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)

2527-~~Aug~~Dec-05

ML Asset Backed Corporation (as depositor for the Merrill Auto Trust Securitization 2005-1)

ML Asset Backed Corporation

(Exact Name of Registrant as Specified in its Charter)

Delaware

333-109271

13-3891329

(State or Other Jurisdiction

Of Incorporation)

(Commission

File Number)

(I.R.S. Employer

Identification No.)

Four World Financial Center, North Tower,

New York, New York

(Address of Principal
Executive Offices)

10800

(Zip Code)

Registrant's telephone number, including area code: (212) 449-0336

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(b) under the Exchange Act (17 CFR 240.14a-12(b))

[ ] 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 2527-~~Aug~~Dec-05 a scheduled distribution was made from the Trust to holders of the Certificates. The Trustee has caused to be filed with the Commission, the Monthly Report dated 2527-~~Aug~~Dec-05. The Monthly Report is filed pursuant to and in accordance with (1) numerous no-action letters (2) current Commission policy in the area.

Item 9.01 Financial Statements and Exhibits.

Exhibit No. 99.1

Monthly Distribution Report dated: 2527-~~Aug~~Dec-05

SIGNATURES

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.

By: U.S. Bank National Association, as Securities Administrator for:

Merrill Auto Trust Sercuritization 2005-1

By:

/s/ Eve Kaplan

Name:

Eve Kaplan

Title:

Vice President

Dated: 3002-~~Aug~~Jan-0506

Index to Exhibits

Exhibit No. 99.1

Monthly Distribution Report dated: 2527-~~Aug~~Dec-05

Filing Compare · Merrill Auto Trust Securitization 2005-1