                                    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): December 27, 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.



     Item 9.01 Financial Statements and Exhibits.

     (c) Exhibits

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     December 27, 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:  Dec 29, 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
              December 27, 2005.



Merrill Lynch Mortgage Investors Trust Series 2005-NCA

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

December 27, 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:			December 27, 2005
										Factor Information:			(800) 735-7777
				Record Date:			November 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

December 27, 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		127,537,207.11		504,905.63		12,187,939.18		12,692,844.81		0.00		0.00		115,349,267.93
A	SR	$	167,775,000.00		127,537,207.11		504,905.63		12,187,939.18		12,692,844.81		0.00		0.00		115,349,267.93
M-1	SUB	$	26,065,000.00		26,065,000.00		108,748.97		0.00		108,748.97		0.00		0.00		26,065,000.00
M-2	SUB	$	18,478,000.00		18,478,000.00		79,558.06		0.00		79,558.06		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		7,399,480.01		0.00		0.00		0.00		0.00		469,231.43		7,868,711.44
R	RES	$	100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	NOF	$	0.00		0.00		339,184.39		0.00		339,184.39		0.00		0.00		0.00



Total			240,340,100.00		207,501,687.12		1,186,236.12		12,187,939.18		13,374,175.30		0.00		469,231.43		195,782,979.37
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	11/25/05		12/26/05		F-Act/360		59020UZS7		167,775,000.00		760.168125		3.009421		72.644549		75.653970	687.523576
M-1	11/25/05		12/26/05		F-Act/360		59020UZT5		26,065,000.00		1,000.000000		4.172222		0.000000		4.172222	1,000.000000
M-2	11/25/05		12/26/05		F-Act/360		59020UZU2		18,478,000.00		1,000.000000		4.305556		0.000000		4.305556	1,000.000000
B-1	11/01/05		11/30/05		F-30/360		59020UZV0		10,034,000.00		1,000.000000		4.993833		0.000000		4.993833	1,000.000000
B-2	11/01/05		11/30/05		F-30/360		59020UZW8		4,038,000.00		1,000.000000		5.034666		0.000000		5.034666	1,000.000000
B-3	11/01/05		11/30/05		F-30/360		59020UZX6		4,283,000.00		1,000.000000		5.365916		0.000000		5.365916	1,000.000000
B-4	11/01/05		11/30/05		F-30/360		59020UZY4		4,894,000.00		1,000.000000		6.250000		0.000000		6.250000	1,000.000000
B-5	11/01/05		11/30/05		F-30/360		59020UB38		4,773,000.00		1,000.000000		6.250000		0.000000		6.250000	1,000.000000
C	11/25/05		12/26/05		A-Act/360		59020UD69		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R	11/25/05		12/26/05		F-Act/360		59020UD51		100.00		0.000000		0.000000		0.000000		0.000000	0.000000
P	11/25/05		12/26/05		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

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		2,015,376.13		51,750,948.19		674,783.88		52,425,732.06		54,441,108.19		0.00		0.00		115,349,267.93
M-1	26,065,000.00		383,007.44		0.00		0.00		0.00		383,007.44		0.00		0.00		26,065,000.00
M-2	18,478,000.00		280,683.65		0.00		0.00		0.00		280,683.65		0.00		0.00		18,478,000.00
B-1	10,034,000.00		200,432.48		0.00		0.00		0.00		200,432.48		0.00		0.00		10,034,000.00
B-2	4,038,000.00		81,319.92		0.00		0.00		0.00		81,319.92		0.00		0.00		4,038,000.00
B-3	4,283,000.00		91,928.88		0.00		0.00		0.00		91,928.88		0.00		0.00		4,283,000.00
B-4	4,894,000.00		122,350.00		0.00		0.00		0.00		122,350.00		0.00		0.00		4,894,000.00
B-5	4,773,000.00		119,325.00		0.00		0.00		0.00		119,325.00		0.00		0.00		4,773,000.00
C	0.00		0.00		0.00		0.00		0.00		0.00		0.00		3,459,559.40		7,868,711.44
R	100.00		0.29		0.00		0.00		100.00		100.29		0.00		0.00		0.00
P	0.00		1,394,938.06		0.00		0.00		0.00		1,394,938.06		0.00		0.00		0.00



