8-K 1 mlc0500b_10508.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): August 25, 2005 MERRILL LYNCH MORTGAGE INVESTORS, INC. Mortgage Pass-Through Certificates, Series 2005-B Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-121605-15 54-2175568 Pooling and Servicing Agreement) (Commission 54-2175569 (State or other File Number) 54-2175570 jurisdiction 54-6666944 of Incorporation) 54-6666945 54-6666946 54-6666947 54-6666948 IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, Maryland 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On August 25, 2005 a distribution was made to holders of MERRILL LYNCH MORTGAGE INVESTORS, INC., Mortgage Pass-Through Certificates, Series 2005-B Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-B Trust, relating to the August 25, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. MERRILL LYNCH MORTGAGE INVESTORS, INC. Mortgage Pass-Through Certificates, Series 2005-B Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 8/30/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-B Trust, relating to the August 25, 2005 distribution. EX-99.1

Merrill Lynch Mortgage Investors, Inc. Mortgage Pass-Through Certificates Record Date: 57/3129/2005 Distribution Date: 68/2725/2005 Merrill Lynch Mortgage Investors, Inc. Mortgage Pass-Through Certificates Series 2005-B Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Class CUSIP Description Rate Balance Distribution A-1 59020UWU5 SEN 3.~~31063~~67000% ~~342~~331,~~425~~219,~~000~~813.0080 ~~787~~1,~~251~~012,980.7260 A-2 59020UWV3 SEN 3.75000% ~~140~~135,~~579~~081,~~000~~325.0074 ~~366~~422,~~091~~129.1514 A-R 59020UWY7 SEN 4.~~64721~~89091% ~~100~~0.00 0.3923 X-A 59020UWW1 SEN 1.~~76085~~06226% 0.00 ~~708~~412,~~748~~778.8222 B-1 59020UWZ4 SUB 3.~~50063~~86000% 7,000,000.00 1722,~~016~~516.9567 B-2 59020UXA8 SUB 34.~~72063~~08000% 3,500,000.00 911,~~043~~900.2000 B-3 59020UXB6 SUB 4.~~20063~~56000% 2,000,000.00 57,~~834~~600.2100 X-B 59020UWX9 SUB 10.~~56442~~72184% 0.00 167,~~296~~519.0013 B-4 59020UXC4 SUB 4.~~62627~~75544% 2,000,000.00 7,~~710~~925.4673 B-5 59020UXD2 SUB 4.~~62627~~75544% 1,000,000.00 3,~~855~~962.2386 B-6 59020UXE0 SUB 4.~~62627~~75544% 1,501,584.70 5,~~400~~950.1558 Totals ~~500~~483,~~005~~302,~~684~~724.7024 1,~~927~~915,~~248~~263.2816

