8-K 1 ml020mw1_200211.htm MONTHLY DISTRIBUTION STATEMENTS 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: July 11, 2002
(Date of earliest event reported)

Merrill Lynch Mortgage Investors, Inc., (as depositor under Pooling and
Servicing Agreement, dated as of July 10, 2002, which forms Commercial
Mortgage Pass-Through Certificates, Series 2002-MW1)
(Exact name of registrant as specified in charter)

Delaware (State or other jurisdiction of organization)
333-84456-01 (Commission File No.)
13-3416059 (I.R.S. Employer Identification No.)

4 World Financial Center, 10th Floor, 250 Vesey Street, 10080
New York, New York
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code
(212) 449-1000

(Former name or former address, if changed since
last report.)

Item 5. This current report on Form 8-K relates to the monthly
distribution reported to the holders of Merrill Lynch Mortgage
Investors, Inc., Commercial Mortgage Pass-Through Certificates,
Series 2002-MW1, which was made on November 15, 2002.

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND EXHIBITS

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing Agreement
for the distribution on November 15, 2002.

Pursuant to the requirements of the Securities Exchange Act
of 1934, the Registrant has duly caused this report to be
signed on behalf of the Registrant by the undersigned
thereunto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION IN
ITS CAPACITY AS TRUSTEE
UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF Merrill Lynch
Mortgage Investors, Inc., REGISTRANT

By:

/s/ Russell Goldenberg
Russell Goldenberg,
Group Senior Vice President

Date: November 15, 2002.

ABN AMRO

LASALLE BANK

N.A.

MERRILL LYNCH MORTGAGE TRUST

STATEMENT DATE:

10/15/2002

REVISED DATE:

11/25/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/15/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

SERIES 2002-MW1

PRIOR PAYMENT:

0910/1315/2002

NEXT PAYMENT:

1112/1513/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9036-40-0

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

ANDY STREEPEY (312) 904-9387

RACHEL GAXIOLA (714)238-6726

ANDY.STREEPEY@ABNAMRO.COM

RACHEL.GAXIOLA@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ML020MW1

CLOSING DATE:

7/11/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2-4

CASH RECONCILIATION SUMMARY

PAGE 5

FIRST PAYMENT DATE:

8/14/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 6

ASSUMED FINAL PAYMENT: DATE:

7/14/2034

ML020MW1_200210_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

ML020MW1_200211_3.ZIP

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 7

ASSET-BACKED FACTS ~ 15 MONTH PAYOFF/LOSS SUMMARY

PAGE 8

DELINQUENT LOAN DETAIL

PAGE 9

HISTORICAL COLLATERAL PREPAYMENT

PAGE 10

MORTGAGE LOAN CHARACTERISTICS

PAGE 11-13

LOAN LEVEL DETAIL

PAGE 14-18

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL

PAGE 19

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS

PAGE 20

HISTORICAL REO REPORT

PAGE 21

MODIFIED LOAN DETAIL

PAGE 22

REALIZED LOSS DETAIL

PAGE 23

APPRAISAL REDUCTION DETAIL

PAGE 24

PARTIES TO THE TRANSACTION

DEPOSITOR: MERRILL LYNCH MORTGAGE INVESTORS INC.

UNDERWRITER: MERRILL LYNCH & COMPANY/WACHOVIA SECURITIES

MASTER SERVICER: WACHOVIA BANK, NATIONAL ASSOCIATION

SPECIAL SERVICER: LEND LEASE ASSET MANAGEMENT, L.P.

RATING AGENCY: MOODY'S INVESTORS SERVICE, INC./STANDARD & POOR'S RATING SERVICES

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

SERVICER WEB SITE

WWW.WACHOVIA.COM

LASALLE FACTOR LINE

(800) 246-5761

10/10/2002 - 10:26 (I315-I337) 2002 LASALLE BANK N.A.

PAGE 1 OF 24

11/25/2002 - 08:19 (I315-I337) 2002 LASALLE BANK N.A.

PAGE 1 OF 24

	ABN AMRO
	LASALLE BANK		N.A.
MERRILL LYNCH MORTGAGE TRUST
										COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																										~~STATEMENT~~REVISED DATE:									1011/1525/2002
										SERIES 2002-MW1																										PAYMENT DATE:						1011/15/2002
WAC:						7.~~305188~~548648%																														PRIOR PAYMENT:							0910/1315/2002
																																				NEXT PAYMENT:								1112/1513/2002
WAMM:						~~107~~106
																																				RECORD DATE:									0910/3031/2002
										REMIC II
										ABN AMRO ACCT: 67-9036-40-0
									ORIGINAL							OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST			INTEREST				PASS-THROUGH
				CLASS				FACE VALUE (1)								BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)			ADJUSTMENT				RATE
			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000					PER $ 1000		PER $ 1000		NEXT RATE(3)
	A-1						67,917,000.00					6665,~~505~~591,~~032~~959.9751					~~913~~718,~~073~~486.4667			0.00			0.00				6564,~~591~~873,~~959~~472.5184				~~215~~212,~~531~~572.7361				0.00				3.88900000%
	59022HAA0													~~979~~965.~~210403434~~766443011			1310.~~443960422~~578892913			0.000000000			0.000000000				~~965~~955.~~766443011~~187550098					3.~~173457750~~129888099			0.000000000						FIXED
	A-2						97,857,000.00					97,857,000.00					0.00			0.00			0.00				97,857,000.00				401,947.63				0.00				4.92900000%
	59022HAB8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.107500026			0.000000000						FIXED
	A-3						120,974,000.00					120,974,000.00					0.00			0.00			0.00				120,974,000.00				544,685.44				0.00				5.40300000%
	59022HAT9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.502500041			0.000000000						FIXED
	A-4						559,033,000.00					559,033,000.00					0.00			0.00			0.00				559,033,000.00				2,617,672.02				0.00				5.61900000%
	59022HAU6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.682499996			0.000000000						FIXED
	XC						1,082,600,757.00				N	1,~~081~~080,~~188~~275,~~789~~716.9751					0.00			0.00			0.00				1,~~080~~079,~~275~~557,~~716~~229.5184				~~196~~212,~~130~~863.8920				0.00				0.~~21768360~~23645430%
	59022HAR3													~~998~~997.~~695763862~~852356490			0.000000000			0.000000000			0.000000000				997.~~852356490~~188689237					0.~~181166408~~196622068			0.000000000						0.~~458566541~~212973342%
	XP						993,674,000.00				N	993,674,000.00					0.00			0.00			0.00				993,674,000.00				1,~~386~~586,~~315~~201.2203				0.00				1.~~67416906~~91555906%
	59022HAS1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					1.~~395140881~~596299219			0.000000000						1.~~674089063~~674049063%
	B						41,951,000.00					41,951,000.00					0.00			0.00			0.00				41,951,000.00				200,910.33				0.00				5.74700000%
	59022HAC6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.789166647			0.000000000						FIXED
	C						46,011,000.00					46,011,000.00					0.00			0.00			0.00				46,011,000.00				224,111.91				0.00				5.84500000%
	59022HAD4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.870833279			0.000000000						FIXED
	D						10,826,000.00					10,826,000.00					0.00			0.00			0.00				10,826,000.00				53,263.92				0.00				5.90400000%
	59022HAE2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.920000000			0.000000000						FIXED
	E						18,945,000.00					18,945,000.00					0.00			0.00			0.00				18,945,000.00				98,182.46				0.00				6.21900000%
	59022HAF9													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.182499868			0.000000000						FIXED
	F						17,592,000.00					17,592,000.00					0.00			0.00			0.00				17,592,000.00				92,607.22				0.00				6.31700000%
	59022HAG7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.264166667			0.000000000						FIXED
	G						17,593,000.00					17,593,000.00					0.00			0.00			0.00				17,593,000.00				96,321.68				0.00				6.57000000%
	59022HAH5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					5.475000284			0.000000000						FIXED
	H						18,945,000.00					18,945,000.00					0.00			0.00			0.00				18,945,000.00				89,909.81				0.00				5.69500000%
	59022HAJ1													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.745833201			0.000000000						FIXED
	J						16,239,000.00					16,239,000.00					0.00			0.00			0.00				16,239,000.00				77,067.59				0.00				5.69500000%
	59022HAK8													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.745833487			0.000000000						FIXED
	K						5,413,000.00					5,413,000.00					0.00			0.00			0.00				5,413,000.00				25,689.20				0.00				5.69500000%
	59022HAL6													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.745834103			0.000000000						FIXED
	L						8,120,000.00					8,120,000.00					0.00			0.00			0.00				8,120,000.00				38,536.17				0.00				5.69500000%
	59022HAM4													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.745833744			0.000000000						FIXED
	M						13,532,000.00					13,532,000.00					0.00			0.00			0.00				13,532,000.00				64,220.62				0.00				5.69500000%
	59022HAN2													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.745833580			0.000000000						FIXED
	N						5,413,000.00					5,413,000.00					0.00			0.00			0.00				5,413,000.00				25,689.20				0.00				5.69500000%
	59022HAP7													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.745834103			0.000000000						FIXED
	O						16,239,757.00					16,239,757.00					0.00			0.00			0.00				16,239,757.00				77,071.18				0.00				5.69500000%
	59022HAQ5													1000.000000000			0.000000000			0.000000000			0.000000000				1000.000000000					4.745833327			0.000000000						FIXED
	R-I						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				0.00000000%
	9ABSI315													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
	R-II						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				0.00000000%
	9ABSI335													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000						FIXED
		TOTAL			1,082,600,757.00								1,~~081~~080,~~188~~275,~~789~~716.9751				~~913~~718,~~073~~486.4667			0.00			0.00				1,~~080~~079,~~275~~557,~~716~~229.5184				6,~~525~~739,~~864~~523.22				0.00
																										TOTAL P&I PAYMENT				7,~~438~~458,~~937~~009.6889
	Z-1						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	9ABSI336													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
	Z-II						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	9ABSI337													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			0.00								0.00				0.00			0.00			0.00				0.00				0.00				0.00
																										TOTAL P&I PAYMENT				0.00
NOTES: (1) N DENOTES NOTIONAL BALANCE NOT INCLUDED IN TOTAL (2) ACCRUED INTEREST PLUS/MINUS INTEREST ADJUSTMENT MINUS DEFERRED INTEREST EQUALS INTEREST PAYMENT (3) ESTIMATED. * DENOTES CONTROLLING CLASS
10/10/2002 - 10:26 (I315-I337) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 24
11/25/2002 - 08:19 (I315-I337) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 24

