8-K 1 mlm02nc1.txt DECEMBER 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): December 26, 2002 MERRILL LYNCH MORTGAGE INVESTORS, INC. Mortgage Loan Asset-Backed Certificates, Series 2002-NC1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-47270-04 Pooling and Servicing Agreement) (Commission 52-2365562 (State or other File Number) 52-2365561 jurisdiction 52-2365560 of Incorporation) 52-2365559 IRS EIN 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 December 26, 2002 a distribution was made to holders of MERRILL LYNCH MORTGAGE INVESTORS, INC., Mortgage Loan Asset-Backed Certificates, Series 2002-NC1 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 Loan Asset-Backed Certificates, Series 2002-NC1 Trust, relating to the December 26, 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 Loan Asset-Backed Certificates, Series 2002-NC1 Trust By: Wells Fargo Bank Minnesota, N.A. as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 1/3/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Loan Asset-Backed Certificates, Series 2002-NC1 Trust, relating to the December 26, 2002 distribution. EX-99.1

Merrill Lynch Mortgage Loans, Inc. Mortgage Loan Asset-Backed Certificates Record Date: 1011/3130/02 Distribution Date: 1112/2526/02 MLM Series: 2002-NC1 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 A-1 589929ZA9 SEN 21.~~15000~~70000% ~~153~~150,~~704~~975,~~461~~168.0459 ~~284~~221,~~566~~010.7385 24,~~729~~693,~~292~~223.4538 M-1 589929ZE1 SUB 2.~~53000~~08000% 13,974,000.00 3025,~~443~~028.9198 0.00 M-2 589929ZF8 SUB 32.~~03000~~58000% 10,980,000.00 2824,~~648~~393.6590 0.00 B-1 589929ZC5 SUB 3.~~73000~~28000% 7,486,000.00 2421,~~044~~143.6279 0.00 B-2 589929ZD3 SUB 43.~~13000~~68000% 2,496,000.00 87,~~876~~909.7555 0.00 CE MLM02N1CE SUB 0.00000% 2,994,~~444~~383.5531 ~~912~~970,~~530~~632.0700 0.00 R1 MLM02N1R1 RES 0.00000% 0.00 0.00 0.00 R2 MLM02N1R2 RES 0.00000% 0.00 0.00 0.00 R3 MLM02N1R3 RES 0.00000% 0.00 0.00 0.00 P MLM02N10P SUB 0.00000% 100.00 59107,~~692~~331.3942 0.00 Totals ~~191~~188,~~635~~905,~~005~~651.5990 1,~~348~~377,~~803~~450.1249 24,~~729~~693,~~292~~223.4538

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 ~~150~~146,~~975~~281,~~168~~945.5921 34,~~013~~914,~~859~~234.1823 0.00 M-1 0.00 13,974,000.00 3025,~~443~~028.9198 0.00 M-2 0.00 10,980,000.00 2824,~~648~~393.6590 0.00 B-1 0.00 7,486,000.00 2421,~~044~~143.6279 0.00 B-2 0.00 2,496,000.00 87,~~876~~909.7555 0.00 CE 0.00 2,994,383.31 ~~912~~970,~~530~~632.0700 0.00 R1 0.00 0.00 0.00 0.00 R2 0.00 0.00 0.00 0.00 R3 0.00 0.00 0.00 0.00 P 0.00 100.00 59107,~~692~~331.3942 0.00 Totals 0.00 ~~188~~184,~~905~~212,~~651~~428.9052 46,~~078~~070,~~095~~673.5787 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) A-1 161,696,000.00 ~~153~~150,~~704~~975,~~461~~168.0459 0.00 24,~~729~~693,~~292~~223.4538 0.00 0.00 M-1 13,974,000.00 13,974,000.00 0.00 0.00 0.00 0.00 M-2 10,980,000.00 10,980,000.00 0.00 0.00 0.00 0.00 B-1 7,486,000.00 7,486,000.00 0.00 0.00 0.00 0.00 B-2 2,496,000.00 2,496,000.00 0.00 0.00 0.00 0.00 CE 2,993,453.94 2,994,~~444~~383.5531 0.00 0.00 0.00 0.00 R1 0.00 0.00 0.00 0.00 0.00 0.00 R2 0.00 0.00 0.00 0.00 0.00 0.00 R3 0.00 0.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 Totals 199,625,553.94 ~~191~~188,~~635~~905,~~005~~651.5990 0.00 24,~~729~~693,~~292~~223.4538 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 A-1 24,~~729~~693,~~292~~223.4538 ~~150~~146,~~975~~281,~~168~~945.5921 0.~~93369761~~90467263 24,~~729~~693,~~292~~223.4538 M-1 0.00 13,974,000.00 1.00000000 0.00 M-2 0.00 10,980,000.00 1.00000000 0.00 B-1 0.00 7,486,000.00 1.00000000 0.00 B-2 0.00 2,496,000.00 1.00000000 0.00 CE 0.00 2,994,383.31 1.00031047 0.00 R1 0.00 0.00 0.00000000 0.00 R2 0.00 0.00 0.00000000 0.00 R3 0.00 0.00 0.00000000 0.00 P 0.00 100.00 1.00000000 0.00 Totals 24,~~729~~693,~~292~~223.4538 ~~188~~184,~~905~~212,~~651~~428.9052 0.~~94629995~~92278982 24,~~729~~693,~~292~~223.4538

