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): ~~October~~December 2527, 2005 (Date of earliest event reported) Merrill Lynch Mortgage Investors, INC. (as Depositor under the Pooling and Servicing Agreement, dated as August 1, 2005, providing for the issuance of Merrill Lynch Mortgage Investors Trust, Mortgage Pass-Through Certificates Series 2005-NCA) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-127233-02 13-3416059 (Commission File Number) (I.R.S. Employer Identification No.) 4LD Financial Center Floor 10 NEW YORK, NEW YORK 10281-1310 (Address of principal executive offices) (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(b) under the Exchange Act (17 CFR 240.14a-12(b)) [ ] 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. This current report on Form 8-K relates to the monthly distribution reported to the holders of Morgan Stanley ABS Capital I Inc. Trust, Mortgage Pass-Through Certificates Series 2004-WMC1, which was made on August 1, 2004 Item 9.01 Financial Statements and Exhibits. (c) Exhibits Exhibit No. Description 99.1 Monthly Remittance Statement to the Certificateholders dated as of ~~October~~December 2527, 2005. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on behalf of the Registrant by the undersigned thereunto duly authorized. DEUTSCHE BANK NATIONAL TRUST COMPANY, IN ITS CAPACITY AS TRUSTEE UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF MERRILL LYNCH MORTGAGE INVESTORS INC., REGISTRANT Date: ~~Oct~~Dec 2829, 2005 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT 99.1 Monthly Remittance Statement to the Certificateholders dated as of ~~October~~December 2527, 2005.

Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
				External Parties						Table of Contents
													Page
				Seller
										1. Certificate Payment Report					2
				Merrill Lynch
										2. Collection Account Report					4
										3. Credit Enhancement Report					6
										4. Collateral Report					7
				Certificate Insurer(s)						5. Delinquency Report					10
										6. REO Report					11
										7. Foreclosure Report					12
										8. Prepayment Report					13
										9. Prepayment Detail Report					16
										10. Realized Loss Report					21
										11. Realized Loss Detail Report					24
				Servicer(s)
										12. Triggers and Adj. Cert. Report					25
				Wilshire Servicing Corp.
										13. Other Related Information					26
				Underwriter(s)
				Merrill Lynch
										Total Number of Pages					26
				Dates						Contacts
				Cut-Off Date:			August 01, 2005			Jennifer Hermansader
				Close Date:			August 30, 2005			Administrator
				First Distribution Date:			September 26, 2005			(714) 247-6258
										Jennifer.Vandyne@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			~~October~~December 2527, 2005
										Factor Information:			(800) 735-7777
				Record Date:			~~September~~November 30, 2005
										Main Phone Number:			(714) 247-6000
										https://www.tss.db.com/invr
Page 1 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
Certificate Payment Report
Current Period Distribution - MASTER REMIC
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance
					(1)		(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)
A	SR	$	167,775,000.00		~~151~~127,~~132~~537,~~691~~207.4911		~~497~~504,~~940~~905.2463		1112,~~118~~187,~~698~~939.4518		1112,~~616~~692,~~638~~844.6981		0.00		0.00		~~140~~115,~~013~~349,~~993~~267.0493
M-1	SUB	$	26,065,000.00		26,065,000.00		90108,~~916~~748.1797		0.00		90108,~~916~~748.1797		0.00		0.00		26,065,000.00
M-2	SUB	$	18,478,000.00		18,478,000.00		6679,~~685~~558.0506		0.00		6679,~~685~~558.0506		0.00		0.00		18,478,000.00
B-1	SUB	$	10,034,000.00		10,034,000.00		50,108.12		0.00		50,108.12		0.00		0.00		10,034,000.00
B-2	SUB	$	4,038,000.00		4,038,000.00		20,329.98		0.00		20,329.98		0.00		0.00		4,038,000.00
B-3	SUB	$	4,283,000.00		4,283,000.00		22,982.22		0.00		22,982.22		0.00		0.00		4,283,000.00
B-4	SUB	$	4,894,000.00		4,894,000.00		30,587.50		0.00		30,587.50		0.00		0.00		4,894,000.00
B-5	SUB	$	4,773,000.00		4,773,000.00		29,831.25		0.00		29,831.25		0.00		0.00		4,773,000.00
C	SUB	$	0.00		57,~~567~~399,~~593~~480.6901		0.00		0.00		0.00		0.00		~~939~~469,~~531~~231.4543		67,~~507~~868,~~125~~711.1444
R	RES	$	100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	NOF	$	0.00		0.00		~~306~~339,~~554~~184.7439		0.00		~~306~~339,~~554~~184.7439		0.00		0.00		0.00
Total			240,340,100.00		~~229~~207,~~265~~501,~~285~~687.1812		1,~~115~~186,~~935~~236.2712		1112,~~118~~187,~~698~~939.4518		1213,~~234~~374,~~633~~175.7230		0.00		~~939~~469,~~531~~231.4543		~~219~~195,~~086~~782,~~118~~979.1837
Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current
	Period		Period						(with Notional)		Principal						Total	Principal
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance
									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A	0911/2625/05		1012/2426/05		F-Act/360		59020UZS7		167,775,000.00		~~900~~760.~~805790~~168125		23.~~967905~~009421		6672.~~271485~~644549		6975.~~239390~~653970	~~834~~687.~~534305~~523576
M-1	0911/2625/05		1012/2426/05		F-Act/360		59020UZT5		26,065,000.00		1,000.000000		34.~~488056~~172222		0.000000		34.~~488056~~172222	1,000.000000
M-2	0911/2625/05		1012/2426/05		F-Act/360		59020UZU2		18,478,000.00		1,000.000000		34.~~608889~~305556		0.000000		34.~~608889~~305556	1,000.000000
B-1	0911/01/05		0911/30/05		F-30/360		59020UZV0		10,034,000.00		1,000.000000		4.993833		0.000000		4.993833	1,000.000000
B-2	0911/01/05		0911/30/05		F-30/360		59020UZW8		4,038,000.00		1,000.000000		5.034666		0.000000		5.034666	1,000.000000
B-3	0911/01/05		0911/30/05		F-30/360		59020UZX6		4,283,000.00		1,000.000000		5.365916		0.000000		5.365916	1,000.000000
B-4	0911/01/05		0911/30/05		F-30/360		59020UZY4		4,894,000.00		1,000.000000		6.250000		0.000000		6.250000	1,000.000000
B-5	0911/01/05		0911/30/05		F-30/360		59020UB38		4,773,000.00		1,000.000000		6.250000		0.000000		6.250000	1,000.000000
C	0911/2625/05		1012/2426/05		A-Act/360		59020UD69		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R	0911/2625/05		1012/2426/05		F-Act/360		59020UD51		100.00		0.000000		0.000000		0.000000		0.000000	0.000000
P	0911/2625/05		1012/2426/05		A-Act/360		59020UD77		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 2 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
Distribution to Date - MASTER REMIC
																	Current
	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal
Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
A	167,775,000.00		~~992~~2,~~331~~015,376.2213		2751,~~409~~750,~~786~~948.5319		~~351~~674,~~220~~783.4388		2752,~~761~~425,~~006~~732.9506		2854,~~753~~441,~~338~~108.1719		0.00		0.00		~~140~~115,~~013~~349,~~993~~267.0493
M-1	26,065,000.00		~~172~~383,~~414~~007.9144		0.00		0.00		0.00		~~172~~383,~~414~~007.9144		0.00		0.00		26,065,000.00
M-2	18,478,000.00		~~126~~280,~~539~~683.9165		0.00		0.00		0.00		~~126~~280,~~539~~683.9165		0.00		0.00		18,478,000.00
B-1	10,034,000.00		~~100~~200,~~216~~432.2448		0.00		0.00		0.00		~~100~~200,~~216~~432.2448		0.00		0.00		10,034,000.00
B-2	4,038,000.00		4081,~~659~~319.9692		0.00		0.00		0.00		4081,~~659~~319.9692		0.00		0.00		4,038,000.00
B-3	4,283,000.00		4591,~~964~~928.4488		0.00		0.00		0.00		4591,~~964~~928.4488		0.00		0.00		4,283,000.00
B-4	4,894,000.00		61122,~~175~~350.00		0.00		0.00		0.00		61122,~~175~~350.00		0.00		0.00		4,894,000.00
