                                    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 25, 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 25, 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 28, 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 25, 2005.



Merrill Lynch Mortgage Investors Trust Series 2005-NCA

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				Merrill Lynch						1. Certificate Payment Report					2
				Merrill Lynch						2. Collection Account Report					4
										2. Collection Account Report					4
										3. Credit Enhancement Report					6
										4. Collateral Report					7
				Certificate Insurer(s)						5. Delinquency Report					10
				Certificate Insurer(s)						5. Delinquency Report					10
										6. REO Report					11

										7. Foreclosure Report					12
										8. Prepayment Report					13
										9. Prepayment Detail Report					16
										9. Prepayment Detail Report					16
										10. Realized Loss Report					21
										11. Realized Loss Detail Report					24
				Servicer(s)						11. Realized Loss Detail Report					24
				Servicer(s)						12. Triggers and Adj. Cert. Report					25
				Wilshire Servicing Corp.						12. Triggers and Adj. Cert. Report					25
				Wilshire Servicing Corp.						13. Other Related Information					26
										13. Other Related Information					26


				Underwriter(s)
				Merrill Lynch


										Total Number of Pages					26
										Total Number of Pages

				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
										Jennifer.Vandyne@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			October 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			September 30, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000
										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
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution - MASTER REMIC
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal
	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		151,132,691.49		497,940.24		11,118,698.45		11,616,638.69		0.00		0.00		140,013,993.04
A	SR	$	167,775,000.00		151,132,691.49		497,940.24		11,118,698.45		11,616,638.69		0.00		0.00		140,013,993.04
M-1	SUB	$	26,065,000.00		26,065,000.00		90,916.17		0.00		90,916.17		0.00		0.00		26,065,000.00
M-2	SUB	$	18,478,000.00		18,478,000.00		66,685.05		0.00		66,685.05		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		5,567,593.69		0.00		0.00		0.00		0.00		939,531.45		6,507,125.14
R	RES	$	100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	NOF	$	0.00		0.00		306,554.74		0.00		306,554.74		0.00		0.00		0.00



Total			240,340,100.00		229,265,285.18		1,115,935.27		11,118,698.45		12,234,633.72		0.00		939,531.45		219,086,118.18
Total




Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current
									Orig. Principal		Prior							Current
	Period		Period						(with Notional)		Principal						Total	Principal
	Period		Period
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A	09/26/05		10/24/05		F-Act/360		59020UZS7		167,775,000.00		900.805790		2.967905		66.271485		69.239390	834.534305
M-1	09/26/05		10/24/05		F-Act/360		59020UZT5		26,065,000.00		1,000.000000		3.488056		0.000000		3.488056	1,000.000000
M-2	09/26/05		10/24/05		F-Act/360		59020UZU2		18,478,000.00		1,000.000000		3.608889		0.000000		3.608889	1,000.000000
B-1	09/01/05		09/30/05		F-30/360		59020UZV0		10,034,000.00		1,000.000000		4.993833		0.000000		4.993833	1,000.000000
B-2	09/01/05		09/30/05		F-30/360		59020UZW8		4,038,000.00		1,000.000000		5.034666		0.000000		5.034666	1,000.000000
B-3	09/01/05		09/30/05		F-30/360		59020UZX6		4,283,000.00		1,000.000000		5.365916		0.000000		5.365916	1,000.000000
B-4	09/01/05		09/30/05		F-30/360		59020UZY4		4,894,000.00		1,000.000000		6.250000		0.000000		6.250000	1,000.000000
B-5	09/01/05		09/30/05		F-30/360		59020UB38		4,773,000.00		1,000.000000		6.250000		0.000000		6.250000	1,000.000000
C	09/26/05		10/24/05		A-Act/360		59020UD69		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R	09/26/05		10/24/05		F-Act/360		59020UD51		100.00		0.000000		0.000000		0.000000		0.000000	0.000000
P	09/26/05		10/24/05		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
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 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		992,331.22		27,409,786.53		351,220.43		27,761,006.95		28,753,338.17		0.00		0.00		140,013,993.04
M-1	26,065,000.00		172,414.91		0.00		0.00		0.00		172,414.91		0.00		0.00		26,065,000.00
M-2	18,478,000.00		126,539.91		0.00		0.00		0.00		126,539.91		0.00		0.00		18,478,000.00
B-1	10,034,000.00		100,216.24		0.00		0.00		0.00		100,216.24		0.00		0.00		10,034,000.00
B-2	4,038,000.00		40,659.96		0.00		0.00		0.00		40,659.96		0.00		0.00		4,038,000.00
B-3	4,283,000.00		45,964.44		0.00		0.00		0.00		45,964.44		0.00		0.00		4,283,000.00
B-4	4,894,000.00		61,175.00		0.00		0.00		0.00		61,175.00		0.00		0.00		4,894,000.00
B-5	4,773,000.00		59,662.50		0.00		0.00		0.00		59,662.50		0.00		0.00		4,773,000.00
C	0.00		0.00		0.00		0.00		0.00		0.00		0.00		2,097,973.10		6,507,125.14
R	100.00		0.29		0.00		0.00		100.00		100.29		0.00		0.00		0.00
P	0.00		718,507.19		0.00		0.00		0.00		718,507.19		0.00		0.00		0.00



Total	240,340,100.00		2,317,471.66		27,409,786.53		351,220.43		27,761,106.95		30,078,578.61		0.00		2,097,973.10		219,086,118.18


