8-K 1 mlm05sl1_10506.txt 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): June 27, 2005 MERRILL LYNCH MORTGAGE INVESTORS TRUST Mortgage Loan Asset-Backed Certificates, Series 2005-SL1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-121605-05 54-2169473 Pooling and Servicing Agreement) (Commission 54-2169474 (State or other File Number) 54-6658772 jurisdiction 54-6658773 of Incorporation) IRS EIN c/o Wells Fargo Bank, 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) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On June 27, 2005 a distribution was made to holders of MERRILL LYNCH MORTGAGE INVESTORS TRUST, Mortgage Loan Asset-Backed Certificates, Series 2005-SL1 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Loan Asset-Backed Certificates, Series 2005-SL1 Trust, relating to the June 27, 2005 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 TRUST Mortgage Loan Asset-Backed Certificates, Series 2005-SL1 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 6/28/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Loan Asset-Backed Certificates, Series 2005-SL1 Trust, relating to the June 27, 2005 distribution. EX-99.1

Merrill Lynch Mortgage Loans, Inc. Mortgage Loan Asset-Backed Certificates Record Date: 45/2931/2005 Distribution Date: 56/2527/2005 Merrill Lynch Mortgage Loans, Inc. Mortgage Loan Asset-Backed Certificates Series 2005-SL1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com 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~~ R 59020UUH6 RES 3.~~22000~~29000% 0.00 0.00 ~~0.00~~ A 59020UTP0 SEN 3.~~22000~~29000% ~~349~~330,~~880~~946,~~933~~482.8204 ~~938~~998,~~847~~079.1743 ~~18,934,451.78~~ M-1 59020UTQ8 MEZ 3.~~55000~~62000% 53,843,000.00 ~~159~~178,~~285~~669.5402 ~~0.00~~ M-2 59020UTR6 MEZ 3.~~62000~~69000% 15,668,000.00 4752,~~265~~997.1301 ~~0.00~~ M-3 59020UTS4 MEZ 3.~~82000~~89000% 29,058,000.00 92103,~~501~~615.3098 ~~0.00~~ B-1 59020UTT2 SUB 3.~~87000~~94000% 14,244,000.00 4551,~~936~~444.9058 ~~0.00~~ B-2 59020UTU9 SUB 4.~~32000~~39000% 11,680,000.00 4247,~~048~~002.0027 ~~0.00~~ B-3 59020UTV7 SUB 4.~~42000~~49000% 15,668,000.00 5764,~~710~~486.4788 ~~0.00~~ B-4 59020UTW5 SUB 5.~~12000~~19000% 12,819,000.00 5460,~~694~~986.4039 ~~0.00~~ B-5 59020UTX3 SUB 6.~~52000~~59000% 25,639,000.00 ~~139~~154,~~305~~880.2393 ~~0.00~~ C 9960RC902 SEN 0.00000% 1013,~~821~~639,~~690~~566.2482 0.00 ~~0.00~~ P 9960RC910 SEN 0.00000% 0.00 ~~262~~294,~~571~~969.4846 ~~0.00~~ Totals ~~539~~523,~~321~~205,~~624~~048.0686 12,~~840~~007,~~165~~131.~~62 18,934,451.78~~95

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses R 0.00 0.00 0.00 0.00 0.00 A 21,482,263.30 0.00 ~~330~~309,~~946~~464,~~482~~218.0474 1922,~~873~~480,~~298~~342.9573 0.00 M-1 0.00 0.00 53,843,000.00 ~~159~~178,~~285~~669.5402 0.00 M-2 0.00 0.00 15,668,000.00 4752,~~265~~997.1301 0.00 M-3 0.00 0.00 29,058,000.00 92103,~~501~~615.3098 0.00 B-1 0.00 0.00 14,244,000.00 4551,~~936~~444.9058 0.00 B-2 0.00 0.00 11,680,000.00 4247,~~048~~002.0027 0.00 B-3 0.00 