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


                                        FORM 8-K /A


                     Current Report Pursuant To Section 13 or 15(d) of
                            the Securities Exchange Act of 1934

           Date of Report (Date of earliest event reported):  June 27, 2005
                          (Date of earliest event reported)

                Citigroup Mortgage Loan Trust Inc (as Depositor under
             the Pooling and Servicing Agreement, dated as May 1, 2005,
                providing for the issuance of Carrington Mortgage Loan Trust
      Series 2005-OPT2 Asset Backed Pass- through Certificates, Series 2005-OPT2)
                 (Exact name of registrant as specified in charter)

                                         DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-117349-13                         01-0791848
          (Commission File Number)        (I.R.S. Employer Identification No.)


           390 Greenwich Street
           NEW YORK, NEW YORK                                  10013
          (Address of principal executive offices)           (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (212) 816-6000


(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

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     June 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 its
          behalf by the undersigned, hereunto duly authorized.


                                  Deutsche Bank National Trust Company,
                                  in its capacity as Trustee under the
                                  Pooling and Servicing Agreement on
                                  behalf of Citigroup Mortgage Loan Trust
                                  Inc., Registrant


          Date:  Jul 05, 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 June 27, 2005.



Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 27, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				Stanwich Asset A. Comp.						1. Certificate Payment Report					2
				Stanwich Asset A. Comp.						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

				FDIC						7. Foreclosure Report					12
										8. Prepayment Report					13
										9. Prepayment Detail Report					16
										9. Prepayment Detail Report					16
										10. Realized Loss Report					20
										11. Realized Loss Detail Report					23
				Servicer(s)						11. Realized Loss Detail Report					23
				Servicer(s)						12. Triggers and Adj. Cert. Report					24
				Option One						12. Triggers and Adj. Cert. Report					24
				Option One						13. Additional Certificate Report					25
										13. Additional Certificate Report					25


				Underwriter(s)
				Bear Stearns & Co.


										Total Number of Pages					25
										Total Number of Pages

				Dates						Contacts

				Cut-Off Date:			May 01, 2005			Brent Hoyler
				Close Date:			May 05, 2005			Administrator
				First Distribution Date:			June 27, 2005			(714) 247-6322
										Brent.Hoyler@db.com
										Brent.Hoyler@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			June 27, 2005
										Factor Information:			(800) 735-7777
				Record Date:			May 31, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							June 24, 2005
							June 24, 2005

										https://www.tss.db.com/invr






Page 1 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 27, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
					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-1A	SR	$	526,319,600.00		526,319,600.00		2,464,052.93		30,737,180.43		33,201,233.36		0.00		0.00		495,582,419.57
A-1A	SR	$	526,319,600.00		526,319,600.00		2,464,052.93		30,737,180.43		33,201,233.36		0.00		0.00		495,582,419.57
A-1B	SR	$	212,761,000.00		212,761,000.00		1,014,869.97		0.00		1,014,869.97		0.00		0.00		212,761,000.00
A-1C	SR	$	211,963,100.00		211,963,100.00		1,036,028.53		0.00		1,036,028.53		0.00		0.00		211,963,100.00
A-1D	SR	$	99,606,500.00		99,606,500.00		501,518.73		0.00		501,518.73		0.00		0.00		99,606,500.00
A-2	SR	$	100,000,000.00		100,000,000.00		487,305.56		0.00		487,305.56		0.00		0.00		100,000,000.00
M-1	MEZ	$	87,824,700.00		87,824,700.00		453,834.14		0.00		453,834.14		0.00		0.00		87,824,700.00
M-2	MEZ	$	48,378,000.00		48,378,000.00		252,130.01		0.00		252,130.01		0.00		0.00		48,378,000.00
M-3	MEZ	$	28,282,500.00		28,282,500.00		154,477.44		0.00		154,477.44		0.00		0.00		28,282,500.00
M-4	MEZ	$	26,794,000.00		26,794,000.00		147,530.74		0.00		147,530.74		0.00		0.00		26,794,000.00
M-5	MEZ	$	24,561,100.00		24,561,100.00		137,044.12		0.00		137,044.12		0.00		0.00		24,561,100.00
M-6	MEZ	$	22,328,300.00		22,328,300.00		141,021.82		0.00		141,021.82		0.00		0.00		22,328,300.00
M-7	MEZ	$	20,095,500.00		20,095,500.00		131,357.58		0.00		131,357.58		0.00		0.00		20,095,500.00
M-8	MEZ	$	14,379,800.00		14,379,800.00		101,405.55		0.00		101,405.55		0.00		0.00		14,379,800.00
M-9	MEZ	$	25,067,000.00		25,067,000.00		187,842.35		0.00		187,842.35		0.00		0.00		25,067,000.00
CE	NOF	$	40,191,359.68		40,191,359.68		1,452,177.15		440.57		1,452,617.72		0.00		0.00		40,190,919.11
R	RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	NOF	$	100.00		100.00		308,970.88		0.00		308,970.88		0.00		0.00		100.00

Total			1,488,552,559.68		1,488,552,559.68		8,971,567.50		30,737,621.00		39,709,188.50		0.00		0.00		1,457,814,938.68
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-1A	05/05/05		06/26/05		A-Act/360		144531CD0		526,319,600.00		1,000.000000		4.681667		58.400220		63.081887	941.599780
A-1B	05/05/05		06/26/05		A-Act/360		144531CE8		212,761,000.00		1,000.000000		4.770000		0.000000		4.770000	1,000.000000
A-1C	05/05/05		06/26/05		A-Act/360		144531CF5		211,963,100.00		1,000.000000		4.887778		0.000000		4.887778	1,000.000000
A-1D	05/05/05		06/26/05		A-Act/360		144531CG3		99,606,500.00		1,000.000000		5.035000		0.000000		5.035000	1,000.000000
A-2	05/05/05		06/26/05		A-Act/360		144531CH1		100,000,000.00		1,000.000000		4.873056		0.000000		4.873056	1,000.000000
M-1	05/05/05		06/26/05		A-Act/360		144531CJ7		87,824,700.00		1,000.000000		5.167500		0.000000		5.167500	1,000.000000
M-2	05/05/05		06/26/05		A-Act/360		144531CK4		48,378,000.00		1,000.000000		5.211667		0.000000		5.211667	1,000.000000
M-3	05/05/05		06/26/05		A-Act/360		144531CL2		28,282,500.00		1,000.000000		5.461944		0.000000		5.461944	1,000.000000
M-4	05/05/05		06/26/05		A-Act/360		144531CM0		26,794,000.00		1,000.000000		5.506111		0.000000		5.506111	1,000.000000
M-5	05/05/05		06/26/05		A-Act/360		144531CN8		24,561,100.00		1,000.000000		5.579722		0.000000		5.579722	1,000.000000
M-6	05/05/05		06/26/05		A-Act/360		144531CP3		22,328,300.00		1,000.000000		6.315833		0.000000		6.315833	1,000.000000
M-7	05/05/05		06/26/05		A-Act/360		144531CQ1		20,095,500.00		1,000.000000		6.536666		0.000000		6.536666	1,000.000000
M-8	05/05/05		06/26/05		A-Act/360		144531CR9		14,379,800.00		1,000.000000		7.051944		0.000000		7.051944	1,000.000000
M-9	05/05/05		06/26/05		A-Act/360		144531CS7		25,067,000.00		1,000.000000		7.493611		0.000000		7.493611	1,000.000000
CE	05/01/05		05/30/05		A-30/360		CA05O2001		40,191,359.68		1,000.000000		36.131576		0.010962		36.142537	999.989038
R	05/01/05		05/30/05		A-30/360		CA05O2003		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
P	05/01/05		05/30/05		F-30/360		CA05O2002		100.00		1,000.000000		3,089,708.800000		0.000000		3,089,708.800000	1,000.000000