Interest Detail - MASTER REMIC
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or		Current
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or

	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%		151,132,691.49		497,940.24		0.00		0.00		0.00		497,940.24		497,940.24		0.00
M-1	4.33000%		26,065,000.00		90,916.17		0.00		0.00		0.00		90,916.17		90,916.17		0.00
M-2	4.48000%		18,478,000.00		66,685.05		0.00		0.00		0.00		66,685.05		66,685.05		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	209.48276%		5,567,593.69		0.00		0.00		0.00		0.00		0.00		939,531.45		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		306,554.74		0.00



Total			229,265,285.18		809,380.53		0.00		0.00		0.00		809,380.53		2,055,466.72		0.00



Page 3 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
														Total
Principal Collections														10,108,436.84
Principal Withdrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														10,108,436.84
Interest Collections														1,840,627.05
Interest Withdrawals														-0.00
Interest Fees														-20,984.91
Interest Other Accounts														306,554.74
TOTAL NET INTEREST														2,126,196.88
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														12,234,633.72



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
															Total
Scheduled Principal Received															172,881.22
Curtailments															20,724.55
Prepayments In Full															9,914,831.07
Repurchased/Substitutions															0.00
Liquidations															70,730.16
Insurance Principal															0.00
Other Additional Principal															0.00
Delinquent Principal															-140,749.56
Realized Losses															-70,730.16
Advanced Principal															140,749.56
TOTAL PRINCIPAL COLLECTED															10,108,436.84


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
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
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
														Total
Scheduled Interest														1,916,623.36
Repurchased/Substitution Interest														0.00
Liquidation Interest														577.63
Insurance Interest														0.00
Other Additional Interest														0.00
Prepayment Interest Shortfalls														-11,782.74
Delinquent Interest														-1,500,362.92
Compensating Interest														11,782.74
Civil Relief Act Shortfalls														-591.41
Interest Loss														-1,440.24
Interest Advanced														1,425,820.63
TOTAL INTEREST COLLECTED														1,840,627.05


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
														Total
Non-Recoverable Advances														0.00
Reimbursements to Master Servicer														0.00
TOTAL INTEREST WITHDRAWALS														0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
														Total
Prepayment Charges														306,554.74
TOTAL INTEREST OTHER ACCOUNTS														306,554.74



INTEREST - FEES
INTEREST - FEES
														Total
Current Servicing Fees														20,984.91
Tax Fees														0.00
TOTAL INTEREST FEES														20,984.91




Page 5 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
ACCOUNTS
														Total
Basis Risk CarryOver Deposit														0.00
Basis Risk CarryOver Amount Paid														0.00



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
														Total
Overcollateralization Target Amount														15,296,828.25
Overcollateralization Reduction Amount														0.00
Begining Overcollateralized Amount														5,496,863.53
Begining Overcollateralization Deficiency Amount														9,799,964.72
Ending Overcollateralized Amount														6,507,125.14
Ending Overcollateralization Deficiency Amount														8,789,703.11




Page 6 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution
Collateral Report


COLLATERAL



															Total



Loan Count:


Original														4,274
Prior														4,023
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-160
Repurchases														-0
Liquidations														-1
Current														3,862
Principal Balance:


Original														244,749,252.03
Prior														229,265,285.18
Prefunding														0.00
Scheduled Principal														-172,881.22
Partial Prepayments														-20,724.55
Full Voluntary Prepayments														-9,914,831.07
Repurchases														-0.00
Liquidations														-70,730.16
Current														219,086,118.18





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
														Total
Weighted Average Coupon Original														10.05689%
Weighted Average Coupon Prior														10.05689%
Weighted Average Coupon Current														10.04660%
Weighted Average Months to Maturity Original														313
Weighted Average Months to Maturity Prior														313
Weighted Average Months to Maturity Current														312
Weighted Avg Remaining Amortization Term Original														313
Weighted Avg Remaining Amortization Term Prior														313
Weighted Avg Remaining Amortization Term Current														312
Weighted Average Seasoning Original														9.30
Weighted Average Seasoning Prior														9.30
Weighted Average Seasoning Current														10.30









Page 8 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution

ARM CHARACTERISTICS
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														20,984.91
Delinquent Servicing Fees														74,542.29
TOTAL SERVICING FEES														95,527.21


Total Servicing Fees														95,527.21
Compensating Interest														-11,782.74
Delinquent Servicing Fees														-74,542.29
COLLECTED SERVICING FEES														9,202.18


Total Advanced Interest														1,425,820.63
Total Advanced Principal														140,749.56
Aggregate Advances with respect to this Distribution														1,566,570.19





ADDITIONAL COLLATERAL INFORMATION
														Total
Prepayment Interest Shortfall (PPIS)														11,782.74
Compensating Interest														-11,782.74
Net Prepayment Interest Shortfall (PPIS)														0.00

Ending Pool Stated Principal Balance														219,086,118.18
Weighted Average Net Mortgage Rate														11.131846%




