Content:

Pages

Contact Information:

6/26/2006

Statement to Certificate Holders

Analyst:

David Ratner

714.259.6251

Statement to Certificate Holders (Factors)

david.ratner@abnamro.com

Pool/Non-Pool Funds Cash Reconciliation

5/25/2006

Administrator:

Christopher Lewis

312.904.7992

Cash Reconciliation Summary

5-6

christopher.lewis@abnamro.com

Pool Detail and Performance Indicators

7-9

LaSalle Website:

www.etrustee.net

Bond Interest Reconciliation Part I

7/25/2006

Bond Interest Reconciliation Part II

Bond Principal Reconciliation

Outside Parties To The Transaction

Rating Information

5/31/2006

End of Month Balance Reporting

14-15

15 Month Loan Status Summary Part I

16-20

15 Month Loan Status Summary Part II

21-25

15 Month Historical Payoff Summary

26-28

Prepayment Summary

Mortgage Loan Characteristics Part I

Mortgage Loan Characteristics Part II

31-33

3/21/2006

Geographic Concentration

Current Period Realized Loss Detail

Historical Realized Loss Summary

36-38

4/25/2006

Realized Loss Summary

Servicemembers Civil Relief Act

Material Breaches Detail

Modified Loan Detail

2/1/2037

Deleted and Replacement Loan Detail

6/15/2006

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

ABN AMRO Acct : 723540.1

Payment Date:

26-Jun-06

Prior Payment:

25-May-06

Next Payment:

25-Jul-06

Record Date:

31-May-06

Depositor: Merrill Lynch Mortgage Investors, Inc.

Distribution Count:

Underwriter: Merrill Lynch & Company- Asset Backed Sec. Group

Master Servicer: Wilshire Credit Corporation

Closing Date:

21-Mar-06

Rating Agency: Moody's Investors Service, Inc./Standard & Poor's

First Pay. Date:

25-Apr-06

Rated Final

Payment Date:

1-Feb-37

Determination

Date:

15-Jun-06

23-Jun-2006 12:41

A-1

59020U5B7

171,181,000.00

161,690,655.70

4,396,934.97

0.00

157,293,720.73

756,173.30

0.00

5.2612500000%

A-2A

59020U5C5

111,712,000.00

97,902,317.17

2,056,198.93

0.00

95,846,118.24

448,283.83

0.00

5.1512500000%

A-2B

59020U5D3

72,476,000.00

0.00

72,476,000.00

329,161.83

0.00

5.4500000000%

A-2C

59020U5E1

25,474,000.00

0.00

25,474,000.00

123,124.33

0.00

5.8000000000%

A-2D

59020U5F8

23,296,000.00

0.00

23,296,000.00

108,617.60

0.00

5.5950000000%

M-1

59020U5G6

17,863,000.00

0.00

17,863,000.00

86,397.38

0.00

5.4412500000%

M-2

59020U5H4

16,828,000.00

0.00

16,828,000.00

81,690.59

0.00

5.4612500000%

M-3

59020U5J0

10,097,000.00

0.00

10,097,000.00

49,194.83

0.00

5.4812500000%

M-4

59020U5K7

9,061,000.00

0.00

9,061,000.00

44,952.63

0.00

5.5812500000%

M-5

59020U5L5

9,061,000.00

0.00

9,061,000.00

45,113.71

0.00

5.6012500000%

M-6

59020U5M3

8,284,000.00

0.00

8,284,000.00

41,981.47

0.00

5.7012500000%

B-1

59020U5N1

8,284,000.00

0.00

8,284,000.00

46,399.60

0.00

6.3012500000%

B-2

59020U5P6

8,543,000.00

0.00

8,543,000.00

47,698.42

0.00

6.7000000000%

B-3

59020U5Q4

5,177,000.00

0.00

5,177,000.00

34,427.05

0.00

7.4812500000%

59020U5R2

517,795,728.08 N

494,489,903.87

0.00

488,036,769.97

1,008,665.38

(100.70)

N/A

59020U5S0

0.00

114,256.87

N/A

59020U5T8

100.00

0.00

N/A

Total

497,337,100.00

474,036,972.87

6,453,133.90

0.00

467,583,838.97

3,366,138.82

114,156.17

Total P&I Payment

9,819,272.72

Distribution Date: 26-Jun-06

Pass-Through

Rate

Deferred Interest

Ending Certificate

Balance

Interest Payment

(2)

Bond Payments

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Current Realized

Loss

Class

CUSIP

Beginning

Certificate Balance

Principal Payment

Original Face Value

(1)

N denotes notional balance not included in total

(2)

Accrued Interest plus/minus Interest Adjustment minus Deferred Interest equals Interest Payment * Denotes Controlling Class

Interest

Adjustment

23-Jun-2006 12:41

A-1

59020U5B7

171,181,000.00

944.559593062

25.685882020

0.000000000

918.873711043

4.417390365

0.000000000

5.50250000%

A-2A

59020U5C5

111,712,000.00

876.381384005

18.406249373

0.000000000

857.975134632

4.012852961

0.000000000

5.39250000%

A-2B

59020U5D3

72,476,000.00

1000.000000000

0.000000000

1000.000000000

4.541666621

0.000000000

Fixed

A-2C

59020U5E1

25,474,000.00

1000.000000000

0.000000000

1000.000000000

4.833333202

0.000000000

Fixed

A-2D

59020U5F8

23,296,000.00

1000.000000000

0.000000000

1000.000000000

4.662500000

0.000000000

Fixed

M-1

59020U5G6

17,863,000.00

1000.000000000

0.000000000

1000.000000000

4.836666853

0.000000000

5.68250000%

M-2

59020U5H4

16,828,000.00

1000.000000000

0.000000000

1000.000000000

4.854444378

0.000000000

5.70250000%

M-3

59020U5J0

10,097,000.00

1000.000000000

0.000000000

1000.000000000

4.872222442

0.000000000

5.72250000%

M-4

59020U5K7

9,061,000.00

1000.000000000

0.000000000

1000.000000000

4.961111356

0.000000000

5.82250000%

M-5

59020U5L5

9,061,000.00

1000.000000000

0.000000000

1000.000000000

4.978888644

0.000000000

5.84250000%

M-6

59020U5M3

8,284,000.00

1000.000000000

0.000000000

1000.000000000

5.067777644

0.000000000

5.94250000%

B-1

59020U5N1

8,284,000.00

1000.000000000

0.000000000

1000.000000000

5.601110575

0.000000000

6.54250000%

B-2

59020U5P6

8,543,000.00

1000.000000000

0.000000000

1000.000000000

5.583333724

0.000000000

Fixed

B-3

59020U5Q4

5,177,000.00

1000.000000000

0.000000000

1000.000000000

6.650000000

0.000000000

7.72250000%

59020U5R2

517,795,728.08 N

954.990311920

0.000000000

942.527609835

1.947998651

(0.000194478)

N/A

59020U5S0

0.00

0.000000000

N/A

59020U5T8

100.00

0.000000000

N/A

* Per $1,000 of Original Face Value ** Estimated

Merrill Lynch Mortgage Investors Trust

Next Rate **

Deferred Interest *

Ending Certificate

Balance *

Interest Payment *

Interest Adjustment*

Statement to Certificate Holders (FACTORS)