0.00 15,668,000.00 5764,~~710~~486.4788 0.00 B-4 0.00 0.00 12,819,000.00 5460,~~694~~986.4039 0.00 B-5 0.00 0.00 25,639,000.00 ~~139~~154,~~305~~880.2393 0.00 C 0.00 130.00 15,~~639~~681,~~566~~211.8272 0.00 0.00 P 0.00 0.00 ~~262~~0.00 294,~~571~~969.4846 0.00 Totals 21,482,263.30 0.00 ~~523~~503,~~205~~764,~~048~~430.8646 2023,~~774~~489,~~617~~395.4025 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) R 100.00 0.00 0.00 0.00 0.00 0.00 100.00 0.00 0.00 0.00 0.00 0.00 A 387,158,000.00 ~~349~~330,~~880~~946,~~933~~482.8204 0.00 1821,~~934~~482,~~451~~263.7830 0.00 0.00 M-1 53,843,000.00 53,843,000.00 0.00 0.00 0.00 0.00 M-2 15,668,000.00 15,668,000.00 0.00 0.00 0.00 0.00 M-3 29,058,000.00 29,058,000.00 0.00 0.00 0.00 0.00 B-1 14,244,000.00 14,244,000.00 0.00 0.00 0.00 0.00 B-2 11,680,000.00 11,680,000.00 0.00 0.00 0.00 0.00 B-3 15,668,000.00 15,668,000.00 0.00 0.00 0.00 0.00 B-4 12,819,000.00 12,819,000.00 0.00 0.00 0.00 0.00 B-5 25,639,000.00 25,639,000.00 0.00 0.00 0.00 0.00 C 3,988,388.29 1013,~~821~~639,~~690~~566.2482 0.00 0.00 0.00 0.00 3,988,388.29 1013,~~821~~639,~~690~~566.2482 0.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Totals 573,753,976.58 ~~550~~536,~~143~~844,~~314~~615.3068 0.00 1821,~~934~~482,~~451~~263.7830 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 R 0.00 0.00 0.00000000 0.00 R 0.00 0.00 0.00000000 0.00 A 1821,~~934~~482,~~451~~263.7830 ~~330~~309,~~946~~464,~~482~~218.0474 0.~~85480988~~79932281 1821,~~934~~482,~~451~~263.7830 M-1 0.00 53,843,000.00 1.00000000 0.00 M-2 0.00 15,668,000.00 1.00000000 0.00 M-3 0.00 29,058,000.00 1.00000000 0.00 B-1 0.00 14,244,000.00 1.00000000 0.00 B-2 0.00 11,680,000.00 1.00000000 0.00 B-3 0.00 15,668,000.00 1.00000000 0.00 B-4 0.00 12,819,000.00 1.00000000 0.00 B-5 0.00 25,639,000.00 1.00000000 0.00 C 0.00 1315,~~639~~681,~~566~~211.8272 3.~~41981919~~93171642 0.00 C 0.00 1315,~~639~~681,~~566~~211.8272 3.~~41981919~~93171642 0.00 P 0.00 0.00 0.00000000 0.00 P 0.00 0.00 0.00000000 0.00 Totals 1821,~~934~~482,~~451~~263.7830 ~~536~~519,~~844~~445,~~615~~642.6818 0.~~93567041~~90534561 1821,~~934~~482,~~451~~263.7830

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 A 387,158,000.00 ~~903~~854.~~71614127~~80987617 0.00000000 4855.~~90626509~~48707065 0.00000000 M-1 53,843,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 15,668,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 29,058,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-1 14,244,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 11,680,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 15,668,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-4 12,819,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-5 25,639,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 C 3,988,388.29 ~~2713~~3419.~~29907049~~81919218 0.00000000 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 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 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A 0.00000000 4855.