Page 9 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				3,666,234.55		1,507,253.57		985,635.77		6,159,123.89
			% Balance				1.67%		0.69%		0.45%		2.81%
			# Loans				64		29		15		108
			% # Loans				1.66%		0.75%		0.39%		2.80%
	FORECLOSURE		Balance		0.00		0.00		0.00		40,977.19		40,977.19
			% Balance		0.00%		0.00%		0.00%		0.02%		0.02%
			# Loans		0		0		0		1		1
			% # Loans		0.00%		0.00%		0.00%		0.03%		0.03%
	BANKRUPTCY		Balance		175,899.74		0.00		0.00		0.00		175,899.74
			% Balance		0.08%		0.00%		0.00%		0.00%		0.08%
			# Loans		6		0		0		0		6
			% # Loans		0.16%		0.00%		0.00%		0.00%		0.16%
	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		175,899.74		3,666,234.55		1,507,253.57		1,026,612.96		6,376,000.82
			% Balance		0.08%		1.67%		0.69%		0.47%		2.91%
			# Loans		6		64		29		16		115
			% # Loans		0.16%		1.66%		0.75%		0.41%		2.98%









Page 10 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 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
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 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
887355 1			41,520.00		40,977.19		01-May-2005		11.850%		AZ - 99.98%		240		01-Nov-2004



TOTAL			41,520.00		40,977.19


Page 12 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

															Total




Current


Number of Paid in Full Loans														160
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														160
Curtailments Amount														20,724.55
Paid in Full Balance														9,914,831.07
Repurchased Loans Balance														0.00
Total Prepayment Amount														9,935,555.62

Cumulative


Number of Paid in Full Loans														411
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														411
Paid in Full Balance														25,180,904.86
Repurchased Loans Balance														0.00
Curtailments Amount														60,278.40
Total Prepayment Amount														25,241,183.26










Page 13 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

															Total



SMM														4.37%
3 Months Avg SMM														5.32%
12 Months Avg SMM														5.32%
Avg SMM Since Cut-off														5.32%


CPR														41.49%
3 Months Avg CPR														48.09%
12 Months Avg CPR														48.09%
Avg CPR Since Cut-off														48.09%


PSA														2,014.80%
3 Months Avg PSA Approximation														2,454.08%
12 Months Avg PSA Approximation														2,454.08%
Avg PSA Since Cut-off Approximation														2,454.08%










Page 14 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 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
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 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 Number			Original							Current		State &		Type Prepayment

&		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
			66,980.00

497988 1			79,000.00		78,711.49			21-Sep-2005		9.990%		OR - 100.00%		Paid Off - 360		01-Feb-2005
497988 1					78,711.49			21-Sep-2005		9.990%		OR - 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
498007 1					47,368.43			22-Sep-2005		10.750%		IL - 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
498053 1					56,894.05			23-Sep-2005		10.050%		MA - 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
498054 1					58,176.92			23-Sep-2005		9.550%		FL - 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
498067 1					92,982.22			30-Sep-2005		10.400%		HI - 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
498167 1					93,675.02			30-Sep-2005		10.250%		CA - 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
498191 1					113,215.49			28-Sep-2005		10.350%		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
498221 1					90,722.01			19-Sep-2005		9.100%		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
498225 1					24,589.83			30-Sep-2005		10.600%		HI - 100.00%		Paid Off - 240		01-Mar-2005
498281 1			33,000.00		32,641.58			29-Sep-2005		9.990%		AZ - 100.00%		Paid Off - 240		01-Feb-2005
498281 1					32,641.58			29-Sep-2005		9.990%		AZ - 100.00%		Paid Off - 240		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
498338 1					104,499.10			16-Sep-2005		8.700%		CA - 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
498369 1					35,631.22			28-Sep-2005		10.450%		NV - 100.00%		Paid Off - 240		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
498374 1					74,065.89			23-Sep-2005		9.500%		CA - 98.98%		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
498392 1					67,751.65			30-Sep-2005		9.990%		AZ - 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
498431 1					57,698.88			28-Sep-2005		9.600%		HI - 100.00%		Paid Off - 360		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
498461 1					26,640.09			30-Sep-2005		11.350%		GA - 100.00%		Paid Off - 240		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
498462 1					111,530.23			29-Sep-2005		9.750%		HI - 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
498473 1					79,682.98			28-Sep-2005		9.600%		CA - 100.00%		Paid Off - 360		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
498484 1					155,427.94			30-Sep-2005		9.990%		CA - 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
498485 1					60,752.62			26-Sep-2005		11.550%		OR - 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
498531 1					51,812.80			30-Sep-2005		10.450%		MA - 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
498547 1					113,548.22			22-Sep-2005		9.600%		CA - 100.00%		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
498574 1					34,354.99			22-Sep-2005		9.750%		AZ - 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
498579 1					67,764.92			30-Sep-2005		10.250%		NJ - 100.00%		Paid Off - 360		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
498586 1					37,590.67			30-Sep-2005		10.450%		AZ - 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
498640 1					120,412.29			21-Sep-2005		10.600%		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
498676 1					60,833.88			30-Sep-2005		11.000%		IL - 100.00%		Paid Off - 360		01-Mar-2005
498683 1			143,000.00		142,505.64			30-Sep-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498683 1					142,505.64			30-Sep-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498755 1			56,000.00		55,814.07			30-Sep-2005		10.450%		MA - 100.00%		Paid Off - 360		01-Feb-2005
498755 1					55,814.07			30-Sep-2005		10.450%		MA - 100.00%		Paid Off - 360		01-Feb-2005
498759 1			72,000.00		71,778.56			30-Sep-2005		10.800%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498759 1					71,778.56			30-Sep-2005		10.800%		CA - 100.00%		Paid Off - 360		01-Feb-2005
498780 1			100,000.00		99,146.91			27-Sep-2005		10.800%		FL - 100.00%		Paid Off - 240		01-Mar-2005
498780 1					99,146.91			27-Sep-2005		10.800%		FL - 100.00%		Paid Off - 240		01-Mar-2005
498863 1			28,100.00		27,849.50			30-Sep-2005		12.050%		NM - 100.00%		Paid Off - 240		01-Feb-2005
498863 1					27,849.50			30-Sep-2005		12.050%		NM - 100.00%		Paid Off - 240		01-Feb-2005
498888 1			34,000.00		33,691.91			30-Sep-2005		11.400%		WA - 100.00%		Paid Off - 240		01-Feb-2005
498888 1					33,691.91			30-Sep-2005		11.400%		WA - 100.00%		Paid Off - 240		01-Feb-2005
498925 1			117,800.00		117,525.76			30-Sep-2005		11.450%		CA - 100.00%		Paid Off - 360		01-Mar-2005
498925 1					117,525.76			30-Sep-2005		11.450%		CA - 100.00%		Paid Off - 360		01-Mar-2005
498943 1			51,800.00		51,598.92			20-Sep-2005		9.700%		AZ - 100.00%		Paid Off - 360		01-Feb-2005
498943 1					51,598.92			20-Sep-2005		9.700%		AZ - 100.00%		Paid Off - 360		01-Feb-2005
498952 1			75,000.00		74,803.33			21-Sep-2005		10.900%		MD - 100.00%		Paid Off - 360		01-Mar-2005
498952 1					74,803.33					10.900%		MD - 100.00%		Paid Off - 360


