|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: MLMI RESECURITIZATION PASS THROUGH CERT SER 2000-WM1, 8-K, 2000-12-14 |
Next: MLMI RESECURITIZATION PASS THROUGH CERT SER 2000-WM2, 8-K, 2000-12-14 |
<TABLE>
<CAPTION>
Merrill Lynch Mortgage Loans, Inc.
Mortgage Pass-Through Certificates
Record Date: 11/28/00
Distribution Date: 11/29/00
MLM Series: 2000-WM1
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) 846-8152
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest Principal
Class CUSIP Description Rate Balance Distribution Distribution
<S> <C> <C> <C> <C> <C> <C>
A-1 589929VK1 SEN_FIX 6.65000% 474,297,000.00 2,365,556.29 8,550,926.22
A-2 589929VL9 SEN_FLT 6.68000% 158,099,000.00 880,084.43 2,164,645.15
B MLM00W1B1 JUN 6.50000% 87,270,000.00 0.00 0.00
R MLM00W1R1 RES 0.00000% 0.00 1,510,495.73 0.00
Totals 719,666,000.00 4,756,136.45 10,715,571.37
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
A-1 0.00 465,746,073.78 10,916,482.51 0.00
A-2 0.00 155,934,354.85 3,044,729.58 0.00
B 0.00 87,742,712.50 0.00 0.00
R 0.00 0.00 1,510,495.73 0.00
Totals 0.00 709,423,141.13 15,471,707.82 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<S> <C> <C> <C> <C> <C> <C>
A-1 474,297,000.00 474,297,000.00 0.00 8,551,030.90 0.00 0.00
A-2 158,099,000.00 158,099,000.00 0.00 2,164,645.15 0.00 0.00
B 87,270,000.00 87,270,000.00 0.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00 0.00
Totals 719,666,000.00 719,666,000.00 0.00 10,715,676.05 0.00 0.00
<FN>
(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.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C>
A-1 8,550,926.22 465,746,073.78 0.98197137 8,550,926.22
A-2 2,164,645.15 155,934,354.85 0.98630829 2,164,645.15
B 0.00 87,742,712.50 1.00541667 0.00
R 0.00 0.00 0.00000000 0.00
Totals 10,715,571.37 709,423,141.13 0.98576720 10,715,571.37
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
<S> <C> <C> <C> <C> <C>
A-1 474,297,000.00 1000.00000000 0.00000000 18.02885302 0.00000000
A-2 158,099,000.00 1000.00000000 0.00000000 13.69170678 0.00000000
B 87,270,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
R 0.00 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(2) Per $1000 denominations
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C> <C>
A-1 0.00000000 18.02863231 981.97136769 0.98197137 18.02863231
A-2 0.00000000 13.69170678 986.30829322 0.98630829 13.69170678
B 0.00000000 0.00000000 1,005.41666667 1.00541667 0.00000000
R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses
Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
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
<S> <C> <C> <C> <C> <C> <C>
A-1 474,297,000.00 6.65000% 474,297,000.00 2,365,556.29 0.00 0.00
A-2 158,099,000.00 6.68000% 158,099,000.00 880,084.43 0.00 0.00
B 87,270,000.00 6.50000% 87,270,000.00 472,712.50 0.00 0.00
R 0.00 0.00000% 0.00 0.00 0.00 0.00
Totals 719,666,000.00 3,718,353.22 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
A-1 0.00 0.00 2,365,556.29 0.00 465,746,073.78
A-2 0.00 0.00 880,084.43 0.00 155,934,354.85
B 0.00 0.00 0.00 0.00 87,742,712.50
R 0.00 0.00 1,510,495.73 0.00 0.00
Totals 0.00 0.00 4,756,136.45 0.00
<FN>
(4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
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
<S> <C> <C> <C> <C> <C> <C>
A-1 474,297,000.00 6.65000% 1000.00000000 4.98750001 0.00000000 0.00000000
A-2 158,099,000.00 6.68000% 1000.00000000 5.56666665 0.00000000 0.00000000
B 87,270,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000
R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(5) Per $1000 denominations
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
A-1 0.00000000 0.00000000 4.98750001 0.00000000 981.97136769
A-2 0.00000000 0.00000000 5.56666665 0.00000000 986.30829322
B 0.00000000 0.00000000 0.00000000 0.00000000 1005.41666667
R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless
Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 15,476,274.79
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 0.00
Realized Losses 0.00
Total Deposits 15,476,274.79
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 4,566.97
Payment of Interest and Principal 15,471,707.82
Total Withdrawals (Pool Distribution Amount) 15,476,274.79
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 0.00
Trustee Fee 4,566.97
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 4,566.97
</TABLE>
<TABLE>
<CAPTION> LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
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
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 0.000000% 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%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 0.00
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 0.00
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Fixed Mixed & ARM & Balloon
Weighted Average Gross Coupon 6.436475%
Weighted Average Net Coupon 6.436475%
Weighted Average Pass-Through Rate 6.430300%
Weighted Average Maturity(Stepdown Calculation ) 0
Beginning Scheduled Collateral Loan Count 0
Number Of Loans Paid In Full 0
Ending Scheduled Collateral Loan Count 0
Beginning Scheduled Collateral Balance 719,666,000.00
Ending Scheduled Collateral Balance 876,857,886.42
Ending Actual Collateral Balance at 28-Nov-2000 876,857,886.42
Monthly P &I Constant 15,576,274.79
</TABLE>
|
|