8-K 1 mlm02a02.txt NOVEMBER 8K UNITED STATES 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 25, 2002 MERRILL LYNCH MORTGAGE INVESTORS, INC. Mortgage Pass-Through Certificates, Series 2002-A02 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-47270-03 Pooling and Servicing Agreement) (Commission Pending (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, Maryland 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On November 25, 2002 a distribution was made to holders of MERRILL LYNCH MORTGAGE INVESTORS, INC., Mortgage Pass-Through Certificates, Series 2002-A02 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-A02 Trust, relating to the November 25, 2002 distribution. 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. MERRILL LYNCH MORTGAGE INVESTORS, INC. Mortgage Pass-Through Certificates, Series 2002-A02 Trust By: Wells Fargo Bank Minnesota, N. A. as Securities Administrator By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 12/3/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-A02 Trust, relating to the November 25, 2002 distribution. EX-99.1

Merrill Lynch Mortgage Loans, Inc. Mortgage Pass-Through Certificates Record Date: ~~9/30/02~~ 10/2531/02 Distribution Date: 11/25/02 MLM Series: 2002-A02 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) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution IA 589929ZH4 SEN 5.31800% ~~219~~196,~~871~~035,~~033~~995.3260 ~~974~~868,~~395~~766.1319 2321,~~835~~602,~~037~~343.72 IA-IO 589929ZJ0 IO 0.~~17294~~15978% 0.00 3126,~~687~~101.3145 0.00 IIA 589929ZK7 SEN 6.~~03081~~02711% 9388,~~609~~377,~~098~~695.2823 ~~470~~443,~~449~~885.0608 5,~~231~~069,~~403~~971.0554 IIA-1 589929ZL5 SEN 4.67500% 3834,~~947~~173,~~412~~029.8965 ~~151~~133,~~732~~132.6343 4,~~774~~627,~~383~~054.2352 IIA-2 589929ZM3 SEN 5.20500% 18,000,000.00 78,075.00 0.00 IIA-3 589929ZN1 SEN 5.56000% 15,725,448.00 72,861.24 0.00 IIA-4 589929ZP6 SEN 5.69000% 12,758,467.00 60,496.40 0.00 IIA-IO 589929ZQ4 IO 0.~~92966~~90073% 0.00 6660,~~184~~541.9683 0.00 IIIA 589929ZR2 SEN 5.87500% 4035,~~535~~855,~~065~~047.5491 ~~198~~175,~~452~~540.9234 42,~~680~~773,~~017~~104.6495 IIIA-IO 589929ZS0 IO 0.~~39750~~40031% 0.00 1311,~~427~~960.3279 0.00 M1 589929ZT1 SUB 5.~~76183~~75374% 6,~~772~~767,~~121~~376.2784 32,~~516~~448.4810 4,~~744~~797.4455 M2 589929ZU5 SUB 5.~~76183~~75374% 5,~~730~~726,~~256~~242.8532 27,~~513~~456.9508 4,~~014~~059.5246 M3 589929ZV3 SUB 5.~~76183~~75374% 1,~~823~~821,~~262~~984.0065 8,~~754~~736.4302 1,~~277~~291.3565 B1 MLM02A2B1 SUB 5.~~76183~~75374% ~~781~~780,~~398~~851.5714 3,~~751~~744.9001 ~~547~~553.4356 B2 MLM02A2B2 SUB 5.~~76183~~75374% 520,~~931~~566.7176 2,~~501~~496.2600 ~~364~~369.9604 B3 MLM02A2B3 SUB 5.~~76183~~75374% 1,~~302~~301,~~337~~424.3191 6,~~253~~240.2005 ~~912~~922.4061 RA MLM02A2RA SEN 0.00000% 0.00 0.00 0.00 RI MLM02A2R1 SEN 0.00000% 0.00 0.00 0.00 RII MLM02A2R2 SEN 0.00000% 0.00 0.00 0.00 Totals ~~456~~417,~~376~~844,~~832~~130.7401 2,~~199~~012,~~053~~481.1901 3834,~~532~~084,~~702~~468.7460

