UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) July 12, 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 July 12, 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 July 12, 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: July 15, 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-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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_200507_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:

5.474253%

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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

101

Upper Tier REMIC

Statement Date:

ABN AMRO Acct: 722474.1

967.153138400

12.131966600

0.000000000

955.021171800

3.583302400

Fixed

0.00

0.000000000

4.4460000000%

0.000000000

59022HFU1

A-1

50,000,000.00

606,598.33

0.00

47,751,058.59

179,165.12

48,357,656.92

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

999.423922431

0.213070246

0.000000000

999.210852185

4.284197214

5.1534471539%

0.00

0.000000000

5.1440000000%

0.000000000

59022HFZ0

A-1A

215,188,000.00

45,850.16

0.00

215,018,184.86

921,907.83

215,064,035.02

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

4.519599494

5.4460000000%

0.00

0.000000000

5.4235191765%

0.000000000

59022HGD8

21,323,000.00

0.00

21,323,000.00

96,371.42

21,323,000.00

1000.000000000

0.000000000

1000.000000000

4.519599062

5.5946660998%

0.00

0.000000000

5.4235191765%

0.000000000

59022HGE6

12,795,000.00

0.00

12,795,000.00

57,828.27

12,795,000.00

1000.000000000

0.000000000

1000.000000000

4.519599567

5.5946660998%

0.00

0.000000000

5.4235191765%

0.000000000

59022HGQ9

18,480,000.00

0.00

18,480,000.00

83,522.20

18,480,000.00

1000.000000000

0.000000000

1000.000000000

4.519599050

5.5946660998%

0.00

0.000000000

5.4235191765%

0.000000000

59022HGR7

11,373,000.00

0.00

11,373,000.00

51,401.40

11,373,000.00

1000.000000000

0.000000000

1000.000000000

4.519599043

5.5946660998%

0.00

0.000000000

5.4235191765%

0.000000000

59022HGS5

14,216,000.00

0.00

14,216,000.00

64,250.62

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

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

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:

5.474253%

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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

101

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

59022HGY2

5,687,000.00

0.00

5,687,000.00

23,785.88

5,687,000.00

1000.000000000

0.000000000

1000.000000000

4.180825905

5.0190000000%

0.00

)

(26.18

)

(0.001674181

5.0190000000%

0.000000000

59022HGZ9

15,637,494.00

0.00

15,637,494.00

65,377.64

15,637,494.00

998.446876370

0.000000000

997.873174989

0.031856288

N/A

0.00

0.000000000

0.0382870105%

0.000000000

59022HHA3

1,137,261,494.00

0.00

1,134,842,737.81

36,228.93

1,135,495,186.30

1000.000000000

0.000000000

1000.000000000

0.257606500

N/A

0.00

0.000000000

0.3091277955%

0.000000000

59022HHB1

1,105,841,000.00

0.00

1,105,841,000.00

284,871.83

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

)

(26.18

1,137,261,494.00

1,135,495,185.94

5,784,405.59

Total

1,134,842,737.45

652,448.49

0.00

5,131,957.10

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:

5.474253%

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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

101

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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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

3,741,748.58

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

5,157,955.77

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

)

(26.18

)

(26.18

5,133,660.33

)

(1,703.24

0.00
0.00
0.00

)

(1,703.24

603,977.90

48,470.59

652,448.49

0.00
0.00
0.00
0.00
0.00
0.00

652,448.49

5,786,108.82

5,784,405.57

1,135,495,186.30

652,448.49

0.00

0.00
0.00

0.00

1,134,842,737.81

36,461.88

1,383,411.88

48,470.59

1,416,207.18

48,470.59

1,416,207.18

24,269.26

0.00
0.00

22,034.46

46,303.72

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(24,269.26

5,131,957.08

Interest Not Advanced (

Current Period

)

0.00

1,416,207.18

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(1,383,411.88

)

(36,461.88

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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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

3,421,628.05

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

4,228,213.61

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

)

(25.79

)

(25.79

4,206,024.00

)