~~90626509~~48707065 ~~854~~799.~~80987617~~32280552 0.~~85480988~~79932281 4855.~~90626509~~48707065 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 M-3 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 B-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 C 0.00000000 0.00000000 3,~~419~~931.~~81919218~~71641771 3.~~41981919~~93171642 0.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, 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 R 100.00 3.~~22000~~29000% 0.00 0.00 0.00 0.00 A 387,158,000.00 3.~~22000~~29000% ~~349~~330,~~880~~946,~~933~~482.8204 ~~938~~998,~~847~~079.1743 0.00 0.00 M-1 53,843,000.00 3.~~55000~~62000% 53,843,000.00 ~~159~~178,~~285~~669.5402 0.00 0.00 M-2 15,668,000.00 3.~~62000~~69000% 15,668,000.00 4752,~~265~~997.1301 0.00 0.00 M-3 29,058,000.00 3.~~82000~~89000% 29,058,000.00 92103,~~501~~615.3098 0.00 0.00 B-1 14,244,000.00 3.~~87000~~94000% 14,244,000.00 4551,~~936~~444.9058 0.00 0.00 B-2 11,680,000.00 4.~~32000~~39000% 11,680,000.00 4247,~~048~~002.0027 0.00 0.00 B-3 15,668,000.00 4.~~42000~~49000% 15,668,000.00 5764,~~710~~486.4788 0.00 0.00 B-4 12,819,000.00 5.~~12000~~19000% 12,819,000.00 5460,~~694~~986.4039 0.00 0.00 B-5 25,639,000.00 6.~~52000~~59000% 25,639,000.00 ~~139~~154,~~305~~880.2393 0.00 0.00 C 3,988,388.29 0.00000% 1013,~~821~~639,~~690~~566.2482 0.00 0.00 0.00 P 0.00 0.00000% 0.01 0.00 0.00 0.00 Totals 569,765,488.29 1,~~577~~712,~~594~~162.1449 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 R 0.00 0.00 0.00 0.00 0.00 A 0.00 0.00 ~~938~~998,~~847~~079.1743 0.00 ~~330~~309,~~946~~464,~~482~~218.0474 M-1 0.00 0.00 ~~159~~178,~~285~~669.5402 0.00 53,843,000.00 M-2 0.00 0.00 4752,~~265~~997.1301 0.00 15,668,000.00 M-3 0.00 0.00 92103,~~501~~615.3098 0.00 29,058,000.00 B-1 0.00 0.00 4551,~~936~~444.9058 0.00 14,244,000.00 B-2 0.00 0.00 4247,~~048~~002.0027 0.00 11,680,000.00 B-3 0.00 0.00 5764,~~710~~486.4788 0.00 15,668,000.00 B-4 0.00 0.00 5460,~~694~~986.4039 0.00 12,819,000.00 B-5 0.00 0.00 ~~139~~154,~~305~~880.2393 0.00 25,639,000.00 C 0.00 0.00 0.00 0.00 1315,~~639~~681,~~566~~211.8272 P 0.00 0.00 ~~262~~294,~~571~~969.4846 0.00 0.01 Totals 0.00 0.00 12,~~840~~007,~~165~~131.6295 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, 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 R 100.00 3.~~22000~~29000% 0.00000000 0.00000000 0.00000000 0.00000000 A 387,158,000.00 3.~~22000~~29000% ~~903~~854.~~71614127~~80987617 2.~~42497164~~57796411 0.00000000 0.00000000 M-1 53,843,000.00 3.~~55000~~62000% 1000.00000000 23.~~95833330~~31833330 0.00000000 0.00000000 M-2 15,668,000.00 3.~~62000~~69000% 1000.00000000 3.~~01666645~~38250000 0.00000000 0.00000000 M-3 29,058,000.00 3.~~82000~~89000% 1000.00000000 3.~~18333333~~56583316 0.00000000 0.00000000 B-1 14,244,000.00 3.~~87000~~94000% 1000.00000000 3.~~22500000~~61166667 0.00000000 0.00000000 B-2 11,680,000.00 4.~~32000~~39000% 1000.00000000 34.~~60000000~~02416695 0.00000000 0.00000000 B-3 15,668,000.00 4.~~42000~~49000% 1000.00000000 34.