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses IA 0.00 ~~196~~174,~~035~~433,~~995~~651.6088 2422,~~809~~471,~~432~~109.8591 0.00 IA-IO 0.00 0.00 3126,~~687~~101.3145 0.00 IIA 0.00 8883,~~377~~307,~~695~~723.2369 5,~~701~~513,~~852~~856.1162 0.00 IIA-1 0.00 3429,~~173~~545,~~029~~975.6513 4,~~926~~760,~~115~~186.8695 0.00 IIA-2 0.00 18,000,000.00 78,075.00 0.00 IIA-3 0.00 15,725,448.00 72,861.24 0.00 IIA-4 0.00 12,758,467.00 60,496.40 0.00 IIA-IO 0.00 0.00 6660,~~184~~541.9683 0.00 IIIA 0.00 3533,~~855~~081,~~047~~942.9196 42,~~878~~948,~~470~~645.5629 0.00 IIIA-IO 0.00 0.00 1311,~~427~~960.3279 0.00 M1 0.00 6,~~767~~762,~~376~~579.8429 37,~~260~~245.9265 0.00 M2 0.00 5,~~726~~722,~~242~~182.3286 31,~~528~~515.4754 0.00 M3 0.00 1,~~821~~820,~~984~~693.6501 10,~~031~~027.7867 0.00 B1 0.00 780,~~851~~297.1457 4,~~299~~297.3357 0.00 B2 0.00 520,~~566~~197.7672 2,~~866~~865.2204 0.00 B3 0.00 1,~~301~~300,~~424~~502.9130 7,~~165~~162.6066 0.00 RA 0.00 0.00 0.00 0.00 RI 0.00 0.00 0.00 0.00 RII 0.00 0.00 0.00 0.00 Totals 0.00 ~~417~~383,~~844~~759,~~130~~661.0141 4036,~~731~~096,~~755~~949.9361 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) IA 271,099,971.00 ~~219~~196,~~871~~035,~~033~~995.3260 ~~247~~224,~~633~~149.2800 2321,~~587~~378,~~404~~194.4472 0.00 0.00 IA-IO 0.00 0.00 0.00 0.00 0.00 0.00 IIA 100,000,000.00 9388,~~609~~377,~~098~~695.2823 2120,~~890~~392.4729 5,~~209~~049,~~512~~579.5826 0.00 0.00 IIA-1 44,780,000.00 3834,~~947~~173,~~412~~029.8965 1918,~~978~~610.1080 4,~~754~~608,~~405~~443.1372 0.00 0.00 IIA-2 18,000,000.00 18,000,000.00 0.00 0.00 0.00 0.00 IIA-3 15,725,448.00 15,725,448.00 0.00 0.00 0.00 0.00 IIA-4 12,758,467.00 12,758,467.00 0.00 0.00 0.00 0.00 IIA-IO 0.00 0.00 0.00 0.00 0.00 0.00 IIIA 42,668,041.00 4035,~~535~~855,~~065~~047.5491 3,~~866~~650.3418 42,~~676~~769,~~151~~454.3077 0.00 0.00 IIIA-IO 0.00 0.00 0.00 0.00 0.00 0.00 M1 6,785,957.00 6,~~772~~767,~~121~~376.2784 4,~~744~~797.4455 0.00 0.00 0.00 M2 5,741,964.00 5,~~730~~726,~~256~~242.8532 4,~~014~~059.5246 0.00 0.00 0.00 M3 1,826,987.00 1,~~823~~821,~~262~~984.0065 1,~~277~~291.3565 0.00 0.00 0.00 B1 782,995.00 ~~781~~780,~~398~~851.5714 ~~547~~553.4356 0.00 0.00 0.00 B2 521,996.00 520,~~931~~566.7176 ~~364~~369.9604 0.00 0.00 0.00 B3 1,304,998.04 1,~~302~~301,~~337~~424.3191 ~~912~~922.4061 0.00 0.00 0.00 RA 0.00 0.00 0.00 0.00 0.00 0.00 RI 0.00 0.00 0.00 0.00 0.00 0.00 RII 0.00 0.00 0.00 0.00 0.00 0.00 Totals 521,996,824.04 ~~456~~417,~~376~~844,~~832~~130.7401 ~~305~~278,~~229~~796.2914 3833,~~227~~805,~~473~~672.4547 0.00 0.00 (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.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution IA 2321,~~835~~602,~~037~~343.72 ~~196~~174,~~035~~433,~~995~~651.6088 0.~~72311330~~64342925 2321,~~835~~602,~~037~~343.72 IA-IO 0.00 0.00 0.00000000 0.00 IIA 5,~~231~~069,~~403~~971.0554 8883,~~377~~307,~~695~~723.2369 0.~~88377695~~83307724 5,~~231~~069,~~403~~971.0554 IIA-1 4,~~774~~627,~~383~~054.2352 3429,~~173~~545,~~029~~975.6513 0.~~76313152~~65980293 4,~~774~~627,~~383~~054.2352 IIA-2 0.00 18,000,000.00 1.00000000 0.00 IIA-3 0.00 15,725,448.00 1.00000000 0.00 IIA-4 0.00 12,758,467.00 1.00000000 0.00 IIA-IO 0.00 0.00 0.00000000 0.00 IIIA 42,~~680~~773,~~017~~104.6495 3533,~~855~~081,~~047~~942.9196 0.~~84032562~~77533306 42,~~680~~773,~~017~~104.6495 IIIA-IO 0.00 0.00 0.00000000 0.00 M1 4,~~744~~797.4455 6,~~767~~762,~~376~~579.8429 0.~~99726197~~99655499 4,~~744~~797.4455 M2 4,~~014~~059.5246 5,~~726~~722,~~242~~182.3286 0.