8-K 1 mlc0500a_10508.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): August 25, 2005 MERRILL LYNCH MORTGAGE INVESTORS, INC. Mortgage Pass-Through Certificates, Series 2005-A Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-121605-03 54-2167985 Pooling and Servicing Agreement) (Commission 54-2169375 (State or other File Number) 54-2169376 jurisdiction 54-6654309 of Incorporation) 54-6654310 54-6654311 54-6654312 54-6654313 IRS EIN 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 August 25, 2005 a distribution was made to holders of MERRILL LYNCH MORTGAGE INVESTORS, INC., Mortgage Pass-Through Certificates, Series 2005-A 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-A Trust, relating to the August 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-A Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 8/30/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-A Trust, relating to the August 25, 2005 distribution. EX-99.1

Merrill Lynch Mortgage Investors, Inc. Mortgage Pass-Through Certificates Record Date: 57/3129/2005 Distribution Date: 68/2725/2005 Merrill Lynch Mortgage Investors, Inc. Mortgage Pass-Through Certificates Series 2005-A 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 59020UTB1 SEN 3.~~32000~~69000% ~~371~~350,~~195~~228,~~434~~027.4881 1,~~026~~076,~~974~~951.0419 A-2 59020UTC9 SEN 3.~~77000~~38000% ~~133~~122,~~715~~666,~~989~~211.8303 ~~420~~345,~~091~~509.0783 R 59020UTY1 SEN 4.~~31911~~47712% 0.00 0.5458 X-A 59020UTD7 SEN 1.~~02510~~26129% 0.00 ~~431~~497,~~321~~047.2955 B-1 59020UTE5 SUB 3.~~48000~~85000% 7,427,000.00 2123,~~538~~828.3029 B-2 59020UTF2 SUB 34.~~76000~~13000% 4,125,000.00 1214,~~925~~196.0088 B-3 59020UUA1 SUB 4.~~19000~~56000% 2,200,000.00 78,~~681~~360.6700 X_B 59020UTZ8 SUB 0.~~78689~~82280% 0.00 9,~~017~~429.7624 B-4 59020UUB9 SUB 4.~~46446~~87037% 1,925,000.00 7,~~161~~812.7488 B-5 59020UUC7 SUB 4.~~46446~~87037% 1,100,000.00 4,~~092~~464.4250 B-6 59020UUD5 SUB 4.~~46446~~87037% 1,925,161.00 7,~~162~~813.3453 Totals ~~523~~491,~~613~~596,~~585~~399.3184 1,~~947~~995,~~966~~414.1747