ABN AMRO

LASALLE BANK

N.A.

MERRILL LYNCH MORTGAGE TRUST

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

~~STATEMENT~~REVISED DATE:

1011/1525/2002

PAYMENT DATE:

1011/15/2002

SERIES 2002-MW1

PRIOR PAYMENT:

0910/1315/2002

NEXT PAYMENT:

1112/1513/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9036-40-0

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

PRINCIPAL SUMMARY

SERVICING FEE SUMMARY

CURRENT SCHEDULED INTEREST

6,~~295~~431,~~011~~372.2233

SCHEDULED PRINCIPAL:

LESS DEFERRED INTEREST

0.00

CURRENT SCHEDULED PRINCIPAL

~~825~~611,~~270~~464.5713

CURRENT SERVICING FEES

17,~~262~~063.5443

LESS PPIS REDUCING SCHEDULED INT

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

2042,~~880~~815.8375

LESS REDUCTION FOR PPIS

0.00

PLUS GROSS ADVANCE INTEREST

~~286~~363,~~137~~203.3399

SCHEDULED PRINCIPAL

~~846~~654,~~151~~279.4088

LESS ASER INTEREST ADV REDUCTION

0.00

PLUS DELINQUENT SERVICING FEES

~~757~~941.2817

LESS OTHER INTEREST NOT ADVANCED

0.00

UNSCHEDULED PRINCIPAL:

LESS OTHER ADJUSTMENT

0.00

CURTAILMENTS

6664,~~922~~206.0679

TOTAL SERVICING FEES

18,~~019~~004.8160

PREPAYMENTS IN FULL

0.00

TOTAL

6,~~581~~794,~~148~~576.5532

UNSCHEDULED INTEREST:

LIQUIDATION PROCEEDS

0.00

REPURCHASE PROCEEDS

0.00

PREPAYMENT PENALTIES

0.00

YIELD MAINTENANCE PENALTIES

0.00

OTHER PRINCIPAL PROCEEDS

0.00

OTHER INTEREST PROCEEDS

0.00

TOTAL UNSCHEDULED PRINCIPAL

6664,~~922~~206.0679

TOTAL

0.00

REMITTANCE PRINCIPAL

~~913~~718,~~073~~486.4667

LESS FEE PAID TO SERVICER

(17,~~262~~063.5443)

REMITTANCE P&I DUE TRUST

7,~~440~~459,~~919~~990.8538

LESS FEE STRIPS PAID BY SERVICER

(36,~~039~~009.6319)

REMITTANCE P&I DUE CERTS

7,~~438~~458,~~937~~009.6787

LESS FEES & EXPENSES PAID BY/TO SERVICER

PPIS SUMMARY

SPECIAL SERVICING FEES

0.00

POOL BALANCE SUMMARY

WORKOUT FEES

0.00

BALANCE

COUNT

GROSS PPIS

0.00

LIQUIDATION FEES

0.00

BEGINNING POOL

1,~~081~~080,~~188~~275,~~790~~716.3589

101

REDUCED BY PPIE

0.00

INTEREST DUE SERV ON ADVANCES

0.00

SCHEDULED PRINCIPAL

~~846~~654,~~151~~279.4088

REDUCED BY SHORTFALLS IN FEES

0.00

NON RECOVERABLE ADVANCES

0.00

UNSCHEDULED PRINCIPAL

6664,~~922~~206.0679

REDUCED BY OTHER AMOUNTS

0.00

MISC. FEES & EXPENSES

0.00

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

PPIS REDUCING SCHEDULED INTEREST

0.00

PPIS REDUCING SERVICING FEE

0.00

TOTAL UNSCHEDULED FEES & EXPENSES

0.00

REPURCHASES

0.00

TOTAL INTEREST DUE TRUST

6,~~527~~741,~~846~~503.3971

ENDING POOL

1,~~080~~079,~~275~~557,~~716~~230.8922

101

PPIS DUE CERTIFICATE

0.00

LESS FEES & EXPENSES PAID BY/TO TRUST

ADVANCE SUMMARY (ADVANCE MADE BY SERVICER)

PRINCIPAL

INTEREST

TRUSTEE FEE

(1,~~982~~980.1851)

FEE STRIPS

0.00

PRIOR OUTSTANDING

2320,~~674~~880.6383

~~225~~286,~~818~~137.0933

MISC. FEES

0.00

INTEREST RESERVE WITHHOLDING

0.00

PLUS CURRENT PERIOD

2042,~~880~~815.8375

~~286~~363,~~137~~203.3399

PLUS INTEREST RESERVE DEPOSIT

0.00

LESS RECOVERED

(6210,~~215~~941.3040)

(~~749~~227,~~467~~506.9418)

TOTAL

(1,~~982~~980.1851)

LESS NON RECOVERED

0.00

ENDING OUTSTANDING

052,755.0018

0421,835.0014

TOTAL INTEREST DUE CERTS

6,~~525~~739,~~864~~523.2120

10/10/2002 - 10:26 (I315-I337) 2002 LASALLE BANK N.A.

PAGE 5 OF 24

11/25/2002 - 08:19 (I315-I337) 2002 LASALLE BANK N.A.