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 161,696,000.00 ~~950~~933.~~57676776~~69760903 0.00000000 1629.~~87915873~~02498132 0.00000000 M-1 13,974,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 10,980,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-1 7,486,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 2,496,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CE 2,993,453.94 1000.~~33092542~~31046745 0.00000000 0.00000000 0.00000000 R1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A-1 0.00000000 1629.~~87915873~~02498132 ~~933~~904.~~69760903~~67262771 0.~~93369761~~90467263 1629.~~87915873~~02498132 M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 CE 0.00000000 0.00000000 1,000.31046745 1.00031047 0.00000000 R1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 1,000.00000000 1.00000000 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 A-1 161,696,000.00 21.~~15000~~70000% ~~153~~150,~~704~~975,~~461~~168.0459 ~~284~~221,~~566~~010.7387 0.00 0.00 M-1 13,974,000.00 2.~~53000~~08000% 13,974,000.00 3025,~~443~~028.9199 0.00 0.00 M-2 10,980,000.00 32.~~03000~~58000% 10,980,000.00 2824,~~648~~393.6590 0.00 0.00 B-1 7,486,000.00 3.~~73000~~28000% 7,486,000.00 2421,~~044~~143.6279 0.00 0.00 B-2 2,496,000.00 43.~~13000~~68000% 2,496,000.00 87,~~876~~909.7555 0.00 0.00 CE 2,993,453.94 0.00000% 2,994,~~444~~383.5531 0.00 0.00 0.00 R1 0.00 0.00000% 0.00 0.00 0.00 0.00 R2 0.00 0.00000% 0.00 0.00 0.00 0.00 R3 0.00 0.00000% 0.00 0.00 0.00 0.00 P 100.00 0.00000% 100.00 0.00 0.00 0.00 Totals 199,625,553.94 ~~376~~299,~~580~~487.6610 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 A-1 0.00 0.00 ~~284~~221,~~566~~010.7385 0.00 ~~150~~146,~~975~~281,~~168~~945.5921 M-1 0.00 0.00 3025,~~443~~028.9198 0.00 13,974,000.00 M-2 0.00 0.00 2824,~~648~~393.6590 0.00 10,980,000.00 B-1 0.00 0.00 2421,~~044~~143.6279 0.00 7,486,000.00 B-2 0.00 0.00 87,~~876~~909.7555 0.00 2,496,000.00 CE 0.00 0.00 ~~912~~970,~~530~~632.0700 0.00 2,994,383.31 R1 0.00 0.00 0.00 0.00 0.00 R2 0.00 0.00 0.00 0.00 0.00 R3 0.00 0.00 0.00 0.00 0.00 P 0.00 0.00 59107,~~692~~331.3942 0.00 100.00 Totals 0.00 0.00 1,~~348~~377,~~803~~450.1249 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 A-1 161,696,000.00 21.~~15000~~70000% ~~950~~933.~~57676776~~69760903 1.~~75988726~~36682954 0.00000000 0.00000000 M-1 13,974,000.00 2.~~53000~~08000% 1000.00000000 21.~~17861099~~79111135 0.00000000 0.00000000 M-2 10,980,000.00 32.~~03000~~58000% 1000.00000000 2.~~60916667~~22166667 0.00000000 0.00000000 B-1 7,486,000.00 3.~~73000~~28000% 1000.00000000 32.~~21194496~~82444430 0.00000000 0.00000000 B-2 2,496,000.00 43.~~13000~~68000% 1000.00000000 3.~~55639022~~16889022 0.00000000 0.00000000 CE 2,993,453.94 0.00000% 1000.~~33092542~~31046745 0.00000000 0.00000000 0.00000000 R1 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R2 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 R3 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 P 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 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 A-1 0.00000000 0.00000000 1.~~75988726~~36682942 0.00000000 ~~933~~904.~~69760903~~67262771 M-1 0.00000000 0.00000000 21.~~17861099~~79111063 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 2.~~60916667~~22166667 0.00000000 1000.00000000 B-1 0.00000000 0.00000000 32.~~21194496~~82444430 0.00000000 1000.00000000 B-2 0.00000000 0.00000000 3.~~55639022~~16889022 0.00000000 1000.00000000 CE 0.00000000 0.00000000 ~~304~~324.~~84186104~~25152331 0.00000000 1000.31046745 R1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 ~~596923~~1073314.~~90000000~~20000000 0.00000000 1000.00000000 (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 46,~~100~~044,~~646~~414.5743 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Losses 0.00 Prepayment Penalties 59107,~~692~~331.3942 Total Deposits 46,~~160~~151,~~338~~745.9685 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 8281,~~243~~071.3998 Payment of Interest and Principal 46,~~078~~070,~~095~~673.5787 Total Withdrawals (Pool Distribution Amount) 46,~~160~~151,~~338~~745.9685 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 7978,~~847~~710.9366 Wells Fargo 2,~~395~~361.4632 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 8281,~~243~~071.3998