~~99726197~~99655499 4,~~014~~059.5246 M3 1,~~277~~291.3565 1,~~821~~820,~~984~~693.6501 0.~~99726197~~99655499 1,~~277~~291.3565 B1 ~~547~~553.4356 780,~~851~~297.1457 0.~~99726197~~99655498 ~~547~~553.4356 B2 ~~364~~369.9604 520,~~566~~197.7672 0.~~99726197~~99655499 ~~364~~369.9604 B3 ~~912~~922.4061 1,~~301~~300,~~424~~502.9130 0.~~99726197~~99655498 ~~912~~922.4061 RA 0.00 0.00 0.00000000 0.00 RI 0.00 0.00 0.00000000 0.00 RII 0.00 0.00 0.00000000 0.00 Totals 3834,~~532~~084,~~702~~468.7460 ~~417~~383,~~844~~759,~~130~~661.0141 0.~~80047255~~73517624 3834,~~532~~084,~~702~~468.7460

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion IA 271,099,971.00 ~~811~~723.~~03303888~~11330347 0.~~91343898~~82681307 8778.~~00629643~~85723721 0.00000000 IA-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 IIA 100,000,000.00 ~~936~~883.~~09098280~~77695230 0.~~21890470~~20392290 5250.~~09512580~~49579260 0.00000000 IIA-1 44,780,000.00 ~~869~~763.~~75017619~~13152412 0.~~44613890~~41560518 ~~106~~102.~~17251295~~91299062 0.00000000 IIA-2 18,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IIA-3 15,725,448.00 1000.00000000 0.00000000 0.00000000 0.00000000 IIA-4 12,758,467.00 1000.00000000 0.00000000 0.00000000 0.00000000 IIA-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 IIIA 42,668,041.00 ~~950~~840.~~00999788~~32561771 0.~~09061442~~08554834 ~~109~~64.~~59376598~~90700546 0.00000000 IIIA-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 M1 6,785,957.00 997.~~96112324~~26196909 0.~~69915562~~70698208 0.00000000 0.00000000 M2 5,741,964.00 997.~~96112445~~26196820 0.~~69915451~~70698110 0.00000000 0.00000000 M3 1,826,987.00 997.~~96112397~~26196738 0.~~69915659~~70698368 0.00000000 0.00000000 B1 782,995.00 997.~~96112363~~26197485 0.~~69914878~~70697769 0.00000000 0.00000000 B2 521,996.00 997.~~96111464~~26197136 0.~~69916245~~70697860 0.00000000 0.00000000 B3 1,304,998.04 997.~~96112337~~26196524 0.~~69915814~~70698190 0.00000000 0.00000000 RA 0.00 0.00000000 0.00000000 0.00000000 0.00000000 RI 0.00 0.00000000 0.00000000 0.00000000 0.00000000 RII 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution IA 0.00000000 8779.~~91973541~~68405028 ~~723~~643.~~11330347~~42925319 0.~~72311330~~64342925 8779.~~91973541~~68405028 IA-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 IIA 0.00000000 5250.~~31403050~~69971540 ~~883~~833.~~77695230~~07723690 0.~~88377695~~83307724 5250.~~31403050~~69971540 IIA-1 0.00000000 ~~106~~103.~~61865185~~32859580 ~~763~~659.~~13152412~~80292832 0.~~76313152~~65980293 ~~106~~103.~~61865185~~32859580 IIA-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IIA-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IIA-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IIA-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 IIIA 0.00000000 ~~109~~64.~~68438040~~99255379 ~~840~~775.~~32561771~~33306392 0.~~84032562~~77533306 ~~109~~64.~~68438040~~99255379 IIIA-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M1 0.00000000 0.~~69915562~~70698208 ~~997~~996.~~26196909~~55498701 0.~~99726197~~99655499 0.~~69915562~~70698208 M2 0.00000000 0.~~69915451~~70698110 ~~997~~996.~~26196820~~55498711 0.~~99726197~~99655499 0.~~69915451~~70698110 M3 0.00000000 0.~~69915659~~70698368 ~~997~~996.