Page 16 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		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
			55,000.00

498976 1			87,980.00		87,272.15			27-Sep-2005		9.350%		CA - 100.00%		Paid Off - 360		01-Jul-2004
498976 1					87,272.15			27-Sep-2005		9.350%		CA - 100.00%		Paid Off - 360		01-Jul-2004
498977 1			26,000.00		25,503.99			30-Sep-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Jul-2004
498977 1					25,503.99			30-Sep-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Jul-2004
498996 1			31,280.00		30,696.63			20-Sep-2005		11.650%		AZ - 100.00%		Paid Off - 240		01-Jul-2004
498996 1					30,696.63			20-Sep-2005		11.650%		AZ - 100.00%		Paid Off - 240		01-Jul-2004
499013 1			52,000.00		51,684.96			30-Sep-2005		10.400%		CA - 100.00%		Paid Off - 360		01-Aug-2004
499013 1					51,684.96			30-Sep-2005		10.400%		CA - 100.00%		Paid Off - 360		01-Aug-2004
499021 1			31,400.00		30,812.50			23-Sep-2005		11.150%		AZ - 100.00%		Paid Off - 240		01-Jul-2004
499021 1					30,812.50			23-Sep-2005		11.150%		AZ - 100.00%		Paid Off - 240		01-Jul-2004
499038 1			35,900.00		35,322.29			29-Sep-2005		11.650%		AZ - 100.00%		Paid Off - 240		01-Aug-2004
499038 1					35,322.29			29-Sep-2005		11.650%		AZ - 100.00%		Paid Off - 240		01-Aug-2004
499131 1			55,000.00		54,694.20			30-Sep-2005		10.000%		NV - 100.00%		Paid Off - 360		01-Oct-2004
499131 1					54,694.20			30-Sep-2005		10.000%		NV - 100.00%		Paid Off - 360		01-Oct-2004
499159 1			93,000.00		92,480.82			15-Sep-2005		10.000%		CA - 100.00%		Paid Off - 360		01-Oct-2004
499159 1					92,480.82			15-Sep-2005		10.000%		CA - 100.00%		Paid Off - 360		01-Oct-2004
499173 1			47,000.00		46,289.98			22-Sep-2005		10.000%		NV - 100.00%		Paid Off - 240		01-Nov-2004
499173 1					46,289.98			22-Sep-2005		10.000%		NV - 100.00%		Paid Off - 240		01-Nov-2004
499184 1			56,200.00		55,274.52			20-Sep-2005		8.500%		TN - 100.00%		Paid Off - 240		01-Dec-2004
499184 1					55,274.52			20-Sep-2005		8.500%		TN - 100.00%		Paid Off - 240		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
499241 1					61,210.98			19-Sep-2005		11.100%		CA - 100.00%		Paid Off - 360		01-Feb-2005
499246 1			74,200.00		73,925.11			30-Sep-2005		10.500%		CA - 100.00%		Paid Off - 360		01-Jan-2005
499246 1					73,925.11			30-Sep-2005		10.500%		CA - 100.00%		Paid Off - 360		01-Jan-2005
499254 1			23,980.00		23,742.43			30-Sep-2005		10.750%		ID - 99.40%		Paid Off - 240		01-Feb-2005
499254 1					23,742.43			30-Sep-2005		10.750%		ID - 99.40%		Paid Off - 240		01-Feb-2005
499311 1			32,000.00		31,698.45			30-Sep-2005		11.100%		CA - 100.00%		Paid Off - 240		01-Feb-2005
499311 1					31,698.45			30-Sep-2005		11.100%		CA - 100.00%		Paid Off - 240		01-Feb-2005
499344 1			93,998.00		93,662.56			20-Sep-2005		10.100%		CA - 99.86%		Paid Off - 360		01-Feb-2005
499344 1					93,662.56			20-Sep-2005		10.100%		CA - 99.86%		Paid Off - 360		01-Feb-2005
887160 1			73,000.00		72,559.94			29-Sep-2005		10.000%		CA - 100.00%		Paid Off - 360		01-Oct-2004
887160 1					72,559.94			29-Sep-2005		10.000%		CA - 100.00%		Paid Off - 360		01-Oct-2004
887182 1			43,000.00		42,348.86			21-Sep-2005		9.980%		CA - 100.00%		Paid Off - 240		01-Nov-2004
887182 1					42,348.86			21-Sep-2005		9.980%		CA - 100.00%		Paid Off - 240		01-Nov-2004
887183 1			36,000.00		35,421.19			27-Sep-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Nov-2004
887183 1					35,421.19			27-Sep-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Nov-2004
