8-K 1 mlm05a05_10507.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): July 25, 2005 MERRILL LYNCH MORTGAGE INVESTORS, INC. Mortgage Pass-Through Certificates, Series 2005-A05 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-121605-19 Pooling and Servicing Agreement) (Commission 54-2176773 (State or other File Number) 54-2176779 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, Maryland 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On July 25, 2005 a distribution was made to holders of MERRILL LYNCH MORTGAGE INVESTORS, INC., Mortgage Pass-Through Certificates, Series 2005-A05 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-A05 Trust, relating to the July 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 Pass-Through Certificates, Series 2005-A05 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 7/26/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-A05 Trust, relating to the July 25, 2005 distribution. EX-99.1

~~SECURITIES~~Merrill ~~AND~~Lynch ~~EXCHANGE~~Mortgage ~~COMMISSION~~Loans, Inc. Mortgage Pass-Through Certificates Record Date: 6/30/2005 Distribution Date: 7/25/2005 Merrill Lynch Mortgage Loans, Inc. Mortgage Pass-Through Certificates Series 2005-A5 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Class CUSIP Description Rate Balance Distribution A-1 59020UYL3 SEN 4.90611% 250,000,000.00 1,022,106.32 A-2 59020UYM1 SEN 4.56600% 60,818,000.00 231,412.49 A-3 59020UYN9 SEN 4.44200% 83,361,000.00 308,574.64 A-4 59020UYP4 SEN 4.90611% 75,000,000.00 306,631.90 A-5 59020UYQ2 SEN 4.90611% 30,000,000.00 122,652.76 A-6 59020UYR0 SEN 4.90611% 6,993,000.00 28,590.36 A-7 59020UYS8 SEN 4.90611% 10,307,000.00 42,139.40 A-8 59020UYT6 SEN 4.90611% 10,626,000.00 43,443.61 A-9 59020UYU3 SEN 4.90611% 172,546,000.00 705,441.43 A-IO 59020UYV1 SEN 0.41180% 0.00 49,477.94 M-1 59020UYW9 MEZ 4.90611% 17,171,000.00 70,202.35 M-2 59020UYX7 MEZ 4.90611% 5,114,000.00 20,908.21 M-3 59020UYY5 MEZ 4.90611% 2,922,000.00 11,946.38 B-1 MLM05A5B1 SUB 4.90611% 2,557,000.00 10,454.10 B-2 MLM05A5B2 SUB 4.90611% 1,826,000.00 7,465.46 B-3 MLM05A5B13 SUB 4.90611% 1,465,296.52 5,990.76 R-I MLM05A5R1 SEN 0.00000% 1.00 0.00 R-II MLM05A5R2 SEN 0.00000% 1.00 0.00 Totals 730,706,298.52 2,987,438.11

~~Washington~~Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses A-1 11,820,895.66 D0.C00 238,179,104.34 ~~20549~~12,843,001.98 0.00 A-2 0.00 0.00 60,818,000.00 231,412.49 0.00 A-3 0.00 0.00 83,361,000.00 308,574.64 0.00 A-4 2,249,148.67 0.00 72,750,851.33 2,555,780.57 0.00 A-5 1,418,463.10 0.00 28,581,536.90 1,541,115.86 0.00 A-6 0.00 0.00 6,993,000.00 28,590.36 0.00 A-7 0.00 0.00 10,307,000.00 42,139.40 0.00 A-8 318,659.38 0.00 10,307,340.62 362,102.99 0.00 A-9 5,174,421.42 0.00 167,371,578.58 5,879,862.85 0.00 A-IO 0.00 0.00 0.00 49,477.94 0.00 M-1 1,169.94 0.00 17,169,830.06 71,372.29 0.00 M-2 348.44 0.00 5,113,651.56 21,256.65 0.00 M-3 199.09 0.00 2,921,800.91 12,145.47 0.00 B-1 174.22 0.00 2,556,825.78 10,628.32 0.00 B-2 124.41 0.00 1,825,875.59 7,589.87 0.00 B-3 99.84 0.00 1,465,196.68 6,090.60 0.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 Totals 20,983,704.17 0.00 709,722,592.35 23,971,142.28 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