Total	240,340,100.00		4,689,361.85		51,750,948.19		674,783.88		52,425,832.06		57,115,193.91		0.00		3,459,559.40		195,782,979.37


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	4.45375%		127,537,207.11		504,905.63		0.00		0.00		0.00		504,905.63		504,905.63		0.00
M-1	4.69375%		26,065,000.00		108,748.97		0.00		0.00		0.00		108,748.97		108,748.97		0.00
M-2	4.84375%		18,478,000.00		79,558.06		0.00		0.00		0.00		79,558.06		79,558.06		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	71.34087%		7,399,480.01		0.00		0.00		0.00		0.00		0.00		469,231.43		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		339,184.39		0.00



Total			207,501,687.12		847,051.73		0.00		0.00		0.00		847,051.73		1,655,467.55		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

December 27, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
														Total
Principal Collections														11,398,518.47
Principal Withdrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														11,398,518.47
Interest Collections														1,655,685.89
Interest Withdrawals														-0.00
Interest Fees														-19,213.45
Interest Other Accounts														339,184.39
TOTAL NET INTEREST														1,975,656.83
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														13,374,175.30



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
															Total
Scheduled Principal Received															158,128.63
Curtailments															31,343.70
Prepayments In Full															11,209,046.14
Repurchased/Substitutions															0.00
Liquidations															320,189.28
Insurance Principal															0.00
Other Additional Principal															0.00
Delinquent Principal															-129,595.27
Realized Losses															-320,189.28
Advanced Principal															129,595.27
TOTAL PRINCIPAL COLLECTED															11,398,518.47


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

December 27, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
														Total
Scheduled Interest														1,732,994.60
Repurchased/Substitution Interest														0.00
Liquidation Interest														2,640.78
Insurance Interest														0.00
Other Additional Interest														0.00
Prepayment Interest Shortfalls														-16,209.74
Delinquent Interest														-1,353,889.25
Compensating Interest														16,209.74
Civil Relief Act Shortfalls														-308.82
Interest Loss														-12,395.09
Interest Advanced														1,286,643.67
TOTAL INTEREST COLLECTED														1,655,685.89


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														339,184.39
TOTAL INTEREST OTHER ACCOUNTS														339,184.39



INTEREST - FEES
INTEREST - FEES
														Total
Current Servicing Fees														19,213.45
Tax Fees														0.00
TOTAL INTEREST FEES														19,213.45




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

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

December 27, 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														7,399,480.01
Begining Overcollateralization Deficiency Amount														7,897,348.24
Ending Overcollateralized Amount														7,868,711.44
Ending Overcollateralization Deficiency Amount														7,428,116.81




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

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

December 27, 2005 Distribution
Collateral Report


COLLATERAL



															Total



Loan Count:


Original														4,274
Prior														3,671
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-181
Repurchases														-0
Liquidations														-6
Current														3,484
Principal Balance:


Original														244,749,252.03
Prior														207,501,687.12
Prefunding														0.00
Scheduled Principal														-158,128.63
Partial Prepayments														-31,343.70
Full Voluntary Prepayments														-11,209,046.14
Repurchases														-0.00
Liquidations														-320,189.28
Current														195,782,979.37





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

December 27, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
														Total
Weighted Average Coupon Original														10.05689%
Weighted Average Coupon Prior														10.04642%
Weighted Average Coupon Current														10.04663%
Weighted Average Months to Maturity Original														313
Weighted Average Months to Maturity Prior														311
Weighted Average Months to Maturity Current														310
Weighted Avg Remaining Amortization Term Original														313
Weighted Avg Remaining Amortization Term Prior														311
Weighted Avg Remaining Amortization Term Current														310
Weighted Average Seasoning Original														9.30
Weighted Average Seasoning Prior														11.29
Weighted Average Seasoning Current														12.27