Page 2 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 27, 2005 Distribution

Distribution to Date - REMIC II
																	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-1A	526,319,600.00		2,464,052.93		29,813,693.22		923,487.21		30,737,180.43		33,201,233.36		0.00		0.00		495,582,419.57
A-1B	212,761,000.00		1,014,869.97		0.00		0.00		0.00		1,014,869.97		0.00		0.00		212,761,000.00
A-1C	211,963,100.00		1,036,028.53		0.00		0.00		0.00		1,036,028.53		0.00		0.00		211,963,100.00
A-1D	99,606,500.00		501,518.73		0.00		0.00		0.00		501,518.73		0.00		0.00		99,606,500.00
A-2	100,000,000.00		487,305.56		0.00		0.00		0.00		487,305.56		0.00		0.00		100,000,000.00
M-1	87,824,700.00		453,834.14		0.00		0.00		0.00		453,834.14		0.00		0.00		87,824,700.00
M-2	48,378,000.00		252,130.01		0.00		0.00		0.00		252,130.01		0.00		0.00		48,378,000.00
M-3	28,282,500.00		154,477.44		0.00		0.00		0.00		154,477.44		0.00		0.00		28,282,500.00
M-4	26,794,000.00		147,530.74		0.00		0.00		0.00		147,530.74		0.00		0.00		26,794,000.00
M-5	24,561,100.00		137,044.12		0.00		0.00		0.00		137,044.12		0.00		0.00		24,561,100.00
M-6	22,328,300.00		141,021.82		0.00		0.00		0.00		141,021.82		0.00		0.00		22,328,300.00
M-7	20,095,500.00		131,357.58		0.00		0.00		0.00		131,357.58		0.00		0.00		20,095,500.00
M-8	14,379,800.00		101,405.55		0.00		0.00		0.00		101,405.55		0.00		0.00		14,379,800.00
M-9	25,067,000.00		187,842.35		0.00		0.00		0.00		187,842.35		0.00		0.00		25,067,000.00
CE	40,191,359.68		1,452,177.15		427.33		13.24		440.57		1,452,617.72		0.00		0.00		40,190,919.11
R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	100.00		308,970.88		0.00		0.00		0.00		308,970.88		0.00		0.00		100.00

Total	1,488,552,559.68		8,971,567.50		29,814,120.55		923,500.45		30,737,621.00		39,709,188.50		0.00		0.00		1,457,814,938.68


Interest Detail - REMIC II
	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-1A	3.18000%		526,319,600.00		2,464,052.93		0.00		0.00		0.00		2,464,052.93		2,464,052.93		0.00
A-1B	3.24000%		212,761,000.00		1,014,869.97		0.00		0.00		0.00		1,014,869.97		1,014,869.97		0.00
A-1C	3.32000%		211,963,100.00		1,036,028.53		0.00		0.00		0.00		1,036,028.53		1,036,028.53		0.00
A-1D	3.42000%		99,606,500.00		501,518.73		0.00		0.00		0.00		501,518.73		501,518.73		0.00
A-2	3.31000%		100,000,000.00		487,305.56		0.00		0.00		0.00		487,305.56		487,305.56		0.00
M-1	3.51000%		87,824,700.00		453,834.14		0.00		0.00		0.00		453,834.14		453,834.14		0.00
M-2	3.54000%		48,378,000.00		252,130.01		0.00		0.00		0.00		252,130.01		252,130.01		0.00
M-3	3.71000%		28,282,500.00		154,477.44		0.00		0.00		0.00		154,477.44		154,477.44		0.00
M-4	3.74000%		26,794,000.00		147,530.74		0.00		0.00		0.00		147,530.74		147,530.74		0.00
M-5	3.79000%		24,561,100.00		137,044.12		0.00		0.00		0.00		137,044.12		137,044.12		0.00
M-6	3.95285%		22,328,300.00		129,939.02		0.00		0.00		0.00		129,939.02		141,021.82		0.00
M-7	3.95285%		20,095,500.00		116,945.29		0.00		0.00		0.00		116,945.29		131,357.58		0.00
M-8	3.95285%		14,379,800.00		83,682.91		0.00		0.00		0.00		83,682.91		101,405.55		0.00
M-9	3.95285%		25,067,000.00		145,876.82		0.00		0.00		0.00		145,876.82		187,842.35		0.00
CE	0.00000%		40,191,359.68		0.00		0.00		0.00		0.00		0.00		1,452,177.15		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		308,970.88		0.00

Total			1,488,552,559.68		7,125,236.21		0.00		0.00		0.00		7,125,236.21		8,971,567.50		0.00



Page 3 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 27, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
										Group 2		Group 1		Total
Principal Collections												30,737,620.95		30,737,620.95
Principal Withrawals												0.00		0.00
Principal Other Accounts												0.00		0.00
TOTAL NET PRINCIPAL												30,737,620.95		30,737,620.95
Interest Collections												8,944,598.01		8,944,598.01
Interest Withdrawals												-0.00		-0.00
Interest Other Accounts												308,970.88		308,970.88
Interest Fees												-282,001.34		-282,001.33
TOTAL NET INTEREST												8,971,567.55		8,971,567.56
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION												39,709,188.50		39,709,188.51



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received													923,500.45		923,500.45
Prepayments In Full													29,636,915.21		29,636,915.21
Curtailments													177,205.29		177,205.29
Liquidations													0.00		0.00
Insurance Principal													0.00		0.00
Repurchased Principal Amounts													0.00		0.00
Other Principal													0.00		0.00
Total Realized Loss Of Principal													-0.00		-0.00
Delinquent Principal													-233,355.94		-233,355.94
Advanced Principal													233,355.94		233,355.94
TOTAL PRINCIPAL COLLECTED													30,737,620.95		30,737,620.95


