SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
Current Report Pursuant To Section 13 or 15(d) of
the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): April 28, 2000
MERRILL LYNCH MORTGAGE INVESTORS, INC.,
as depositor (the "Depositor") and Bankers Trust Company, as trustee
(the "Trustee") under the Pooling Agreement, dated and effective as
of January 25, 2000, providing for the issuance of the MLMI
Resecuritization Pass-Through Certificates, Series 2000-1A.
MLMI RESECURITIZATION PASS-THROUGH CERTIFICATES, SERIES 2000-1A.
(Exact name of Registrant as specified in its Charter)
DELAWARE
(State or Other Jurisdiction of Incorporation)
333-81429 13-5674085
(Commission File Number) (I.R.S. Employer Identification No.)
250 VESEY STREET
WORLD FINANCIAL CENTER, NORTH TOWER
NEW YORK, NEW YORK 10281
(Address of principal executive offices) (Zip Code)
Registrant's Telephone Number, Including Area Code: (212) 449-1000
Item 5. Other Events
Attached hereto is a copy of the Monthly Remittance Statements to the
Certificateholders which was derived from the monthly information
submitted by the Master Servicer of the Trust to the Trustee.
Item 7. Financial Statement and Exhibits
Exhibits: (as noted in Item 5 above)
Monthly Remittance Statement to the Certificateholders dated as of
April 28, 2000.
SIGNATURE
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.
Bankers Trust Company not in its individual
capacity, but solely as a duly authorized
agent of the Registrant pursuant to the
Pooling Agreement, dated as of January 25,
2000.
Date: May 19, 2000 By: /s/ Judy L. Gomez
Judy L. Gomez
Assistant Vice President
EXHIBIT INDEX
Document
Monthly Remittance Statement to the Certificateholders
dated as of April 28, 2000.
Merrill Lynch Mortgage Investors, Inc.
MLMI Resecuritization Pass-Through Certificates
Series 2000-1A
Statement To Certificateholders
DISTRIBUTIONS IN DOLLARS
PRIOR
> CURRENT
ORIGINAL PRINCIPAL
> REALIZED DEFERRED PRINCIPAL
CLASS FACE VALUE BALANCE INTEREST PRINCIPAL
> TOTAL LOSSES INTEREST BALANCE
A-1 42,109,000.00 41,616,190.38 225,421.03 311,269.35
>536,690.38 0.00 0.00 41,304,921.03
A-2 16,065,600.00 16,065,600.00 87,022.01 0.00
> 87,022.01 0.00 0.00 16,065,600.00
A-3 24,315,000.00 23,966,953.21 0.00 183,277.29
>183,277.29 0.00 0.00 23,783,675.92
A-4 8,231,702.00 8,141,001.41 0.00 62,062.03
> 62,062.03 0.00 0.00 8,078,939.38
R 0.00 0.00 0.00 0.00
> 0.00 0.00 0.00 0.00
TOTALS 90,721,302.00 89,789,745.00 312,443.04 556,608.67
>869,051.71 0.00 0.00 89,233,136.33
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
> PASS-THROUGH
PRIOR
> CURRENT RATES
PRINCIPAL
> PRINCIPAL
CLASS CUSIP BALANCE INTEREST PRINCIPAL
> TOTAL BALANCE CURRENT NEXT
A-1 589929UQ9 988.296810 5.353274 7.391991
> 12.745265 980.904819 6.500000% 6.500000%
A-2 589929UR7 1,000.000000 5.416667 0.000000
> 5.416667 1,000.000000 6.500000% 6.500000%
A-3 589929US5 985.685923 0.000000 7.537622
> 7.537622 978.148300 0.000000% 0.000000%
A-4 589929UT3 988.981551 0.000000 7.539392
> 7.539392 981.442159 0.000000% 0.000000%
R 0.000000 0.000000 0.000000
> 0.000000 0.000000 0.000000% 0.000000%
DEPOSITOR: Merrill Lynch Mortgage Investors, Inc. ADMI
>NISTRATOR: Christina M. Luke
> Deutsche Bank
LEAD UNDERWRITER: Merrill Lynch & Co.
> 1761 E. St. Andrew Place
RECORD DATE: March 31, 2000
> Santa Ana, CA 92705
DISTRIBUTION DATE: April 28, 2000
> FACTOR INFORMATION(800) 735-7777
Page 1 of 7
> (c) COPYRIGHT 2000 Deutsche Bank
Merrill Lynch Mortgage Investors, Inc.