PAGE 5 OF 24

	ABN AMRO
	LASALLE BANK		N.A.
					MERRILL LYNCH MORTGAGE TRUST
																	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																												~~STATEMENT~~REVISED DATE:				1011/1525/2002
																																																													PAYMENT DATE:				1011/15/2002
																	SERIES 2002-MW1
																																																													PRIOR PAYMENT:					0910/1315/2002
																																																										NEXT PAYMENT:									1112/1513/2002
																																																										RECORD DATE:										0910/3031/2002
																	ABN AMRO ACCT: 67-9036-40-0
																	BOND INTEREST RECONCILIATION
																							DEDUCTIONS																		ADDITIONS
																																																											REMAINING
								ACCRUAL						PASS						ACCRUED
DEFERRED &
						PRIOR						INT ACCRUAL				PREPAY-					OTHER		DISTRIBUTABLE					INTEREST				CURRENT PERIOD				OUTSTANDING
																																																															CREDIT SUPPORT
															THRU							CERTIFICATE					ALLOCABLE				ACCRETION				INTEREST			INT. SHORT-					ON PRIOR		MENT					INTEREST		CERTIFICATE			PAYMENT		(SHORTFALL)/			INTEREST
			CLASS			METHOD DAYS										RATE					INTEREST					PPIS				INTEREST				LOSS/EXP						FALLS DUE			SHORTFALL (3)			PENALTIES	PROCEEDS (1)
INTEREST (2)
				AMOUNT					RECOVERY				SHORTFALLS			ORIGINAL						CURRENT(4)
		A-1					30/360			30	3.889000000%								~~215~~212,~~531~~572.7361						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~215~~212,~~531~~572.7361			~~215~~212,~~531~~572.7361		0.00				0.00				93.73%					93.9399%
		A-2					30/360			30	4.929000000%								401,947.63						0.00				0.00				0.00						0.00			0.00			0.00			0.00			401,947.63			401,947.63		0.00				0.00				84.69%					84.8793%
		A-3					30/360			30	5.403000000%								544,685.44						0.00				0.00				0.00						0.00			0.00			0.00			0.00			544,685.44			544,685.44		0.00				0.00				73.51%					73.6772%
		A-4					30/360			30	5.619000000%								2,617,672.02						0.00				0.00				0.00						0.00			0.00			0.00			0.00			2,617,672.02			2,617,672.02		0.00				0.00				21.88%					21.9294%
		XC					30/360			30	0.~~217683604~~236454299%								~~196~~212,~~130~~863.8920						0.00				0.00				0.00						0.00			0.00			0.00			0.00			~~196~~212,~~130~~863.8920			~~196~~212,~~130~~863.8920		0.00				0.00				21.88%					21.9294%
		XP					30/360			30	1.~~674169063~~915559063%								1,~~386~~586,~~315~~201.2203						0.00				0.00				0.00						0.00			0.00			0.00			0.00			1,~~386~~586,~~315~~201.2203			1,~~386~~586,~~315~~201.2203		0.00				0.00				21.88%					21.9294%
		B					30/360			30	5.747000000%								200,910.33						0.00				0.00				0.00						0.00			0.00			0.00			0.00			200,910.33			200,910.33		0.00				0.00				18.00%					18.0405%
		C					30/360			30	5.845000000%								224,111.91						0.00				0.00				0.00						0.00			0.00			0.00			0.00			224,111.91			224,111.91		0.00				0.00				13.75%					13.7879%
		D					30/360			30	5.904000000%								53,263.92						0.00				0.00				0.00						0.00			0.00			0.00			0.00			53,263.92			53,263.92		0.00				0.00				12.75%					12.7879%
		E					30/360			30	6.219000000%								98,182.46						0.00				0.00				0.00						0.00			0.00			0.00			0.00			98,182.46			98,182.46		0.00				0.00				11.00%					11.0203%
		F					30/360			30	6.317000000%								92,607.22						0.00				0.00				0.00						0.00			0.00			0.00			0.00			92,607.22			92,607.22		0.00				0.00				9.38%					9.40%
		G					30/360			30	6.570000000%								96,321.68						0.00				0.00				0.00						0.00			0.00			0.00			0.00			96,321.68			96,321.68		0.00				0.00				7.75%					7.77%
		H					30/360			30	5.695000000%								89,909.81						0.00				0.00				0.00						0.00			0.00			0.00			0.00			89,909.81			89,909.81		0.00				0.00				6.00%					6.0102%
		J					30/360			30	5.695000000%								77,067.59						0.00				0.00				0.00						0.00			0.00			0.00			0.00			77,067.59			77,067.59		0.00				0.00				4.50%					4.51%
		K					30/360			30	5.695000000%								25,689.20						0.00				0.00				0.00						0.00			0.00			0.00			0.00			25,689.20			25,689.20		0.00				0.00				4.00%					4.01%
		L					30/360			30	5.695000000%								38,536.17						0.00				0.00				0.00						0.00			0.00			0.00			0.00			38,536.17			38,536.17		0.00				0.00				3.25%					3.26%
		M					30/360			30	5.695000000%								64,220.62						0.00				0.00				0.00						0.00			0.00			0.00			0.00			64,220.62			64,220.62		0.00				0.00				2.00%					2.0001%
		N					30/360			30	5.695000000%								25,689.20						0.00				0.00				0.00						0.00			0.00			0.00			0.00			25,689.20			25,689.20		0.00				0.00				1.50%					1.50%
		O					30/360			30	5.695000000%								77,071.18						0.00				0.00				0.00						0.00			0.00			0.00			0.00			77,071.18			77,071.18		0.00				0.00				0.00%					0.00%
		Z-1					30/360			30	0.000000000%								0.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			0.00			0.00		0.00				0.00				NA					NA
		Z-II					30/360			30	0.000000000%								0.00						0.00				0.00				0.00						0.00			0.00			0.00			0.00			0.00			0.00		0.00				0.00				NA					NA
																		6,525,864.22						0.00				0.00					0.00				0.00					0.00		0.00					0.00		6,525,864.22		6,525,864.22			0.00				0.00
																		6,739,523.22						0.00				0.00					0.00				0.00					0.00		0.00					0.00		6,739,523.22		6,739,523.22			0.00				0.00
	(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
	(3) WHERE APPLICABLE.
	(4) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
																																																														PAGE 6 OF 24
	10/10/2002 - 10:26 (I315-I337) 2002 LASALLE BANK N.A.
	11/25/2002 - 08:19 (I315-I337) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
		MERRILL LYNCH MORTGAGE TRUST
																																											STATEMENT DATE:					10/15/2002
																																											REVISED DATE:					11/25/2002
												COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																															PAYMENT DATE:					1011/15/2002
																																											SERIES 2002-MW1
												PRIOR PAYMENT:									0910/1315/2002
																																											NEXT PAYMENT:						1112/1513/2002
																																											RECORD DATE:							0910/3031/2002
												ABN AMRO ACCT: 67-9036-40-0
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
											DELINQUENCY AGING CATEGORIES																								SPECIAL EVENT CATEGORIES (1)
DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS								SPECIALLY SERVICED				BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE						# BALANCE					# BALANCE
					11/15/02		1		8,939,031						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.99%				0.83%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					10/15/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					9/13/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					8/14/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				10/10/2002 - 10:26 (I315-I337) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 24
				11/25/2002 - 08:19 (I315-I337) 2002 LASALLE BANK N.A.																																								PAGE 7 OF 24

	ABN AMRO
	LASALLE BANK		N.A.
	MERRILL LYNCH MORTGAGE TRUST
	COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																																			~~STATEMENT~~REVISED DATE:				1011/1525/2002
																																										PAYMENT DATE:				1011/15/2002
											SERIES 2002-MW1																															PRIOR PAYMENT:					0910/1315/2002
																																										NEXT PAYMENT:						1112/1513/2002
																																										RECORD DATE:							0910/3031/2002
											ABN AMRO ACCT: 67-9036-40-0
											ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL PAYOFF/LOSS SUMMARY
							ENDING POOL (1)							PAYOFFS(2)			PENALTIES				APPRAISAL REDUCT. (2)					LIQUIDATIONS (2)						REALIZED LOSSES (2)							REMAINING TERM						CURR WEIGHTED AVG.
DISTRIBUTION
DATE
		# BALANCE						# BALANCE						# AMOUNT				# BALANCE						# BALANCE					# AMOUNT								LIFE		AMORT		COUPON REMIT
				11/15/02		101			1,079,557,230				0		0				0	0			0	0			0			0			0		0					106		340		7.55%					7.49%
					100.00%					99.72%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				10/15/02		101			1,080,275,717				0		0				0	0			0	0			0			0			0		0					107		341		7.31%					7.24%
					100.00%					99.79%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				9/13/02		101			1,081,188,790				0		0				0	0			0	0			0			0			0		0					108		342		7.55%					7.49%
					100.00%					99.87%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
				8/14/02		101			1,081,897,004				0		0				0	0			0	0			0			0			0		0					109		343		7.55%					7.49%
					100.00%					99.93%		0.00%				0.00%						0.00%			0.00%			0.00%			0.00%			0.00%				0.00%
		(1) PERCENTAGE BASED ON POOL AS OF CUTOFF. (2) PERCENTAGE BASED ON POOL AS OF BEGINNING OF PERIOD.
																																											PAGE 8 OF 24
			10/10/2002 - 10:26 (I315-I337) 2002 LASALLE BANK N.A.
			11/25/2002 - 08:19 (I315-I337) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

MERRILL LYNCH MORTGAGE TRUST

~~STATEMENT DATE:~~

~~10/15/2002~~

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

10/15/2002

REVISED DATE:

11/25/2002

SERIES 2002-MW1

PRIOR PAYMENT:

09/13/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

11/15/2002

NEXT PAYMENT:

11/15/2002

PRIOR PAYMENT:

10/15/2002

RECORD DATE:

09/30/2002

SERIES 2002-MW1

ABN AMRO ACCT: 67-9036-40-0

NEXT PAYMENT:

12/13/2002

DELINQUENT LOAN DETAIL

RECORD DATE:

10/31/2002

ABN AMRO ACCT: 67-9036-40-0

DELINQUENT LOAN DETAIL

DISCLOSURE

CONTROL #

PAID

THRU

DATE

CURRENT P&I

ADVANCE

OUTSTANDING

P&I

ADVANCES**

OUT. PROPERTY

PROTECTION

ADVANCES

ADVANCE

DESCRIPTION (1)

SPECIAL

SERVICER

TRANSFER DATE

FORECLOSURE

DATE

BANKRUPTCY

DATE

REO

DATE

9/1/02

140,499.58

0.00

10/1/02

122,826.99

0.00

9/1/02

68,570.57

0.00

10/1/02

78,309.43

0.00

9/1/02

58,891.99

0.00

9/1/02

68,570.75

137,141.32

0.00

9/1/02

20,342.66

0.00

10/1/02

58,892.10

0.00

9/1/02

18,713.35

0.00

10/1/02

49,902.22

0.00

TOTAL

307,018.16

10/1/02

27,518.25

0.00

A. P&I ADVANCE - LOAN IN GRACE PERIOD

1. P&I ADVANCE - LOAN DELINQ. 1 MONTH

3. P&I ADVANCE - LOAN DELINQUENT 3 + MONTHS

7. P &I ADVANCE (FORECLOSURE)

TOTAL

406,019.74

474,590.32

B. P&I ADVANCE - LATE PAYMENT BUT<1 MONTH DELINQ.

2. P&I ADVANCE - LOAN DELINQ. 2 MONTHS

4. MATURED BALLOON/ASSUMED SCHED. PAYMENT

9. P&I ADVANCE (REO)

A. P&I ADVANCE - LOAN IN GRACE PERIOD

1. P&I ADVANCE - LOAN DELINQ. 1 MONTH

3. P&I ADVANCE - LOAN DELINQUENT 3 + MONTHS

7. P &I ADVANCE (FORECLOSURE)

** OUTSTANDING P&I ADVANCES INCLUDE THE CURRENT PERIOD P&I ADVANCE

B. P&I ADVANCE - LATE PAYMENT BUT<1 MONTH DELINQ.

2. P&I ADVANCE - LOAN DELINQ. 2 MONTHS

4. MATURED BALLOON/ASSUMED SCHED. PAYMENT

9. P&I ADVANCE (REO)

10/10/2002 - 10:26 (I315-I337) 2002 LASALLE BANK N.A.

