8-K 1 mlm05a05_8k-200512.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): December 27, 2005 MERRILL LYNCH MORTGAGE INVESTORS, INC. Mortgage Pass-Through Certificates, Series 2005-A05 (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, MD 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 December 27, 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 December 27, 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: 12/30/2005 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 December 27, 2005 distribution. EX-99.1 Merrill Lynch Mortgage Investors Trust Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Merrill Lynch Mortgage Investors Trust 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

Merrill Lynch Mortgage Loans, Inc. Mortgage Pass-Through Certificates Record Date: 7/29/2005 Distribution Date: 8/25/2005 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~~Class CUSIP Certificate Beginning ~~Class~~Interest Pass-Through Certificate ~~Interest~~Distribution ~~Class CUSIP Description~~ Rate Balance ~~Distribution~~ A-1 59020UYL3 ~~SEN~~ 4.~~89925~~88693% ~~238~~211,~~179~~237,~~104~~927.3424 ~~972~~860,~~414~~253.7380 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.~~89925~~88693% 7267,~~750~~624,~~851~~783.3352 ~~297~~275,~~020~~397.1888 A-5 59020UYQ2 ~~SEN~~ 4.~~89925~~88693% 2825,~~581~~348,~~536~~696.9081 ~~116~~103,~~689~~231.9505 A-6 59020UYR0 ~~SEN~~ 4.~~89925~~88693% 6,993,000.00 28,~~550~~478.3557 A-7 59020UYS8 ~~SEN~~ 4.~~89925~~88693% 10,307,000.00 4241,~~080~~974.4364 A-8 59020UYT6 ~~SEN~~ 4.~~89925~~88693% 109,~~307~~581,~~340~~079.6233 4239,~~081~~018.8237 A-9 59020UYU3 ~~SEN~~ 4.~~89925~~88693% ~~167~~155,~~371,~~578,478.5863 ~~683~~633,~~328~~584.5803 A-IO 59020UYV1 ~~SEN~~ 0.~~40494~~39262% 0.00 4847,~~653~~173.0221 M-1 59020UYW9 ~~MEZ~~ 4.~~89925~~88693% 17,~~169~~164,~~830~~940.0623 7069,~~099~~903.3319 M-2 59020UYX7 ~~MEZ~~ 4.~~89925~~88693% 5,~~113~~112,~~651~~195.5623 20,~~877~~819.5211 M-3 59020UYY5 ~~MEZ~~ 4.~~89925~~88693% 2,~~921~~920,~~800~~968.9180 11,~~928~~895.8547 B-1 ~~MLM05A5B1~~59020UYZ2 ~~SUB~~ 4.~~89925~~88693% 2,556,~~825~~097.7862 10,~~438~~409.7655 B-2 ~~MLM05A5B2~~59020UZA6 ~~SUB~~ 4.~~89925~~88693% 1,825,~~875~~355.59 7,~~454~~433.5165 B-3 ~~MLM05A5B13~~59020UZB4 ~~SUB~~ 4.~~89925~~88693% 1,~~465~~464,~~196~~779.6841 5,~~981~~965.9623 R-I ~~MLM05A5R1~~59020UZC2 ~~SEN~~ 0.00000% 0.00 0.00 R-II ~~MLM05A5R2~~59020UZDO ~~SEN~~ 0.00000% 0.00 0.00 Totals ~~709~~661,~~722~~894,~~592~~302.3541 2,~~897~~695,~~587~~524.1288

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses A-1 112,~~004~~979,~~976~~843.8557 0.00 ~~227~~208,~~174~~258,~~127~~083.4967 113,~~977~~840,~~391~~097.5837 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 2566,~~093,904~~971.7152 0.00 7067,~~656~~057,~~946~~812.6200 2842,~~390,924~~369.8940 0.00 A-5 1357,~~320,555~~570.9004 0.00 2724,~~260~~991,~~981~~126.0077 1460,~~437,245~~801.8509 0.00 A-6 0.00 0.00 6,993,000.00 28,~~550~~478.3557 0.00 A-7 0.00 0.00 10,307,000.00 4241,~~080~~974.4364 0.00 A-8 ~~296~~80,~~664~~328.4253 0.00 109,~~010~~500,~~676~~750.2080 ~~338~~119,~~746~~346.2490 0.00 A-9 41,~~817~~304,~~265~~382.0924 0.00 ~~162~~154,~~554~~274,~~313~~096.4939 51,~~500~~937,~~593~~966.6727 0.00 A-IO 0.00 0.00 0.00 4847,~~653~~173.0221 0.00 M-1 1,~~210~~262.4221 0.00 17,~~168~~163,~~619~~678.6401 71,~~309~~165.7540 0.00 M-2 ~~360~~375.5092 0.00 5,~~113~~111,~~291~~819.0631 21,~~238~~195.0203 0.00 M-3 ~~205~~214.9879 0.00 2,~~921~~920,~~594~~754.9301 12,~~134~~110.8326 0.00 B-1 ~~180~~187.2596 0.00 2,~~556~~555,~~645~~909.5365 10,~~619~~597.0151 0.00 B-2 ~~128~~134.7223 0.00 1,825,~~746~~221.8736 7,~~583~~567.2388 0.00 B-3 ~~103~~107.2971 0.00 1,~~465~~464,~~093~~671.3969 6,~~085~~072.2594 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 195,~~535~~291,~~556~~378.1372 0.00 ~~690~~656,~~187~~602,~~036~~923.2266 227,~~433~~986,~~143~~903.2560 0.00 ~~All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~