MLMI Resecuritization Pass-Through Certificates
Series 2000-1A
Statement To Certificateholders
Distribution Date: April 28, 2000
Available Funds
> 869,051.71
Loss Amounts Since the Closing Date
> 0.00
Pooled Security Interest Shortfall amounts allocated to Class A-1
> 0.00
Pooled Security Interest Shortfall amounts allocated to Class A-2
> 0.00
> Second Prior Preceding Current
> Pool Security Pool Security Pool Security
Number of Pooled Securities remaining: 7
> Distrib'n Date Distrib'n Date Distrib'n Date
> 25-Feb-00 27-Mar-00 25-Apr-00
CHL 1999-7 Class A-2 Pooled Security Distribution Date Principal Balance
> 12,584,880.00 12,584,880.00 12,584,880.00
CHL 1999-7 Class A-4 Pooled Security Distribution Date Principal Balance
> 9,851,899.95 9,808,797.02 9,746,006.37
CHL 1999-7 Class A-5 Pooled Security Distribution Date Principal Balance
> 41,486,799.17 41,305,290.76 41,040,876.51
GECMS 1999-12 Class A-2 Pooled Security Distribution Date Principal Balance
> 3,973,764.58 3,943,285.61 3,894,556.30
RFMSI 1999-S15 Class A-3 Pooled Security Distribution Date Principal Balance
> 8,229,919.94 8,191,768.68 8,139,099.81
RFMSI 1999-S22 Class A-3 Pooled Security Distribution Date Principal Balance
> 5,279,826.65 5,261,048.76 5,222,136.10
NASCOR 1999-19 Class A-2 Pooled Security Distribution Date Principal Balance
> 8,823,315.72 8,694,675.37 8,605,582.44
Aggregate Pooled Security Distribution Date Principal Balance
> 90,230,406.01 89,789,746.20 89,233,137.53
Interest (a)
> (b) (a) - (b) Count and
Pooled Security Interest Shortfall Interest I
>nterest Excess of Aggregate Principal Balance of
Distribution Date Information Rate per annum % Scheduled Di
>stributed Sched. v Dist. Underlying Mortgage Loans
CHL 1999-7 Class A-2 6.500000% 0.000000% 68,168.10
> 68,168.10 0.00 1,133 329,252,482.62
CHL 1999-7 Class A-4 0.000000% 0.000000% 0.00
> 0.00 0.00 1,133 329,252,482.62
CHL 1999-7 Class A-5 6.500000% 0.000000% 223,736.99
>223,736.99 0.00 1,133 329,252,482.62
GECMS 1999-12 Class A-2 6.250000% 0.000000% 20,537.95
> 20,537.95 0.00 617 174,075,513.85
RFMSI 1999-S15 Class A-3 0.000000% 0.000000% 0.00
> 0.00 0.00 908 264,798,279.51
RFMSI 1999-S22 Class A-3 0.000000% 0.000000% 0.00
> 0.00 0.00 426 149,807,113.39
NASCOR 1999-19 Class A-2 0.000000% 0.000000% 0.00
> 0.00 0.00 682 230,133,662.55
312,443.04
>312,443.04 0.00 3,766 1,148,067,052
Realized Loss Realized Loss Realized Loss
> Current
on Underly'g on Underly'g on Underly'g
>Current Realized Loss Current Total
Pooled Security Mort. Loans Mort. Loans Mort. Loans Rea
>lized Loss on Security Principal Amount
Distribution Date Information Current Since Cut-Off Life of Securit on
> Security Since Cut-Off Distributed Distributed
CHL 1999-7 Class A-2 0.00 0.00 0.00
> 0.00 0.00 0.00 68,168.10
CHL 1999-7 Class A-4 0.00 0.00 0.00
> 0.00 0.00 62,790.65 62,790.65
CHL 1999-7 Class A-5 0.00 0.00 0.00
> 0.00 0.00 264,414.25 488,151.24
GECMS 1999-12 Class A-2 0.00 0.00 0.00
> 0.00 0.00 48,729.31 69,267.26
RFMSI 1999-S15 Class A-3 0.00 0.00 0.00
> 0.00 0.00 52,668.87 52,668.87
RFMSI 1999-S22 Class A-3 0.00 0.00 0.00
> 0.00 0.00 38,912.66 38,912.66
NASCOR 1999-19 Class A-2 0.00 1,758.26 4,089.27
> 0.00 0.00 89,092.93 89,092.93
0.00 1,758.26 4,089.27
> 0.00 0.00 556,608.67 869,051.71
Page 2 of 7
> (c) COPYRIGHT 2000 Deutsche Bank
Merrill Lynch Mortgage Investors, Inc.