PAGE 9 OF 24

** OUTSTANDING P&I ADVANCES INCLUDE THE CURRENT PERIOD P&I ADVANCE

11/25/2002 - 08:19 (I315-I337) 2002 LASALLE BANK N.A.

PAGE 9 OF 24

ABN AMRO

LASALLE BANK

N.A.

MERRILL LYNCH MORTGAGE TRUST

STATEMENT DATE:

10/15/2002

REVISED DATE:

11/25/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/15/2002

SERIES 2002-MW1

PRIOR PAYMENT:

0910/1315/2002

NEXT PAYMENT:

1112/1513/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9036-40-0

HISTORICAL COLLATERAL LEVEL PREPAYMENT REPORT

DISCLOSURE

CONTROL #

PAYOFF

PERIOD

INITIAL

BALANCE

TYPE

PAYOFF

AMOUNT

PENALTY

AMOUNT

PREPAYMENT

DATE

MATURITY

DATE

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

CURRENT

CUMULATIVE

PAGE 10 OF 24

10/10/2002 - 10:26 (I315-I337) 2002 LASALLE BANK N.A.

11/25/2002 - 08:19 (I315-I337) 2002 LASALLE BANK N.A.

		ABN AMRO
		LASALLE BANK		N.A.
	MERRILL LYNCH MORTGAGE TRUST
									STATEMENT DATE:					10/15/2002
									REVISED DATE:					11/25/2002
					COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								PAYMENT DATE:				1011/15/2002
					SERIES 2002-MW1
													PRIOR PAYMENT:				0910/1315/2002
													NEXT PAYMENT:				1112/1513/2002
													RECORD DATE:				0910/3031/2002
					ABN AMRO ACCT: 67-9036-40-0
					MORTGAGE LOAN CHARACTERISTICS
	DISTRIBUTION OF PRINCIPAL BALANCES									DISTRIBUTION OF MORTGAGE INTEREST RATES
CURRENT SCHEDULED
BALANCE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
								0				TO		1,000,000				0			0							0.00	%		0					0.00	%	0.00
								1,000,000				TO		2,000,000				3			5,~~268~~265,~~330~~065							0.49	%		7372					7.25	%	0.00
								2,000,000				TO		2,500,000				5			11,~~562~~555,~~043~~335							1.07	%		~~100~~99					7.48	%	0.00
								2,500,000				TO		3,000,000				8			21,~~557~~544,~~751~~575							2.00	%		~~112~~111					7.30	%	0.00
								3,000,000				TO		3,500,000				7			23,~~234~~218,~~724~~076							2.15	%		~~113~~112					7.34	%	0.00
								3,500,000				TO		4,000,000				8			30,~~195~~173,~~769~~432							2.8079	%		~~110~~109					7.44	%	0.00
								4,000,000				TO		4,500,000				7			30,~~032~~001,~~275~~685							2.78	%		~~116~~115					7.21	%	0.00
		4,500,000				TO		5,000,000				4				18,~~441~~428,~~735~~845						1.71	%			9594				7.14	%	0.00
		5,000,000				TO		5,500,000				5				26,~~309~~293,~~625~~900						2.44	%			~~116~~115				7.25	%	0.00
		5,500,000				TO		6,000,000				5				29,~~372~~351,~~595~~818						2.72	%			~~101~~100				7.17	%	0.00
		6,000,000				TO		7,000,000				3				18,~~614~~597,~~485~~726						1.72	%			~~104~~103				7.27	%	0.00
		7,000,000				TO		8,000,000				2				14,~~734~~725,~~451~~074						1.36	%			~~101~~100				7.10	%	0.00
		8,000,000				TO		9,000,000				9				78,~~341~~289,~~310~~741						7.25	%			~~101~~100				7.44	%	0.00
		9,000,000				TO		10,000,000				4				37,~~720~~690,~~556~~310						3.49	%			~~111~~110				7.56	%	0.00
		10,000,000				TO		12,500,000				7				78,~~529~~482,~~823~~109						7.27	%			~~102~~101				7.26	%	0.00
		12,500,000				TO		15,000,000				6				84,~~289~~189,~~737~~247						7.80	%			9392				7.07	%	0.00
		15,000,000				TO		30,000,000				12				246,~~855~~745,~~686~~559						22.8586	%			~~107~~106				7.11	%	0.00
		30,000,001				TO		45,000,000				3				~~121~~120,~~001~~930,~~627~~130						11.20	%			~~114~~113				7.34	%	0.00
		45,000,001				TO		60,000,000				0				0						0.00	%			0				0.00	%	0.00
		60,000,001				&		ABOVE				3				204,~~213~~074,~~194~~605						18.90	%			~~114~~113				7.58	%	0.00
												101					1,~~080~~079,~~275~~557,~~717~~230				100.00		%
			AVERAGE SCHEDULE BALANCE														10,~~695~~688,~~799~~685
			MAXIMUM SCHEDULE BALANCE												74,~~773~~729,~~462~~180
			MINIMUM SCHEDULE BALANCE												1,~~550~~549,~~678~~717
CURRENT MORTGAGE
INTEREST RATE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
										0.000%			TO		6.500%				2						18,~~625~~610,~~575~~560						1.72		%						9594	6.36	%	0.00
			6.501%			TO		6.750%				4							68,~~117~~088,~~714~~820						6.31		%					8887		6.67	%		0.00
			6.751%			TO		7.000%				15							129,~~400~~328,~~766~~211						11.98		%					~~111~~110		6.9493	%		0.00
			7.001%			TO		7.250%				30							240,~~345~~195,~~165~~502						22.25		%					~~109~~108		7.15	%		0.00
			7.251%			TO		7.275%				1							4,~~584~~581,~~695~~946						0.42		%					~~115~~114		7.26	%		0.00
			7.276%			TO		7.300%				3							26,~~862~~842,~~173~~408						2.49		%					~~115~~114		7.29	%		0.00
			7.301%			TO		7.345%				2							9,~~591~~585,~~136~~315						0.89		%					9796		7.33	%		0.00
			7.346%			TO		7.390%				7							53,~~678~~644,~~984~~800						4.97		%					~~113~~112		7.36	%		0.00
			7.391%			TO		7.435%				8							161,~~619~~525,~~424~~385						14.96		%					~~108~~107		7.42	%		0.00
			7.436%			TO		7.480%				5							97,~~936~~879,~~566~~549						9.07		%					~~115~~114		7.46	%		0.00
			7.481%			TO		7.525%				5							69,~~730~~685,~~408~~945						6.4546		%					~~113~~112		7.51	%		0.00
			7.526%			TO		7.600%				4							46,~~407~~338,~~403~~116						4.3029		%					109		7.54	%		0.00
			7.601%			TO		7.725%				3							15,~~589~~580,~~035~~614						1.44		%					7271		7.63	%		0.00
			7.726%			TO		8.000%				10							119,~~439~~339,~~225~~104						11.0605		%					~~107~~106		7.85	%		0.00
			8.010%			&		ABOVE				2							18,~~347~~330,~~448~~957						1.70		%					7473		8.08	%		0.00
													101					1,~~080~~079,~~275~~557,~~717~~230						100.00			%
		MINIMUM MORTGAGE INTEREST RATE																		6.330%
		MAXIMUM MORTGAGE INTEREST RATE																		8.125%
											DISTRIBUTION OF REMAINING TERM (BALLOON)
BALLOON
MORTGAGE LOANS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
			0			TO		50					1			8,~~975~~968,~~663~~102				0.83				%			4544				8.04	%		0.00
			51			TO		65					6			61,~~183~~159,~~950~~762				5.6667				%			5756				7.22	%		0.00
			66			TO		80					1			5,~~720~~716,~~781~~856				0.53				%			7372				6.98	%		0.00
			81			TO		95					6			33,~~918~~894,~~623~~083				3.14				%			8685				7.26	%		0.00
			96			TO		110					1320			~~129~~271,~~511~~911,~~553~~444				1125.9919				%			~~107~~108				7.3734	%		0.00
			111			TO		115					3538			~~412~~354,~~799~~764,~~610~~768				3832.2186				%			~~113~~114				7.3935	%		0.00
			116			TO		120					2414			~~188~~103,~~348~~527,~~429~~828				179.4459				%			~~117~~116				7.0906	%		0.00
			121			&		ABOVE					1			4,~~069~~058,~~039~~852				0.38				%			~~201~~200				6.75	%		0.00
											87							844,~~527~~001,~~648~~695			78.18			%
		MINIMUM REMAINING TERM													4544
		MAXIMUM REMAINING TERM													~~201~~200
	DISTRIBUTION OF REMAINING TERM (FULLY AMORTIZING)
FULLY AMORTIZING
MORTGAGE LOANS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WEIGHTED AVERAGE
TERM COUPON PFY DSCR
			0		TO		50			1				4,~~738~~735,~~781~~045						0.44		%					5049		6.45			%		0.00
			51		TO		70			1				14,750,000						1.37		%					5756		6.74			%		0.00
			71		TO		100			3				11,~~896~~886,~~871~~559						1.10		%					8180		7.15			%		0.00
			101		TO		115			58				76195,~~712~~022,~~121~~150						718.1007		%					~~112~~113		7.5039			%		0.00
			116		&		ABOVE			41				~~127~~9,~~650~~161,~~296~~782						110.8285		%					116		7.3128			%		0.00
										14				235,~~748~~555,~~069~~535						21.82		%
																	MINIMUM REMAINING TERM														5049
																	MAXIMUM REMAINING TERM													~~117~~116
	10/10/2002 - 10:26 (I315-I337) 2002 LASALLE BANK N.A.													PAGE 11 OF 24
	11/25/2002 - 08:19 (I315-I337) 2002 LASALLE BANK N.A.													PAGE 11 OF 24