(1,380.65

0.00
0.00
0.00

)

(1,380.65

572,319.82

34,278.51

606,598.33

0.00
0.00
0.00
0.00
0.00
0.00

606,598.33

4,812,622.33

4,811,241.69

920,430,514.52

606,598.33

0.00

0.00
0.00

0.00

919,823,916.19

33,976.38

861,353.79

34,278.51

806,585.56

34,278.51

806,585.56

22,163.81

0.00
0.00

11,575.08

33,738.89

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(22,163.81

4,204,643.36

Interest Not Advanced (

Current Period

)

0.00

806,585.56

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(861,353.79

)

(33,976.38

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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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

320,120.54

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

929,742.16

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

)

(0.39

)

(0.39

927,636.32

)

(322.60

0.00
0.00
0.00

)

(322.60

31,658.08
14,192.08
45,850.16

0.00
0.00
0.00
0.00
0.00
0.00

45,850.16

973,486.48

973,163.89

215,064,671.78

45,850.16

0.00

0.00
0.00

0.00

215,018,821.62

2,485.50

522,058.09

14,192.08

609,621.62

14,192.08

609,621.62

2,105.45

0.00
0.00

10,459.38

12,564.83

0.00
0.00
0.00
0.00
0.00
0.00

0.00

)

(2,105.45

927,313.73

Interest Not Advanced (

Current Period

)

0.00

609,621.62

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(522,058.09

)

(2,485.50

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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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

179,165.12

0.00

20.00%

20.04%

30/360

4.446000000%

0.00

A-2

913,884.93

0.00

20.00%

20.04%

30/360

4.806000000%

0.00

A-3

169,973.40

0.00

20.00%

20.04%

30/360

5.021000000%

0.00

A-SB

181,662.33

0.00

20.00%

20.04%

30/360

5.070000000%

0.00

A-4

1,443,307.72

0.00

20.00%

20.04%

30/360

5.204000000%

0.00

A-1A

921,907.83

0.00

20.00%

20.04%

30/360

5.144000000%

0.00

268,097.22

0.00

14.63%

14.66%

30/360

5.263000000%

0.00

144,897.77

0.00

11.75%

11.78%

30/360

5.318000000%

0.00

44,348.29

0.00

10.88%

10.90%

30/360

5.348000000%

0.00

96,371.42

0.00

9.00%

9.02%

30/360

5.423519176%

0.00

57,828.27

0.00

7.88%

7.89%

30/360

5.423519176%

0.00

83,522.20

0.00

6.25%

6.26%

30/360

5.423519176%

0.00

51,401.40

0.00

5.25%

5.26%

30/360

5.423519176%

0.00

64,250.62

0.00

4.00%

4.01%

30/360

5.423519176%

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%

2.51%

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

65,377.64

26.18

0.00%

30/360

5.019000000%

)

(26.18

0.00

36,228.93

0.00

30/360

0.038287010%

0.00

284,871.83

0.00

30/360

0.309127796%

0.00

0.000000000%

0.00

5,131,983.28

5,131,957.10

26.18

)

(26.18

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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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

26.18

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

26.18

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

)

(26.18

)

(26.18

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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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%

12-Jul-05

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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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