~~26196738~~55498917 0.~~99726197~~99655499 0.~~69915659~~70698368 B1 0.00000000 0.~~69914878~~70697769 ~~997~~996.~~26197485~~55498439 0.~~99726197~~99655498 0.~~69914878~~70697769 B2 0.00000000 0.~~69916245~~70697860 ~~997~~996.~~26197136~~55499276 0.~~99726197~~99655499 0.~~69916245~~70697860 B3 0.00000000 0.~~69915814~~70698190 ~~997~~996.~~26196524~~55498333 0.~~99726197~~99655498 0.~~69915814~~70698190 RA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RI 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RII 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (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.

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 IA 271,099,971.00 5.31800% ~~219~~196,~~871~~035,~~033~~995.3260 ~~974~~868,~~395~~766.1319 0.00 0.00 IA-IO 0.00 0.~~17294~~15978% ~~219~~196,~~871~~035,~~033~~995.3260 3126,~~687~~101.3145 0.00 0.00 IIA 100,000,000.00 6.~~03081~~02711% 9388,~~609~~377,~~098~~695.2823 ~~470~~443,~~449~~885.0608 0.00 0.00 IIA-1 44,780,000.00 4.67500% 3834,~~947~~173,~~412~~029.8965 ~~151~~133,~~732~~132.6343 0.00 0.00 IIA-2 18,000,000.00 5.20500% 18,000,000.00 78,075.00 0.00 0.00 IIA-3 15,725,448.00 5.56000% 15,725,448.00 72,861.24 0.00 0.00 IIA-4 12,758,467.00 5.69000% 12,758,467.00 60,496.40 0.00 0.00 IIA-IO 0.00 0.~~92966~~90073% 8580,~~431~~656,~~327~~944.8965 6660,~~184~~541.9683 0.00 0.00 IIIA 42,668,041.00 5.87500% 4035,~~535~~855,~~065~~047.5491 ~~198~~175,~~452~~540.9334 0.00 0.00 IIIA-IO 0.00 0.~~39750~~40031% 4035,~~535~~855,~~065~~047.5491 1311,~~427~~960.3279 0.00 0.00 M1 6,785,957.00 5.~~76183~~75374% 6,~~772~~767,~~121~~376.2784 32,~~516~~448.4810 0.00 0.00 M2 5,741,964.00 5.~~76183~~75374% 5,~~730~~726,~~256~~242.8532 27,~~513~~456.9508 0.00 0.00 M3 1,826,987.00 5.~~76183~~75374% 1,~~823~~821,~~262~~984.0065 8,~~754~~736.4302 0.00 0.00 B1 782,995.00 5.~~76183~~75374% ~~781~~780,~~398~~851.5714 3,~~751~~744.9001 0.00 0.00 B2 521,996.00 5.~~76183~~75374% 520,~~931~~566.7176 2,~~501~~496.2600 0.00 0.00 B3 1,304,998.04 5.~~76183~~75374% 1,~~302~~301,~~337~~424.3191 6,~~253~~240.2005 0.00 0.00 RA 0.00 0.00000% 0.00 0.00 0.00 0.00 RI 0.00 0.00000% 0.00 0.00 0.00 0.00 RII 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 521,996,824.04 2,~~199~~012,~~053~~481.2001 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance IA 0.00 0.00 ~~974~~868,~~395~~766.1319 0.00 ~~196~~174,~~035~~433,~~995~~651.6088 IA-IO 0.00 0.00 3126,~~687~~101.3145 0.00 ~~196~~174,~~035~~433,~~995~~651.6088 IIA 0.00 0.00 ~~470~~443,~~449~~885.0608 0.00 8883,~~377~~307,~~695~~723.2369 IIA-1 0.00 0.00 ~~151~~133,~~732~~132.6343 0.00 3429,~~173~~545,~~029~~975.6513 IIA-2 0.00 0.00 78,075.00 0.00 18,000,000.00 IIA-3 0.00 0.00 72,861.24 0.00 15,725,448.00 IIA-4 0.00 0.00 60,496.40 0.00 12,758,467.00 IIA-IO 0.00 0.00 6660,~~184~~541.9683 0.00 8076,~~656~~029,~~944~~890.6513 IIIA 0.00 0.00 ~~198~~175,~~452~~540.9234 0.00 3533,~~855~~081,~~047~~942.9196 IIIA-IO 0.00 0.00 1311,~~427~~960.3279 0.00 3533,~~855~~081,~~047~~942.9196 M1 0.00 0.00 32,~~516~~448.4810 0.00 6,~~767~~762,~~376~~579.8429 M2 0.00 0.00 27,~~513~~456.9508 0.00 5,~~726~~722,~~242~~182.3286 M3 0.00 0.00 8,~~754~~736.4302 0.00 1,~~821~~820,~~984~~693.6501 B1 0.00 0.00 3,~~751~~744.9001 0.00 780,~~851~~297.1457 B2 0.00 0.00 2,~~501~~496.2600 0.00 520,~~566~~197.7672 B3 0.00 0.00 6,~~253~~240.2005 0.00 1,~~301~~300,~~424~~502.9130 RA 0.00 0.00 0.00 0.00 0.00 RI 0.00 0.00 0.00 0.00 0.00 RII 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 2,~~199~~012,~~053~~481.1901 0.00 (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.