~~68333355~~11583355 0.00000000 0.00000000 B-4 12,819,000.00 5.~~12000~~19000% 1000.00000000 4.~~26666667~~75749980 0.00000000 0.00000000 B-5 25,639,000.00 6.~~52000~~59000% 1000.00000000 56.~~43333320~~04083350 0.00000000 0.00000000 C 3,988,388.29 0.00000% ~~2713~~3419.~~29907049~~81919218 0.00000000 0.00000000 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 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 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A 0.00000000 0.00000000 2.~~42497164~~57796411 0.00000000 ~~854~~799.~~80987617~~32280552 M-1 0.00000000 0.00000000 23.~~95833330~~31833330 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 3.~~01666645~~38250000 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 3.~~18333333~~56583316 0.00000000 1000.00000000 B-1 0.00000000 0.00000000 3.~~22500000~~61166667 0.00000000 1000.00000000 B-2 0.00000000 0.00000000 34.~~60000000~~02416695 0.00000000 1000.00000000 B-3 0.00000000 0.00000000 34.~~68333355~~11583355 0.00000000 1000.00000000 B-4 0.00000000 0.00000000 4.~~26666667~~75749980 0.00000000 1000.00000000 B-5 0.00000000 0.00000000 56.~~43333320~~04083350 0.00000000 1000.00000000 C 0.00000000 0.00000000 0.00000000 0.00000000 ~~3419~~3931.~~81919218~~71641771 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,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 2123,~~214~~965,~~955~~807.8037 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~144~~408,~~357~~614.9044 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0(522,666.0056) Prepayment Penalties 0.00 Total Deposits 2123,~~359~~851,~~313~~755.7025 Withdrawals Reimbursement for Servicer Advances ~~359~~144,~~978~~357.9590 Payment of Service Fee ~~224~~218,~~717~~002.3410 Payment of Interest and Principal 2023,~~774~~489,~~617~~395.4125 Total Withdrawals (Pool Distribution Amount) 2123,~~359~~851,~~313~~755.7025 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~224~~218,~~717~~002.3410 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~224~~218,~~717~~002.3410

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 5566 0 0 5566 2,~~020~~416,~~121~~117.5879 0.00 0.00 2,~~020~~416,~~121~~117.5879 30 Days 18732 112 0 0 19744 ~~497~~25,~~246~~317,127.8315 48330,~~725~~113.1227 0.00 0.00 ~~545~~25,~~971~~647,240.9542 60 Days ~~190~~223 111 0 0 ~~191~~234 68,~~927~~442,~~626~~547.7976 35360,~~893~~815.7533 0.00 0.00 68,~~963~~803,~~520~~363.5409 90 Days 9196 4 0 0 95100 3,~~422~~212,~~287~~486.0674 9789,~~104~~203.9863 0.00 0.00 3,~~519~~301,~~392~~690.0437 120 Days 4855 109 2 0 6066 1,~~625~~923,~~127~~212.5511 ~~403~~312,~~159~~146.7058 ~~162~~93,~~564~~586.0368 0.00 2,~~190~~328,~~851~~945.2837 150 Days 4136 10 4 6 0 5150 1,~~624~~204,~~323~~322.3756 ~~109~~378,~~351~~110.0609 ~~353~~229,~~867~~667.7383 0.00 21,~~087~~812,~~542~~100.1648 180+ Days 325 05 03 02 335 ~~147~~1,~~709~~122,210.8748 0194,131.0032 0297,534.0061 084,097.0084 ~~147~~1,~~709~~697,974.8725 Totals ~~391~~1,167 75117 89 02 ~~474~~1,295 1441,~~244~~221,~~321~~906.4780 24,~~714~~080,~~356~~638.1901 ~~516~~620,~~431~~789.7612 084,097.0084 1746,~~475~~007,~~109~~431.4277 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.