8-K 1 mlm04sl1_10501.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): January 25, 2005 MERRILL LYNCH MORTGAGE INVESTORS, INC. Mortgage Loan Asset-Backed Certificates, Series 2004-SL1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-112231-13 Pooling and Servicing Agreement) (Commission 54-2157856 (State or other File Number) 54-2157857 jurisdiction 54-2157858 of Incorporation) 54-2157859 54-2157860 54-6636402 54-6636403 c/o Wells Fargo Bank, N.A. IRS EIN 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 January 25, 2005 a distribution was made to holders of MERRILL LYNCH MORTGAGE INVESTORS, INC., Mortgage Loan Asset-Backed Certificates, Series 2004-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 2004-SL1 Trust, relating to the January 25, 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, INC. Mortgage Loan Asset-Backed Certificates, Series 2004-SL1 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 1/25/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Loan Asset-Backed Certificates, Series 2004-SL1 Trust , relating to the January 25, 2005 distribution. EX-99.1

Merrill Lynch Mortgage Loans, Inc. Mortgage Loan Asset-Backed Certificates Record Date: 1112/3031/2004 Distribution Date: 121/2725/~~2004~~2005 Merrill Lynch Mortgage Loans, Inc. Mortgage Loan Asset-Backed Certificates Series 2004-SL1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution R MLM04SL1R RES 2.~~44000~~67750% 0.00 0.00 0.00 A 59020UEG6 SEN 2.~~44000~~67750% ~~100~~90,~~138~~352,~~425~~471.7059 ~~210~~194,~~401~~878.9699 910,~~785~~754,~~954~~438.1146 M-1 59020UEL5 MEZ 23.~~80000~~03750% 20,502,000.00 4950,~~432~~165.6083 0.00 M-2 59020UEM3 MEZ 3.~~43000~~66750% 16,504,000.00 48,~~746~~759.4001 0.00 B-1 59020UEN1 SUB 4.~~33000~~56750% 13,839,000.00 5150,~~600~~918.2587 0.00 B-2 59020UEP6 SUB 6.~~43000~~66750% 3,588,000.00 19,~~866~~271.5630 0.00 B-3 59020UEQ4 SUB 67.~~93000~~16750% 12,198,000.00 7270,~~791~~429.5705 0.00 C OC 0.00000% 56,~~231~~063,~~741~~841.6665 0.00 0.00 P MLM04SL1P SEN 0.00000% 0.00 ~~177~~180,~~877~~701.0444 0.00 S 59020UEJ0 SEN 0.00000% 0.00 0.00 0.00 X 59020UEK7 SEN 3.00000% 0.00 ~~179~~128,~~393~~138.3813 0.00 Totals ~~172~~163,~~001~~047,~~167~~313.3624 ~~810~~743,~~109~~262.7662 910,~~785~~754,~~954~~438.1146

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses R 0.00 0.00 0.00 0.00 A 0.00 9079,~~352~~598,~~471~~033.5912 910,~~996~~949,~~356~~317.0745 0.00 M-1 0.00 20,502,000.00 4950,~~432~~165.6083 0.00 M-2 0.00 16,504,000.00 48,~~746~~759.4001 0.00 B-1 0.00 13,839,000.00 5150,~~600~~918.2587 0.00 B-2 0.00 3,588,000.00 19,~~866~~271.5630 0.00 B-3 0.00 12,198,000.00 7270,~~791~~429.5705 0.00 C 0.00 6,~~063~~880,~~841~~408.6558 0.00 0.00 P 0.00 0.00 ~~177~~180,~~877~~701.0444 0.00 S 0.00 0.00 0.00 0.00 X 0.00 0.00 ~~179~~128,~~393~~138.3813 0.00 Totals 0.00 ~~163~~153,~~047~~109,~~313~~441.2470 1011,~~596~~497,~~063~~701.8708 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 138,390,000.00 ~~100~~90,~~138~~352,~~425~~471.7059 0.00 910,~~785~~754,~~954~~438.1146 0.00 0.00 M-1 20,502,000.00 20,502,000.00 0.00 0.00 0.00 0.00 M-2 16,504,000.00 16,504,000.00 0.00 0.00 0.00 0.00 B-1 13,839,000.00 13,839,000.00 0.00 0.00 0.00 0.00 B-2 3,588,000.00 3,588,000.00 0.00 0.00 0.00 0.00 B-3 12,198,000.00 12,198,000.00 0.00 0.00 0.00 0.00 C 758.50 56,~~231~~063,~~741~~841.6665 0.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 S 0.00 0.00 0.00 0.00 0.00 0.00 X 0.00 0.00 0.00 0.00 0.00 0.00 Totals 205,021,958.50 ~~172~~163,~~001~~047,~~167~~313.3624 0.00 910,~~785~~754,~~954~~438.1146 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 910,~~785~~754,~~954~~438.1146 9079,~~352~~598,~~471~~033.5912 0.~~65288295~~57517186 910,~~785~~754,~~954~~438.1146 M-1 0.00 20,502,000.00 1.00000000 0.00 M-2 0.00 16,504,000.00 1.00000000 0.00 B-1 0.00 13,839,000.00 1.00000000 0.00 B-2 0.00 3,588,000.00 1.00000000 0.00 B-3 0.00 12,198,000.00 1.00000000 0.00 C 0.00 6,~~063~~880,~~841~~408.6558 79,~~994~~071.~~51766645~~07261701 0.00 P 0.00 0.00 0.00000000 0.00 S 0.00 0.00 0.00000000 0.00 X 0.00 0.00 0.00000000 0.00 Totals 910,~~785~~754,~~954~~438.1146 ~~163~~153,~~047~~109,~~313~~441.2470 0.~~79526756~~74679533 910,~~785~~754,~~954~~438.1146

