Content:

Pages

Contact Information:

Statement to Certificate Holders

Analyst:

Dennis Yoon

714.259.6209

Statement to Certificate Holders (Factors)

dennis.yoon@abnamro.com

Pool/Non-Pool Funds Cash Reconciliation

Administrator:

Megan Olson

312.904.6709

Cash Reconciliation Summary

5-6

megan.olson@abnamro.com

Pool Detail and Performance Indicators

7-9

LaSalle Website:

www.etrustee.net

Bond Interest Reconciliation Part I

Bond Interest Reconciliation Part II

Bond Principal Reconciliation

Outside Parties To The Transaction

Rating Information

End of Month Balance Reporting

15 Month Loan Status Summary Part I

15-17

15 Month Loan Status Summary Part II

18-20

15 Month Historical Payoff Summary

21-23

Prepayment Summary

Current Period Realized Loss Detail

Historical Realized Loss Summary

Realized Loss Summary

Servicemembers Civil Relief Act

Material Breaches Detail

Modified Loan Detail

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

Distribution Date: 25-Apr-06

ABN AMRO Acct : 723561.1

Payment Date:

25-Apr-06

Prior Payment:

N/A

Next Payment:

25-May-06

Record Date:

30-Mar-06

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

Distribution Count:

Depositor: Merrill Lynch Mortgage Investors Inc.

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

Closing Date:

30-Mar-06

Master Servicer: Wilshire Credit Corporation

First Pay. Date:

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

25-Apr-06

Rated Final

Payment Date:

25-Mar-37

Determination

Date:

14-Apr-06

24-Apr-2006 17:23

A-1

59020U6H3

493,651,000.00

5,348,085.32

0.00

488,302,914.68

1,804,911.47

0.00

5.0625000000%

A-2A

59020U6J9

225,832,000.00

9,361,389.59

0.00

216,470,610.41

796,340.09

0.00

4.8825000000%

A-2B

59020U6K6

154,183,000.00

0.00

154,183,000.00

720,677.04

0.00

5.6090000000%

A-2C

59020U6L4

70,782,000.00

0.00

70,782,000.00

351,137.71

0.00

5.9530000000%

A-2D

59020U6M2

50,089,000.00

0.00

50,089,000.00

246,062.21

0.00

5.8950000000%

M-1

59020U6N0

40,127,000.00

0.00

40,127,000.00

149,902.21

0.00

5.1725000000%

M-2

59020U6P5

37,040,000.00

0.00

37,040,000.00

138,637.63

0.00

5.1825000000%

M-3

59020U6Q3

22,224,000.00

0.00

22,224,000.00

83,503.59

0.00

5.2025000000%

M-4

59020U6R1

20,989,000.00

0.00

20,989,000.00

80,227.54

0.00

5.2925000000%

M-5

59020U6S9

20,372,000.00

0.00

20,372,000.00

78,310.53

0.00

5.3225000000%

M-6

59020U6T7

18,520,000.00

0.00

18,520,000.00

72,261.44

0.00

5.4025000000%

B-1A

59020U6U4

10,186,000.00

0.00

10,186,000.00

43,569.20

0.00

5.9225000000%

B-1B

59020U6V2

10,186,000.00

0.00

10,186,000.00

54,113.13

0.00

6.3750000000%

B-2A

59020U6W0

8,643,000.00

0.00

8,643,000.00

38,217.67

0.00

6.1225000000%

B-2B

59020U6X8

8,642,000.00

0.00

8,642,000.00

45,910.63

0.00

6.3750000000%

B-3A

59020U6Y6

6,790,000.00

0.00

6,790,000.00

34,437.56

0.00

7.0225000000%

B-3B

59020U6Z3

6,790,000.00

0.00

6,790,000.00

36,071.88

0.00

6.3750000000%

59020U7B5

1,234,682,960.00 N

1,234,682,960.00

0.00

1,219,968,916.13

3,172,992.87

0.00

3.0838616625%

59020U7C3

0.00

48,776.90

N/A

59020U7A7

100.00

0.00

0.37

0.00

5.0625000000%

Total

1,205,046,100.00

14,709,574.91

0.00

1,190,336,525.09

7,996,061.67

48,776.90

Total P&I Payment

22,705,636.58

Current Realized

Loss

Class

CUSIP

Beginning

Certificate Balance

Principal Payment

Original Face Value

(1)