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

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

December 27, 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														19,213.45
Delinquent Servicing Fees														67,245.59
TOTAL SERVICING FEES														86,459.04


Total Servicing Fees														86,459.04
Compensating Interest														-16,209.74
Delinquent Servicing Fees														-67,245.59
COLLECTED SERVICING FEES														3,003.72


Total Advanced Interest														1,286,643.67
Total Advanced Principal														129,595.27
Aggregate Advances with respect to this Distribution														1,416,238.94





ADDITIONAL COLLATERAL INFORMATION
														Total
Prepayment Interest Shortfall (PPIS)														16,209.74
Compensating Interest														-16,209.74
Net Prepayment Interest Shortfall (PPIS)														0.00

Ending Pool Stated Principal Balance														195,782,979.37
Weighted Average Net Mortgage Rate														11.427178%




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

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

December 27, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				3,402,707.28		1,076,952.18		2,703,626.08		7,183,285.54
			% Balance				1.74%		0.55%		1.38%		3.67%
			# Loans				58		19		47		124
			% # Loans				1.66%		0.55%		1.35%		3.56%
	FORECLOSURE		Balance		30,026.24		0.00		0.00		159,001.50		189,027.74
			% Balance		0.02%		0.00%		0.00%		0.08%		0.10%
			# Loans		1		0		0		2		3
			% # Loans		0.03%		0.00%		0.00%		0.06%		0.09%
	BANKRUPTCY		Balance		1,322,793.42		135,793.39		74,261.95		164,172.01		1,697,020.77
			% Balance		0.68%		0.07%		0.04%		0.08%		0.87%
			# Loans		32		4		2		4		42
			% # Loans		0.92%		0.11%		0.06%		0.11%		1.21%
	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		1,352,819.66		3,538,500.67		1,151,214.13		3,026,799.59		9,069,334.05
			% Balance		0.69%		1.81%		0.59%		1.55%		4.63%
			# Loans		33		62		21		53		169
			% # Loans		0.95%		1.78%		0.60%		1.52%		4.85%








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

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

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
Mortgage Pass-Through Certificates
Series 2005-NCA

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
497807 1
497807 1			30,600.00		30,026.24		01-Oct-2005		8.990%		CA - 100.00%		240		01-Jan-2005

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
Mortgage Pass-Through Certificates
Series 2005-NCA

December 27, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

															Total




Current


Number of Paid in Full Loans														181
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														181
Curtailments Amount														31,343.70
Paid in Full Balance														11,209,046.14
Repurchased Loans Balance														0.00
Total Prepayment Amount														11,240,389.84

Cumulative


Number of Paid in Full Loans														783
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														783
Paid in Full Balance														47,792,098.67
Repurchased Loans Balance														0.00
Curtailments Amount														108,470.67
Total Prepayment Amount														47,900,569.34










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

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

December 27, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

															Total



SMM														5.58%
3 Months Avg SMM														5.05%
12 Months Avg SMM														5.36%
Avg SMM Since Cut-off														5.36%


CPR														49.76%
3 Months Avg CPR														46.33%
12 Months Avg CPR														48.35%
Avg CPR Since Cut-off														48.35%


PSA														2,027.63%
3 Months Avg PSA Approximation														2,053.08%
12 Months Avg PSA Approximation														2,240.81%
Avg PSA Since Cut-off Approximation														2,240.81%










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

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

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
Mortgage Pass-Through Certificates
Series 2005-NCA

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 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