Principal Distribution Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion Loss (1)~~ A-1 250,000,000.00 ~~238~~211,~~179~~237,~~104~~927.3424 26,~~955~~135.1135 102,~~978~~953,~~021~~708.7321 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 7267,~~750~~624,~~851~~783.3352 54,~~128~~972.7274 2561,~~088,775~~998.9978 0.00 0.00 A-5 30,000,000.00 2825,~~581~~348,~~536~~696.9081 3,~~234~~136.5114 1354,~~317,321~~433.3990 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 10,626,000.00 109,~~307~~581,~~340~~079.6233 ~~726~~704.6454 ~~295~~79,~~937~~623.7899 0.00 0.00 A-9 172,546,000.00 ~~167~~155,~~371,~~578,478.5863 11,~~799~~440.2036 41,~~805~~292,~~465~~941.8988 0.00 0.00 M-1 17,171,000.00 17,~~169~~164,~~830~~940.0623 1,~~210~~262.4221 0.00 0.00 0.00 M-2 5,114,000.00 5,~~113~~112,~~651~~195.5623 ~~360~~375.5092 0.00 0.00 0.00 M-3 2,922,000.00 2,~~921~~920,~~800~~968.9180 ~~205~~214.9879 0.00 0.00 0.00 B-1 2,557,000.00 2,556,~~825~~097.7862 ~~180~~187.2596 0.00 0.00 0.00 B-2 1,826,000.00 1,825,~~875~~355.59 ~~128~~134.7223 0.00 0.00 0.00 B-3 1,465,296.52 1,~~465~~464,~~196~~779.6841 ~~103~~107.2971 0.00 0.00 0.00 R-I 1.00 0.00 0.00 0.00 0.00 0.00 R-I 1.00 0.00 0.00 0.00 0.00 0.00 R-II 1.00 0.00 0.00 0.00 0.00 0.00 R-II 1.00 0.00 0.00 0.00 0.00 0.00 Totals 730,706,300.52 ~~709~~661,~~722~~894,~~592~~302.3541 5048,~~033~~671.3495 195,~~485~~242,~~522~~706.7876 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) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution A-1 112,~~004~~979,~~976~~843.8557 ~~227~~208,~~174~~258,~~127~~083.4967 0.~~90869651~~833032 112,~~004~~979,~~976~~843.8557 A-2 0.00 60,818,000.00 1.~~00000000~~000000 0.00 A-3 0.00 83,361,000.00 1.~~00000000~~000000 0.00 A-4 2566,~~093,904~~971.7152 7067,~~656~~057,~~946~~812.6200 0.~~94209262~~894104 2566,~~093,904~~971.7152 A-5 1357,~~320,555~~570.9004 2724,~~260~~991,~~981~~126.0077 0.~~90869937~~833038 1357,~~320,555~~570.9004 A-6 0.00 6,993,000.00 1.~~00000000~~000000 0.00 A-7 0.00 10,307,000.00 1.~~00000000~~000000 0.00 A-8 ~~296~~80,~~664~~328.4253 109,~~010~~500,~~676~~750.2080 0.~~94209262~~894104 ~~296~~80,~~664~~328.4253 A-9 41,~~817~~304,~~265~~382.0924 ~~162~~154,~~554~~274,~~313~~096.4939 0.~~94209262~~894104 41,~~817~~304,~~265~~382.0924 M-1 1,~~210~~262.4221 17,~~168~~163,~~619~~678.6401 0.~~99986137~~999574 1,~~210~~262.4221 M-2 ~~360~~375.5092 5,~~113~~111,~~291~~819.0631 0.~~99986137~~999574 ~~360~~375.5092 M-3 ~~205~~214.9879 2,~~921~~920,~~594~~754.9301 0.~~99986137~~999574 ~~205~~214.9879 B-1 ~~180~~187.2596 2,~~556~~555,~~645~~909.5365 0.~~99986137~~999574 ~~180~~187.2596 B-2 ~~128~~134.7223 1,825,~~746~~221.8736 0.~~99986137~~999574 ~~128~~134.7223 B-3 ~~103~~107.2971 1,~~465~~464,~~093~~671.3969 0.~~99986137~~999574 ~~103~~107.2971 R-I 0.00 0.00 0.~~00000000~~000000 0.00 ~~R-I~~ 0.00 0.00 0.~~00000000~~000000 0.00 R-II 0.00 0.00 0.~~00000000~~000000 0.00 ~~R-II~~ 0.00 0.00 0.~~00000000~~000000 0.00 Totals 195,~~535~~291,~~556~~378.1372 ~~690~~656,~~187~~602,~~036~~923.2266 0.~~94454781~~898587 195,~~535~~291,~~556~~378.1372