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses A-1 13,~~488~~968,~~489~~899.6494 0.00 ~~357~~336,~~706~~259,~~944~~127.8487 1415,~~515~~045,~~463~~851.6813 0.00 A-2 56,~~145~~013,~~167~~212.0426 0.00 ~~128~~116,~~570~~652,~~822~~998.7977 56,~~565~~358,~~258~~722.1109 0.00 R 0.00 0.00 0.00 0.5458 0.00 X-A 0.00 0.00 0.00 ~~431~~497,~~321~~047.2955 0.00 B-1 0.00 0.00 7,427,000.00 2123,~~538~~828.3029 0.00 B-2 0.00 0.00 4,125,000.00 1214,~~925~~196.0088 0.00 B-3 0.00 0.00 2,200,000.00 78,~~681~~360.6700 0.00 X_B 0.00 0.00 0.00 9,~~017~~429.7624 0.00 B-4 0.00 0.00 1,925,000.00 7,~~161~~812.7488 0.00 B-5 0.00 0.00 1,100,000.00 4,~~092~~464.4250 0.00 B-6 0.00 0.00 1,925,161.00 7,~~162~~813.3453 0.00 Totals 1819,~~633~~982,~~656~~112.6820 0.00 ~~504~~471,~~979~~614,~~928~~287.6364 2021,~~581~~977,~~622~~526.8567 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee. This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A-1 395,582,000.00 ~~371~~350,~~195~~228,~~434~~027.4881 0.00 13,~~488~~968,~~489~~899.6494 0.00 0.00 A-2 135,717,000.00 ~~133~~122,~~715~~666,~~989~~211.8303 0.00 56,~~145~~013,~~167~~212.0426 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 X-A 0.00 0.00 0.00 0.00 0.00 0.00 B-1 7,427,000.00 7,427,000.00 0.00 0.00 0.00 0.00 B-2 4,125,000.00 4,125,000.00 0.00 0.00 0.00 0.00 B-3 2,200,000.00 2,200,000.00 0.00 0.00 0.00 0.00 B-4 1,925,000.00 1,925,000.00 0.00 0.00 0.00 0.00 B-5 1,100,000.00 1,100,000.00 0.00 0.00 0.00 0.00 B-6 1,925,161.00 1,925,161.00 0.00 0.00 0.00 0.00 Totals 550,001,261.00 ~~523~~491,~~613~~596,~~585~~399.3184 0.00 1819,~~633~~982,~~656~~112.6820 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 A-1 13,~~488~~968,~~489~~899.6494 ~~357~~336,~~706~~259,~~944~~127.8487 0.~~90425486~~85003647 13,~~488~~968,~~489~~899.6494 A-2 56,~~145~~013,~~167~~212.0426 ~~128~~116,~~570~~652,~~822~~998.7977 0.~~94734501~~85953122 56,~~145~~013,~~167~~212.0426 R 0.00 0.00 0.00000000 0.00 X-A 0.00 0.00 0.00000000 0.00 B-1 0.00 7,427,000.00 1.00000000 0.00 B-2 0.00 4,125,000.00 1.00000000 0.00 B-3 0.00 2,200,000.00 1.00000000 0.00 B-4 0.00 1,925,000.00 1.00000000 0.00 B-5 0.00 1,100,000.00 1.00000000 0.00 B-6 0.00 1,925,161.00 1.00000000 0.00 Totals 1819,~~633~~982,~~656~~112.6820 ~~504~~471,~~979~~614,~~928~~287.6364 0.~~91814322~~85747856 1819,~~633~~982,~~656~~112.6820