497862 1			44,000.00		43,442.44			30-Nov-2005		10.950%		HI - 100.00%		Paid Off - 240		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
497876 1			53,900.00		53,607.64			18-Nov-2005		9.600%		CA - 100.00%		Paid Off - 360		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
497970 1			40,800.00		40,612.17			30-Nov-2005		9.990%		OR - 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
498049 1			28,800.00		28,457.47			30-Nov-2005		11.200%		WA - 100.00%		Paid Off - 240		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
498074 1			75,600.00		75,293.94			17-Nov-2005		10.600%		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
498223 1			64,000.00		63,686.91			18-Nov-2005		9.700%		CA - 100.00%		Paid Off - 360		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
498348 1			96,400.00		95,957.01			29-Nov-2005		10.000%		VA - 100.00%		Paid Off - 360		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
498482 1			129,600.00		128,848.48			30-Nov-2005		9.250%		CA - 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
498536 1			36,980.00		36,384.93			23-Nov-2005		8.690%		TN - 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
498597 1			135,980.00		135,384.19			30-Nov-2005		10.250%		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
498674 1			94,000.00		93,607.18			18-Nov-2005		10.450%		FL - 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
498737 1			100,914.00		99,657.67			22-Nov-2005		9.750%		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
498783 1			38,000.00		37,477.01			18-Nov-2005		9.950%		WI - 100.00%		Paid Off - 240		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
498806 1			26,800.00		26,460.33			30-Nov-2005		10.600%		OR - 100.00%		Paid Off - 240		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
498890 1			33,800.00		33,428.60			29-Nov-2005		9.900%		CA - 100.00%		Paid Off - 240		01-Apr-2005
498899 1			37,600.00		37,069.04			28-Nov-2005		9.850%		MA - 100.00%		Paid Off - 240		01-Mar-2005
498998 1			59,000.00		58,301.57			25-Nov-2005		10.100%		UT - 100.00%		Paid Off - 360		01-Aug-2004
499019 1			119,980.00		119,387.55			22-Nov-2005		12.000%		VA - 100.00%		Paid Off - 360		01-Aug-2004
499041 1			24,200.00		23,735.47			25-Nov-2005		11.550%		CA - 100.00%		Paid Off - 240		01-Aug-2004
499096 1			38,000.00		37,306.24			23-Nov-2005		11.100%		FL - 100.00%		Paid Off - 240		01-Sep-2004
499098 1			27,790.00		27,325.96			30-Nov-2005		11.800%		OR - 100.00%		Paid Off - 240		01-Sep-2004
499106 1			49,700.00		48,848.61			22-Nov-2005		11.600%		WA - 100.00%		Paid Off - 240		01-Sep-2004
499125 1			62,400.00		62,000.17			30-Nov-2005		10.100%		CA - 100.00%		Paid Off - 360		01-Oct-2004
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
Mortgage Pass-Through Certificates
Series 2005-NCA

