|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: MLMI RESECURITIZATION PASS THROUGH CERT SER 2000-WM2, 8-K, 2000-12-14 |
Next: DESERT MINING INC, 10SB12G, 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-WM2
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 589929VM7 SEN_FLT 6.65000% 2,271,534,000.00 11,329,275.83 32,962,600.61
A-2 589929VN5 SEN_FIX 6.68000% 757,178,000.00 4,214,957.53 9,910,944.30
B MLM00W2B1 JUN 6.50000% 417,962,000.00 0.00 0.00
R MLM00W2R1 RES 0.00000% 0.00 7,599,988.27 0.00
Totals 3,446,674,000.00 23,144,221.63 42,873,544.91
</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 2,238,571,399.39 44,291,876.44 0.00
A-2 0.00 747,267,055.70 14,125,901.83 0.00
B 0.00 420,225,960.83 0.00 0.00
R 0.00 0.00 7,599,988.27 0.00
Totals 0.00 3,406,064,415.92 66,017,766.54 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 2,271,534,000.0 2,271,534,000.00 0.00 32,962,624.88 0.00 0.00
A-2 757,178,000.00 757,178,000.00 0.00 9,910,944.30 0.00 0.00
B 417,962,000.00 417,962,000.00 0.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00 0.00
Totals 3,446,674,000.0 3,446,674,000.00 0.00 42,873,569.18 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 32,962,600.61 2,238,571,399.39 0.98548884 32,962,600.61
A-2 9,910,944.30 747,267,055.70 0.98691068 9,910,944.30
B 0.00 420,225,960.83 1.00541667 0.00
R 0.00 0.00 0.00000000 0.00
Totals 42,873,544.91 3,406,064,415.92 0.98821775 42,873,544.91
</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 2,271,534,000.00 1000.00000000 0.00000000 14.51117389 0.00000000
A-2 757,178,000.00 1000.00000000 0.00000000 13.08931889 0.00000000
B 417,962,000.00 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 14.51116321 985.48883679 0.98548884 14.51116321
A-2 0.00000000 13.08931889 986.91068111 0.98691068 13.08931889
B 0.00000000 0.00000000 1,005.41666666 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 2,271,534,000.0 6.65000% 2,271,534,000.00 11,329,275.83 0.00 0.00
A-2 757,178,000.00 6.68000% 757,178,000.00 4,214,957.53 0.00 0.00
B 417,962,000.00 6.50000% 417,962,000.00 2,263,960.83 0.00 0.00
R 0.00 0.00000% 0.00 0.00 0.00 0.00
Totals 3,446,674,000.0 17,808,194.19 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 11,329,275.83 0.00 2,238,571,399.39
A-2 0.00 0.00 4,214,957.53 0.00 747,267,055.70
B 0.00 0.00 0.00 0.00 420,225,960.83
R 0.00 0.00 7,599,988.27 0.00 0.00
Totals 0.00 0.00 23,144,221.63 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 2,271,534,000.00 6.65000% 1000.00000000 4.98750000 0.00000000 0.00000000
A-2 757,178,000.00 6.68000% 1000.00000000 5.56666666 0.00000000 0.00000000
B 417,962,000.00 6.50000% 1000.00000000 5.41666666 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 4.98750000 0.00000000 985.48883679
A-2 0.00000000 0.00000000 5.56666666 0.00000000 986.91068111
B 0.00000000 0.00000000 0.00000000 0.00000000 1005.41666666
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 0.00
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 0.00
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 1,292,487.52
Payment of Interest and Principal 66,039,682.95
Total Withdrawals (Pool Distribution Amount) 67,332,170.47
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support -1.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 0.00
Supported Prepayment/Curtailment Interest Shortfall -1.00
Net Servicing Fee 1.00
</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
Weighted Average Gross Coupon
Weighted Average Net Coupon
Weighted Average Pass-Through Rate
Weighted Average Maturity(Stepdown Calculation )
Beginning Scheduled Collateral Loan Count
Number Of Loans Paid In Full
Ending Scheduled Collateral Loan Count
Beginning Scheduled Collateral Balance
Ending Scheduled Collateral Balance
Ending Scheduled Balance for Other Services
Monthly P &I Constant
Class AP Deferred Amount
Scheduled Principal
Unscheduled Principal
Subordinated Amount
Subordinated Reduction Amount
Required Subordinated Amount
Subordinated Increase Amount
Required Overcollateralized Amount
Overcollateralized Increase Amount
Overcollateralized Reduction Amount
Specified O/C Amount
Overcollateralized Amount
Overcollateralized Deficiency Amount
Base Overcollateralization Amount
Extra Principal Distribution Amount
Excess Cash Amount
</TABLE>
|
|