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 395,582,000.00 ~~938~~885.~~35269168~~34874643 0.00000000 3435.~~09783468~~31227392 0.00000000 A-2 135,717,000.00 ~~985~~903.~~25600942~~83821504 0.00000000 3744.~~91099892~~30699367 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 X-A 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 7,427,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 4,125,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 2,200,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 X_B 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-4 1,925,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-5 1,100,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-6 1,925,161.00 1000.00000000 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 A-1 0.00000000 3435.~~09783468~~31227392 ~~904~~850.~~25485700~~03647251 0.~~90425486~~85003647 3435.~~09783468~~31227392 A-2 0.00000000 3744.~~91099892~~30699367 ~~947~~859.~~34501050~~53122137 0.~~94734501~~85953122 3744.~~91099892~~30699367 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 X-A 0.00000000 0.00000000 0.00000000 0.00000000 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 X_B 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-6 0.00000000 0.00000000 1,000.00000000 1.00000000 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 A-1 395,582,000.00 3.~~32000~~69000% ~~371~~350,~~195~~228,~~434~~027.4881 1,~~026~~076,~~974~~951.0419 0.00 0.00 A-2 135,717,000.00 3.~~77000~~38000% ~~133~~122,~~715~~666,~~989~~211.8303 ~~420~~345,~~091~~509.0783 0.00 0.00 R 100.00 4.~~31911~~47712% 0.00 0.00 0.00 0.00 X-A 0.00 1.~~02510~~26129% ~~504~~472,~~911~~894,~~424~~238.3184 ~~431~~497,~~321~~047.2955 0.00 0.00 B-1 7,427,000.00 3.~~48000~~85000% 7,427,000.00 2123,~~538~~828.3029 0.00 0.00 B-2 4,125,000.00 34.~~76000~~13000% 4,125,000.00 1214,~~925~~196.0088 0.00 0.00 B-3 2,200,000.00 4.~~19000~~56000% 2,200,000.00 78,~~681~~360.6700 0.00 0.00 X_B 0.00 0.~~78689~~82280% 13,752,000.00 9,~~017~~429.7624 0.00 0.00 B-4 1,925,000.00 4.~~46446~~87037% 1,925,000.00 7,~~161~~812.7488 0.00 0.00 B-5 1,100,000.00 4.~~46446~~87037% 1,100,000.00 4,~~092~~464.4250 0.00 0.00 B-6 1,925,161.00 4.~~46446~~87037% 1,925,161.00 7,~~162~~813.3453 0.00 0.00 Totals 550,001,261.00 1,~~947~~995,~~965~~413.6389 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 A-1 0.00 0.00 1,~~026~~076,~~974~~951.0419 0.00 ~~357~~336,~~706~~259,~~944~~127.8487 A-2 0.00 0.00 ~~420~~345,~~091~~509.0783 0.00 ~~128~~116,~~570~~652,~~822~~998.7977 R 0.00 0.00 0.5458 0.00 0.00 X-A 0.00 0.00 ~~431~~497,~~321~~047.2955 0.00 ~~486~~452,~~277~~912,~~767~~126.6364 B-1 0.00 0.00 2123,~~538~~828.3029 0.00 7,427,000.00 B-2 0.00 0.00 1214,~~925~~196.0088 0.00 4,125,000.00 B-3 0.00 0.00 78,~~681~~360.6700 0.00 2,200,000.00 X_B 0.00 0.00 9,~~017~~429.7624 0.00 13,752,000.00 B-4 0.00 0.00 7,~~161~~812.7488 0.00 1,925,000.00 B-5 0.00 0.00 4,~~092~~464.4250 0.00 1,100,000.00 B-6 0.00 0.00 7,~~162~~813.3453 0.00 1,925,161.00 Totals 0.00 0.00 1,~~947~~995,~~966~~414.1747 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 A-1 395,582,000.00 3.~~32000~~69000% ~~938~~885.~~35269168~~34874643 2.~~59610913~~72244741 0.00000000 0.00000000 A-2 135,717,000.00 3.~~77000~~38000% ~~985~~903.~~25600942~~83821504 32.~~09534598~~54581099 0.00000000 0.00000000 R 100.00 4.~~31911~~47712% 0.00000000 0.00000000 0.00000000 0.00000000 X-A 0.00 1.~~02510~~26129% ~~950~~890.~~33385026~~07176531 0.~~81182402~~93553263 0.00000000 0.00000000 B-1 7,427,000.00 3.~~48000~~85000% 1000.00000000 23.~~90000000~~20833311 0.00000000 0.00000000 B-2 4,125,000.00 34.~~76000~~13000% 1000.00000000 3.~~13333333~~44166788 0.00000000 0.00000000 B-3 2,200,000.00 4.~~19000~~56000% 1000.00000000 3.~~49166818~~80000000 0.00000000 0.00000000 X_B 0.00 0.~~78689~~82280% 1000.00000000 0.~~65574171~~68566318 0.00000000 0.00000000 B-4 1,925,000.00 4.~~46446~~87037% 1000.00000000 34.~~72038442~~05863896 0.00000000 0.00000000 B-5 1,100,000.00 4.~~46446~~87037% 1000.00000000 34.~~72038182~~05863636 0.00000000 0.00000000 B-6 1,925,161.00 4.~~46446~~87037% 1000.00000000 34.~~72038494~~05863717 0.00000000 0.00000000 (5) Per $1000 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 A-1 0.00000000 0.00000000 2.~~59610913~~72244741 0.00000000 ~~904~~850.~~25485700~~03647251 A-2 0.00000000 0.00000000 32.~~09534598~~54581099 0.00000000 ~~947~~859.~~34501050~~53122137 R 0.00000000 0.00000000 5.~~40000000~~80000000 0.00000000 0.00000000 X-A 0.00000000 0.00000000 0.~~81182402~~93553263 0.00000000 ~~915~~852.~~26196667~~46184661 B-1 0.00000000 0.00000000 23.~~90000000~~20833311 0.00000000 1000.00000000 B-2 0.00000000 0.00000000 3.~~13333333~~44166788 0.00000000 1000.00000000 B-3 0.00000000 0.00000000 3.~~49166818~~80000000 0.00000000 1000.00000000 X_B 0.00000000 0.00000000 0.~~65574171~~68566318 0.00000000 1000.00000000 B-4 0.00000000 0.00000000 34.~~72038442~~05863896 0.00000000 1000.00000000 B-5 0.00000000 0.00000000 34.~~72038182~~05863636 0.00000000 1000.00000000 B-6 0.00000000 0.00000000 34.~~72038494~~05863717 0.00000000 1000.00000000 (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.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2022,~~662~~063,~~387~~418.6698 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 3126,~~003~~795.1104 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 2022,~~693~~090,~~390~~214.7702 Withdrawals Reimbursement for Servicer Advances 210,~~681~~271.7643 Payment of Service Fee ~~109~~102,~~086~~415.1692 Payment of Interest and Principal 2021,~~581~~977,~~622~~526.8567 Total Withdrawals (Pool Distribution Amount) 2022,~~693~~090,~~390~~214.7702 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~109~~102,~~086~~415.1692 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~109~~102,~~086~~415.1692