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses A-1 16,~~378~~555,~~661~~462.9547 0.00 ~~341~~324,~~046~~664,~~338~~351.0533 27,~~165~~568,~~913~~443.6707 0.00 A-2 13,~~805~~093,~~032~~180.4437 0.00 ~~138~~131,~~773~~988,~~967~~145.5637 23,~~171~~515,~~123~~309.5951 0.00 A-R ~~100~~0.00 0.00 0.00 ~~100~~0.3923 0.00 X-A 0.00 0.00 0.00 ~~708~~412,~~748~~778.8222 0.00 B-1 0.00 0.00 7,000,000.00 1722,~~016~~516.9567 0.00 B-2 0.00 0.00 3,500,000.00 911,~~043~~900.2000 0.00 B-3 0.00 0.00 2,000,000.00 57,~~834~~600.2100 0.00 X-B 0.00 0.00 0.00 167,~~296~~519.0013 0.00 B-4 0.00 0.00 2,000,000.00 7,~~710~~925.4673 0.00 B-5 0.00 0.00 1,000,000.00 3,~~855~~962.2386 0.00 B-6 0.00 0.00 1,501,584.70 5,~~400~~950.1558 0.00 Totals 39,~~183~~648,~~794~~642.3984 0.00 ~~496~~473,~~821~~654,~~890~~081.3140 511,~~111~~563,~~042~~906.6700 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee. This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A-1 342,425,000.00 ~~342~~331,~~425~~219,~~000~~813.0080 0.00 16,~~378~~555,~~661~~462.9547 0.00 0.00 A-2 140,579,000.00 ~~140~~135,~~579~~081,~~000~~325.0074 ~~485~~543.9495 13,~~804~~092,~~546~~636.5042 0.00 0.00 A-R 100.00 ~~100~~0.00 0.00 ~~100~~0.00 0.00 0.00 X-A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 B-1 7,000,000.00 7,000,000.00 0.00 0.00 0.00 0.00 B-2 3,500,000.00 3,500,000.00 0.00 0.00 0.00 0.00 B-3 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 X-B 0.00 0.00 0.00 0.00 0.00 0.00 B-4 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 B-5 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 B-6 1,501,584.70 1,501,584.70 0.00 0.00 0.00 0.00 Totals 500,005,684.70 ~~500~~483,~~005~~302,~~684~~724.7024 ~~485~~543.9495 39,~~183~~648,~~308~~098.4589 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution A-1 16,~~378~~555,~~661~~462.9547 ~~341~~324,~~046~~664,~~338~~351.0533 0.~~99597383~~94813273 16,~~378~~555,~~661~~462.9547 A-2 13,~~805~~093,~~032~~180.4437 ~~138~~131,~~773~~988,~~967~~145.5637 0.~~98716001~~93888949 13,~~805~~093,~~032~~180.4437 A-R ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 X-A 0.00 0.00 0.00000000 0.00 X-A 0.00 0.00 0.00000000 0.00 B-1 0.00 7,000,000.00 1.00000000 0.00 B-2 0.00 3,500,000.00 1.00000000 0.00 B-3 0.00 2,000,000.00 1.00000000 0.00 X-B 0.00 0.00 0.00000000 0.00 B-4 0.00 2,000,000.00 1.00000000 0.00 B-5 0.00 1,000,000.00 1.00000000 0.00 B-6 0.00 1,501,584.70 1.00000000 0.00 Totals 39,~~183~~648,~~794~~642.3984 ~~496~~473,~~821~~654,~~890~~081.3140 0.~~99363248~~94729739 39,~~183~~648,~~794~~642.3984

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 342,425,000.00 ~~1000~~967.~~00000000~~27696225 0.00000000 419.~~02617201~~14422858 0.00000000 A-2 140,579,000.00 ~~1000~~960.~~00000000~~89263503 0.~~00345670~~00386935 1221.~~83652964~~99927742 0.00000000 A-R 100.00 ~~1000~~0.00000000 0.00000000 ~~1000~~0.00000000 0.00000000 X-A 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 7,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 3,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 X-B 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-4 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-5 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-6 1,501,584.70 1000.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A-1 0.00000000 419.~~02617201~~14422858 ~~995~~948.~~97382799~~13273368 0.~~99597383~~94813273 419.~~02617201~~14422858 A-2 0.00000000 1222.~~83998634~~00314677 ~~987~~938.~~16001366~~88948826 0.~~98716001~~93888949 1222.~~83998634~~00314677 A-R 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 X-A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 X-B 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A-1 342,425,000.00 3.~~31063~~67000% ~~342~~331,~~425~~219,~~000~~813.0080 ~~787~~1,~~251~~012,980.7260 0.00 0.00 A-2 140,579,000.00 3.75000% ~~140~~135,~~579~~081,~~000~~325.0074 ~~366~~422,~~091~~129.1514 0.00 0.00 A-R 100.00 4.~~64721~~89091% ~~100~~0.00 0.3900 0.00 0.00 X-A 0.00 1.~~76085~~06226% ~~483~~466,~~004~~301,~~000~~139.0054 ~~708~~412,~~748~~778.8222 0.00 0.00 B-1 7,000,000.00 3.~~50063~~86000% 7,000,000.00 1722,~~016~~516.9567 0.00 0.00 B-2 3,500,000.00 34.~~72063~~08000% 3,500,000.00 911,~~043~~900.2000 0.00 0.00 B-3 2,000,000.00 4.~~20063~~56000% 2,000,000.00 57,~~834~~600.2100 0.00 0.00 X-B 0.00 10.~~56442~~72184% 12,500,000.00 167,~~296~~519.0013 0.00 0.00 B-4 2,000,000.00 4.~~62627~~75544% 2,000,000.00 7,~~710~~925.4673 0.00 0.00 B-5 1,000,000.00 4.~~62627~~75544% 1,000,000.00 3,~~855~~962.2386 0.00 0.00 B-6 1,501,584.70 4.~~62627~~75544% 1,501,584.70 5,~~788~~950.9558 0.00 ~~388~~0.8100 Totals 500,005,684.70 1,~~927~~915,~~637~~262.0893 0.00 ~~388~~0.8100