~~FORM~~Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A-1 250,000,000.00 250,000,000.00 26,857.23 11,794,038.43 0.00 0.00 A-2 60,818,000.00 60,818,000.00 0.00 0.00 0.00 0.00 A-3 83,361,000.00 83,361,000.00 0.00 0.00 0.00 0.00 A-4 75,000,000.00 75,000,000.00 5,110.10 2,244,038.58 0.00 0.00 A-5 30,000,000.00 30,000,000.00 3,222.77 1,415,240.33 0.00 0.00 A-6 6,993,000.00 6,993,000.00 0.00 0.00 0.00 0.00 A-7 10,307,000.00 10,307,000.00 0.00 0.00 0.00 0.00 A-8 10,626,000.00 10,626,000.00 724.00 317,935.39 0.00 0.00 A-K9 172,546,000.00 172,546,000.00 11,756.35 5,162,665.07 0.00 0.00 M-1 17,171,000.00 17,171,000.00 1,169.94 0.00 0.00 0.00 M-2 5,114,000.00 5,114,000.00 348.44 0.00 0.00 0.00 M-3 2,922,000.00 2,922,000.00 199.09 0.00 0.00 0.00 B-1 2,557,000.00 2,557,000.00 174.22 0.00 0.00 0.00 B-2 1,826,000.00 1,826,000.00 124.41 0.00 0.00 0.00 B-3 1,465,296.52 1,465,296.52 99.84 0.00 0.00 0.00 R-I 1.00 1.00 0.00 0.00 0.00 0.00 1.00 1.00 0.00 0.00 0.00 0.00 R-II 1.00 1.00 0.00 0.00 0.00 0.00 1.00 1.00 0.00 0.00 0.00 0.00 Totals 730,706,300.52 730,706,300.52 49,786.39 20,933,917.80 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.

~~CURRENT~~Principal ~~REPORT~~Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution A-1 11,820,895.66 238,179,104.34 0.95271642 11,820,895.66 A-2 0.00 60,818,000.00 1.00000000 0.00 A-3 0.00 83,361,000.00 1.00000000 0.00 A-4 2,249,148.67 72,750,851.33 0.97001135 2,249,148.67 A-5 1,418,463.10 28,581,536.90 0.95271790 1,418,463.10 A-6 0.00 6,993,000.00 1.00000000 0.00 A-7 0.00 10,307,000.00 1.00000000 0.00 A-8 318,659.38 10,307,340.62 0.97001135 318,659.38 A-9 5,174,421.42 167,371,578.58 0.97001135 5,174,421.42 M-1 1,169.94 17,169,830.06 0.99993187 1,169.94 M-2 348.44 5,113,651.56 0.99993187 348.44 M-3 199.09 2,921,800.91 0.99993187 199.09 B-1 174.22 2,556,825.78 0.99993187 174.22 B-2 124.41 1,825,875.59 0.99993187 124.41 B-3 99.84 1,465,196.68 0.99993186 99.84 R-I 0.00 0.00 0.00000000 0.00 R-I 0.00 0.00 0.00000000 0.00 R-II 0.00 0.00 0.00000000 0.00 R-II 0.00 0.00 0.00000000 0.00 Totals 20,983,704.17 709,722,592.35 0.97128298 20,983,704.17

