<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) November 15, 1996
Mortgage Loan Asset Backed Pass-Through Certificates Trust 1996-B
-----------------------------------------------------------------
(Name of Trust issuing Mortgage Loan Asset Backed
Pass-Through Certificates, Series 1996-B, Class A)
MLCC Mortgage Investors, Inc.
-----------------------------
(Exact name of registrant as specified in its charter)
Delaware 33-84894 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 1996-B, for November 15,
1996 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 Seller, and Bankers Trust
Company of California, N.A., as
Trustee, dated as of June 1,
1996.
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/ Francis X. Ervin, Jr.
__________________________________
Name: Francis X. Ervin, Jr.
Title: Senior Vice President and
Chief Financial Officer
Dated: 11/15/96
________________________________
3
<PAGE> 4
Exhibit Index
Exhibit No. Page
- ----------- ----
19.1 Statement to Certificateholders for
Mortgage Loan Asset Backed Pass-Through
Certificates, Series 1996-B 5
4
<PAGE> 1
SERVICING CERTIFICATE PAGE 5
- --------------------------------------------------------------------------------
<TABLE>
<S> <C>
MLCC MORTGAGE INVESTORS, INC.
SENIOR/SUBORDINATE MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1996B Current Collection Period: 01-Oct-96 to 31-Oct-96
P & S Agreement Date: 01-Jun-96
PASS-THROUGH RATES CURRENT DISTRIBUTION: Current
CLASS A CERTIFICATES, SERIES 1996B LIBOR + 0.40% 5.77500% Original Closing Date: 27-Jun-96
CLASS B CERTIFICATES, SERIES 1996B LIBOR + 1.25% 6.62500% DISTRIBUTION DATE: 15-NOV-96
Days in Accrual Period 31
15-Oct-96
14-Nov-96
Weighted Avg Mtg Rate (WAC) 7.51157%
LIBOR 5.37500% Weighted Avg Net Mtg Rate (Alt. Rate) 7.13157%
</TABLE>
<TABLE>
<S> <C> <C> <C>
1 Beginning Pool Principal Balance 469,464,063.05
2 Beginning Pool Balance Factor 96.417937%
-----------------------------------------------------------------------------------------------------------------------------
3 Beginning Class A Principal Balance 458,508,693.05
4 Beginning Class B Principal Balance 10,955,370.00
-----------------------------------------------------------------------------------------------------------------------------
5 Aggregate of all Monthly Principal Payments (P&S 5.08i ) 0.00
6 Aggregate of all Principal Prepayments Received (P&S 5.08i ) 8,778,785.69
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 ) 0.00
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) 8,778,785.69
16 Unrecovered Principal Amounts (Liquidation Loss) 0.00
17 Aggregate of all Interest Payments Received (P&S 5.08ii ) 3,001,028.27
18 Current Servicing Fee (P&S 5.08ii ) 53,123.81
19 Monthly Interest Advance (Recovery)
based on Delinquent Accounts (P&S 6.02vii ) (62,350.03)
19 i. Current Servicer Interest Advance (Recovery) (62,350.03)
20 Scheduled Formula Principal Distribution Amount (5+13-14) 0.00
21 Unscheduled Formula Principal
Distribution Amount (6+7+8+9+10+11+12) 8,778,785.69
22 Total Interest Available For Distribution (17-18+19i) 2,885,554.43
23 Total Funds Available For Distribution (15+22) 11,664,340.12
-----------------------------------------------------------------------------------------------------------------------------
24 Formula Principal Distribution Amount (Lines 20 + 21) 8,778,785.69
-----------------------------------------------------------------------------------------------------------------------------
WATERFALL
25 i. Class A Percentage (Beg. Class A prin bal /
Beg. pool prin bal.) (P&S 6.02i ) 97.67%
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 8,778,785.69
v. Class A Total Distribution Allocable to Principal 2 8,778,785.69
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 ) 2,280,125.52
ii. Class A Interest Formula Distribution Amount (26iii. + 26iv.) (P&S 6.02ii ) 2,280,125.52
iii. Class A Current Interest (pass-through rate x A's upb) (P&S 6.02ii ) 2,280,125.52
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 50,858.61
ii. Reimbursement Amount 4 (P&S 6.02vi ) 0.00
iii. Total Amount to Certificate Insurer 50,858.61
-----------------------------------------------------------------------------------------------------------------------------
28 i. Subordinated Percentage (P&S 6.02i ) 2.33%
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 ) 62,498.86
ii. Class B Interest Formula Distribution Amount (29iii.+ 29iv.) (P&S 6.02ii ) 62,498.86
iii. Class B Current Interest (pass-through rate x B's upb) (P&S 6.02iii ) 62,498.86
iv. Class B 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)
vi. Class A Unpaid Interest Shortfall included in 26i.