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance A-1 0.00 0.00 ~~787~~1,~~251~~012,980.7260 0.00 ~~341~~324,~~046~~664,~~338~~351.0533 A-2 0.00 0.00 ~~366~~422,~~091~~129.1514 0.00 ~~138~~131,~~773~~988,~~967~~145.5637 A-R 0.00 0.00 0.3923 0.00 0.00 X-A 0.00 0.00 ~~708~~412,~~748~~778.8222 0.00 ~~479~~456,~~820~~652,~~305~~496.6170 B-1 0.00 0.00 1722,~~016~~516.9567 0.00 7,000,000.00 B-2 0.00 0.00 911,~~043~~900.2000 0.00 3,500,000.00 B-3 0.00 0.00 57,~~834~~600.2100 0.00 2,000,000.00 X-B 0.00 0.00 167,~~296~~519.0013 0.00 12,500,000.00 B-4 0.00 0.00 7,~~710~~925.4673 0.00 2,000,000.00 B-5 0.00 0.00 3,~~855~~962.2386 0.00 1,000,000.00 B-6 0.00 0.00 5,~~400~~950.1558 388.81 1,501,584.70 Totals 0.00 0.00 1,~~927~~915,~~248~~263.2816 388.81 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall A-1 342,425,000.00 3.~~31063~~67000% ~~1000~~967.~~00000000~~27696225 2.~~29904861~~95825538 0.00000000 0.00000000 A-2 140,579,000.00 3.75000% ~~1000~~960.~~00000000~~89263503 23.~~60416670~~00278946 0.00000000 0.00000000 A-R 100.00 4.~~64721~~89091% ~~1000~~0.00000000 30.~~90000000~~00000000 0.00000000 0.00000000 X-A 0.00 1.~~76085~~06226% ~~1000~~965.~~00000000~~41879475 10.~~46737671~~85460621 0.00000000 0.00000000 B-1 7,000,000.00 3.~~50063~~86000% 1000.00000000 23.~~43099286~~21666714 0.00000000 0.00000000 B-2 3,500,000.00 34.~~72063~~08000% 1000.00000000 23.~~58377143~~40000000 0.00000000 0.00000000 B-3 2,000,000.00 4.~~20063~~56000% 1000.00000000 23.~~91710500~~80000000 0.00000000 0.00000000 X-B 0.00 10.~~56442~~72184% 1000.00000000 10.~~30368000~~60153040 0.00000000 0.00000000 B-4 2,000,000.00 4.~~62627~~75544% 1000.00000000 3.~~85523000~~96286500 0.00000000 0.00000000 B-5 1,000,000.00 4.~~62627~~75544% 1000.00000000 3.~~85523000~~96286000 0.00000000 0.00000000 B-6 1,501,584.70 4.~~62627~~75544% 1000.00000000 3.~~85522708~~96286670 0.00000000 0.~~25893311~~00000000 (5) Per $1 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance A-1 0.00000000 0.00000000 2.~~29904861~~95825538 0.00000000 ~~995~~948.~~97382799~~13273368 A-2 0.00000000 0.00000000 23.~~60416670~~00278946 0.00000000 ~~987~~938.~~16001366~~88948826 A-R 0.00000000 0.00000000 32.~~90000000~~30000000 0.00000000 0.00000000 X-A 0.00000000 0.00000000 10.~~46737671~~85460621 0.00000000 ~~993~~945.~~40855482~~44247398 B-1 0.00000000 0.00000000 23.~~43099286~~21666714 0.00000000 1000.00000000 B-2 0.00000000 0.00000000 23.~~58377143~~40000000 0.00000000 1000.00000000 B-3 0.00000000 0.00000000 23.~~91710500~~80000000 0.00000000 1000.00000000 X-B 0.00000000 0.00000000 10.~~30368000~~60153040 0.00000000 1000.00000000 B-4 0.00000000 0.00000000 3.~~85523000~~96286500 0.00000000 1000.00000000 B-5 0.00000000 0.00000000 3.~~85523000~~96286000 0.00000000 1000.00000000 B-6 0.00000000 0.00000000 3.~~59630063~~96286670 0.25893311 1000.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 411,~~490~~224,~~165~~252.6818 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 020,044.0053 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 411,~~490~~244,~~165~~296.6871 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~104~~100,~~167~~688.8507 Payment of Interest and Principal 411,~~385~~143,~~997~~608.8364 Total Withdrawals (Pool Distribution Amount) 411,~~490~~244,~~165~~296.6871 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~104~~100,~~167~~688.8507 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~104~~100,~~167~~688.8507