887198 1			31,000.00		30,454.10			27-Sep-2005		9.500%		FL - 100.00%		Paid Off - 240		01-Oct-2004
887198 1					30,454.10			27-Sep-2005		9.500%		FL - 100.00%		Paid Off - 240		01-Oct-2004
887199 1			98,000.00		97,428.19			30-Sep-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Oct-2004
887199 1					97,428.19			30-Sep-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Oct-2004
887206 1			54,000.00		53,700.23			26-Sep-2005		10.000%		FL - 100.00%		Paid Off - 360		01-Nov-2004
887206 1					53,700.23			26-Sep-2005		10.000%		FL - 100.00%		Paid Off - 360		01-Nov-2004
887210 1			45,200.00		44,538.33			30-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
887210 1					44,538.33			30-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
887215 1			47,600.00		46,844.13			23-Sep-2005		9.600%		FL - 100.00%		Paid Off - 240		01-Nov-2004
887215 1					46,844.13			23-Sep-2005		9.600%		FL - 100.00%		Paid Off - 240		01-Nov-2004
887253 1			40,400.00		39,778.40			30-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Nov-2004
887253 1					39,778.40			30-Sep-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Nov-2004
887273 1			81,800.00		81,391.51			27-Sep-2005		9.600%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887273 1					81,391.51			27-Sep-2005		9.600%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887304 1			53,198.00		52,919.43			30-Sep-2005		9.850%		WA - 100.00%		Paid Off - 360		01-Nov-2004
887304 1					52,919.43			30-Sep-2005		9.850%		WA - 100.00%		Paid Off - 360		01-Nov-2004
887318 1			90,000.00		89,585.72			28-Sep-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887318 1					89,585.72			28-Sep-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887322 1			34,980.00		34,474.68			29-Sep-2005		9.600%		CA - 100.00%		Paid Off - 240		01-Dec-2004
887322 1					34,474.68			29-Sep-2005		9.600%		CA - 100.00%		Paid Off - 240		01-Dec-2004
887329 1			71,000.00		70,645.43			19-Sep-2005		9.600%		FL - 100.00%		Paid Off - 360		01-Dec-2004
887329 1					70,645.43			19-Sep-2005		9.600%		FL - 100.00%		Paid Off - 360		01-Dec-2004
887358 1			94,640.00		94,157.48			30-Sep-2005		9.500%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887358 1					94,157.48			30-Sep-2005		9.500%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887380 1			64,000.00		63,656.38			28-Sep-2005		9.250%		CA - 90.00%		Paid Off - 360		01-Dec-2004
887380 1					63,656.38			28-Sep-2005		9.250%		CA - 90.00%		Paid Off - 360		01-Dec-2004
887451 1			91,000.00		90,625.28			28-Sep-2005		10.000%		CA - 100.00%		Paid Off - 360		01-Jan-2005
887451 1					90,625.28			28-Sep-2005		10.000%		CA - 100.00%		Paid Off - 360		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
887499 1					62,783.36			20-Sep-2005		10.850%		MA - 100.00%		Paid Off - 360		01-Jan-2005
887604 1			87,800.00		87,464.17			30-Sep-2005		10.350%		CA - 100.00%		Paid Off - 360		01-Jan-2005
887604 1					87,464.17			30-Sep-2005		10.350%		CA - 100.00%		Paid Off - 360		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
887606 1					33,303.35			30-Sep-2005		9.750%		FL - 100.00%		Paid Off - 240		01-Dec-2004
887637 1			53,000.00		52,799.40			28-Sep-2005		10.400%		IL - 100.00%		Paid Off - 360		01-Jan-2005
887637 1					52,799.40			28-Sep-2005		10.400%		IL - 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
887702 1					73,910.17					10.250%		NY - 100.00%		Paid Off - 360


Page 17 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		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
			91,200.00