December 27, 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

499370 1			65,800.00		65,514.51			30-Nov-2005		9.750%		HI - 100.00%		Paid Off - 360		01-Mar-2005
499370 1			65,800.00		65,514.51			30-Nov-2005		9.750%		HI - 100.00%		Paid Off - 360		01-Mar-2005
887187 1			109,841.00		109,173.06			30-Nov-2005		10.350%		CA - 100.00%		Paid Off - 360		01-Oct-2004
887197 1			67,000.00		66,536.49			30-Nov-2005		9.350%		CA - 100.00%		Paid Off - 360		01-Nov-2004
887222 1			85,400.00		84,949.36			30-Nov-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887225 1			48,000.00		47,032.82			16-Nov-2005		9.150%		CA - 100.00%		Paid Off - 240		01-Nov-2004
887247 1			75,000.00		74,477.61			30-Nov-2005		9.650%		CA - 100.00%		Paid Off - 360		01-Nov-2004
887307 1			53,980.00		53,613.34			21-Nov-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887314 1			77,000.00		76,570.11			30-Nov-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887324 1			48,000.00		47,239.81			29-Nov-2005		10.350%		CA - 100.00%		Paid Off - 240		01-Dec-2004
887340 1			44,980.00		44,244.95			30-Nov-2005		10.100%		CA - 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
887394 1			39,980.00		39,779.83			30-Nov-2005		10.500%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887446 1			64,000.00		63,643.40			30-Nov-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887457 1			67,000.00		66,653.83			30-Nov-2005		10.350%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887474 1			28,800.00		28,287.08			30-Nov-2005		10.100%		FL - 100.00%		Paid Off - 240		01-Dec-2004
887488 1			119,600.00		118,847.12			23-Nov-2005		9.400%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887505 1			58,000.00		57,683.47			16-Nov-2005		10.100%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887524 1			101,000.00		100,403.95			18-Nov-2005		9.950%		CA - 100.00%		Paid Off - 360		01-Dec-2004
887568 1			90,000.00		89,505.61			30-Nov-2005		9.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005
887581 1			23,800.00		23,465.01			30-Nov-2005		10.950%		MI - 100.00%		Paid Off - 240		01-Jan-2005
887603 1			59,000.00		58,670.37			30-Nov-2005		9.950%		CA - 100.00%		Paid Off - 360		01-Jan-2005
887614 1			102,000.00		101,432.91			18-Nov-2005		10.000%		VA - 100.00%		Paid Off - 360		01-Dec-2004
887634 1			45,151.40		44,432.67			28-Nov-2005		10.100%		FL - 100.00%		Paid Off - 240		01-Jan-2005
887644 1			32,200.00		31,558.06			30-Nov-2005		9.700%		IL - 100.00%		Paid Off - 240		01-Jan-2005
887665 1			39,500.00		38,939.73			30-Nov-2005		10.500%		RI - 100.00%		Paid Off - 240		01-Jan-2005
887667 1			71,000.00		70,647.18			25-Nov-2005		10.100%		CA - 100.00%		Paid Off - 360		01-Jan-2005
887695 1			38,000.00		37,350.07			30-Nov-2005		9.000%		FL - 100.00%		Paid Off - 240		01-Jan-2005
887723 1			70,000.00		69,652.14			15-Nov-2005		10.100%		CA - 100.00%		Paid Off - 360		01-Jan-2005
887725 1			39,800.00		39,196.10			18-Nov-2005		10.000%		CA - 100.00%		Paid Off - 240		01-Jan-2005
887729 1			56,000.00		55,678.12			23-Nov-2005		9.400%		NJ - 100.00%		Paid Off - 360		01-Jan-2005
887747 1			36,000.00		35,462.98			28-Nov-2005		10.100%		CA - 100.00%		Paid Off - 240		01-Jan-2005
887775 1			64,420.00		64,068.87			18-Nov-2005		10.100%		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
887832 1			25,020.00		24,550.86			30-Nov-2005		8.990%		ID - 100.00%		Paid Off - 240		01-Dec-2004
887870 1			63,000.00		58,551.44			30-Nov-2005		9.550%		FL - 100.00%		Paid Off - 240		01-Jan-2005
887898 1			49,440.00		48,775.25			30-Nov-2005		10.450%		NJ - 100.00%		Paid Off - 240		01-Feb-2005
887962 1			97,200.00		96,674.89			30-Nov-2005		9.700%		CA - 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
Mortgage Pass-Through Certificates
Series 2005-NCA