Distribution Date: 26-Jun-06

Series 2006-RM1

Mortgage Loan Asset-Backed Certificates

Bond Payments

Current Realized

Loss *

Original Face

Value

Class

CUSIP

Beginning Certificate

Balance *

Principal Payment

23-Jun-2006 12:41

Interest Summary

Principal Summary

Supplemental Interest Trust

Interest Summary

Principal Summary

Net Swap Payments received

0.00

Scheduled Interest

3,458,020.12

Scheduled Prin Distribution

196,890.91

Net Swap Payments paid

0.00

Fees

206,138.16

Curtailments

22,138.53

Remittance Interest

3,251,881.96

Prepayments in Full

6,234,104.46

Swap Termination Payments received

0.00

Other Interest Proceeds/Shortfalls

Liquidation Proceeds

0.00

Swap Termination Payments paid

0.00

Prepayment Penalties

114,256.87

Repurchase Proceeds

0.00

Other Interest Loss

0.00

Other Principal Proceeds

0.00

Defaulted Swap Termination Payments

0.00

Other Interest Proceeds

0.00

Remittance Principal

6,453,133.90

Non-advancing Interest

0.00

Non-Supported Interest Shortfall

0.00

Cap Contracts

Relief Act Shortfall

0.00

Modification Shortfall

0.00

Class A-1

0.00

Other Interest Proceeds/Shortfalls

114,256.87

Class A-2A

0.00

Interest Adjusted

3,366,138.83

Floating Rate Subordinate Certificates

0.00

Fee Summary

Total Servicing Fees

206,037.46

Total Trustee Fees

0.00

LPMI Fees

0.00

Credit Manager's Fees

0.00

Unpaid Serv Fees (Charged-off Loans)

0.00

Misc. Fees / Trust Expense

100.70

Insurance Premium

0.00

Total Fees

206,138.16

Advances (Principal & Interest)

Prior Month's Outstanding Advances

3,916,873.15

Current Advances

N/A

Reimbursement of Prior Advances

N/A

Outstanding Advances

4,025,337.29

P&I Due Certificate Holders

9,819,272.73

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Pool Source of Funds

Non-Pool Source of Funds

P&I Advances as of the end of the Due Period do not reflect the amount of advances remitted by the Servicer on the Servicer Remittance Date due to additional proceeds received between the end of the Due Period and the Servicer Remittance Date and netted from the P&I Advances stated as of the end
of the Due Period.

Distribution Date: 26-Jun-06

Cash Reconciliation Summary

23-Jun-2006 12:41

Fixed

ARM

Total

Interest Summary

Scheduled Interest

98,796.14

1,348,465.49

1,447,261.63

Fees

6,203.58

81,225.57

87,429.14

Remittance Interest

92,592.56

1,267,239.92

1,359,832.48

Other Interest Proceeds/Shortfalls

Prepayment Penalties

0.00

84,583.08

Other Interest Loss

0.00

Other Interest Proceeds

0.00

Non-advancing Interest

0.00

Net PPIS/Relief Act Shortfall

0.00

Modification Shortfall

0.00

Other Interest Proceeds/Shortfalls

0.00

84,583.08

Interest Adjusted

92,592.56

1,351,823.00

1,444,415.56

Principal Summary

Scheduled Principal Distribution

10,845.74

86,337.20

97,182.94

Curtailments

3,735.35

8,425.48

12,160.83

Prepayments in Full

0.00

4,287,591.20

Liquidation Proceeds

0.00

Repurchase Proceeds

0.00

Other Principal Proceeds

0.00

Less Mod Losses

0.00

Remittance Principal

14,581.09

4,382,353.88

4,396,934.97

Fee Summary

Total Servicing Fees

6,203.58

81,225.57

87,429.14

Total Trustee Fees

0.00

LPMI Fees

0.00

Total Fees

6,203.58

81,225.57

87,429.14

Beginning Principal Balance

14,888,584.78

194,941,357.18

209,829,941.96

Ending Principal Balance

14,874,003.69

190,559,003.30

205,433,006.99

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Cash Reconciliation Summary Group I

23-Jun-2006 12:41

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Fixed

ARM

Total

Interest Summary

Scheduled Interest

518,624.39

1,492,134.10

2,010,758.49

Fees

24,150.30

94,458.02

118,608.32

Remittance Interest

494,474.09

1,397,676.09

1,892,150.17

Other Interest Proceeds/Shortfalls

Prepayment Penalties

6,354.41

23,319.38

29,673.79

Other Interest Loss

0.00

Other Interest Proceeds

0.00

Non-advancing Interest

0.00

Net PPIS/Relief Act Shortfall

0.00

Modification Shortfall

0.00

Other Interest Proceeds/Shortfalls

6,354.41

23,319.38

29,673.79

Interest Adjusted

500,828.50

1,420,995.47

1,921,823.96

Principal Summary

Scheduled Principal Distribution

23,369.23

76,338.74

99,707.97

Curtailments

5,115.16

4,862.54

9,977.70

Prepayments in Full

272,691.53

1,673,821.73

1,946,513.26

Liquidation Proceeds

0.00

Repurchase Proceeds

0.00

Other Principal Proceeds

0.00

Less Mod Losses

0.00

Remittance Principal

301,175.92

1,755,023.01

2,056,198.93

Fee Summary

Total Servicing Fees

24,150.30

94,458.02

118,608.32

Total Trustee Fees

0.00

LPMI Fees

0.00

Total Fees

24,150.30

94,458.02

118,608.32

Beginning Principal Balance

57,960,724.26

226,699,237.65

284,659,961.91

Ending Principal Balance

57,659,548.34

224,944,214.64

282,603,762.98

Cash Reconciliation Summary Group II

23-Jun-2006 12:41

Pool Detail

Performance Indicators

Factors Impacting Principal Payment Rules

WA Rates/Life

Historical

Amount

Count

Delinquency Levels

Num

Den

Fixed

Adj

Overall

Cutt-off Pool Balance

517,795,728.08

3,050

3 mo. Rolling Average

5,827,299

495,779,938

1.19%

WAC - Current

9.64%

7.58%

7.88%

Cum Scheduled Principal

598,345.05

6 mo. Rolling Average

5,827,299

495,779,938

1.19%

WAC - Original

9.65%

7.61%

7.90%

Cum Unscheduled Principal

29,160,613.06

12 mo. Rolling Average

5,827,299

495,779,938

1.19%

WAL - Current

360.09

354.87

355.63

Cum Liquidations

0.00

Loss Levels

Amount

Count

WAL - Original

362.03

356.87

357.61

Cum Deferred Interest

0.00

3 mo. Cum Loss

0.00

6 mo. Cum loss

0.00

Current Index Rate

Current

Amount

Count

12 mo. Cum Loss

0.00

Next Index Rate

Beginning Pool

494,489,903.87

2,949

95.50%

Scheduled Principal

196,890.91

0.04%

Triggers

Prepayment Charges

Unscheduled Principal

6,256,242.99

1.21%

Amount

Count

Deferred Interest

0.00

0.00%

> Delinquency Trigger Event

(2)

Current

114,256.87

Liquidations

0.00

0.00%

Delinquency Event Calc

(1)

5,827,298.99

488,036,770

1.19%

Cumulative

360,560.65

Repurchases

0.00

0.00%

Ending Pool

488,036,769.97

2,917

94.25%

> Loss Trigger Event?

(3)

Average Loan Balance

167,307.77

Cumulative Loss

0.00%

Current Loss Detail

Amount

> Overall Trigger Event?