12-Jul-05

100.00%

1,134,842,738

99.79%

0.00%

101

304

5.47%

5.42%

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

30-Jun-05

12-Aug-05

13-Jun-05

12-Jul-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

9,773,524

0.86

113

5.58

1.00

1,000,000 to

2,000,000

7,441,126

0.66

101

5.72

0.62

2,000,000 to

3,000,000

34,655,820

3.05

109

5.67

0.00

3,000,000 to

4,000,000

44,546,818

3.93

115

5.49

0.00

4,000,000 to

5,000,000

28,131,676

2.48

114

5.40

0.35

5,000,000 to

6,000,000

33,495,385

2.95

116

5.45

0.68

6,000,000 to

7,000,000

52,750,335

4.65

114

5.41

0.18

7,000,000 to

8,000,000

42,280,528

3.73

5.39

0.72

8,000,000 to

9,000,000

39,302,172

3.46

113

5.31

0.71

9,000,000 to 10,000,000

129,565,599

11.42

5.44

0.27

10,000,000 to 15,000,000

103,953,284

9.16

5.12

0.42

15,000,000 to 20,000,000

88,102,398

7.76

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

48,289,734

4.26

116

5.24

0.00

45,000,000 to 50,000,000

369,514,339

32.56

111

5.82

0.33

50,000,000 to 100,000,000

0.00

100,000,000 &

Above

67,424,431

1,045,701

1,134,842,738

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

13,195,846

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%

315,596,610

27.81

5.14

0.58

5.001%

5.250%

249,956,963

22.03

113

5.35

0.31

5.251%

5.500%

198,963,616

17.53

108

5.56

0.23

5.501%

5.750%

86,675,119

7.64

109

5.89

0.12

5.751%

6.000%

21,682,683

1.91

113

6.24

0.03

6.001%

6.250%

91,253,316

8.04

156

6.35

0.45

6.251%

6.500%

67,424,431

5.94

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

1,134,842,738

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

67,424,431

5.94

6.58

1.81

258,326,664

22.76

4.99

0.58

100

742,415,103

65.42

113

5.47

0.28

101

150

66,676,539

5.88

173

6.35

0.00

151

200

0.00

201

Above

173

1,134,842,738

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

30-Jun-05

12-Aug-05

13-Jun-05

12-Jul-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

9,102,058

0.80

115

5.63

0.44

0.001 0.500

8,330,000

0.73

114

5.23

0.66

0.501 1.000

10,067,188

0.89

112

5.76

1.07

1.001 1.100

23,539,518

2.07

5.31

1.18

1.101 1.200

6,572,057

0.58

116

5.35

1.28

1.201 1.300

5,240,000

0.46

113

5.56

1.37

1.301 1.400

4,532,012

0.40

114

5.50

1.43

1.401 1.500

17,517,447

1.54

114

5.27

1.57

1.501 1.600

43,966,467

3.87

5.08

1.68

1.601 1.700

15,190,294

1.34

5.43

1.73

1.701 1.800

67,424,431

5.94

6.58

1.81

1.801 1.900

20,718,047

1.83

110

6.37

2.00

1.901 2.000

0.00

2.001 2.100

52,276,261

4.61

5.20

2.48

2.101 & Above

837,622,931

73.81

106

5.41

0.00

Unknown

2.600

-1.190

1,122,098,712

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

90,622,147

7.99

151

6.11

0.00

1.101 1.200

478,539,238

42.17

109

5.39

0.29

1.201 1.300

115,511,515

10.18

107

5.41

0.35

1.301 1.400

70,171,628

6.18

5.46

-0.04

1.401 1.500

81,644,124

7.19

105

5.38

0.19

1.501 1.600

118,330,301

10.43

6.22

1.95

1.601 1.700

40,360,000

3.56

4.48

0.00

1.701 1.800