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

(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

Distribution Date: 25-Apr-06

Pass-Through

Rate

Deferred Interest

Ending Certificate

Balance

Interest Payment

(2)

Interest

Adjustment

Bond Payments

24-Apr-2006 17:23

Page 2 of 30

A-1

59020U6H3

493,651,000.00

1000.000000000

10.833737438

0.000000000

989.166262562

3.656250003

0.000000000

5.19938000%

A-2A

59020U6J9

225,832,000.00

1000.000000000

41.452892371

0.000000000

958.547107629

3.526250000

0.000000000

5.01938000%

A-2B

59020U6K6

154,183,000.00

1000.000000000

0.000000000

1000.000000000

4.674166672

0.000000000

Fixed

A-2C

59020U6L4

70,782,000.00

1000.000000000

0.000000000

1000.000000000

4.960833404

0.000000000

Fixed

A-2D

59020U6M2

50,089,000.00

1000.000000000

0.000000000

1000.000000000

4.912499950

0.000000000

Fixed

M-1

59020U6N0

40,127,000.00

1000.000000000

0.000000000

1000.000000000

3.735694420

0.000000000

5.30938000%

M-2

59020U6P5

37,040,000.00

1000.000000000

0.000000000

1000.000000000

3.742916577

0.000000000

5.31938000%

M-3

59020U6Q3

22,224,000.00

1000.000000000

0.000000000

1000.000000000

3.757360961

0.000000000

5.33938000%

M-4

59020U6R1

20,989,000.00

1000.000000000

0.000000000

1000.000000000

3.822361237

0.000000000

5.42938000%

M-5

59020U6S9

20,372,000.00

1000.000000000

0.000000000

1000.000000000

3.844027587

0.000000000

5.45938000%

M-6

59020U6T7

18,520,000.00

1000.000000000

0.000000000

1000.000000000

3.901805616

0.000000000

5.53938000%

B-1A

59020U6U4

10,186,000.00

1000.000000000

0.000000000

1000.000000000

4.277361084

0.000000000

6.05938000%

B-1B

59020U6V2

10,186,000.00

1000.000000000

0.000000000

1000.000000000

5.312500491

0.000000000

Fixed

B-2A

59020U6W0

8,643,000.00

1000.000000000

0.000000000

1000.000000000

4.421806086

0.000000000

6.25938000%

B-2B

59020U6X8

8,642,000.00

1000.000000000

0.000000000

1000.000000000

5.312500579

0.000000000

Fixed

B-3A

59020U6Y6

6,790,000.00

1000.000000000

0.000000000

1000.000000000

5.071805596

0.000000000

7.15938000%

B-3B

59020U6Z3

6,790,000.00

1000.000000000

0.000000000

1000.000000000

5.312500736

0.000000000

Fixed

59020U7B5

1,234,682,960.00 N

1000.000000000

0.000000000

988.082735126

2.569884718

0.000000000

N/A

59020U7C3

0.00

0.000000000

N/A

59020U7A7

100.00

1000.000000000

0.000000000

3.700000000

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: 25-Apr-06

Series 2006-WMC2

Mortgage Loan Asset-Backed Certificates

Bond Payments

Current Realized

Loss *

Original Face

Value

Class

CUSIP

Beginning Certificate

Balance *

Principal Payment

24-Apr-2006 17:23

Page 3 of 30

Interest Summary

Principal Summary

Supplemental Interest Trust

Interest Summary

Principal Summary

Net Swap Payments received

0.00

Scheduled Interest

8,457,266.89

Scheduled Prin Distribution

491,838.33

Net Swap Payments paid

0.00

Fees

514,451.23

Curtailments

51,629.64

Remittance Interest

7,942,815.66

Prepayments in Full

14,170,576.03

Swap Termination Payments received

0.00

Other Interest Proceeds/Shortfalls

Liquidation Proceeds

0.00

Swap Termination Payments paid

0.00

Prepayment Penalties

48,776.90

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

14,714,044.00

Non-advancing Interest

0.00

Non-Supported Interest Shortfall

0.00

Cap Contracts

Net PPIS/Relief Act Shortfall

0.00

Modification Shortfall

0.00

Class A-1

0.00

Other Interest Proceeds/Shortfalls

48,776.90

Class A-2A

0.00

Interest Adjusted

7,991,592.56

Floating Rate Subordinate Certificates

0.00

Fee Summary

Total Servicing Fees

514,451.23

Total Trustee Fees

0.00

LPMI Fees

0.00

Credit Manager's Fees

0.00

Misc. Fees / Trust Expense

0.00

Insurance Premium

0.00

Total Fees

514,451.23

Advances (Principal & Interest)