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ A-1 250,000,000.00 ~~952~~844.~~71641736~~951709 0.~~10782044~~104541 4311.~~91208692~~814833 0.~~00000000~~000000 A-2 60,818,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-3 83,361,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-4 75,000,000.00 ~~970~~901.~~01135107~~663780 0.~~06838293~~066303 277.~~85034653~~493317 0.~~00000000~~000000 A-5 30,000,000.00 ~~952~~844.~~71789667~~956560 0.~~10781700~~104538 4311.~~91071300~~814463 0.~~00000000~~000000 A-6 6,993,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-7 10,307,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-8 10,626,000.00 ~~970~~901.~~01135140~~663780 0.~~06838321~~066303 277.~~85034632~~493317 0.~~00000000~~000000 A-9 172,546,000.00 ~~970~~901.~~01135106~~663780 0.~~06838292~~066303 277.~~85034652~~493317 0.~~00000000~~000000 A-IO 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-1 17,171,000.00 999.~~93186535~~647093 0.~~07049211~~073508 0.~~00000000~~000000 0.~~00000000~~000000 M-2 5,114,000.00 999.~~93186547~~647092 0.~~07049276~~073508 0.~~00000000~~000000 0.~~00000000~~000000 M-3 2,922,000.00 999.~~93186516~~647091 0.~~07049281~~073508 0.~~00000000~~000000 0.~~00000000~~000000 B-1 2,557,000.00 999.~~93186547~~647094 0.~~07049276~~073508 0.~~00000000~~000000 0.~~00000000~~000000 B-2 1,826,000.00 999.~~93186747~~647092 0.~~07049288~~073510 0.~~00000000~~000000 0.~~00000000~~000000 B-3 1,465,296.52 999.~~93186362~~647095 0.~~07049085~~073507 0.~~00000000~~000000 0.~~00000000~~000000 R-I 1.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-II 1.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (2) All Classes are per $1,000 denomination~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution A-1 0.~~00000000~~000000 4411.~~01990740~~919374 ~~908~~833.~~69650996~~032335 0.~~90869651~~833032 4411.~~01990740~~919374 A-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 A-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 A-4 0.~~00000000~~000000 277.~~91872947~~559620 ~~942~~894.~~09262160~~104160 0.~~94209262~~894104 277.~~91872947~~559620 A-5 0.~~00000000~~000000 4411.~~01853000~~919001 ~~908~~833.~~69936667~~037559 0.~~90869937~~833038 4411.~~01853000~~919001 A-6 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 A-7 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 A-8 0.~~00000000~~000000 277.~~91872953~~559621 ~~942~~894.~~09262187~~104160 0.~~94209262~~894104 277.~~91872953~~559621 A-9 0.~~00000000~~000000 277.~~91872944~~559620 ~~942~~894.~~09262162~~104160 0.~~94209262~~894104 277.~~91872944~~559620 A-IO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-1 0.~~00000000~~000000 0.~~07049211~~073508 999.~~86137325~~573584 0.~~99986137~~999574 0.~~07049211~~073508 M-2 0.~~00000000~~000000 0.~~07049276~~073508 999.~~86137270~~573584 0.~~99986137~~999574 0.~~07049276~~073508 M-3 0.~~00000000~~000000 0.~~07049281~~073508 999.~~86137235~~573583 0.~~99986137~~999574 0.~~07049281~~073508 B-1 0.~~00000000~~000000 0.~~07049276~~073508 999.~~86137270~~573582 0.~~99986137~~999574 0.~~07049276~~073508 B-2 0.~~00000000~~000000 0.~~07049288~~073510 999.~~86137459~~573582 0.~~99986137~~999574 0.~~07049288~~073510 B-3 0.~~00000000~~000000 0.~~07049085~~073507 999.~~86137277~~573581 0.~~99986137~~999574 0.~~07049085~~073507 R-I 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-II 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~(3)~~All ~~Amount~~Classes ~~Does~~are ~~Not~~per ~~Include Excess Special Hazard~~$1,000 ~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~denomination