December 27, 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

888083 1			63,980.00		63,647.14			30-Nov-2005		9.900%		GA - 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
888103 1			109,000.00		108,445.75			15-Nov-2005		9.990%		CA - 100.00%		Paid Off - 360		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
888148 1			64,200.00		63,944.24			30-Nov-2005		11.150%		CA - 100.00%		Paid Off - 360		#######
888157 1			22,400.00		22,031.75			28-Nov-2005		9.500%		AZ - 100.00%		Paid Off - 240		01-Jan-2005
888177 1			68,400.00		68,018.77			23-Nov-2005		9.550%		MD - 100.00%		Paid Off - 360		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
888184 1			57,600.00		57,268.88			30-Nov-2005		9.400%		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
888256 1			20,000.00		19,629.56			30-Nov-2005		10.600%		OR - 100.00%		Paid Off - 240		01-Nov-2004
888327 1			56,000.00		55,079.11			22-Nov-2005		10.050%		CA - 100.00%		Paid Off - 240		01-Dec-2004
888333 1			56,180.00		55,856.43			30-Nov-2005		10.350%		OR - 100.00%		Paid Off - 360		01-Nov-2004
888354 1			105,000.00		104,259.02			30-Nov-2005		10.750%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888386 1			39,200.00		38,550.52			30-Nov-2005		9.990%		AZ - 100.00%		Paid Off - 240		01-Dec-2004
888387 1			68,000.00		67,617.17			30-Nov-2005		10.800%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888431 1			52,000.00		51,103.98			30-Nov-2005		10.350%		WA - 100.00%		Paid Off - 240		01-Nov-2004
888446 1			100,000.00		99,393.88			15-Nov-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888457 1			84,000.00		83,416.93			30-Nov-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Nov-2004
888463 1			27,000.00		26,226.72			15-Nov-2005		10.650%		IL - 100.00%		Paid Off - 180		01-Dec-2004
888565 1			29,000.00		28,408.04			23-Nov-2005		8.990%		WA - 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
888619 1			62,190.00		61,825.81			28-Nov-2005		9.750%		WA - 100.00%		Paid Off - 360		01-Dec-2004
888656 1			41,980.00		41,112.47			18-Nov-2005		10.100%		WA - 100.00%		Paid Off - 240		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
888697 1			28,800.00		28,176.72			30-Nov-2005		8.500%		TN - 100.00%		Paid Off - 240		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
888706 1			38,000.00		37,205.82			30-Nov-2005		10.950%		CA - 100.00%		Paid Off - 240		01-Dec-2004
888714 1			72,000.00		71,635.57			18-Nov-2005		10.450%		CA - 100.00%		Paid Off - 360		01-Dec-2004
888726 1			89,000.00		88,460.51			30-Nov-2005		9.990%		CA - 100.00%		Paid Off - 360		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
888801 1			89,000.00		88,468.73			30-Nov-2005		10.100%		HI - 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
888831 1			91,500.00		90,964.15			17-Nov-2005		9.750%		CA - 100.00%		Paid Off - 360		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
888888 1			50,000.00		49,719.14			21-Nov-2005		9.950%		ID - 100.00%		Paid Off - 360		01-Dec-2004
888899 1			25,200.00		24,793.26			30-Nov-2005		10.200%		DC - 100.00%		Paid Off - 240		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
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
Mortgage Pass-Through Certificates
Series 2005-NCA

December 27, 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

889217 1			60,000.00		59,710.56			30-Nov-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Jan-2005
889217 1			60,000.00		59,710.56			30-Nov-2005		10.250%		CA - 100.00%		Paid Off - 360		01-Jan-2005
889242 1			69,900.00		69,412.63			16-Nov-2005		8.900%		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
889304 1			92,700.00		92,210.93			21-Nov-2005		10.250%		NJ - 100.00%		Paid Off - 360		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
889327 1			73,000.00		72,525.23			30-Nov-2005		9.600%		HI - 100.00%		Paid Off - 360		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
889396 1			67,683.00		66,369.02			25-Nov-2005		9.550%		CA - 100.00%		Paid Off - 360		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
889501 1			108,000.00		106,304.95			30-Nov-2005		9.990%		WA - 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
889551 1			45,980.00		45,228.61			30-Nov-2005		10.100%		CA - 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
889580 1			45,631.00		44,875.90			23-Nov-2005		10.000%		AZ - 100.00%		Paid Off - 240		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
889603 1			37,500.00		36,326.73			30-Nov-2005		9.600%		WA - 100.00%		Paid Off - 240		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
889611 1			57,600.00		57,279.09			30-Nov-2005		9.990%		AZ - 100.00%		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
889686 1			82,200.00		81,180.28			30-Nov-2005		8.900%		HI - 100.00%		Paid Off - 360		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
889713 1			95,980.00		95,356.10			21-Nov-2005		9.600%		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
889720 1			47,000.00		46,733.23			30-Nov-2005		9.900%		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
889870 1			21,400.00		21,019.94			15-Nov-2005		10.550%		WI - 100.00%		Paid Off - 240		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
889908 1			62,200.00		61,774.99			30-Nov-2005		9.000%		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
889965 1			36,140.00		35,545.64			30-Nov-2005		10.050%		WA - 100.00%		Paid Off - 240		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
889989 1			74,800.00		74,328.66			22-Nov-2005		9.450%		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
890036 1			111,800.00		111,178.47			30-Nov-2005		10.000%		CA - 100.00%		Paid Off - 360		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
890050 1			77,280.00		76,859.24			30-Nov-2005		10.100%		HI - 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
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
Mortgage Pass-Through Certificates
Series 2005-NCA