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 01 0 01 0.00 0110,961.0064 0.00 0110,961.0064 30 Days ~~101~~116 0 01 0 ~~101~~117 1315,~~715~~378,~~772~~434.3500 0.00 0405,511.0022 0.00 1315,~~715~~783,~~772~~945.3522 60 Days 4235 10 10 0 4435 54,~~268~~250,~~310~~057.5849 ~~204,211~~0.4900 ~~179,103~~0.8800 0.00 54,~~651~~250,~~625~~057.9549 90 Days 914 01 02 0 917 1,~~256~~991,~~260~~973.6465 0204,080.0094 0364,394.0044 0.00 12,~~256~~560,~~260~~449.6403 120 Days 64 10 24 0 98 1916,~~303,651~~581.3628 ~~83,873~~0.4900 ~~313~~501,~~108~~162.6330 0.00 1,~~700~~417,~~633~~743.4858 150 Days 1 0 1 4 0 26 ~~180~~148,~~935~~734.9076 083,837.0055 ~~395~~870,~~474~~743.6467 0.00 ~~576~~1,~~410~~103,315.5498 180+ Days 21 1 34 0 6 ~~115~~45,~~249~~379.5125 50,~~770~~741.6703 ~~224~~371,~~874~~877.3213 0.00 ~~390~~467,~~894~~997.5041 Totals ~~161~~171 3 716 0 ~~171~~190 2122,~~840~~731,~~180~~160.3443 338,~~855~~659.6552 12,~~112~~624,~~561~~650.4740 0.00 2325,~~291~~694,~~597~~470.4635 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~~079365% 0.000000% 0.~~000000~~079365% 0.000000% 0.~~000000~~060236% 0.000000% 0.~~000000~~060236% 30 Days 79.~~847708~~206349% 0.000000% 0.~~000000~~079365% 0.000000% 79.~~847708~~285714% 78.~~260647~~348207% 0.000000% 0.~~000000~~220132% 0.000000% 78.~~260647~~568339% 60 Days 32.~~263403~~777778% 0.~~077700~~000000% 0.~~077700~~000000% 0.000000% 32.~~418803~~777778% 2.~~788858~~307150% 0.~~108102~~000000% 0.~~094811~~000000% 0.000000% 2.~~991772~~307150% 90 Days 01.~~699301~~111111% 0.~~000000~~079365% 0.~~000000~~158730% 0.000000% 01.~~699301~~349206% 01.~~665020~~081346% 0.~~000000~~110786% 0.~~000000~~197812% 0.000000% 01.~~665020~~389944% 120 Days 0.~~466200~~317460% 0.~~077700~~000000% 0.~~155400~~317460% 0.000000% 0.~~699301~~634921% 0.~~690107~~497568% 0.~~044400~~000000% 0.~~165749~~272057% 0.000000% 0.~~900255~~769624% 150 Days 0.~~077700~~079365% 0.~~000000~~079365% 0.~~077700~~317460% 0.000000% 0.~~155400~~476190% 0.~~095781~~080741% 0.~~000000~~045511% 0.~~209350~~472685% 0.000000% 0.~~305131~~598937% 180+ Days 0.~~155400~~079365% 0.~~077700~~079365% 0.~~233100~~317460% 0.000000% 0.~~466200~~476190% 0.~~061009~~024634% 0.~~026876~~027545% 0.~~119041~~201874% 0.000000% 0.~~206926~~254053% Totals 1213.~~509713~~571429% 0.~~233100~~238095% 01.~~543901~~269841% 0.000000% 1315.~~286713~~079365% 1112.~~561422~~339645% 0.~~179378~~183842% 01.~~588951~~424796% 0.000000% 1213.~~329752~~948283%