Prior Month's Outstanding Advances

N/A

Current Advances

N/A

Reimbursement of Prior Advances

N/A

Outstanding Advances

7,436,268.24

P&I Due Certificate Holders

22,705,636.56

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

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: 25-Apr-06

Cash Reconciliation Summary

24-Apr-2006 17:23

Page 4 of 30

Fixed

ARM

Total

Interest Summary

Scheduled Interest

621,584.65

3,496,029.61

4,117,614.26

Fees

33,141.86

222,212.61

255,354.47

Remittance Interest

588,442.78

3,273,817.00

3,862,259.79

Other Interest Proceeds/Shortfalls

Prepayment Penalties

5,094.19

1,738.50

6,832.69

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

5,094.19

1,738.50

6,832.69

Interest Adjusted

593,536.97

3,275,555.50

3,869,092.48

Principal Summary

Scheduled Principal Distribution

46,276.71

222,552.43

268,829.14

Curtailments

2,122.53

17,645.85

19,768.38

Prepayments in Full

465,394.82

4,595,817.88

5,061,212.70

Liquidation Proceeds

0.00

Repurchase Proceeds

0.00

Other Principal Proceeds

0.00

Less Mod Losses

0.00

Remittance Principal

513,794.06

4,836,016.16

5,349,810.22

Fee Summary

Total Servicing Fees

33,141.86

222,212.61

255,354.47

Total Trustee Fees

0.00

LPMI Fees

0.00

Total Fees

33,141.86

222,212.61

255,354.47

Beginning Principal Balance

79,540,474.94

533,310,261.45

612,850,736.39

Ending Principal Balance

79,026,680.88

528,474,245.29

607,500,926.17

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

Distribution Date: 25-Apr-06

Cash Reconciliation Summary Group I

24-Apr-2006 17:23

Page 5 of 30

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

Distribution Date: 25-Apr-06

Fixed

ARM

Total

Interest Summary

Scheduled Interest

1,097,116.13

3,242,536.50

4,339,652.63

Fees

53,309.61

205,787.15

259,096.76

Remittance Interest

1,043,806.52

3,036,749.35

4,080,555.87

Other Interest Proceeds/Shortfalls

Prepayment Penalties

9,371.69

32,572.52

41,944.21

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

9,371.69

32,572.52

41,944.21

Interest Adjusted

1,053,178.21

3,069,321.87

4,122,500.08

Principal Summary

Scheduled Principal Distribution

57,606.52

165,402.67

223,009.19

Curtailments

15,073.15

16,788.11

31,861.26

Prepayments in Full

1,804,138.07

7,305,225.26

9,109,363.33

Liquidation Proceeds

0.00

Repurchase Proceeds

0.00

Other Principal Proceeds

0.00

Less Mod Losses

0.00

Remittance Principal

1,876,817.74

7,487,416.04

9,364,233.78

Fee Summary

Total Servicing Fees

53,309.61

205,787.15

259,096.76

Total Trustee Fees

0.00

LPMI Fees

0.00

Total Fees

53,309.61

205,787.15

259,096.76

Beginning Principal Balance

127,943,061.62

493,889,162.12

621,832,223.74

Ending Principal Balance

126,066,243.88

486,401,746.08

612,467,989.96

Cash Reconciliation Summary Group II

24-Apr-2006 17:23

Page 6 of 30

Pool Detail

Performance Indicators

Factors Impacting Principal Payment Rules

WA Rates/Life

Historical

Amount

Count

Delinquency Levels

Num

Den

Fixed

Adj

Overall

Original Pool Balance

1,234,682,960.13

6,561

3 mo. Rolling Average

0.00

1,219,968,916

0.00%

WAC - Current

9.39%

7.37%

7.70%

Cum Scheduled Principal

491,838.33

6 mo. Rolling Average

0.00

1,219,968,916

0.00%

WAC - Original

9.39%

7.37%

7.70%

Cum Unscheduled Principal

14,222,205.67

12 mo. Rolling Average

0.00

1,219,968,916

0.00%

WAL - Current

365.31

357.55

358.82

Cum Liquidations

0.00

Loss Levels

Amount

Count

WAL - Original

365.31

357.55

358.82

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

1,234,682,960.13

6,561

100.00%

Scheduled Principal

491,838.33

0.04%

Triggers

Prepayment Charges

Amount

Count

Unscheduled Principal

14,222,205.67

1.15%

Current

48,776.90

Deferred Interest

0.00

0.00%

> Delinquency Trigger Event

(2)

Cumulative

48,776.90

Liquidations

0.00

0.00%

Delinquency Event Calc

(1)

0.00

1,219,968,916

0.00%

Repurchases

0.00

0.00%

Ending Pool

1,219,968,916.13

6,501

98.81%

> Loss Trigger Event?