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ A-1 ~~250,000,000.00~~11/01/05 - 11/30/05 30 4.~~89925~~88693% ~~238~~211,~~179~~237,~~104~~927.3424 ~~972~~860,~~414~~253.7380 0.00 ~~0.00~~ A-2 ~~60,818,000.00~~11/01/05 - 11/30/05 30 4.56600% 60,818,000.00 231,412.49 0.00 ~~0.00~~ A-3 ~~83,361,000.00~~11/01/05 - 11/30/05 30 4.44200% 83,361,000.00 308,574.64 0.00 ~~0.00~~ A-4 ~~75,000,000.00~~11/01/05 - 11/30/05 30 4.~~89925~~88693% 7267,~~750~~624,~~851~~783.3352 ~~297~~275,~~020~~397.1888 0.00 ~~0.00~~ A-5 11/01/05 - 11/30~~,000,000.00~~/05 30 4.~~89925~~88693% 2825,~~581~~348,~~536~~696.9081 ~~116~~103,~~689~~231.9505 0.00 ~~0.00~~ A-6 ~~6,993,000.00~~11/01/05 - 11/30/05 30 4.~~89925~~88693% 6,993,000.00 28,~~550~~478.3557 0.00 ~~0.00~~ A-7 ~~10,307,000.00~~11/01/05 - 11/30/05 30 4.~~89925~~88693% 10,307,000.00 4241,~~080~~974.4364 0.00 ~~0.00~~ A-8 ~~10,626,000.00~~11/01/05 - 11/30/05 30 4.~~89925~~88693% 109,~~307~~581,~~340~~079.6233 4239,~~081~~018.8237 0.00 ~~0.00~~ A-9 ~~172,546,000.00~~11/01/05 - 11/30/05 30 4.~~89925~~88693% ~~167~~155,~~371,~~578,478.5863 ~~683~~633,~~328~~584.5803 0.00 ~~0.00~~ A-IO ~~0.00~~11/01/05 - 11/30/05 30 0.~~40494~~39262% 144,179,000.00 4847,~~653~~173.0221 0.00 ~~0.00~~ M-1 ~~17,171,000.00~~11/01/05 - 11/30/05 30 4.~~89925~~88693% 17,~~169~~164,~~830~~940.0623 7069,~~099~~903.3319 0.00 ~~0.00~~ M-2 ~~5,114,000.00~~11/01/05 - 11/30/05 30 4.~~89925~~88693% 5,~~113~~112,~~651~~195.5623 20,~~877~~819.5211 0.00 ~~0.00~~ M-3 ~~2,922,000.00~~11/01/05 - 11/30/05 30 4.~~89925~~88693% 2,~~921~~920,~~800~~968.9180 11,~~928~~895.8547 0.00 ~~0.00~~ B-1 ~~2,557,000.00~~11/01/05 - 11/30/05 30 4.~~89925~~88693% 2,556,~~825~~097.7862 10,~~438~~409.7655 0.00 ~~0.00~~ B-2 ~~1,826,000.00~~11/01/05 - 11/30/05 30 4.~~89925~~88693% 1,825,~~875~~355.59 7,~~454~~433.5165 0.00 ~~0.00~~ B-3 ~~1,465,296.52~~11/01/05 - 11/30/05 30 4.~~89925~~88693% 1,~~465~~464,~~196~~779.6841 5,~~981~~965.9623 0.00 ~~0.00~~ R-I ~~1.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ R-II ~~1.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ Totals ~~730,706,298.52~~ 2,~~897~~695,~~587~~524.1288 0.00 ~~0.00~~

Interest Distribution Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total ~~Unpaid~~Remaining ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Unpaid Interest Certificate/Notional ~~Class~~ Shortfall ~~Losses~~ (41) Shortfall Distribution Shortfall(2) Balance A-1 0.00 0.00 ~~972~~860,~~414~~253.7380 0.00 ~~227~~208,~~174~~258,~~127~~083.4967 A-2 0.00 0.00 231,412.49 0.00 60,818,000.00 A-3 0.00 0.00 308,574.64 0.00 83,361,000.00 A-4 0.00 0.00 ~~297~~275,~~020~~397.1888 0.00 7067,~~656~~057,~~946~~812.6200 A-5 0.00 0.00 ~~116~~103,~~689~~231.9505 0.00 2724,~~260~~991,~~981~~126.0077 A-6 0.00 0.00 28,~~550~~478.3557 0.00 6,993,000.00 A-7 0.00 0.00 4241,~~080~~974.4364 0.00 10,307,000.00 A-8 0.00 0.00 4239,~~081~~018.8237 0.00 109,~~010~~500,~~676~~750.2080 A-9 0.00 0.00 ~~683~~633,~~328~~584.5803 0.00 ~~162~~154,~~554~~274,~~313~~096.4939 A-IO 0.00 0.00 4847,~~653~~173.0221 0.00 144,179,000.00 M-1 0.00 0.00 7069,~~099~~903.3319 0.00 17,~~168~~163,~~619~~678.6401 M-2 0.00 0.00 20,~~877~~819.5211 0.00 5,~~113~~111,~~291~~819.0631 M-3 0.00 0.00 11,~~928~~895.8547 0.00 2,~~921~~920,~~594~~754.9301 B-1 0.00 0.00 10,~~438~~409.7655 0.00 2,~~556~~555,~~645~~909.5365 B-2 0.00 0.00 7,~~454~~433.5165 0.00 1,825,~~746~~221.8736 B-3 0.00 0.00 5,~~981~~965.9623 0.00 1,~~465~~464,~~093~~671.3969 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,~~897~~695,~~587~~524.1288 0.00 (41,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~ or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~applicable