			ABN AMRO
			LASALLE BANK		N.A.
		MERRILL LYNCH MORTGAGE TRUST
										STATEMENT DATE:			10/15/2002
										REVISED DATE:			11/25/2002
				COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								PAYMENT DATE:		1011/15/2002
				SERIES 2002-MW1
												PRIOR PAYMENT:		0910/1315/2002
												NEXT PAYMENT:		1112/1513/2002
												RECORD DATE:		0910/3031/2002
				ABN AMRO ACCT: 67-9036-40-0
				MORTGAGE LOAN CHARACTERISTICS
		DISTRIBUTION OF DSCR (PFY)								GEOGRAPHIC DISTRIBUTION
DEBT SERVICE
COVERAGE RATIO
# OF
LOANS
SCHEDULED
BALANCE
	% OF
BALANCE
WAMM WAC PFY DSCR
						UNKNOWN							101		1,~~080~~079,~~275~~557,~~717~~230					100.00		%		~~107~~106	7.31	%		0.00
											101		1,~~080~~079,~~275~~557,~~717~~230					100.00		%
			MAXIMUM DSCR				0.000
			MINIMUM DSCR					0.000
GEOGRAPHIC
LOCATION
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
												CALIFORNIA		18					223,~~932~~751,~~760~~099				20.73	%			~~102~~101			7.24	%	0.00
												CMBS CERTIFICATE		2					139,~~381~~279,~~934~~473				12.90	%			~~112~~111			7.63	%	0.00
												VIRGINIA		7					68,~~602~~558,~~265~~567				6.35	%			~~113~~112			7.45	%	0.00
												FLORIDA		10					68,~~252~~204,~~029~~783				6.32	%			~~114~~113			7.29	%	0.00
												NEW YORK		6					67,~~202~~156,~~118~~554				6.22	%			~~112~~111			7.56	%	0.00
												MICHIGAN		4					6766,~~029~~990,~~355~~762				6.2021	%			~~103~~102			7.39	%	0.00
												PENNSYLVANIA		4					58,~~982~~938,~~951~~749				5.46	%			~~103~~102			6.86	%	0.00
												NEVEDA		6					52,~~498~~475,~~766~~644				4.86	%			~~107~~106			7.08	%	0.00
												NORTH CAROLINA		4					44,~~683~~659,~~875~~910				4.14	%			~~119~~118			7.3132	%	0.00
												WASHINGTON		3					33,~~310~~287,~~448~~938				3.08	%			~~113~~112			6.91	%	0.00
												TEXAS		6					32,~~148~~128,~~778~~636				2.98	%			9493			7.39	%	0.00
												OHIO		5					27,~~066~~044,~~494~~509				2.51	%			9089			7.85	%	0.00
												NEW JERSEY		3					24,~~308~~293,~~138~~853				2.25	%			~~114~~113			7.35	%	0.00
												TENNESSEE		4					21,~~683~~670,~~527~~424				2.01	%			~~112~~111			7.32	%	0.00
												KANSAS		1					21,~~300~~287,~~541~~576				1.97	%			~~116~~115			7.19	%	0.00
												GEORGIA		1					20,800,000				1.93	%			~~110~~109			6.80	%	0.00
												OKLAHOMA		1					19,~~803~~789,~~653~~952				1.83	%			~~107~~106			7.01	%	0.00
												ILLINOIS		4					17,~~820~~806,~~122~~090				1.65	%			~~113~~112			7.22	%	0.00
												OREGON		1					14,750,000				1.37	%			5756			6.74	%	0.00
												MASSACHUSETTS		3					12,~~089~~082,~~407~~532				1.12	%			~~113~~112			7.49	%	0.00
												LOUISIANA		1					8,~~775~~770,~~504~~162				0.81	%			~~116~~115			7.19	%	0.00
												CONNECTICUT		1					7,~~527~~522,~~773~~862				0.70	%			~~116~~115			6.96	%	0.00
												COLORADO		2					7,~~449~~445,~~800~~563				0.69	%			~~106~~105			7.69	%	0.00
												KENTUCKY		1					5,~~974~~970,~~386~~618				0.55	%			~~114~~113			7.13	%	0.00
												RHODE ISLAND		1					5,~~964~~961,~~731~~118				0.55	%			8887			7.33	%	0.00
												MISSOURI		1					4,~~564~~560,~~103~~168				0.42	%			~~112~~111			7.00	%	0.00
												SOUTH CAROLINA		1					4,~~372~~369,~~264~~690				0.40	%			~~111~~110			7.44	%	0.00
							101					1,~~080~~079,~~275~~557,~~717~~230			100.00		%
		DISTRIBUTION OF DSCR (CUTOFF)
DEBT SERVICE
COVERAGE RATIO
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
					LESS THAN ZERO						2					44,200,000					4.09	%		8281		6.73	%		0.00
					1.201 1.250						10					5655,~~084~~991,~~519~~457					5.19	%		~~108~~107		7.38	%		0.00
					1.251 1.300						20					198,~~940~~831,~~029~~789					18.42	%		~~104~~103		7.17	%		0.00
					1.301 1.350						21					243,~~457~~304,~~300~~831					22.54	%		~~113~~112		7.32	%		0.00
					1.351 1.400						21					190,~~295~~177,~~671~~109					17.62	%		~~108~~107		7.38	%		0.00
					1.401 1.450						9					66,~~102~~061,~~121~~879					6.12	%		~~108~~107		7.28	%		0.00
					1.451 1.500						6					73,~~433~~377,~~995~~796					6.80	%		~~102~~101		7.22	%		0.00
					1.501 1.550						1					13,~~886~~875,~~795~~515					1.29	%		~~111~~110		6.33	%		0.00
					1.551 1.600						4					23,~~459~~442,~~294~~766					2.17	%		~~115~~114		7.14	%		0.00
					1.601 1.650						1					12,~~441~~433,~~344~~833					1.15	%		~~113~~112		7.29	%		0.00
					1.651 1.700						1					2,~~794~~792,~~172~~387					0.26	%		~~117~~116		7.00	%		0.00
					1.701 1.750						5					155,~~180~~067,~~476~~869					14.36	%		~~109~~108		7.66	%		0.00
					1.751 1.800						0					0					0.00	%		0		0.00	%		0.00
					1.801 1.850						0					0					0.00	%		0		0.00	%		0.00
					1.851 & ABOVE						0					0					0.00	%		0		0.00	%		0.00
												101				1,~~080~~079,~~275~~557,~~717~~230				100.00		%
				MAXIMUM DSCR			1.750
				MINIMUM DSCR				1.200
		10/10/2002 - 10:26 (I315-I337) 2002 LASALLE BANK N.A.							PAGE 12 OF 24
		11/25/2002 - 08:19 (I315-I337) 2002 LASALLE BANK N.A.							PAGE 12 OF 24

