|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: MLMI RESECURITIZATION PASS THROUGH CERT SER 2000-WM1, 8-K, 2001-01-08 |
Next: MLMI RESECURITIZATION PASS THROUGH CERT SER 2000-WM2, 8-K, 2001-01-08 |
<TABLE>
<CAPTION>
Merrill Lynch Mortgage Loans, Inc.
Mortgage Pass-Through Certificates
Record Date: 12/27/2000
Distribution Date: 12/28/2000
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_FI 6.64625% 465,746,073.78 2,493,568.90 6,465,959.23
A-2 589929VL9 SEN_FL 6.68000% 155,934,354.85 868,034.58 2,231,046.40
B MLM00W1B1 JUN 6.50000% 87,742,712.50 0.00 0.00
R MLM00W1R1 RES 0.00000% 0.00 1,338,196.24 0.00
Totals 709,423,141.13 4,699,799.72 8,697,005.63
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
A-1 0.00 459,280,114.54 8,959,528.13 0.00
A-2 0.00 153,703,308.45 3,099,080.98 0.00
B 0.00 88,217,985.53 0.00 0.00
R 0.00 0.00 1,338,196.24 0.00
Totals 0.00 701,201,408.52 13,396,805.35 0.00
<FN>
(a) These certificates pay pro rata subject to the subordination tests and priorities documented in the Private
Placement Memorandum.
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 Junior Certificates
Original Beginning
Face Certificate Principal Realized
Class Amount Balance Due Accretion Loss (1)
<S> <C> <C> <C> <C> <C> <C>
A-1 474,297,000.00 465,746,073.78 6,465,767.23 0.00 0.00
A-2 158,099,000.00 155,934,354.85 2,231,046.40 0.00 0.00
B 87,270,000.00 87,742,712.50 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
Totals 719,666,000.00 709,423,141.13 8,697,005.63 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>
<CAPTION>
Principal Distribution Junior Certificates(continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C>
A-1 6,465,959.23 459,280,114.54 0.96833865 6,465,959.23
A-2 2,231,046.40 153,703,308.45 0.97219659 2,231,046.40
B 0.00 88,217,985.53 1.01086267 0.00
R 0.00 0.00 0.00000000 0.00
Totals 8,697,005.63 701,201,408.52 0.97434283 8,697,005.63
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Junior Certificates Factors
Original Beginning
Face Certificate Principal
Class (2) Amount Balance Due Accretion
<S> <C> <C> <C> <C> <C>
A-1 474,297,000.00 981.97136769 13.63272218 0.00000000
A-2 158,099,000.00 986.30829322 14.11170469 0.00000000
B 87,270,000.00 1005.41666667 0.00000000 0.00000000
R 0.00 0.00000000 0.00000000 0.00000000
<FN>
(2) Per $1000 denominations
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Junior Certificates (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 13.63272218 968.33864549 0.96833865 13.63272218
A-2 0.00000000 14.11170469 972.19658853 0.97219659 14.11170469
B 0.00000000 0.00000000 1,010.86267366 1.01086267 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 Distributions Junior Certificates
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 6.64625% 465,746,073.78 2,493,568.90 0.00 0.00
A-2 158,099,000.00 6.68000% 155,934,354.85 868,034.58 0.00 0.00
B 87,270,000.00 6.50000% 87,742,712.50 475,273.03 0.00 0.00
R 0.00 0.00000% 0.00 0.00 0.00 0.00
Totals 719,666,000.00 3,836,876.51 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distributions Junior Certificates (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 2,493,568.90 0.00 459,280,114.54
A-2 0.00 0.00 868,034.58 0.00 153,703,308.45
B 0.00 0.00 0.00 0.00 88,217,985.53
R 0.00 0.00 1,338,196.24 0.00 0.00
Totals 0.00 0.00 4,699,799.72 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 Junior Certificate Factors
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 6.64625% 981.97136769 5.25739969 0.00000000 0.00000000
A-2 158,099,000.00 6.68000% 986.30829322 5.49044953 0.00000000 0.00000000
B 87,270,000.00 6.50000% 1005.41666667 5.44600699 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 Junior Certificate Factors (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 5.25739969 0.00000000 968.33864549
A-2 0.00000000 0.00000000 5.49044953 0.00000000 972.19658853
B 0.00000000 0.00000000 0.00000000 0.00000000 1010.86267366
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> LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT
DELINQUENCY STATUS
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>
CREDIT SUPPORT
Original $ Original % Current $ Current %
<S> <C> <C> <C> <C>
Class A2 87,270,000.00 0.0000% 88,217,985.53 798,553.0000%
Class B 0.00 0.0000% 0.00 0.0000%
Class R 0.00 0.0000% 0.00 0.0000%
Please Refer to the Private Placement Memorandum for a Full Description of Loss Exposure.
</TABLE>
ADMINISTRATION FEES
Total Administration Fees 4,521.63
|
|