B-5	4,773,000.00		59119,~~662~~325.5000		0.00		0.00		0.00		59119,~~662~~325.5000		0.00		0.00		4,773,000.00
C	0.00		0.00		0.00		0.00		0.00		0.00		0.00		23,~~097~~459,~~973~~559.1040		67,~~507~~868,~~125~~711.1444
R	100.00		0.29		0.00		0.00		100.00		100.29		0.00		0.00		0.00
P	0.00		~~718~~1,~~507~~394,938.1906		0.00		0.00		0.00		~~718~~1,~~507~~394,938.1906		0.00		0.00		0.00
Total	240,340,100.00		24,~~317~~689,~~471~~361.6685		2751,~~409~~750,~~786~~948.5319		~~351~~674,~~220~~783.4388		2752,~~761~~425,~~106~~832.9506		3057,~~078~~115,~~578~~193.6191		0.00		23,~~097~~459,~~973~~559.1040		~~219~~195,~~086~~782,~~118~~979.1837
Interest Detail - MASTER REMIC
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or		Current
	Through		(with Notional)		Accrued		Supported		Unpaid		Interest		Optimal		Deferred		Unpaid
Class	Rate		Balance		Interest		Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A	4.~~09000~~45375%		~~151~~127,~~132~~537,~~691~~207.4911		~~497~~504,~~940~~905.2463		0.00		0.00		0.00		~~497~~504,~~940~~905.2463		~~497~~504,~~940~~905.2463		0.00
M-1	4.~~33000~~69375%		26,065,000.00		90108,~~916~~748.1797		0.00		0.00		0.00		90108,~~916~~748.1797		90108,~~916~~748.1797		0.00
M-2	4.~~48000~~84375%		18,478,000.00		6679,~~685~~558.0506		0.00		0.00		0.00		6679,~~685~~558.0506		6679,~~685~~558.0506		0.00
B-1	5.99260%		10,034,000.00		50,108.12		0.00		0.00		0.00		50,108.12		50,108.12		0.00
B-2	6.04160%		4,038,000.00		20,329.98		0.00		0.00		0.00		20,329.98		20,329.98		0.00
B-3	6.43910%		4,283,000.00		22,982.22		0.00		0.00		0.00		22,982.22		22,982.22		0.00
B-4	7.50000%		4,894,000.00		30,587.50		0.00		0.00		0.00		30,587.50		30,587.50		0.00
B-5	7.50000%		4,773,000.00		29,831.25		0.00		0.00		0.00		29,831.25		29,831.25		0.00
C	~~209~~71.~~48276~~34087%		57,~~567~~399,~~593~~480.6901		0.00		0.00		0.00		0.00		0.00		~~939~~469,~~531~~231.4543		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		~~306~~339,~~554~~184.7439		0.00
Total			~~229~~207,~~265~~501,~~285~~687.1812		~~809~~847,~~380~~051.5373		0.00		0.00		0.00		~~809~~847,~~380~~051.5373		21,~~055~~655,~~466~~467.7255		0.00
Page 3 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
Collection Account Report
SUMMARY
														Total
Principal Collections														1011,~~108~~398,~~436~~518.8447
Principal Withdrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														1011,~~108~~398,~~436~~518.8447
Interest Collections														1,~~840~~655,~~627~~685.0589
Interest Withdrawals														-0.00
Interest Fees														-2019,~~984~~213.9145
Interest Other Accounts														~~306~~339,~~554~~184.7439
TOTAL NET INTEREST														21,~~126~~975,~~196~~656.8883
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														1213,~~234~~374,~~633~~175.7230
PRINCIPAL - COLLECTIONS
															Total
Scheduled Principal Received															~~172~~158,~~881~~128.2263
Curtailments															2031,~~724~~343.5570
Prepayments In Full															911,~~914~~209,~~831~~046.0714
Repurchased/Substitutions															0.00
Liquidations															70320,~~730~~189.1628
Insurance Principal															0.00
Other Additional Principal															0.00
Delinquent Principal															-~~140~~129,~~749~~595.5627
Realized Losses															-70320,~~730~~189.1628
Advanced Principal															~~140~~129,~~749~~595.5627
TOTAL PRINCIPAL COLLECTED															1011,~~108~~398,~~436~~518.8447
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
														Total
TOTAL PRINCIPAL OTHER ACCOUNTS														0.00
Page 4 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
INTEREST - COLLECTIONS
														Total
Scheduled Interest														1,~~916~~732,~~623~~994.3660
Repurchased/Substitution Interest														0.00
Liquidation Interest														~~577~~2,640.6378
Insurance Interest														0.00
Other Additional Interest														0.00
Prepayment Interest Shortfalls														-1116,~~782~~209.74
Delinquent Interest														-1,~~500~~353,~~362~~889.9225
Compensating Interest														1116,~~782~~209.74
Civil Relief Act Shortfalls														-~~591~~308.4182
Interest Loss														-112,~~440~~395.2409
Interest Advanced														1,~~425~~286,~~820~~643.6367
TOTAL INTEREST COLLECTED														1,~~840~~655,~~627~~685.0589
INTEREST - WITHDRAWALS
														Total
Non-Recoverable Advances														0.00
Reimbursements to Master Servicer														0.00
TOTAL INTEREST WITHDRAWALS														0.00
INTEREST - OTHER ACCOUNTS
														Total
Prepayment Charges														~~306~~339,~~554~~184.7439
TOTAL INTEREST OTHER ACCOUNTS														~~306~~339,~~554~~184.7439
INTEREST - FEES
														Total
Current Servicing Fees														2019,~~984~~213.9145
Tax Fees														0.00
TOTAL INTEREST FEES														2019,~~984~~213.9145
Page 5 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
														Total
Basis Risk CarryOver Deposit														0.00
Basis Risk CarryOver Amount Paid														0.00
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
														Total
Overcollateralization Target Amount														15,296,828.25
Overcollateralization Reduction Amount														0.00
Begining Overcollateralized Amount														57,~~496~~399,~~863~~480.5301
Begining Overcollateralization Deficiency Amount														97,~~799~~897,~~964~~348.7224
Ending Overcollateralized Amount														67,~~507~~868,~~125~~711.1444
Ending Overcollateralization Deficiency Amount														87,~~789~~428,~~703~~116.1181
Page 6 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
Collateral Report
COLLATERAL
															Total
Loan Count:
Original														4,274
Prior														43,~~023~~671
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-~~160~~181
Repurchases														-0
Liquidations														-16
Current														3,~~862~~484
Principal Balance:
Original														244,749,252.03
Prior														~~229~~207,~~265~~501,~~285~~687.1812
Prefunding														0.00
Scheduled Principal														-~~172~~158,~~881~~128.2263
Partial Prepayments														-2031,~~724~~343.5570
Full Voluntary Prepayments														-911,~~914~~209,~~831~~046.0714
Repurchases														-0.00
Liquidations														-70320,~~730~~189.1628
Current														~~219~~195,~~086~~782,~~118~~979.1837
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 7 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
CHARACTERISTICS
														Total
Weighted Average Coupon Original														10.05689%
Weighted Average Coupon Prior														10.~~05689~~04642%
Weighted Average Coupon Current														10.~~04660~~04663%
Weighted Average Months to Maturity Original														313
Weighted Average Months to Maturity Prior														~~313~~311
Weighted Average Months to Maturity Current														~~312~~310
Weighted Avg Remaining Amortization Term Original														313
Weighted Avg Remaining Amortization Term Prior														~~313~~311
Weighted Avg Remaining Amortization Term Current														~~312~~310
Weighted Average Seasoning Original														9.30
Weighted Average Seasoning Prior														911.3029
Weighted Average Seasoning Current														1012.3027
Page 8 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
ARM CHARACTERISTICS
														Total