36,633,786

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

4.95

4.87

0.00

2.001 3.000

0.00

3.001 4.000

0.00

4.001 & Above

2.630

1.170

1,134,842,738 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Florida

175,766,290

15.49

129

5.79

0.07

California

143,441,061

12.64

5.91

0.97

CMBS Certificate

99,260,000

8.75

114

5.25

0.00

Connecticut

88,718,047

7.82

103

5.44

0.47

New York

65,934,181

5.81

4.82

0.24

Virginia

64,153,369

5.65

108

5.89

0.00

North Carolina

59,056,098

5.20

5.04

1.08

Arizona

53,878,012

4.75

114

5.53

0.21

Texas

51,426,261

4.53

5.09

1.68

Georgia

48,289,734

4.26

116

5.24

0.00

Massachusetts

43,609,191

3.84

110

5.19

1.25

Washington

27,641,886

2.44

5.68

0.00

Colorado

25,363,768

2.24

113

5.62

0.42

Michigan

24,891,103

2.19

101

5.35

0.61

Ohio

24,620,733

2.17

114

5.14

0.40

Kentucky

22,800,000

2.01

5.22

0.00

Illinois

18,513,267

1.63

114

5.69

0.21

Oregon

15,385,607

1.36

115

5.41

0.00

Louisiana

14,118,211

1.24

5.04

0.00

Maryland

13,175,770

1.16

115

5.43

0.00

New Mexico

11,797,527

1.04

113

5.35

0.47

New Hampshire

10,150,000

0.89

5.71

0.00

Utah

9,652,568

0.85

114

5.54

0.26

Pennsylvania

7,080,000

0.62

113

5.41

0.00

Indiana

5,966,467

0.53

115

5.44

1.65

Hawaii

5,881,134

0.52

114

5.44

0.00

Tennessee

4,272,454

0.38

114

5.57

0.00

100.00

1,134,842,738

Merrill Lynch Mortgage Trust 2005-MKB2

Mortgage Loan Characteristics

ABN AMRO Acct: 722474.1

Series 2005-MKB2

Commercial Mortgage Pass-Through Certificates

30-Jun-05

12-Aug-05

13-Jun-05

12-Jul-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

380,611,068

33.54

5.36

0.56

Office

296,033,373

26.09

113

5.46

0.07

Multifamily

192,985,893

17.01

104

5.32

0.44

Lodging

118,883,786

10.48

6.36

1.38

Industrial

56,113,722

4.94

116

5.28

0.00

Mobile home park

52,000,000

4.58

108

5.05

0.00

Mixed use

33,445,628

2.95

115

5.52

0.00

Self storage

4,769,269

0.42

114

5.57

0.00

1,134,842,738

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

AmortizingBalloon

544,224,369

47.96

106

5.74

0.59

IO Maturity Balloon

139,380,000

12.28

4.77

0.00

IO/ Amortizating

451,238,369

39.76

107

5.37

0.36

1,134,842,738

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

252,597,826

22.26

0.87

5.59

475,488,849

41.90

112

0.08

5.46

256,267,120

22.58

0.73

5.29

34,335,573

3.03

1.21

6.10

116,153,369

10.24

108

0.00

5.51

0.00

1,134,842,738

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

162,008,783

14.28

5.62

1.13

2009

88,083,227

7.76

4.79

0.11

2010

21,659,085

1.91

5.55

0.71

2011

54,000,000

4.76

5.17

1.18

2012

0.00

2013

307,136,409

27.06

111

5.57

0.49

2014

435,278,694

38.36

115

5.39

0.14

2015

66,676,539

5.88

173

6.35

0.00

2016 & Greater

100.00

1,134,842,738

Merrill Lynch Mortgage Trust 2005-MKB2

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

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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