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 014 0 0 0 014 05,125,330.0096 0.00 0.00 0.00 05,125,330.0096 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 014 0 0 0 014 05,125,330.0096 0.00 0.00 0.00 05,125,330.0096 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~176471% 0.000000% 0.000000% 0.000000% 01.~~000000~~176471% 01.~~000000~~082095% 0.000000% 0.000000% 0.000000% 01.~~000000~~082095% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~000000~~176471% 0.000000% 0.000000% 0.000000% 01.~~000000~~176471% 01.~~000000~~082095% 0.000000% 0.000000% 0.000000% 01.~~000000~~082095%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 08 0 0 0 08 03,768,822.0044 0.00 0.00 0.00 03,768,822.0044 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 08 0 0 0 08 03,768,822.0044 0.00 0.00 0.00 03,768,822.0044 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~008827% 0.000000% 0.000000% 0.000000% 01.~~000000~~008827% 01.~~000000~~119301% 0.000000% 0.000000% 0.000000% 01.~~000000~~119301% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~000000~~008827% 0.000000% 0.000000% 0.000000% 01.~~000000~~008827% 01.~~000000~~119301% 0.000000% 0.000000% 0.000000% 01.~~000000~~119301% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 06 0 0 0 06 01,356,508.0052 0.00 0.00 0.00 01,356,508.0052 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 06 0 0 0 06 01,356,508.0052 0.00 0.00 0.00 01,356,508.0052 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~511335% 0.000000% 0.000000% 0.000000% 01.~~000000~~511335% 0.~~000000~~990607% 0.000000% 0.000000% 0.000000% 0.~~000000~~990607% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~000000~~511335% 0.000000% 0.000000% 0.000000% 01.~~000000~~511335% 0.~~000000~~990607% 0.000000% 0.000000% 0.000000% 0.~~000000~~990607%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 020,044.0053