Weighted Average Margin Original														0.00000%
Weighted Average Margin Prior														0.00000%
Weighted Average Margin Current														0.00000%
Weighted Average Max Rate Original														0.00000%
Weighted Average Max Rate Prior														0.00000%
Weighted Average Max Rate Current														0.00000%
Weighted Average Min Rate Original														0.00000%
Weighted Average Min Rate Prior														0.00000%
Weighted Average Min Rate Current														0.00000%
Weighted Average Cap Up Original														0.00000%
Weighted Average Cap Up Prior														0.00000%
Weighted Average Cap Up Current														0.00000%
Weighted Average Cap Down Original														0.00000%
Weighted Average Cap Down Prior														0.00000%
Weighted Average Cap Down Current														0.00000%
SERVICING FEES & ADVANCES
															Total
Current Servicing Fees														2019,~~984~~213.9145
Delinquent Servicing Fees														7467,~~542~~245.2959
TOTAL SERVICING FEES														9586,~~527~~459.2104
Total Servicing Fees														9586,~~527~~459.2104
Compensating Interest														-1116,~~782~~209.74
Delinquent Servicing Fees														-7467,~~542~~245.2959
COLLECTED SERVICING FEES														93,~~202~~003.1872
Total Advanced Interest														1,~~425~~286,~~820~~643.6367
Total Advanced Principal														~~140~~129,~~749~~595.5627
Aggregate Advances with respect to this Distribution														1,~~566~~416,~~570~~238.1994
ADDITIONAL COLLATERAL INFORMATION
														Total
Prepayment Interest Shortfall (PPIS)														1116,~~782~~209.74
Compensating Interest														-1116,~~782~~209.74
Net Prepayment Interest Shortfall (PPIS)														0.00
Ending Pool Stated Principal Balance														~~219~~195,~~086~~782,~~118~~979.1837
Weighted Average Net Mortgage Rate														11.~~131846~~427178%
Page 9 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				3,~~666~~402,~~234~~707.5528		1,~~507~~076,~~253~~952.5718		~~985~~2,~~635~~703,626.7708		67,~~159~~183,~~123~~285.8954
			% Balance				1.6774%		0.6955%		01.4538%		23.8167%
			# Loans				6458		2919		1547		~~108~~124
			% # Loans				1.66%		0.7555%		01.3935%		23.8056%
	FORECLOSURE		Balance		030,026.0024		0.00		0.00		40159,~~977~~001.1950		40189,~~977~~027.1974
			% Balance		0.0002%		0.00%		0.00%		0.0208%		0.0210%
			# Loans		01		0		0		12		13
			% # Loans		0.0003%		0.00%		0.00%		0.0306%		0.0309%
	BANKRUPTCY		Balance		~~175~~1,~~899~~322,793.7442		0135,793.0039		074,261.0095		0164,172.0001		~~175~~1,~~899~~697,020.7477
			% Balance		0.0868%		0.0007%		0.0004%		0.0008%		0.0887%
			# Loans		632		04		02		04		642
			% # Loans		0.1692%		0.0011%		0.0006%		0.0011%		01.1621%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		~~175~~1,~~899~~352,819.7466		3,~~666~~538,~~234~~500.5567		1,~~507~~151,~~253~~214.5713		13,026,~~612~~799.9659		69,~~376~~069,~~000~~334.8205
			% Balance		0.0869%		1.6781%		0.6959%		01.4755%		24.9163%
			# Loans		633		6462		2921		1653		~~115~~169
			% # Loans		0.1695%		1.6678%		0.7560%		01.4152%		24.9885%
Page 10 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
TOTAL
Page 11 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
887355 1
497807 1
			41,520.00		40,977.19		01-May-2005		11.850%		AZ - 99.98%		240		01-Nov-2004
			30,600.00		30,026.24		01-Oct-2005		8.990%		CA - 100.00%		240		01-Jan-2005
TOTAL			41,520.00		40,977.19
499221 1			75,000.00		74,537.42		01-Jun-2005		9.500%		CA - 100.00%		360		01-Jan-2005
889183 1			85,000.00		84,464.08		01-Jun-2005		9.800%		CA - 100.00%		360		01-Dec-2004
TOTAL			190,600.00		189,027.74
Page 12 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
															Total
Current
Number of Paid in Full Loans														~~160~~181
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														~~160~~181
Curtailments Amount														2031,~~724~~343.5570
Paid in Full Balance														911,~~914~~209,~~831~~046.0714
Repurchased Loans Balance														0.00
Total Prepayment Amount														911,~~935~~240,~~555~~389.6284
Cumulative
Number of Paid in Full Loans														~~411~~783
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														~~411~~783
Paid in Full Balance														2547,~~180~~792,~~904~~098.8667
Repurchased Loans Balance														0.00
Curtailments Amount														60108,~~278~~470.4067
Total Prepayment Amount														2547,~~241~~900,~~183~~569.2634
Page 13 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
															Total
SMM														45.3758%
3 Months Avg SMM														5.3205%
12 Months Avg SMM														5.3236%
Avg SMM Since Cut-off														5.3236%
CPR														~~41.~~49.76%
3 Months Avg CPR														4846.0933%
12 Months Avg CPR														48.0935%
Avg CPR Since Cut-off														48.0935%
PSA														2,~~014~~027.8063%
3 Months Avg PSA Approximation														2,~~454~~053.08%
12 Months Avg PSA Approximation														2,~~454~~240.0881%
Avg PSA Since Cut-off Approximation														2,~~454~~240.0881%
Page 14 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(30,WAS)) Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)(1-SMMn+1)...(1-SMMm)]^(1/months in period n,m) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.
Page 15 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
497871 1			66,980.00		66,669.51			21-Sep-2005		9.500%		FL - 100.00%		Paid Off - 360		01-Feb-2005
497862 1			44,000.00		43,442.44			30-Nov-2005		10.950%		HI - 100.00%		Paid Off - 240		01-Feb-2005
497988 1			79,000.00		78,711.49			21-Sep-2005		9.990%		OR - 100.00%		Paid Off - 360		01-Feb-2005
497876 1			53,900.00		53,607.64			18-Nov-2005		9.600%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498007 1			47,840.00		47,368.43			22-Sep-2005		10.750%		IL - 100.00%		Paid Off - 240		01-Feb-2005
497905 1			24,780.00		24,455.80			29-Nov-2005		10.350%		CO - 100.00%		Paid Off - 240		01-Feb-2005
498053 1			57,100.00		56,894.05			23-Sep-2005		10.050%		MA - 100.00%		Paid Off - 360		01-Feb-2005
497970 1			40,800.00		40,612.17			30-Nov-2005		9.990%		OR - 100.00%		Paid Off - 360		01-Feb-2005
498054 1			61,000.00		58,176.92			23-Sep-2005		9.550%		FL - 100.00%		Paid Off - 360		01-Feb-2005
498027 1			141,000.00		140,333.78			30-Nov-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498067 1			94,000.00		92,982.22			30-Sep-2005		10.400%		HI - 100.00%		Paid Off - 240		01-Feb-2005
498049 1			28,800.00		28,457.47			30-Nov-2005		11.200%		WA - 100.00%		Paid Off - 240		01-Feb-2005
498167 1			94,000.00		93,675.02			30-Sep-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498060 1			58,000.00		57,713.35			30-Nov-2005		9.650%		MD - 100.00%		Paid Off - 360		01-Feb-2005
498191 1			113,600.00		113,215.49			28-Sep-2005		10.350%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498074 1			75,600.00		75,293.94			17-Nov-2005		10.600%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498221 1			91,200.00		90,722.01			19-Sep-2005		9.100%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498099 1			80,600.00		80,209.89			30-Nov-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498225 1			25,000.00		24,589.83			30-Sep-2005		10.600%		HI - 100.00%		Paid Off - 240		01-Mar-2005
498223 1			64,000.00		63,686.91			18-Nov-2005		9.700%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498281 1			33,000.00		32,641.58			29-Sep-2005		9.990%		AZ - 100.00%		Paid Off - 240		01-Feb-2005