Liquidation

0.00

Pool Composition

Realized Loss

0.00

Step Down Date

Realized Loss Adjustment

0.00

Distribution Count

Properties

%/Score

Net Liquidation

0.00

Required Percentage

(4)

23.29%

Cut-off LTV

74.75%

Step Down %

(5)

56.10%

Cash Out/Refinance

32.49%

Credit Enhancement

Amount

% of Required Percentage

(6)

N/A

SFR

73.94%

Original OC

20,458,628.08

3.95%

> Step Down Date?

Target OC

20,452,931.00

3.95%

Min

Max

Beginning OC

20,452,931.00

Extra Principal

0.00

FICO

500

808

635.86

Ending OC

20,452,931.00

Cumulative Extra Principal

0.00

Most Senior Certificates

380,839,000.00

OC Release

N/A

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Pool Detail and Performance Indicators Total (All Loans)

Misc/Additional Information

Pool Level Information

5.081250%

5.322500%

Balance

387,063,252.86

168,256,145.30

382,843,313.49

Owner Occupied

494,866,295.52

95.57%

Legend: (1) 60 Days+, REO, BK, F/C % (3) Condn: Cum Loss > specified thresholds (5) Defined Benchmark
(2) (1) > (6) * (4), then TRUE (4) Most Senior Certs + OC Amount / Ending Pool Bal (6) Defined Benchmark (Used in Delinq Event Calc)

