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) ~~May~~June 1213, 2005

Merrill Lynch Mortgage Investors, Inc.
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)

333-116820-03
(Commission
File Number)

13-3416059
(IRS Employer
Identification No.)

4 World Financial Center, 10th Floor, 250 Vesey Street, New York, New York
(Address of principal executive offices)

10080
(Zip Code)

Registrant's telephone number, including area code 212-449-1000

(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))

Section 8 - Other Events

Item 8.01. Other Events.

This current report on Form 8-K relates to the monthly distribution reported to the holders of Merrill Lynch Mortgage Investors, Inc. Commercial Mortgage Pass-Through Certificates, Series 2005-MKB2, which was made on ~~May~~June 1213, 2005.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to section 4.02 of the Pooling and Servicing Agreement for the distribution on ~~May~~June 1213, 2005.

(Exhibit No. Description)

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION, IN ITS CAPACITY AS TRUSTEE UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF MERRILL LYNCH MORTGAGE INVESTORS, INC., REGISTRANT

By: /s/ Russell Goldenberg Russell Goldenberg Group Senior Vice President Date: ~~May~~June 1716, 2005

Merrill Lynch Mortgage Trust 2005-MKB2 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Reporting Package Table of Contents Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Administrator:Michelle Duffy 312.904.7475michelle.duffy@abnamro.com Analyst:William Wong 714.259.6243 william.wong@abnamro.com Statement Date: 135 S. LaSalle Street, Suite 1625Chicago, IL 60603USA Statements to CertificateholdersCash Reconciliation SummaryBond Interest ReconciliationShortfall Summary Report Asset-Backed Facts ~ 15 Month Loan Status Summary Asset-Backed Facts ~ 15 Month Loan Payoff/Loss SummaryMortgage Loan Characteristics Rating InformationLoan Level DetailHistorical Collateral Prepayment Page 2-4Page 5-7Page 8Page 9 Page 10 Page 11Page 12-14 Page 15-16Page 17-20 Page 21 Delinquent Loan Detail Realized Loss DetailHistorical REO ReportDefeased Loans Appraisal Reduction DetailSpecially Serviced (Part I) - Loan DetailSpecially Serviced (Part II) - Servicer Comments Page 22 Page 23Page 24Page 25 Page 26Page 27Page 28 Page(s) Information is available for this issue from the following sources Issue Id: Monthly Data FileName: ML05MKB2 ML05MKB2_200505_3.ZIP Closing Date: First Payment Date: Rated Final Payment: Date: 29-Mar-0512-Apr-05 12-Sep-42 Modified Loan Detail Page 29 Parties to The Transaction Depositor: Merrill Lynch Mortgage Investors Inc. Underwriter: Banc of America Securities LLC/J.P. Morgan Securities Inc/Merrill Lynch, Pierce, Fenner & Smith Incorporated Master Servicer: Keycorp Real Estate Capital Markets, Inc. Special Servicer: Clarion Partners, LLC Rating Agency: Moody's Investors Service, Inc./Standard & Poor's 800.246.5761 LaSalle Factor Line LaSalle Web Site www.etrustee.net Page 1 of 29 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Class CUSIP Original Opening Principal Principal Negative Closing Interest Interest Pass-Through Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Next Rate(3) WAC:WAMM: Payment Date:Prior Payment:Next Payment:Record Date: 5.474545% 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Merrill Lynch Mortgage Trust 2005-MKB2 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 103 Upper Tier REMIC Statement Date: ABN AMRO Acct: 722474.1 989.644075400 12.023854200 0.000000000 977.620221200 3.666631200 Fixed 0.00 0.00 0.000000000 4.44600000% 0.000000000 59022HFU1 A-1 50,000,000.00 601,192.71 0.00 48,881,011.06 183,331.56 49,482,203.77 1000.000000000 0.000000000 0.000000000 1000.000000000 4.005000000 Fixed 0.00 0.00 0.000000000 4.80600000% 0.000000000 59022HFV9 A-2 228,186,000.00 0.00 0.00 228,186,000.00 913,884.93 228,186,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.184166605 5.021000000% 0.00 0.00 0.000000000 5.02100000% 0.000000000 59022HFW7 A-3 40,623,000.00 0.00 0.00 40,623,000.00 169,973.40 40,623,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.225000116 5.070000000% 0.00 0.00 0.000000000 5.07000000% 0.000000000 59022HFX5 A-SB 42,997,000.00 0.00 0.00 42,997,000.00 181,662.33 42,997,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.336666677 5.204000000% 0.00 0.00 0.000000000 5.20400000% 0.000000000 59022HFY3 A-4 332,815,000.00 0.00 0.00 332,815,000.00 1,443,307.72 332,815,000.00 999.818521944 0.211266892 0.000000000 999.607255051 4.285888711 5.153473971% 0.00 0.00 0.000000000 5.14400000% 0.000000000 59022HFZ0 A-1A 215,188,000.00 45,462.10 0.00 215,103,486.00 922,271.82 215,148,948.10 1000.000000000 0.000000000 0.000000000 1000.000000000 4.385833333 5.263000000% 0.00 0.00 0.000000000 5.26300000% 0.000000000 59022HGA4 AJ 61,128,000.00 0.00 0.00 61,128,000.00 268,097.22 61,128,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.431666565 5.318000000% 0.00 0.00 0.000000000 5.31800000% 0.000000000 59022HGB2 B 32,696,000.00 0.00 0.00 32,696,000.00 144,897.77 32,696,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.456666667 5.348000000% 0.00 0.00 0.000000000 5.34800000% 0.000000000 59022HGC0 C 9,951,000.00 0.00 0.00 9,951,000.00 44,348.29 9,951,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.519850396 5.446000000% 0.00 0.00 0.000000000 5.42382035% 0.000000000 59022HGD8 D 21,323,000.00 0.00 0.00 21,323,000.00 96,376.77 21,323,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.519849941 5.594989546% 0.00 0.00 0.000000000 5.42382035% 0.000000000 59022HGE6 E 12,795,000.00 0.00 0.00 12,795,000.00 57,831.48 12,795,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.519850108 5.594989546% 0.00 0.00 0.000000000 5.42382035% 0.000000000 59022HGQ9 F 18,480,000.00 0.00 0.00 18,480,000.00 83,526.83 18,480,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.519850523 5.594989546% 0.00 0.00 0.000000000 5.42382035% 0.000000000 59022HGR7 G 11,373,000.00 0.00 0.00 11,373,000.00 51,404.26 11,373,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.519850169 5.594989546% 0.00 0.00 0.000000000 5.42382035% 0.000000000 59022HGS5 H 14,216,000.00 0.00 0.00 14,216,000.00 64,254.19 14,216,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.182500352 5.019000000% 0.00 0.00 0.000000000 5.01900000% 0.000000000 59022HGT3 J 7,107,000.00 0.00 0.00 7,107,000.00 29,725.03 7,107,000.00 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Page 2 of 29 Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class Class CUSIP Original Opening Principal Principal Negative Closing Interest Interest Pass-Through Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Next Rate(3) WAC:WAMM: Payment Date:Prior Payment:Next Payment:Record Date: 5.474545% 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Merrill Lynch Mortgage Trust 2005-MKB2 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 103 Upper Tier REMIC Statement Date: ABN AMRO Acct: 722474.1 1000.000000000 0.000000000 0.000000000 1000.000000000 4.182500440 5.019000000% 0.00 0.00 0.000000000 5.01900000% 0.000000000 59022HGU0 K 5,687,000.00 0.00 0.00 5,687,000.00 23,785.88 5,687,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.182500000 5.019000000% 0.00 0.00 0.000000000 5.01900000% 0.000000000 59022HGV8 L 4,264,000.00 0.00 0.00 4,264,000.00 17,834.18 4,264,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.182499414 5.019000000% 0.00 0.00 0.000000000 5.01900000% 0.000000000 59022HGW6 M 4,265,000.00 0.00 0.00 4,265,000.00 17,838.36 4,265,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.182500879 5.019000000% 0.00 0.00 0.000000000 5.01900000% 0.000000000 59022HGX4 N 2,843,000.00 0.00 0.00 2,843,000.00 11,890.85 2,843,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.182500440 5.019000000% 0.00 0.00 0.000000000 5.01900000% 0.000000000 59022HGY2 P 5,687,000.00 0.00 0.00 5,687,000.00 23,785.88 5,687,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.182500086 5.019000000% 0.00 0.00 0.000000000 5.01900000% 0.000000000 59022HGZ9 Q 15,637,494.00 0.00 0.00 15,637,494.00 65,403.82 15,637,494.00 999.510360834 0.000000000 0.000000000 998.941753865 0.032679336 N/A 0.00 0.00 0.000000000 0.03923442% 0.000000000 N 59022HHA3 XC 1,137,261,494.00 0.00 0.00 1,136,057,991.42 37,164.95 1,136,704,646.23 1000.000000000 0.000000000 0.000000000 1000.000000000 0.257846562 N/A 0.00 0.00 0.000000000 0.30941588% 0.000000000 N 59022HHB1 XP 1,105,841,000.00 0.00 0.00 1,105,841,000.00 285,137.30 1,105,841,000.00 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 59022HHD7 R-II 0.00 0.00 0.00 0.00 0.00 0.00 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 59022HHC9 R-I 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 0.00 1,137,261,494.00 1,136,704,645.87 5,784,389.63 Total 1,136,057,991.06 646,654.81 0.00 5,137,734.82 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Page 3 of 29 Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class Class CUSIP Original Opening Principal Principal Negative Closing Interest Interest Pass-Through Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Next Rate(3) WAC:WAMM: Payment Date:Prior Payment:Next Payment:Record Date: 5.474545% 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Merrill Lynch Mortgage Trust 2005-MKB2 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 Face Value (1) Balance Payment Adj. or Loss Amortization Balance Payment (2) Adjustment Rate 103 Grantor Trust Statement Date: ABN AMRO Acct: 722474.1 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABS0U4457 Z 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 0.00 0.00 0.00 0.00 Total 0.00 0.00 0.00 0.00 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Page 4 of 29 Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Statement Date: Cash Reconciliation Summary Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 3,827,400.42 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 5,164,645.96 Unscheduled Interest:Prepayment Penalties 0.00 Yield Maintenance Penalties 0.00 Other Interest Proceeds 0.00 Total 0.00 Less Fees & Expenses Paid By/To Servicer Less Fee Paid To Servicer Less Fee Strips Paid by Servicer Special Servicing Fees Interest Due Serv on Advances Recoup of Prior Advances Misc. Fees & Expenses Total Unscheduled Fees & ExpensesTotal Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve Withholding Plus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal:Current Scheduled PrincipalAdvanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior OutstandingPlus Current PeriodLess Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other Amounts PPIS Reducing ScheduledInterest PPIS Reducing Servicing FeePPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 5,139,439.89 ) (1,705.06 0.000.000.00 ) (1,705.06 605,162.77 41,492.04 646,654.81 0.000.000.000.000.000.00 646,654.81 