MLMI Resecuritization Pass-Through Certificates
Series 2000-1A
Statement To Certificateholders
HISTORY OF AGGREGATE POOLED SECURITY DELINQUENCY STATISTICS
Pooled Security Dist. Date Pool Aggregate 30 - 59 Days 60
>- 89 Days 90+ Days Foreclosures REO Loans
3,766 Count 22
> 0 0 1 0
25-Apr-00 1,148,067,052 Balance 6,303,294.32
> 0.00 0.00 20,206.36 0.00
% of Count 0.584174%
> 0.000000% 0.000000% 0.026553% 0.000000%
% of Balance 0.549035%
> 0.000000% 0.000000% 0.001760% 0.000000%
3,782 Count 29
> 0 0 1 0
27-Mar-00 1,156,929,848 Balance 7,179,789.70
> 0.00 0.00 20,267.63 0.00
% of Count 0.766790%
> 0.000000% 0.000000% 0.026441% 0.000000%
% of Balance 0.620590%
> 0.000000% 0.000000% 0.001752% 0.000000%
3,793 Count 21
> 0 0 0 0
25-Feb-00 1,164,664,261 Balance 7,295,860.47
> 0.00 0.00 0.00 0.00
% of Count 0.553651%
> 0.000000% 0.000000% 0.000000% 0.000000%
% of Balance 0.626435%
> 0.000000% 0.000000% 0.000000% 0.000000%
3,801 Count 19
> 0 0 0 0
25-Jan-00 1,171,615,495 Balance 5,090,594.47
> 0.00 0.00 0.00 0.00
% of Count 0.499868%
> 0.000000% 0.000000% 0.000000% 0.000000%
% of Balance 0.434494%
> 0.000000% 0.000000% 0.000000% 0.000000%
3,811 Count 16
> 2 1 0 0
27-Dec-99 1,181,007,728 Balance 4,888,735.97 1,
>257,346.76 20,448.86 0.00 0.00
% of Count 0.419837%
> 0.052480% 0.026240% 0.000000% 0.000000%
% of Balance 0.413946%
> 0.106464% 0.001731% 0.000000% 0.000000%
3,821 Count 25
> 4 0 0 0
26-Nov-99 1,188,822,660 Balance 8,380,310.45 1,
>218,455.96 0.00 0.00 0.00
% of Count 0.654279%
> 0.104685% 0.000000% 0.000000% 0.000000%
% of Balance 0.704925%
> 0.102493% 0.000000% 0.000000% 0.000000%
3,396 Count 19
> 2 0 0 0
25-Oct-99 1,041,653,795 Balance 5,554,585.75
>471,202.84 0.00 0.00 0.00
% of Count 0.559482%
> 0.058893% 0.000000% 0.000000% 0.000000%
% of Balance 0.533247%
> 0.045236% 0.000000% 0.000000% 0.000000%
3,405 Count 23
> 2 0 0 0
27-Sep-99 1,048,131,473 Balance 6,059,802.31
>770,027.09 0.00 0.00 0.00
% of Count 0.675477%
> 0.058737% 0.000000% 0.000000% 0.000000%
% of Balance 0.578153%
> 0.073467% 0.000000% 0.000000% 0.000000%
3,415 Count 19
> 2 1 0 0
25-Aug-99 1,054,305,361 Balance 6,255,702.64 1,
>004,779.03 439,907.98 0.00 0.00
% of Count 0.556369%
> 0.058565% 0.029283% 0.000000% 0.000000%
% of Balance 0.593348%
> 0.095302% 0.041725% 0.000000% 0.000000%
3,429 Count 33
> 2 0 0 0
26-Jul-99 1,063,139,420 Balance 9,819,303.18
>549,907.98 0.00 0.00 0.00
% of Count 0.962380%
> 0.058326% 0.000000% 0.000000% 0.000000%
% of Balance 0.923614%
> 0.051725% 0.000000% 0.000000% 0.000000%
1,575 Count 10
> 0 0 0 0
25-Jun-99 470,928,140 Balance 2,788,822.53
> 0.00 0.00 0.00 0.00
% of Count 0.634921%
> 0.000000% 0.000000% 0.000000% 0.000000%
% of Balance 0.592197%
> 0.000000% 0.000000% 0.000000% 0.000000%
0 Count 0
> 0 0 0 0
25-May-99 0 Balance 0.00
> 0.00 0.00 0.00 0.00
% of Count 0.000000%
> 0.000000% 0.000000% 0.000000% 0.000000%
% of Balance 0.000000%
> 0.000000% 0.000000% 0.000000% 0.000000%
Notes: Foreclosure and REO Loans are not included as part of Delinquenc
>ies. Bankruptcies, if any, are included as part of Delinquencies.