23-Jun-2006 12:41

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Pool Detail

Performance Indicators

Factors Impacting Principal Payment Rules

WA Rates/Life

Historical

Amount

Count

Delinquency Levels

Num

Den

Fixed

Adj

Overall

Cutt-off Pool Balance

219,322,351.48

1,270

3 mo. Rolling Average

1,750,528

210,035,645

0.85%

WAC - Current

7.46%

7.80%

7.78%

Cum Scheduled Principal

295,322.09

6 mo. Rolling Average

1,750,528

210,035,645

0.85%

WAC - Original

7.49%

7.82%

7.79%

Cum Unscheduled Principal

13,594,022.40

12 mo. Rolling Average

1,750,528

210,035,645

0.85%

WAL - Current

371.57

354.88

356.09

Cum Liquidations

0.00

Loss Levels

Amount

Count

WAL - Original

373.49

356.89

358.04

Cum Deferred Interest

0.00

3 mo. Cum Loss

0.00

6 mo. Cum loss

0.00

Current

Amount

Count

12 mo. Cum Loss

0.00

Beginning Pool

209,829,941.96

1,228

95.67%

Scheduled Principal

97,182.94

0.04%

Prepayment Charges

Unscheduled Principal

4,299,752.03

1.96%

Amount

Count

Deferred Interest

0.00

0.00%

Current

84,583.08

Liquidations

0.00

0.00%

Cumulative

202,009.10

Repurchases

0.00

0.00%

Ending Pool

205,433,006.99

1,207

93.67%

Average Loan Balance

170,201.33

Current Loss Detail

Amount

Liquidation

0.00

Pool Composition

Realized Loss

0.00

Realized Loss Adjustment

0.00

Properties

%/Score

Net Liquidation

0.00

Cut-off LTV

80.61%

Cash Out/Refinance

63.37%

SFR

74.28%

Min

Max

FICO

500

790

618.85

Pool Detail and Performance Indicators Group I

Misc/Additional Information

Pool Level Information

Balance

176,794,718.20

138,981,763.71

162,906,083.78

Owner Occupied

197,764,933.89

90.17%

23-Jun-2006 12:41

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Pool Detail

Performance Indicators

Factors Impacting Principal Payment Rules

WA Rates/Life

Historical

Amount

Count

Delinquency Levels

Num

Den

Fixed

Adj

Overall

Cutt-off Pool Balance

298,473,376.60

1,780

3 mo. Rolling Average

4,076,771

285,744,293

1.44%

WAC - Current

10.22%

7.40%

7.96%

Cum Scheduled Principal

303,022.96

6 mo. Rolling Average

4,076,771

285,744,293

1.44%

WAC - Original

10.22%

7.43%

7.97%

Cum Unscheduled Principal

15,566,590.66

12 mo. Rolling Average

4,076,771

285,744,293

1.44%

WAL - Current

357.04

354.86

355.30

Cum Liquidations

0.00

Loss Levels

Amount

Count

WAL - Original

359.02

356.86

357.28

Cum Deferred Interest

0.00

3 mo. Cum Loss

0.00

6 mo. Cum loss

0.00

Current

Amount

Count

12 mo. Cum Loss

0.00

Beginning Pool

284,659,961.91

1,721

95.37%

Scheduled Principal

99,707.97

0.03%

Prepayment Charges

Unscheduled Principal

1,956,490.96

0.66%

Amount

Count

Deferred Interest

0.00

0.00%

Current

29,673.79

Liquidations

0.00

0.00%

Cumulative

158,551.55

Repurchases

0.00

0.00%

Ending Pool

282,603,762.98

1,710

94.68%

Average Loan Balance

165,265.36

Current Loss Detail

Amount

Liquidation

0.00

Pool Composition

Realized Loss

0.00

Realized Loss Adjustment

0.00

Properties

%/Score

Net Liquidation

0.00

Cut-off LTV

70.45%

Cash Out/Refinance

9.81%

SFR

73.69%

Min

Max

FICO

503

808

648.23

Pool Detail and Performance Indicators Group II

Misc/Additional Information

Pool Level Information

Balance

210,268,534.66

29,274,381.59

219,937,229.71

Owner Occupied

297,101,361.63

99.54%

23-Jun-2006 12:41

A-1

Act/360

161,690,655.70

5.261250000%

756,173.30

0.00

756,173.30

0.00

A-2A

Act/360

97,902,317.17

5.151250000%

448,283.83

0.00

448,283.83

0.00

A-2B

30/360

72,476,000.00

5.450000000%

329,161.83

0.00

329,161.83

0.00

A-2C

30/360

25,474,000.00

5.800000000%

123,124.33

0.00

123,124.33

0.00

A-2D

30/360

23,296,000.00

5.595000000%

108,617.60

0.00

108,617.60

0.00

M-1

Act/360

17,863,000.00

5.441250000%

86,397.38

0.00

86,397.38

0.00

M-2

Act/360

16,828,000.00

5.461250000%

81,690.59

0.00

81,690.59

0.00

M-3

Act/360

10,097,000.00

5.481250000%

49,194.83

0.00

49,194.83

0.00

M-4

Act/360

9,061,000.00

5.581250000%

44,952.63

0.00

44,952.63

0.00

M-5

Act/360

9,061,000.00

5.601250000%

45,113.71

0.00

45,113.71

0.00

M-6

Act/360

8,284,000.00

5.701250000%

41,981.47

0.00

41,981.47

0.00

B-1

Act/360

8,284,000.00

6.301250000%

46,399.60

0.00

46,399.60

0.00

B-2

30/360

8,543,000.00

6.700000000%

47,698.42

0.00

47,698.42

0.00

B-3

Act/360

5,177,000.00

7.481250000%

34,427.05

0.00

34,427.05

0.00

30/360

494,489,903.87

2.448020000%

1,008,766.08

4.00

100.70

1,008,770.08

1,008,665.38

0.00

104.70

0.00

N/A

0.00

114,256.87

0.00

114,256.87

0.00

N/A

0.00

Total

474,036,972.87

3,251,982.65

114,260.87

100.70

3,366,243.52

3,366,138.82

0.00

104.70

0.00

- - Accrual - -

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

- - - - - Outstanding - - - -

- - - - - - Recovered - - - - - -

Class

Accrual

Certificate

Interest

Distribution Date: 26-Jun-06

Pass-Thru Rate

Total Interest

Additions

Distributable

Certificate

Interest

Bond Interest Reconciliation

Opening Balance

Interest Payment

Amount

Interest Carry-

Forward Amount

Interest Carry-

Forward Amount

Net Cap

Rate in

Effect Y/N

Total Interest

Deductions

Method

Days

Floating Rate

Certficate Carry-

Over

Floating Rate

Certficate Carry-

Over

23-Jun-2006 12:41

A-1

31-May-06

25-May-06

26-Jun-06

0.00

A-2A

31-May-06

25-May-06

26-Jun-06

0.00

A-2B

31-May-06

1-May-06

1-Jun-06

0.00

A-2C

31-May-06

1-May-06

1-Jun-06

0.00

A-2D

31-May-06

1-May-06

1-Jun-06

0.00

M-1

31-May-06

25-May-06

26-Jun-06

0.00

M-2

31-May-06

25-May-06

26-Jun-06

0.00

M-3

31-May-06

25-May-06

26-Jun-06

0.00

M-4

31-May-06

25-May-06

26-Jun-06

0.00

M-5

31-May-06

25-May-06

26-Jun-06

0.00

M-6

31-May-06

25-May-06

26-Jun-06

0.00

B-1

31-May-06

25-May-06

26-Jun-06

0.00

B-2

31-May-06

1-May-06

1-Jun-06

0.00

B-3

31-May-06

25-May-06

26-Jun-06

0.00

31-May-06

1-May-06

1-Jun-06

0.00

4.00

0.00

100.70

0.00

31-May-06

1-May-06

1-Jun-06

0.00

114,256.87

0.00

31-May-06

25-May-06

26-Jun-06

0.00

Total

0.00

114,256.87

4.00

0.00

100.70

0.00

Prior Interest Due

Date

Current Interest

Due Date

Floating Rate

Cartificate Carry-

Over

Other Interest

Proceeds

(1)

Class

Supplemental

Interest Trust

Payments From

Cap Contracts

Interest Carry-

Forward

Distribution Date: 26-Jun-06

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Merrill Lynch Mortgage Investors Trust

Interest Carry-

Forward

Floating Rate

Cartificate Carry-

Over

(1)

Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest.

(2)

Interest Carry-Forward Shortfall is unpaid interest with interest thereon.

- - - - - - - - - - - - - - - - - - - - - - - - - - - Additions - - - - - - - - - - - - - - - - - - - - - - - - - - - -

- - - - - - - - - - - Deductions - - - - - - - - - -

Bond Interest Reconciliation

Non-Supported

Interest Shortfall

Prepayment

Premiums

Record Date

23-Jun-2006 12:41

A-1

171,181,000.00

161,690,655.70

97,182.94

4,299,752.03

0.00

157,293,720.73

1-Feb-37

21.95%

23.29%

A-2A

111,712,000.00

97,902,317.17

99,707.97

1,956,490.96

0.00

95,846,118.24

1-Feb-37

21.95%

23.29%

A-2B

72,476,000.00

0.00

72,476,000.00

1-Feb-37

21.95%

23.29%

A-2C

25,474,000.00

0.00

25,474,000.00

1-Feb-37

21.95%

23.29%

A-2D

23,296,000.00

0.00

23,296,000.00

1-Feb-37

21.95%

23.29%

M-1

17,863,000.00

0.00

17,863,000.00

1-Feb-37

18.50%

19.63%

M-2

16,828,000.00

0.00

16,828,000.00

1-Feb-37

15.25%

16.18%

M-3

10,097,000.00

0.00

10,097,000.00

1-Feb-37

13.30%

14.11%

M-4

9,061,000.00

0.00

9,061,000.00

1-Feb-37

11.55%

12.25%

M-5

9,061,000.00

0.00

9,061,000.00

1-Feb-37

9.80%

10.40%

M-6

8,284,000.00

0.00

8,284,000.00

1-Feb-37

8.20%

8.70%

B-1

8,284,000.00

0.00

8,284,000.00

1-Feb-37

6.60%

7.00%

B-2

8,543,000.00

0.00

8,543,000.00

1-Feb-37

4.95%

5.25%

B-3

5,177,000.00

0.00

5,177,000.00

1-Feb-37

3.95%

4.19%

517,795,728.08

494,489,903.87

0.00

488,036,769.97

1-Feb-37

N/A

0.00

1-Feb-37

N/A

100.00

0.00

1-Feb-37

21.95%

23.29%

Total

497,337,100.00

474,036,972.87

196,890.91

6,256,242.99

0.00

467,583,838.97

Cumulative

Losses

- - - - - - - - - - - - - - - - Losses - - - - - - - - - - - - - - -

Extra

Principal
Payment

Prior
Loss

Reimburs.

Bond Principal Reconciliation

Unscheduled

Principal
Payment

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Current

Original

Interest on

Losses

Scheduled Principal

Payment

Ending

Class Balance

Rated

Final

Maturity

- Credit Support -

Class

Original Class

Balance

Beginning Class

Balance

Current

Losses

Distribution Date: 26-Jun-06

23-Jun-2006 12:41

Class

CUSIP

Fitch

Moody's

DBRS

S&P

A-1

59020U5B7

Aaa

AAA

A-2A

59020U5C5

Aaa

AAA

A-2B

59020U5D3

Aaa

AAA

A-2C

59020U5E1

Aaa

AAA

A-2D

59020U5F8

Aaa

AAA

M-1

59020U5G6

Aa1

AA+

M-2

59020U5H4

Aa2

M-3

59020U5J0

Aa3

M-4

59020U5K7

M-5

59020U5L5

A+

M-6

59020U5M3

A+

B-1

59020U5N1

Baa1

B-2

59020U5P6

Baa2

BBB+

B-3

59020U5Q4

Baa3

BBB+

59020U5R2

59020U5S0

DBRS

NR - Designates that the class was not rated by the rating agency.

(1)

Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to LaSalle within 30 days of the payment

date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on this report, LaSalle recommends that investors obtain
current rating information directly from the rating agency.

- - - - - - - - - - - - Original Ratings - - - - - - - - - -

Fitch

Moody's

S&P

- - - - - - - - - - - - - - - - Ratings Change / Change Date

(1)

- - - - - - - - - - - - - - - -

Distribution Date: 26-Jun-06

Ratings Information

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

23-Jun-2006 12:41

Type

Count

Count (%)

Scheduled UPB

Sched UPB (%)

Arrears

Arrears (%)

REO Book Value

2783

94.3710%

463,830,673.52

95.0401%

0.00

0.0000%

0.00

2.0346%

11,988,292.54

2.4564%

0.00

0.0000%

0.00

1.4242%

7,875,800.12

1.6138%

0.00

0.0000%

0.00

90+

0.2374%

932,448.33

0.1911%

0.00

0.0000%

0.00

F/C90+

0.8477%

3,409,555.46

0.6986%

0.00

0.0000%

0.00

PIF

1.0851%

0.00

0.0000%

0.00

0.0000%

0.00

Total (Prior Month End):

2949

100.0000%

488,036,769.00

100.0000%

0.00

0.0000%

0.00

Delinq Total (Prior Month End):

134

4.5439%

24,206,096.00

4.9599%

0.00

0.0000%

0.00

1161

94.5440%

199,012,470.75

96.8746%

0.00

0.0000%

0.00

1.8730%

3,049,955.85

1.4846%

0.00

0.0000%

0.00

0.8958%

1,696,992.48

0.8261%

0.00

0.0000%

0.00

90+

0.0814%

64,665.09

0.0315%

0.00

0.0000%

0.00

F/C90+

0.8958%

1,608,922.82

0.7832%

0.00

0.0000%

0.00

PIF

1.7101%

0.00

0.0000%

0.00

0.0000%

0.00

Total (Prior Month End):