498286 1			62,700.00		62,306.16			16-Nov-2005		9.200%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498338 1			105,000.00		104,499.10			16-Sep-2005		8.700%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498348 1			96,400.00		95,957.01			29-Nov-2005		10.000%		VA - 100.00%		Paid Off - 360		01-Feb-2005
498369 1			36,000.00		35,631.22			28-Sep-2005		10.450%		NV - 100.00%		Paid Off - 240		01-Feb-2005
498445 1			65,600.00		65,272.39			30-Nov-2005		9.600%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498374 1			74,400.00		74,065.89			23-Sep-2005		9.500%		CA - 98.98%		Paid Off - 360		01-Feb-2005
498482 1			129,600.00		128,848.48			30-Nov-2005		9.250%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498392 1			68,000.00		67,751.65			30-Sep-2005		9.990%		AZ - 100.00%		Paid Off - 360		01-Feb-2005
498493 1			71,600.00		71,203.63			16-Nov-2005		9.100%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498431 1			58,000.00		57,698.88			28-Sep-2005		9.600%		HI - 100.00%		Paid Off - 360		01-Feb-2005
498536 1			36,980.00		36,384.93			23-Nov-2005		8.690%		TN - 100.00%		Paid Off - 240		01-Feb-2005
498461 1			26,900.00		26,640.09			30-Sep-2005		11.350%		GA - 100.00%		Paid Off - 240		01-Feb-2005
498575 1			122,000.00		121,371.55			18-Nov-2005		9.450%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498462 1			112,000.00		111,530.23			29-Sep-2005		9.750%		HI - 100.00%		Paid Off - 360		01-Feb-2005
498597 1			135,980.00		135,384.19			30-Nov-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498473 1			80,000.00		79,682.98			28-Sep-2005		9.600%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498606 1			36,000.00		35,566.52			21-Nov-2005		11.000%		IL - 100.00%		Paid Off - 240		01-Feb-2005
498484 1			156,000.00		155,427.94			30-Sep-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498674 1			94,000.00		93,607.18			18-Nov-2005		10.450%		FL - 100.00%		Paid Off - 360		01-Feb-2005
498485 1			60,912.00		60,752.62			26-Sep-2005		11.550%		OR - 100.00%		Paid Off - 360		01-Feb-2005
498681 1			76,858.00		76,564.59			17-Nov-2005		10.875%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498531 1			52,000.00		51,812.80			30-Sep-2005		10.450%		MA - 100.00%		Paid Off - 360		01-Feb-2005
498737 1			100,914.00		99,657.67			22-Nov-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498547 1			114,000.00		113,548.22			22-Sep-2005		9.600%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498774 1			65,800.00		65,533.63			30-Nov-2005		10.600%		CA - 99.94%		Paid Off - 360		01-Feb-2005
498574 1			35,000.00		34,354.99			22-Sep-2005		9.750%		AZ - 100.00%		Paid Off - 240		01-Feb-2005
498783 1			38,000.00		37,477.01			18-Nov-2005		9.950%		WI - 100.00%		Paid Off - 240		01-Feb-2005
498579 1			68,000.00		67,764.92			30-Sep-2005		10.250%		NJ - 100.00%		Paid Off - 360		01-Feb-2005
498799 1			40,750.00		40,192.05			18-Nov-2005		9.990%		AZ - 100.00%		Paid Off - 240		01-Feb-2005
498586 1			38,000.00		37,590.67			30-Sep-2005		10.450%		AZ - 100.00%		Paid Off - 240		01-Feb-2005
498806 1			26,800.00		26,460.33			30-Nov-2005		10.600%		OR - 100.00%		Paid Off - 240		01-Feb-2005
498640 1			120,800.00		120,412.29			21-Sep-2005		10.600%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498843 1			56,000.00		55,743.35			17-Nov-2005		10.550%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498676 1			61,000.00		60,833.88			30-Sep-2005		11.000%		IL - 100.00%		Paid Off - 360		01-Mar-2005
498890 1			33,800.00		33,428.60			29-Nov-2005		9.900%		CA - 100.00%		Paid Off - 240		01-Apr-2005
498683 1			143,000.00		142,505.64			30-Sep-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498899 1			37,600.00		37,069.04			28-Nov-2005		9.850%		MA - 100.00%		Paid Off - 240		01-Mar-2005
498755 1			56,000.00		55,814.07			30-Sep-2005		10.450%		MA - 100.00%		Paid Off - 360		01-Feb-2005
498998 1			59,000.00		58,301.57			25-Nov-2005		10.100%		UT - 100.00%		Paid Off - 360		01-Aug-2004
498759 1			72,000.00		71,778.56			30-Sep-2005		10.800%		CA - 100.00%		Paid Off - 360		01-Feb-2005
499019 1			119,980.00		119,387.55			22-Nov-2005		12.000%		VA - 100.00%		Paid Off - 360		01-Aug-2004
498780 1			100,000.00		99,146.91			27-Sep-2005		10.800%		FL - 100.00%		Paid Off - 240		01-Mar-2005
499041 1			24,200.00		23,735.47			25-Nov-2005		11.550%		CA - 100.00%		Paid Off - 240		01-Aug-2004
498863 1			28,100.00		27,849.50			30-Sep-2005		12.050%		NM - 100.00%		Paid Off - 240		01-Feb-2005
499096 1			38,000.00		37,306.24			23-Nov-2005		11.100%		FL - 100.00%		Paid Off - 240		01-Sep-2004
498888 1			34,000.00		33,691.91			30-Sep-2005		11.400%		WA - 100.00%		Paid Off - 240		01-Feb-2005
499098 1			27,790.00		27,325.96			30-Nov-2005		11.800%		OR - 100.00%		Paid Off - 240		01-Sep-2004
498925 1			117,800.00		117,525.76			30-Sep-2005		11.450%		CA - 100.00%		Paid Off - 360		01-Mar-2005
499106 1			49,700.00		48,848.61			22-Nov-2005		11.600%		WA - 100.00%		Paid Off - 240		01-Sep-2004
498943 1			51,800.00		51,598.92			20-Sep-2005		9.700%		AZ - 100.00%		Paid Off - 360		01-Feb-2005
499125 1			62,400.00		62,000.17			30-Nov-2005		10.100%		CA - 100.00%		Paid Off - 360		01-Oct-2004
498952 1			75,000.00		74,803.33			21-Sep-2005		10.900%		MD - 100.00%		Paid Off - 360		01-Mar-2005
499128 1			56,180.00		55,800.85			30-Nov-2005		9.850%		AZ - 98.86%		Paid Off - 360		01-Oct-2004
499155 1			98,000.00		97,465.34			29-Nov-2005		10.100%		NJ - 100.00%		Paid Off - 360		01-Dec-2004
499203 1			67,400.00		66,934.50			15-Nov-2005		8.500%		WA - 100.00%		Paid Off - 360		01-Jan-2005
499289 1			31,580.00		31,117.80			15-Nov-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jan-2005
499319 1			81,380.00		81,038.02			30-Nov-2005		10.450%		CA - 100.00%		Paid Off - 360		01-Feb-2005
Page 16 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
498974 1			55,000.00		54,588.13			19-Sep-2005		9.700%		CA - 100.00%		Paid Off - 360		01-Jul-2004
499370 1			65,800.00		65,514.51			30-Nov-2005		9.750%		HI - 100.00%		Paid Off - 360		01-Mar-2005
498976 1			87,980.00		87,272.15			27-Sep-2005		9.350%		CA - 100.00%		Paid Off - 360		01-Jul-2004
887187 1			109,841.00		109,173.06			30-Nov-2005		10.350%		CA - 100.00%		Paid Off - 360		01-Oct-2004
498977 1			26,000.00		25,503.99			30-Sep-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Jul-2004
887197 1			67,000.00		66,536.49			30-Nov-2005		9.350%		CA - 100.00%		Paid Off - 360		01-Nov-2004
498996 1			31,280.00		30,696.63			20-Sep-2005		11.650%		AZ - 100.00%		Paid Off - 240		01-Jul-2004
887222 1			85,400.00		84,949.36			30-Nov-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Dec-2004
499013 1			52,000.00		51,684.96			30-Sep-2005		10.400%		CA - 100.00%		Paid Off - 360		01-Aug-2004
887225 1			48,000.00		47,032.82			16-Nov-2005		9.150%		CA - 100.00%		Paid Off - 240		01-Nov-2004
499021 1			31,400.00		30,812.50			23-Sep-2005		11.150%		AZ - 100.00%		Paid Off - 240		01-Jul-2004
887247 1			75,000.00		74,477.61			30-Nov-2005		9.650%		CA - 100.00%		Paid Off - 360		01-Nov-2004
499038 1			35,900.00		35,322.29			29-Sep-2005		11.650%		AZ - 100.00%		Paid Off - 240		01-Aug-2004
887307 1			53,980.00		53,613.34			21-Nov-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Dec-2004
499131 1			55,000.00		54,694.20			30-Sep-2005		10.000%		NV - 100.00%		Paid Off - 360		01-Oct-2004
887314 1			77,000.00		76,570.11			30-Nov-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004
499159 1			93,000.00		92,480.82			15-Sep-2005		10.000%		CA - 100.00%		Paid Off - 360		01-Oct-2004