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 IA 271,099,971.00 5.31800% ~~811~~723.~~03303888~~11330347 3.~~59422809~~20459713 0.00000000 0.00000000 IA-IO 0.00 0.~~17294~~15978% ~~811~~723.~~03303888~~11330347 0.~~11688422~~09627980 0.00000000 0.00000000 IIA 100,000,000.00 6.~~03081~~02711% ~~936~~883.~~09098280~~77695230 4.~~70449060~~43885080 0.00000000 0.00000000 IIA-1 44,780,000.00 4.67500% ~~869~~763.~~75017619~~13152412 32.~~38840174~~97303327 0.00000000 0.00000000 IIA-2 18,000,000.00 5.20500% 1000.00000000 4.33750000 0.00000000 0.00000000 IIA-3 15,725,448.00 5.56000% 1000.00000000 4.63333318 0.00000000 0.00000000 IIA-4 12,758,467.00 5.69000% 1000.00000000 4.74166685 0.00000000 0.00000000 IIA-IO 0.00 0.~~92966~~90073% ~~936~~883.~~09098284~~77695226 0.~~72520404~~66337095 0.00000000 0.00000000 IIIA 42,668,041.00 5.87500% ~~950~~840.~~00999788~~32561771 4.~~65109073~~11409420 0.00000000 0.00000000 IIIA-IO 0.00 0.~~39750~~40031% ~~950~~840.~~00999788~~32561771 0.~~31469268~~28032199 0.00000000 0.00000000 M1 6,785,957.00 5.~~76183~~75374% 997.~~96112324~~26196909 4.~~79173092~~78165423 0.00000000 0.00000000 M2 5,741,964.00 5.~~76183~~75374% 997.~~96112445~~26196820 4.~~79173154~~78165311 0.00000000 0.00000000 M3 1,826,987.00 5.~~76183~~75374% 997.~~96112397~~26196738 4.~~79173087~~78165417 0.00000000 0.00000000 B1 782,995.00 5.~~76183~~75374% 997.~~96112363~~26197485 4.~~79172919~~78165250 0.00000000 0.00000000 B2 521,996.00 5.~~76183~~75374% 997.~~96111464~~26197136 4.~~79172254~~78164584 0.00000000 0.00000000 B3 1,304,998.04 5.~~76183~~75374% 997.~~96112337~~26196524 4.~~79173133~~78165469 0.00000000 0.00000000 RA 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 RI 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 RII 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance IA 0.00000000 0.00000000 3.~~59422809~~20459713 0.00000000 ~~723~~643.~~11330347~~42925319 IA-IO 0.00000000 0.00000000 0.~~11688422~~09627980 0.00000000 ~~723~~643.~~11330347~~42925319 IIA 0.00000000 0.00000000 4.~~70449060~~43885080 0.00000000 ~~883~~833.~~77695230~~07723690 IIA-1 0.00000000 0.00000000 32.~~38840174~~97303327 0.00000000 ~~763~~659.~~13152412~~80292832 IIA-2 0.00000000 0.00000000 4.33750000 0.00000000 1000.00000000 IIA-3 0.00000000 0.00000000 4.63333318 0.00000000 1000.00000000 IIA-4 0.00000000 0.00000000 4.74166685 0.00000000 1000.00000000 IIA-IO 0.00000000 0.00000000 0.~~72520404~~66337095 0.00000000 ~~883~~833.~~77695226~~07723682 IIIA 0.00000000 0.00000000 4.~~65109050~~11409420 0.00000000 ~~840~~775.~~32561771~~33306392 IIIA-IO 0.00000000 0.00000000 0.~~31469268~~28032199 0.00000000 ~~840~~775.~~32561771~~33306392 M1 0.00000000 0.00000000 4.~~79173092~~78165423 0.00000000 ~~997~~996.~~26196909~~55498701 M2 0.00000000 0.00000000 4.~~79173154~~78165311 0.00000000 ~~997~~996.~~26196820~~55498711 M3 0.00000000 0.00000000 4.~~79173087~~78165417 0.00000000 ~~997~~996.~~26196738~~55498917 B1 0.00000000 0.00000000 4.