1228

100.0000%

205,433,006.00

100.0000%

0.00

0.0000%

0.00

Delinq Total (Prior Month End):

3.7459%

6,420,536.00

3.1254%

0.00

0.0000%

0.00

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

End of Month Balance Reporting

F/C Quick Sale

Value

Total

Group 1

23-Jun-2006 12:41

Type

Count

Count (%)

Scheduled UPB

Sched UPB (%)

Arrears

Arrears (%)

REO Book Value

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

End of Month Balance Reporting

F/C Quick Sale

Value

1622

94.2475%

264,818,202.77

93.7065%

0.00

0.0000%

0.00

2.1499%

8,938,336.69

3.1629%

0.00

0.0000%

0.00

1.8013%

6,178,807.64

2.1864%

0.00

0.0000%

0.00

90+

0.3486%

867,783.24

0.3071%

0.00

0.0000%

0.00

F/C90+

0.8135%

1,800,632.64

0.6372%

0.00

0.0000%

0.00

PIF

0.6392%

0.00

0.0000%

0.00

0.0000%

0.00

Total (Prior Month End):

1721

100.0000%

282,603,762.00

100.0000%

0.00

0.0000%

0.00

Delinq Total (Prior Month End):

5.1133%

17,785,560.00

6.2935%

0.00

0.0000%

0.00

Total (Prior Month End):
Delinq Total (Prior Month End):

Group 2

23-Jun-2006 12:41

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

26-Jun-06

2,783

463,830,674

11,988,293

7,875,800

932,448

3,409,555

25-May-06

2,838

475,771,271

13,454,540

5,264,093

25-Apr-06

2,946

496,925,851

7,887,290

26-Jun-06

95.41%

95.04%

2.06%

2.46%

1.44%

1.61%

0.24%

0.19%

0.00%

0.86%

0.70%

0.00%

25-May-06

96.24%

96.21%

2.51%

2.72%

1.25%

1.06%

0.00%

25-Apr-06

98.33%

98.44%

1.67%

1.56%

0.00%

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I

Distribution

Date

Current

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Bankruptcy

Foreclosure

REO

Total (All Loans)

Delinquency Balances are Exclusive of REO, Foreclosures and Bankruptcies.

23-Jun-2006 12:41

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I

Distribution

Date

Current

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Bankruptcy

Foreclosure

REO

26-Jun-06

101

14,714,661

49,350

109,993

25-May-06

102

14,778,509

110,076

25-Apr-06

102

14,789,607

110,158

26-Jun-06

98.06%

98.93%

0.97%

0.33%

0.00%

0.97%

0.74%

0.00%

25-May-06

99.03%

99.26%

0.00%

0.97%

0.74%

0.00%

25-Apr-06

99.03%

99.26%

0.97%

0.74%

0.00%

Group I - Fixed

Delinquency Balances are Exclusive of REO, Foreclosures and Bankruptcies.

23-Jun-2006 12:41

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I

Distribution

Date

Current

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Bankruptcy

Foreclosure

REO

26-Jun-06

1,060

184,297,810

3,000,606

1,696,992

64,665

1,498,929

25-May-06

1,087

189,296,013

3,874,417

1,770,927

25-Apr-06

1,132

197,527,489

2,416,733

26-Jun-06

96.01%

96.71%

1.99%

1.57%

1.00%

0.89%

0.09%

0.03%

0.00%

0.91%

0.79%

0.00%

25-May-06

96.62%

97.10%

2.31%

1.99%

1.07%

0.91%

0.00%

25-Apr-06

98.69%

98.79%

1.31%

1.21%

0.00%

Group I - ARM

Delinquency Balances are Exclusive of REO, Foreclosures and Bankruptcies.

23-Jun-2006 12:41

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I

Distribution

Date

Current

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Bankruptcy

Foreclosure

REO

26-Jun-06

878

54,877,712

1,158,439

784,736

244,210

594,451

25-May-06

888

55,724,366

1,262,564

973,794

25-Apr-06

914

57,408,235

1,127,839

26-Jun-06

95.85%

95.18%

1.31%

2.01%

1.42%

1.36%

0.44%

0.42%

0.00%

0.98%

1.03%

0.00%

25-May-06

96.42%

96.14%

1.95%

2.18%

1.63%

1.68%

0.00%

25-Apr-06

98.07%

1.93%

0.00%

Group II - Fixed

Delinquency Balances are Exclusive of REO, Foreclosures and Bankruptcies.

23-Jun-2006 12:41

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I

Distribution

Date

Current

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Bankruptcy

Foreclosure

REO

26-Jun-06

744

209,940,491

7,779,898

5,394,071

623,573

1,206,182

25-May-06

761

215,972,383

8,317,559

2,409,296

25-Apr-06

798

227,200,520

4,232,560

26-Jun-06

93.70%

93.33%

3.15%

3.46%

2.27%

2.40%

0.25%

0.28%

0.00%

0.63%

0.54%

0.00%

25-May-06

95.13%

95.27%

3.75%

3.67%

1.13%

1.06%

0.00%

25-Apr-06

98.03%

98.17%

1.97%

1.83%

0.00%

Group II - ARM

Delinquency Balances are Exclusive of REO, Foreclosures and Bankruptcies.

23-Jun-2006 12:41

Balance

26-Jun-06

3,409,555

25-May-06

25-Apr-06

26-Jun-06

0.00%

0.86%

0.70%

0.00%

25-May-06

0.00%

25-Apr-06

0.00%

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II

- - - - - - - - - - - In Foreclosure and Delinquent - - - - - - - - - - - - -

- - - - - - - - - - - - - - - In REO and Delinquent - - - - - - - - - - - - - -

- - - - - - - - - - - - - In Bankruptcy and Delinquent - - - - - - - - - - - - -

Distribution

Date

Current

31-60 Days

61-90 Days

90 + Days

Current

31-60 Days

61-90 Days

90 + Days

Total (All Loans)