~~Pursuant~~Principal toDistribution ~~Section~~Factors 13Statement orOriginal 15Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (d2) ofAmount ~~the~~Balance Distribution Distribution Accretion A-1 250,000,000.00 1000.00000000 0.10742892 47.17615372 0.00000000 A-2 60,818,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3 83,361,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 75,000,000.00 1000.00000000 0.06813467 29.92051440 0.00000000 A-5 30,000,000.00 1000.00000000 0.10742567 47.17467767 0.00000000 A-6 6,993,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-7 10,307,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-8 10,626,000.00 1000.00000000 0.06813476 29.92051478 0.00000000 A-9 172,546,000.00 1000.00000000 0.06813458 29.92051436 0.00000000 A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 M-1 17,171,000.00 1000.00000000 0.06813465 0.00000000 0.00000000 M-2 5,114,000.00 1000.00000000 0.06813453 0.00000000 0.00000000 M-3 2,922,000.00 1000.00000000 0.06813484 0.00000000 0.00000000 B-1 2,557,000.00 1000.00000000 0.06813453 0.00000000 0.00000000 B-2 1,826,000.00 1000.00000000 0.06813253 0.00000000 0.00000000 B-3 1,465,296.52 1000.00000000 0.06813638 0.00000000 0.00000000 R-I 1.00 1000.00000000 0.00000000 0.00000000 0.00000000 R-II 1.00 1000.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination

~~SECURITIES~~Principal ~~EXCHANGE~~Distribution ~~ACT~~Factors OFStatement ~~1934~~(continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A-1 0.00000000 47.28358264 952.71641736 0.95271642 47.28358264 A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-4 0.00000000 29.98864893 970.01135107 0.97001135 29.98864893 A-5 0.00000000 47.28210333 952.71789667 0.95271790 47.28210333 A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-8 0.00000000 29.98864860 970.01135140 0.97001135 29.98864860 A-9 0.00000000 29.98864894 970.01135106 0.97001135 29.98864894 A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M-1 0.00000000 0.06813465 999.93186535 0.99993187 0.06813465 M-2 0.00000000 0.06813453 999.93186547 0.99993187 0.06813453 M-3 0.00000000 0.06813484 999.93186516 0.99993187 0.06813484 B-1 0.00000000 0.06813453 999.93186547 0.99993187 0.06813453 B-2 0.00000000 0.06813253 999.93186747 0.99993187 0.06813253 B-3 0.00000000 0.06813638 999.93186362 0.99993186 0.06813638 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 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.

~~Date~~Interest ofDistribution ~~Report~~Statement ~~(Date~~Beginning Payment of ~~earliest~~Original ~~event~~Current ~~reported)~~Certificate/ ~~June~~Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A-1 250,000,000.00 4.90611% 250,000,000.00 1,022,106.32 0.00 0.00 A-2 60,818,000.00 4.56600% 60,818,000.00 231,412.49 0.00 0.00 A-3 83,361,000.00 4.44200% 83,361,000.00 308,574.64 0.00 0.00 A-4 75,000,000.00 4.90611% 75,000,000.00 306,631.90 0.00 0.00 A-5 30,000,000.00 ~~2005~~4.90611% 30,000,000.00 122,652.76 0.00 0.00 A-6 6,993,000.00 4.90611% 6,993,000.00 28,590.36 0.00 0.00 A-7 10,307,000.00 4.90611% 10,307,000.00 42,139.40 0.00 0.00 A-8 10,626,000.00 4.90611% 10,626,000.00 43,443.61 0.00 0.00 A-9 172,546,000.00 4.90611% 172,546,000.00 705,441.43 0.00 0.00 A-IO 0.00 0.41180% 144,179,000.00 49,477.94 0.00 0.00 M-1 17,171,000.00 4.90611% 17,171,000.00 70,202.35 0.00 0.00 M-2 5,114,000.00 4.90611% 5,114,000.00 20,908.21 0.00 0.00 M-3 2,922,000.00 4.90611% 2,922,000.00 11,946.38 0.00 0.00 B-1 2,557,000.00 4.90611% 2,557,000.00 10,454.10 0.00 0.00 B-2 1,826,000.00 4.90611% 1,826,000.00 7,465.46 0.00 0.00 B-3 1,465,296.52 4.90611% 1,465,296.52 5,990.76 0.00 0.00 R-I 1.00 0.00000% 1.00 0.00 0.00 0.00 R-II 1.00 0.00000% 1.00 0.00 0.00 0.00 Totals 730,706,298.52 2,987,438.11 0.00 0.00