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
TOTAL OTHER ACCOUNTS PRINCIPAL												0.00		0.00





Page 4 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 27, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest												9,040,316.89		9,040,316.89
Liquidation Interest												0.00		0.00
Repurchased Interest												0.00		0.00
Insurance Interest												0.00		0.00
Other Interest												0.00		0.00
Relief Act Interest Shortfalls												-0.00		-0.00
Prepayment Interest Shortfalls												-42,741.85		-42,741.85
Compensating Interest												42,741.85		42,741.85
Delinquent Interest												-2,419,568.32		-2,419,568.32
Interest Advanced												2,323,849.45		2,323,849.45
TOTAL INTEREST COLLECTED												8,944,598.01		8,944,598.01


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
Nonrecoverable Advances														0.00
TOTAL INTEREST WITHDRAWALS												0.00		0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Prepayment Charges														308,970.88
TOTAL INTEREST OTHER ACCOUNTS												308,970.88		308,970.88



INTEREST - FEES

										Group 2		Group 1		Total
Current Servicing Fees												276,419.26		276,419.26
Current Trustee Fees												5,582.07		5,582.07
TOTAL INTEREST OTHER FEES												282,001.34		282,001.33




Page 5 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 27, 2005 Distribution
Credit Enhancement Report

ACCOUNTS


RESERVE

Net Wac Carryover Reserve Account Deposit						85,183.27
Releases						0.01
Withdrawals						-0.01




INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
										Group 2		Group 1		Total
Begining Overcollateralization Amount														40,191,359.63
Ending Overcollateralized Amount														40,190,919.11
Overcollateralization Release Amount														440.52
Overcollateralization Deficiency Amount														0.00
Overcollateralization Target Amount														40,190,919.11



Page 6 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 27, 2005 Distribution
Collateral Report


COLLATERAL



											Group 2		Group 1		Total



Loan Count:


Original												7,717		7,717
Prior												7,717		7,717
Prefunding												0		0
Scheduled Paid Offs												-0		-0
Full Voluntary Prepayments												-134		-134
Repurchases												-0		-0
Liquidations												-0		-0
Current												7,583		7,583
Principal Balance:


Original												1,488,552,559.63		1,488,552,559.63
Prior												1,488,552,559.63		1,488,552,559.63
Prefunding												0.00		0.00
Scheduled Principal												-923,500.45		-923,500.45
Partial Prepayments												-177,205.29		-177,205.29
Full Voluntary Prepayments												-29,636,915.21		-29,636,915.21
Repurchases												-0.00		-0.00
Liquidations												-0.00		-0.00
Current												1,457,814,938.68		1,457,814,938.68





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 27, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original												7.28787%		7.28787%
Weighted Average Coupon Prior												7.28787%		7.28787%
Weighted Average Coupon Current												7.28787%		7.28787%
Weighted Average Months to Maturity Original												355		355
Weighted Average Months to Maturity Prior												355		355
Weighted Average Months to Maturity Current												355		355
Weighted Avg Remaining Amortization Term Original												355		355
Weighted Avg Remaining Amortization Term Prior												355		355
Weighted Avg Remaining Amortization Term Current												355		355
Weighted Average Seasoning Original												3.17		3.17
Weighted Average Seasoning Prior												3.17		3.17
Weighted Average Seasoning Current												3.17		3.17









Page 8 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 27, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original												5.33133%		5.33133%
Weighted Average Margin Prior												5.33133%		5.33133%
Weighted Average Margin Current												5.33133%		5.33133%
Weighted Average Max Rate Original												13.26931%		13.26931%
Weighted Average Max Rate Prior												13.26931%		13.26931%
Weighted Average Max Rate Current												13.26931%		13.26931%
Weighted Average Min Rate Original												7.25868%		7.25868%
Weighted Average Min Rate Prior												7.25868%		7.25868%
Weighted Average Min Rate Current												7.25868%		7.25868%
Weighted Average Cap Up Original												1.00620%		1.00620%
Weighted Average Cap Up Prior												1.00620%		1.00620%
Weighted Average Cap Up Current												1.00620%		1.00620%
Weighted Average Cap Down Original												1.00620%		1.00620%
Weighted Average Cap Down Prior												1.00620%		1.00620%
Weighted Average Cap Down Current												1.00620%		1.00620%




SERVICING FEES & ADVANCES

											Group 2		Group 1		Total




Current Servicing Fees												276,419.26		276,419.26
Delinquent Servicing Fees												95,718.87		95,718.87
TOTAL SERVICING FEES												372,138.15		372,138.15


Compensating Interest												-42,741.85		-42,741.85
Delinquent Servicing Fees												-95,718.87		-95,718.87
COLLECTED SERVICING FEES												233,677.43		233,677.43


Aggregate Advances with respect to this Distribution												2,557,205.39		2,557,205.39





ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Net Prepayment Interest Shortfall												0.00		0.00
Libor For Current Period														3.0900%




Page 9 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 27, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				344,084.06		0.00		0.00		344,084.06
			% Balance				0.02%		0.00%		0.00%		0.02%
			# Loans				2		0		0		2
			% # Loans				0.03%		0.00%		0.00%		0.03%
	FORECLOSURE		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%
	BANKRUPTCY		Balance		395,920.66		0.00		0.00		0.00		395,920.66
			% Balance		0.03%		0.00%		0.00%		0.00%		0.03%
			# Loans		3		0		0		0		3
			% # Loans		0.04%		0.00%		0.00%		0.00%		0.04%
	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		395,920.66		344,084.06		0.00		0.00		740,004.72
			% Balance		0.03%		0.02%		0.00%		0.00%		0.05%
			# Loans		3		2		0		0		5
			% # Loans		0.04%		0.03%		0.00%		0.00%		0.07%









Page 10 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 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 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 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




TOTAL



Page 12 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 27, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

											Group 2		Group 1		Total




Current


Number of Paid in Full Loans												134		134
Number of Repurchased Loans												0		0
Total Number of Loans Prepaid in Full												134		134
Curtailments Amount												177,205.29		177,205.29
Paid in Full Balance												29,636,915.21		29,636,915.21
Repurchased Loans Balance												0.00		0.00
Total Prepayment Amount												29,814,120.50		29,814,120.50

Cumulative


Number of Paid in Full Loans												134		134
Number of Repurchased Loans												0		0
Total Number of Loans Prepaid in Full												134		134
Paid in Full Balance												29,636,915.21		29,636,915.21
Repurchased Loans Balance												0.00		0.00
Curtailments Amount												177,205.29		177,205.29
Total Prepayment Amount												29,814,120.50		29,814,120.50