61-90 Days

90 + Days

Current

31-60 Days

23-Jun-2006 12:41

Balance

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II

- - - - - - - - - - - In Foreclosure and Delinquent - - - - - - - - - - - - -

- - - - - - - - - - - - - - - In REO and Delinquent - - - - - - - - - - - - - -

- - - - - - - - - - - - - In Bankruptcy and Delinquent - - - - - - - - - - - - -

Distribution

Date

Current

31-60 Days

61-90 Days

90 + Days

Current

31-60 Days

61-90 Days

90 + Days

61-90 Days

90 + Days

Current

31-60 Days

26-Jun-06

109,993

25-May-06

25-Apr-06

26-Jun-06

0.00%

0.97%

0.74%

0.00%

25-May-06

0.00%

25-Apr-06

0.00%

Group I - Fixed

23-Jun-2006 12:41

Balance

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II

- - - - - - - - - - - In Foreclosure and Delinquent - - - - - - - - - - - - -

- - - - - - - - - - - - - - - In REO and Delinquent - - - - - - - - - - - - - -

- - - - - - - - - - - - - In Bankruptcy and Delinquent - - - - - - - - - - - - -

Distribution

Date

Current

31-60 Days

61-90 Days

90 + Days

Current

31-60 Days

61-90 Days

90 + Days

61-90 Days

90 + Days

Current

31-60 Days

26-Jun-06

1,498,929

25-May-06

25-Apr-06

26-Jun-06

0.00%

0.91%

0.79%

0.00%

25-May-06

0.00%

25-Apr-06

0.00%

Group I - ARM

23-Jun-2006 12:41

Balance

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II

- - - - - - - - - - - In Foreclosure and Delinquent - - - - - - - - - - - - -

- - - - - - - - - - - - - - - In REO and Delinquent - - - - - - - - - - - - - -

- - - - - - - - - - - - - In Bankruptcy and Delinquent - - - - - - - - - - - - -

Distribution

Date

Current

31-60 Days

61-90 Days

90 + Days

Current

31-60 Days

61-90 Days

90 + Days

61-90 Days

90 + Days

Current

31-60 Days

26-Jun-06

594,451

25-May-06

25-Apr-06

26-Jun-06

0.00%

0.98%

1.03%

0.00%

25-May-06

0.00%

25-Apr-06

0.00%

Group II - Fixed

23-Jun-2006 12:41

Balance

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II

- - - - - - - - - - - In Foreclosure and Delinquent - - - - - - - - - - - - -

- - - - - - - - - - - - - - - In REO and Delinquent - - - - - - - - - - - - - -

- - - - - - - - - - - - - In Bankruptcy and Delinquent - - - - - - - - - - - - -

Distribution

Date

Current

31-60 Days

61-90 Days

90 + Days

Current

31-60 Days

61-90 Days

90 + Days

61-90 Days

90 + Days

Current

31-60 Days

26-Jun-06

1,206,182

25-May-06

25-Apr-06

26-Jun-06

0.00%

0.63%

0.54%

0.00%

25-May-06

0.00%

25-Apr-06

0.00%

Group II - ARM

23-Jun-2006 12:41

Insurance

Substitution

Liquidation

Remaining Term

Balance

Proceeds

Amount

Life

Coupon

Remit

26-Jun-06

2,917

488,036,770

6,234,104

0.00

356

8.39%

7.89%

25-May-06

2,949

494,489,904

10,111,073

0.00

357

8.40%

7.90%

25-Apr-06

2,996

504,813,141

12,741,738

0.00

358

8.41%

7.91%

26-Jun-06

103

14,874,004

0.00

372

7.96%

7.46%

25-May-06

103

14,888,585

0.00

373

7.96%

7.46%

25-Apr-06

103

14,899,764

391,115

0.00

373

7.99%

7.49%

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Curr Weighted Avg.

Total (All Loans)

Group I - Fixed

Distribution

Date

Ending Pool

Payoffs

Realized Losses

23-Jun-2006 12:41

Insurance

Substitution

Liquidation

Remaining Term

Balance

Proceeds

Amount

Life

Coupon

Remit

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Curr Weighted Avg.

Distribution

Date

Ending Pool

Payoffs

Realized Losses

26-Jun-06

1,104

190,559,003

4,287,591

0.00

355

8.30%

7.80%

25-May-06

1,125

194,941,357

4,911,477

0.00

356

8.31%

7.81%

25-Apr-06

1,147

199,944,223

3,967,215

0.00

357

8.32%

7.82%

26-Jun-06

916

57,659,548

272,692

0.00

357

10.74%

10.24%

25-May-06

921

57,960,724

546,509

0.00

358

10.74%

10.24%

25-Apr-06

932

58,536,074

755,291

0.00

359

10.74%

10.24%

Group I - ARM

Group II - Fixed

23-Jun-2006 12:41

Insurance

Substitution

Liquidation

Remaining Term

Balance

Proceeds

Amount

Life

Coupon

Remit

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Curr Weighted Avg.

Distribution

Date

Ending Pool

Payoffs

Realized Losses

26-Jun-06

794

224,944,215

1,673,822

0.00

355

7.90%

7.40%

25-May-06

800

226,699,238

4,653,087

0.00

356

7.91%

7.41%

25-Apr-06

814

231,433,081

7,628,116

0.00

357

7.93%

7.43%

Group II - ARM

23-Jun-2006 12:41

SMM (Single Monthly Mortality)

Total

Current Period

1.26%

3-Month Average

1.91%

6-Month Average

1.91%

12-Month Average

1.91%

Average Since Cut-Off

1.91%

CPR (Conditional Prepayment Rate)

Total

Current Period

14.13%

3-Month Average

20.51%

6-Month Average

20.51%

12-Month Average

20.51%

Average Since Cut-Off

20.51%

PSA (Public Securities Association)

Total

Current Period

235%

3-Month Average

342%

6-Month Average

342%

12-Month Average

342%

Average Since Cut-Off

342%

SMM

Single Monthly Mortality

(Partial and Full Prepayments + Repurchases + Liquidations) / (Beginning Collateral Balance - Scheduled Principal)

CPR

Conditional Prepayment Rate

1 - (1 - SMM)^12)

PSA

Public Securities Association

100 * CPR / (0.2 * MIN(30,WAS))

WAS

Weighted Average Seasoning

(Original Term - Remaining Term) * (Current Scheduled Balance / Deal Scheduled Principal Balance)