887324 1			48,000.00		47,239.81			29-Nov-2005		10.350%		CA - 100.00%		Paid Off - 240		01-Dec-2004
499173 1			47,000.00		46,289.98			22-Sep-2005		10.000%		NV - 100.00%		Paid Off - 240		01-Nov-2004
887340 1			44,980.00		44,244.95			30-Nov-2005		10.100%		CA - 100.00%		Paid Off - 240		01-Dec-2004
499184 1			56,200.00		55,274.52			20-Sep-2005		8.500%		TN - 100.00%		Paid Off - 240		01-Dec-2004
887346 1			52,600.00		52,282.19			30-Nov-2005		9.600%		CA - 100.00%		Paid Off - 360		01-Dec-2004
499241 1			61,388.00		61,210.98			19-Sep-2005		11.100%		CA - 100.00%		Paid Off - 360		01-Feb-2005
887394 1			39,980.00		39,779.83			30-Nov-2005		10.500%		CA - 100.00%		Paid Off - 360		01-Dec-2004
499246 1			74,200.00		73,925.11			30-Sep-2005		10.500%		CA - 100.00%		Paid Off - 360		01-Jan-2005
887446 1			64,000.00		63,643.40			30-Nov-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004
499254 1			23,980.00		23,742.43			30-Sep-2005		10.750%		ID - 99.40%		Paid Off - 240		01-Feb-2005
887457 1			67,000.00		66,653.83			30-Nov-2005		10.350%		CA - 100.00%		Paid Off - 360		01-Dec-2004
499311 1			32,000.00		31,698.45			30-Sep-2005		11.100%		CA - 100.00%		Paid Off - 240		01-Feb-2005
887474 1			28,800.00		28,287.08			30-Nov-2005		10.100%		FL - 100.00%		Paid Off - 240		01-Dec-2004
499344 1			93,998.00		93,662.56			20-Sep-2005		10.100%		CA - 99.86%		Paid Off - 360		01-Feb-2005
887488 1			119,600.00		118,847.12			23-Nov-2005		9.400%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887160 1			73,000.00		72,559.94			29-Sep-2005		10.000%		CA - 100.00%		Paid Off - 360		01-Oct-2004
887505 1			58,000.00		57,683.47			16-Nov-2005		10.100%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887182 1			43,000.00		42,348.86			21-Sep-2005		9.980%		CA - 100.00%		Paid Off - 240		01-Nov-2004
887524 1			101,000.00		100,403.95			18-Nov-2005		9.950%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887183 1			36,000.00		35,421.19			27-Sep-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Nov-2004
887568 1			90,000.00		89,505.61			30-Nov-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005
887198 1			31,000.00		30,454.10			27-Sep-2005		9.500%		FL - 100.00%		Paid Off - 240		01-Oct-2004
887581 1			23,800.00		23,465.01			30-Nov-2005		10.950%		MI - 100.00%		Paid Off - 240		01-Jan-2005
887199 1			98,000.00		97,428.19			30-Sep-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Oct-2004
887603 1			59,000.00		58,670.37			30-Nov-2005		9.950%		CA - 100.00%		Paid Off - 360		01-Jan-2005
887206 1			54,000.00		53,700.23			26-Sep-2005		10.000%		FL - 100.00%		Paid Off - 360		01-Nov-2004
887614 1			102,000.00		101,432.91			18-Nov-2005		10.000%		VA - 100.00%		Paid Off - 360		01-Dec-2004
887210 1			45,200.00		44,538.33			30-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
887634 1			45,151.40		44,432.67			28-Nov-2005		10.100%		FL - 100.00%		Paid Off - 240		01-Jan-2005
887215 1			47,600.00		46,844.13			23-Sep-2005		9.600%		FL - 100.00%		Paid Off - 240		01-Nov-2004
887644 1			32,200.00		31,558.06			30-Nov-2005		9.700%		IL - 100.00%		Paid Off - 240		01-Jan-2005
887253 1			40,400.00		39,778.40			30-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Nov-2004
887665 1			39,500.00		38,939.73			30-Nov-2005		10.500%		RI - 100.00%		Paid Off - 240		01-Jan-2005
887273 1			81,800.00		81,391.51			27-Sep-2005		9.600%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887667 1			71,000.00		70,647.18			25-Nov-2005		10.100%		CA - 100.00%		Paid Off - 360		01-Jan-2005
887304 1			53,198.00		52,919.43			30-Sep-2005		9.850%		WA - 100.00%		Paid Off - 360		01-Nov-2004
887695 1			38,000.00		37,350.07			30-Nov-2005		9.000%		FL - 100.00%		Paid Off - 240		01-Jan-2005
887318 1			90,000.00		89,585.72			28-Sep-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887723 1			70,000.00		69,652.14			15-Nov-2005		10.100%		CA - 100.00%		Paid Off - 360		01-Jan-2005
887322 1			34,980.00		34,474.68			29-Sep-2005		9.600%		CA - 100.00%		Paid Off - 240		01-Dec-2004
887725 1			39,800.00		39,196.10			18-Nov-2005		10.000%		CA - 100.00%		Paid Off - 240		01-Jan-2005
887329 1			71,000.00		70,645.43			19-Sep-2005		9.600%		FL - 100.00%		Paid Off - 360		01-Dec-2004
887729 1			56,000.00		55,678.12			23-Nov-2005		9.400%		NJ - 100.00%		Paid Off - 360		01-Jan-2005
887358 1			94,640.00		94,157.48			30-Sep-2005		9.500%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887747 1			36,000.00		35,462.98			28-Nov-2005		10.100%		CA - 100.00%		Paid Off - 240		01-Jan-2005
887380 1			64,000.00		63,656.38			28-Sep-2005		9.250%		CA - 90.00%		Paid Off - 360		01-Dec-2004
887775 1			64,420.00		64,068.87			18-Nov-2005		10.100%		CA - 100.00%		Paid Off - 360		01-Jan-2005
887451 1			91,000.00		90,625.28			28-Sep-2005		10.000%		CA - 100.00%		Paid Off - 360		01-Jan-2005
887816 1			35,000.00		34,419.60			22-Nov-2005		9.500%		FL - 100.00%		Paid Off - 240		01-Jan-2005
887499 1			63,000.00		62,783.36			20-Sep-2005		10.850%		MA - 100.00%		Paid Off - 360		01-Jan-2005
887832 1			25,020.00		24,550.86			30-Nov-2005		8.990%		ID - 100.00%		Paid Off - 240		01-Dec-2004
887604 1			87,800.00		87,464.17			30-Sep-2005		10.350%		CA - 100.00%		Paid Off - 360		01-Jan-2005
887870 1			63,000.00		58,551.44			30-Nov-2005		9.550%		FL - 100.00%		Paid Off - 240		01-Jan-2005
887606 1			33,780.00		33,303.35			30-Sep-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Dec-2004
887898 1			49,440.00		48,775.25			30-Nov-2005		10.450%		NJ - 100.00%		Paid Off - 240		01-Feb-2005
887637 1			53,000.00		52,799.40			28-Sep-2005		10.400%		IL - 100.00%		Paid Off - 360		01-Jan-2005
887962 1			97,200.00		96,674.89			30-Nov-2005		9.700%		CA - 100.00%		Paid Off - 360		01-Jan-2005
887702 1			74,200.00		73,910.17			21-Sep-2005		10.250%		NY - 100.00%		Paid Off - 360		01-Jan-2005
887978 1			105,000.00		99,056.49			22-Nov-2005		10.350%		CA - 100.00%		Paid Off - 360		01-Jan-2005
887996 1			24,600.00		24,269.07			17-Nov-2005		11.200%		AZ - 100.00%		Paid Off - 240		01-Jan-2005
888014 1			90,000.00		89,426.84			16-Nov-2005		8.900%		CA - 100.00%		Paid Off - 360		01-Jan-2005
888015 1			74,000.00		73,620.33			18-Nov-2005		9.950%		CA - 100.00%		Paid Off - 360		01-Jan-2005
888027 1			30,000.00		29,335.03			30-Nov-2005		9.250%		DC - 100.00%		Paid Off - 240		01-Jan-2005
888069 1			45,590.00		44,857.02			23-Nov-2005		9.500%		WA - 100.00%		Paid Off - 240		01-Jan-2005
Page 17 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
887703 1			91,200.00		90,761.13			30-Sep-2005		9.250%		CA - 100.00%		Paid Off - 360		01-Jan-2005
888083 1			63,980.00		63,647.14			30-Nov-2005		9.900%		GA - 100.00%		Paid Off - 360		01-Jan-2005
887718 1			30,580.00		30,239.36			30-Sep-2005		10.750%		IL - 100.00%		Paid Off - 240		01-Jan-2005
888103 1			109,000.00		108,445.75			15-Nov-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Jan-2005
887755 1			32,400.00		31,971.86			16-Sep-2005		9.400%		CA - 100.00%		Paid Off - 240		01-Jan-2005
888116 1			28,000.00		27,595.21			30-Nov-2005		10.350%		IL - 100.00%		Paid Off - 240		01-Jan-2005
887787 1			120,000.00		119,462.84			30-Sep-2005		9.600%		CA - 100.00%		Paid Off - 360		01-Jan-2005
888148 1			64,200.00		63,944.24			30-Nov-2005		11.150%		CA - 100.00%		Paid Off - 360		#######
887820 1			32,850.00		32,472.17			15-Sep-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jan-2005
888157 1			22,400.00		22,031.75			28-Nov-2005		9.500%		AZ - 100.00%		Paid Off - 240		01-Jan-2005