Page 13 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 27, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

											Group 2		Group 1		Total



SMM												2.00%		2.00%
3 Months Avg SMM												2.00%		2.00%
12 Months Avg SMM												2.00%		2.00%
Avg SMM Since Cut-off												2.00%		2.00%


CPR												21.57%		21.57%
3 Months Avg CPR												21.57%		21.57%
12 Months Avg CPR												21.57%		21.57%
Avg CPR Since Cut-off												21.57%		21.57%


PSA												3,397.63%		3,397.63%
3 Months Avg PSA Approximation												3,397.63%		3,397.63%
12 Months Avg PSA Approximation												3,397.63%		3,397.63%
Avg PSA Since Cut-off Approximation												3,397.63%		3,397.63%










Page 14 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 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 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 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

11073715 1			240,000.00		240,000.00			31-May-2005		8.100%		CA - 80.00%		Paid Off - 360		01-Apr-2005
			240,000.00

21062434 1			416,500.00		415,821.93			05-May-2005		7.050%		HI - 85.00%		Paid Off - 360		01-Apr-2005
21062434 1					415,821.93			05-May-2005		7.050%		HI - 85.00%		Paid Off - 360		01-Apr-2005
21062706 1			520,800.00		520,800.00			27-May-2005		7.300%		CA - 80.00%		Paid Off - 360		01-Apr-2005
21062706 1					520,800.00			27-May-2005		7.300%		CA - 80.00%		Paid Off - 360		01-Apr-2005
21062814 1			204,000.00		203,635.50			03-Jun-2005		6.575%		CA - 64.76%		Paid Off - 360		01-Apr-2005
21062814 1					203,635.50			03-Jun-2005		6.575%		CA - 64.76%		Paid Off - 360		01-Apr-2005
31032452 1			246,500.00		246,500.00			17-May-2005		5.250%		CA - 85.00%		Paid Off - 360		01-Apr-2005
31032452 1					246,500.00			17-May-2005		5.250%		CA - 85.00%		Paid Off - 360		01-Apr-2005
31032581 1			211,200.00		211,000.04			31-May-2005		9.700%		AZ - 80.00%		Paid Off - 360		01-Apr-2005
31032581 1					211,000.04			31-May-2005		9.700%		AZ - 80.00%		Paid Off - 360		01-Apr-2005
31032711 1			352,500.00		352,279.77			06-Jun-2005		8.350%		CA - 75.00%		Paid Off - 360		01-May-2005
31032711 1					352,279.77			06-Jun-2005		8.350%		CA - 75.00%		Paid Off - 360		01-May-2005
41064634 1			142,405.00		142,192.96			15-Jun-2005		7.500%		IL - 95.00%		Paid Off - 360		01-Apr-2005
41064634 1					142,192.96			15-Jun-2005		7.500%		IL - 95.00%		Paid Off - 360		01-Apr-2005
41064743 1			223,250.00		222,868.24			15-Jun-2005		6.800%		IL - 95.00%		Paid Off - 360		01-Apr-2005
41064743 1					222,868.24			15-Jun-2005		6.800%		IL - 95.00%		Paid Off - 360		01-Apr-2005
51055967 1			104,500.00		104,378.07			31-May-2005		8.700%		GA - 95.00%		Paid Off - 360		01-Apr-2005
51055967 1					104,378.07			31-May-2005		8.700%		GA - 95.00%		Paid Off - 360		01-Apr-2005
61056704 1			64,125.00		63,997.67			03-Jun-2005		8.100%		OH - 95.00%		Paid Off - 360		01-Mar-2005
61056704 1					63,997.67			03-Jun-2005		8.100%		OH - 95.00%		Paid Off - 360		01-Mar-2005
71064539 1			80,000.00		79,842.73			25-May-2005		8.150%		FL - 80.00%		Paid Off - 360		01-Mar-2005
71064539 1					79,842.73			25-May-2005		8.150%		FL - 80.00%		Paid Off - 360		01-Mar-2005
71064936 1			205,000.00		204,825.22			25-May-2005		6.800%		FL - 73.74%		Paid Off - 360		01-May-2005
71064936 1					204,825.22			25-May-2005		6.800%		FL - 73.74%		Paid Off - 360		01-May-2005
71065126 1			128,800.00		128,800.00			06-Jun-2005		8.250%		FL - 80.00%		Paid Off - 360		01-May-2005
71065126 1					128,800.00			06-Jun-2005		8.250%		FL - 80.00%		Paid Off - 360		01-May-2005
81053196 1			56,745.00		56,616.59			17-May-2005		7.450%		MD - 90.00%		Paid Off - 360		01-Mar-2005
81053196 1					56,616.59			17-May-2005		7.450%		MD - 90.00%		Paid Off - 360		01-Mar-2005
81053329 1			217,000.00		216,626.70			31-May-2005		8.000%		MD - 51.06%		Paid Off - 360		01-Apr-2005
81053329 1					216,626.70			31-May-2005		8.000%		MD - 51.06%		Paid Off - 360		01-Apr-2005