REO Detail - All Mortgage Loans in REO during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~REO ~~Mixed~~History* ~~ARM~~New ~~Weighted~~REO ~~Average~~Loans ~~Gross~~Month ~~Coupon~~REO 4Percentage Loans in REO 0 Sep-04 0.~~875343~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Coupon~~0.00 4Oct-04 0.~~625343~~000% ~~Weighted~~Current ~~Average~~Principal ~~Pass~~Balance 0.00 Nov-~~Through~~04 ~~Rate~~0.000% 4Dec-04 0.~~625343~~000% ~~Weighted~~Current ~~Average~~REO ~~Maturity(Stepdown~~Total ~~Calculation)~~Jan-05 ~~299~~0.000% ~~Beginning~~Loans ~~Scheduled~~in ~~Collateral~~REO ~~Loan~~0 ~~Count~~Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1~~,250~~ ~~Number~~12 OfMonth REO History* New REO Loans ~~Paid~~Month InREO ~~Full~~Percentage 8Loans ~~Ending~~in ~~Scheduled~~REO ~~Collateral~~0 ~~Loan~~Sep-04 ~~Count~~0.000% ~~1,242~~Original ~~Beginning~~Principal ~~Scheduled~~Balance ~~Collateral~~0.00 Oct-04 0.000% Current Principal Balance ~~500,005,684~~0.7000 ~~Ending~~Nov-04 ~~Scheduled~~0.000% ~~Collateral~~Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance ~~496,821,890~~0.3100 ~~Ending~~Mar-05 ~~Actual~~0.000% ~~Collateral~~Current Principal Balance at0.00 31Apr-05 0.000% May-~~2005~~05 ~~499,270,395~~0.59000% ~~Monthly~~Jun-05 ~~P&I~~0.000% ~~Constant~~Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2~~,031,902~~ 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.00000% ~~Special~~Original ~~Servicing~~Principal ~~Fee~~Balance 0.00 ~~Prepayment~~Oct-04 ~~Penalties~~0.000% Current Principal Balance 0.00 ~~Realized~~Nov-04 ~~Loss~~0.000% ~~Amount~~Dec-04 0.00000% ~~Cumulative~~Current ~~Realized~~REO ~~Loss~~Total Jan-05 0.00000% ~~Scheduled~~Loans in REO 0 Feb-05 0.000% Original Principal ~~485~~Balance 0.9400 ~~Unscheduled~~Mar-05 0.000% Current Principal ~~3,183,308~~Balance 0.4500 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All 1Mortgage 2Loans ~~Total~~in ~~Collateral~~REO ~~Description~~during ~~Mixed~~Current ~~ARM~~Period 6 Month ~~LIBOR ARM Mixed ARM Weighted Average Coupon Rate 4.895575 4.826062 4.875343 Weighted Average Net Rate 4.645575 4.576062 4.625343 Weighted Average Maturity 299 299 299 Beginning~~ Loan ~~Count~~First ~~830~~Original ~~420 1,250 Loans Paid In Full 4 4 8 Ending~~ Loan ~~Count~~Entered ~~826~~Payment ~~416~~LTV ~~1,242~~at ~~Beginning~~Principal ~~Scheduled~~Group ~~Balance~~Number ~~354,477,760.00~~REO ~~145,527,925.00~~Date ~~500,005,685.00~~State ~~Ending~~Origination ~~Scheduled~~ Balance ~~353,098,997.74~~No ~~143,722,892.57~~REO ~~496,821,890.31~~loans ~~Record~~this ~~Date 05/31/2005 05/31/2005 05/31/2005 Principal And Interest Constant 1,446,143~~period.75 585,758.25 2,031,902.00 Scheduled Principal 0.00 485.94 485.94 Unscheduled Principal 1,378,761.95 1,804,546.50 3,183,308.45 Scheduled Interest 1,446,143.75 585,272.31 2,031,416.06 Servicing Fees 73,849.53 30,318.32 104,167.85 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 1,372,294.22 554,953.99 1,927,248.21 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 4.645575 4.576062 4.625343

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Prepayment - Voluntary Prepayments

Realized Loss Report - Collateral Summary

Filing Compare · MERRILL LYNCH MORTGAGE INVESTORS TRUST SERIES MLCC 2005-B