~~Merrill~~Interest ~~Lynch~~Distribution ~~Mortgage~~Statement ~~Investors~~(continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance A-1 0.00 0.00 1,022,106.32 ~~Inc~~0.00 ~~(as~~238,179,104.34 ~~company~~A-2 ~~under~~0.00 a0.00 ~~Pooling~~231,412.49 ~~and~~0.00 ~~Servicing~~60,818,000.00 ~~Agreement~~A-3 0.00 0.00 308,574.64 ~~dated~~0.00 as83,361,000.00 ofA-4 ~~June~~0.00 0.00 306,631.90 0.00 72,750,851.33 A-5 0.00 0.00 122,652.76 0.00 28,581,536.90 A-6 0.00 0.00 28,590.36 0.00 6,993,000.00 A-7 0.00 0.00 42,139.40 0.00 10,307,000.00 A-8 0.00 0.00 43,443.61 0.00 10,307,340.62 A-9 0.00 0.00 705,441.43 0.00 167,371,578.58 A-IO 0.00 0.00 49,477.94 0.00 144,179,000.00 M-1 0.00 0.00 70,202.35 ~~2005~~0.00 17,169,830.06 ~~providing~~M-2 ~~for~~0.00 0.00 20,908.21 ~~inter~~0.00 ~~alia~~5,113,651.56 ~~the~~M-3 ~~issuance~~0.00 of0.00 ~~Mortgage~~11,946.38 ~~Pass~~0.00 2,921,800.91 B-~~Through~~1 ~~Certificates~~0.00 0.00 10,454.10 ~~Series~~0.00 ~~2005~~2,556,825.78 B-A52 0.00 0.00 7,465.46 0.00 1,825,875.59 B-3 0.00 0.00 5,990.76 0.00 1,465,196.68 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 2,987,438.11 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.

~~Merrill~~Interest ~~Lynch~~Distribution ~~Mortgage~~Factors ~~Investors~~Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall A-1 250,000,000.00 ~~Inc~~4.90611% 1000.00000000 4.08842528 0.00000000 0.00000000 A-2 60,818,000.00 4.56600% 1000.00000000 3.80500000 0.00000000 0.00000000 A-3 83,361,000.00 4.44200% 1000.00000000 3.70166673 0.00000000 0.00000000 A-4 75,000,000.00 4.90611% 1000.00000000 4.08842533 0.00000000 0.00000000 A-5 30,000,000.00 4.90611% 1000.00000000 4.08842533 0.00000000 0.00000000 A-6 6,993,000.00 4.90611% 1000.00000000 4.08842557 0.00000000 0.00000000 A-7 10,307,000.00 4.90611% 1000.00000000 4.08842534 0.00000000 0.00000000 A-8 10,626,000.00 4.90611% 1000.00000000 4.08842556 0.00000000 0.00000000 A-9 172,546,000.00 4.90611% 1000.00000000 4.08842529 0.00000000 0.00000000 A-IO 0.00 0.41180% 1000.00000000 0.34317023 0.00000000 0.00000000 M-1 17,171,000.00 4.90611% 1000.00000000 4.08842525 0.00000000 0.00000000 M-2 5,114,000.00 4.90611% 1000.00000000 4.08842589 0.00000000 0.00000000 M-3 2,922,000.00 4.90611% 1000.00000000 4.08842574 0.00000000 0.00000000 B-1 2,557,000.00 4.90611% 1000.00000000 4.08842393 0.00000000 0.00000000 B-2 1,826,000.00 4.90611% 1000.00000000 4.08842278 0.00000000 0.00000000 B-3 1,465,296.52 4.90611% 1000.00000000 4.08842846 0.00000000 0.00000000 R-I 1.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 R-II 1.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination

Interest Distribution Factors Statement (~~Exact~~continued) ~~name~~Remaining ofEnding ~~registrant~~Non-Supported asTotal ~~specified~~Unpaid inCertificate/ ~~its~~Interest ~~charter~~Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance A-1 0.00000000 0.00000000 4.08842528 0.00000000 952.71641736 A-2 0.00000000 0.00000000 3.80500000 0.00000000 1000.00000000 A-3 0.00000000 0.00000000 3.70166673 0.00000000 1000.00000000 A-4 0.00000000 0.00000000 4.08842533 0.00000000 970.01135107 A-5 0.00000000 0.00000000 4.08842533 0.00000000 952.71789667 A-6 0.00000000 0.00000000 4.08842557 0.00000000 1000.00000000 A-7 0.00000000 0.00000000 4.08842534 0.00000000 1000.00000000 A-8 0.00000000 0.00000000 4.08842556 0.00000000 970.01135140 A-9 0.00000000 0.00000000 4.08842529 0.00000000 970.01135106 A-IO 0.00000000 0.00000000 0.34317023 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 4.08842525 0.00000000 999.93186535 M-2 0.00000000 0.00000000 4.08842589 0.00000000 999.93186547 M-3 0.00000000 0.00000000 4.08842574 0.00000000 999.93186516 B-1 0.00000000 0.00000000 4.08842393 0.00000000 999.93186547 B-2 0.00000000 0.00000000 4.08842278 0.00000000 999.93186747 B-3 0.00000000 0.00000000 4.08842846 0.00000000 999.93186362 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Delaware	333-121605	33-3416059
(State or Other Jurisdiction of Incorporation)	(Commission File Number)	(I.R.S. Employer Identification No.)
4 World Financial Center New York, New York (Address of Principal Executive Offices)		10281 (Zip Code)

~~Registrant’s~~PREPAYMENT/CURTAILMENT ~~telephone~~INTEREST ~~number,~~SHORTFALL ~~including~~Total ~~area~~Prepayment/Curtailment ~~code,~~Interest isShortfall ~~(212)~~0.00 ~~449~~Servicing Fee Support 0.00 Non-~~1000~~Supported Prepayment/Curtailment Interest Shortfall 0.00

~~Check~~SERVICING ~~the~~FEES ~~appropriate~~Gross ~~box~~Servicing ~~below~~Fee if228,345.72 ~~the~~Supported ~~Form~~Prepayment/Curtailment ~~8-K~~Interest ~~filing~~Shortfall is0.00 ~~intended~~Net toServicing ~~simultaneously~~Fee ~~satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A~~228,345.~~2. below):~~72

~~[_]~~LOAN ~~Written~~STATUS ~~communications~~STRATIFICATION/CREDIT ~~pursuant~~ENHANCEMENT toSTATEMENT ~~Rule~~DELINQUENT ~~425~~BANKRUPTCY ~~under~~FORECLOSURE ~~the~~REO ~~Securities~~Total ~~Act~~No ~~(17~~of ~~CFR~~Loans ~~230~~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 0 0 0 0.~~425)~~00 0.00 0.00 0.00 30 Days 743 0 0 0 743 457,191,262.34 0.00 0.00 0.00 457,191,262.34 60 Days 1 0 0 0 1 1,355,000.00 0.00 0.00 0.00 1,355,000.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 744 0 0 0 744 458,546,262.34 0.00 0.00 0.00 458,546,262.34 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 63.613014% 0.000000% 0.000000% 0.000000% 63.613014% 64.414378% 0.000000% 0.000000% 0.000000% 64.414378% 60 Days 0.085616% 0.000000% 0.000000% 0.000000% 0.085616% 0.190908% 0.000000% 0.000000% 0.000000% 0.190908% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 63.698630% 0.000000% 0.000000% 0.000000% 63.698630% 64.605286% 0.000000% 0.000000% 0.000000% 64.605286%