101046478 1			177,365.00		177,365.00			02-Jun-2005		9.300%		TX - 95.00%		Paid Off - 360		01-Apr-2005
101046478 1					177,365.00			02-Jun-2005		9.300%		TX - 95.00%		Paid Off - 360		01-Apr-2005
121037485 1			110,400.00		110,247.50			18-May-2005		9.850%		WI - 80.00%		Paid Off - 360		01-Mar-2005
121037485 1					110,247.50			18-May-2005		9.850%		WI - 80.00%		Paid Off - 360		01-Mar-2005
121037915 1			189,000.00		188,600.29			25-May-2005		6.550%		WI - 70.00%		Paid Off - 360		01-Apr-2005
121037915 1					188,600.29			25-May-2005		6.550%		WI - 70.00%		Paid Off - 360		01-Apr-2005
121037968 1			216,750.00		216,430.48			01-Jun-2005		7.550%		WI - 85.00%		Paid Off - 360		01-Apr-2005
121037968 1					216,430.48			01-Jun-2005		7.550%		WI - 85.00%		Paid Off - 360		01-Apr-2005
121037997 1			69,600.00		69,507.23			01-Jun-2005		8.050%		IA - 80.00%		Paid Off - 360		01-Apr-2005
121037997 1					69,507.23			01-Jun-2005		8.050%		IA - 80.00%		Paid Off - 360		01-Apr-2005
151027861 1			112,000.00		111,800.85			23-May-2005		6.600%		PA - 80.00%		Paid Off - 360		01-Apr-2005
151027861 1					111,800.85			23-May-2005		6.600%		PA - 80.00%		Paid Off - 360		01-Apr-2005
161039020 1			133,000.00		132,718.76			10-May-2005		7.800%		MA - 70.00%		Paid Off - 360		01-Mar-2005
161039020 1					132,718.76			10-May-2005		7.800%		MA - 70.00%		Paid Off - 360		01-Mar-2005
161039275 1			492,000.00		490,918.45			02-Jun-2005		5.490%		MA - 80.00%		Paid Off - 360		01-Apr-2005
161039275 1					490,918.45			02-Jun-2005		5.490%		MA - 80.00%		Paid Off - 360		01-Apr-2005
161039735 1			240,000.00		239,626.29			31-May-2005		7.275%		MA - 80.00%		Paid Off - 360		01-Apr-2005
161039735 1					239,626.29			31-May-2005		7.275%		MA - 80.00%		Paid Off - 360		01-Apr-2005
161039821 1			324,000.00		323,406.89			07-Jun-2005		6.450%		MA - 80.00%		Paid Off - 360		01-Apr-2005
161039821 1					323,406.89			07-Jun-2005		6.450%		MA - 80.00%		Paid Off - 360		01-Apr-2005
161039825 1			300,000.00		299,587.81			13-May-2005		7.900%		MA - 64.52%		Paid Off - 360		01-Apr-2005
161039825 1					299,587.81			13-May-2005		7.900%		MA - 64.52%		Paid Off - 360		01-Apr-2005
161039869 1			195,000.00		194,669.79			20-May-2005		6.850%		MA - 73.03%		Paid Off - 360		01-Apr-2005
161039869 1					194,669.79			20-May-2005		6.850%		MA - 73.03%		Paid Off - 360		01-Apr-2005
161040208 1			133,000.00		132,770.33			01-Jun-2005		6.750%		MA - 73.08%		Paid Off - 360		01-Apr-2005
161040208 1					132,770.33			01-Jun-2005		6.750%		MA - 73.08%		Paid Off - 360		01-Apr-2005
161040221 1			327,750.00		327,538.85			03-Jun-2005		8.200%		MA - 95.00%		Paid Off - 360		01-May-2005
161040221 1					327,538.85			03-Jun-2005		8.200%		MA - 95.00%		Paid Off - 360		01-May-2005
171024224 1			388,771.00		388,263.24			14-Jun-2005		8.150%		AZ - 95.00%		Paid Off - 360		01-Apr-2005
171024224 1					388,263.24			14-Jun-2005		8.150%		AZ - 95.00%		Paid Off - 360		01-Apr-2005
191023055 1			260,000.00		240,954.05			13-Jun-2005		7.300%		CA - 80.00%		Paid Off - 360		01-Mar-2005
191023055 1					240,954.05			13-Jun-2005		7.300%		CA - 80.00%		Paid Off - 360		01-Mar-2005
191023662 1			185,000.00		184,809.44			01-Jun-2005		9.300%		MT - 74.00%		Paid Off - 360		01-Apr-2005
191023662 1					184,809.44			01-Jun-2005		9.300%		MT - 74.00%		Paid Off - 360		01-Apr-2005
211026231 1			225,520.00		225,086.78			14-Jun-2005		6.200%		GA - 80.00%		Paid Off - 360		01-Apr-2005
211026231 1					225,086.78			14-Jun-2005		6.200%		GA - 80.00%		Paid Off - 360		01-Apr-2005
211026366 1			392,798.00		392,061.12			10-May-2005		9.990%		FL - 80.00%		Paid Off - 360		01-Mar-2005
211026366 1					392,061.12			10-May-2005		9.990%		FL - 80.00%		Paid Off - 360		01-Mar-2005
211026564 1			233,600.00		233,291.78			01-Jun-2005		8.100%		MD - 80.00%		Paid Off - 360		01-Apr-2005
211026564 1					233,291.78			01-Jun-2005		8.100%		MD - 80.00%		Paid Off - 360		01-Apr-2005
211026752 1			100,000.00		99,865.37			04-May-2005		8.000%		MD - 74.63%		Paid Off - 360		01-Apr-2005
211026752 1					99,865.37					8.000%		MD - 74.63%		Paid Off - 360