5,786,094.70 5,784,389.64 1,136,704,646.23 86 646,654.81 0.00 0 0.000.00 0 0.00 0 1,136,057,991.42 86 123,598.27 1,895,269.74 41,492.04 1,337,245.54 41,492.04 1,337,245.54 25,206.07 0.000.00 21,137.94 46,344.02 0.000.000.000.000.000.00 0.00 ) (25,206.07 5,137,734.83 Interest Not Advanced ( Current Period ) 0.00 1,337,245.54 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (1,895,269.74 ) (123,598.27 0.00 0.00 0.00 Advance Summary (Advance Made by Servicer) Page 5 of 29 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Statement Date: Cash Reconciliation Summary Loan Group 1 Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 3,440,121.37 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 4,233,685.02 Unscheduled Interest:Prepayment Penalties 0.00 Yield Maintenance Penalties 0.00 Other Interest Proceeds 0.00 Total 0.00 Less Fees & Expenses Paid By/To Servicer Less Fee Paid To Servicer Less Fee Strips Paid by Servicer Special Servicing Fees Interest Due Serv on Advances Recoup of Prior Advances Misc. Fees & Expenses Total Unscheduled Fees & ExpensesTotal Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve Withholding Plus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal:Current Scheduled PrincipalAdvanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior OutstandingPlus Current PeriodLess Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other Amounts PPIS Reducing ScheduledInterest PPIS Reducing Servicing FeePPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 4,211,418.14 ) (1,382.33 0.000.000.00 ) (1,382.33 562,572.61 38,620.10 601,192.71 0.000.000.000.000.000.00 601,192.71 4,812,610.85 4,811,228.51 921,555,061.37 72 601,192.71 0.00 0 0.000.00 0 0.00 0 920,953,868.66 72 121,138.35 1,373,186.44 38,620.10 793,563.65 38,620.10 793,563.65 22,266.89 0.000.00 11,509.28 33,776.16 0.000.000.000.000.000.00 0.00 ) (22,266.89 4,210,035.80 Interest Not Advanced ( Current Period ) 0.00 793,563.65 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (1,373,186.44 ) (121,138.35 0.00 0.00 0.00 Advance Summary (Advance Made by Servicer) Page 6 of 29 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Statement Date: Cash Reconciliation Summary Loan Group 2 Current Scheduled Interest Interest Summary Less Deferred Interest Plus Gross Advance Interest Less PPIS Reducing Scheduled Int 387,279.04 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 930,960.94 Unscheduled Interest:Prepayment Penalties 0.00 Yield Maintenance Penalties 0.00 Other Interest Proceeds 0.00 Total 0.00 Less Fees & Expenses Paid By/To Servicer Less Fee Paid To Servicer Less Fee Strips Paid by Servicer Special Servicing Fees Interest Due Serv on Advances Recoup of Prior Advances Misc. Fees & Expenses Total Unscheduled Fees & ExpensesTotal Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve Withholding Plus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal:Current Scheduled PrincipalAdvanced Scheduled PrincipalScheduled PrincipalUnscheduled Principal:CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal Unscheduled Principal Remittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior OutstandingPlus Current PeriodLess Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other Amounts PPIS Reducing ScheduledInterest PPIS Reducing Servicing FeePPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 928,021.75 ) (322.72 0.000.000.00 ) (322.72 42,590.16 2,871.94 45,462.10 0.000.000.000.000.000.00 45,462.10 973,483.85 973,161.13 215,149,584.86 14 45,462.10 0.00 0 0.000.00 0 0.00 0 215,104,122.76 14 2,459.92 522,083.30 2,871.94 543,681.89 2,871.94 543,681.89 2,939.19 0.000.00 9,628.67 12,567.85 0.000.000.000.000.000.00 0.00 ) (2,939.19 927,699.03 Interest Not Advanced ( Current Period ) 0.00 543,681.89 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (522,083.30 ) (2,459.92 0.00 0.00 0.00 Advance Summary (Advance Made by Servicer) Page 7 of 29 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Merrill Lynch Mortgage Trust 2005-MKB2 Class Accrued Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Bond Interest Reconciliation Deductions Allocable Deferred & Prior Prepay- Other Additions Interest Credit Support Original Current(4) Accrual Int. Short- falls Due ment Interest Interest (2) Payment Amount PPIS Interest Certificate Accretion Interest Loss/Exp Interest Penalties Proceeds (1) Interest Shortfalls Certificate Rate Pass Thru Method Days Outstanding Remaining Statement Date: Distributable Current Period (Shortfall)/ Recovery Int Accrual on Prior Shortfall (3) 0.00 0.00 0.00 0.00 0.00 A-1 30 183,331.56 183,331.56 183,331.56 0.00 20.00% 20.02% 30/360 4.446000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-2 30 913,884.93 913,884.93 913,884.93 0.00 20.00% 20.02% 30/360 4.806000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-3 30 169,973.40 169,973.40 169,973.40 0.00 20.00% 20.02% 30/360 5.021000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-SB 30 181,662.33 181,662.33 181,662.33 0.00 20.00% 20.02% 30/360 5.070000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-4 30 1,443,307.72 1,443,307.72 1,443,307.72 0.00 20.00% 20.02% 30/360 5.204000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 A-1A 30 922,271.82 922,271.82 922,271.82 0.00 20.00% 20.02% 30/360 5.144000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 AJ 30 268,097.22 268,097.22 268,097.22 0.00 14.63% 14.64% 30/360 5.263000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B 30 144,897.77 144,897.77 144,897.77 0.00 11.75% 11.76% 30/360 5.318000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 C 30 44,348.29 44,348.29 44,348.29 0.00 10.88% 10.89% 30/360 5.348000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 D 30 96,376.77 96,376.77 96,376.77 0.00 9.00% 9.01% 30/360 5.423820352% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 E 30 57,831.48 57,831.48 57,831.48 0.00 7.88% 7.88% 30/360 5.423820352% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 F 30 83,526.83 83,526.83 83,526.83 0.00 6.25% 6.26% 30/360 5.423820352% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 G 30 51,404.26 51,404.26 51,404.26 0.00 5.25% 5.26% 30/360 5.423820352% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 H 30 64,254.19 64,254.19 64,254.19 0.00 4.00% 4.00% 30/360 5.423820352% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 J 30 29,725.03 29,725.03 29,725.03 0.00 3.38% 3.38% 30/360 5.019000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 K 30 23,785.88 23,785.88 23,785.88 0.00 2.88% 2.88% 30/360 5.019000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 L 30 17,834.18 17,834.18 17,834.18 0.00 2.50% 2.50% 30/360 5.019000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 M 30 17,838.36 17,838.36 17,838.36 0.00 2.13% 2.13% 30/360 5.019000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 N 30 11,890.85 11,890.85 11,890.85 0.00 1.88% 1.88% 30/360 5.019000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 P 30 23,785.88 23,785.88 23,785.88 0.00 1.38% 1.38% 30/360 5.019000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Q 30 65,403.82 65,403.82 65,403.82 0.00 0.00% 0.00% 30/360 5.019000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 XC 30 37,164.95 37,164.95 37,164.95 0.00 NA NA 30/360 0.039234417% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 XP 30 285,137.30 285,137.30 285,137.30 0.00 NA NA 30/360 0.309415877% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Z 30 0.00 0.00 0.00 0.00 NA NA 30/360 0.000000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,137,734.82 5,137,734.82 5,137,734.82 0.00 0.00 0.00 0.00 (2) Accrued - Deductions + Additions Interest (3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable. 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Page 8 of 29 (1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest. (4) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A). Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Interest Adjustments Summary Statement Date: 0.00 0.00 0.00 0.00 Special Servicing Fees Workout Fees Liquidation Fees Legal Fees 0.00 0.00 Misc. Fees & Expenses Paid by/to Servicer Interest Paid to Servicer on Outstanding Advances 0.00 0.00 ASER Interest Advance Reduction Interest Not Advanced (Current Period) Recoup of Prior Advances by Servicer 0.00 0.00 Servicing Fees Paid Servicer on Loans Not Advanced Misc. Fees & Expenses Paid by Trust 0.00 0.00 0.00 Shortfall Due to Rate Modification Total Shortfall Allocated to the Bonds Total Interest Adjustment to the Bonds 0.00 Shortfall Allocated to the Bonds: Excess Allocated to the Bonds: Other Interest Proceeds Due the Bonds Yield Maintenance Penalties Due the Bonds Prepayment Penalties Due the Bonds Recovered ASER Interest Due the Bonds Recovered Interest Due the Bonds Less Total Shortfall Allocated to the Bonds Total Excess Allocated to the Bonds 0.00 0.00 Total Excess Allocated to the Bonds 0.00 0.00 Aggregate Interest Adjustment Allocated to the Bonds 0.00 0.00 0.00 0.00 Prepayment Interest Excess Due the Bonds 0.00 ARD Excess Interest 0.00 0.00 0.00 Net Prepayment Int. Shortfalls Allocated to the Bonds Other Interest Loss Interest Income 0.00 Page 9 of 29 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Distribution Date Delinq 1 Month Delinq 2 Months Delinq 3+ Months Foreclosure REO Modifications Specially Serviced Bankruptcy # Balance # Balance # Balance # Balance # Balance # Balance # Balance # Balance Delinquency Aging Categories Special Event Categories (1) Statement Date: ABN AMRO Acct: 722474.1 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 12-May-05 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0 0.00% 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 12-Apr-05 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category Page 10 of 29 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary Distribution Date Ending Pool (1) Payoffs(2) Penalties Appraisal Reduct. (2) Liquidations (2) Realized Losses (2) Remaining Term Curr Weighted Avg. # Balance # Balance # Amount # Balance # Balance # Amount Life Coupon Remit Statement Date: Amort ABN AMRO Acct: 722474.1 Series 2005-MKB2 12-May-05 86 100.00% 1,136,057,991 99.89% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 103 312 5.47% 5.42% 0 0 0 0 12-Apr-05 86 100.00% 1,136,704,646 99.95% 0.00% 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00% 104 313 5.65% 5.60% 0 0 0 0 (1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period. Page 11 of 29 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Merrill Lynch Mortgage Trust 2005-MKB2 Mortgage Loan Characteristics ABN AMRO Acct: 722474.1 Series 2005-MKB2 Commercial Mortgage Pass-Through Certificates 29-Apr-05 13-Jun-05 12-Apr-05 12-May-05 12-May-05 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Distribution of Mortgage Interest Rates Distribution of Principal Balances Distribution of Remaining Term (Balloon) Distribution