887718 1			30,580.00		30,239.36			30-Sep-2005		10.750%		IL - 100.00%		Paid Off - 240		01-Jan-2005
887718 1					30,239.36			30-Sep-2005		10.750%		IL - 100.00%		Paid Off - 240		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
887755 1					31,971.86			16-Sep-2005		9.400%		CA - 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
887787 1					119,462.84			30-Sep-2005		9.600%		CA - 100.00%		Paid Off - 360		01-Jan-2005
887820 1			32,850.00		32,472.17			15-Sep-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jan-2005
887820 1					32,472.17			15-Sep-2005		10.500%		CA - 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
887824 1					35,218.69			16-Sep-2005		10.100%		FL - 100.00%		Paid Off - 240		01-Feb-2005
887930 1			25,000.00		24,728.57			20-Sep-2005		10.950%		CO - 100.00%		Paid Off - 240		01-Jan-2005
887930 1					24,728.57			20-Sep-2005		10.950%		CO - 100.00%		Paid Off - 240		01-Jan-2005
887977 1			40,000.00		39,469.65			30-Sep-2005		9.850%		CA - 100.00%		Paid Off - 240		01-Jan-2005
887977 1					39,469.65			30-Sep-2005		9.850%		CA - 100.00%		Paid Off - 240		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
888022 1					96,007.22			21-Sep-2005		10.050%		CA - 100.00%		Paid Off - 360		01-Jan-2005
888028 1			61,400.00		60,738.15			30-Sep-2005		10.050%		FL - 100.00%		Paid Off - 240		01-Feb-2005
888028 1					60,738.15			30-Sep-2005		10.050%		FL - 100.00%		Paid Off - 240		01-Feb-2005
888063 1			106,000.00		105,631.70			30-Sep-2005		10.950%		CA - 100.00%		Paid Off - 360		01-Feb-2005
888063 1					105,631.70			30-Sep-2005		10.950%		CA - 100.00%		Paid Off - 360		01-Feb-2005
888064 1			43,000.00		42,472.34			30-Sep-2005		9.990%		FL - 100.00%		Paid Off - 240		01-Jan-2005
888064 1					42,472.34			30-Sep-2005		9.990%		FL - 100.00%		Paid Off - 240		01-Jan-2005
888106 1			33,000.00		32,603.13			30-Sep-2005		10.150%		FL - 100.00%		Paid Off - 240		01-Jan-2005
888106 1					32,603.13			30-Sep-2005		10.150%		FL - 100.00%		Paid Off - 240		01-Jan-2005
888108 1			41,631.00		41,124.00			19-Sep-2005		10.050%		AZ - 100.00%		Paid Off - 240		01-Jan-2005
888108 1					41,124.00			19-Sep-2005		10.050%		AZ - 100.00%		Paid Off - 240		01-Jan-2005
888126 1			24,120.00		23,846.52			30-Sep-2005		9.650%		FL - 100.00%		Paid Off - 240		01-Feb-2005
888126 1					23,846.52			30-Sep-2005		9.650%		FL - 100.00%		Paid Off - 240		01-Feb-2005
888175 1			107,500.00		106,741.55			30-Sep-2005		8.900%		CA - 100.00%		Paid Off - 360		01-Feb-2005
888175 1					106,741.55			30-Sep-2005		8.900%		CA - 100.00%		Paid Off - 360		01-Feb-2005
888195 1			26,400.00		26,087.18			29-Sep-2005		10.450%		NV - 100.00%		Paid Off - 240		01-Feb-2005
888195 1					26,087.18			29-Sep-2005		10.450%		NV - 100.00%		Paid Off - 240		01-Feb-2005
888196 1			39,480.00		39,011.20			28-Sep-2005		10.250%		WA - 100.00%		Paid Off - 240		01-Jan-2005
888196 1					39,011.20			28-Sep-2005		10.250%		WA - 100.00%		Paid Off - 240		01-Jan-2005
888210 1			50,000.00		49,803.85			30-Sep-2005		9.650%		AK - 100.00%		Paid Off - 360		01-Feb-2005
888210 1					49,803.85			30-Sep-2005		9.650%		AK - 100.00%		Paid Off - 360		01-Feb-2005
888301 1			71,000.00		70,698.84			30-Sep-2005		10.850%		MA - 100.00%		Paid Off - 360		01-Nov-2004
888301 1					70,698.84			30-Sep-2005		10.850%		MA - 100.00%		Paid Off - 360		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
888309 1					42,165.18			20-Sep-2005		11.400%		PA - 100.00%		Paid Off - 240		01-Nov-2004
888325 1			34,300.00		33,833.27			21-Sep-2005		10.850%		OR - 100.00%		Paid Off - 240		01-Nov-2004
888325 1					33,833.27			21-Sep-2005		10.850%		OR - 100.00%		Paid Off - 240		01-Nov-2004
888329 1			31,000.00		30,547.89			30-Sep-2005		11.000%		CA - 100.00%		Paid Off - 240		01-Oct-2004
888329 1					30,547.89			30-Sep-2005		11.000%		CA - 100.00%		Paid Off - 240		01-Oct-2004
888331 1			79,980.00		79,579.32			30-Sep-2005		10.100%		NJ - 100.00%		Paid Off - 360		01-Nov-2004
888331 1					79,579.32			30-Sep-2005		10.100%		NJ - 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
888355 1					63,754.34			30-Sep-2005		10.850%		NJ - 100.00%		Paid Off - 360		01-Dec-2004
888394 1			46,200.00		44,987.31			30-Sep-2005		10.600%		CA - 100.00%		Paid Off - 180		01-Nov-2004
888394 1					44,987.31			30-Sep-2005		10.600%		CA - 100.00%		Paid Off - 180		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
888399 1					83,314.48			30-Sep-2005		11.100%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888417 1			67,200.00		66,829.33			28-Sep-2005		9.600%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888417 1					66,829.33			28-Sep-2005		9.600%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888432 1			40,000.00		39,395.80			30-Sep-2005		10.000%		AZ - 100.00%		Paid Off - 240		01-Nov-2004
888432 1					39,395.80			30-Sep-2005		10.000%		AZ - 100.00%		Paid Off - 240		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
888479 1					35,383.60			19-Sep-2005		8.990%		WA - 100.00%		Paid Off - 240		01-Nov-2004
888523 1			38,391.00		37,815.94			30-Sep-2005		9.650%		VA - 100.00%		Paid Off - 240		01-Dec-2004
888523 1					37,815.94			30-Sep-2005		9.650%		VA - 100.00%		Paid Off - 240		01-Dec-2004
888541 1			61,000.00		60,666.95			30-Sep-2005		9.650%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888541 1					60,666.95			30-Sep-2005		9.650%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888634 1			81,000.00		80,587.09			30-Sep-2005		9.500%		CA - 100.00%		Paid Off - 360		01-Dec-2004
888634 1					80,587.09			30-Sep-2005		9.500%		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
888654 1					21,691.49			30-Sep-2005		9.800%		NY - 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
888659 1					29,534.68			20-Sep-2005		10.100%		NV - 100.00%		Paid Off - 240		01-Nov-2004
888679 1			80,000.00		79,581.11			30-Sep-2005		9.850%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888679 1					79,581.11			30-Sep-2005		9.850%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888691 1			74,400.00		74,065.33			30-Sep-2005		10.100%		CA - 100.00%		Paid Off - 360		01-Dec-2004
888691 1					74,065.33			30-Sep-2005		10.100%		CA - 100.00%		Paid Off - 360		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
888718 1					37,216.97					10.100%		HI - 100.00%		Paid Off - 240