		ABN AMRO
		LASALLE BANK		N.A.
	MERRILL LYNCH MORTGAGE TRUST
									STATEMENT DATE:					10/15/2002
									REVISED DATE:					11/25/2002
						COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES								PAYMENT DATE:				1011/15/2002
						SERIES 2002-MW1
														PRIOR PAYMENT:				0910/1315/2002
														NEXT PAYMENT:				1112/1513/2002
														RECORD DATE:				0910/3031/2002
						ABN AMRO ACCT: 67-9036-40-0
						MORTGAGE LOAN CHARACTERISTICS
	DISTRIBUTION OF PROPERTY TYPES											DISTRIBUTION OF LOAN SEASONING
									PROPERTY TYPES
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
									RETAIL				27				387,~~876~~635,~~569~~679						35.91		%				~~114~~113		7.31	%	0.00
									MULTIFAMILY				39				~~321~~320,~~017~~832,~~393~~243						29.72		%				~~106~~105		7.03	%	0.00
									OFFICE				20				199,~~860~~700,~~394~~532						18.50		%				~~108~~107		7.42	%	0.00
									SELF STORAGE				2				69,~~088~~025,~~601~~827						6.4039		%				~~114~~113		7.83	%	0.00
									INDUSTRIAL				6				42,~~817~~785,~~211~~217						3.96		%				7574		7.43	%	0.00
									LODGING				3				34,~~217~~185,~~570~~812						3.17		%				8988		7.99	%	0.00
									MIXED USE				3				22,~~863~~859,~~516~~073						2.12		%				7574		7.09	%	0.00
									OTHER				1				2,~~534~~532,~~461~~848						0.23		%				~~112~~111		7.16	%	0.00
							101			1,~~080~~079,~~275~~557,~~717~~230						100.00			%
NUMBER OF MONTHS
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
												0		TO		15				0			0			0.00		%				0		0.00	%	0.00
												16		TO		30				0			0			0.00		%				0		0.00	%	0.00
												31		TO		45				0			0			0.00		%				0		0.00	%	0.00
			46		TO		60				0				0				0.00		%			0		0.00	%		0.00
			61		TO		75				0				0				0.00		%			0		0.00	%		0.00
			76		TO		90				0				0				0.00		%			0		0.00	%		0.00
			91		TO		105				0				0				0.00		%			0		0.00	%		0.00
			106		TO		120				0				0				0.00		%			0		0.00	%		0.00
			121		TO		135				0				0				0.00		%			0		0.00	%		0.00
			136		TO		150				0				0				0.00		%			0		0.00	%		0.00
			151		OR		MORE				0				0				0.00		%			0		0.00	%		0.00
										0					0				0.00		%
	DISTRIBUTION OF AMORTIZATION TYPE										DISTRIBUTION OF YEAR LOANS MATURING
								AMORTIZATION TYPE
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
								AMORTIZINGBALLOON						83				~~699~~698,~~071~~548,~~467~~969				64.71		%		~~109~~108				7.26	%	0.00
								FULL AMORTIZING						1				4,~~069~~058,~~039~~852				0.38		%		~~201~~200				6.75	%	0.00
								IO MATURITY BALLOON						4				83,375,000				7.72		%		9594				7.02	%	0.00
								OTHER						13				293,~~760~~574,~~211~~410				27.19		%		~~105~~104				7.50	%	0.00
									101				1,~~080~~079,~~275~~557,~~717~~230			100.00			%
YEAR
# OF
LOANS
SCHEDULED
BALANCE
% OF
BALANCE
WAMM WAC PFY DSCR
			2002					0			0				0.00		%			0			0.00	%	0.00
			2003					0			0				0.00		%			0			0.00	%	0.00
			2004					0			0				0.00		%			0			0.00	%	0.00
			2005					0			0				0.00		%			0			0.00	%	0.00
			2006					2			13,~~714~~703,~~444~~147				1.27		%			4746			7.49	%	0.00
			2007					7			75,~~933~~909,~~950~~762				7.03		%			5756			7.13	%	0.00
			2008					2			9,~~924~~917,~~614~~804				0.92		%			7372			6.98	%	0.00
			2009					7			35,~~646~~618,~~932~~576				3.30		%			8685			7.25	%	0.00
			2010					1			5,~~964~~961,~~731~~118				0.55		%			8887			7.33	%	0.00
			2011					14			133,~~329~~263,~~100~~392				12.34		%			~~107~~106			7.38	%	0.00
			2012					67			801,~~692~~124,~~909~~580				74.21		%			~~114~~113			7.32	%	0.00
			2013 & GREATER					1			4,~~069~~058,~~039~~852				0.38		%			~~201~~200			6.75	%	0.00
								101			1,~~080~~079,~~275~~557,~~717~~230			100.00			%
	10/10/2002 - 10:26 (I315-I337) 2002 LASALLE BANK N.A.														PAGE 13 OF 24
	11/25/2002 - 08:19 (I315-I337) 2002 LASALLE BANK N.A.														PAGE 13 OF 24