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 89.~~960685~~265080% Weighted Average Net Coupon 8.~~460685~~765080% Weighted Average Pass-Through Rate 8.~~445685~~750080% Weighted Average Maturity(Stepdown Calculation ) ~~346~~345 Beginning Scheduled Collateral Loan Count 1,~~304~~287 Number Of Loans Paid In Full 1727 Ending Scheduled Collateral Loan Count 1,~~287~~260 Beginning Scheduled Collateral Balance ~~191~~188,~~635~~905,~~005~~651.5990 Ending Scheduled Collateral Balance ~~188~~184,~~905~~212,~~651~~428.9052 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2002 ~~188~~184,~~905~~212,~~651~~428.9052 Monthly P &I Constant 1,~~568~~595,~~244~~007.0151 Special Servicing Fee 0.00 Prepayment Penalties 59107,~~692~~331.3942 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Ending Scheduled Balance for Premium Loans ~~188~~184,~~905~~212,~~651~~428.9052 Scheduled Principal ~~137~~136,~~259~~485.9084 Unscheduled Principal 24,~~592~~556,~~093~~737.7954

Miscellaneous Reporting Excess Cash Amount ~~972~~1,~~221~~077,962.3456 Extra Principal Distribution 0.00 Overcollateralization Amount 2,994,383.31 Overcollateralization Deficiency Amount 0.00 Overcollateralization Floor Amount 998,127.77 Overcollateralization Reduction Amount 610.2400 Required Overcollateralization Amount 2,994,383.31 Overcollateralization Increase Amount ~~-61~~0.2400 Specified Overcollateralization Amount 2,994,383.31

Group Level Collateral Statement Group ARM Loans Fixed Loans Total Collateral Description Mixed ARM Mixed Fixed Mixed Fixed & Arm Weighted Average Coupon Rate 9.~~205523~~618554 8.~~285531~~289422 89.~~960685~~265080 Weighted Average Net Rate 89.~~705523~~118554 7.~~785530~~789422 8.~~460685~~765080 Weighted Average Maturity ~~352~~351 ~~330~~329 ~~346~~345 Beginning Loan Count ~~912~~901 ~~392~~386 1,~~304~~287 Loans Paid In Full 1121 6 1727 Ending Loan Count ~~901~~880 ~~386~~380 1,~~287~~260 Beginning Scheduled Balance ~~140~~138,~~635~~667,~~044~~471.7051 50,~~999~~238,~~960~~180.8939 ~~191~~188,~~635~~905,~~005~~651.5990 Ending scheduled Balance ~~138~~134,~~667~~685,~~471~~220.5113 5049,~~238~~527,~~180~~208.39 ~~188~~184,~~905~~212,~~651~~428.9052 Record Date 1011/3130/2002 1011/3130/2002 1011/3130/2002 Principal And Interest Constant 1,~~167~~199,~~102~~382.5975 ~~401~~395,~~141~~624.4276 1,~~568~~595,~~244~~007.0151 Scheduled Principal 8887,~~253~~898.2696 4948,~~006~~586.6488 ~~137~~136,~~259~~485.9084 Unscheduled Principal 13,~~879~~894,~~319~~352.9342 ~~712~~662,~~773~~385.8612 24,~~592~~556,~~093~~737.7954 Scheduled Interest 1,~~078~~004,~~849~~152.3337 ~~352~~347,~~134~~037.7888 1,~~430~~351,~~984~~190.1125 Servicing Fees 5857,~~597~~778.9309 2120,~~250~~932.0057 7978,~~847~~710.9366 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,~~757~~733.9635 ~~637~~627.5097 2,~~395~~361.4632 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 1,~~018~~051,~~493~~972.4435 ~~330~~325,~~247~~477.2834 1,~~348~~377,~~740~~449.7269 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 0107,331.0042 0.00 0107,331.0042 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 89.~~690523~~103554 7.~~770531~~774422 8.~~445685~~750080

Filing Compare · MERRILL LYNCH MORT INVEST INC MORT PAS THR CERT SER 2002-NC1