(when 29iii. > 0: min of 29i. and 29iv.) 0.00
viii. Class A Interest Shortfall (29ii. - 29i.) 0.00
-----------------------------------------------------------------------------------------------------------------------------
30 i. Cumulative Master Servicer Advanced Interest (P&S 6.02v ) 1,582,852.92
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 492,071.44
ii. Distribution Account Shortfall (P&S 6.02xvi) 0.00
iii. Class R Distribution Amount For Such Distribution Date 10 492,071.44
-----------------------------------------------------------------------------------------------------------------------------
33 i. Ending Pool Principal Balance (P&S 6.02vii) 460,685,277.36
ii. Ending Pool Balance Factor 94.614962%
-----------------------------------------------------------------------------------------------------------------------------
34 Ending Class A Principal Balance 449,729,907.36
35 Ending Class B Principal Balance 10,955,370.00
=============================================================================================================================
</TABLE>
<PAGE> 2
STATEMENT TO CERTIFICATEHOLDERS PAGE 6
- --------------------------------------------------------------------------------
<TABLE>
<S> <C>
MLCC MORTGAGE INVESTORS, INC. Current Collection Period:
SENIOR/SUBORDINATE MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1996B 01-Oct-96 to 31-Oct-96
PASS-THROUGH RATES CURRENT DISTRIBUTION: LIBOR= 5.3750%
CLASS A CERTIFICATES, SERIES 1996B LIBOR + 0.40% 5.77500% Original Closing Date: 27-Jun-96
CLASS B CERTIFICATES, SERIES 1996B LIBOR + 1.25% 6.62500% DISTRIBUTION DATE: 15-NOV-96
Weighted Avg Net Mtg Rate (Alt. Rate) 7.13157%
----------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<S> <C> <C>
i. Class A Total Distribution Allocable to Principal 18.444767
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 18.444767
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) 4.790683
ii. Class A Unpaid Interest Shortfall (Class A's interest s/f from
preceding distribution date) 4.790683
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 5.704861
ii. Class B Interest Formula Distribution Amount (29iii. + 29iv.) 5.704861
iii. Class B Current Interest (pass-through rate x B's upb) 5.704861
iv. Class B Unpaid Interest Shortfall (Class A's
interest s/f from preceding distribution date) 0.000000
----------------------------------------------------------------------------------------------------------------------
5 Ending Pool Principal Balance 460,685,277.36
6 Ending Pool Balance Factor 94.614962%
7 Ending Class A Principal Balance 449,729,907.36
8 Ending Class B Principal Balance 10,955,370.00
----------------------------------------------------------------------------------------------------------------------
9 i. Current Master Servicer Advanced (Recovered) Interest (62,350.03)
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 48,347.12
ix. CLASS A ALT. RATE FOR NEXT DISTRIBUTION DATE: 16-DEC-96 0.00000%
x. CLASS B ALT. RATE FOR NEXT DISTRIBUTION DATE: 16-DEC-96 0.00000%
----------------------------------------------------------------------------------------------------------------------
10 i. Number of Mortgage Loans 30 to 59 Days Delinquent 5
ii. Aggregate Principal Balances of Mortgage Loans 30 to 59 Days Delinquent 1,487,238.25
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 3
ii. Aggregate Principal Balances of Mortgage Loans 90 or More Days Delinquent 1,884,527.98
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>