of Remaining Term (Fully Amortizing) 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Page 12 of 29 Current Scheduled Balance # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 0 0 0.00 0 0.00 0.00 % 0 to 1,000,000 % 6 9,779,090 0.86 115 5.58 1.00 % 1,000,000 to 2,000,000 % 3 7,457,586 0.66 103 5.72 0.53 % 2,000,000 to 3,000,000 % 10 34,725,224 3.06 111 5.67 0.00 % 3,000,000 to 4,000,000 % 10 44,629,071 3.93 117 5.49 0.00 % 4,000,000 to 5,000,000 % 5 28,191,942 2.48 116 5.40 1.35 % 5,000,000 to 6,000,000 % 5 33,565,637 2.95 118 5.45 0.63 % 6,000,000 to 7,000,000 % 7 52,816,887 4.65 116 5.41 0.18 % 7,000,000 to 8,000,000 % 5 42,354,142 3.73 97 5.39 0.72 % 8,000,000 to 9,000,000 % 4 39,343,450 3.46 115 5.31 0.40 % 9,000,000 to 10,000,000 % 11 129,696,812 11.42 95 5.44 0.19 % 10,000,000 to 15,000,000 % 6 103,992,370 9.15 90 5.12 0.62 % 15,000,000 to 20,000,000 % 4 88,268,819 7.77 68 5.44 1.17 % 20,000,000 to 25,000,000 % 0 0 0.00 0 0.00 0.00 % 25,000,000 to 30,000,000 % 2 65,040,000 5.73 85 4.73 0.00 % 30,000,000 to 35,000,000 % 1 38,000,000 3.34 82 5.02 1.68 % 35,000,000 to 40,000,000 % 0 0 0.00 0 0.00 0.00 % 40,000,000 to 45,000,000 % 1 48,395,332 4.26 118 5.24 0.00 % 45,000,000 to 50,000,000 % 6 369,801,629 32.55 113 5.82 0.00 % 50,000,000 to 100,000,000 % 0 0 0.00 0 0.00 0.00 % 100,000,000 & Above % 67,593,148 1,047,861 1,136,057,991 86 100.00% Average Schedule BalanceMaximum Schedule BalanceMinimum Schedule Balance 13,209,977 Current Mortgage Interest Rate # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 6 103,290,000 9.09 61 4.63 0.00 % 4.000% % to 5.000% 16 315,850,271 27.80 94 5.14 0.65 % 5.001% % to 5.250% 25 250,248,286 22.03 115 5.35 0.36 % 5.251% % to 5.500% 27 199,161,290 17.53 110 5.56 0.24 % 5.501% % to 5.750% 4 86,739,130 7.64 111 5.89 0.00 % 5.751% % to 6.000% 4 21,741,127 1.91 115 6.24 0.00 % 6.001% % to 6.250% 3 91,434,740 8.05 158 6.35 0.45 % 6.251% % to 6.500% 1 67,593,148 5.95 50 6.58 0.00 % 6.501% % to 6.750% 0 0 0.00 0 0.00 0.00 % 6.751% % to 7.000% 0 0 0.00 0 0.00 0.00 % 7.001% % to 8.000% 0 0 0.00 0 0.00 0.00 % 8.001% % to 9.000% 0 0 0.00 0 0.00 0.00 % 9.001% % to 10.000% 0 0 0.00 0 0.00 0.00 % 10.001% % to 11.000% 0 0 0.00 0 0.00 0.00 % 11.001% % to 12.000% 0 0 0.00 0 0.00 0.00 % 12.001% % & Above 86 1,136,057,991 Minimum Mortgage Interest RateMaximum Mortgage Interest Rate 100.00% 4.268%6.577% Fully Amortizing Mortgage Loans # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 1 67,593,148 5.95 50 6.58 0.00 % % to 0 50 16 258,480,130 22.75 63 4.99 0.58 % % to 51 100 68 743,189,601 65.42 115 5.47 0.31 % % to 101 150 1 66,795,113 5.88 175 6.35 0.00 % % to 151 200 0 0 0.00 0 0.00 0.00 % % & 201 Above 175 50 86 1,136,057,991 Minimum Remaining Term Maximum Remaining Term 100.00% Balloon Mortgage Loans # of Loans Scheduled Balance % of Balance Weighted Average Term Coupon PFY DSCR 0 0 0.00 0 0.00 0.00 % % 0 to 50 0 0 0.00 0 0.00 0.00 % % 51 to 100 0 0 0.00 0 0.00 0.00 % % 101 to 150 0 0 0.00 0 0.00 0.00 % % 151 to 200 0 0 0.00 0 0.00 0.00 % % 201 to 250 0 0 0.00 0 0.00 0.00 % % 251 to 300 0 0 0.00 0 0.00 0.00 % % 301 to 350 0 0 0.00 0 0.00 0.00 % % 351 & Above 0 0 % 0.00 Merrill Lynch Mortgage Trust 2005-MKB2 Mortgage Loan Characteristics ABN AMRO Acct: 722474.1 Series 2005-MKB2 Commercial Mortgage Pass-Through Certificates 29-Apr-05 13-Jun-05 12-Apr-05 12-May-05 12-May-05 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Geographic Distribution Distribution of DSCR (PFY) Distribution of DSCR (Cutoff) 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Page 13 of 29 Debt Service Coverage Ratio # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % Less than zero 0 0 0.00 0 0.00 0.00 % % 0.001 0.500 1 8,330,000 0.73 116 5.23 0.66 % % 0.501 1.000 0 0 0.00 0 0.00 0.00 % % 1.001 1.100 2 13,635,325 1.20 80 5.20 1.18 % % 1.101 1.200 2 23,411,091 2.06 118 5.23 1.25 % % 1.201 1.300 3 5,240,000 0.46 115 5.56 1.37 % % 1.301 1.400 2 4,537,786 0.40 116 5.50 1.43 % % 1.401 1.500 2 17,533,796 1.54 116 5.27 1.57 % % 1.501 1.600 2 43,979,064 3.87 87 5.08 1.68 % % 1.601 1.700 1 8,950,441 0.79 79 5.37 1.71 % % 1.701 1.800 0 0 0.00 0 0.00 0.00 % % 1.801 1.900 1 20,774,187 1.83 112 6.37 2.00 % % 1.901 2.000 1 6,272,278 0.55 116 5.51 2.03 % % 2.001 2.100 4 57,471,189 5.06 90 5.21 2.64 % % 2.101 & Above 64 918,283,213 80.83 104 5.51 0.00 % % Unknown 4.260 -0.290 85 1,128,418,370 99.33% Minimum DSCR Maximum DSCR Debt Service Coverage Ratio # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % Less than zero 0 0 0.00 0 0.00 0.00 % % 0.001 0.500 0 0 0.00 0 0.00 0.00 % % 1.000 1.100 3 90,758,234 7.99 153 6.11 0.00 % % 1.101 1.200 31 478,829,264 42.15 111 5.39 0.31 % % 1.201 1.300 19 115,674,239 10.18 109 5.41 0.26 % % 1.301 1.400 9 70,314,793 6.19 98 5.46 0.31 % % 1.401 1.500 7 81,800,873 7.20 107 5.38 0.19 % % 1.501 1.600 5 118,558,565 10.44 77 6.22 0.92 % % 1.601 1.700 2 40,360,000 3.55 67 4.48 0.00 % % 1.701 1.800 2 36,732,025 3.23 76 5.48 1.69 % % 1.801 1.900 3 46,890,000 4.13 65 5.11 0.00 % % 1.901 2.000 5 56,140,000 4.94 66 4.87 0.00 % % 2.001 3.000 0 0 0.00 0 0.00 0.00 % % 3.001 4.000 0 0 0.00 0 0.00 0.00 % % 4.001 & Above 2.630 1.170 86 1,136,057,991 100.00 Minimum DSCR Maximum DSCR % Geographic Location # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR Florida 9 175,997,241 15.49 131 5.79 0.00 % % California 14 143,730,220 12.65 77 5.91 0.10 % % CMBS Certificate 2 99,260,000 8.74 116 5.25 0.00 % % Connecticut 3 88,774,187 7.81 105 5.44 0.47 % % New York 8 65,969,222 5.81 78 4.82 0.23 % % Virginia 1 64,153,369 5.65 110 5.89 0.00 % % North Carolina 4 59,071,200 5.20 79 5.04 1.08 % % Arizona 6 54,010,541 4.75 116 5.53 0.21 % % Texas 3 51,489,437 4.53 68 5.09 1.68 % % Georgia 1 48,395,332 4.26 118 5.24 0.00 % % Massachusetts 4 43,622,278 3.84 112 5.19 1.77 % % Washington 3 27,686,807 2.44 94 5.68 0.00 % % Colorado 3 25,415,873 2.24 115 5.62 0.00 % % Michigan 3 24,910,441 2.19 103 5.35 0.61 % % Ohio 3 24,631,752 2.17 116 5.14 1.53 % % Kentucky 1 22,800,000 2.01 56 5.22 0.00 % % Illinois 3 18,550,591 1.63 116 5.69 0.21 % % Oregon 2 15,403,121 1.36 117 5.41 0.00 % % Louisiana 2 14,125,194 1.24 70 5.04 0.00 % % Maryland 1 13,203,663 1.16 117 5.43 0.00 % % New Mexico 2 11,804,684 1.04 115 5.35 0.47 % % New Hampshire 1 10,150,000 0.89 69 5.71 0.00 % % Utah 3 9,668,882 0.85 116 5.54 0.26 % % Pennsylvania 1 7,080,000 0.62 115 5.41 0.00 % % Indiana 1 5,979,064 0.53 117 5.44 1.65 % % Hawaii 1 5,893,613 0.52 116 5.44 0.00 % % Tennessee 1 4,281,280 0.38 116 5.57 0.00 % % 100.00 1,136,057,991 86 % Merrill Lynch Mortgage Trust 2005-MKB2 Mortgage Loan Characteristics ABN AMRO Acct: 722474.1 Series 2005-MKB2 Commercial Mortgage Pass-Through Certificates 29-Apr-05 13-Jun-05 12-Apr-05 12-May-05 12-May-05 Record Date: Next Payment: Prior Payment: Payment Date: Statement Date: Distribution of Loan Seasoning Distribution of Property Types Distribution of Year Loans Maturing Distribution of Amortization Type 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Page 14 of 29 Property Types # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR Retail 43 380,983,313 33.54 95 5.36 0.62 % % Office 13 296,274,513 26.08 115 5.46 0.04 % % Multifamily 16 193,117,997 17.00 106 5.32 0.49 % % Lodging 6 119,152,175 10.49 78 6.36 0.35 % % Industrial 2 56,235,680 4.95 118 5.28 0.00 % % Mobile home park 1 52,000,000 4.58 110 5.05 0.00 % % Mixed use 4 33,515,199 2.95 117 5.52 0.00 % % Self storage 1 4,779,115 0.42 116 5.57 0.00 % % 1,136,057,991 86 100.00% Amortization Type # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR AmortizingBalloon 54 545,439,622 48.01 108 5.74 0.37 % % IO Maturity Balloon 9 139,380,000 12.27 60 4.77 0.00 % % IO/ Amortizating 23 451,238,369 39.72 109 5.37 0.41 % % 1,136,057,991 86 100.00% Number of Months # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 17 252,983,311 22.27 90 0.45 % % 5.59 0 to 2 38 475,955,611 41.90 114 0.11 % % 5.46 3 to 4 26 256,566,829 22.58 91 0.68 % % 5.29 5 to 6 3 34,398,871 3.03 99 1.21 % % 6.10 7 to 8 2 116,153,369 10.22 110 0.00 % % 5.51 9 to 10 0 0 0.00 0 0.00 % % 0.00 11 to 12 0 0 0.00 0 0.00 % % 0.00 13 to 14 0 0 0.00 0 0.00 % % 0.00 15 to 20 0 0 0.00 0 0.00 % % 0.00 21 to 50 0 0 0.00 0 0.00 % % 0.00 51 to 80 0 0 0.00 0 0.00 % % 0.00 81 or More 86 1,136,057,991 100.00% Year # of Loans Scheduled Balance % of Balance WAMM WAC PFY DSCR 0 0 0.00 0 0.00 0.00 % % 2005 0 0 0.00 0 0.00 0.00 % % 2006 0 0 0.00 0 0.00 0.00 % % 2007 0 0 0.00 0 0.00 0.00 % % 2008 6 162,287,780 14.29 53 5.62 0.38 % % 2009 6 88,101,693 7.76 56 4.79 0.11 % % 2010 3 21,683,805 1.91 74 5.55 0.71 % % 2011 2 54,000,000 4.75 82 5.17 1.18 % % 2012 0 0 0.00 0 0.00 0.00 % % 2013 25 307,372,884 27.06 113 5.57 0.45 % % 2014 43 435,816,717 38.36 117 5.39 0.22 % % 2015 1 66,795,113 5.88 175 6.35 0.00 % % 2016 & Greater 100.00 1,136,057,991 86 % Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Statement Date: A-1 59022HFU1 NR Aaa AAA A-2 59022HFV9 NR Aaa AAA A-3 59022HFW7 NR Aaa AAA A-SB 59022HFX5 NR Aaa AAA A-4 59022HFY3 NR Aaa AAA A-1A 59022HFZ0 NR Aaa AAA AJ 59022HGA4 NR Aaa AAA B 59022HGB2 NR Aa2 AA C 59022HGC0 NR Aa3 AA- D 59022HGD8 NR A2 A E 59022HGE6 NR NR NR A- 3/30/05 F 59022HGQ9 NR NR NR BBB+ 3/30/05 G 59022HGR7 NR NR NR BBB 3/30/05 H 59022HGS5 NR NR NR BBB- 3/30/05 J 59022HGT3 NR NR NR BB+ 3/30/05 K 59022HGU0 NR NR NR BB 3/30/05 L 59022HGV8 NR NR NR BB- 3/30/05 M 59022HGW6 NR NR NR B+ 3/30/05 N 59022HGX4 NR NR NR B 3/30/05 P 59022HGY2 NR NR NR B- 3/30/05 Q 59022HGZ9 NR NR NR XC 59022HHA3 NR NR NR AAA 3/30/05 Page 15 of 29 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. NR - Designates that the class was not rated by the rating agency. (1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided toLaSalle within 30 days of the payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and thereforenot being updated on this report, LaSalle recommends that investors obtain current rating information directly from the rating agency. Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Rating Information Class CUSIP Fitch Moody's S&P Fitch Moody's S&P Original Ratings Rating Change/Change Date(1) Statement Date: XP 59022HHB1 NR Aaa AAA Z 9ABS0U4457 NR NR NR Page 16 of 29 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. NR - Designates that the class was not rated by the rating agency. (1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided toLaSalle within 30 days of the payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and thereforenot being updated on this report, LaSalle recommends that investors obtain current rating information directly from the rating agency. Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: CA 6.58% 1-Jul-09 ML5MKB2A Lodging 0.00 67,593,148 460,786 1 5.27% 1-Jan-15 ML5MKB2A Office 0.00 67,260,000 295,440 2 FL 6.35% 1-Dec-19 ML5MKB2A Office 0.00 66,795,113 418,381 3 VA 5.89% 1-Jul-14 ML5MKB2A Retail 0.00 64,153,369 314,886 A 4 FL 5.54% 1-Jan-15 ML5MKB2B Multifamily 0.00 52,000,000 240,067 B 5 CT 5.05% 1-Jul-14 ML5MKB2B Mobile home park 0.00 52,000,000 218,877 A 6 GA 5.24% 1-Mar-15 ML5MKB2A Industrial 0.00 48,395,332 267,458 7 31-Dec-04 NC 5.02% 1-Mar-12 ML5MKB2B Multifamily 1.68 38,000,000 158,967 8 NY 4.27% 1-Jan-10 ML5MKB2A Office 0.00 33,040,000 117,499 A 9 5.22% 1-Dec-14 ML5MKB2A Office 0.00 32,000,000 139,067 10 31-Dec-04 TX 5.06% 1-Dec-09 ML5MKB2A Retail 2.60 23,839,437 133,723 11 KY 5.22% 1-Jan-10 ML5MKB2A Retail 0.00 22,800,000 99,085 12 FL 5.19% 1-Nov-09 ML5MKB2A Office 0.00 20,855,195 115,119 A 13 31-Dec-04 CT 6.37% 1-Sep-14 ML5MKB2A Lodging 2.00 20,774,187 140,027 14 CA 4.76% 1-Dec-09 ML5MKB2A Retail 0.00 18,600,000 73,780 15 AZ 5.43% 1-Jan-15 ML5MKB2A Retail 0.00 18,417,370 104,230 16 31-Dec-04 MA 5.10% 1-Dec-14 ML5MKB2A Retail 2.48 17,500,000 74,317 17 31-Dec-04 MA 5.18% 1-Mar-15 ML5MKB2A Multifamily 1.24 16,825,000 72,628 18 TX 4.76% 1-Dec-09 ML5MKB2A Retail 0.00 16,650,000 66,045 19 CT 5.53% 1-Feb-12 ML5MKB2A Office 0.00 16,000,000 73,667 A 20 NC 4.76% 1-Dec-09 ML5MKB2A Retail 0.00 14,750,000 58,508 21 NY 5.35% 31-Dec-14 ML5MKB2A Office 0.00 13,500,000 60,221 22 MD 5.43% 1-Feb-15 ML5MKB2A Mixed use 0.00 13,203,663 74,626 23 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Page 17 of 29 * NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures. (1) Legend: A. In Grace Period B. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: WA 6.25% 1-Nov-14 ML5MKB2A Lodging 0.00 12,892,588 85,757 24 IL 5.53% 1-Jan-15 ML5MKB2A Office 0.00 11,947,365 68,338 25 CO 5.52% 1-Jan-15 ML5MKB2A Retail 0.00 11,150,809 63,733 26 31-Dec-04 TX 5.65% 1-Dec-14 ML5MKB2A Retail 2.22 11,000,000 51,792 27 LA 4.88% 1-Jan-10 ML5MKB2B Multifamily 0.00 10,750,000 43,672 A 28 WA 5.12% 1-Mar-10 ML5MKB2A Retail 0.00 10,265,000 43,755 29 NH 5.71% 1-Feb-11 ML5MKB2A Office 0.00 10,150,000 48,297 A 30 CO 5.76% 1-Nov-14 ML5MKB2A Office 0.00 10,087,387 59,278 31 31-Dec-04 OH 5.27% 1-Dec-14 ML5MKB2A Retail 1.59 10,000,000 43,917 32 FL 5.45% 1-Jan-15 ML5MKB2B Multifamily 0.00 9,955,502 56,466 33 AZ 5.63% 1-Dec-14 ML5MKB2A Mixed use 0.00 9,887,949 57,220 34 OH 4.89% 1-Jan-15 ML5MKB2B Multifamily 0.00 9,500,000 38,689 A 35 31-Dec-04 MI 5.37% 1-Dec-11 ML5MKB2A Retail 1.71 8,950,441 50,369 36 MI 5.27% 1-Jan-15 ML5MKB2A Retail 0.00 8,640,000 37,944 A 37 31-Dec-04 NM 5.23% 1-Jan-15 ML5MKB2A Retail 0.66 8,330,000 36,305 38 AZ 6.00% 1-Nov-14 ML5MKB2A Multifamily 0.00 8,212,009 59,607 39 31-Dec-04 NY 5.10% 1-Mar-10 ML5MKB2A Retail 1.20 8,221,693 44,739 40 OR 5.26% 1-Jan-15 ML5MKB2A Retail 0.00 7,963,121 44,226 41 FL 5.51% 1-Jan-15 ML5MKB2A Industrial 0.00 7,840,348 44,763 42 31-Dec-04 CA 5.45% 1-Nov-14 ML5MKB2B Multifamily -0.29 7,639,622 43,422 43 31-Dec-04 AZ 5.26% 1-Mar-15 ML5MKB2A Retail 1.54 7,533,796 41,757 44 OR 5.58% 1-Mar-15 ML5MKB2A Lodging 0.00 7,440,000 34,596 A 45 MI 5.43% 1-Mar-15 ML5MKB2A Lodging 0.00 7,320,000 33,132 A 46 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Page 18 of 29 * NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures. (1) Legend: A. In Grace Period B. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: PA 5.41% 1-Dec-14 ML5MKB2B Multifamily 0.00 7,080,000 31,919 47 CA 5.40% 1-Mar-15 ML5MKB2B Multifamily 0.00 6,985,393 39,290 48 CA 5.44% 1-Mar-15 ML5MKB2A Retail 0.00 6,985,530 39,482 49 FL 5.54% 1-Mar-15 ML5MKB2A Mixed use 0.00 6,736,344 38,495 50 31-Dec-04 CA 5.35% 1-Mar-15 ML5MKB2B Multifamily 1.28 6,586,091 36,855 51 30-Nov-04 MA 5.51% 1-Jan-15 ML5MKB2A Office 2.03 6,272,278 35,810 52 31-Dec-04 IN 5.44% 1-Feb-15 ML5MKB2A Retail 1.65 5,979,064 33,842 53 HI 5.44% 1-Jan-15 ML5MKB2A Retail 0.00 5,893,613 33,394 54 AZ 5.39% 1-Jan-15 ML5MKB2A Retail 0.00 5,773,881 32,518 55 30-Dec-04 CA 5.36% 1-Nov-14 ML5MKB2A Retail 1.15 5,413,632 30,451 56 31-Dec-04 OH 5.35% 1-Feb-15 ML5MKB2A Retail 4.26 5,131,752 28,758 57 FL 5.19% 1-Apr-15 ML5MKB2B Multifamily 0.00 5,000,000 21,625 58 CA 5.24% 1-Jan-15 ML5MKB2A Multifamily 0.00 4,976,865 27,579 59 CA 5.57% 1-Jan-15 ML5MKB2A Self storage 0.00 4,779,115 27,465 60 WA 5.31% 1-Jan-15 ML5MKB2A Retail 0.00 4,529,219 25,295 61 CA 6.00% 1-Feb-15 ML5MKB2B Multifamily 0.00 4,286,365 25,781 62 TN 5.57% 1-Jan-15 ML5MKB2A Retail 0.00 4,281,280 24,596 63 FL 5.51% 1-Mar-15 ML5MKB2A Retail 0.00 4,231,375 24,113 64 AZ 5.52% 1-Feb-15 ML5MKB2A Office 0.00 4,185,536 23,892 A 65 UT 5.55% 1-Jan-15 ML5MKB2A Office 0.00 4,181,640 23,966 A 66 CO 5.55% 1-Dec-14 ML5MKB2A Retail 0.00 4,177,677 23,979 67 IL 6.35% 1-Jan-15 ML5MKB2A Retail 0.00 3,865,440 24,143 68 CA 5.24% 1-Mar-15 ML5MKB2A Retail 0.00 3,816,749 21,098 69 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Page 19 of 29 * NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures. (1) Legend: A. In Grace Period B. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Loan Level Detail Disclosure Control # Group Property Type Maturity Date PFY DSCR OperatingStatement Date Geo. Location Ending Principal Balance NoteRate Scheduled P&I Prepayment Amount Prepayment Date Loan Status Code (1) Statement Date: UT 5.51% 1-Feb-15 ML5MKB2A Mixed use 0.00 3,687,243 21,031 70 CA 6.25% 1-Jan-15 ML5MKB2A Retail 0.00 3,579,851 23,748 71 NY 5.29% 1-Dec-14 ML5MKB2A Retail 0.00 3,579,864 19,969 72 NM 5.65% 1-Oct-14 ML5MKB2A Retail 0.00 3,474,684 20,203 73 LA 5.55% 1-Jan-15 ML5MKB2A Retail 0.00 3,375,194 19,355 74 NC 5.50% 1-Feb-15 ML5MKB2A Retail 0.00 3,188,948 18,169 75 NC 6.21% 31-Dec-14 ML5MKB2A Lodging 0.00 3,132,252 20,696 A 76 MA 5.12% 1-Feb-10 ML5MKB2A Retail 0.00 3,025,000 12,894 77 31-Dec-04 IL 5.46% 1-Jan-15 ML5MKB2B Multifamily 1.45 2,737,786 15,545 78 FL 5.57% 1-Nov-11 ML5MKB2B Multifamily 0.00 2,583,364 14,879 A 79 NY 6.25% 1-Dec-14 ML5MKB2A Retail 0.00 2,136,436 13,958 80 31-Dec-04 NY 5.55% 1-Dec-14 ML5MKB2A Retail 1.36 2,000,000 9,257 81 31-Dec-04 NY 5.57% 1-Dec-14 ML5MKB2A Retail 1.39 1,800,000 8,351 82 31-Dec-04 UT 5.57% 1-Dec-14 ML5MKB2A Retail 1.41 1,800,000 8,351 83 NY 5.70% 1-Dec-14 ML5MKB2A Retail 0.00 1,691,230 9,867 84 31-Dec-04 CA 5.57% 1-Dec-14 ML5MKB2A Retail 1.37 1,440,000 6,680 85 CA 5.51% 1-Mar-15 ML5MKB2A Retail 0.00 1,047,861 5,966 86 1,136,057,991 5,832,439 0 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Page 20 of 29 * NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures. (1) Legend: A. In Grace Period B. Late Payment but < 1 month delinq 1. Delinquent 1 month2. Delinquent 2 months 3. Delinquent 3+ months 4. Performing Matured Balloon 7. Foreclosure 9. REO 5. Non Performing Matured Ballon Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Historical Collateral Level Prepayment Report Disclosure Control # PayoffPeriod Initial Balance Type Payoff Amount Penalty Amount Prepayment Date Maturity Date Property Type Geographic Location Statement Date: Cumulative Current 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Page 21 of 29 Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Delinquent Loan Detail Disclosure Control # Paid Thru Date Current P&I Advance Outstanding P&I Advances** Out. Property Protection Advances Loan Status Code (1) Special Servicer Transfer Date Foreclosure Date Bankruptcy Date REO Date Statement Date: 1-Apr-05 313,282.29 313,282.29 0.00 A 4 1-Apr-05 236,600.00 236,600.00 0.00 B 5 1-Apr-05 214,110.00 214,110.00 0.00 A 6 1-Apr-05 114,469.83 114,469.83 0.00 A 9 1-Apr-05 113,204.76 113,204.76 0.00 A 13 1-Apr-05 72,200.00 72,200.00 0.00 A 20 1-Apr-05 42,686.46 42,686.46 0.00 A 28 1-Apr-05 47,366.67 47,366.67 0.00 A 30 1-Apr-05 38,451.25 38,451.25 0.00 A 35 1-Apr-05 37,368.00 37,368.00 0.00 A 37 1-Apr-05 33,914.00 33,914.00 0.00 A 45 1-Apr-05 32,461.15 32,461.15 0.00 A 46 1-Apr-05 23,787.19 23,787.19 0.00 A 65 1-Apr-05 23,512.33 23,512.33 0.00 A 66 1-Apr-05 20,617.52 20,617.52 0.00 A 76 1-Apr-05 14,706.13 14,706.13 0.00 A 79 1,378,737.58 1,378,737.58 Total 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Page 22 of 29 A. In Grace Period 1. Delinq. 1 month 2. Delinq. 2 months 3. Delinquent 3 + months 4. Performing Matured Balloon ** Outstanding P&I Advances include the current period P&I Advances and may include Servicer and Trust Advances. 7. Foreclosure 9. REO B. Late Payment but < 1 month delinq. 5. Non Performing Matured Balloon Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Realized Loss Detail Period Disclosure Control # Appraisal Date Appraisal Value BeginningScheduled Balance Gross Proceeds Gross Proceeds as a % of Sched. Balance Aggregate Liquidation Expenses * Net Liquidation Proceeds Net Proceeds as a % of Sched. Balance Realized Loss Statement Date: Current TotalCumulative 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Page 23 of 29 * Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc.. Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 Historical Collateral Level REO Report Property Type Statement Date: State Actual Balance Scheduled Balance Recent Appraisal Value Appraisal Reduction Amount Date Liquidated Liquidation Proceeds Liquidation Expenses Realized Loss Disclosure Control # REO Date City Appraisal Date ABN AMRO Acct: 722474.1 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Page 24 of 29 Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Defeased Loans Statement Date: DisclosureControl # 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Page 25 of 29 Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Appraisal Reduction Detail Disclosure Control# AppraisalRed. Date Scheduled Balance ASER NoteRate Maturity Date Property Type Geographic Location Appraisal Value Date DSCR Statement Date: Remaining Term Life ARA Amount Current P&I Advance Page 26 of 29 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Specially Serviced (Part I) ~ Loan Detail (End of Period) Disclosure Control # Servicing Xfer Date Balance NoteRate Maturity Date Remaining Property Type Geo. Location NOI DSCR NOIDate Schedule Actual Life Statement Date: Loan Status Code(1) 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Page 27 of 29 (1) Legend: A. P&I Adv - in Grace PeriodB. P&I Adv - < one month delinq 1. P&I Adv - delinquent 1 month2. P&I Adv - delinquent 2 months 3. P&I Adv - delinquent 3+ months4. Mat. Balloon/Assumed P&I 7. Foreclosure 9. REO 5. Non Performing Mat. Balloon Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period) Disclosure Control # Resolution Strategy Comments Statement Date: 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Page 28 of 29 Merrill Lynch Mortgage Trust 2005-MKB2 Payment Date:Prior Payment:Next Payment:Record Date: 12-May-0512-May-05 12-Apr-05 13-Jun-05 29-Apr-05 Commercial Mortgage Pass-Through Certificates Series 2005-MKB2 ABN AMRO Acct: 722474.1 Modified Loan Detail Disclosure Control # Modification Date Cutoff Maturity Date Modification Description Modified Maturity Date Statement Date: 10-May-2005 - 11:45 (U432-U457) (c) 2005 LaSalle Bank N.A. Page 29 of 29