(3)

Average Loan Balance

187,658.65

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)

N/A

Cut-off LTV

82.21%

Step Down %

(5)

61.10%

Cash Out/Refinance

2.48%

Credit Enhancement

Amount

% of Required Percentage

(6)

N/A

SFR

68.33%

Original OC

29,636,860.13

2.40%

> Step Down Date?

Target OC

29,632,391.04

2.40%

Min

Max

Beginning OC

29,636,860.13

Extra Principal

0.00

FICO

500

810

635.84

Ending OC

29,632,391.04

Cumulative Extra Principal

0.00

Most Senior Certificates

994,537,000.00 80.55%

OC Release

4,569.09

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

Distribution Date: 25-Apr-06

Pool Detail and Performance Indicators Total (All Loans)

Misc/Additional Information

Pool Level Information

4.822500%

4.959380%

Balance

1,015,000,767.24

30,639,669.04

843,672,394.82

Owner Occupied

1,210,440,867.92

98.04%

Legend: (1) 60 Days+, REO, 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)

24-Apr-2006 17:23

Page 7 of 30

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

Distribution Date: 25-Apr-06

Pool Detail

Performance Indicators

Factors Impacting Principal Payment Rules

WA Rates/Life

Historical

Amount

Count

Delinquency Levels

Num

Den

Fixed

Adj

Overall

Original Pool Balance

612,850,736.39

3,451

3 mo. Rolling Average

0.00

607,500,926

0.00%

WAC - Current

8.84%

7.37%

7.55%

Cum Scheduled Principal

268,829.14

6 mo. Rolling Average

0.00

607,500,926

0.00%

WAC - Original

8.84%

7.37%

7.55%

Cum Unscheduled Principal

5,080,981.08

12 mo. Rolling Average

0.00

607,500,926

0.00%

WAL - Current

365.41

357.57

358.58

Cum Liquidations

0.00

Loss Levels

Amount

Count

WAL - Original

365.41

357.57

358.58

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

612,850,736.39

3,451

49.64%

Scheduled Principal

268,829.14

0.02%

Triggers

Prepayment Charges

Amount

Count

Unscheduled Principal

5,080,981.08

0.41%

Current

6,832.69

Deferred Interest

0.00

0.00%

> Delinquency Trigger Event

(2)

N/A

Cumulative

6,832.69

Liquidations

0.00

0.00%

Delinquency Event Calc

(1)

N/A

Repurchases

0.00

0.00%

Ending Pool

607,500,926.17

3,428

49.20%

> Loss Trigger Event?

(3)

N/A

Average Loan Balance

177,217.31

Cumulative Loss

N/A

Current Loss Detail

Amount

> Overall Trigger Event?

N/A

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)

N/A

Cut-off LTV

80.99%

Step Down %

(5)

N/A

Cash Out/Refinance

2.45%

Credit Enhancement

Amount

% of Required Percentage

(6)

N/A

SFR

65.46%

Original OC

N/A

> Step Down Date?