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT 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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1413 0 0 0 1413 76,~~784~~621,~~172~~926.3495 0.00 0.00 0.00 76,~~784~~621,~~172~~926.3495 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 10 0 0 0 10 ~~460,000~~0.00 0.00 0.00 0.00 ~~460,000~~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 1513 0 0 0 1513 86,~~244~~621,~~172~~926.3495 0.00 0.00 0.00 86,~~244~~621,~~172~~926.3495 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 1.~~023392~~012461% 0.000000% 0.000000% 0.000000% 1.~~023392~~012461% 1.~~541482~~404098% 0.000000% 0.000000% 0.000000% 1.~~541482~~404098% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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.~~073099~~000000% 0.000000% 0.000000% 0.000000% 0.~~073099~~000000% 0.~~091093~~000000% 0.000000% 0.000000% 0.000000% 0.~~091093~~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 1.~~096491~~012461% 0.000000% 0.000000% 0.000000% 1.~~096491~~012461% 1.~~632574~~404098% 0.000000% 0.000000% 0.000000% 1.~~632574~~404098%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Pool 1 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 0 0 0 0.00 0.00 0.00 0.00 30 Days 910 0 0 0 910 6,~~290~~246,~~912~~037.5850 0.00 0.00 0.00 6,~~290~~246,~~912~~037.5850 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 10 0 0 0 10 ~~460,000~~0.00 0.00 0.00 0.00 ~~460,000~~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 10 0 0 0 10 6,~~750~~246,~~912~~037.5850 0.00 0.00 0.00 6,~~750~~246,~~912~~037.5850 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~938478~~098901% 0.000000% 0.000000% 0.000000% 01.~~938478~~098901% 1.~~692782~~783646% 0.000000% 0.000000% 0.000000% 1.~~692782~~783646% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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.~~104275~~000000% 0.000000% 0.000000% 0.000000% 0.~~104275~~000000% 0.~~123779~~000000% 0.000000% 0.000000% 0.000000% 0.~~123779~~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 1.~~042753~~098901% 0.000000% 0.000000% 0.000000% 1.~~042753~~098901% 1.~~816561~~783646% 0.000000% 0.000000% 0.000000% 1.~~816561~~783646% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Pool 2 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 0 0 0 0.00 0.00 0.00 0.00 30 Days 53 0 0 0 53 1375,~~493,259~~889.7645 0.00 0.00 0.00 1375,~~493,259~~889.7645 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 53 0 0 0 53 1375,~~493,259~~889.7645 0.00 0.00 0.00 1375,~~493,259~~889.7645 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~222494~~802139% 0.000000% 0.000000% 0.000000% 10.~~222494~~802139% 10.~~119818~~309551% 0.000000% 0.000000% 0.000000% 10.~~119818~~309551% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 10.~~222494~~802139% 0.000000% 0.000000% 0.000000% 10.~~222494~~802139% 10.~~119818~~309551% 0.000000% 0.000000% 0.000000% 10.~~119818~~309551%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 3126,~~003~~795.1104