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 138,390,000.00 ~~723~~652.~~59582123~~88295101 0.00000000 7077.~~71287022~~71109517 0.00000000 M-1 20,502,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 16,504,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-1 13,839,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 3,588,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 12,198,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 C 758.50 ~~6897484~~7994517.~~06064601~~66644694 0.00000000 0.00000000 0.00000000 P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 S 0.00 0.00000000 0.00000000 0.00000000 0.00000000 X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A 0.00000000 7077.~~71287022~~71109517 ~~652~~575.~~88295101~~17185577 0.~~65288295~~57517186 7077.~~71287022~~71109517 M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 C 0.00000000 0.00000000 79,~~994~~071,~~517~~072.~~66644694~~61700725 ~~7994~~9071.~~51766645~~07261701 0.00000000 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 S 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 X 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 2.~~44000~~67750% 0.00 0.00 0.00 0.00 A 138,390,000.00 2.~~44000~~67750% ~~100~~90,~~138~~352,~~425~~471.7059 ~~210~~194,~~401~~878.9699 0.00 0.00 M-1 20,502,000.00 23.~~80000~~03750% 20,502,000.00 4950,~~432~~165.6083 0.00 0.00 M-2 16,504,000.00 3.~~43000~~66750% 16,504,000.00 48,~~746~~759.4001 0.00 0.00 B-1 13,839,000.00 4.~~33000~~56750% 13,839,000.00 5150,~~600~~918.2587 0.00 0.00 B-2 3,588,000.00 6.~~43000~~66750% 3,588,000.00 19,~~866~~271.5630 0.00 0.00 B-3 12,198,000.00 67.~~93000~~16750% 12,198,000.00 7270,~~791~~429.5705 0.00 0.00 C 758.50 0.00000% 56,~~231~~063,~~741~~841.6665 0.00 0.00 0.00 P 0.00 0.00000% 0.01 0.00 0.00 0.00 S 0.00 0.00000% ~~166~~156,~~769~~983,~~425~~471.7059 0.00 0.00 0.00 X 0.00 3.00000% 7151,~~757~~255,~~350~~250.00 ~~179~~128,~~393~~138.3813 0.00 0.00 Totals 205,021,858.50 ~~632~~562,~~232~~561.7218 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 ~~210~~194,~~401~~878.9699 0.00 9079,~~352~~598,~~471~~033.5912 M-1 0.00 0.00 4950,~~432~~165.6083 0.00 20,502,000.00 M-2 0.00 0.00 48,~~746~~759.4001 0.00 16,504,000.00 B-1 0.00 0.00 5150,~~600~~918.2587 0.00 13,839,000.00 B-2 0.00 0.00 19,~~866~~271.5630 0.00 3,588,000.00 B-3 0.00 0.00 7270,~~791~~429.5705 0.00 12,198,000.00 C 0.00 0.00 0.00 0.00 6,~~063~~880,~~841~~408.6558 P 0.00 0.00 ~~177~~180,~~877~~701.0444 0.00 0.00 S 0.00 0.00 0.00 0.00 ~~156~~146,~~983~~229,~~471~~033.5912 X 0.00 0.00 ~~179~~128,~~393~~138.3813 0.00 51,255,250.00 Totals 0.00 0.00 ~~810~~743,~~109~~262.7662 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 2.~~44000~~67750% 0.00000000 0.00000000 0.00000000 0.00000000 A 138,390,000.00 2.~~44000~~67750% ~~723~~652.~~59582123~~88295101 1.~~52035523~~40818694 0.00000000 0.00000000 M-1 20,502,000.00 23.~~80000~~03750% 1000.00000000 2.~~41111111~~44687494 0.00000000 0.00000000 M-2 16,504,000.00 3.~~43000~~66750% 1000.00000000 2.~~95361125~~95437530 0.00000000 0.00000000 B-1 13,839,000.00 4.~~33000~~56750% 1000.00000000 3.~~72861117~~67937495 0.00000000 0.00000000 B-2 3,588,000.00 6.~~43000~~66750% 1000.00000000 5.~~53694537~~37104236 0.00000000 0.00000000 B-3 12,198,000.00 67.~~93000~~16750% 1000.00000000 5.~~96750041~~77381948 0.00000000 0.00000000 C 758.50 0.00000% ~~6897484~~7994517.~~06064601~~66644694 0.00000000 0.00000000 0.00000000 P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 S 0.00 0.00000% ~~813~~765.~~42606709~~69459514 0.00000000 0.00000000 0.00000000 X 0.00 3.00000% ~~1000~~714.~~00000000~~28571429 21.~~50000007~~78571436 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A 0.00000000 0.00000000 1.~~52035523~~40818694 0.00000000 ~~652~~575.~~88295101~~17185577 M-1 0.00000000 0.00000000 2.~~41111111~~44687494 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 2.~~95361125~~95437530 0.00000000 1000.00000000 B-1 0.00000000 0.00000000 3.~~72861117~~67937495 0.00000000 1000.00000000 B-2 0.00000000 0.00000000 5.~~53694537~~37104236 0.00000000 1000.00000000 B-3 0.00000000 0.00000000 5.~~96750041~~77381948 0.00000000 1000.00000000 C 0.00000000 0.00000000 0.00000000 0.00000000 ~~7994517~~9071072.~~66644694~~61700725 P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 S 0.00000000 0.00000000 0.00000000 0.00000000 ~~765~~713.~~69459514~~23929315 X 0.00000000 0.00000000 21.~~50000007~~78571436 0.00000000 714.28571429 (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 1011,~~715~~565,~~545~~345.1814 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 79,~~829~~436.8821 Realized Loss (Gains, Subsequent Expenses & Recoveries) (~~220~~177,~~855~~943.5569) Prepayment Penalties ~~177~~180,~~877~~701.0444 Total Deposits 1011,~~752~~647,~~396~~539.5510 Withdrawals Reimbursement for Servicer Advances 8279,~~100~~829.1288 Payment of Service Fee 7470,~~232~~008.5614 Payment of Interest and Principal 1011,~~596~~497,~~063~~701.8708 Total Withdrawals (Pool Distribution Amount) 1011,~~752~~647,~~396~~539.5510 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 7470,~~232~~008.5614 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 7470,~~232~~008.5614