N/A

Target OC

N/A

Min

Max

Beginning OC

N/A

Extra Principal

N/A

FICO

500

810

633.20

Ending OC

N/A

Cumulative Extra Principal

N/A

Most Senior Certificates

N/A

OC Release

N/A

Pool Detail and Performance Indicators Group I

Misc/Additional Information

Pool Level Information

4.822500%

4.959380%

Balance

496,334,131.90

15,042,770.63

401,171,455.71

Owner Occupied

597,697,392.35

97.53%

24-Apr-2006 17:23

Page 8 of 30

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

Distribution Date: 25-Apr-06

Pool Detail

Performance Indicators

Factors Impacting Principal Payment Rules

WA Rates/Life

Historical

Amount

Count

Delinquency Levels

Num

Den

Fixed

Adj

Overall

Original Pool Balance

621,832,223.74

3,110

3 mo. Rolling Average

0.00

612,467,990

0.00%

WAC - Current

9.75%

7.38%

7.85%

Cum Scheduled Principal

223,009.19

6 mo. Rolling Average

0.00

612,467,990

0.00%

WAC - Original

9.75%

7.38%

7.85%

Cum Unscheduled Principal

9,141,224.59

12 mo. Rolling Average

0.00

612,467,990

0.00%

WAL - Current

365.25

357.53

359.05

Cum Liquidations

0.00

Loss Levels

Amount

Count

WAL - Original

365.25

357.53

359.05

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

621,832,223.74

3,110

50.36%

Scheduled Principal

223,009.19

0.02%

Triggers

Prepayment Charges

Amount

Count

Unscheduled Principal

9,141,224.59

0.74%

Current

41,944.21

Deferred Interest

0.00

0.00%

> Delinquency Trigger Event

(2)

N/A

Cumulative

41,944.21

Liquidations

0.00

0.00%

Delinquency Event Calc

(1)

N/A

Repurchases

0.00

0.00%

Ending Pool

612,467,989.96

3,073

49.61%

> Loss Trigger Event?

(3)

N/A

Average Loan Balance

199,306.21

Cumulative Loss

N/A

Current Loss Detail

Amount

> Overall Trigger Event?

N/A

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)

N/A

Cut-off LTV

83.41%

Step Down %

(5)

N/A

Cash Out/Refinance

2.51%

Credit Enhancement

Amount

% of Required Percentage

(6)

N/A

SFR

71.16%

Original OC

N/A

> Step Down Date?