~~[_]~~OTHER ~~Soliciting~~INFORMATION ~~material~~Current ~~pursuant~~Period toClass ~~Rule~~A ~~14a-12(b)~~Insufficient ~~under~~Funds ~~the~~0.00 ~~Exchange~~Principal ~~Act~~Balance ~~(17~~of ~~CFR~~Contaminated ~~240~~Properties 0.~~14a-12(b))~~00 Periodic Advance 1,913,896.15

~~[_]~~SUBORDINATION ~~Pre~~LEVEL/CREDIT ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class M-~~commencement~~1 ~~communications~~13,884,298.52 ~~pursuant~~1.90012028% to13,883,350.52 ~~Rule~~1.95616579% ~~14d~~2.419231% 55.291696% Class M-2~~(b)~~ ~~under~~8,770,298.52 ~~the~~1.20024948% ~~Exchange~~8,769,698.96 ~~Act~~1.23565166% ~~(17~~0.720514% ~~CFR~~16.467400% ~~240~~Class M-3 5,848,298.~~14d~~52 0.80036241% 5,847,898.05 0.82396955% 0.411682% 9.409023% Class B-1 3,291,298.52 0.45042701% 3,291,072.27 0.46371249% 0.360257% 8.233700% Class B-2~~(b))~~ 1,465,298.52 0.20053180% 1,465,196.68 0.20644639% 0.257266% 5.879834% Class B-3 2.00 0.00000027% 0.00 0.00000000% 0.206446% 4.718347% Class R-I 1.00 0.00000014% 0.00 0.00000000% 0.000000% 0.000000% Class R-II 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

~~[_]~~CREDIT ~~Pre-commencement~~ENHANCEMENT ~~communications~~Original ~~pursuant~~$ toOriginal ~~Rule~~% ~~13e-4(c)~~Current ~~under~~$ ~~the~~Current ~~Exchange~~% ~~Act~~Bankruptcy ~~(17~~50,000.00 ~~CFR~~0.00684269% ~~240~~50,000.~~13e-~~00 0.00704501% Fraud 7,307,063.00 1.00000000% 7,307,063.00 1.02956607% Special Hazard 4~~(c))~~,018,885.00 0.55000005% 4,018,885.00 0.56626139% Limit of Subordinate's Exposure to Certain Types of Losses

REO Detail - All Mortgage Loans in REO during Current Period

~~Item~~Summary 812 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Aug-04 0.01000% Original Principal Balance 0.00 ~~Other~~Sep-04 ~~Events~~0.000% Current Principal Balance 0.00 Oct-04 0.000% Nov-04 0.000% Current REO Total Dec-04 0.000% Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

OnREO orLoan ~~about~~Detail ~~June 30, 2005, the Registrant will cause the issuance and sale of MLMI Series 2005~~-A5 All Mortgage ~~Pass-Through~~Loans ~~Certificates~~in ~~(the~~REO ~~“Certificates”)~~during ~~pursuant~~Current toPeriod aMonth ~~Pooling~~Loan ~~and~~First ~~Servicing~~Original ~~Agreement~~Loan toEntered bePayment ~~dated~~LTV asat ofPrincipal ~~June~~Group 1,Number ~~2005,~~REO ~~between~~Date ~~the~~State ~~Registrant~~Origination asBalance ~~depositor,~~No ~~Wells~~REO ~~Fargo~~loans ~~Bank,~~this Nperiod.~~A. as master servicer and securities administrator, and Wachovia Bank, National Association, as trustee.~~

~~Item~~REO ~~9.01.~~Loan ~~Financial~~Detail ~~Statements,~~- ~~Pro~~All ~~Forma~~Mortgage ~~Financial~~Loans ~~Information~~in ~~and~~REO ~~Exhibits~~during Current Period (continued) Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest No REO loans this period.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~(a)~~Summary ~~Financial~~12 ~~Statements~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Aug-04 0.000% Original Principal Balance 0.00 Sep-04 0.000% Current Principal Balance 0.00 Oct-04 0.000% Nov-04 0.000% Current Foreclosure Total Dec-04 0.000% Loans in Foreclosure 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Not~~Foreclosure ~~applicable~~Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance No Foreclosure loans this period.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (bcontinued) ~~Pro~~Current ~~Forma~~Paid ~~Financial~~Current ~~Information~~Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest No Foreclosure loans this period.