December 27, 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

890381 1			100,000.00		99,444.59			30-Nov-2005		9.990%		CA - 100.00%		Paid Off - 360		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
890389 1			62,200.00		61,867.43			30-Nov-2005		9.750%		CA - 100.00%		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
890437 1			43,800.00		43,154.91			30-Nov-2005		10.500%		CA - 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
890457 1			92,000.00		91,556.95			30-Nov-2005		10.250%		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
890506 1			41,200.00		40,569.22			30-Nov-2005		9.900%		NM - 100.00%		Paid Off - 240		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
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
TOTAL


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

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

December 27, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



															Total


Current
Current



Number of Loans Liquidated														6
Collateral Principal Realized Loss/(Gain) Amount														320,189.28
Collateral Interest Realized Loss/(Gain) Amount														12,395.09
Net Liquidation Proceeds														(12,395.09)

Cumulative
Cumulative



Number of Loans Liquidated														7
Collateral Realized Loss/(Gain) Amount														403,314.53
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

December 27, 2005 Distribution


DEFAULT SPEEDS



															Total



MDR														0.15%
3 Months Avg MDR														0.06%
12 Months Avg MDR														0.05%
Avg MDR Since Cut-off														0.05%


CDR														1.84%
3 Months Avg CDR														0.74%
12 Months Avg CDR														0.55%
Avg CDR Since Cut-off														0.55%


SDA														7.48%
3 Months Avg SDA Approximation														3.27%
12 Months Avg SDA Approximation														2.57%
Avg SDA Since Cut-off Approximation														2.57%


Loss Severity Approximation for Current Period														100.00%
3 Months Avg Loss Severity Approximation														66.67%
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

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
Mortgage Pass-Through Certificates
Series 2005-NCA

December 27, 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)
498230 1
498230 1			9.800%		TX - 100.00%		240		24,255.00				25,276.03		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
Mortgage Pass-Through Certificates
Series 2005-NCA

December 27, 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								3,460,547.27
						(2) Stated Principal Balance								195,782,979.37
						60+ Day Delinquency % ( (1)/(2) )								1.767542%
						(3) 10% of Required Percentage								0.000000%

						(ii) The quotient of ( (4)/(5) > (6))
						(4) Aggregate Cumulative Realized Loss								403,314.53
						(5) Cutoff Date Pool Principal Balance								244,749,252.03
						Trigger Event Loss % ( (4)/(5) )								0.001648%
						(6) Applicable Loss %								0.000000%


ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
														Total
Current LIBOR Rate														4.193750%
Next LIBOR Rate														4.378750%



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

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

December 27, 2005 Distribution
Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
														Total
Current Scheduled Payments														1,891,123.23
Current Scheduled Payments 1 Month Prior														1,998,073.66
Current Scheduled Payments 2 Month Prior														2,089,504.58
Current Scheduled Payments 3 Month Prior														2,228,936.80
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