Percentages are based on the aggregate Underlying Mortgage Loan
>information from all related Pooled Securities for each
reporting category divided by aggregate of all Underlying Mortga
>ge Loan information for all related Pooled Securities.
Page 3 of 7
> (c) COPYRIGHT 2000 Deutsche Bank
Merrill Lynch Mortgage Investors, Inc.
MLMI Resecuritization Pass-Through Certificates
Series 2000-1A
Statement To Certificateholders
Distribution Date: April 28, 2000
Pooled Security: CHL 1999-7 Class A-2
Delinquent Loans including Bankruptcy, if any. 30
>- 59 Days 60 - 89 Days 90+ Days Total
Principal Balance 1,
>754,826.13 0.00 0.00 1,754,826.13
Percentage of Pool Balance
> 0.532973% 0.000000% 0.000000% 0.532973%
Number of Underlying Mortgage Loans
> 8 0 0 8
Percentage of Underlying Mortgage Loans
> 0.706090% 0.000000% 0.000000% 0.706090%
Foreclosure Loans
> Total
Principal Balance
> 20,206.36
Percentage of Pool Balance
> 0.006137%
Number of Underlying Mortgage Loans
> 1
Percentage of Underlying Mortgage Loans
> 0.088261%
REO Loans
> Total
Principal Balance
> 0.00
Percentage of Pool Balance
> 0.000000%
Number of Underlying Mortgage Loans
> 0
Percentage of Underlying Mortgage Loans
> 0.000000%
Pooled Security: CHL 1999-7 Class A-4
Delinquent Loans including Bankruptcy, if any. 30
>- 59 Days 60 - 89 Days 90+ Days Total
Principal Balance 1,
>754,826.13 0.00 0.00 1,754,826.13
Percentage of Pool Balance
> 0.532973% 0.000000% 0.000000% 0.532973%
Number of Underlying Mortgage Loans
> 8 0 0 8
Percentage of Underlying Mortgage Loans
> 0.706090% 0.000000% 0.000000% 0.706090%
Foreclosure Loans
> Total
Principal Balance
> 20,206.36
Percentage of Pool Balance
> 0.006137%
Number of Underlying Mortgage Loans
> 1
Percentage of Underlying Mortgage Loans
> 0.088261%
REO Loans
> Total
Principal Balance
> 0.00
Percentage of Pool Balance
> 0.000000%
Number of Underlying Mortgage Loans
> 0
Percentage of Underlying Mortgage Loans
> 0.000000%
Page 4 of 7
> (c) COPYRIGHT 2000 Deutsche Bank
Merrill Lynch Mortgage Investors, Inc.
MLMI Resecuritization Pass-Through Certificates
Series 2000-1A
Statement To Certificateholders
Distribution Date: April 28, 2000
Pooled Security: CHL 1999-7 Class A-5
Delinquent Loans including Bankruptcy, if any. 30
>- 59 Days 60 - 89 Days 90+ Days Total
Principal Balance 1,
>754,826.13 0.00 0.00 1,754,826.13
Percentage of Pool Balance
> 0.532973% 0.000000% 0.000000% 0.532973%
Number of Underlying Mortgage Loans
> 8 0 0 8
Percentage of Underlying Mortgage Loans
> 0.706090% 0.000000% 0.000000% 0.706090%
Foreclosure Loans
> Total
Principal Balance
> 20,206.36
Percentage of Pool Balance
> 0.006137%
Number of Underlying Mortgage Loans
> 1
Percentage of Underlying Mortgage Loans
> 0.088261%
REO Loans
> Total
Principal Balance
> 0.00
Percentage of Pool Balance
> 0.000000%
Number of Underlying Mortgage Loans
> 0
Percentage of Underlying Mortgage Loans
> 0.000000%
Pooled Security: GECMS 1999-12 Class A-2
Delinquent Loans including Bankruptcy, if any. 30
>- 59 Days 60 - 89 Days 90+ Days Total
Principal Balance 1,
>153,816.45 0.00 0.00 1,153,816.45
Percentage of Pool Balance
> 0.662825% 0.000000% 0.000000% 0.662825%
Number of Underlying Mortgage Loans
> 4 0 0 4
Percentage of Underlying Mortgage Loans
> 0.648298% 0.000000% 0.000000% 0.648298%
Foreclosure Loans
> Total
Principal Balance
> 0.00
Percentage of Pool Balance
> 0.000000%
Number of Underlying Mortgage Loans
> 0
Percentage of Underlying Mortgage Loans
> 0.000000%
REO Loans
> Total
Principal Balance
> 0.00
Percentage of Pool Balance
> 0.000000%
Number of Underlying Mortgage Loans
> 0
Percentage of Underlying Mortgage Loans
> 0.000000%
Page 5 of 7
> (c) COPYRIGHT 2000 Deutsche Bank
Merrill Lynch Mortgage Investors, Inc.