Page 18 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		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
			118,000.00

888861 1			124,200.00		123,582.79			30-Sep-2005		10.100%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888861 1					123,582.79			30-Sep-2005		10.100%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888968 1			94,000.00		93,510.72			30-Sep-2005		9.400%		CA - 100.00%		Paid Off - 360		01-Dec-2004
888968 1					93,510.72			30-Sep-2005		9.400%		CA - 100.00%		Paid Off - 360		01-Dec-2004
888969 1			45,320.00		44,519.70			26-Sep-2005		10.100%		WA - 100.00%		Paid Off - 240		01-Nov-2004
888969 1					44,519.70			26-Sep-2005		10.100%		WA - 100.00%		Paid Off - 240		01-Nov-2004
889004 1			33,590.00		33,136.10			21-Sep-2005		10.100%		CA - 100.00%		Paid Off - 240		01-Dec-2004
889004 1					33,136.10			21-Sep-2005		10.100%		CA - 100.00%		Paid Off - 240		01-Dec-2004
889066 1			64,000.00		63,677.68			30-Sep-2005		9.560%		MN - 100.00%		Paid Off - 360		01-Dec-2004
889066 1					63,677.68			30-Sep-2005		9.560%		MN - 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
889129 1					25,743.33			30-Sep-2005		9.950%		AZ - 100.00%		Paid Off - 240		01-Dec-2004
889155 1			59,800.00		59,379.88			20-Sep-2005		8.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889155 1					59,379.88			20-Sep-2005		8.990%		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
889311 1					39,772.71			30-Sep-2005		8.990%		AZ - 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
889320 1					31,094.23			30-Sep-2005		9.000%		AZ - 100.00%		Paid Off - 240		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
889335 1					85,094.49			21-Sep-2005		10.100%		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
889363 1					30,576.07			28-Sep-2005		10.000%		AZ - 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
889434 1					22,083.90			16-Sep-2005		9.750%		AZ - 100.00%		Paid Off - 240		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
889445 1					83,671.89			23-Sep-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Jan-2005
889466 1			84,000.00		83,613.32			30-Sep-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889466 1					83,613.32			30-Sep-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889467 1			39,500.00		38,990.90			30-Sep-2005		9.600%		HI - 100.00%		Paid Off - 240		01-Jan-2005
889467 1					38,990.90			30-Sep-2005		9.600%		HI - 100.00%		Paid Off - 240		01-Jan-2005
889544 1			50,400.00		50,106.55			28-Sep-2005		9.250%		OR - 100.00%		Paid Off - 360		01-Dec-2004
889544 1					50,106.55			28-Sep-2005		9.250%		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
889586 1					31,810.36			30-Sep-2005		9.550%		AZ - 100.00%		Paid Off - 240		01-Jan-2005
889595 1			52,800.00		52,556.94			30-Sep-2005		9.990%		CA - 95.00%		Paid Off - 360		01-Dec-2004
889595 1					52,556.94			30-Sep-2005		9.990%		CA - 95.00%		Paid Off - 360		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
889628 1					69,605.11			30-Sep-2005		9.400%		CA - 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
889715 1					21,717.55			30-Sep-2005		10.500%		NV - 100.00%		Paid Off - 240		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
889731 1					42,231.73			27-Sep-2005		9.500%		WA - 100.00%		Paid Off - 240		01-Jan-2005
889807 1			94,000.00		93,567.22			23-Sep-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889807 1					93,567.22			23-Sep-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889816 1			33,000.00		32,617.70			30-Sep-2005		10.450%		FL - 100.00%		Paid Off - 240		01-Jan-2005
889816 1					32,617.70			30-Sep-2005		10.450%		FL - 100.00%		Paid Off - 240		01-Jan-2005
889833 1			116,000.00		115,507.03			15-Sep-2005		11.100%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889833 1					115,507.03			15-Sep-2005		11.100%		CA - 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
889873 1					69,046.14			30-Sep-2005		9.500%		CA - 100.00%		Paid Off - 360		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
889920 1					65,696.18			26-Sep-2005		9.990%		WA - 100.00%		Paid Off - 360		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
889961 1					38,161.87			30-Sep-2005		8.990%		WA - 100.00%		Paid Off - 240		01-Jan-2005
889981 1			83,000.00		82,618.69			30-Sep-2005		10.000%		CA - 100.00%		Paid Off - 360		01-Dec-2004
889981 1					82,618.69			30-Sep-2005		10.000%		CA - 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
890026 1					39,503.51			30-Sep-2005		9.900%		NJ - 100.00%		Paid Off - 240		01-Jan-2005
890029 1			90,400.00		89,860.26			29-Sep-2005		9.850%		CA - 100.00%		Paid Off - 360		01-Dec-2004
890029 1					89,860.26			29-Sep-2005		9.850%		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
890055 1					121,451.16			30-Sep-2005		10.100%		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
890059 1					72,482.61			16-Sep-2005		10.250%		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
890098 1					79,641.91			26-Sep-2005		9.600%		CA - 99.50%		Paid Off - 360		01-Jan-2005
890103 1			36,400.00		35,929.79			16-Sep-2005		10.450%		CA - 100.00%		Paid Off - 240		01-Dec-2004
890103 1					35,929.79			16-Sep-2005		10.450%		CA - 100.00%		Paid Off - 240		01-Dec-2004
890167 1			132,000.00		131,393.61			28-Sep-2005		10.000%		AZ - 100.00%		Paid Off - 360		01-Dec-2004
890167 1					131,393.61			28-Sep-2005		10.000%		AZ - 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
890253 1					79,676.19			30-Sep-2005		10.600%		NY - 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
890266 1					43,082.31					10.250%		CA - 100.00%		Paid Off - 240