		ABN AMRO
		LASALLE BANK	N.A.
	MERRILL LYNCH MORTGAGE TRUST
																				STATEMENT DATE:			10/15/2002
																				REVISED DATE:			11/25/2002
							COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES																PAYMENT DATE:		1011/15/2002
							SERIES 2002-MW1																PRIOR PAYMENT:			0910/1315/2002
																							NEXT PAYMENT:				1112/1513/2002
																							RECORD DATE:					0910/3031/2002
							ABN AMRO ACCT: 67-9036-40-0
							LOAN LEVEL DETAIL
DISCLOSURE
CONTROL #
GROUP
PROPERTY
TYPE
MATURITY
DATE
PFY
DSCR
OPERATING
STATEMENT
DATE
		GEO. LOCATION
ENDING
PRINCIPAL
BALANCE
NOTE
RATE
SCHEDULED
P&I
PREPAYMENT
AMOUNT
PREPAYMENT
DATE
LOAN
STATUS
CODE (1)
				1		ML020MWA		RETAIL		1/1/12	0.00				74,~~773~~729,~~462~~180	7.42000%			522,043
				2		ML020MWB		RETAIL		6/1/12	0.00		CA		64,~~831~~795,~~260~~132	7.47000%			453,155
				3		ML020MWA		SELF STORAGE		4/1/12	0.00				64,~~608~~550,~~472~~293	7.87000%			496,027
				4		ML020MWB		RETAIL		6/1/12	0.00		CA		44,~~872~~844,~~566~~663	7.12000%			303,021
				5		ML020MWA		OFFICE		2/1/12	0.00		VA		40,~~271~~248,~~947~~994	7.52000%			283,737
				6		ML020MWA		OFFICE		4/1/12	0.00		MI		35,~~857~~836,~~115~~474	7.42000%			249,748
				7		ML020MWA		MULTIFAMILY		5/1/12	0.00		PA		25,~~898~~879,~~675~~968	6.63000%			166,567
				8		ML020MWB		MULTIFAMILY		7/1/07	0.00		CA		23,400,000	6.67000%			~~130~~134,~~065~~401
				9		ML020MWB		RETAIL		5/1/12	0.00		NY		22,~~428~~415,~~017~~187	7.41000%			155,939
				10		ML020MWB		OFFICE		8/1/11	0.00		NC		22,450,000	7.53000%			~~140~~145,~~874~~570										B
				11		ML020MWA		RETAIL		1/1/12	0.00		FL		22,~~156~~143,~~500~~460	7.44000%			154,989
				12		ML020MWB		MULTIFAMILY		6/1/12	0.00		KS		21,~~300~~287,~~541~~576	7.19000%			144,845
				13		ML020MWB		MULTIFAMILY		12/1/11	0.00		GA		20,800,000	6.80000%			~~117~~121,~~867~~796
				14		ML020MWA		MULTIFAMILY		9/1/11	0.00		OK		19,~~803~~789,~~653~~952	7.00503%			133,159
				15		ML020MWA		RETAIL		7/1/12	0.00		WA		18,~~060~~048,~~739~~636	6.84000%			118,481
				16		ML020MWB		RETAIL		7/1/12	0.00		NV		17,~~962~~950,~~439~~925	6.99000%			119,634
				17		ML020MWB		MULTIFAMILY		6/1/12	0.00		NV		16,725,000	7.11000%			99102,~~096~~399
				18		ML020MWA		LODGING		8/1/11	0.00		NY		15,~~870~~854,~~122~~855	7.89000%			123,092										B
				19		ML020MWB		OFFICE		1/10/12	0.00		CA		14,~~928~~864,~~945~~738	7.56500%			161,459			6664,~~922~~207
				20		ML020MWB		MIXED USE		7/1/07	0.00		OR		14,750,000	6.74000%			8285,~~846~~607
				21		ML020MWA		RETAIL		2/1/12	0.00		TN		14,~~067~~058,~~278~~822	7.35000%			97,490
				22		ML020MWA		INDUSTRIAL		8/1/07	0.00		MI		13,~~973~~966,~~954~~116	7.42000%			97,124
				23		ML020MWA		MULTIFAMILY		1/1/12	0.00		PA		13,~~886~~875,~~795~~515	6.33000%			86,974
				24		ML020MWA		MULTIFAMILY		10/1/11	0.00		WA		12,~~682~~674,~~766~~056	7.00000%			85,159
				25		ML020MWA		MULTIFAMILY		3/1/12	0.00		NJ		12,~~441~~433,~~344~~833	7.29000%			85,611
				26		ML020MWB		RETAIL		7/1/12	0.00		NC		11,~~775~~767,~~441~~915	7.00000%			78,506										B
				27		ML020MWA		RETAIL		1/1/12	0.00		CA		11,~~600~~593,~~214~~237	7.37000%			80,597
				28		ML020MWB		MULTIFAMILY		7/1/12	0.00		CA		10,~~938~~931,~~303~~705	7.19000%			74,321
				29		ML020MWA		INDUSTRIAL		5/1/07	0.00		TX		10,~~866~~861,~~939~~113	7.61000%			77,037
				30		ML020MWB		OFFICE		12/1/09	0.00		CA		10,~~685~~679,~~764~~142	7.25000%			73,334
				31		ML020MWA		OFFICE		12/1/11	0.00		PA		10,~~221~~215,~~818~~163	7.13000%			69,414
				32		ML020MWA		RETAIL		1/1/12	0.00		NY		9,~~679~~673,~~910~~721	7.74000%			70,705
				33		ML020MWB		OFFICE		6/1/12	0.00		TX		9,~~497~~491,~~894~~952	7.10000%			64,011
				34		ML020MWA		LODGING		3/1/11	0.00		OH		9,~~371~~362,~~785~~854	8.12500%			74,501
				35		ML020MWB		RETAIL		7/1/12	0.00		FL		9,~~170~~161,~~966~~782	7.28000%			66,676
				36		ML020MWB		LODGING		7/1/06	0.00		PA		8,~~975~~968,~~663~~102	8.04000%			69,702
				37		ML020MWA		MULTIFAMILY		6/1/12	0.00		FL		8,~~973~~967,~~504~~649	6.96000%			59,636
				38		ML020MWA		MULTIFAMILY		4/1/12	0.00		MI		8,~~964~~959,~~902~~855	7.49000%			62,868
				39		ML020MWA		MULTIFAMILY		7/1/07	0.00		OH		8,~~947~~939,~~078~~031	7.87500%			68,720										B1
				40		ML020MWB		MULTIFAMILY		6/1/12	0.00		LA		8,~~775~~770,~~504~~162	7.19000%			59,674
				41		ML020MWA		RETAIL		4/1/12	0.00		NY		8,~~565~~560,~~265~~224	7.35000%			59,252
				42		ML020MWB		MULTIFAMILY		5/1/12	0.00		VA		8,~~532~~527,~~252~~293	7.36000%			59,034										B
				43		ML020MWA		OFFICE		5/1/12	0.00		NJ		8,~~373~~369,~~759~~106	7.50000%			58,734
				44		ML020MWA		MULTIFAMILY		7/1/12	0.00		MI		8,~~233~~228,~~384~~317	7.12500%			55,582
				45		ML020MWB		RETAIL		6/1/12	0.00		CT		7,~~527~~522,~~773~~862	6.96000%			50,028										B
				46		ML020MWB		OFFICE		12/1/09	0.00		CA		7,~~206~~202,~~678~~212	7.25000%			49,458
				47		ML020MWA		MULTIFAMILY		4/1/12	0.00		NC		6,~~389~~383,~~395~~143	7.50000%			47,517
				48		ML020MWB		INDUSTRIAL		12/1/09	0.00		CA		6,~~142~~135,~~360~~893	7.25000%			44,814
				49		ML020MWA		RETAIL		1/1/12	0.00		IL		6,~~082~~078,~~729~~690	7.04000%			40,914
				50		ML020MWB		RETAIL		6/1/12	0.00		FL		5,~~982~~978,~~293~~379	6.95000%			39,717
				51		ML020MWA		MULTIFAMILY		4/1/12	0.00		KY		5,~~974~~970,~~386~~618	7.12500%			40,423
				52		ML020MWA		OFFICE		2/1/10	0.00		RI		5,~~964~~961,~~731~~118	7.32500%			41,236
				53		ML020MWA		MULTIFAMILY		5/1/12	0.00		VA		5,~~730~~724,~~404~~847	7.50000%			42,566
				54		ML020MWA		MULTIFAMILY		11/1/08	0.00		NV		5,~~720~~716,~~781~~856	6.98000%			38,310
				55		ML020MWA		OFFICE		2/1/12	0.00		NY		5,~~469~~465,~~098~~991	7.53000%			38,570
				56		ML020MWB		MULTIFAMILY		7/1/12	0.00		CA		5,~~289~~286,~~508~~317	7.19000%			35,940
				57		ML020MWB		OFFICE		7/1/12	0.00		MA		5,~~249~~246,~~862~~793	7.29000%			36,025
				58		ML020MWB		MULTIFAMILY		7/1/12	0.00		NY		5,~~189~~186,~~706~~576	7.19000%			35,262
				59		ML020MWB		RETAIL		7/1/12	0.00		NV		5,~~111~~108,~~451~~223	7.04000%			34,215
				60		ML020MWA		MULTIFAMILY		12/1/06	0.00		CA		4,~~738~~735,~~781~~045	6.45000%			30,056
				61		ML020MWB		OFFICE		5/1/12	0.00		IL		4,~~584~~581,~~695~~946	7.26000%			31,411
				62		ML020MWA		MULTIFAMILY		2/1/12	0.00		MO		4,~~564~~560,~~103~~168	7.00000%			31,446
				63		ML020MWA		MIXED USE		6/1/11	0.00		CO		4,~~554~~551,~~157~~687	7.87500%			33,353
				64		ML020MWA		SELF STORAGE		6/1/12	0.00		VA		4,~~480~~475,~~130~~534	7.21000%			32,410
				65		ML020MWA		MULTIFAMILY		1/1/12	0.00		SC		4,~~372~~369,~~264~~690	7.44000%			30,585
				66		ML020MWB		RETAIL		12/1/09	0.00		CA		4,~~359~~354,~~094~~505	7.25000%			31,804
				67		ML020MWA		RETAIL		4/1/12	0.00		FL		4,~~332~~330,~~735~~241	7.42000%			30,178
				68		ML020MWA		MULTIFAMILY		3/1/12	0.00		FL		4,~~215~~211,~~181~~916	7.37500%			30,035
				69		ML020MWA		MULTIFAMILY		11/1/08	0.00		NV		4,~~203~~200,~~832~~948	6.98000%			28,152
				70		ML020MWA		MULTIFAMILY		7/1/19	0.00		NC		4,~~069~~058,~~039~~852	6.75000%			33,838
				71		ML020MWB		INDUSTRIAL		7/1/12	0.00		FL		3,~~987~~983,~~612~~701	7.37500%			29,235
				72		ML020MWB		INDUSTRIAL		12/1/09	0.00		CA		3,~~962~~958,~~813~~641	7.25000%			28,912
				73		ML020MWB		INDUSTRIAL		6/1/12	0.00		IL		3,~~883~~879,~~533~~753	7.45000%			28,694
				74		ML020MWA		OFFICE		9/1/11	0.00		OH		3,~~817~~815,~~547~~442	7.75000%			27,582										B
				75		ML020MWB		RETAIL		6/1/12	0.00		CA		3,~~690~~688,~~273~~183	7.42000%			25,669
				76		ML020MWB		RETAIL		5/1/12	0.00		VA		3,~~668~~666,~~227~~128	7.41000%			25,505
				77		ML020MWA		OFFICE		1/1/12	0.00		FL		3,~~626~~624,~~405~~197	7.33000%			25,098
				78		ML020MWA		MIXED USE		3/1/12	0.00		MA		3,~~559~~557,~~359~~387	7.56000%			25,144
				79		ML020MWA		MULTIFAMILY		7/1/12	0.00		NJ		3,~~493~~490,~~034~~914	7.17000%			23,687
				80		ML020MWA		RETAIL		4/1/12	0.00		TX		3,~~479~~476,~~419~~290	7.87500%			26,724
				81		ML020MWA		MULTIFAMILY		2/1/12	0.00		TX		3,~~390~~388,~~974~~711	7.00000%			22,703
				82		ML020MWA		RETAIL		8/1/11	0.00		MA		3,~~280~~278,~~185~~352	7.73000%			23,668
				83		ML020MWA		RETAIL		2/1/12	0.00		IL		3,~~269~~265,~~165~~701	7.22000%			23,789
				84		ML020MWB		MULTIFAMILY		5/1/12	0.00		VA		3,~~208~~206,~~122~~163	7.20000%			21,850
				85		ML020MWB		MULTIFAMILY		7/1/12	0.00		FL		3,~~113~~111,~~824~~945	7.19000%			21,157
				86		ML020MWA		OFFICE		10/1/11	0.00		CO		2,~~895~~893,~~643~~877	7.40000%			20,217
				87		ML020MWA		MULTIFAMILY		7/1/12	0.00		TN		2,~~794~~792,~~172~~387	7.00000%			18,628
				88		ML020MWA		OFFICE		2/1/11	0.00		NV		2,~~775~~773,~~262~~693	7.87500%			20,389										B
				89		ML020MWB		MULTIFAMILY		5/1/12	0.00		VA		2,~~711~~709,~~183~~607	7.36000%			18,759										B
				90		ML020MWA		OFFICE		6/1/12	0.00		FL		2,~~693~~691,~~008~~513	7.48000%			18,842
				91		ML020MWA		MULTIFAMILY		3/1/12	0.00		OH		2,~~587~~585,~~078~~404	7.06250%			17,407
				92		ML020MWA		MULTIFAMILY		3/1/12	0.00		WA		2,~~566~~565,~~944~~247	6.99000%			17,147
				93		ML020MWA		OTHER		2/1/12	0.00		TX		2,~~534~~532,~~461~~848	7.16000%			17,240
				94		ML020MWA		RETAIL		7/1/11	0.00		TN		2,~~427~~425,~~072~~741	7.81000%			17,654
				95		ML020MWA		MULTIFAMILY		7/1/12	0.00		TN		2,~~395~~393,~~005~~474	7.00000%			15,967
				96		ML020MWA		RETAIL		8/1/11	0.00		TX		2,~~379~~377,~~090~~722	7.64000%			17,020
				97		ML020MWA		RETAIL		5/1/12	0.00		OH		2,~~343~~341,~~006~~779	7.68000%			16,722
				98		ML020MWA		MULTIFAMILY		2/1/07	0.00		CA		2,~~017~~016,~~870~~619	7.25000%			13,848
				99		ML020MWA		MULTIFAMILY		2/1/07	0.00		CA		1,~~978~~976,~~109~~883	7.25000%			13,575
				100		ML020MWB		OFFICE		12/1/09	0.00		CA		1,~~739~~738,~~543~~465	7.25000%			11,938
				101		ML020MWB		OFFICE		12/1/09	0.00		CA		1,~~550~~549,~~678~~717	7.25000%			10,642
														1,080,275,717				7,494,979			66,922
														1,079,557,230				7,514,004			64,207
* NOI AND DSCR, IF AVAILABLE AND REPORTABLE UNDER THE TERMS OF THE TRUST AGREEMENT, ARE BASED ON INFORMATION OBTAINED FROM THE RELATED BORROWER, AND NO OTHER PARTY TO THE AGREEMENT SHALL BE HELD LIABLE FOR THE
ACCURACY OR METHODOLOGY USED TO DETERMINE SUCH FIGURES.
				(1) LEGEND:	A. P&I ADV - IN GRACE PERIOD				1. P&I ADV - DELINQUENT 1 MONTH			3. P&I ADV - DELINQUENT 3+ MONTHS					7. FORECLOSURE
					B. P&I ADV -<ONE MONTH DELINQ				2. P&I ADV - DELINQUENT 2 MONTHS			4. MAT. BALLOON/ASSUMED P&I					9. REO
			10/10/2002 - 10:26 (I315-I337) 2002 LASALLE BANK N.A.																					PAGE 14 OF 24
			11/25/2002 - 08:19 (I315-I337) 2002 LASALLE BANK N.A.																					PAGE 14 OF 24