Interest Distribution Factors Statement ~~Beginning~~Class ~~Payment~~Accrual of Original Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of Dates Face Certificate Certificate/Notional Accrued ~~Interest~~Unpaid Interest ~~Class (5)~~ Amount Rate Balance Interest Shortfall ~~Shortfall~~ A-1 11/01/05 - 11/30/05 250,000,000.00 4.~~89925~~88693% ~~952~~844.~~71641736~~951709 3.~~88965892~~441015 0.~~00000000~~000000 ~~0.00000000~~ A-2 11/01/05 - 11/30/05 60,818,000.00 4.56600% 1000.~~00000000~~000000 3.~~80500000~~805000 0.~~00000000~~000000 ~~0.00000000~~ A-3 11/01/05 - 11/30/05 83,361,000.00 4.44200% 1000.~~00000000~~000000 3.~~70166673~~701667 0.~~00000000~~000000 ~~0.00000000~~ A-4 11/01/05 - 11/30/05 75,000,000.00 4.~~89925~~88693% ~~970~~901.~~01135107~~663780 3.~~96026907~~671972 0.~~00000000~~000000 ~~0.00000000~~ A-5 11/01/05 - 11/30/05 30,000,000.00 4.~~89925~~88693% ~~952~~844.~~71789667~~956560 3.~~88966500~~441035 0.~~00000000~~000000 ~~0.00000000~~ A-6 11/01/05 - 11/30/05 6,993,000.00 4.~~89925~~88693% 1000.~~00000000~~000000 4.~~08270413~~072440 0.~~00000000~~000000 ~~0.00000000~~ A-7 11/01/05 - 11/30/05 10,307,000.00 4.~~89925~~88693% 1000.~~00000000~~000000 4.~~08270399~~072440 0.~~00000000~~000000 ~~0.00000000~~ A-8 11/01/05 - 11/30/05 10,626,000.00 4.~~89925~~88693% ~~970~~901.~~01135140~~663780 3.~~96026915~~671972 0.~~00000000~~000000 ~~0.00000000~~ A-9 11/01/05 - 11/30/05 172,546,000.00 4.~~89925~~88693% ~~970~~901.~~01135106~~663780 3.~~96026903~~671972 0.~~00000000~~000000 ~~0.00000000~~ A-IO 11/01/05 - 11/30/05 0.00 0.~~40494~~39262% 1000.~~00000000~~000000 0.~~33744873~~327185 0.~~00000000~~000000 ~~0.00000000~~ M-1 11/01/05 - 11/30/05 17,171,000.00 4.~~89925~~88693% 999.~~93186535~~647093 4.~~08242560~~071003 0.~~00000000~~000000 ~~0.00000000~~ M-2 11/01/05 - 11/30/05 5,114,000.00 4.~~89925~~88693% 999.~~93186547~~647092 4.~~08242472~~071003 0.~~00000000~~000000 ~~0.00000000~~ M-3 11/01/05 - 11/30/05 2,922,000.00 4.~~89925~~88693% 999.~~93186516~~647091 4.~~08242642~~071003 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/01/05 - 11/30/05 2,557,000.00 4.~~89925~~88693% 999.~~93186547~~647094 4.~~08242472~~071001 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/01/05 - 11/30/05 1,826,000.00 4.~~89925~~88693% 999.~~93186747~~647092 4.~~08242607~~071002 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/01/05 - 11/30/05 1,465,296.52 4.~~89925~~88693% 999.~~93186362~~647095 4.~~08242285~~071005 0.~~00000000~~000000 ~~0.00000000~~ R-I N/A 1.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R-II N/A 1.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) All Classes are per $1,000 denomination~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~88965892~~441015 0.~~00000000~~000000 ~~908~~833.~~69650996~~032335 A-2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~80500000~~805000 0.~~00000000~~000000 1000.~~00000000~~000000 A-3 0.~~00000000~~000000 0.~~00000000~~000000 3.~~70166673~~701667 0.~~00000000~~000000 1000.~~00000000~~000000 A-4 0.~~00000000~~000000 0.~~00000000~~000000 3.~~96026907~~671972 0.~~00000000~~000000 ~~942~~894.~~09262160~~104160 A-5 0.~~00000000~~000000 0.~~00000000~~000000 3.~~88966500~~441035 0.~~00000000~~000000 ~~908~~833.~~69936667~~037559 A-6 0.~~00000000~~000000 0.~~00000000~~000000 4.~~08270413~~072440 0.~~00000000~~000000 1000.~~00000000~~000000 A-7 0.~~00000000~~000000 0.~~00000000~~000000 4.~~08270399~~072440 0.~~00000000~~000000 1000.~~00000000~~000000 A-8 0.~~00000000~~000000 0.~~00000000~~000000 3.~~96026915~~671972 0.~~00000000~~000000 ~~942~~894.~~09262187~~104160 A-9 0.~~00000000~~000000 0.~~00000000~~000000 3.~~96026903~~671972 0.~~00000000~~000000 ~~942~~894.~~09262162~~104160 A-IO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~33744873~~327185 0.~~00000000~~000000 1000.~~00000000~~000000 M-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~08242560~~071003 0.~~00000000~~000000 999.~~86137325~~573584 M-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~08242472~~071003 0.~~00000000~~000000 999.~~86137270~~573584 M-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~08242642~~071003 0.~~00000000~~000000 999.~~86137235~~573583 B-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~08242472~~071001 0.~~00000000~~000000 999.~~86137270~~573582 B-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~08242607~~071002 0.~~00000000~~000000 999.~~86137459~~573582 B-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~08242285~~071005 0.~~00000000~~000000 999.~~86137277~~573581 R-I 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-II 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~All ~~Refer~~Classes toare ~~the~~per ~~Prospectus~~$1,000 ~~Supplement for a Full Description.~~denomination

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 228,~~654~~193,~~931~~745.5458 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Swap/Cap Payments 0.00 Total Deposits 228,~~654~~193,~~931~~745.5458 Withdrawals ~~Reimbursement~~Swap ~~for~~Payments ~~Servicer~~0.00 ~~Advances~~Reserve Funds and Credit Enhancements 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 221~~206,~~788~~841.3197 Payment of Interest and Principal 227,~~433~~986,~~143~~903.2361 Total Withdrawals (Pool Distribution Amount) 228,~~654~~193,~~931~~745.5458 Ending Balance 0.00

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~221~~206,~~788~~841.3197 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~221~~206,~~788~~841.3197 *Servicer Payees include: WASHINGTON MUTUAL BANK, F.A.