67,424,431

460,786

5.27%

1-Jan-15

ML5MKB2A

Office

0.00

67,260,000

295,440

6.35%

1-Dec-19

ML5MKB2A

Office

0.00

66,676,539

418,381

5.89%

1-Jul-14

ML5MKB2A

Retail

0.00

64,153,369

314,886

5.54%

1-Jan-15

ML5MKB2B

Multifamily

0.00

52,000,000

240,067

5.05%

1-Jul-14

ML5MKB2B

Mobile home park

0.00

52,000,000

218,877

5.24%

1-Mar-15

ML5MKB2A

Industrial

0.00

48,289,734

267,458

31-Dec-04

5.02%

1-Mar-12

ML5MKB2B

Multifamily

1.68

38,000,000

158,967

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

139,067

31-Dec-04

5.06%

1-Dec-09

ML5MKB2A

Retail

2.60

23,776,261

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

20,808,090

115,119

31-Dec-04

6.37%

1-Sep-14

ML5MKB2A

Lodging

2.00

20,718,047

140,027

4.76%

1-Dec-09

ML5MKB2A

Retail

0.00

18,600,000

73,780

5.43%

1-Jan-15

ML5MKB2A

Retail

0.00

18,378,284

104,230

31-Dec-04

5.10%

1-Dec-14

ML5MKB2A

Retail

2.48

17,500,000

74,317

5.18%

1-Mar-15

ML5MKB2A

Multifamily

0.00

16,825,000

72,628

4.76%

1-Dec-09

ML5MKB2A

Retail

0.00

16,650,000

66,045

5.53%

1-Feb-12

ML5MKB2A

Office

0.00

16,000,000

73,667

4.76%

1-Dec-09

ML5MKB2A

Retail

0.00

14,750,000

58,508

5.35%

31-Dec-14

ML5MKB2A

Office

0.00

13,500,000

60,221

5.43%

1-Feb-15

ML5MKB2A

Mixed use

0.00

13,175,770

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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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

12,857,525

85,757

5.53%

1-Jan-15

ML5MKB2A

Office

0.00

11,922,525

68,338

5.52%

1-Jan-15

ML5MKB2A

Retail

0.00

11,127,591

63,733

31-Dec-04

5.65%

1-Dec-14

ML5MKB2A

Retail

2.22

11,000,000

51,792

4.88%

1-Jan-10

ML5MKB2B

Multifamily

0.00

10,750,000

43,672

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

48,297

31-Dec-04

5.76%

1-Nov-14

ML5MKB2A

Office

1.07

10,067,188

59,278

31-Dec-04

5.27%

1-Dec-14

ML5MKB2A

Retail

1.59

10,000,000

43,917

31-Dec-04

5.45%

1-Jan-15

ML5MKB2B

Multifamily

1.19

9,934,463

56,466

5.63%

1-Dec-14

ML5MKB2A

Mixed use

0.00

9,867,709

57,220

4.89%

1-Jan-15

ML5MKB2B

Multifamily

0.00

9,500,000

38,689

31-Dec-04

5.37%

1-Dec-11

ML5MKB2A

Retail

1.71

8,931,103

50,369

5.27%

1-Jan-15

ML5MKB2A

Retail

0.00

8,640,000

37,944

31-Dec-04

5.23%

1-Jan-15

ML5MKB2A

Retail

0.66

8,330,000

36,305

6.00%

1-Nov-14

ML5MKB2A

Multifamily

0.00

8,176,198

59,607

31-Dec-04

5.10%

1-Mar-10

ML5MKB2A

Retail

1.20

8,203,227

44,739

5.26%

1-Jan-15

ML5MKB2A

Retail

0.00

7,945,607

44,226

5.51%

1-Jan-15

ML5MKB2A

Industrial

0.00

7,823,988

44,763

31-Dec-04

5.45%

1-Nov-14

ML5MKB2B

Multifamily

-0.29

7,623,293

43,422

31-Dec-04

5.26%

1-Mar-15

ML5MKB2A

Retail

1.54

7,517,447

41,757

5.58%

1-Mar-15

ML5MKB2A

Lodging

0.00

7,440,000

34,596

5.43%

1-Mar-15

ML5MKB2A

Lodging

0.00

7,320,000

33,132

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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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