N/A

Target OC

N/A

Min

Max

Beginning OC

N/A

Extra Principal

N/A

FICO

500

806

638.46

Ending OC

N/A

Cumulative Extra Principal

N/A

Most Senior Certificates

N/A

OC Release

N/A

Pool Detail and Performance Indicators Group II

Misc/Additional Information

Pool Level Information

4.822500%

4.959380%

Balance

518,666,635.34

15,596,898.41

442,500,939.11

Owner Occupied

612,743,475.57

98.54%

24-Apr-2006 17:23

Page 9 of 30

A-1

Act/360

493,651,000.00

5.062500000%

1,804,911.47

0.00

1,804,911.47

0.00

A-2A

Act/360

225,832,000.00

4.882500000%

796,340.09

0.00

796,340.09

0.00

A-2B

30/360

154,183,000.00

5.609000000%

720,677.04

0.00

720,677.04

0.00

A-2C

30/360

70,782,000.00

5.953000000%

351,137.71

0.00

351,137.71

0.00

A-2D

30/360

50,089,000.00

5.895000000%

246,062.21

0.00

246,062.21

0.00

M-1

Act/360

40,127,000.00

5.172500000%

149,902.21

0.00

149,902.21

0.00

M-2

Act/360

37,040,000.00

5.182500000%

138,637.63

0.00

138,637.63

0.00

M-3

Act/360

22,224,000.00

5.202500000%

83,503.59

0.00

83,503.59

0.00

M-4

Act/360

20,989,000.00

5.292500000%

80,227.54

0.00

80,227.54

0.00

M-5

Act/360

20,372,000.00

5.322500000%

78,310.53

0.00

78,310.53

0.00

M-6

Act/360

18,520,000.00

5.402500000%

72,261.44

0.00

72,261.44

0.00

B-1A

Act/360

10,186,000.00

5.922500000%

43,569.20

0.00

43,569.20

0.00

B-1B

30/360

10,186,000.00

6.375000000%

54,113.13

0.00

54,113.13

0.00

B-2A

Act/360

8,643,000.00

6.122500000%

38,217.67

0.00

38,217.67

0.00

B-2B

30/360

8,642,000.00

6.375000000%

45,910.63

0.00

45,910.63

0.00

B-3A

Act/360

6,790,000.00

7.022500000%

34,437.56

0.00

34,437.56

0.00

B-3B

30/360

6,790,000.00

6.375000000%

36,071.88

0.00

36,071.88

0.00

1,234,682,960.00

3.083860000%

3,172,992.87

0.00

3,172,992.87

0.00

0.000000000%

0.00

48,776.90

0.00

48,776.90

0.00

Act/360

100.00

5.062500000%

0.37

0.00

0.37

0.00

Total

1,205,046,100.00

7,947,284.77

48,776.90

0.00

7,996,061.67

0.00

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

Class

Accrual

Certificate

Interest

Distribution Date: 25-Apr-06

Pass-Thru Rate

Total Interest

Additions

Distributable

Certificate

Interest

Bond Interest Reconciliation

Opening Balance

- - Accrual - -

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

- - - - - Outstanding - - - -

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

24-Apr-2006 17:23

Page 10 of 30

A-1

30-Mar-06

25-Apr-06

0.00

A-2A

30-Mar-06

25-Apr-06

0.00

A-2B

30-Mar-06

1-Mar-06

1-Apr-06

0.00

A-2C

30-Mar-06

1-Mar-06

1-Apr-06

0.00

A-2D

30-Mar-06

1-Mar-06

1-Apr-06

0.00

M-1

30-Mar-06

25-Apr-06

0.00

M-2

30-Mar-06

25-Apr-06

0.00

M-3

30-Mar-06

25-Apr-06

0.00

M-4

30-Mar-06

25-Apr-06

0.00

M-5

30-Mar-06

25-Apr-06

0.00

M-6

30-Mar-06

25-Apr-06

0.00

B-1A

30-Mar-06

25-Apr-06

0.00

B-1B

30-Mar-06

1-Mar-06

1-Apr-06

0.00

B-2A

30-Mar-06

25-Apr-06

0.00

B-2B

30-Mar-06

1-Mar-06

1-Apr-06

0.00

B-3A

30-Mar-06

25-Apr-06

0.00

B-3B

30-Mar-06

1-Mar-06

1-Apr-06

0.00

30-Mar-06

1-Mar-06

1-Apr-06

0.00

30-Mar-06

1-Mar-06

1-Apr-06

0.00

48,776.90

0.00

30-Mar-06

25-Apr-06

0.00

Total

0.00

48,776.90

0.00

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

Class

Supplemental

Interest Trust

Payments From

Cap Contracts

Interest Carry-

Forward

Distribution Date: 25-Apr-06

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

Prior Interest Due

Date

Current Interest

Due Date

Floating Rate

Cartificate Carry-

Over

Other Interest

Proceeds

(1)