MLMI Resecuritization Pass-Through Certificates
Series 2000-1A
Statement To Certificateholders
Distribution Date: April 28, 2000
Pooled Security: RFMSI 1999-S15 Class A-3
Delinquent Loans including Bankruptcy, if any. 30
>- 59 Days 60 - 89 Days 90+ Days Total
Principal Balance
>792,384.81 0.00 0.00 792,384.81
Percentage of Pool Balance
> 0.299241% 0.000000% 0.000000% 0.299241%
Number of Underlying Mortgage Loans
> 3 0 0 3
Percentage of Underlying Mortgage Loans
> 0.330396% 0.000000% 0.000000% 0.330396%
Foreclosure Loans
> Total
Principal Balance
> 0.00
Percentage of Pool Balance
> 0.000000%
Number of Underlying Mortgage Loans
> 0
Percentage of Underlying Mortgage Loans
> 0.000000%
REO Loans
> Total
Principal Balance
> 0.00
Percentage of Pool Balance
> 0.000000%
Number of Underlying Mortgage Loans
> 0
Percentage of Underlying Mortgage Loans
> 0.000000%
Pooled Security: RFMSI 1999-S22 Class A-3
Delinquent Loans including Bankruptcy, if any. 30
>- 59 Days 60 - 89 Days 90+ Days Total
Principal Balance 1,
>981,873.54 0.00 0.00 1,981,873.54
Percentage of Pool Balance
> 1.322950% 0.000000% 0.000000% 1.322950%
Number of Underlying Mortgage Loans
> 4 0 0 4
Percentage of Underlying Mortgage Loans
> 0.938967% 0.000000% 0.000000% 0.938967%
Foreclosure Loans
> Total
Principal Balance
> 0.00
Percentage of Pool Balance
> 0.000000%
Number of Underlying Mortgage Loans
> 0
Percentage of Underlying Mortgage Loans
> 0.000000%
REO Loans
> Total
Principal Balance
> 0.00
Percentage of Pool Balance
> 0.000000%
Number of Underlying Mortgage Loans
> 0
Percentage of Underlying Mortgage Loans
> 0.000000%
Page 6 of 7
> (c) COPYRIGHT 2000 Deutsche Bank
Merrill Lynch Mortgage Investors, Inc.
MLMI Resecuritization Pass-Through Certificates
Series 2000-1A
Statement To Certificateholders
Distribution Date: April 28, 2000
Pooled Security: NASCOR 1999-19 Class A-2
Delinquent Loans including Bankruptcy, if any. 30
>- 59 Days 60 - 89 Days 90+ Days Total
Principal Balance
>620,393.39 0.00 0.00 620,393.39
Percentage of Pool Balance
> 0.269580% 0.000000% 0.000000% 0.269580%
Number of Underlying Mortgage Loans
> 3 0 0 3
Percentage of Underlying Mortgage Loans
> 0.439883% 0.000000% 0.000000% 0.439883%
Foreclosure Loans
> Total
Principal Balance
> 0.00
Percentage of Pool Balance
> 0.000000%
Number of Underlying Mortgage Loans
> 0
Percentage of Underlying Mortgage Loans
> 0.000000%
REO Loans
> Total
Principal Balance
> 0.00
Percentage of Pool Balance
> 0.000000%
Number of Underlying Mortgage Loans
> 0
Percentage of Underlying Mortgage Loans
> 0.000000%
Page 7 of 7
> (c) COPYRIGHT 2000 Deutsche Bank