Merrill Lynch Mortgage Trust 2005-MKB2

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Reporting Package Table of Contents

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Administrator:
Michelle Duffy 312.904.7475
michelle.duffy@abnamro.com

Analyst:
William Wong 714.259.6243
william.wong@abnamro.com

Statement Date:

135 S. LaSalle Street, Suite 1625
Chicago, IL 60603
USA

Statements to Certificateholders
Cash Reconciliation Summary
Bond Interest Reconciliation
Shortfall Summary Report

Asset-Backed Facts ~ 15 Month Loan Status Summary

Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary
Mortgage Loan Characteristics

Rating Information
Loan Level Detail
Historical Collateral Prepayment

Page 2-4
Page 5-7
Page 8
Page 9

Page 10

Page 11
Page 12-14

Page 15-16
Page 17-20

Page 21

Delinquent Loan Detail

Realized Loss Detail
Historical REO Report
Defeased Loans

Appraisal Reduction Detail
Specially Serviced (Part I) - Loan Detail
Specially Serviced (Part II) - Servicer Comments

Page 22

Page 23
Page 24
Page 25

Page 26
Page 27
Page 28

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

ML05MKB2

ML05MKB2_200506_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

29-Mar-05
12-Apr-05

12-Sep-42

Modified Loan Detail

Page 29

Parties to The Transaction

Depositor: Merrill Lynch & Company

Underwriter: Banc of America Securities LLC/J.P. Morgan Securities Inc/Merrill Lynch, Pierce, Fenner & Smith Incorporated

Master Servicer: Keycorp Real Estate Capital Markets, Inc.

Special Servicer: Clarion Partners, LLC

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

800.246.5761

LaSalle Factor Line

LaSalle Web Site

www.etrustee.net

Page 1 of 29

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.647247%

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Merrill Lynch Mortgage Trust 2005-MKB2

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

102

Upper Tier REMIC

Statement Date:

ABN AMRO Acct: 722474.1

977.620221200

10.467082800

0.000000000

967.153138400

3.622083000

Fixed

0.00

0.000000000

4.4460000000%

0.000000000

59022HFU1

A-1

50,000,000.00

523,354.14

0.00

48,357,656.92

181,104.15

48,881,011.06

1000.000000000

0.000000000

1000.000000000

4.005000000

Fixed

0.00

0.000000000

4.8060000000%

0.000000000

59022HFV9

A-2

228,186,000.00

0.00

228,186,000.00

913,884.93

228,186,000.00

1000.000000000

0.000000000

1000.000000000

4.184166605

5.0210000000%

0.00

0.000000000

5.0210000000%

0.000000000

59022HFW7

A-3

40,623,000.00

0.00

40,623,000.00

169,973.40

40,623,000.00

1000.000000000

0.000000000

1000.000000000

4.225000116

5.0700000000%

0.00

0.000000000

5.0700000000%

0.000000000

59022HFX5

A-SB

42,997,000.00

0.00

42,997,000.00

181,662.33

42,997,000.00

1000.000000000

0.000000000

1000.000000000

4.336666677

5.2040000000%

0.00

0.000000000

5.2040000000%

0.000000000

59022HFY3

A-4

332,815,000.00

0.00

332,815,000.00

1,443,307.72

332,815,000.00

999.607255051

0.183332621

0.000000000

999.423922431

4.284983085

5.1498752614%

0.00

0.000000000

5.1440000000%

0.000000000

59022HFZ0

A-1A

215,188,000.00

39,450.98

0.00

215,064,035.02

922,076.94

215,103,486.00

1000.000000000

0.000000000

1000.000000000

4.385833333

5.2630000000%

0.00

0.000000000

5.2630000000%

0.000000000

59022HGA4

61,128,000.00

0.00

61,128,000.00

268,097.22

61,128,000.00

1000.000000000

0.000000000

1000.000000000

4.431666565

5.3180000000%

0.00

0.000000000

5.3180000000%

0.000000000

59022HGB2

32,696,000.00

0.00

32,696,000.00

144,897.77

32,696,000.00

1000.000000000

0.000000000

1000.000000000

4.456666667

5.3480000000%

0.00

0.000000000

5.3480000000%

0.000000000

59022HGC0

9,951,000.00

0.00

9,951,000.00

44,348.29

9,951,000.00

1000.000000000

0.000000000

1000.000000000

4.538333255

5.4235191765%

0.00

0.000000000

5.4460000000%

0.000000000

59022HGD8

21,323,000.00

0.00

21,323,000.00

96,770.88

21,323,000.00

1000.000000000

0.000000000

1000.000000000

4.662491598

5.4235191765%

0.00

0.000000000

5.5949895456%

0.000000000

59022HGE6

12,795,000.00

0.00

12,795,000.00

59,656.58

12,795,000.00

1000.000000000

0.000000000

1000.000000000

4.662491342

5.4235191765%

0.00

0.000000000

5.5949895456%

0.000000000

59022HGQ9

18,480,000.00

0.00

18,480,000.00

86,162.84

18,480,000.00

1000.000000000

0.000000000

1000.000000000

4.662490987

5.4235191765%

0.00

0.000000000

5.5949895456%

0.000000000

59022HGR7

11,373,000.00

0.00

11,373,000.00

53,026.51

11,373,000.00

1000.000000000

0.000000000

1000.000000000

4.662491559

5.4235191765%

0.00

0.000000000

5.5949895456%

0.000000000

59022HGS5

14,216,000.00

0.00

14,216,000.00

66,281.98

14,216,000.00

1000.000000000

0.000000000

1000.000000000

4.182500352

5.0190000000%

0.00

0.000000000

5.0190000000%

0.000000000

59022HGT3

7,107,000.00

0.00

7,107,000.00

29,725.03

7,107,000.00

Page 2 of 29

Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.647247%

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Merrill Lynch Mortgage Trust 2005-MKB2