24-Apr-2006 17:23

Page 11 of 30

A-1

493,651,000.00

268,729.14

5,079,356.18

0.00

488,302,914.68

25-Mar-37

19.45%

19.68%

A-2A

225,832,000.00

223,009.19

9,138,380.40

0.00

216,470,610.41

25-Mar-37

19.45%

19.68%

A-2B

154,183,000.00

0.00

154,183,000.00

25-Mar-37

19.45%

19.68%

A-2C

70,782,000.00

0.00

70,782,000.00

25-Mar-37

19.45%

19.68%

A-2D

50,089,000.00

0.00

50,089,000.00

25-Mar-37

19.45%

19.68%

M-1

40,127,000.00

0.00

40,127,000.00

25-Mar-37

16.20%

16.40%

M-2

37,040,000.00

0.00

37,040,000.00

25-Mar-37

13.20%

13.36%

M-3

22,224,000.00

0.00

22,224,000.00

25-Mar-37

11.40%

11.54%

M-4

20,989,000.00

0.00

20,989,000.00

25-Mar-37

9.70%

9.82%

M-5

20,372,000.00

0.00

20,372,000.00

25-Mar-37

8.05%

8.15%

M-6

18,520,000.00

0.00

18,520,000.00

25-Mar-37

6.55%

6.63%

B-1A

10,186,000.00

0.00

10,186,000.00

25-Mar-37

4.90%

4.96%

B-1B

10,186,000.00

0.00

10,186,000.00

25-Mar-37

4.90%

4.96%

B-2A

8,643,000.00

0.00

8,643,000.00

25-Mar-37

3.50%

3.54%

B-2B

8,642,000.00

0.00

8,642,000.00

25-Mar-37

3.50%

3.54%

B-3A

6,790,000.00

0.00

6,790,000.00

25-Mar-37

2.40%

2.43%

B-3B

6,790,000.00

0.00

6,790,000.00

25-Mar-37

2.40%

2.43%

1,234,682,960.00

0.00

1,219,968,916.13

25-Mar-37

N/A

0.00

25-Mar-37

N/A

100.00

0.00

25-Mar-37

19.45%

19.68%

Total

1,205,046,100.00

491,838.33

14,217,736.58

0.00

1,190,336,525.09

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-WMC2

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: 25-Apr-06

24-Apr-2006 17:23

Page 12 of 30

Class

CUSIP

Fitch

Moody's

S&P

A-1

59020U6H3

Aaa

AAA

A-2A

59020U6J9

Aaa

AAA

A-2B

59020U6K6

Aaa

AAA

A-2C

59020U6L4

Aaa

AAA

A-2D

59020U6M2

Aaa

AAA

M-1

59020U6N0

Aa1

AA+

M-2

59020U6P5

Aa2

M-3

59020U6Q3

Aa3

M-4

59020U6R1

AA-

M-5

59020U6S9

A+

M-6

59020U6T7

B-1A

59020U6U4

Baa1

A-

B-1B

59020U6V2

Baa1

A-

B-2A

59020U6W0

Baa2

BBB+

B-2B

59020U6X8

Baa2

BBB+

B-3A

59020U6Y6

Baa3

BBB

B-3B

59020U6Z3

Baa3

BBB

59020U7B5

59020U7C3

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: 25-Apr-06

Ratings Information

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

24-Apr-2006 17:23

Page 13 of 30

Type

Count

Count (%)

Scheduled UPB

Sched UPB (%)

Arrears

Arrears (%)

REO Book Value

6497

99.0245%

1,218,938,389.41

99.9155%

0.00

0.0000%

0.00

0.0610%

1,030,526.72

0.0845%

0.00

0.0000%

0.00

PIF

0.9145%

0.00

0.0000%

0.00

0.0000%

0.00

Total (Prior Month End):

6561

100.0000%

1,219,968,916.13

100.0000%

0.00

0.0000%

0.00

Delinq Total (Prior Month End):

0.0610%

1,030,526.72

0.0845%

0.00

0.0000%

0.00

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

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

Distribution Date: 25-Apr-06

End of Month Balance Reporting

F/C Quick Sale

Value

Total

24-Apr-2006 17:23

Page 14 of 30

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

Count

Balance

25-Apr-06

6,497

1,218,938,389

1,030,527

25-Apr-06

1,053

78,963,216

63,465

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

Distribution Date: 25-Apr-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)

Group I - Fixed

Delinquency Balances are Exclusive of REO, Foreclosures and Bankruptcies.

24-Apr-2006 17:23

Page 15 of 30

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-WMC2

Distribution Date: 25-Apr-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

25-Apr-06

2,373

528,154,536

319,709

25-Apr-06

1,482

125,986,323

79,920

Group I - ARM

Group II - Fixed

Delinquency Balances are Exclusive of REO, Foreclosures and Bankruptcies.

24-Apr-2006 17:23

Page 16 of 30

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-WMC2

Distribution Date: 25-Apr-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

25-Apr-06

1,589

485,834,314

567,432

Delinquency Balances are Exclusive of REO, Foreclosures and Bankruptcies.

Group II - ARM

24-Apr-2006 17:23

Page 17 of 30

Balance

25-Apr-06

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

Distribution Date: 25-Apr-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)

Group I - Fixed

61-90 Days

90 + Days

Current

31-60 Days

24-Apr-2006 17:23

Page 18 of 30

Balance

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

Distribution Date: 25-Apr-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

25-Apr-06

Group I - ARM

Group II - Fixed

24-Apr-2006 17:23

Page 19 of 30

Balance

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

Distribution Date: 25-Apr-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

25-Apr-06

Group II - ARM

24-Apr-2006 17:23

Page 20 of 30

Insurance

Substitution

Liquidation

Remaining Term

Balance

Proceeds

Amount

Life

Coupon

Remit

25-Apr-06

6,501 1,219,968,916

14,170,576

0.00

359

8.22%

7.72%

25-Apr-06

1,054

79,026,681

465,395

0.00

365

9.38%

8.88%

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

Distribution Date: 25-Apr-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

24-Apr-2006 17:23

Page 21 of 30

Insurance

Substitution

Liquidation

Remaining Term

Balance

Proceeds

Amount

Life

Coupon

Remit

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

Distribution Date: 25-Apr-06

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

Curr Weighted Avg.

Distribution

Date

Ending Pool

Payoffs

Realized Losses

25-Apr-06

2,374

528,474,245

4,595,818

0.00

358

7.87%

7.37%

25-Apr-06

1,483

126,066,244

1,804,138

0.00

365

10.29%

9.79%

Group I - ARM

Group II - Fixed

24-Apr-2006 17:23

Page 22 of 30

Insurance

Substitution

Liquidation

Remaining Term

Balance

Proceeds

Amount

Life

Coupon

Remit

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

Distribution Date: 25-Apr-06

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

Curr Weighted Avg.