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Prepayment Summary

0.00%

2.43%

4.86%

7.29%

9.71%

12.14%

14.57%

17.00%

Jul-05

Aug-05

Sep-05

Oct-05

Nov-05

Dec-05

Jan-06

Feb-06

Mar-06

Apr-06

May-06

Jun-06

0.00%

14.29%

28.57%

42.86%

57.14%

71.43%

85.71%

100.00%

Jul-05

Aug-05

Sep-05

Oct-05

Nov-05

Dec-05

Jan-06

Feb-06

Mar-06

Apr-06

May-06

Jun-06

229%

457%

686%

914%

1143%

1371%

1600%

Jul-05

Aug-05

Sep-05

Oct-05

Nov-05

Dec-05

Jan-06

Feb-06

Mar-06

Apr-06

May-06

Jun-06

23-Jun-2006 12:41

Min

Max

Count

% of Total

Balance

% of Total

Min

Max

Count

% of Total

Balance

% of Total

12,000

41,000

289

9.91%

8,395,460

1.72%

12,000

41,000

302

9.90%

8,820,051

1.70%

41,000

59,000

268

9.19%

13,471,326

2.76%

41,000

60,000

305

10.00%

15,669,755

3.03%

59,000

77,000

271

9.29%

18,328,756

3.76%

60,000

79,000

268

8.79%

18,650,740

3.60%

77,000

95,000

227

7.78%

19,486,028

3.99%

79,000

98,000

247

8.10%

21,829,837

4.22%

95,000

113,000

237

8.12%

24,648,197

5.05%

98,000

117,000

251

8.23%

26,912,678

5.20%

113,000

131,000

163

5.59%

19,706,322

4.04%

117,000

134,000

152

4.98%

18,995,328

3.67%

131,000

175,000

344

11.79%

52,313,612

10.72%

134,000

178,000

355

11.64%

55,048,982

10.63%

175,000

219,000

262

8.98%

50,888,313

10.43%

178,000

222,000

279

9.15%

55,205,238

10.66%

219,000

263,000

223

7.64%

53,426,799

10.95%

222,000

266,000

231

7.57%

56,321,800

10.88%

263,000

307,000

201

6.89%

57,075,555

11.69%

266,000

310,000

220

7.21%

63,431,262

12.25%

307,000

349,000

140

4.80%

45,456,084

9.31%

310,000

352,000

136

4.46%

44,922,926

8.68%

349,000

997,000

292

10.01%

124,840,318

25.58%

352,000

999,000

304

9.97%

131,987,130

25.49%

2,917

100.00%

488,036,770

100.00%

3,050

100.00%

517,795,728

100.00%

Min

Max

Count

% of Total

Balance

% of Total

Min

Max

Count

% of Total

Balance

% of Total

5.75%

7.28%

287

9.84%

74,313,991

15.23%

5.75%

7.28%

290

9.51%

75,099,933

14.50%

7.28%

7.56%

224

7.68%

58,253,031

11.94%

7.28%

7.56%

226

7.41%

58,542,397

11.31%

7.56%

7.84%

263

9.02%

65,493,880

13.42%

7.56%

7.84%

273

8.95%

69,157,026

13.36%

7.84%

8.13%

271

9.29%

61,574,480

12.62%

7.84%

8.13%

279

9.15%

64,265,671

12.41%

8.13%

8.41%

188

6.44%

41,026,267

8.41%

8.13%

8.41%

200

6.56%

43,882,555

8.47%

8.41%

8.74%

232

7.95%

43,154,181

8.84%

8.41%

8.75%

261

8.56%

50,913,728

9.83%

8.74%

9.28%

264

9.05%

46,762,924

9.58%

8.75%

9.30%

292

9.57%

52,798,162

10.20%

9.28%

9.83%

318

10.90%

33,944,380

6.96%

9.30%

9.84%

333

10.92%

37,118,293

7.17%

9.83%

10.38%

160

5.49%

17,869,858

3.66%

9.84%

10.39%

161

5.28%

18,779,348

3.63%

10.38%

10.92%

206

7.06%

15,756,477

3.23%

10.39%

10.94%

206

6.75%

15,737,143

3.04%

10.92%

11.50%

213

7.30%

13,882,836

2.84%

10.94%

11.50%

227

7.44%

14,987,649

2.89%

11.50%

12.50%

291

9.98%

16,004,465

3.28%

11.50%

12.50%

302

9.90%

16,513,823

3.19%

2,917

100.00%

488,036,770

100.00%

3,050

100.00%

517,795,728

100.00%

Distribution Date: 26-Jun-06

Mortgage Loan Characteristics Part I

Distribution by Current Ending Principal Balance

Distribution by Current Mortgage Rate

Distribution by Cut-off Principal Balance

Distribution by Original Mortgage Rate

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

23-Jun-2006 12:41

1,898

415,503,218

85.14%

354.87

8.08%

2,001

443,173,622

85.59%

360.00

8.11%

884

51,895,889

10.63%

354.21

11.00%

912

53,542,049

10.34%

180.00

11.01%

135

20,637,663

4.23%

374.48

8.06%

137

21,080,058

4.07%

353.00

8.07%

2,917

488,036,770

100.00%

3,050

517,795,728

100.00%

2,149

361,148,748

74.00%

355.80

8.38%

2,248

382,843,313

73.94%

341.23

8.40%

339

55,499,694

11.37%

355.19

8.40%

352

58,431,063

11.28%

341.91

8.40%

288

41,194,319

8.44%

354.91

8.46%

302

43,950,753

8.49%

338.18

8.49%

124

27,709,430

5.68%

355.44

8.36%

131

30,083,468

5.81%

342.06

8.41%

2,484,579

0.51%

355.00

8.49%

2,487,130

0.48%

341.85

8.49%

2,917

488,036,770

100.00%

3,050

517,795,728

100.00%

Total

Distribution by Property Types (Cut-off)

Adjustable

Fixed 2nd Lien

Fixed 1st Lien

Product Type

Distribution by Property Types (Current)

Total

WAMM

WAC

Distribution by Product Characteristics (Cut-off)

Product Type

# of Loans

Original Principal

Balance

% of

Balance

Distribution by Product Characteristics (Current)

Mortgage Loan Characteristics Part II

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

WAMM

WAC

# of

Loans

Ending Scheduled

Balance

% of

Balance

WAMM

WAC

Property Type

# of

Loans

Ending Scheduled

Balance

% of

Balance

Property Type

# of Loans

Ending Scheduled

Balance

% of

Balance

WAMM

WAC

Adjustable

Fixed 2nd Lien

Fixed 1st Lien

Total

SF Unattached Dwelling

PUD

Condo - Low Facility

Multifamily

Condo - High Facility

Total

Condo - High Facility

SF Unattached Dwelling

PUD

Condo - Low Facility

Multifamily

23-Jun-2006 12:41

Mortgage Loan Characteristics Part II

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

2,772

463,933,751

95.06%

355.71

8.37%

2,891

490,344,721

94.70%

340.09

8.39%

128

20,001,881

4.10%

353.86

8.75%

140

22,929,433

4.43%

359.08

8.73%

4,101,138

0.84%

354.93

8.34%

4,521,575

0.87%

360.00

8.37%

2,917

488,036,770

100.00%

3,050

517,795,728

100.00%

2,146

334,982,293

68.64%

355.51

8.45%

2,226

349,539,583

67.51%

334.10

8.47%

742

149,387,152

30.61%

355.91

8.24%

794

164,301,692

31.73%

355.69

8.28%

3,667,326

0.75%

354.91

8.36%

3,954,453

0.76%

354.40

8.43%

2,917

488,036,770

100.00%

3,050

517,795,728

100.00%

Owner Occupied - Secondary Residence

Distribution by Occupancy Type (Current)

Occupancy Type

# of

Loans

Ending Scheduled

Balance

% of

Balance

WAMM

WAC

Owner Occupied - Primary Residence

Non-Owner Occupied

Owner Occupied - Primary Residence

Non-Owner Occupied

Distribution by Occupancy Type (Cut-off)

Occupancy Type

# of Loans

Ending Scheduled

Balance

% of

Balance

WAMM

WAC

Owner Occupied - Secondary Residence

Total

Distribution by Loan Purpose (Current)

Total

WAMM

WAC

Purchase

Refinance/Equity Takeout

Loan Purpose

# of

Loans

Ending Scheduled

Balance

% of

Balance

Refinance/No Cash Out

Total

Distribution by Loan Purpose (Cut-off)

Loan Purpose

# of Loans

Ending Scheduled

Balance

% of

Balance

WAMM

WAC

Purchase

Refinance/Equity Takeout

Refinance/No Cash Out

Total

23-Jun-2006 12:41

Mortgage Loan Characteristics Part II

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

2,917

488,036,770

100.00%

355.63

8.39%

3,050

517,795,728

100.00%

341.10

8.41%

Ending Scheduled

Balance

% of

Balance

WAMM

WAC

Distribution by Originator Concentration > 10% (Current)

Distribution by Originator Concentration > 10% (Cut-off)

Originator

# of

Loans

Ending Scheduled

Balance

% of

Balance

WAMM

WAC

Originator

# of Loans

Resmae

23-Jun-2006 12:41

WAMM

WAC

California

1,119

257,101,048

52.68%

356

8.17%

Illinois

375

53,263,689

10.91%

355

8.71%

Florida

328

51,206,601

10.49%

355

8.62%

Texas

415

38,462,462

7.88%

351

8.59%

Arizona

154

20,705,666

4.24%

356

8.25%

Nevada

10,373,934

2.13%

358

8.64%

Colorado

9,888,475

2.03%

358

8.34%

Minnesota

8,636,350

1.77%

354

8.59%

Michigan

6,451,802

1.32%

355

9.29%

Missouri

6,119,363

1.25%

355

9.50%

Remaining

200

25,827,380

5.29%

358

8.56%

WAMM

WAC

California

1,173

271,856,836

52.50%

338

8.19%

Illinois

413

61,527,504

11.88%

343

8.77%

Florida

342

53,474,787

10.33%

344

8.62%

Texas

416

38,647,914

7.46%

343

8.59%

Arizona

158

21,174,905

4.09%

342

8.26%

Colorado

10,466,214

2.02%

340

8.31%

Nevada

10,385,802

2.01%

343

8.64%

Minnesota

8,874,859

1.71%

344

8.65%

Michigan

7,304,947

1.41%

356

9.18%

Missouri

6,627,030

1.28%

348

9.48%

Remaining

208

27,454,930

5.30%

345

8.60%

(1)

