|Merrill Lynch Series 2002 MW1Aggregate Statement of Principal and Interest Distributions to Certificateholders
for 200201 to 200212
|-----------------------------------------------------------------------------------------------------------------------------------
|Class                                                                                                                              
|R I                                                                                                                                
|A 1                                                                                                                                
|A 1 1                                                                                                                              
|A 1 2                                                                                                                              
|A 2                                                                                                                                
|A 2 1                                                                                                                              
|A 2 2                                                                                                                              
|A 2 3                                                                                                                              
|A 3                                                                                                                                
|A 3 1                                                                                                                              
|A 3 2                                                                                                                              
|A 3 3                                                                                                                              
|A 4                                                                                                                                
|A 4 1                                                                                                                              
|A 4 2                                                                                                                              
|A 4 3                                                                                                                              
|B                                                                                                                                  
|C                                                                                                                                  
|D                                                                                                                                  
|E                                                                                                                                  
|F                                                                                                                                  
|F 1                                                                                                                                
|F 2                                                                                                                                
|G                                                                                                                                  
|G 1                                                                                                                                
|G 2                                                                                                                                
|H                                                                                                                                  
|H 1                                                                                                                                
|H 2                                                                                                                                
|J                                                                                                                                  
|J 1                                                                                                                                
|J 2                                                                                                                                
|K                                                                                                                                  
|L                                                                                                                                  
|M                                                                                                                                  
|N                                                                                                                                  
|O                                                                                                                                  
|R II                                                                                                                               
|XC                                                                                                                                 
|XP                                                                                                                                 
|Z 1                                                                                                                                
|Z II