.
(Exact name of registrant as specified in its charter)
Delaware 333-14253 59-3247986
(State or Other Jurisdiction (Commission (I.R.S. Employer
of Incorporation) File Number) Identification No.)
MLCC Mortgage Investors, Inc.
4802 Deer Lake Drive East
Jacksonville, Florida 32246-6484
Attention: General Counsel
(Address of Principal Executive
Offices and Zip Code)
Registrant's telephone number, including area code (904) 928-6000
- --------------------------------------------------------------------------------
<PAGE> 2
Item 7. Financial Statements and Exhibits.
(c) Exhibits.
The following is filed herewith. The exhibit number corresponds with Item
601(b) of Regulation S-K.
Exhibit No. Description
----------- -----------
19.1 Statement to Certificateholders for Mortgage
Loan Asset Backed Pass-Through Certificates,
Series 1997-A, for June 16, 1997
distribution pursuant to Section 6.02 of
the Pooling and Servicing Agreement among
Merrill Lynch Credit Corporation, as
Master Servicer, MLCC Mortgage Investors,
Inc., as Company, and Bankers Trust
Company of California, N.A., as Trustee,
dated as of March 1, 1997.
2
<PAGE> 3
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934,
Merrill Lynch Credit Corporation, as Master Servicer and on behalf of the
registrant, has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
MERRILL LYNCH CREDIT CORPORATION, as Master
Servicer and on behalf of MLCC MORTGAGE INVESTORS,
INC.
By: /s/ Steven T. Hardy
--------------------------------
Name: Steven T. Hardy
Title: Vice President and
Controller
Dated: 6/16/97
---------
3
<PAGE> 4
Exhibit Index
Exhibit No. Page
- ----------- ----
19.1 Statement to Certificateholders for
Mortgage Loan Asset Backed Pass-Through
Certificates, Series 1997-A 5
4
<PAGE> 1
<TABLE>
<CAPTION>
SERVICING CERTIFICATE PAGE 5
---------------------------------------------------------------------------------------------------------------------------------
<S> <C>
MLCC Mortgage Investors, Inc.
Senior/Subordinate Mortgage Pass-Through Certificates, Series 1997A Current Collection Period: 01-May-97 to 31-May-97
P & S Agreement Date: 01-Mar-97
<CAPTION>
PASS-THROUGH RATES CURRENT DISTRIBUTION: Current
------------
<S> <C> <C> <C> <C>
Class A Certificates, Series 1997A LIBOR + 0.25% 5.93750% Original Closing Date: 3/26/97 16-May-97
Class B Certificates, Series 1997A LIBOR + 1.25% 6.93750% Distribution Date: 15-Jun-97
Days in Accrual Period 31
15-May-97
14-Jun-97
<S> <C> <C> <C>
Weighted Avg Mtg Rate (WAC) 7.55731% REVISED 6/11/97
LIBOR 5.68750% Weighted Avg Net Mtg Rate (Alt. Rate) 7.18322%
---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
1 Beginning Pool Principal Balance 321,602,831.42
2 Beginning Pool Balance Factor 97.793288%
---------------------------------------------------------------------------------------------------------------------------------
3 Beginning Class A Principal Balance 317,417,458.12
4 Beginning Class B Principal Balance 4,111,473.00
---------------------------------------------------------------------------------------------------------------------------------
5 Aggregate of all Monthly Principal Payments (P&S 5.08i) 0.00
6 Aggregate of all Principal Prepayments Received (P&S 5.08i) 4,593,805.73
7 Aggregate of any Net Liquidation Proceeds Received (P&S 5.08iii) 0.00
8 Aggregate of any Insurance Proceeds Received (P&S 5.08iv) 0.00
9 Aggregate of any Awards or Settlements From Condemnation Proceedings (P&S 5.08v) 7,345,100.00
10 Aggregate of any Proceeds From Repurchased Mortgage Loans (P&S 5.08vi) 0.00
11 Aggregate of any Revenues From Fidelity Bond or Mortgage Interest
Insurance Policy (P&S 5.08vii) 0.00
12 Aggregate of any Revenues From Foreclosure or Deed Net of any Advances (P&S 5.08viii) 0.00
13 Current Principal Advances 0.00
14 Current Servicer Principal Reimbursements 0.00
15 Total Principal Available For Distribution (5+6+7+8+9+10+11+12+13+14) 11,905,905.16
16 Unrecovered Principal Amounts (Liquidation Loss) 0.00
17 Aggregate of all Interest Payments Received (P&S 5.08ii) 1,818,051.58
17a Prefunding Account Interest Earned (P&S 5.14b) 0.00
17b Accrued Interest at Cl A pass-through rate x Pre-funded Amount for 11
days (1st dist only) (P&S 6.01a) 0.00
18 Current Servicing Fee (P&S 5.08ii) 54,100.17
19 Monthly Interest Advance (Recovery) based on Delinquent Accounts (P&S 6.02vii) 219,342.97
19 i. Current Servicer Interest Advance (Recovery) 219,342.97
20 Scheduled Formula Principal Distribution Amount (5+13-14) 0.00
21 Unscheduled Formula Principal Distribution Amount (6+7+8+9+10+11+12) 11,938,905.15
22 Total Interest Available For Distribution (17+17a+17b-18+19i) 1,783,294.36
23 Total Funds Available For Distribution (15+22) 13,722,109.51