~~79172919~~78165250 0.00000000 ~~997~~996.~~26197485~~55498439 B2 0.00000000 0.00000000 4.~~79172254~~78164584 0.00000000 ~~997~~996.~~26197136~~55499276 B3 0.00000000 0.00000000 4.~~79173133~~78165469 0.00000000 ~~997~~996.~~26196524~~55498333 RA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RI 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 RII 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (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.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 4036,~~854~~193,~~766~~260.4899 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 1631,~~848~~622.6770 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 4036,~~871~~224,~~615~~883.1569 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~139~~127,~~859~~934.2208 Payment of Interest and Principal 4036,~~731~~096,~~755~~949.9361 Total Withdrawals (Pool Distribution Amount) 4036,~~871~~224,~~615~~883.1569 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~139~~127,~~859~~934.2208 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~139~~127,~~859~~934.2208

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 68 0 0 0 68 23,~~399~~450,~~289~~898.9691 0.00 0.00 0.00 23,~~399~~450,~~289~~898.9691 60 Days 14 0 0 0 14 ~~705~~2,~~698~~345,290.8315 0.00 0.00 0.00 ~~705~~2,~~698~~345,290.8315 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 712 0 0 0 712 35,~~104~~796,~~988~~189.7906 0.00 0.00 0.00 35,~~104~~796,~~988~~189.7906 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.~~619835~~890869% 0.000000% 0.000000% 0.000000% 0.~~619835~~890869% 0.~~573885~~898725% 0.000000% 0.000000% 0.000000% 0.~~573885~~898725% 60 Days 0.~~103306~~445434% 0.000000% 0.000000% 0.000000% 0.~~103306~~445434% 0.~~168796~~610789% 0.000000% 0.000000% 0.000000% 0.~~168796~~610789% 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 01.~~723140~~336303% 0.000000% 0.000000% 0.000000% 01.~~723140~~336303% 01.~~742680~~509514% 0.000000% 0.000000% 0.000000% 01.~~742680~~509514%

Delinquency Status By Groups

~~Delinquency Status By Groups~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I 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 4 0 0 0 4 1,~~988~~770,~~743~~970.9852 0.00 0.00 0.00 1,~~988~~770,~~743~~970.9852 60 Days 14 0 0 0 14 ~~705~~2,~~698~~345,290.8315 0.00 0.00 0.00 ~~705~~2,~~698~~345,290.8315 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 58 0 0 0 58 24,~~694~~116,~~442~~260.8167 0.00 0.00 0.00 24,~~694~~116,~~442~~260.8167 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~884956~~985222% 0.000000% 0.000000% 0.000000% 0.~~884956~~985222% 0.~~968699~~964198% 0.000000% 0.000000% 0.000000% 0.~~968699~~964198% 60 Days 0.~~221239~~985222% 0.000000% 0.000000% 0.000000% 0.~~221239~~985222% 01.~~343739~~276884% 0.000000% 0.000000% 0.000000% 01.~~343739~~276884% 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 1.~~106195~~970443% 0.000000% 0.000000% 0.000000% 1.~~106195~~970443% 12.~~312438~~241082% 0.000000% 0.000000% 0.000000% 12.~~312438~~241082% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II 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 24 0 0 0 24 ~~410~~1,~~545~~679,928.9839 0.00 0.00 0.00 ~~410~~1,~~545~~679,928.9839 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 24 0 0 0 24 ~~410~~1,~~545~~679,928.9839 0.00 0.00 0.00 ~~410~~1,~~545~~679,928.9839 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~484262~~012658% 0.000000% 0.000000% 0.000000% 01.