887824 1			#######		35,218.69			16-Sep-2005		10.100%		FL - 100.00%		Paid Off - 240		01-Feb-2005
888177 1			68,400.00		68,018.77			23-Nov-2005		9.550%		MD - 100.00%		Paid Off - 360		01-Jan-2005
887930 1			25,000.00		24,728.57			20-Sep-2005		10.950%		CO - 100.00%		Paid Off - 240		01-Jan-2005
888179 1			74,000.00		73,659.33			30-Nov-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Feb-2005
887977 1			40,000.00		39,469.65			30-Sep-2005		9.850%		CA - 100.00%		Paid Off - 240		01-Jan-2005
888184 1			57,600.00		57,268.88			30-Nov-2005		9.400%		CA - 100.00%		Paid Off - 360		01-Jan-2005
888022 1			96,400.00		96,007.22			21-Sep-2005		10.050%		CA - 100.00%		Paid Off - 360		01-Jan-2005
888216 1			115,596.00		115,006.65			17-Nov-2005		9.500%		CA - 100.00%		Paid Off - 360		01-Feb-2005
888028 1			61,400.00		60,738.15			30-Sep-2005		10.050%		FL - 100.00%		Paid Off - 240		01-Feb-2005
888256 1			20,000.00		19,629.56			30-Nov-2005		10.600%		OR - 100.00%		Paid Off - 240		01-Nov-2004
888063 1			106,000.00		105,631.70			30-Sep-2005		10.950%		CA - 100.00%		Paid Off - 360		01-Feb-2005
888327 1			56,000.00		55,079.11			22-Nov-2005		10.050%		CA - 100.00%		Paid Off - 240		01-Dec-2004
888064 1			43,000.00		42,472.34			30-Sep-2005		9.990%		FL - 100.00%		Paid Off - 240		01-Jan-2005
888333 1			56,180.00		55,856.43			30-Nov-2005		10.350%		OR - 100.00%		Paid Off - 360		01-Nov-2004
888106 1			33,000.00		32,603.13			30-Sep-2005		10.150%		FL - 100.00%		Paid Off - 240		01-Jan-2005
888354 1			105,000.00		104,259.02			30-Nov-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888108 1			41,631.00		41,124.00			19-Sep-2005		10.050%		AZ - 100.00%		Paid Off - 240		01-Jan-2005
888386 1			39,200.00		38,550.52			30-Nov-2005		9.990%		AZ - 100.00%		Paid Off - 240		01-Dec-2004
888126 1			24,120.00		23,846.52			30-Sep-2005		9.650%		FL - 100.00%		Paid Off - 240		01-Feb-2005
888387 1			68,000.00		67,617.17			30-Nov-2005		10.800%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888175 1			107,500.00		106,741.55			30-Sep-2005		8.900%		CA - 100.00%		Paid Off - 360		01-Feb-2005
888431 1			52,000.00		51,103.98			30-Nov-2005		10.350%		WA - 100.00%		Paid Off - 240		01-Nov-2004
888195 1			26,400.00		26,087.18			29-Sep-2005		10.450%		NV - 100.00%		Paid Off - 240		01-Feb-2005
888446 1			100,000.00		99,393.88			15-Nov-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888196 1			39,480.00		39,011.20			28-Sep-2005		10.250%		WA - 100.00%		Paid Off - 240		01-Jan-2005
888457 1			84,000.00		83,416.93			30-Nov-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888210 1			50,000.00		49,803.85			30-Sep-2005		9.650%		AK - 100.00%		Paid Off - 360		01-Feb-2005
888463 1			27,000.00		26,226.72			15-Nov-2005		10.650%		IL - 100.00%		Paid Off - 180		01-Dec-2004
888301 1			71,000.00		70,698.84			30-Sep-2005		10.850%		MA - 100.00%		Paid Off - 360		01-Nov-2004
888565 1			29,000.00		28,408.04			23-Nov-2005		8.990%		WA - 100.00%		Paid Off - 240		01-Nov-2004
888309 1			42,750.00		42,165.18			20-Sep-2005		11.400%		PA - 100.00%		Paid Off - 240		01-Nov-2004
888588 1			57,200.00		56,311.07			29-Nov-2005		10.500%		NY - 100.00%		Paid Off - 240		01-Dec-2004
888325 1			34,300.00		33,833.27			21-Sep-2005		10.850%		OR - 100.00%		Paid Off - 240		01-Nov-2004
888619 1			62,190.00		61,825.81			28-Nov-2005		9.750%		WA - 100.00%		Paid Off - 360		01-Dec-2004
888329 1			31,000.00		30,547.89			30-Sep-2005		11.000%		CA - 100.00%		Paid Off - 240		01-Oct-2004
888656 1			41,980.00		41,112.47			18-Nov-2005		10.100%		WA - 100.00%		Paid Off - 240		01-Nov-2004
888331 1			79,980.00		79,579.32			30-Sep-2005		10.100%		NJ - 100.00%		Paid Off - 360		01-Nov-2004
888664 1			56,000.00		55,510.22			23-Nov-2005		9.750%		HI - 100.00%		Paid Off - 360		01-Nov-2004
888355 1			64,000.00		63,754.34			30-Sep-2005		10.850%		NJ - 100.00%		Paid Off - 360		01-Dec-2004
888697 1			28,800.00		28,176.72			30-Nov-2005		8.500%		TN - 100.00%		Paid Off - 240		01-Nov-2004
888394 1			46,200.00		44,987.31			30-Sep-2005		10.600%		CA - 100.00%		Paid Off - 180		01-Nov-2004
888704 1			33,800.00		33,160.42			30-Nov-2005		9.600%		CA - 100.00%		Paid Off - 240		01-Nov-2004
888399 1			83,750.00		83,314.48			30-Sep-2005		11.100%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888706 1			38,000.00		37,205.82			30-Nov-2005		10.950%		CA - 100.00%		Paid Off - 240		01-Dec-2004
888417 1			67,200.00		66,829.33			28-Sep-2005		9.600%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888714 1			72,000.00		71,635.57			18-Nov-2005		10.450%		CA - 100.00%		Paid Off - 360		01-Dec-2004
888432 1			40,000.00		39,395.80			30-Sep-2005		10.000%		AZ - 100.00%		Paid Off - 240		01-Nov-2004
888726 1			89,000.00		88,460.51			30-Nov-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888479 1			36,000.00		35,383.60			19-Sep-2005		8.990%		WA - 100.00%		Paid Off - 240		01-Nov-2004
888768 1			42,000.00		41,251.16			15-Nov-2005		9.400%		CA - 100.00%		Paid Off - 240		01-Dec-2004
888523 1			38,391.00		37,815.94			30-Sep-2005		9.650%		VA - 100.00%		Paid Off - 240		01-Dec-2004
888801 1			89,000.00		88,468.73			30-Nov-2005		10.100%		HI - 100.00%		Paid Off - 360		01-Nov-2004
888541 1			61,000.00		60,666.95			30-Sep-2005		9.650%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888828 1			83,000.00		82,513.97			29-Nov-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Dec-2004
888634 1			81,000.00		80,587.09			30-Sep-2005		9.500%		CA - 100.00%		Paid Off - 360		01-Dec-2004
888831 1			91,500.00		90,964.15			17-Nov-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Dec-2004
888654 1			22,000.00		21,691.49			30-Sep-2005		9.800%		NY - 100.00%		Paid Off - 240		01-Dec-2004
888837 1			30,200.00		29,649.31			25-Nov-2005		9.870%		MN - 100.00%		Paid Off - 240		01-Dec-2004
888659 1			30,000.00		29,534.68			20-Sep-2005		10.100%		NV - 100.00%		Paid Off - 240		01-Nov-2004
888888 1			50,000.00		49,719.14			21-Nov-2005		9.950%		ID - 100.00%		Paid Off - 360		01-Dec-2004
888679 1			80,000.00		79,581.11			30-Sep-2005		9.850%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888899 1			25,200.00		24,793.26			30-Nov-2005		10.200%		DC - 100.00%		Paid Off - 240		01-Dec-2004
888691 1			74,400.00		74,065.33			30-Sep-2005		10.100%		CA - 100.00%		Paid Off - 360		01-Dec-2004
888941 1			31,600.00		30,952.54			23-Nov-2005		9.800%		IL - 100.00%		Paid Off - 240		01-Dec-2004
888718 1			37,800.00		37,216.97			30-Sep-2005		10.100%		HI - 100.00%		Paid Off - 240		01-Nov-2004
888958 1			26,000.00		25,434.71			16-Nov-2005		9.500%		AZ - 100.00%		Paid Off - 240		01-Dec-2004
889025 1			68,000.00		67,589.24			30-Nov-2005		9.600%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889079 1			115,800.00		115,154.86			23-Nov-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889130 1			84,000.00		83,532.06			23-Nov-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889154 1			49,400.00		48,527.98			30-Nov-2005		9.600%		HI - 100.00%		Paid Off - 240		01-Dec-2004
889196 1			48,600.00		47,780.70			30-Nov-2005		10.100%		CA - 100.00%		Paid Off - 240		01-Dec-2004
Page 18 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
888743 1			118,000.00		117,379.53			30-Sep-2005		9.350%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889217 1			60,000.00		59,710.56			30-Nov-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Jan-2005
888861 1			124,200.00		123,582.79			30-Sep-2005		10.100%		CA - 100.00%		Paid Off - 360		01-Nov-2004
889242 1			69,900.00		69,412.63			16-Nov-2005		8.900%		CA - 100.00%		Paid Off - 360		01-Dec-2004