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 3134 02 0 3136 ~~925~~1,~~168~~047,153.8810 0134,137.0010 0.00 ~~925~~1,~~168~~181,290.8820 30 Days 9297 3 0 0 95100 3,~~114~~410,~~503~~025.7190 96109,~~992~~498.5109 0.00 0.00 3,~~211~~519,~~496~~523.2299 60 Days 4438 42 0 0 4840 1,~~481~~275,~~943~~426.3208 ~~145~~19,~~027~~180.7145 0.00 0.00 1,~~626~~294,~~971~~606.0353 90 Days 1824 43 15 0 2332 ~~645~~806,~~968~~665.7773 ~~117~~138,~~543~~388.5208 80281,~~868~~239.1267 0.00 ~~844~~1,~~380~~226,293.4148 120 Days 2012 24 20 0 2416 ~~640~~386,~~540~~004.1152 29117,~~570~~543.4452 ~~153,996~~0.4100 0.00 ~~824~~503,~~106~~548.9604 150 Days 1219 41 42 0 2022 ~~394~~620,~~922~~949.4153 ~~148~~19,~~760~~959.44 ~~163~~118,~~974~~739.7820 0.00 ~~707~~759,~~657~~648.6317 180+ Days 2733 58 06 0 3247 1243,~~054,971~~793.7813 ~~164~~267,~~674~~662.1820 0230,014.0040 0.00 1741,~~219,645~~469.9673 Totals ~~213~~223 5355 715 0 ~~273~~293 76,~~332~~742,~~850~~864.1089 1,~~627~~719,~~737~~384.6888 ~~398~~764,~~839~~130.3137 0.00 9,~~359~~226,~~427~~380.0914 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.~~666380~~772025% 0.~~000000~~045413% 0.000000% 0.~~666380~~817439% 0.~~567207~~684667% 0.~~000000~~087704% 0.000000% 0.~~567207~~772370% 30 Days 12.~~977644~~202543% 0.~~064488~~068120% 0.000000% 0.000000% 2.~~042132~~270663% 12.~~909454~~229598% 0.~~059465~~071594% 0.000000% 0.000000% 12.~~968919~~301192% 60 Days 0.~~945830~~862852% 0.~~085985~~045413% 0.000000% 0.000000% 10.~~031814~~908265% 0.~~908557~~833920% 0.~~088914~~012541% 0.000000% 0.000000% 0.~~997471~~846461% 90 Days 0.~~386930~~544959% 0.~~085985~~068120% 0.~~021496~~113533% 0.000000% 0.~~494411~~726612% 0.~~396033~~527427% 0.~~072064~~090483% 0.~~049579~~183885% 0.000000% 0.~~517677~~801795% 120 Days 0.~~429923~~272480% 0.~~042992~~090827% 0.~~042992~~000000% 0.000000% 0.~~515907~~363306% 0.~~392705~~252384% 0.~~018129~~076854% 0.~~094413~~000000% 0.000000% 0.~~505247~~329238% 150 Days 0.~~257954~~431426% 0.~~085985~~022707% 0.~~085985~~045413% 0.000000% 0.~~429923~~499546% 0.~~242121~~405999% 0.~~091203~~013050% 0.~~100530~~077636% 0.000000% 0.~~433854~~496685% 180+ Days 0.~~580396~~749319% 0.~~107481~~181653% 0.~~000000~~136240% 0.000000% 01.~~687876~~067212% 0.~~646787~~159401% 0.~~100959~~175007% 0.~~000000~~150392% 0.000000% 0.~~747746~~484800% Totals 45.~~578676~~063579% 1.~~139295~~248865% 0.~~150473~~340599% 0.000000% 56.~~868444~~653043% 4.~~495657~~408729% 01.~~997941~~124196% 0.~~244522~~499616% 0.000000% 56.~~738120~~032542%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 79,~~829~~436.8821