Distribution

Date

Ending Pool

Payoffs

Realized Losses

25-Apr-06

1,590

486,401,746

7,305,225

0.00

358

7.88%

7.38%

Group II - ARM

24-Apr-2006 17:23

Page 23 of 30

SMM (Single Monthly Mortality)

Total

Current Period

1.15%

3-Month Average

1.15%

6-Month Average

1.15%

12-Month Average

1.15%

Average Since Cut-Off

1.15%

CPR (Conditional Prepayment Rate)

Total

Current Period

12.94%

3-Month Average

12.94%

6-Month Average

12.94%

12-Month Average

12.94%

Average Since Cut-Off

12.94%

PSA (Public Securities Association)

Total

Current Period

216%

3-Month Average

216%

6-Month Average

216%

12-Month Average

216%

Average Since Cut-Off

216%

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-WMC2

Distribution Date: 25-Apr-06

Prepayment Summary

0.00%

0.20%

0.40%

0.60%

0.80%

1.00%

1.20%

1.40%

May-05

Jun-05

Jul-05

Aug-05

Sep-05

Oct-05

Nov-05

Dec-05

Jan-06

Feb-06

Mar-06

Apr-06

0.00%

2.07%

4.14%

6.21%

8.29%

10.36%

12.43%

14.50%

May-05

Jun-05

Jul-05

Aug-05

Sep-05

Oct-05

Nov-05

Dec-05

Jan-06

Feb-06

Mar-06

Apr-06

29%

57%

86%

114%

143%

171%

200%

May-05

Jun-05

Jul-05

Aug-05

Sep-05

Oct-05

Nov-05

Dec-05

Jan-06

Feb-06

Mar-06

Apr-06

24-Apr-2006 17:23

Page 24 of 30

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: 25-Apr-06

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

24-Apr-2006 17:23

Page 25 of 30

Distribution Date

Beginning Scheduled

Balance

Net Liquidation

Proceeds

Realized Loss

Loan Count

Realized Loss

Adjusted

Cumulative

Realized Loss

Amount

Count

Amount

Count

Amount

Count

25-Apr-06

0.00

Total

0.00

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

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

Distribution Date: 25-Apr-06

Historical Realized Loss Summary

Recovery on Prior

Liquidations

Claims on Prior Liquidations

(Claims)/Recoveries on

Prior Payoffs

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

24-Apr-2006 17:23

Page 26 of 30

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-WMC2

Distribution Date: 25-Apr-06

Realized Loss Summary

0.00%

20.00%

40.00%

60.00%

80.00%

100.00%

May-05

Jun-05

Jul-05

Aug-05

Sep-05

Oct-05

Nov-05

Dec-05

Jan-06

Feb-06

Mar-06

Apr-06

0.00%

20.00%

40.00%

60.00%

80.00%

100.00%

May-05

Jun-05

Jul-05

Aug-05

Sep-05

Oct-05

Nov-05

Dec-05

Jan-06

Feb-06

Mar-06

Apr-06

20%

40%

60%

80%

100%

May-05

Jun-05

Jul-05

Aug-05

Sep-05

Oct-05

Nov-05

Dec-05

Jan-06

Feb-06

Mar-06

Apr-06

24-Apr-2006 17:23

Page 27 of 30

Total

Relief Act Interest

Shortfall

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

Distribution Date: 25-Apr-06

Servicemembers Civil Relief Act

Ending balance

Loan Rate

P&I Amount

Scheduled Interest

Disclosure Control #

Beginning

Balance

Scheduled

Principal

Unscheduled

Principal

Interest Received

24-Apr-2006 17:23

Page 28 of 30

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

Distribution Date: 25-Apr-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.

24-Apr-2006 17:23

Page 29 of 30

Merrill Lynch Mortgage Investors Trust

Mortgage Loan Asset-Backed Certificates

Series 2006-WMC2

Distribution Date: 25-Apr-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.

24-Apr-2006 17:23

Page 30 of 30

MERRILL LYNCH MORTGAGE INVESTORS TRUST, MORTGAGE LOAN ASSET-BACKED CERTIFICATES, SERIES 2006-WMC2 10-D