~~396539~~491657% 0.000000% 0.000000% 0.~~396539~~491657% 0.~~385848~~479256% 0.000000% 0.000000% 0.~~385848~~479256% 30 Days 05.~~129776~~452920% 0.~~007210~~089392% 0.000000% 0.000000% 05.~~136986~~542312% 05.~~094975~~021848% 0.~~009307~~065481% 0.000000% 0.000000% 05.~~104282~~087329% 60 Days 1.~~369863~~661204% 0.~~007210~~081943% 0.000000% 0.000000% 1.~~377073~~743147% 1.~~323192~~674645% 0.~~006856~~071571% 0.000000% 0.000000% 1.~~330047~~746215% 90 Days 0.~~656092~~715137% 0.~~028839~~029797% 0.000000% 0.000000% 0.~~684932~~744934% 0.~~653664~~637222% 0.~~018547~~017694% 0.000000% 0.000000% 0.~~672211~~654916% 120 Days 0.~~346071~~409714% 0.~~072098~~067044% 0.~~014420~~014899% 0.000000% 0.~~432588~~491657% 0.~~310403~~381484% 0.~~077004~~061917% 0.~~031050~~018564% 0.000000% 0.~~418457~~461964% 150 Days 0.~~295602~~268176% 0.~~028839~~074493% 0.~~043259~~029797% 0.000000% 0.~~367700~~372467% 0.~~310249~~238887% 0.~~020886~~075001% 0.~~067589~~045556% 0.000000% 0.~~398725~~359444% 180+ Days 0.~~021629~~186234% 0.~~000000~~037247% 0.~~000000~~022348% 0.~~000000~~014899% 0.~~021629~~260727% 0.~~028213~~222599% 0.~~000000~~038507% 0.~~000000~~059018% 0.~~000000~~016681% 0.~~028213~~336806% Totals 28.~~819034~~693385% 0.~~540735~~871573% 0.~~057678~~067044% 0.~~000000~~014899% 39.~~417448~~646901% 28.~~720696~~176684% 0.~~518448~~809426% 0.~~098640~~123138% 0.~~000000~~016681% 39.~~337783~~125930%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~144~~408,~~357~~614.9044

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 10.~~328665~~326469% Weighted Average Net Coupon 9.~~828665~~826469% Weighted Average Pass-Through Rate 9.~~813665~~811469% Weighted Average Maturity(Stepdown Calculation ) ~~236~~235 Beginning Scheduled Collateral Loan Count 1413,~~213~~870 Number Of Loans Paid In Full ~~343~~446 Ending Scheduled Collateral Loan Count 13,~~870~~424 Beginning Scheduled Collateral Balance ~~539~~523,~~321~~205,~~624~~048.0686 Ending Scheduled Collateral Balance ~~523~~503,~~205~~764,~~048~~430.8646 Ending Actual Collateral Balance at 2931-~~Apr~~May-2005 ~~523~~504,~~554~~139,~~353~~634.3577 Monthly P &I Constant 54,~~041~~895,~~164~~520.83 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0522,666.0056 Cumulative Realized Loss 0522,666.0056 Scheduled Principal ~~399~~393,~~104~~137.5003 Unscheduled Principal 1519,~~717~~047,~~470~~481.7037 Required Overcollateralization Amount 0.00 Overcollateralized Increase Amount 0.00 Overcollateralized reduction Amount 0.00 Specified O/C Amount 39,883,883.05 Overcollateralized Amount 2934,~~756~~619,~~142~~853.0205 Overcollateralized Deficiency Amount 105,~~127~~264,~~741~~030.0300 Base Overcollateralized Amount 0.00 Extra principal distribution Amount 2,~~817~~564,~~876~~311.5846 Excess Cash Amount 0.00

Filing Compare · Merrill Lynch Mortgage Investors Trust Series 2005-SL1