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

102

Upper Tier REMIC

Statement Date:

ABN AMRO Acct: 722474.1

1000.000000000

0.000000000

1000.000000000

4.182500440

5.0190000000%

0.00

0.000000000

5.0190000000%

0.000000000

59022HGU0

5,687,000.00

0.00

5,687,000.00

23,785.88

5,687,000.00

1000.000000000

0.000000000

1000.000000000

4.182500000

5.0190000000%

0.00

0.000000000

5.0190000000%

0.000000000

59022HGV8

4,264,000.00

0.00

4,264,000.00

17,834.18

4,264,000.00

1000.000000000

0.000000000

1000.000000000

4.182499414

5.0190000000%

0.00

0.000000000

5.0190000000%

0.000000000

59022HGW6

4,265,000.00

0.00

4,265,000.00

17,838.36

4,265,000.00

1000.000000000

0.000000000

1000.000000000

4.182500879

5.0190000000%

0.00

0.000000000

5.0190000000%

0.000000000

59022HGX4

2,843,000.00

0.00

2,843,000.00

11,890.85

2,843,000.00

1000.000000000

0.000000000

1000.000000000

4.182500440

5.0190000000%

0.00

0.000000000

5.0190000000%

0.000000000

59022HGY2

5,687,000.00

0.00

5,687,000.00

23,785.88

5,687,000.00

1000.000000000

0.000000000

1000.000000000

4.182500086

5.0190000000%

0.00

0.000000000

5.0190000000%

0.000000000

59022HGZ9

15,637,494.00

0.00

15,637,494.00

65,403.82

15,637,494.00

998.941753865

0.000000000

998.446876370

0.036505034

N/A

0.00

0.000000000

0.0438524477%

0.000000000

59022HHA3

1,137,261,494.00

0.00

1,135,495,186.30

41,515.77

1,136,057,991.42

1000.000000000

0.000000000

1000.000000000

0.392307022

N/A

0.00

0.000000000

0.4707684310%

0.000000000

59022HHB1

1,105,841,000.00

0.00

1,105,841,000.00

433,829.19

1,105,841,000.00

0.000000000

0.00

0.000000000

N/A

0.000000000

59022HHD7

R-II

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

59022HHC9

R-I

0.00

Total P&I Payment

0.00

1,137,261,494.00

1,136,057,991.06

5,859,665.62

Total

1,135,495,185.94

562,805.12

0.00

5,296,860.50

Page 3 of 29

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.647247%

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Merrill Lynch Mortgage Trust 2005-MKB2

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

102

Grantor Trust Z

Statement Date:

ABN AMRO Acct: 722474.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABS0U4457

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 29

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

3,941,169.15

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

5,324,581.03

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer

Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds
Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

5,298,617.92

)

(1,757.43

0.00
0.00
0.00

)

(1,757.43

526,343.24

36,461.88

562,805.12

0.00
0.00
0.00
0.00
0.00
0.00

562,805.12

5,861,423.04

5,859,665.61

1,136,057,991.42

562,805.12

0.00

0.00
0.00

0.00

1,135,495,186.30

41,492.04

1,337,245.54

36,461.88

1,383,411.88

36,461.88

1,383,411.88

25,963.11

0.00
0.00

21,752.38

47,715.48

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(25,963.11

5,296,860.49

Interest Not Advanced (

Current Period

)

0.00

1,383,411.88

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,337,245.54

)

(41,492.04

0.00

Advance Summary (Advance Made by Servicer)

Page 5 of 29

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Statement Date:

Cash Reconciliation Summary Loan Group 1

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

3,501,203.38

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

4,362,557.17

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer

Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

4,339,875.16

)

(1,424.02

0.00
0.00
0.00

)

(1,424.02

489,377.76

33,976.38

523,354.14

0.00
0.00
0.00
0.00
0.00
0.00

523,354.14

4,863,229.30

4,861,805.28

920,953,868.66

523,354.14

0.00

0.00
0.00

0.00

920,430,514.52

38,620.10

793,563.65

33,976.38

861,353.79

33,976.38

861,353.79

22,682.01

0.00
0.00

12,048.37

34,730.38

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(22,682.01

4,338,451.14

Interest Not Advanced (

Current Period

)

0.00

861,353.79

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(793,563.65

)

(38,620.10

0.00

Advance Summary (Advance Made by Servicer)

Page 6 of 29

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Statement Date:

Cash Reconciliation Summary Loan Group 2

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

439,965.77

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

962,023.86

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer

Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances

Recoup of Prior Advances

Misc. Fees & Expenses

Total Unscheduled Fees & Expenses
Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding

Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding
Plus Current Period
Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts

PPIS Reducing Scheduled
Interest

PPIS Reducing Servicing Fee
PPIS Due Certificate

0.00

0.00
0.00

0.00

958,742.76

)

(333.41

0.00
0.00
0.00

)

(333.41

36,965.48

2,485.50

39,450.98

0.00
0.00
0.00
0.00
0.00
0.00

39,450.98

998,193.74

997,860.33

215,104,122.76

39,450.98

0.00

0.00
0.00

0.00

215,064,671.78

2,871.94

543,681.89

2,485.50

522,058.09

2,485.50

522,058.09

3,281.10

0.00
0.00

9,704.01

12,985.11

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(3,281.10

958,409.35

Interest Not Advanced (

Current Period

)

0.00

522,058.09

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(543,681.89

)

(2,871.94

0.00

Advance Summary (Advance Made by Servicer)

Page 7 of 29

Merrill Lynch Mortgage Trust 2005-MKB2

Class

Accrued

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Bond Interest Reconciliation

Deductions

Allocable

Deferred &

Prior

Prepay-

Other

Additions

Interest

Credit Support

Original

Current(4)

Accrual

Int. Short-

falls Due

ment

Interest

Int erest (2)

Payment

Amount

PPIS

Int erest

Certificate

Accretion

Interest

Loss/Exp

Interest

Penalties

Proceeds (1)

Interest

Shortfalls

Certificate

Rate

Pass

Thru

Method Days

Outstanding

Remaining

Statement Date:

Distributable

Current Period

(Shortfall)/

Recovery

Int Accrual

on Prior

Shortfall (3)

2.00
1.00

0.00

A-1

181,104.15

0.00

20.00%

20.03%

30/360

4.446000000%

0.00

A-2

913,884.93

0.00

20.00%

20.03%

30/360

4.806000000%

0.00

A-3

169,973.40

0.00

20.00%

20.03%

30/360

5.021000000%

0.00

A-SB

181,662.33

0.00

20.00%

20.03%

30/360

5.070000000%

0.00

A-4

1,443,307.72

0.00

20.00%

20.03%

30/360

5.204000000%

0.00

A-1A

922,076.94

0.00

20.00%

20.03%

30/360

5.144000000%

0.00

268,097.22

0.00

14.63%

14.65%

30/360

5.263000000%

0.00

144,897.77

0.00

11.75%

11.77%

30/360

5.318000000%

0.00

44,348.29

0.00

10.88%

10.89%

30/360

5.348000000%

0.00

96,770.88

0.00

9.00%

9.01%

30/360

5.446000000%

0.00

59,656.58

0.00

7.88%

7.89%

30/360

5.594989546%

0.00

86,162.84

0.00

6.25%

6.26%

30/360

5.594989546%

0.00

53,026.51

0.00

5.25%

5.26%

30/360

5.594989546%

0.00

66,281.98

0.00

4.00%

4.01%

30/360

5.594989546%

0.00

29,725.03

0.00

3.38%

30/360

5.019000000%

0.00

23,785.88

0.00

2.88%

30/360

5.019000000%

0.00

17,834.18

0.00

2.50%

30/360

5.019000000%

0.00

17,838.36

0.00

2.13%

30/360

5.019000000%

0.00

11,890.85

0.00

1.88%

30/360

5.019000000%

0.00

23,785.88

0.00

1.38%

30/360

5.019000000%

0.00

65,403.82

0.00

0.00%

30/360

5.019000000%

0.00

41,515.77

0.00

30/360

0.043852448%

0.00

433,829.19

0.00

30/360

0.470768431%

0.00

0.000000000%

0.00

5,296,860.50

0.00

(2) Accrued - Deductions + Additions Interest

(3) Includes interest accrued on outstanding Interest Shortfalls and/or Loss Allocations. Where applicable.

Page 8 of 29

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest.

(4) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A).