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Fixed ~~REO~~30 ~~Total~~Year NoWeighted ofAverage ~~Loans~~Gross NoCoupon of5.261927% ~~Loans~~Weighted NoAverage ofNet ~~Loans~~Coupon No4.886927% ofWeighted ~~Loans~~Average NoPass-Through ofRate ~~Loans~~4.886927% ~~Principal~~Weighted ~~Balance~~Average ~~Principal~~Remaining ~~Balance~~Term ~~Principal~~353 ~~Balance~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~0-29~~1,100 ~~Days~~Number 0Of 0Loans 0Paid 0In ~~0.00~~Full ~~0.00~~8 ~~0.00~~Ending ~~0.00~~Scheduled 30Collateral ~~Days~~Loan 8Count 01,092 0Beginning 0Scheduled 8Collateral 3Balance 661,~~967~~894,~~156~~302.8740 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 3Balance 656,~~967~~602,~~156~~923.8768 60Ending ~~Days~~Actual 0Collateral 0Balance 0at 030-Nov-2005 ~~0 0~~656,643,666.0073 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant 02,951,038.0027 90Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Amount ~~120 Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Count ~~150 Days~~ 0 0Prepayment 0Penalty 0Paid 0Amount 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Paid ~~0.00~~Count ~~180+ Days~~ 0 0Realized 0Loss 0Amount 0 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~Totals~~Class 8A 0Optimal 0Amount ~~0 8 3~~7,~~967~~858,~~156~~194.8758 ~~0.00~~Scheduled ~~0.00~~Principal ~~0.00 3~~48,~~967,156~~671.8797 NoUnscheduled ~~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~~5,242,706.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.700525% 0.000000% 0.000000% 0.000000% 0.700525% 0.574758% 0.000000% 0.000000% 0.000000% 0.574758% 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 0.700525% 0.000000% 0.000000% 0.000000% 0.700525% 0.574758% 0.000000% 0.000000% 0.000000% 0.574758%75

~~OTHER~~LOAN ~~INFORMATION~~STATUS ~~Current~~STRATIFICATION/CREDIT ~~Period~~ENHANCEMENT ~~Class~~STATEMENT ADELINQUENT ~~Insufficient~~BANKRUPTCY ~~Funds~~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 ~~Principal~~0.00 ~~Balance~~0.00 of0.00 ~~Contaminated~~30 ~~Properties~~Days 4 0 0 0 4 3,819,000.00 ~~Periodic~~0.00 ~~Advance~~0.00 170.00 3,~~228~~819,000.9900 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 4 0 0 0 4 3,819,000.00 0.00 0.00 0.00 3,819,000.00 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 0.366300% 0.000000% 0.000000% 0.000000% 0.366300% 0.581594% 0.000000% 0.000000% 0.000000% 0.581594% 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 0.366300% 0.000000% 0.000000% 0.000000% 0.366300% 0.581594% 0.000000% 0.000000% 0.000000% 0.581594%

~~SUBORDINATION~~OTHER ~~LEVEL/CREDIT~~INFORMATION ~~ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE~~ Current ~~Original~~Period ~~$ Original % Current $ Current %~~ Class% ~~Prepayment%~~A ~~Class~~Insufficient ~~M-1~~Funds ~~13,884,298.52 1.90012028% 13,882,371.78 2.01139272% 2.487531% 55.291696% Class M-2 8,770,298.52 1.20024948% 8,769,080.72 1.27053686%~~ 0.740856% 16.467400% Class M-3 5,848,298.52 0.80036241% 5,847,485.79 0.84723205% 0.423305% 9.409023% Class B-1 3,291,298.52 0.45042701% 3,290,840.26 0.47680413% 0.370428% 8.233700% Class B-2 1,465,298.52 0.20053180% 1,465,093.39 0.21227483% 0.264529% 5.879834% Class B-3 2.00 ~~0.00000027%~~Principal ~~0.00~~Balance ~~0.00000000%~~of ~~0.212275%~~Contaminated ~~4.718347%~~Properties ~~Class R-I 1.00~~ 0.~~00000014% 0.~~00 ~~0.00000000%~~Periodic ~~0.000000%~~Advance 014,880.~~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~~

SUBORDINATION LEVEL/CREDIT ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % ~~Bankruptcy~~Class% 50Prepayment% Class M-1 13,~~000~~884,298.0052 01.~~00684269~~90012028% 5013,~~000~~878,376.0002 02.~~00724441~~11366345% ~~Fraud~~2.614012% 755.291696% Class M-2 8,~~307~~770,~~063~~298.0052 1.~~00000000~~20024948% 78,~~307~~766,~~063~~556.0071 1.~~05870766~~33513824% ~~Special~~0.778525% ~~Hazard~~16.467400% 4Class M-3 5,~~018~~848,~~885~~298.0052 0.~~55000005~~80036241% 45,~~018~~845,~~885~~802.70 0.89031018% 0.444828% 9.409023% Class B-1 3,291,298.52 0.45042701% 3,289,893.05 0.50104758% 0.389263% 8.233700% Class B-2 1,465,298.52 0.20053180% 1,464,671.69 0.22306810% 0.277979% 5.879834% Class B-3 2.00 0.~~58228926~~00000027% ~~Limit~~0.00 of0.00000000% ~~Subordinate's~~0.223068% ~~Exposure~~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 ~~Certain~~the ~~Types~~Prospectus Supplement for a Full Description of ~~Losses~~Loss Exposure.