~~Not~~COLLATERAL ~~applicable~~STATEMENT Collateral Description Fixed 30 Year Weighted Average Gross Coupon 5.281109% Weighted Average Net Coupon 4.906109% Weighted Average Pass-Through Rate 4.906109% Weighted Average Maturity(Stepdown Calculation) 357 Beginning Scheduled Collateral Loan Count 1,191 Number Of Loans Paid In Full 23 Ending Scheduled Collateral Loan Count 1,168 Beginning Scheduled Collateral Balance 730,706,296.52 Ending Scheduled Collateral Balance 709,722,592.34 Ending Actual Collateral Balance at 30-Jun-2005 709,765,857.22 Monthly P&I Constant 3,265,569.44 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 23,842,059.07 Scheduled Principal 49,786.39 Unscheduled Principal 20,933,917.79

	(c)	Exhibits
Exhibit No.			Item 601(a) of Regulation S-K Exhibit No.	Description
1			4	Pooling and Servicing Agreement, dated as of June 1, 2005 among Merrill Lynch Mortgage Investors, Inc., as depositor, Wells Fargo Bank, N.A., as master servicer and securities administrator and Wachovia Bank, National Association, as trustee. (In accordance with Rule 202 of Regulation S-T, Exhibit H, the mortgage loan schedule, is being filed in paper pursuant to a continuing hardship exemption.)

~~SIGNATURE~~Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount Total 0 0.00 0.00 0 0.00 0.00 2,231,406.99

~~Pursuant~~Prepayment toLoan ~~the~~Detail ~~requirements~~- ofPrepayments ~~the~~during ~~Securities~~Current ~~Exchange~~Period ~~Act~~First ofOriginal ~~1934~~Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Summary 0047448972 CA 53.19 01-Jun-2005 1,250,000.00 ~~the~~1,250,000.00 ~~Registrant~~Summary ~~has~~0047450564 ~~duly~~CA ~~caused~~66.96 ~~this~~01-May-2005 ~~report~~770,000.00 to770,000.00 beSummary ~~signed~~0680354719 onGA ~~behalf~~75.00 of01-May-2005 ~~the~~656,250.00 ~~Registrant~~656,250.00 bySummary ~~the~~0687839316 ~~undersigned~~CA ~~thereunto~~80.00 ~~duly~~01-May-2005 ~~authorized~~535,200.00 535,195.00 Summary 0688708841 CA 75.00 01-May-2005 975,000.00 975,000.00 Summary 0688892389 CA 70.00 01-May-2005 1,225,000.00 1,225,000.00 Summary 0688892561 CA 75.00 01-May-2005 914,900.00 913,900.00 Summary 0688894054 CA 74.92 01-Jun-2005 693,000.00 693,000.00 Summary 0689414373 CA 75.00 01-May-2005 825,000.00 825,000.00 Summary 0689414753 CA 59.20 01-Jun-2005 885,000.00 880,851.56 Summary 0690265749 CA 56.51 01-May-2005 989,000.00 986,337.85 Summary 0690512785 CA 65.00 01-May-2005 1,365,000.00 1,363,726.39 Summary 0691620223 CA 75.00 01-Jun-2005 553,125.00 553,125.00 Summary 0691690721 CA 74.54 01-Jun-2005 1,000,000.00 1,000,000.00 Summary 0692980774 CA 44.12 01-May-2005 600,000.00 600,000.00 Summary 0693666836 CA 75.00 01-Jun-2005 605,250.00 605,250.00 Summary 0694201591 CA 75.00 01-May-2005 429,375.00 429,375.00 Summary 0699096566 WA 51.83 01-May-2005 396,500.00 396,500.00 Summary 3050658214 CA 80.00 01-May-2005 644,000.00 644,000.00 Summary 3050739550 CT 58.94 01-Jun-2005 725,000.00 725,000.00 Summary 3050743875 CA 70.00 01-Apr-2005 962,500.00 675,000.00 Summary 3050869274 CA 65.49 01-May-2005 1,300,000.00 1,300,000.00 Summary 3050878465 CA 56.04 01-Jun-2005 700,000.00 700,000.00