Page 16 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 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

211026815 1			92,000.00		91,893.76			19-May-2005		8.750%		GA - 80.00%		Paid Off - 360		01-Apr-2005
			92,000.00

211026840 1			457,784.00		457,640.05			02-Jun-2005		7.500%		MD - 80.00%		Paid Off - 360		01-Apr-2005
211026840 1					457,640.05			02-Jun-2005		7.500%		MD - 80.00%		Paid Off - 360		01-Apr-2005
231061355 1			112,500.00		112,327.42			01-Jun-2005		7.350%		MA - 90.00%		Paid Off - 360		01-Apr-2005
231061355 1					112,327.42			01-Jun-2005		7.350%		MA - 90.00%		Paid Off - 360		01-Apr-2005
231062027 1			73,500.00		73,383.76			10-Jun-2005		7.200%		PA - 75.00%		Paid Off - 360		01-Apr-2005
231062027 1					73,383.76			10-Jun-2005		7.200%		PA - 75.00%		Paid Off - 360		01-Apr-2005
231062305 1			357,000.00		356,528.98			01-Jun-2005		8.100%		MA - 70.00%		Paid Off - 360		01-Apr-2005
231062305 1					356,528.98			01-Jun-2005		8.100%		MA - 70.00%		Paid Off - 360		01-Apr-2005
231062599 1			285,000.00		284,456.71			04-May-2005		6.240%		NJ - 50.00%		Paid Off - 360		01-Apr-2005
231062599 1					284,456.71			04-May-2005		6.240%		NJ - 50.00%		Paid Off - 360		01-Apr-2005
231062602 1			272,000.00		271,648.36			19-May-2005		8.200%		MA - 80.00%		Paid Off - 360		01-Apr-2005
231062602 1					271,648.36			19-May-2005		8.200%		MA - 80.00%		Paid Off - 360		01-Apr-2005
231062603 1			243,750.00		243,425.13			03-May-2005		8.050%		MA - 60.94%		Paid Off - 360		01-Apr-2005
231062603 1					243,425.13			03-May-2005		8.050%		MA - 60.94%		Paid Off - 360		01-Apr-2005
231062618 1			492,000.00		490,910.31			01-Jun-2005		5.450%		MA - 59.71%		Paid Off - 360		#######
231062618 1					490,910.31			01-Jun-2005		5.450%		MA - 59.71%		Paid Off - 360
271019522 1			382,000.00		381,293.64			06-May-2005		8.450%		MA - 89.46%		Paid Off - 360		01-Mar-2005
271019522 1					381,293.64			06-May-2005		8.450%		MA - 89.46%		Paid Off - 360		01-Mar-2005
281014134 1			83,125.00		82,977.19			01-Jun-2005		8.050%		PA - 95.00%		Paid Off - 360		01-Apr-2005
281014134 1					82,977.19			01-Jun-2005		8.050%		PA - 95.00%		Paid Off - 360		01-Apr-2005
311026278 1			116,000.00		115,834.07			18-May-2005		7.700%		NJ - 63.04%		Paid Off - 360		01-Apr-2005
311026278 1					115,834.07			18-May-2005		7.700%		NJ - 63.04%		Paid Off - 360		01-Apr-2005
311026439 1			105,000.00		104,828.46			02-Jun-2005		9.050%		NJ - 75.00%		Paid Off - 360		01-Mar-2005
311026439 1					104,828.46			02-Jun-2005		9.050%		NJ - 75.00%		Paid Off - 360		01-Mar-2005
321023879 1			174,000.00		173,767.40			27-May-2005		9.200%		CO - 23.60%		Paid Off - 360		15-Mar-2005
321023879 1					173,767.40			27-May-2005		9.200%		CO - 23.60%		Paid Off - 360		15-Mar-2005
321024126 1			66,600.00		66,490.30			20-May-2005		6.990%		CO - 90.00%		Paid Off - 360		01-Apr-2005
321024126 1					66,490.30			20-May-2005		6.990%		CO - 90.00%		Paid Off - 360		01-Apr-2005
321024525 1			94,905.00		94,841.19			01-Jun-2005		7.990%		CO - 95.00%		Paid Off - 360		01-May-2005
321024525 1					94,841.19			01-Jun-2005		7.990%		CO - 95.00%		Paid Off - 360		01-May-2005
331032811 1			562,500.00		561,348.57			09-Jun-2005		7.950%		NY - 90.00%		Paid Off - 360		01-Mar-2005
331032811 1					561,348.57			09-Jun-2005		7.950%		NY - 90.00%		Paid Off - 360		01-Mar-2005
331033592 1			55,000.00		54,951.79			13-Jun-2005		11.950%		NJ - 12.22%		Paid Off - 360		01-Mar-2005
331033592 1					54,951.79			13-Jun-2005		11.950%		NJ - 12.22%		Paid Off - 360		01-Mar-2005
331034030 1			212,500.00		212,230.81			07-Jun-2005		8.300%		NY - 85.00%		Paid Off - 360		01-Apr-2005
331034030 1					212,230.81			07-Jun-2005		8.300%		NY - 85.00%		Paid Off - 360		01-Apr-2005
331034308 1			600,000.00		598,669.12			07-Jun-2005		7.550%		NJ - 81.08%		Paid Off - 360		01-Mar-2005
331034308 1					598,669.12			07-Jun-2005		7.550%		NJ - 81.08%		Paid Off - 360		01-Mar-2005
331034644 1			293,200.00		292,716.98			23-May-2005		6.990%		NY - 71.51%		Paid Off - 360		01-Apr-2005
331034644 1					292,716.98			23-May-2005		6.990%		NY - 71.51%		Paid Off - 360		01-Apr-2005
331035282 1			80,000.00		79,919.02			14-Jun-2005		11.990%		FL - 12.30%		Paid Off - 240		01-May-2005
331035282 1					79,919.02			14-Jun-2005		11.990%		FL - 12.30%		Paid Off - 240		01-May-2005
341022202 1			103,500.00		103,310.54			23-May-2005		8.500%		NC - 90.00%		Paid Off - 360		01-Mar-2005
341022202 1					103,310.54			23-May-2005		8.500%		NC - 90.00%		Paid Off - 360		01-Mar-2005
341022423 1			85,600.00		85,488.40			05-May-2005		8.200%		NC - 80.00%		Paid Off - 360		01-Apr-2005
341022423 1					85,488.40			05-May-2005		8.200%		NC - 80.00%		Paid Off - 360		01-Apr-2005
351024075 1			92,700.00		92,609.40			26-May-2005		9.550%		TX - 90.00%		Paid Off - 360		01-Apr-2005
351024075 1					92,609.40			26-May-2005		9.550%		TX - 90.00%		Paid Off - 360		01-Apr-2005
361023064 1			88,000.00		87,814.33			01-Jun-2005		7.800%		MI - 80.00%		Paid Off - 360		01-Mar-2005
361023064 1					87,814.33			01-Jun-2005		7.800%		MI - 80.00%		Paid Off - 360		01-Mar-2005
371023874 1			58,875.00		58,775.77			19-May-2005		8.900%		FL - 75.00%		Paid Off - 360		01-Mar-2005
371023874 1					58,775.77			19-May-2005		8.900%		FL - 75.00%		Paid Off - 360		01-Mar-2005
371024113 1			101,915.00		101,817.49			09-May-2005		9.650%		FL - 80.88%		Paid Off - 360		01-Apr-2005
371024113 1					101,817.49			09-May-2005		9.650%		FL - 80.88%		Paid Off - 360		01-Apr-2005
371024236 1			155,064.00		154,863.52			01-Jun-2005		8.200%		FL - 80.00%		Paid Off - 360		01-Apr-2005
371024236 1					154,863.52			01-Jun-2005		8.200%		FL - 80.00%		Paid Off - 360		01-Apr-2005
371024241 1			193,500.00		193,287.38			07-Jun-2005		8.990%		FL - 90.00%		Paid Off - 360		01-Apr-2005
371024241 1					193,287.38			07-Jun-2005		8.990%		FL - 90.00%		Paid Off - 360		01-Apr-2005
371024246 1			114,475.00		114,354.86			23-May-2005		9.210%		FL - 95.00%		Paid Off - 360		01-Apr-2005
371024246 1					114,354.86			23-May-2005		9.210%		FL - 95.00%		Paid Off - 360		01-Apr-2005
381018712 1			90,000.00		89,716.61			05-May-2005		7.250%		MA - 54.88%		Paid Off - 360		01-Feb-2005
381018712 1					89,716.61			05-May-2005		7.250%		MA - 54.88%		Paid Off - 360		01-Feb-2005
381019490 1			186,000.00		185,678.18			04-May-2005		6.740%		MA - 58.13%		Paid Off - 360		01-Apr-2005
381019490 1					185,678.18			04-May-2005		6.740%		MA - 58.13%		Paid Off - 360		01-Apr-2005
511033804 1			50,000.00		49,956.50			09-Jun-2005		10.100%		CA - 9.00%		Paid Off - 360		01-Apr-2005
511033804 1					49,956.50			09-Jun-2005		10.100%		CA - 9.00%		Paid Off - 360		01-Apr-2005
511034558 1			279,466.20		279,162.92			12-May-2005		9.050%		NV - 90.00%		Paid Off - 360		01-Apr-2005
511034558 1					279,162.92			12-May-2005		9.050%		NV - 90.00%		Paid Off - 360		01-Apr-2005
521023096 1			88,800.00		88,643.65			25-May-2005		6.650%		IN - 80.00%		Paid Off - 360		01-Apr-2005
521023096 1					88,643.65			25-May-2005		6.650%		IN - 80.00%		Paid Off - 360		01-Apr-2005
521023185 1			166,500.00		166,289.09			03-May-2005		8.300%		MI - 90.00%		Paid Off - 360		01-Apr-2005
521023185 1					166,289.09			03-May-2005		8.300%		MI - 90.00%		Paid Off - 360		01-Apr-2005
521023658 1			168,800.00		168,588.36			16-May-2005		8.350%		IL - 80.00%		Paid Off - 360		01-Apr-2005
521023658 1					168,588.36					8.350%		IL - 80.00%		Paid Off - 360