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Interest Adjustments Summary

Statement Date:

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

0.00

ASER Interest Advance Reduction

Interest Not Advanced (Current Period)

Recoup of Prior Advances by Servicer

0.00

Servicing Fees Paid Servicer on Loans Not Advanced

Misc. Fees & Expenses Paid by Trust

0.00

Shortfall Due to Rate Modification

Total Shortfall Allocated to the Bonds

Total Interest Adjustment to the Bonds

0.00

Shortfall Allocated to the Bonds:

Excess Allocated to the Bonds:

Other Interest Proceeds Due the Bonds

Yield Maintenance Penalties Due the Bonds

Prepayment Penalties Due the Bonds

Recovered ASER Interest Due the Bonds

Recovered Interest Due the Bonds

Less Total Shortfall Allocated to the Bonds

Total Excess Allocated to the Bonds

0.00

0.00

Total Excess Allocated to the Bonds

0.00

0.00

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Interest Income

0.00

Page 9 of 29

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

ABN AMRO Acct: 722474.1

0.00%

13-Jun-05

0.00%

12-May-05

0.00%

12-Apr-05

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 10 of 29

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

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

Distribution

Date

Ending Pool (1)

Payoffs(2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 722474.1

Series 2005-MKB2

13-Jun-05

100.00%

1,135,495,186

99.84%

0.00%

102

305

5.65%

5.59%

12-May-05

100.00%

1,136,057,991

99.89%

0.00%

103

306

5.47%

5.42%

12-Apr-05

100.00%

1,136,704,646

99.95%

0.00%

104

307

5.65%

5.60%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 11 of 29

Merrill Lynch Mortgage Trust 2005-MKB2

Mortgage Loan Characteristics

ABN AMRO Acct: 722474.1

Series 2005-MKB2

Commercial Mortgage Pass-Through Certificates

31-May-05

12-Jul-05

12-May-05

13-Jun-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Mortgage Interest Rates

Distribution of Principal Balances

Distribution of Remaining Term (Balloon)

Distribution of Remaining Term (Fully Amortizing)

Page 12 of 29

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

0 to

1,000,000

9,776,527

0.86

114

5.58

1.00

1,000,000 to

2,000,000

7,449,967

0.66

102

5.72

0.53

2,000,000 to

3,000,000

34,693,120

3.06

110

5.67

0.00

3,000,000 to

4,000,000

44,591,075

3.93

116

5.49

0.00

4,000,000 to

5,000,000

28,163,985

2.48

115

5.40

0.35

5,000,000 to

6,000,000

33,533,123

2.95

117

5.45

0.73

6,000,000 to

7,000,000

52,785,991

4.65

115

5.41

0.18

7,000,000 to

8,000,000

42,319,351

3.73

5.39

0.72

8,000,000 to

9,000,000

39,324,381

3.46

114

5.31

0.71

9,000,000 to 10,000,000

129,636,043

11.42

5.44

0.27

10,000,000 to 15,000,000

103,974,257

9.16

5.12

0.62

15,000,000 to 20,000,000

88,190,802

7.77

5.44

1.17

20,000,000 to 25,000,000

0.00

25,000,000 to 30,000,000

65,040,000

5.73

4.73

0.00

30,000,000 to 35,000,000

38,000,000

3.35

5.02

1.68

35,000,000 to 40,000,000

0.00

40,000,000 to 45,000,000

48,346,161

4.26

117

5.24

0.00

45,000,000 to 50,000,000

369,670,402

32.56

112

5.82

0.33

50,000,000 to 100,000,000

0.00

100,000,000 &

Above

67,515,178

1,046,863

1,135,495,186

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

13,203,432

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

103,290,000

9.10

4.63

0.00

4.000%

5.000%

315,731,617

27.81

5.14

0.65

5.001%

5.250%

250,113,146

22.03

114

5.35

0.31

5.251%

5.500%

199,070,025

17.53

109

5.56

0.24

5.501%

5.750%

86,709,047

7.64

110

5.89

0.12

5.751%

6.000%

21,713,861

1.91

114

6.24

0.00

6.001%

6.250%

91,352,313

8.05

157

6.35

0.45

6.251%

6.500%

67,515,178

5.95

6.58

1.81

6.501%

6.750%

0.00

6.751%

7.000%

0.00

7.001%

8.000%

0.00

8.001%

9.000%

0.00

9.001%

to 10.000%

0.00

10.001%

to 11.000%

0.00

11.001%

to 12.000%

0.00

12.001%

Above

1,135,495,186

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

4.268%
6.577%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

67,515,178

5.95

6.58

1.81

258,408,179

22.76

4.99

0.58

100

742,829,974

65.42

114

5.47

0.31

101

150

66,741,856

5.88

174

6.35

0.00

151

200

0.00

201

Above

174

1,135,495,186

Minimum Remaining Term
Maximum Remaining Term

100.00

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

100

0.00

101

150

0.00

151

200

0.00

201

250

0.00

251

300

0.00

301

350

0.00

351

& Above

0.00

Merrill Lynch Mortgage Trust 2005-MKB2

Mortgage Loan Characteristics

ABN AMRO Acct: 722474.1

Series 2005-MKB2

Commercial Mortgage Pass-Through Certificates

31-May-05

12-Jul-05

12-May-05

13-Jun-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 13 of 29

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

6,978,771

0.61

117

5.44

0.48

0.001 0.500

8,330,000

0.73

115

5.23

0.66

0.501 1.000

10,078,116

0.89

113

5.76

1.07

1.001 1.100

23,566,964

2.08

5.31

1.18

1.101 1.200

23,404,578

2.06

117

5.23

1.25

1.201 1.300

5,240,000

0.46

114

5.56

1.37

1.301 1.400

4,535,113

0.40

115

5.50

1.43

1.401 1.500

17,526,189

1.54

115

5.27

1.57

1.501 1.600

43,973,231

3.87

5.08

1.68

1.601 1.700

8,941,460

0.79

5.37

1.71

1.701 1.800

67,515,178

5.95

6.58

1.81

1.801 1.900

20,748,023

1.83

111

6.37

2.00

1.901 2.000

6,266,228

0.55

115

5.51

2.03

2.001 2.100

52,309,587

4.61

5.20

2.48

2.101 & Above

823,323,062

72.51

107

5.42

0.00

Unknown

2.600

-1.190

1,122,736,498

98.88

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

Less than zero

0.00

0.001 0.500

0.00

1.000 1.100

90,696,820

7.99

152

6.11

0.00

1.101 1.200

478,694,996

42.16

110

5.39

0.33

1.201 1.300

115,599,035

10.18

108

5.41

0.35

1.301 1.400

70,247,697

6.19

5.46

-0.04

1.401 1.500

81,727,969

7.20

106

5.38

0.19

1.501 1.600

118,452,864

10.43

6.22

1.95

1.601 1.700

40,360,000

3.55

4.48

0.00

1.701 1.800

36,685,806

3.23

5.48

1.69

1.801 1.900

46,890,000

4.13

5.11

0.00

1.901 2.000

56,140,000

4.94

4.87

0.00

2.001 3.000

0.00

3.001 4.000

0.00

4.001 & Above

2.630

1.170

1,135,495,186 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Florida

175,891,810

15.49

130

5.79

0.07

California

143,596,436

12.65

5.91

0.97

CMBS Certificate

99,260,000

8.74

115

5.25

0.00

Connecticut

88,748,023

7.82

104

5.44

0.47

New York

65,952,903

5.81

4.82

0.23

Virginia

64,153,369

5.65

109

5.89

0.00

North Carolina

59,064,180

5.20

5.04

1.08

Arizona

53,948,570

4.75

115

5.53

0.21

Texas

51,459,587

4.53

5.09

1.68

Georgia

48,346,161

4.26

117

5.24

0.00

Massachusetts

43,616,228

3.84

111

5.19

1.77

Washington

27,665,852

2.44

5.68

0.00

Colorado

25,391,860

2.24

114

5.62

0.42

Michigan

24,901,460

2.19

102

5.35

0.61

Ohio

24,626,635

2.17

115

5.14

0.40

Kentucky

22,800,000

2.01

5.22

0.00

Illinois

18,533,435

1.63

115

5.69

0.21

Oregon

15,394,964

1.36

116

5.41

0.00

Louisiana

14,121,970

1.24

5.04

0.00

Maryland

13,190,741

1.16

116

5.43

0.00

New Mexico

11,801,386

1.04

114

5.35

0.47

New Hampshire

10,150,000

0.89

5.71

0.00

Utah

9,661,347

0.85

115

5.54

0.26

Pennsylvania

7,080,000

0.62

114

5.41

0.00

Indiana

5,973,231

0.53

116

5.44

1.65

Hawaii

5,887,832

0.52

115

5.44

0.00

Tennessee

4,277,207

0.38

115

5.57

0.00

100.00

1,135,495,186

Merrill Lynch Mortgage Trust 2005-MKB2

Mortgage Loan Characteristics

ABN AMRO Acct: 722474.1

Series 2005-MKB2

Commercial Mortgage Pass-Through Certificates

31-May-05

12-Jul-05

12-May-05

13-Jun-05

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Loan Seasoning

Distribution of Property Types

Distribution of Year Loans Maturing

Distribution of Amortization Type

Page 14 of 29

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Retail

380,810,201

33.54

5.36

0.55

Office

296,164,450

26.08

114

5.46

0.08

Multifamily

193,056,245

17.00

105

5.32

0.55

Lodging

119,027,716

10.48

6.36

1.38

Industrial

56,178,946

4.95

117

5.28

0.00

Mobile home park

52,000,000

4.58

109

5.05

0.00

Mixed use

33,483,055

2.95

116

5.52

0.00

Self storage

4,774,572

0.42

115

5.57

0.00

1,135,495,186

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

AmortizingBalloon

544,876,817

47.99

107

5.74

0.59

IO Maturity Balloon

139,380,000

12.27

4.77

0.00

IO/ Amortizating

451,238,369

39.74

108

5.37

0.41

1,135,495,186

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

378,195,884

33.31

106

0.64

5.71

539,173,092

47.48

0.38

5.24

71,074,819

6.26

0.21

5.63

30,898,023

2.72

1.34

6.15

116,153,369

10.23

109

0.00

5.51

0.00

1,135,495,186

100.00

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2005

0.00

2006

0.00

2007

0.00

2008

162,157,957

14.28

5.62

1.14

2009

88,093,061

7.76

4.79

0.11

2010

21,672,338

1.91

5.55

0.71

2011

54,000,000

4.76

5.17

1.18

2012

0.00

2013

307,262,568

27.06

112

5.57

0.49

2014

435,567,406

38.36

116

5.39

0.19

2015

66,741,856

5.88

174

6.35

0.00

2016 & Greater

100.00

1,135,495,186

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

A-1

59022HFU1

Aaa

AAA

A-2

59022HFV9

Aaa

AAA

A-3

59022HFW7

Aaa

AAA

A-SB

59022HFX5

Aaa

AAA

A-4

59022HFY3

Aaa

AAA

A-1A

59022HFZ0

Aaa

AAA

59022HGA4

Aaa

AAA

59022HGB2

Aa2

59022HGC0

Aa3

AA-

59022HGD8

59022HGE6

A-

3/30/05

59022HGQ9

BBB+

3/30/05

59022HGR7

BBB

3/30/05

59022HGS5

BBB-

3/30/05

59022HGT3

BB+

3/30/05

59022HGU0

3/30/05

59022HGV8

BB-

3/30/05

59022HGW6

B+

3/30/05

59022HGX4

3/30/05

59022HGY2

B-

3/30/05

59022HGZ9

59022HHA3

AAA

3/30/05

Page 15 of 29

NR - Designates that the class was not rated by the rating agency.

(1)

Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to

LaSalle within 30 days of the payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not
being updated on this report, LaSalle recommends that investors obtain current rating information directly from the rating agency.

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

59022HHB1

Aaa

AAA

9ABS0U4457

Page 16 of 29

NR - Designates that the class was not rated by the rating agency.