Page 19 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		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
			32,000.00

890404 1			53,000.00		52,760.29			30-Sep-2005		9.550%		CA - 100.00%		Paid Off - 360		01-Jan-2005
890404 1					52,760.29			30-Sep-2005		9.550%		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
890425 1					60,472.38			16-Sep-2005		9.500%		AZ - 95.00%		Paid Off - 360		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
890476 1					59,142.75			30-Sep-2005		9.400%		CO - 100.00%		Paid Off - 360		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
890498 1					30,620.06			30-Sep-2005		10.000%		AZ - 100.00%		Paid Off - 240		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
890571 1					78,073.99			22-Sep-2005		10.100%		HI - 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
890601 1					144,412.76			28-Sep-2005		10.100%		CA - 100.00%		Paid Off - 360		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
890629 1					25,702.51			30-Sep-2005		11.050%		CA - 93.46%		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
890635 1					67,897.87			22-Sep-2005		10.350%		NV - 100.00%		Paid Off - 360		01-Jan-2005


TOTAL			9,985,480.00		9,914,831.07
TOTAL


Page 20 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



															Total


Current
Current



Number of Loans Liquidated														1
Collateral Principal Realized Loss/(Gain) Amount														70,730.16
Collateral Interest Realized Loss/(Gain) Amount														1,440.24
Net Liquidation Proceeds														(1,440.24)

Cumulative
Cumulative



Number of Loans Liquidated														1
Collateral Realized Loss/(Gain) Amount														70,730.16
Net Liquidation Proceeds														0.00










Page 21 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution


DEFAULT SPEEDS



															Total



MDR														0.03%
3 Months Avg MDR														0.02%
12 Months Avg MDR														0.02%
Avg MDR Since Cut-off														0.02%


CDR														0.37%
3 Months Avg CDR														0.18%
12 Months Avg CDR														0.18%
Avg CDR Since Cut-off														0.18%


SDA														1.79%
3 Months Avg SDA Approximation														0.94%
12 Months Avg SDA Approximation														0.94%
Avg SDA Since Cut-off Approximation														0.94%


Loss Severity Approximation for Current Period														100.00%
3 Months Avg Loss Severity Approximation														50.00%
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
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 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
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
															Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized

Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
498619 1
498619 1			9.800%		TX - 100.00%		360		70,730.16				72,170.40		0.00



TOTAL									70,730.16			72,170.40		0.00



Page 24 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
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								1,985,295.31
						(2) Stated Principal Balance								219,086,118.18
						60+ Day Delinquency % ( (1)/(2) )								0.906171%
						(3) 10% of Required Percentage								0.000000%

						(ii) The quotient of ( (4)/(5) > (6))
						(4) Aggregate Cumulative Realized Loss								70,730.16
						(5) Cutoff Date Pool Principal Balance								244,749,252.03
						Trigger Event Loss % ( (4)/(5) )								0.000289%
						(6) Applicable Loss %								0.000000%


ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
														Total
Current LIBOR Rate														3.830000%
Next LIBOR Rate														4.037500%




Page 25 of 26
Merrill Lynch Mortgage Investors Trust Series 2005-NCA

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
Series 2005-NCA

October 25, 2005 Distribution
Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
														Total
Current Scheduled Payments														2,089,504.58
Current Scheduled Payments 1 Month Prior														2,228,936.80
Current Scheduled Payments 2 Month Prior														0.00
Current Scheduled Payments 3 Month Prior														0.00
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

MERRILL LYNCH MORTGAGE INVESTORS TRUST, SERIES 2005-NCA 8-K