Page 17 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 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

551004672 1			207,920.00		207,400.65			24-May-2005		6.950%		TX - 80.00%		Paid Off - 360		01-Mar-2005
			207,920.00

561001700 1			239,700.00		239,367.33			17-May-2005		7.850%		FL - 85.00%		Paid Off - 360		01-Apr-2005
561001700 1					239,367.33			17-May-2005		7.850%		FL - 85.00%		Paid Off - 360		01-Apr-2005
611014184 1			273,000.00		272,290.89			03-Jun-2005		6.750%		NY - 65.00%		Paid Off - 360		01-Mar-2005
611014184 1					272,290.89			03-Jun-2005		6.750%		NY - 65.00%		Paid Off - 360		01-Mar-2005
611014830 1			232,400.00		232,400.00			13-Jun-2005		5.750%		NJ - 70.00%		Paid Off - 360		01-Apr-2005
611014830 1					232,400.00			13-Jun-2005		5.750%		NJ - 70.00%		Paid Off - 360		01-Apr-2005
611015006 1			154,500.00		154,325.24			16-May-2005		8.850%		NY - 32.52%		Paid Off - 360		01-Apr-2005
611015006 1					154,325.24			16-May-2005		8.850%		NY - 32.52%		Paid Off - 360		01-Apr-2005
621006081 1			243,355.00		243,049.88			13-May-2005		8.350%		FL - 94.32%		Paid Off - 360		01-Apr-2005
621006081 1					243,049.88			13-May-2005		8.350%		FL - 94.32%		Paid Off - 360		01-Apr-2005
621006594 1			135,100.00		134,850.28			01-Jun-2005		6.400%		FL - 70.00%		Paid Off - 360		01-Apr-2005
621006594 1					134,850.28			01-Jun-2005		6.400%		FL - 70.00%		Paid Off - 360		01-Apr-2005
621006705 1			99,000.00		98,851.10			08-Jun-2005		7.450%		FL - 75.00%		Paid Off - 360		01-Apr-2005
621006705 1					98,851.10			08-Jun-2005		7.450%		FL - 75.00%		Paid Off - 360		01-Apr-2005
641007023 1			109,500.00		109,223.79			17-May-2005		6.900%		TX - 70.65%		Paid Off - 360		01-Mar-2005
641007023 1					109,223.79			17-May-2005		6.900%		TX - 70.65%		Paid Off - 360		01-Mar-2005
651008100 1			86,000.00		85,929.10			13-May-2005		10.350%		VA - 75.44%		Paid Off - 360		01-Apr-2005
651008100 1					85,929.10			13-May-2005		10.350%		VA - 75.44%		Paid Off - 360		01-Apr-2005
651008331 1			207,000.00		206,772.55			10-May-2005		8.990%		VA - 60.00%		Paid Off - 360		01-Apr-2005
651008331 1					206,772.55			10-May-2005		8.990%		VA - 60.00%		Paid Off - 360		01-Apr-2005
661003967 1			335,750.00		334,732.63			31-May-2005		5.950%		CA - 85.00%		Paid Off - 360		01-Mar-2005
661003967 1					334,732.63			31-May-2005		5.950%		CA - 85.00%		Paid Off - 360		01-Mar-2005
661004202 1			170,897.60		170,897.60			08-Jun-2005		5.480%		CA - 80.00%		Paid Off - 360		01-Apr-2005
661004202 1					170,897.60			08-Jun-2005		5.480%		CA - 80.00%		Paid Off - 360		01-Apr-2005
661004898 1			320,000.00		319,494.25			14-Jun-2005		7.200%		NV - 80.00%		Paid Off - 360		01-Apr-2005
661004898 1					319,494.25			14-Jun-2005		7.200%		NV - 80.00%		Paid Off - 360		01-Apr-2005
661005130 1			296,800.00		296,171.67			10-May-2005		5.690%		CA - 80.00%		Paid Off - 360		01-Apr-2005
661005130 1					296,171.67			10-May-2005		5.690%		CA - 80.00%		Paid Off - 360		01-Apr-2005
661005244 1			262,500.00		262,500.00			07-Jun-2005		6.600%		CA - 77.21%		Paid Off - 360		01-Apr-2005
661005244 1					262,500.00			07-Jun-2005		6.600%		CA - 77.21%		Paid Off - 360		01-Apr-2005
681003941 1			108,000.00		107,696.87			18-May-2005		6.350%		ME - 90.00%		Paid Off - 360		01-Mar-2005
681003941 1					107,696.87			18-May-2005		6.350%		ME - 90.00%		Paid Off - 360		01-Mar-2005
681004398 1			352,000.00		351,415.53			23-May-2005		6.950%		MA - 80.00%		Paid Off - 360		01-Apr-2005
681004398 1					351,415.53			23-May-2005		6.950%		MA - 80.00%		Paid Off - 360		01-Apr-2005
681004464 1			297,500.00		297,119.28			09-Jun-2005		8.250%		MA - 85.00%		Paid Off - 360		01-Apr-2005
681004464 1					297,119.28			09-Jun-2005		8.250%		MA - 85.00%		Paid Off - 360		01-Apr-2005
681004623 1			225,000.00		224,592.10			24-May-2005		6.500%		MA - 62.50%		Paid Off - 360		01-Apr-2005
681004623 1					224,592.10			24-May-2005		6.500%		MA - 62.50%		Paid Off - 360		01-Apr-2005
681004625 1			242,250.00		241,968.14			14-Jun-2005		9.550%		ME - 85.00%		Paid Off - 360		01-Apr-2005
681004625 1					241,968.14			14-Jun-2005		9.550%		ME - 85.00%		Paid Off - 360		01-Apr-2005
681004635 1			153,000.00		152,664.29			02-Jun-2005		5.500%		NH - 66.52%		Paid Off - 360		01-Apr-2005
681004635 1					152,664.29			02-Jun-2005		5.500%		NH - 66.52%		Paid Off - 360		01-Apr-2005
681004658 1			182,000.00		181,729.02			10-May-2005		7.500%		ME - 70.00%		Paid Off - 360		01-Apr-2005
681004658 1					181,729.02			10-May-2005		7.500%		ME - 70.00%		Paid Off - 360		01-Apr-2005
681004680 1			232,050.00		231,637.40			23-May-2005		6.600%		MA - 85.00%		Paid Off - 360		01-Apr-2005
681004680 1					231,637.40			23-May-2005		6.600%		MA - 85.00%		Paid Off - 360		01-Apr-2005
681004764 1			355,500.00		354,914.36			08-Jun-2005		6.990%		ME - 90.00%		Paid Off - 360		01-Apr-2005
681004764 1					354,914.36			08-Jun-2005		6.990%		ME - 90.00%		Paid Off - 360		01-Apr-2005
691002001 1			194,400.00		194,400.00			03-Jun-2005		6.700%		MD - 80.00%		Paid Off - 360		01-Mar-2005
691002001 1					194,400.00			03-Jun-2005		6.700%		MD - 80.00%		Paid Off - 360		01-Mar-2005
691002593 1			178,800.00		178,514.59			12-May-2005		7.150%		MD - 80.00%		Paid Off - 360		01-Apr-2005
691002593 1					178,514.59			12-May-2005		7.150%		MD - 80.00%		Paid Off - 360		01-Apr-2005
701000132 1			89,168.00		89,116.15			13-May-2005		11.950%		CA - 12.74%		Paid Off - 360		01-Apr-2005
701000132 1					89,116.15			13-May-2005		11.950%		CA - 12.74%		Paid Off - 360		01-Apr-2005
711005668 1			114,500.00		114,405.60			01-Jun-2005		10.350%		MA - 18.17%		Paid Off - 360		01-Apr-2005
711005668 1					114,405.60			01-Jun-2005		10.350%		MA - 18.17%		Paid Off - 360		01-Apr-2005
711006094 1			138,000.00		137,792.46			02-Jun-2005		7.450%		CT - 81.18%		Paid Off - 360		01-Apr-2005
711006094 1					137,792.46			02-Jun-2005		7.450%		CT - 81.18%		Paid Off - 360		01-Apr-2005
721006087 1			205,600.00		205,530.74			27-May-2005		6.700%		AZ - 80.00%		Paid Off - 360		01-Apr-2005
721006087 1					205,530.74			27-May-2005		6.700%		AZ - 80.00%		Paid Off - 360		01-Apr-2005
721006252 1			175,000.00		174,610.84			24-May-2005		6.400%		UT - 63.64%		Paid Off - 360		01-Apr-2005
721006252 1					174,610.84			24-May-2005		6.400%		UT - 63.64%		Paid Off - 360		01-Apr-2005
731009221 1			237,500.00		237,414.60			26-May-2005		7.150%		GA - 95.00%		Paid Off - 360		01-Apr-2005
731009221 1					237,414.60			26-May-2005		7.150%		GA - 95.00%		Paid Off - 360		01-Apr-2005
741009957 1			84,360.00		84,190.00			24-May-2005		5.950%		OH - 38.00%		Paid Off - 360		01-Apr-2005
741009957 1					84,190.00			24-May-2005		5.950%		OH - 38.00%		Paid Off - 360		01-Apr-2005
761007550 1			80,250.00		80,143.03			20-May-2005		8.050%		WI - 75.00%		Paid Off - 360		01-Apr-2005
761007550 1					80,143.03			20-May-2005		8.050%		WI - 75.00%		Paid Off - 360		01-Apr-2005
781001747 1			183,750.00		183,566.60			25-May-2005		9.450%		PA - 75.00%		Paid Off - 360		01-Apr-2005
781001747 1					183,566.60			25-May-2005		9.450%		PA - 75.00%		Paid Off - 360		01-Apr-2005
831034417 1			364,000.00		363,462.14			17-May-2005		10.900%		CA - 65.00%		Paid Off - 360		01-Feb-2005
831034417 1					363,462.14			17-May-2005		10.900%		CA - 65.00%		Paid Off - 360		01-Feb-2005
831034418 1			217,000.00		216,402.23			02-Jun-2005		8.500%		CA - 70.00%		Paid Off - 360		01-Feb-2005
831034418 1					216,402.23					8.500%		CA - 70.00%		Paid Off - 360