~~484262~~012658% 01.~~233946~~013306% 0.000000% 0.000000% 0.000000% 01.~~233946~~013306% 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 01.~~484262~~012658% 0.000000% 0.000000% 0.000000% 01.~~484262~~012658% 01.~~233946~~013306% 0.000000% 0.000000% 0.000000% 01.~~233946~~013306% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group III 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 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%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1631,~~848~~622.6770

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 250,896,853.04 48.06482367% ~~221~~209,~~808~~326,~~134~~009.41 53 54.~~08394171~~54612107% 4645.~~916058~~453879% 0.000000% Class 2A 150,896,853.04 28.90761899% ~~133~~126,~~430~~018,~~439~~285.1884 3132.~~93306537~~83781453% 21.~~150876~~708307% ~~522~~492.~~374762~~756966% Class 2A1 106,116,853.04 20.32902274% 9996,~~257~~472,~~409~~310.5371 2325.~~75464974~~13873145% 87.~~178416~~699083% ~~201~~174.~~986804~~761528% Class 2A2 88,116,853.04 16.88072589% 8178,~~257~~472,~~409~~310.5371 1920.~~44682328~~44829580% 4.~~307826~~690436% 106.~~392746~~468224% Class 2A3 72,391,405.04 13.86816963% 6562,~~531~~746,~~961~~862.5371 1516.~~68335100~~35056235% 34.~~763472~~097733% 9293.~~948533~~014473% Class 2A4 59,632,938.04 11.42400400% 5249,~~773~~988,~~494~~395.5371 1213.~~62994757~~02596410% 3.~~053403~~324598% 75.~~411575~~465074% Class 3A 16,964,897.04 3.25000005% 16,~~918~~906,~~446~~452.6275 4.~~04898511~~40547938% 8.~~580962~~620485% ~~211~~195.~~928723~~676429% Class R-I 16,964,897.04 3.25000005% 16,~~918~~906,~~446~~452.6275 4.~~04898511~~40547938% 0.000000% 0.000000% Class R-II 16,964,897.04 3.25000005% 16,~~918~~906,~~446~~452.6275 4.~~04898511~~40547938% 0.000000% 0.000000% Class M-1 10,178,940.04 1.95000038% 10,~~151~~143,~~069~~873.7846 2.~~42939150~~64328810% 1.~~619594~~762191% 39.999989% Class M-2 4,436,976.04 0.85000058% 4,~~424~~421,~~827~~690.4660 1.~~05896605~~15220307% 1.~~370425~~491085% 33.846147% Class M-3 2,609,989.04 0.50000094% 2,~~602~~600,~~842~~997.8159 0.~~62292195~~67776732% 0.~~436044~~474436% 10.~~769219~~769220% Class B-1 1,826,994.04 0.35000099% 1,~~821~~820,~~991~~700.6702 0.~~43604577~~47443757% 0.~~186876~~203330% 4.615383% Class B-2 1,304,998.04 0.25000115% 1,~~301~~300,~~424~~502.9130 0.~~31146181~~33888458% 0.~~124584~~135553% 3.076918% Class B-3 0.00 0.00000000% 0.00 0.00000000% 0.~~311462~~338885% 7.692343% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 278,768.00 0.05340416% 278,768.00 0.~~06671579~~07264130% Fraud 10,439,936.00 1.99999991% 10,439,936.00 2.~~49852403~~72043600% Special Hazard 5,219,968.00 0.99999995% 5,219,968.00 1.~~24926202~~36021800% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed & Mixed ARM Weighted Average Gross Coupon 6.~~149950~~147024% Weighted Average Net Coupon 5.~~782204~~779613% Weighted Average Pass-Through Rate 5.