~~MERRILL~~Prepayment ~~LYNCH~~Loan ~~MORTGAGE~~Detail ~~INVESTORS,~~- ~~INC~~Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Summary 0047448972 Loan Paid in Full 0 5.500% 360 1 Summary 0047450564 Loan Paid in Full 0 5.625% 360 2 Summary 0680354719 Loan Paid in Full 0 5.250% 360 2 Summary 0687839316 Loan Paid in Full 0 5.375% 360 2 Summary 0688708841 Loan Paid in Full 0 5.750% 360 2 Summary 0688892389 Loan Paid in Full 0 5.625% 360 2 Summary 0688892561 Loan Paid in Full 0 5.500% 360 2 Summary 0688894054 Loan Paid in Full 0 5.875% 360 1 Summary 0689414373 Loan Paid in Full 0 5.500% 360 2 Summary 0689414753 Loan Paid in Full 0 5.625% 360 1 Summary 0690265749 Loan Paid in Full 0 5.500% 360 2 Summary 0690512785 Loan Paid in Full 0 5.375% 360 2 Summary 0691620223 Loan Paid in Full 0 5.500% 360 1 Summary 0691690721 Loan Paid in Full 0 5.375% 360 1 Summary 0692980774 Loan Paid in Full 0 5.500% 360 2 Summary 0693666836 Loan Paid in Full 0 5.875% 360 1 Summary 0694201591 Loan Paid in Full 0 5.125% 360 2 Summary 0699096566 Loan Paid in Full 0 5.750% 360 2 Summary 3050658214 Loan Paid in Full 0 5.875% 360 2 Summary 3050739550 Loan Paid in Full 0 5.750% 360 1 Summary 3050743875 Loan Paid in Full 0 5.125% 360 3 Summary 3050869274 Loan Paid in Full 0 5.625% 360 2 Summary 3050878465 Loan Paid in Full 0 5.375% 360 1

Prepayment - Voluntary Prepayments

BySummary SMM CPR PSA Current Month 2.865% Current Month 29.449% Current Month 7,897.899% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: __Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Aug-2004 N/sA N/A ~~Alan~~Aug-2004 ~~Chan__________________~~N/A N/A Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 29.449% N/A Jul-2005 7,897.899% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

~~Name:~~Realized ~~Alan~~Loss ~~Chan~~Detail ~~Title:~~Report ~~Vice~~- ~~President~~Loans with Losses during Current Period Summary # Loans Prior Realized Current with Principal Loss/(Gain) Loss Group Losses Balance Amount Percentage Total 0 0.00 0.00 0.000%

~~Dated:~~Realized ~~July~~Loss ~~15,~~Loan ~~2005~~Detail Report - Loans With Losses during Current Period Original Current Loan Principal Note LTV at Original Group Number Balance Rate State Origination Term No losses this period.

~~EXHIBIT~~Realized ~~INDEX~~Loss Loan Detail Report - Loans With Losses during Current Period (continued) Prior Cumulative Loan Principal Realized Realized Group Number Balance Loss/(Gain) Loss/(Gain) No losses this period.

Realized Loss Report - Collateral Summary

Item 601(a) of Number	Sequentially Exhibit Exhibit No.	Regulation S-K Description	Numbered Page
1	4	Pooling and Servicing Agreement	5

Filing Compare · MERRILL LYNCH MORTGAGE INVESTORS TRUST, SERIES 2005-A5