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 10.~~741380~~687504% Weighted Average Net Coupon 10.~~223132~~171191% Weighted Average Pass-Through Rate 10.~~223132~~171191% Weighted Average Maturity (Stepdown Calculation ) ~~203~~202 Beginning Scheduled Collateral Loan Count 4,~~882~~652 Number Ofof Loans Paid In Full ~~230~~248 Ending Scheduled Collateral Loan Count 4,~~652~~404 Beginning Scheduled Collateral Balance ~~171~~162,~~884~~709,~~629~~920.8922 Ending Scheduled Collateral Balance ~~162~~152,~~709~~594,~~920~~105.2200 Ending Actual Collateral Balance at 3031-~~Nov~~Dec-2004 ~~163~~152,~~109~~943,~~639~~498.6513 Monthly P &I Constant 1,~~720~~621,~~370~~755.6987 Special Servicing Fee 0.00 Prepayment Penalties ~~177~~180,~~877~~701.0444 Realized Loss Amount ~~220~~177,~~855~~943.5569 Cumulative Realized Loss ~~337~~515,~~393~~336.0271 Scheduled Principal ~~181~~172,~~233~~142.5308 Unscheduled Principal 89,~~993~~943,~~476~~673.14 Required Overcollateralization Amount 0.00 Overcollateralized Increase Amount 0.00 Overcollateralized reduction Amount 0.00 Specified O/C Amount 12,506,281.00 Overcollateralized Amount 6,~~063~~880,~~841~~408.6558 Overcollateralized Deficiency Amount 76,~~274~~442,~~539~~439.3435 Base Overcollateralized Amount 0.00 Extra principal distribution Amount ~~832~~816,~~099~~566.9993 Excess Cash Amount 0.00

Miscellaneous Reporting Number of Loans With PPP Passed ~~102~~$1,038,842.30 Cumulative PPP ~~$858,140.86~~101 TRIGGER NO

Filing Compare · MERRILL LYNCH MORTGAGE INVESTORS TRUST, SERIES 2004-SL1