~~782204~~779613% Weighted Average Maturity(Stepdown Calculation ) ~~353~~352 Beginning Scheduled Collateral Loan Count ~~1,041~~968 Number Of Loans Paid In Full 7370 Ending Scheduled Collateral Loan Count ~~968~~898 Beginning Scheduled Collateral Balance ~~456~~417,~~376~~844,~~832~~130.7401 Ending Scheduled Collateral Balance ~~417~~383,~~844~~759,~~130~~661.0141 Ending Actual Collateral Balance at 3031-~~Sep~~Oct-2002 ~~418~~383,~~078~~977,~~679~~093.9248 Monthly P &I Constant 2,~~644~~419,~~141~~211.5912 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 4036,~~638~~003,~~603~~835.6148 Scheduled Principal ~~305~~278,~~229~~796.2813 Unscheduled Principal 3833,~~227~~805,~~473~~672.4547

Miscellaneous Reporting Group I Available Funds 2422,~~892~~548,~~876~~965.9882 Group II Available Funds 10,~~939~~579,~~354~~739.5032 Group III Available Funds 42,~~899~~968,~~524~~244.4648

Group Level Collateral Statement Group Group I Group II Group III Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 5.~~851482~~837316 6.~~405812~~402110 6.~~647502~~650305 Weighted Average Net Rate 5.~~490941~~477775 6.~~030812~~027110 6.~~272502~~275305 Weighted Average Maturity ~~356~~355 ~~356~~355 ~~356~~355 Beginning Loan Count ~~497~~452 ~~433~~413 ~~111~~103 Loans Paid In Full 4546 2018 86 Ending Loan Count ~~452~~406 ~~413~~395 ~~103~~97 Beginning Scheduled Balance ~~228~~205,~~947~~102,~~911~~650.3262 ~~185~~175,~~460~~453,~~953~~665.3260 4137,~~967~~287,~~968~~813.1079 Ending scheduled Balance ~~205~~183,~~102~~489,~~650~~940.6202 ~~175~~165,~~453~~755,~~665~~158.6041 3734,~~287~~514,~~813~~562.7998 Record Date 0910/3031/2002 0910/3031/2002 0910/3031/2002 Principal And Interest Constant 1,~~374~~232,~~260~~223.1036 1976,~~033,393~~545.3461 ~~236~~210,~~488~~442.15 Scheduled Principal ~~257~~234,~~856~~515.2688 4340,~~370~~484.0121 43,~~003~~796.0104 Unscheduled Principal 2321,~~587~~378,~~404~~194.4472 9,~~963~~658,~~917~~022.7198 42,~~676~~769,~~151~~454.3077 Scheduled Interest 1997,~~116,403~~707.8448 ~~990~~936,~~023~~061.3340 ~~232~~206,~~485~~646.1411 Servicing Fees 6861,~~787~~452.5426 5754,~~956~~829.5526 1311,~~114~~652.9945 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1936,~~047,616~~255.3022 ~~932~~881,~~066~~232.7814 ~~219~~194,~~370~~993.1566 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~490941~~477775 6.~~030812~~027110 6.~~272502~~275305

Group Level Collateral Statement Group Total Collateral Description Fixed & Mixed ARM Weighted Average Coupon Rate 6.~~149950~~147024 Weighted Average Net Rate 5.~~782204~~779613 Weighted Average Maturity ~~353~~352 Beginning Loan Count ~~1,041~~968 Loans Paid In Full 7370 Ending Loan Count ~~968~~898 Beginning Scheduled Balance ~~456~~417,~~376~~844,~~832~~130.7401 Ending scheduled Balance ~~417~~383,~~844~~759,~~130~~661.0141 Record Date 0910/3031/2002 Principal And Interest Constant 2,~~644~~419,~~141~~211.5912 Scheduled Principal ~~305~~278,~~229~~796.2813 Unscheduled Principal 3833,~~227~~805,~~473~~672.4547 Scheduled Interest 2,~~338~~140,~~912~~414.3199 Servicing Fees ~~139~~127,~~859~~933.0897 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread Fee 1 0.00 Spread Fee 2 0.00 Spread Fee 3 0.00 Net Interest 2,~~199~~012,~~053~~481.2302 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.00 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 5.~~782204~~779613

Filing Compare · MERRILL LYNCH MORT INV INC MORT PAS TH CRT MLMI SER 2002 A2