---------------------------------------------------------------------------------------------------------------------------
24 Formula Principal Distribution Amount (Lines 20 + 21) 11,938,905.15
---------------------------------------------------------------------------------------------------------------------------
WATERFALL
25 i. Class A Percentage (Beg. Class A prin bal / Beg. pool prin bal.) (P&S 6.02i) 98.72%
ii. Class A Percentage x Scheduled Formula Principal Distribution Amount
(Line 20) 0.00
iii. Class A Prepayment Percentage 100.00%
iv. Class A Prepayment Percentage x Unscheduled Formula Principal
Distribution Amount 11,539,905.15
v. Class A Total Distribution Allocable to Principal 2 11,539,905.15
vi. Class A Recovered Principal Amount 0.00
vii Class A Unrecovered Principal Amount 7 0.00
26 i. Class A Total Distribution Allocable to Interest (min of: 26ii. or 23) 1 (P&S 6.02ii) 1,623,102.00
ii. Class A Interest Formula Distribution Amount (26iii. + 26iv.) (P&S 6.02ii) 1,623,183.00
iii. Class A Current Interest (pass-through rate x A's upb) (P&S 6.02ii) 1,623,183.00
iv. Class A Unpaid Interest Shortfall (Class A's interest s/f from
preceding distribution date) (P&S 6.02iii) 0.00
v. Class A Unpaid Interest Shortfall (Class A's interest s/f from
preceding distribution date) (P&S 6.02iii) 0.00
vi. Class A Unpaid Interest Shortfall included in 26i. (when 26iii. > 0:
min of 26i. and 26iv.) (P&S 6.02iii) 0.00
viii. Class A Interest Shortfall (26ii. - 26i.) (P&S 6.02iii) 0.00
---------------------------------------------------------------------------------------------------------------------------------
27 i Current Certificate Insurance Premium 3 31,488.33
ii. Reimbursement Amount 4 (P&S 6.02vi) 0.00
iii. Redirection of Certificate Insurance 0.00
iv. Total Amount to Certificate Insurer 31,488.33
---------------------------------------------------------------------------------------------------------------------------------
28 i Subordinated Percentage (P&S 6.02i) 1.26%
ii Subordinated Percentage of Scheduled Formula Principal Distribution
Amount 0.00
iii. Subordinated Prepayment Percentage 0.00%
iv. Subordinated Prepayment Percentage of Unscheduled Formula Principal
Distribution Amount 0.00
v. Class B Total Distribution Allocable to Principal 8 0.00
vi. Class B Recovered Loss Amount 9 0.00
vii Class B Unrecovered Loss Amount 0.00
29 i Class B Total Distribution Allocable to Interest 6 (P&S 6.02ii) 24,561.77
ii. Class B Interest Formula Distribution Amount (29iii. + 29iv.) (P&S 6.02ii) 24,561.77
iii. Class B Current Interest (pass-through rate x B's upb) (P&S 6.02iii) 24,561.77
iv. Class B Unpaid Interest Shortfall (Class B's interest s/f from
preceding distribution date) (P&S 6.02iii) 0.00
v. Class B Unpaid Interest Shortfall (Class B's interest s/f from
preceding distribution date) 0.00
vi. Class B Unpaid Interest Shortfall included in 26i. (when 29iii. > 0:
min of 29i. and 29iv.) 0.00
viii. Class B Interest Shortfall (29ii. - 29i.) 0.00
---------------------------------------------------------------------------------------------------------------------------------
30 i. Cumulative Master Servicer Advanced Interest (P&S 6.02v) 731,953.04
ii. Cumulative Master Servicer Advanced Principal 0.00
---------------------------------------------------------------------------------------------------------------------------------
31 i. Beginning Reserve Fund Balance (P&S 6.06) 250,000.00
ii. Current Reserve Fund Deposit 5 0.00
iii Current Reserve Fund Advances 0.00
iv. Ending Reserve Fund Balance (required amount = $250,000) 250,000.00
---------------------------------------------------------------------------------------------------------------------------------
32 i. Available Excess Interest 104,061.20
ii. Distribution Account Shortfall (P&S 6.02xvi) 0.00
iii Class R Distribution Amount For Such Distribution Date 10 104,061.20
---------------------------------------------------------------------------------------------------------------------------------
33 i. Ending Pool Principal Balance (P&S 6.02vii) 509,644,028.27
ii. Ending Pool Balance Factor 94.102870%
---------------------------------------------------------------------------------------------------------------------------------
34 Ending Class A Principal Balance 305,532,953.27
35 Ending Class B Principal Balance 4,111,473.00
=================================================================================================================================
</TABLE>
<PAGE> 2
<TABLE>
<CAPTION>
STATEMENT TO CERTIFICATEHOLDERS PAGE 6
---------------------------------------------------------------------------------------------------------------------------------
<S> <C>
MLCC Mortgage Investors, Inc.