888968 1			94,000.00		93,510.72			30-Sep-2005		9.400%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889298 1			77,000.00		76,617.35			16-Nov-2005		10.100%		NJ - 100.00%		Paid Off - 360		01-Jan-2005
888969 1			45,320.00		44,519.70			26-Sep-2005		10.100%		WA - 100.00%		Paid Off - 240		01-Nov-2004
889304 1			92,700.00		92,210.93			21-Nov-2005		10.250%		NJ - 100.00%		Paid Off - 360		01-Dec-2004
889004 1			33,590.00		33,136.10			21-Sep-2005		10.100%		CA - 100.00%		Paid Off - 240		01-Dec-2004
889305 1			90,600.00		87,174.20			22-Nov-2005		9.500%		CA - 100.00%		Paid Off - 360		01-Jan-2005
889066 1			64,000.00		63,677.68			30-Sep-2005		9.560%		MN - 100.00%		Paid Off - 360		01-Dec-2004
889327 1			73,000.00		72,525.23			30-Nov-2005		9.600%		HI - 100.00%		Paid Off - 360		01-Dec-2004
889129 1			26,200.00		25,743.33			30-Sep-2005		9.950%		AZ - 100.00%		Paid Off - 240		01-Dec-2004
889355 1			86,000.00		85,525.70			29-Nov-2005		9.600%		CA - 100.00%		Paid Off - 360		01-Jan-2005
889155 1			59,800.00		59,379.88			20-Sep-2005		8.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889396 1			67,683.00		66,369.02			25-Nov-2005		9.550%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889311 1			40,400.00		39,772.71			30-Sep-2005		8.990%		AZ - 100.00%		Paid Off - 240		01-Dec-2004
889462 1			28,800.00		28,329.33			22-Nov-2005		10.100%		MT - 100.00%		Paid Off - 240		01-Dec-2004
889320 1			31,600.00		31,094.23			30-Sep-2005		9.000%		AZ - 100.00%		Paid Off - 240		01-Dec-2004
889501 1			108,000.00		106,304.95			30-Nov-2005		9.990%		WA - 100.00%		Paid Off - 360		01-Dec-2004
889335 1			85,500.00		85,094.49			21-Sep-2005		10.100%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889506 1			85,000.00		84,560.81			23-Nov-2005		10.350%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889363 1			31,000.00		30,576.07			28-Sep-2005		10.000%		AZ - 100.00%		Paid Off - 240		01-Dec-2004
889551 1			45,980.00		45,228.61			30-Nov-2005		10.100%		CA - 100.00%		Paid Off - 240		01-Dec-2004
889434 1			22,400.00		22,083.90			16-Sep-2005		9.750%		AZ - 100.00%		Paid Off - 240		01-Dec-2004
889564 1			90,000.00		89,489.43			30-Nov-2005		10.000%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889445 1			84,000.00		83,671.89			23-Sep-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Jan-2005
889580 1			45,631.00		44,875.90			23-Nov-2005		10.000%		AZ - 100.00%		Paid Off - 240		01-Dec-2004
889466 1			84,000.00		83,613.32			30-Sep-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889596 1			37,000.00		36,444.55			30-Nov-2005		10.050%		WA - 100.00%		Paid Off - 240		01-Jan-2005
889467 1			39,500.00		38,990.90			30-Sep-2005		9.600%		HI - 100.00%		Paid Off - 240		01-Jan-2005
889603 1			37,500.00		36,326.73			30-Nov-2005		9.600%		WA - 100.00%		Paid Off - 240		01-Dec-2004
889544 1			50,400.00		50,106.55			28-Sep-2005		9.250%		OR - 100.00%		Paid Off - 360		01-Dec-2004
889610 1			80,000.00		79,423.81			30-Nov-2005		9.750%		OR - 100.00%		Paid Off - 360		01-Dec-2004
889586 1			32,232.00		31,810.36			30-Sep-2005		9.550%		AZ - 100.00%		Paid Off - 240		01-Jan-2005
889611 1			57,600.00		57,279.09			30-Nov-2005		9.990%		AZ - 100.00%		Paid Off - 360		01-Dec-2004
889595 1			52,800.00		52,556.94			30-Sep-2005		9.990%		CA - 95.00%		Paid Off - 360		01-Dec-2004
889612 1			31,000.00		30,470.67			30-Nov-2005		9.750%		HI - 100.00%		Paid Off - 240		01-Dec-2004
889628 1			70,000.00		69,605.11			30-Sep-2005		9.400%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889686 1			82,200.00		81,180.28			30-Nov-2005		8.900%		HI - 100.00%		Paid Off - 360		01-Dec-2004
889715 1			22,000.00		21,717.55			30-Sep-2005		10.500%		NV - 100.00%		Paid Off - 240		01-Dec-2004
889712 1			23,000.00		22,338.43			23-Nov-2005		10.600%		ID - 100.00%		Paid Off - 180		01-Dec-2004
889731 1			42,800.00		42,231.73			27-Sep-2005		9.500%		WA - 100.00%		Paid Off - 240		01-Jan-2005
889713 1			95,980.00		95,356.10			21-Nov-2005		9.600%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889807 1			94,000.00		93,567.22			23-Sep-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889718 1			62,765.00		62,479.69			30-Nov-2005		10.050%		CA - 100.00%		Paid Off - 360		01-Feb-2005
889816 1			33,000.00		32,617.70			30-Sep-2005		10.450%		FL - 100.00%		Paid Off - 240		01-Jan-2005
889720 1			47,000.00		46,733.23			30-Nov-2005		9.900%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889833 1			116,000.00		115,507.03			15-Sep-2005		11.100%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889803 1			114,000.00		112,850.64			16-Nov-2005		9.990%		AZ - 100.00%		Paid Off - 360		01-Dec-2004
889873 1			69,400.00		69,046.14			30-Sep-2005		9.500%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889870 1			21,400.00		21,019.94			15-Nov-2005		10.550%		WI - 100.00%		Paid Off - 240		01-Dec-2004
889920 1			66,000.00		65,696.18			26-Sep-2005		9.990%		WA - 100.00%		Paid Off - 360		01-Dec-2004
889906 1			25,380.00		25,026.00			18-Nov-2005		11.350%		MT - 100.00%		Paid Off - 240		01-Dec-2004
889961 1			38,700.00		38,161.87			30-Sep-2005		8.990%		WA - 100.00%		Paid Off - 240		01-Jan-2005
889908 1			62,200.00		61,774.99			30-Nov-2005		9.000%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889981 1			83,000.00		82,618.69			30-Sep-2005		10.000%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889960 1			69,800.00		69,378.76			25-Nov-2005		9.900%		AZ - 100.00%		Paid Off - 360		01-Dec-2004
890026 1			40,000.00		39,503.51			30-Sep-2005		9.900%		NJ - 100.00%		Paid Off - 240		01-Jan-2005
889965 1			36,140.00		35,545.64			30-Nov-2005		10.050%		WA - 100.00%		Paid Off - 240		01-Dec-2004
890029 1			90,400.00		89,860.26			29-Sep-2005		9.850%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889966 1			61,000.00		60,674.87			30-Nov-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Dec-2004
890055 1			122,000.00		121,451.16			30-Sep-2005		10.100%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889989 1			74,800.00		74,328.66			22-Nov-2005		9.450%		CA - 100.00%		Paid Off - 360		01-Dec-2004
890059 1			72,800.00		72,482.61			16-Sep-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Dec-2004
890033 1			51,200.00		50,463.82			30-Nov-2005		11.000%		CA - 100.00%		Paid Off - 360		01-Dec-2004
890098 1			80,000.00		79,641.91			26-Sep-2005		9.600%		CA - 99.50%		Paid Off - 360		01-Jan-2005
890036 1			111,800.00		111,178.47			30-Nov-2005		10.000%		CA - 100.00%		Paid Off - 360		01-Dec-2004
890103 1			36,400.00		35,929.79			16-Sep-2005		10.450%		CA - 100.00%		Paid Off - 240		01-Dec-2004
890048 1			45,000.00		44,328.74			21-Nov-2005		10.100%		NJ - 100.00%		Paid Off - 240		01-Jan-2005
890167 1			132,000.00		131,393.61			28-Sep-2005		10.000%		AZ - 100.00%		Paid Off - 360		01-Dec-2004
890050 1			77,280.00		76,859.24			30-Nov-2005		10.100%		HI - 100.00%		Paid Off - 360		01-Dec-2004
890253 1			80,000.00		79,676.19			30-Sep-2005		10.600%		NY - 100.00%		Paid Off - 360		01-Dec-2004
890054 1			54,743.00		54,432.27			30-Nov-2005		9.900%		WA - 100.00%		Paid Off - 360		01-Dec-2004
890266 1			43,600.00		43,082.31			27-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jan-2005
890110 1			37,200.00		36,174.97			30-Nov-2005		10.050%		CA - 100.00%		Paid Off - 180		01-Jan-2005
890143 1			67,400.00		67,075.25			29-Nov-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Jan-2005
890179 1			46,000.00		45,591.96			30-Nov-2005		9.000%		WA - 100.00%		Paid Off - 360		01-Dec-2004