ABN AMRO

LASALLE BANK

N.A.

MERRILL LYNCH MORTGAGE TRUST

STATEMENT DATE:

10/15/2002

REVISED DATE:

11/25/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/15/2002

SERIES 2002-MW1

PRIOR PAYMENT:

0910/1315/2002

NEXT PAYMENT:

1112/1513/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9036-40-0

SPECIALLY SERVICED (PART I) ~ LOAN DETAIL (END OF PERIOD)

LOAN

STATUS

CODE(1)

DISCLOSURE

CONTROL #

SERVICING

XFER DATE

BALANCE

NOTE

RATE

MATURITY

DATE

REMAINING

PROPERTY

TYPE

GEO.

LOCATION

NOI

DSCR

NOI

DATE

SCHEDULE

ACTUAL

LIFE

(1) LEGEND:

A. P&I ADV - IN GRACE PERIOD

1. P&I ADV - DELINQUENT 1 MONTH

3. P&I ADV - DELINQUENT 3+ MONTHS

7. FORECLOSURE

B. P&I ADV -<ONE MONTH DELINQ

2. P&I ADV - DELINQUENT 2 MONTHS

4. MAT. BALLOON/ASSUMED P&I

9. REO

10/10/2002 - 10:26 (I315-I337) 2002 LASALLE BANK N.A.

PAGE 19 OF 24

11/25/2002 - 08:19 (I315-I337) 2002 LASALLE BANK N.A.

PAGE 19 OF 24

ABN AMRO

LASALLE BANK

N.A.

MERRILL LYNCH MORTGAGE TRUST

~~STATEMENT~~REVISED DATE:

1011/1525/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/15/2002

SERIES 2002-MW1

PRIOR PAYMENT:

0910/1315/2002

NEXT PAYMENT:

1112/1513/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9036-40-0

SPECIALLY SERVICED LOAN DETAIL (PART II) ~ SERVICER COMMENTS (END OF PERIOD)

DISCLOSURE

CONTROL #

RESOLUTION

STRATEGY

COMMENTS

10/10/2002 - 10:26 (I315-I337) 2002 LASALLE BANK N.A.

PAGE 20 OF 24

11/25/2002 - 08:19 (I315-I337) 2002 LASALLE BANK N.A.

PAGE 20 OF 24

ABN AMRO

LASALLE BANK

N.A.

MERRILL LYNCH MORTGAGE TRUST

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

~~STATEMENT~~REVISED DATE:

1011/1525/2002

PAYMENT DATE:

1011/15/2002

SERIES 2002-MW1

PRIOR PAYMENT:

0910/1315/2002

NEXT PAYMENT:

1112/1513/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9036-40-0

HISTORICAL COLLATERAL LEVEL REO REPORT

RECENT

APPRAISAL

VALUE

APPRAISAL

REDUCTION

AMOUNT

DISCLOSURE

CONTROL #

REO

DATE

CITY

STATE

PROPERTY

TYPE

ACTUAL

BALANCE

SCHEDULED

BALANCE

DATE

LIQUIDATED

LIQUIDATION

PROCEEDS

LIQUIDATION

EXPENSES

REALIZED

LOSS

PAGE 21 OF 24

10/10/2002 - 10:26 (I315-I337) 2002 LASALLE BANK N.A.

11/25/2002 - 08:19 (I315-I337) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

MERRILL LYNCH MORTGAGE TRUST

STATEMENT DATE:

10/15/2002

REVISED DATE:

11/25/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/15/2002

SERIES 2002-MW1

PRIOR PAYMENT:

0910/1315/2002

NEXT PAYMENT:

1112/1513/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9036-40-0

MODIFIED LOAN DETAIL

CUTOFF

MATURITY

DATE

MODIFIED

MATURITY

DATE

DISCLOSURE

CONTROL #

MODIFICATION

DATE

MODIFICATION

DESCRIPTION

10/10/2002 - 10:26 (I315-I337) 2002 LASALLE BANK N.A.

PAGE 22 OF 24

11/25/2002 - 08:19 (I315-I337) 2002 LASALLE BANK N.A.

PAGE 22 OF 24

ABN AMRO

LASALLE BANK

N.A.

MERRILL LYNCH MORTGAGE TRUST

STATEMENT DATE:

10/15/2002

REVISED DATE:

11/25/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/15/2002

SERIES 2002-MW1

PRIOR PAYMENT:

0910/1315/2002

NEXT PAYMENT:

1112/1513/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9036-40-0

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..

10/10/2002 - 10:26 (I315-I337) 2002 LASALLE BANK N.A.

PAGE 23 OF 24

11/25/2002 - 08:19 (I315-I337) 2002 LASALLE BANK N.A.

PAGE 23 OF 24

ABN AMRO

LASALLE BANK

N.A.

MERRILL LYNCH MORTGAGE TRUST

STATEMENT DATE:

10/15/2002

REVISED DATE:

11/25/2002

COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

1011/15/2002

SERIES 2002-MW1

PRIOR PAYMENT:

0910/1315/2002

NEXT PAYMENT:

1112/1513/2002

RECORD DATE:

0910/3031/2002

ABN AMRO ACCT: 67-9036-40-0

APPRAISAL REDUCTION DETAIL

DISCLOSURE

CONTROL#

APPRAISAL

RED. DATE

SCHEDULED

BALANCE

ARA

AMOUNT

CURRENT P&I

ADVANCE

ASER

NOTE

RATE

MATURITY

DATE

REMAINING TERM

PROPERTY

TYPE

GEOGRAPHIC

LOCATION

DSCR

APPRAISAL

VALUE DATE

LIFE

10/10/2002 - 10:26 (I315-I337) 2002 LASALLE BANK N.A.

PAGE 24 OF 24

11/25/2002 - 08:19 (I315-I337) 2002 LASALLE BANK N.A.

PAGE 24 OF 24

Filing Compare · MERRILL LYNCH MORT INV INC COM MRT PAS THR CERT SER 2002 MW1