(1)

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

31-Dec-04

6.58%

1-Jul-09

ML5MKB2A

Lodging

1.81

67,515,178

460,786

5.27%

1-Jan-15

ML5MKB2A

Office

0.00

67,260,000

305,288

6.35%

1-Dec-19

ML5MKB2A

Office

0.00

66,741,856

418,381

5.89%

1-Jul-14

ML5MKB2A

Retail

0.00

64,153,369

325,382

5.54%

1-Jan-15

ML5MKB2B

Multifamily

0.00

52,000,000

248,069

5.05%

1-Jul-14

ML5MKB2B

Mobile home park

0.00

52,000,000

226,173

5.24%

1-Mar-15

ML5MKB2A

Industrial

0.00

48,346,161

267,458

31-Dec-04

5.02%

1-Mar-12

ML5MKB2B

Multifamily

1.68

38,000,000

164,266

4.27%

1-Jan-10

ML5MKB2A

Office

0.00

33,040,000

117,499

5.22%

1-Dec-14

ML5MKB2A

Office

0.00

32,000,000

143,702

31-Dec-04

5.06%

1-Dec-09

ML5MKB2A

Retail

2.60

23,809,587

133,723

5.22%

1-Jan-10

ML5MKB2A

Retail

0.00

22,800,000

99,085

5.19%

1-Nov-09

ML5MKB2A

Office

0.00

20,833,192

115,119

31-Dec-04

6.37%

1-Sep-14

ML5MKB2A

Lodging

2.00

20,748,023

140,027

4.76%

1-Dec-09

ML5MKB2A

Retail

0.00

18,600,000

76,239

5.43%

1-Jan-15

ML5MKB2A

Retail

0.00

18,399,257

104,230

31-Dec-04

5.10%

1-Dec-14

ML5MKB2A

Retail

2.48

17,500,000

76,794

31-Dec-04

5.18%

1-Mar-15

ML5MKB2A

Multifamily

1.24

16,825,000

75,049

4.76%

1-Dec-09

ML5MKB2A

Retail

0.00

16,650,000

68,247

5.53%

1-Feb-12

ML5MKB2A

Office

0.00

16,000,000

76,122

4.76%

1-Dec-09

ML5MKB2A

Retail

0.00

14,750,000

60,459

5.35%

31-Dec-14

ML5MKB2A

Office

0.00

13,500,000

62,229

5.43%

1-Feb-15

ML5MKB2A

Mixed use

0.00

13,190,741

74,626

Page 17 of 29

* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.25%

1-Nov-14

ML5MKB2A

Lodging

0.00

12,876,218

85,757

5.53%

1-Jan-15

ML5MKB2A

Office

0.00

11,935,888

68,338

5.52%

1-Jan-15

ML5MKB2A

Retail

0.00

11,140,080

63,733

31-Dec-04

5.65%

1-Dec-14

ML5MKB2A

Retail

2.22

11,000,000

53,518

4.88%

1-Jan-10

ML5MKB2B

Multifamily

0.00

10,750,000

45,128

5.12%

1-Mar-10

ML5MKB2A

Retail

0.00

10,265,000

43,755

5.71%

1-Feb-11

ML5MKB2A

Office

0.00

10,150,000

49,907

31-Dec-04

5.76%

1-Nov-14

ML5MKB2A

Office

1.07

10,078,116

59,278

31-Dec-04

5.27%

1-Dec-14

ML5MKB2A

Retail

1.59

10,000,000

45,381

31-Dec-04

5.45%

1-Jan-15

ML5MKB2B

Multifamily

1.19

9,945,758

56,466

5.63%

1-Dec-14

ML5MKB2A

Mixed use

0.00

9,878,623

57,220

4.89%

1-Jan-15

ML5MKB2B

Multifamily

0.00

9,500,000

39,978

31-Dec-04

5.37%

1-Dec-11

ML5MKB2A

Retail

1.71

8,941,460

50,369

5.27%

1-Jan-15

ML5MKB2A

Retail

0.00

8,640,000

39,209

31-Dec-04

5.23%

1-Jan-15

ML5MKB2A

Retail

0.66

8,330,000

37,515

6.00%

1-Nov-14

ML5MKB2A

Multifamily

0.00

8,194,831

59,607

31-Dec-04

5.10%

1-Mar-10

ML5MKB2A

Retail

1.20

8,213,061

44,739

5.26%

1-Jan-15

ML5MKB2A

Retail

0.00

7,954,964

44,226

5.51%

1-Jan-15

ML5MKB2A

Industrial

0.00

7,832,785

44,763

31-Dec-04

5.45%

1-Nov-14

ML5MKB2B

Multifamily

-0.29

7,632,053

43,422

31-Dec-04

5.26%

1-Mar-15

ML5MKB2A

Retail

1.54

7,526,189

41,757

5.58%

1-Mar-15

ML5MKB2A

Lodging

0.00

7,440,000

35,749

5.43%

1-Mar-15

ML5MKB2A

Lodging

0.00

7,320,000

34,237

Page 18 of 29

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.41%

1-Dec-14

ML5MKB2B

Multifamily

0.00

7,080,000

32,983

5.40%

1-Mar-15

ML5MKB2B

Multifamily

0.00

6,978,561

39,290

30-Dec-04

5.44%

1-Mar-15

ML5MKB2A

Retail

0.48

6,978,771

39,482

5.54%

1-Mar-15

ML5MKB2A

Mixed use

0.00

6,729,985

38,495

31-Dec-04

5.35%

1-Mar-15

ML5MKB2B

Multifamily

1.28

6,579,578

36,855

30-Nov-04

5.51%

1-Jan-15

ML5MKB2A

Office

2.03

6,266,228

35,810

31-Dec-04

5.44%

1-Feb-15

ML5MKB2A

Retail

1.65

5,973,231

33,842

5.44%

1-Jan-15

ML5MKB2A

Retail

0.00

5,887,832

33,394

5.39%

1-Jan-15

ML5MKB2A

Retail

0.00

5,768,142

32,518

30-Dec-04

5.36%

1-Nov-14

ML5MKB2A

Retail

1.15

5,408,145

30,451

31-Dec-04

5.35%

1-Feb-15

ML5MKB2A

Retail

-1.19

5,126,635

28,758

5.19%

1-Apr-15

ML5MKB2B

Multifamily

0.00

5,000,000

22,346

5.24%

1-Jan-15

ML5MKB2A

Multifamily

0.00

4,971,743

27,579

5.57%

1-Jan-15

ML5MKB2A

Self storage

0.00

4,774,572

27,465

5.31%

1-Jan-15

ML5MKB2A

Retail

0.00

4,524,634

25,295

6.00%

1-Feb-15

ML5MKB2B

Multifamily

0.00

4,282,731

25,781

5.57%

1-Jan-15

ML5MKB2A

Retail

0.00

4,277,207

24,596

5.51%

1-Mar-15

ML5MKB2A

Retail

0.00

4,227,355

24,113

5.52%

1-Feb-15

ML5MKB2A

Office

0.00

4,181,528

23,892

5.55%

1-Jan-15

ML5MKB2A

Office

0.00

4,177,640

23,966

5.55%

1-Dec-14

ML5MKB2A

Retail

0.00

4,173,664

23,979

6.35%

1-Jan-15

ML5MKB2A

Retail

0.00

3,862,434

24,143

5.24%

1-Mar-15

ML5MKB2A

Retail

0.00

3,812,873

21,098

Page 19 of 29

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note
Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.51%

1-Feb-15

ML5MKB2A

Mixed use

0.00

3,683,706

21,031

6.25%

1-Jan-15

ML5MKB2A

Retail

0.00

3,575,369

23,748

5.29%

1-Dec-14

ML5MKB2A

Retail

0.00

3,576,202

19,969

5.65%

1-Oct-14

ML5MKB2A

Retail

0.00

3,471,386

20,203

5.55%

1-Jan-15

ML5MKB2A

Retail

0.00

3,371,970

19,355

5.50%

1-Feb-15

ML5MKB2A

Retail

0.00

3,185,882

18,169

6.21%

31-Dec-14

ML5MKB2A

Lodging

0.00

3,128,298

20,696

5.12%

1-Feb-10

ML5MKB2A

Retail

0.00

3,025,000

12,894

31-Dec-04

5.46%

1-Jan-15

ML5MKB2B

Multifamily

1.45

2,735,113

15,545

5.57%

1-Nov-11

ML5MKB2B

Multifamily

0.00

2,580,879

14,879

6.25%

1-Dec-14

ML5MKB2A

Retail

0.00

2,133,976

13,958

31-Dec-04

5.55%

1-Dec-14

ML5MKB2A

Retail

1.36

2,000,000

9,565

31-Dec-04

5.57%

1-Dec-14

ML5MKB2A

Retail

1.39

1,800,000

8,629

31-Dec-04

5.57%

1-Dec-14

ML5MKB2A

Retail

1.41

1,800,000

8,629

5.70%

1-Dec-14

ML5MKB2A

Retail

0.00

1,689,664

9,867

31-Dec-04

5.57%

1-Dec-14

ML5MKB2A

Retail

1.37

1,440,000

6,903

5.51%

1-Mar-15

ML5MKB2A

Retail

0.00

1,046,863

5,966

1,135,495,186

5,909,139

Page 20 of 29

determine such figures.

(1) Legend:

A. In Grace Period

B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months

4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Historical Collateral Level Prepayment Report

Disclosure

Control #

Payoff

Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Statement Date:

Cumulative

Current

Page 21 of 29

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Delinquent Loan Detail

Disclosure

Control #

Paid
Thru
Date

Current P&I

Advance

Outst anding

P& I

Advances**

Out. Property

Protection
Advances

Loan Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO

Date

Statement Date:

1-May-05

323,725.03

0.00

1-May-05

244,486.67

0.00

1-May-05

221,247.00

0.00

1-May-05

114,469.83

0.00

1-May-05

113,143.32

0.00

1-May-05

74,606.67

0.00

1-May-05

44,109.34

0.00

1-May-05

48,945.56

0.00

1-May-05

45,122.22

0.00

1-May-05

38,613.60

0.00

1-May-05

35,044.47

0.00

1-May-05

33,543.19

0.00

1-May-05

24,003.53

0.00

1-May-05

23,497.74

0.00

1-May-05

20,615.02

0.00

1-May-05

14,700.58

0.00

1,419,873.76

Total

Page 22 of 29

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advances and may include Servicer and Trust Advances.

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning

Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation

Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Statement Date:

Current Total

Cumulative

Page 23 of 29

* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Actual

Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 722474.1

Page 24 of 29

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Defeased Loans

Statement Date:

Disclosure
Control #

Page 25 of 29

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Appraisal Reduction Detail

Disclosure

Control#

Appraisal

Red. Date

Scheduled

Balance

ASER

Note

Rate

Maturity

Date

Property

Type

Geographic

Location

Appraisal

Value Date

DSCR

Statement Date:

Remaining Term

Life

ARA

Amount

Current P&I

Advance

Page 26 of 29

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Specially Serviced (Part I) ~ Loan Detail (End of Period)

Disclosure

Control #

Servicing

Xfer Date

Balance

Note

Rate

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI
Date

Schedule

Actual

Life

Statement Date:

Loan

Status

Code(1)

Page 27 of 29

(1) Legend:

A. P&I Adv - in Grace Period

B. P&I Adv - < one month delinq

1. P&I Adv - delinquent 1 month

2. P&I Adv - delinquent 2 months

3. P&I Adv - delinquent 3+ months

4. Mat. Balloon/Assumed P&I

7. Foreclosure

9. REO

5. Non Performing Mat. Balloon

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period)

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 28 of 29

Merrill Lynch Mortgage Trust 2005-MKB2

Payment Date:
Prior Payment:
Next Payment:
Record Date:

13-Jun-05
13-Jun-05

12-May-05

12-Jul-05

31-May-05

Commercial Mortgage Pass-Through Certificates

Series 2005-MKB2

ABN AMRO Acct: 722474.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 29 of 29

Filing Compare · Merrill Lynch Mortgage Trust 2005-MKB2