Senior/Subordinate Mortgage Pass-Through Certificates, Series 1997A Current Collection Period: 01-May-97 to 31-May-97
<S> <C>
PASS-THROUGH RATES CURRENT DISTRIBUTION: LIBOR = 5.6875%
<S> <C> <C> <C> <C>
Class A Certificates, Series 1997A LIBOR + 0.25% 5.93750% Original Closing Date: 16-May-97
Class B Certificates, Series 1997A LIBOR + 1.25% 6.93750% Distribution Date: 15-Jun-97
<CAPTION>
Weighted Avg Net Mtg Rate (Alt. Rate) 7.18322% REVISED 6/11/97
----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
1 i. Class A Total Distribution Allocable to Principal 35.765883
ii. Class A Percentage x Scheduled Formula Principal Distribution Amount
(Line 20) 0.000000
iii. Class A Prepayment Percentage x Unscheduled Formula Principal
Distribution Amount 38.765883
iv Class A Recovered Principal Amount 0.000000
v Class A Unrecovered Principal Amount 0.000000
2 i. Class A Total Distribution Allocable to Interest (min of: 26ii. or 23) 4.998583
ii. Class A Unpaid Interest Shortfall (Class A's interest s/f from
preceding distribution date) 4.998583
iii. Class A Unpaid Interest Shortfall included in 26i. (when 26iii. > 0:
min of 26i. and 26iv.) 0.000000
iv Class A Unpaid Interest Shortfall (Class A's interest s/f from
preceding distribution date) 0.000000
----------------------------------------------------------------------------------------------------------------------------
3 i. Class B Total Distribution Allocable to Principal 0.000000
ii. Subordinated Percentage of Scheduled Formula Principal Distribution
Amount 0.000000
iii. Subordinated Prepayment Percentage of Unscheduled Formula Principal
Distribution Amount 0.000000
iv Class B Recovered Loss Amount 0.000000
v Class B Unrecovered Loss Amount 0.000000
4 i. Class B Total Distribution Allocable to Interest 5.973959
ii. Class B Interest Formula Distribution Amount (29iii. + 29iv.) 5.973959
iii. Class B Current Interest (pass-through rate x B's upb) 5.973959
iv Class B Unpaid Interest Shortfall (Class B's interest s/f from
preceding distribution date) 0.000000
----------------------------------------------------------------------------------------------------------------------------
5 Ending Pool Principal Balance 300,644,025.27
6 Ending Pool Balance Factor 94.162670%
7 Ending Class A Principal Balance 305,532,553.27
8 Ending Class B Principal Balance 4,111,473.00
----------------------------------------------------------------------------------------------------------------------------
9 i. Current Master Servicer Advanced (Recovered) Interest 218,342.97
ii. Current Master Servicer Advanced (Recovered) Principal 0.00
iii. Current Trustee Advanced Interest 0.00
iv Current Trustee Advanced Principal 0.00
v Additional Servicing Compensation (P&S 6.02ix) 0.00
vi Amount of Servicing Advances Paid by Master Servicer (P&S 6.02x) 0.00
vii Formula Principal Amount & Unrecovered Principal Amounts (P&S 6.02iv) 0.00
viii Amount of Delinquencies of Mortgage Loans 34,033.75
ix CLASS A ALT. RATE FOR NEXT DISTRIBUTION DATE: 15-JUN-97 0.00000%
x CLASS B ALT. RATE FOR NEXT DISTRIBUTION DATE: 15-JUN-97 0.00000%
----------------------------------------------------------------------------------------------------------------------------
10 i Number of Mortgage Loans 30 to 59 Days Delinquent 20
ii Aggregate Principal Balances of Mortgage Loans 30 to 59 Days Delinquent 5,550,957.62
11 i Number of Mortgage Loans 60 to 89 Days Delinquent 0
ii Aggregate Principal Balances of Mortgage Loans 60 to 89 Days Delinquent 0.00
12 i Number of Mortgage Loans 90 or More Days Delinquent 0
ii Aggregate Principal Balances of Mortgage Loans 90 or More Days Delinquent 0.00
13 i Number of Mortgage Loans in Foreclosure 0
ii Aggregate Principal Balances of Mortgage Loans in Foreclosure 0.00
14 Book Value of Real Estate Acquired Through Foreclosure or Grant of a Deed 0.00
15 Aggregate Net Liquidation Losses from Liquidated Mortgage Loans (P&S 6.02xiii) 0.00
============================================================================================================================
</TABLE>