31,919

5.40%

1-Mar-15

ML5MKB2B

Multifamily

0.00

6,970,652

39,290

30-Dec-04

5.44%

1-Mar-15

ML5MKB2A

Retail

0.48

6,970,926

39,482

5.54%

1-Mar-15

ML5MKB2A

Mixed use

0.00

6,722,560

38,495

31-Dec-04

5.35%

1-Mar-15

ML5MKB2B

Multifamily

1.28

6,572,057

36,855

31-Dec-04

5.51%

1-Jan-15

ML5MKB2A

Office

1.77

6,259,191

35,810

31-Dec-04

5.44%

1-Feb-15

ML5MKB2A

Retail

1.65

5,966,467

33,842

5.44%

1-Jan-15

ML5MKB2A

Retail

0.00

5,881,134

33,394

5.39%

1-Jan-15

ML5MKB2A

Retail

0.00

5,761,513

32,518

30-Dec-04

5.36%

1-Nov-14

ML5MKB2A

Retail

1.15

5,401,828

30,451

31-Dec-04

5.35%

1-Feb-15

ML5MKB2A

Retail

-1.19

5,120,733

28,758

5.19%

1-Apr-15

ML5MKB2B

Multifamily

0.00

5,000,000

21,625

5.24%

1-Jan-15

ML5MKB2A

Multifamily

0.00

4,965,873

27,579

5.57%

1-Jan-15

ML5MKB2A

Self storage

0.00

4,769,269

27,465

5.31%

1-Jan-15

ML5MKB2A

Retail

0.00

4,519,361

25,295

6.00%

1-Feb-15

ML5MKB2B

Multifamily

0.00

4,278,364

25,781

5.57%

1-Jan-15

ML5MKB2A

Retail

0.00

4,272,454

24,596

5.51%

1-Mar-15

ML5MKB2A

Retail

0.00

4,222,669

24,113

5.52%

1-Feb-15

ML5MKB2A

Office

0.00

4,176,861

23,892

5.55%

1-Jan-15

ML5MKB2A

Office

0.00

4,172,979

23,966

5.55%

1-Dec-14

ML5MKB2A

Retail

0.00

4,168,988

23,979

6.35%

1-Jan-15

ML5MKB2A

Retail

0.00

3,858,730

24,143

5.24%

1-Mar-15

ML5MKB2A

Retail

0.00

3,808,424

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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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

3,679,589

21,031

6.25%

1-Jan-15

ML5MKB2A

Retail

0.00

3,570,243

23,748

5.29%

1-Dec-14

ML5MKB2A

Retail

0.00

3,571,999

19,969

5.65%

1-Oct-14

ML5MKB2A

Retail

0.00

3,467,527

20,203

5.55%

1-Jan-15

ML5MKB2A

Retail

0.00

3,368,211

19,355

5.50%

1-Feb-15

ML5MKB2A

Retail

0.00

3,182,314

18,169

6.21%

31-Dec-14

ML5MKB2A

Lodging

0.00

3,123,783

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

2,732,012

15,545

5.57%

1-Nov-11

ML5MKB2B

Multifamily

0.00

2,577,982

14,879

31-Dec-04

6.25%

1-Dec-14

ML5MKB2A

Retail

0.32

2,131,132

13,958

31-Dec-04

5.55%

1-Dec-14

ML5MKB2A

Retail

1.36

2,000,000

9,257

31-Dec-04

5.57%

1-Dec-14

ML5MKB2A

Retail

1.39

1,800,000

8,351

31-Dec-04

5.57%

1-Dec-14

ML5MKB2A

Retail

1.41

1,800,000

8,351

5.70%

1-Dec-14

ML5MKB2A

Retail

0.00

1,687,823

9,867

31-Dec-04

5.57%

1-Dec-14

ML5MKB2A

Retail

1.37

1,440,000

6,680

5.51%

1-Mar-15

ML5MKB2A

Retail

0.00

1,045,701

5,966

1,134,842,738

5,832,439

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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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-Jun-05

313,282.29

0.00

1-Jun-05

236,600.00

0.00

1-Jun-05

214,110.00

0.00

1-Jun-05

114,469.83

0.00

1-Jun-05

113,209.06

0.00

1-Jun-05

72,200.00

0.00

1-Jun-05

42,686.46

0.00

1-Jun-05

47,366.67

0.00

1-Jun-05

56,051.18

0.00

1-Jun-05

38,451.25

0.00

1-Jun-05

37,368.00

0.00

1-Jun-05

33,914.00

0.00

1-Jun-05

32,461.15

0.00

1-Jun-05

21,208.33

0.00

1-Jun-05

23,513.27

0.00

1-Jun-05

20,617.73

0.00

1-Jun-05

14,706.48

0.00

1-Jun-05

9,206.67

0.00

1-Jun-05

8,305.50

0.00

1-Jun-05

8,305.50

0.00

1-Jun-05

6,644.40

0.00

1,464,677.77

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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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:

12-Jul-05
12-Jul-05

13-Jun-05

12-Aug-05

30-Jun-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

Merrill Lynch Mortgage Trust 2005-MKB2 8-K