~~Summary~~CREDIT 12ENHANCEMENT ~~Month~~Original ~~REO~~$ History*Original ~~New~~% ~~REO~~Current ~~Loans~~$ ~~Month~~Current ~~REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original~~Bankruptcy ~~Principal Balance 0~~50,000.00 ~~Oct-04~~ 0.~~000~~00684269% ~~Current Principal Balance 0~~50,000.00 ~~Nov-04~~ 0.~~000~~00761495% ~~Dec-04~~Fraud 07,307,063.~~000%~~00 ~~Current REO Total Jan-05 0~~1.~~000~~00000000% ~~Loans in REO 0 Feb-05 0~~7,307,063.~~000% Original Principal Balance 0.~~00 ~~Mar-05 0~~1.~~000~~11285874% ~~Current~~Special ~~Principal~~Hazard ~~Balance 0~~4,018,885.00 ~~Apr-05~~ 0.~~000~~55000005% ~~May-05 0~~4,018,885.~~000%~~00 ~~Jun-05~~ 0.~~000~~61207236% ~~Jul-05~~Limit ~~0.000%~~of ~~Aug-05~~Subordinate's ~~0.000%~~Exposure *Theto ~~text~~Certain ~~reported~~Types inof ~~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.~~Losses

REO Detail - All Mortgage Loans in REO during Current Period

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-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.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~Bankruptcy ~~Fixed~~History* 30New ~~Year~~Bankruptcy ~~Weighted~~Loans ~~Average~~Month ~~Gross~~Bankruptcy ~~Coupon~~Percentage ~~5.274243%~~Loans ~~Weighted~~in ~~Average~~Bankruptcy ~~Net~~0 ~~Coupon~~Jan-05 40.~~899243~~000% ~~Weighted~~Original ~~Average~~Principal ~~Pass-Through~~Balance ~~Rate~~0.00 4Feb-05 0.~~899243~~000% ~~Weighted~~Current ~~Average~~Principal ~~Maturity(Stepdown~~Balance ~~Calculation)~~0.00 ~~356~~Mar-05 ~~Beginning~~0.000% ~~Scheduled~~Apr-05 ~~Collateral~~0.000% ~~Loan~~Current ~~Count~~Bankruptcy ~~1,168~~Total ~~Number~~May-05 Of0.000% Loans ~~Paid~~in InBankruptcy ~~Full~~0 26Jun-05 ~~Ending~~0.000% ~~Scheduled~~Original ~~Collateral~~Principal ~~Loan~~Balance ~~Count~~0.00 ~~1,142~~Jul-05 ~~Beginning~~0.000% ~~Scheduled~~Current ~~Collateral~~Principal Balance ~~709,722,592~~0.3400 ~~Ending~~Aug-05 ~~Scheduled~~0.000% ~~Collateral~~Sep-05 ~~Balance 690,187,036~~0.22000% ~~Ending~~Oct-05 ~~Actual~~0.000% ~~Collateral Balance at 29~~Nov-~~Jul-2005~~05 ~~690,230,394~~0.18000% ~~Monthly~~Dec-05 ~~P&I Constant 3,169,408~~0.06000% ~~Special~~*The ~~Servicing~~text ~~Fee~~reported ~~0.00~~in ~~Prepayment~~the ~~Penalties~~above ~~0.00~~table ~~Realized~~is ~~Loss~~presented ~~Amount~~graphically ~~0.00~~on ~~Cumulative~~the ~~Realized~~monthly ~~Loss~~bond 0remittance report.00 ~~Class~~The Amonthly ~~Optimal~~bond ~~Amount~~remittance ~~22,304,173.13~~report ~~Scheduled~~can ~~Principal~~be ~~50,033.34~~viewed ~~Unscheduled~~online ~~Principal~~at ~~19,485,522~~www.78ctslink.com.

~~Prepayment~~Bankruptcy Detail - ~~Prepayments~~All Mortgage Loans in Bankruptcy during Current Period ~~Summary~~Group ~~Loans~~Loan ~~Paid~~Month InLoan ~~Full~~First ~~Repurchased~~State ~~Loans~~LTV ~~Original~~at ~~Current~~ Original ~~Current~~Number ~~Principal~~Entered ~~Principal~~Payment ~~Principal~~Origination Principal ~~Group~~Bankruptcy ~~Count~~Date Balance ~~Balance~~No ~~Count~~Bankruptcy ~~Balance~~Loans ~~Balance~~this ~~Total 26 18,082,300.00 17,771,209.88 0 0.00 0.00~~Period

~~Prepayment~~Bankruptcy Detail - ~~Prepayments~~All Mortgage Loans in Bankruptcy during Current Period (continued) ~~Summary~~Group ~~Substitution~~Loan ~~Loans~~Current ~~Liquidated~~Paid ~~Loans~~To ~~Curtailments~~Months ~~Original~~ Current ~~Original~~Approximate ~~Current~~Number Principal ~~Principal~~Date ~~Principal~~Delinquent ~~Principal~~Loan ~~Curtailment~~Rate ~~Group~~Delinquent ~~Count~~ Balance ~~Balance~~Interest ~~Count~~No ~~Balance~~Bankruptcy ~~Balance~~Loans ~~Amount~~this ~~Total 0 0.00 0.00 0 0.00 0.00 1,715,301.14~~Period