890322 1			84,000.00		83,612.16			30-Nov-2005		10.450%		CA - 100.00%		Paid Off - 360		01-Jan-2005
890335 1			55,800.00		55,356.04			30-Nov-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Jan-2005
890372 1			52,000.00		51,707.18			28-Nov-2005		9.500%		CA - 100.00%		Paid Off - 360		01-Jan-2005
Page 19 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
890331 1			32,000.00		31,607.82			30-Sep-2005		10.000%		NV - 100.00%		Paid Off - 240		01-Jan-2005
890381 1			100,000.00		99,444.59			30-Nov-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Jan-2005
890404 1			53,000.00		52,760.29			30-Sep-2005		9.550%		CA - 100.00%		Paid Off - 360		01-Jan-2005
890389 1			62,200.00		61,867.43			30-Nov-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005
890425 1			60,750.00		60,472.38			16-Sep-2005		9.500%		AZ - 95.00%		Paid Off - 360		01-Jan-2005
890401 1			44,000.00		43,335.39			30-Nov-2005		10.000%		AZ - 100.00%		Paid Off - 240		01-Jan-2005
890476 1			59,420.00		59,142.75			30-Sep-2005		9.400%		CO - 100.00%		Paid Off - 360		01-Jan-2005
890437 1			43,800.00		43,154.91			30-Nov-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jan-2005
890498 1			31,000.00		30,620.06			30-Sep-2005		10.000%		AZ - 100.00%		Paid Off - 240		01-Jan-2005
890448 1			158,780.00		157,868.79			23-Nov-2005		9.600%		CA - 100.00%		Paid Off - 360		01-Jan-2005
890571 1			78,390.00		78,073.99			22-Sep-2005		10.100%		HI - 100.00%		Paid Off - 360		01-Jan-2005
890457 1			92,000.00		91,556.95			30-Nov-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Jan-2005
890601 1			145,000.00		144,412.76			28-Sep-2005		10.100%		CA - 100.00%		Paid Off - 360		01-Jan-2005
890480 1			39,600.00		38,963.27			30-Nov-2005		9.500%		AZ - 100.00%		Paid Off - 240		01-Jan-2005
890629 1			26,000.00		25,702.51			30-Sep-2005		11.050%		CA - 93.46%		Paid Off - 240		01-Jan-2005
890506 1			41,200.00		40,569.22			30-Nov-2005		9.900%		NM - 100.00%		Paid Off - 240		01-Jan-2005
890635 1			68,190.00		67,897.87			22-Sep-2005		10.350%		NV - 100.00%		Paid Off - 360		01-Jan-2005
890512 1			49,000.00		48,198.58			30-Nov-2005		9.400%		CA - 100.00%		Paid Off - 240		01-Jan-2005
TOTAL			9,985,480.00		9,914,831.07
890554 1			105,700.00		104,065.63			30-Nov-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jan-2005
890587 1			42,400.00		41,751.70			23-Nov-2005		10.000%		AZ - 100.00%		Paid Off - 240		01-Jan-2005
TOTAL			11,319,162.40		11,209,046.14
Page 20 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
															Total
Current
Number of Loans Liquidated														16
Collateral Principal Realized Loss/(Gain) Amount														70320,~~730~~189.1628
Collateral Interest Realized Loss/(Gain) Amount														112,~~440~~395.2409
Net Liquidation Proceeds														(112,~~440~~395.2409)
Cumulative
Number of Loans Liquidated														17
Collateral Realized Loss/(Gain) Amount														70403,~~730~~314.1653
Net Liquidation Proceeds														0.00
Page 21 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
DEFAULT SPEEDS
															Total
MDR														0.0315%
3 Months Avg MDR														0.0206%
12 Months Avg MDR														0.0205%
Avg MDR Since Cut-off														0.0205%
CDR														01.3784%
3 Months Avg CDR														0.1874%
12 Months Avg CDR														0.1855%
Avg CDR Since Cut-off														0.1855%
SDA														17.7948%
3 Months Avg SDA Approximation														03.9427%
12 Months Avg SDA Approximation														02.9457%
Avg SDA Since Cut-off Approximation														02.9457%
Loss Severity Approximation for Current Period														100.00%
3 Months Avg Loss Severity Approximation														5066.0067%
12 Months Avg Loss Severity Approximation														50.00%
Avg Loss Severity Approximation Since Cut-off														50.00%
Page 22 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
	Conditional Default Rate (CDR): 1-((1-MDR)^12)
	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)(1-MDRn+1)...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.
Page 23 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
498619 1
498230 1
			9.800%		TX - 100.00%		~~360~~240		7024,~~730~~255.1600				7225,~~170~~276.4003		0.00
TOTAL									70,730.16			72,170.40		0.00
888939 1			9.800%		TX - 100.00%		240		25,950.99				27,037.26		0.00
889031 1			10.000%		CA - 100.00%		360		129,257.45				133,877.11		0.00
889436 1			9.800%		IL - 100.00%		240		41,546.34				43,220.65		0.00
889655 1			10.050%		TX - 100.00%		240		20,929.97				21,880.33		0.00
889945 1			9.800%		TX - 100.00%		240		78,249.53				81,292.99		0.00
TOTAL									320,189.28			332,584.37		0.00
Page 24 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
														Total
						Has the Stepdown Date Occurred? (0=No,1=Yes)								0
						Does the Trigger Event Exist? (0=No,1=Yes)								0
						A Trigger Exists if (i) or (ii) occurs after the Stepdown
						(i) The quotient of ( (1)/(2) > (3) )
						(1) 60+ Day Rolling Delinquency Balance								13,~~985~~460,~~295~~547.3127
						(2) Stated Principal Balance								~~219~~195,~~086~~782,~~118~~979.1837
						60+ Day Delinquency % ( (1)/(2) )								01.~~906171~~767542%
						(3) 10% of Required Percentage								0.000000%
						(ii) The quotient of ( (4)/(5) > (6))
						(4) Aggregate Cumulative Realized Loss								70403,~~730~~314.1653
						(5) Cutoff Date Pool Principal Balance								244,749,252.03
						Trigger Event Loss % ( (4)/(5) )								0.~~000289~~001648%
						(6) Applicable Loss %								0.000000%
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
														Total
Current LIBOR Rate														34.~~830000~~193750%
Next LIBOR Rate														4.~~037500~~378750%
Page 25 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA
Mortgage Pass-Through Certificates
Series 2005-NCA
October 25, 2005 Distribution
December 27, 2005 Distribution
Other Related Information
ADDITIONAL INFORMATION
														Total
Current Scheduled Payments														21,~~089~~891,~~504~~123.5823
Current Scheduled Payments 1 Month Prior														21,~~228~~998,~~936~~073.8066
Current Scheduled Payments 2 Month Prior														02,089,504.0058
Current Scheduled Payments 3 Month Prior														02,228,936.0080
Current Scheduled Payments 4 Month Prior														0.00
Current Scheduled Payments 5 Month Prior														0.00
Current Scheduled Payments 6 Month Prior														0.00
Current Scheduled Payments 7 Month Prior														0.00
Current Scheduled Payments 8 Month Prior														0.00
Current Scheduled Payments 9 Month Prior														0.00
Current Scheduled Payments 10 Month Prior														0.00
Current Scheduled Payments 11 Month Prior														0.00
Delinquent 60+ Scheduled Payments														0.00
Delinq. 60+ Sched. Pmnts, 1 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 2 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 3 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 4 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 5 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 6 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 7 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 8 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 9 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 10 Month Prior														0.00
Delinq. 60+ Sched. Pmnts, 11 Month Prior														0.00
Page 26 of 26

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