Based on Current Period Ending Principal Balance

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Geographic Concentration

Top 10 Current State Concentration

Geographic Distribution

# of

Loans

Scheduled
Balance

(1)

% of

Balance

Top 10 Original State Concentration

Geographic Distribution

# of

Loans

Scheduled
Balance

(1)

% of

Balance

Top 10 Current State Concentration

California

Texas

Florida

Illinois

Missouri

Michigan

Minnesota

Colorado

Nevada

Arizona

Remaining

23-Jun-2006 12:41

C
M
N
O
P

REO
Short Pay
Third Party
Write-off

R
S
T
W

1
2
3
4
5

6
7
8
9

Loss-Loan

Adjusted

Net Liquidation

Proceeds

Disclosure Control #

Period

Loss to Trust

Loss-Loan Non-

adjusted

Adjustment Legend
Escrow Bal/Adv
MREC
Rest'd Escrow
Replacement Res.
Suspense

Third Party
Charged Off/Matured
Side Note
Manual

Liq. Type Code - Legend
Charge-off
Matured
Repurchase
Note Sale
Paid in Full

Current Period Realized Loss Detail

Loss-Certs Non-

adjusted

Subsequent

Recov/(Exp)

Original Liquidation

Balance

Adj Type

Liq Type

Loss-Certs

Adjusted

Distribution Date: 26-Jun-06

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

23-Jun-2006 12:41

Distribution Date

Beginning Scheduled

Balance

Net Liquidation

Proceeds

Realized Loss

Loan Count

Realized Loss

Adjusted

Cumulative

Realized Loss

Amount

Count

Amount

Count

Amount

Count

26-Jun-06

0.00

25-May-06

0.00

25-Apr-06

0.00

Total

0.00

Historical Realized Loss Summary

Recovery on Prior

Liquidations

Claims on Prior Liquidations

(Claims)/Recoveries on

Prior Payoffs

- - - - - - - - - - - - - - Previous Liquidations/Payoffs - - - - - - - - - - - - - -

- - - - - - - - - - - - - - - - - Current Realized Loss - - - - - - - - - - - - - - - - -

Total (All Loans)

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

23-Jun-2006 12:41

Historical Realized Loss Summary

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Distribution Date

Beginning Scheduled

Balance

Net Liquidation

Proceeds

Realized Loss

Loan Count

Realized Loss

Adjusted

Cumulative

Realized Loss

Amount

Count

Amount

Count

Amount

Count

26-Jun-06

0.00

25-May-06

0.00

25-Apr-06

0.00

Total

0.00

Group I

- - - - - - - - - - - - - - - - - Current Realized Loss - - - - - - - - - - - - - - - - -

- - - - - - - - - - - - - - Previous Liquidations/Payoffs - - - - - - - - - - - - - -

Claims on Prior Liquidations

Recovery on Prior

Liquidations

(Claims)/Recoveries on

Prior Payoffs

23-Jun-2006 12:41

Historical Realized Loss Summary

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Distribution Date

Beginning Scheduled

Balance

Net Liquidation

Proceeds

Realized Loss

Loan Count

Realized Loss

Adjusted

Cumulative

Realized Loss

Amount

Count

Amount

Count

Amount

Count

26-Jun-06

0.00

25-May-06

0.00

25-Apr-06

0.00

Total

0.00

Group II

- - - - - - - - - - - - - - - - - Current Realized Loss - - - - - - - - - - - - - - - - -

- - - - - - - - - - - - - - Previous Liquidations/Payoffs - - - - - - - - - - - - - -

Claims on Prior Liquidations

Recovery on Prior

Liquidations

(Claims)/Recoveries on

Prior Payoffs

23-Jun-2006 12:41

MDR (monthly Default Rate)

Total

Current Period

0.00%

3-Month Average

0.00%

6-Month Average

0.00%

12-Month Average

0.00%

Average Since Cut-Off

0.00%

CDR (Conditional Default Rate)

Total

Current Period

0.00%

3-Month Average

0.00%

6-Month Average

0.00%

12-Month Average

0.00%

Average Since Cut-Off

0.00%

SDA (Standard Default Assumption)

Total

Current Period

0.00%

3-Month Average

0.00%

6-Month Average

0.00%

12-Month Average

0.00%

Average Since Cut-Off

0.00%

MDR

Monthly Default Rate

(Beginning Principal Balance of Liquidated Loans) / (Total Beginning Principal Balance)

CDR

Conditional Default Rate

1 - (1 - MDR)^

SDA

Standard Default Assumption

If WAS=30 then CDR/(WAS*0.02) else if 30<WAS=60 then CDR/0.6 else if 60<WAS=120 then CDR/(0.6-((WAS-60)*0.0095)) else if WAS>120 then CDR/0.03

WAS

Weighted Average Seasoning

(Original Term - Remaining Term) * (Current Scheduled Balance / Deal Scheduled Principal Balance)

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Realized Loss Summary

0.00%

0.57%

1.14%

1.71%

2.29%

2.86%

3.43%

4.00%

Jul-05

Aug-05

Sep-05

Oct-05

Nov-05

Dec-05

Jan-06

Feb-06

Mar-06

Apr-06

May-06

Jun-06

0.00%

4.29%

8.57%

12.86%

17.14%

21.43%

25.71%

30.00%

Jul-05

Aug-05

Sep-05

Oct-05

Nov-05

Dec-05

Jan-06

Feb-06

Mar-06

Apr-06

May-06

Jun-06

143%

286%

429%

571%

714%

857%

1000%

Jul-05

Aug-05

Sep-05

Oct-05

Nov-05

Dec-05

Jan-06

Feb-06

Mar-06

Apr-06

May-06

Jun-06

23-Jun-2006 12:41

Scheduled Interest

Servicemembers Civil Relief Act

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Disclosure Control #

Scheduled

Principal

Beginning

Balance

Unscheduled

Principal

Interest Received

Relief Act Interest

Shortfall

Ending balance

Loan Rate

P&I Amount

23-Jun-2006 12:41

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Material Breaches Detail

Disclosure Control

Loan Group #

Ending Principal

Balance

Material Breach

Date

Material Breach Description

Material breaches of pool asset representation or warranties or transaction covenants.

23-Jun-2006 12:41

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Modified Loan Detail

Disclosure Control

Loan Group #

Modified Maturity

Date

Cutoff Maturity

Date

Modification Description

Modifications include any extensions or waivers to the mortgage loan terms, fees, penalties or payments during the preceding calendar month or that have become material over time.

23-Jun-2006 12:41

Disclosure Control

Deleted and Replacement Mortgage Loan Detail

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-RM1

Distribution Date: 26-Jun-06

Beginning Principal Balance

Deleted / Replacement

23-Jun-2006 12:41

Merrill Lynch Mortgage Investors Trust, Series 2006-RM1 10-D