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Summary 0047449624 CA 80.00 01-May-2005 611,200.00 611,200.00 Summary 0682748413 CO 77.60 01-Apr-2005 582,000.00 582,000.00 Summary 0685583577 CA 46.00 01-May-2005 1,150,000.00 1,150,000.00 Summary 0686042490 CA 76.92 01-May-2005 650,000.00 650,000.00 Summary 0687233056 CA 62.21 01-Jun-2005 535,000.00 535,000.00 Summary 0687884056 CA 80.00 01-May-2005 368,000.00 368,000.00 Summary 0687884817 CA 75.00 01-May-2005 596,250.00 596,250.00 Summary 0687947481 CA 60.00 01-May-2005 660,000.00 660,000.00 Summary 0688468388 AZ 60.00 01-May-2005 1,230,000.00 1,230,000.00 Summary 0688708650 CA 75.00 01-May-2005 656,250.00 656,250.00 Summary 0688737386 NY 58.33 01-May-2005 525,000.00 523,220.51 Summary 0688893528 CA 54.57 01-May-2005 1,255,000.00 1,155,000.00 Summary 0689347839 CA 75.00 01-May-2005 669,750.00 669,750.00 Summary 0689415792 CA 74.63 01-Jun-2005 700,000.00 499,000.02 Summary 0689958098 CA 70.00 01-Jun-2005 724,500.00 724,500.00 Summary 0690382130 CA 65.00 01-May-2005 1,235,000.00 1,235,000.00 Summary 0690471719 CA 78.53 01-May-2005 450,000.00 449,812.23 Summary 0691577639 CA 80.00 01-Apr-2005 560,000.00 560,000.00 Summary 0691622302 CA 80.00 01-Jun-2005 773,600.00 773,600.00 Summary 0692701386 CA 75.00 01-Jun-2005 431,250.00 431,250.00 Summary 0692701881 CA 58.77 01-Jun-2005 955,000.00 955,000.00 Summary 0692940794 CA 75.00 01-May-2005 907,500.00 900,000.00 Summary 0692980824 CA 60.99 01-May-2005 430,000.00 430,000.00 Summary 0699098489 WA 55.75 01-Jun-2005 500,000.00 498,388.88 Summary 3050686348 NJ 80.00 01-May-2005 380,000.00 380,000.00 Summary 3050744618 CA 69.24 01-May-2005 547,000.00 547,000.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Summary 0047449624 Loan Paid in Full (1) 5.500% 360 3 Summary 0682748413 Loan Paid in Full 0 4.625% 360 4 Summary 0685583577 Loan Paid in Full 0 4.875% 360 3 Summary 0686042490 Loan Paid in Full 0 5.500% 360 3 Summary 0687233056 Loan Paid in Full 0 5.875% 360 2 Summary 0687884056 Loan Paid in Full 0 5.625% 360 3 Summary 0687884817 Loan Paid in Full 0 5.625% 360 3 Summary 0687947481 Loan Paid in Full 0 5.500% 360 3 Summary 0688468388 Loan Paid in Full 0 5.625% 360 3 Summary 0688708650 Loan Paid in Full 0 5.375% 360 3 Summary 0688737386 Loan Paid in Full 0 6.875% 360 3 Summary 0688893528 Loan Paid in Full 0 5.375% 360 3 Summary 0689347839 Loan Paid in Full 0 5.500% 360 3 Summary 0689415792 Loan Paid in Full 0 5.750% 360 2 Summary 0689958098 Loan Paid in Full 0 5.500% 360 2 Summary 0690382130 Loan Paid in Full 0 5.125% 360 3 Summary 0690471719 Loan Paid in Full 0 4.750% 360 3 Summary 0691577639 Loan Paid in Full (1) 5.125% 360 4 Summary 0691622302 Loan Paid in Full 0 5.750% 360 2 Summary 0692701386 Loan Paid in Full 0 5.625% 360 2 Summary 0692701881 Loan Paid in Full 0 5.625% 360 2 Summary 0692940794 Loan Paid in Full (1) 5.625% 360 3 Summary 0692980824 Loan Paid in Full 0 5.625% 360 3 Summary 0699098489 Loan Paid in Full 0 5.625% 360 2 Summary 3050686348 Loan Paid in Full (1) 5.500% 360 3 Summary 3050744618 Loan Paid in Full (1) 5.625% 360 3

Summary SMM CPR PSA Current Month 2.746% Current Month 28.401% Current Month 4,954.753% 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. 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 Aug-2005 28.401% N/A Aug-2005 4,954.753% 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))

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% 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 www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Feb~~Jun-2005 N/A N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jun~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% 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 www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Principal Balance of Liquidated Loans)/ sum(Beg Principal Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR/(WAS*0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR/0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR/(0.6 - ((WAS-60)*0.0095)) else if WAS is greater than 120 then CDR/0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Prepayment - Voluntary Prepayments

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