REO Detail - All Mortgage Loans in REO during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~REO 1History* New REO Loans Month ~~LIBOR~~REO ~~ARM~~Percentage ~~Weighted~~Loans ~~Average~~in ~~Gross~~REO ~~Coupon~~0 4Sep-04 0.~~714283~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Coupon~~0.00 4Oct-04 0.~~464283~~000% ~~Weighted~~Current ~~Average~~Principal ~~Pass~~Balance 0.00 Nov-~~Through~~04 ~~Rate~~0.000% 4Dec-04 0.~~464283~~000% ~~Weighted~~Current ~~Average~~REO ~~Maturity(Stepdown~~Total ~~Calculation)~~Jan-05 ~~296~~0.000% ~~Beginning~~Loans ~~Scheduled~~in ~~Collateral~~REO ~~Loan~~0 ~~Count~~Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-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. Pool 1~~,402~~ ~~Number~~12 OfMonth REO History* New REO Loans ~~Paid~~Month InREO ~~Full~~Percentage 34Loans ~~Ending~~in ~~Scheduled~~REO ~~Collateral~~0 ~~Loan~~Sep-04 ~~Count~~0.000% ~~1,368~~Original ~~Beginning~~Principal ~~Scheduled~~Balance ~~Collateral~~0.00 Oct-04 0.000% Current Principal Balance ~~523,613,586~~0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 ~~Ending~~0.000% ~~Scheduled~~Loans ~~Collateral~~in REO 0 Feb-05 0.000% Original Principal Balance ~~504,979,929~~0.3700 ~~Ending~~Mar-05 ~~Actual~~0.000% ~~Collateral~~Current Principal Balance at0.00 31Apr-05 0.000% May-~~2005~~05 ~~504,979,929~~0.37000% ~~Monthly~~Jun-05 ~~P&I~~0.000% ~~Constant~~Jul-05 0.000% Aug-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. Pool 2~~,057,052~~ 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.20000% ~~Special~~Original ~~Servicing~~Principal ~~Fee~~Balance 0.00 ~~Prepayment~~Oct-04 ~~Penalties~~0.000% Current Principal Balance 0.00 ~~Realized~~Nov-04 ~~Loss~~0.000% ~~Amount~~Dec-04 0.00000% ~~Cumulative~~Current ~~Realized~~REO ~~Loss~~Total Jan-05 0.00000% ~~Scheduled~~Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 ~~Unscheduled~~Mar-05 0.000% Current Principal ~~18,633,656~~Balance 0.6800 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-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.

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All ~~Pool~~Mortgage 1Loans ~~Pool~~in 2REO ~~Total~~during ~~Collateral~~Current ~~Description~~Period 1 Month LIBOR ARM 1 Month LIBOR ARM 1 Month LIBOR ARM Weighted Average Coupon Rate 4.719524 4.699708 4.714283 Weighted Average Net Rate 4.469524 4.449708 4.464283 Weighted Average Maturity (4) (4) 296 Beginning Loan ~~Count~~First ~~984~~Original ~~418 1,402 Loans Paid In Full 25 9 34 Ending~~ Loan ~~Count~~Entered ~~959~~Payment ~~409~~LTV ~~1,368~~at ~~Beginning~~Principal ~~Scheduled~~Group ~~Balance~~Number ~~385,120,031.95~~REO ~~138,493,554.10~~Date ~~523,613,586.05~~State ~~Ending~~Origination ~~Scheduled~~ Balance ~~371,631,542.31~~No ~~133,348,387.06~~REO ~~504,979,929.37~~loans ~~Record~~this ~~Date 05/31/2005 05/31/2005 05/31/2005 Principal And Interest Constant 1,514,652~~period.81 542,399.39 2,057,052.20 Scheduled Principal 0.00 0.00 0.00 Unscheduled Principal 13,488,489.64 5,145,167.04 18,633,656.68 Scheduled Interest 1,514,652.81 542,399.39 2,057,052.20 Servicing Fees 80,233.34 28,852.82 109,086.16 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 1,434,419.47 513,546.57 1,947,966.04 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 4.469524 4.449708 4.464283

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Prepayment - Voluntary Prepayments

Realized Loss Report - Collateral Summary

Filing Compare · Merrill Lynch Mortgage Investors Trust Series MLCC 2005-A