Page 18 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 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

831034419 1			277,500.00		276,886.82			26-May-2005		9.000%		CA - 75.00%		Paid Off - 360		01-Feb-2005
			277,500.00

831034452 1			255,850.00		255,850.00			25-May-2005		7.750%		CA - 85.00%		Paid Off - 360		01-Feb-2005
831034452 1					255,850.00			25-May-2005		7.750%		CA - 85.00%		Paid Off - 360		01-Feb-2005
831035777 1			110,000.00		109,663.75			17-May-2005		7.400%		CA - 56.41%		Paid Off - 360		01-Feb-2005
831035777 1					109,663.75			17-May-2005		7.400%		CA - 56.41%		Paid Off - 360		01-Feb-2005
831035781 1			141,000.00		140,613.88			07-Jun-2005		7.950%		CA - 69.46%		Paid Off - 360		01-Feb-2005
831035781 1					140,613.88			07-Jun-2005		7.950%		CA - 69.46%		Paid Off - 360		01-Feb-2005
831035958 1			196,000.00		195,557.87			31-May-2005		8.900%		NJ - 80.00%		Paid Off - 360		01-Feb-2005
831035958 1					195,557.87			31-May-2005		8.900%		NJ - 80.00%		Paid Off - 360		01-Feb-2005
831036005 1			565,000.00		565,000.00			13-May-2005		8.000%		CA - 94.96%		Paid Off - 360		01-Feb-2005
831036005 1					565,000.00			13-May-2005		8.000%		CA - 94.96%		Paid Off - 360		01-Feb-2005
831036050 1			558,000.00		558,000.00			31-May-2005		7.600%		CA - 90.00%		Paid Off - 360		01-Feb-2005
831036050 1					558,000.00			31-May-2005		7.600%		CA - 90.00%		Paid Off - 360		01-Feb-2005
831036093 1			210,000.00		209,429.57			17-May-2005		7.990%		CA - 55.26%		Paid Off - 360		01-Feb-2005
831036093 1					209,429.57			17-May-2005		7.990%		CA - 55.26%		Paid Off - 360		01-Feb-2005
831036318 1			281,250.00		280,690.04			10-May-2005		9.500%		NJ - 75.00%		Paid Off - 360		01-Feb-2005
831036318 1					280,690.04			10-May-2005		9.500%		NJ - 75.00%		Paid Off - 360		01-Feb-2005
831036325 1			214,500.00		213,917.34			18-May-2005		7.990%		MD - 84.12%		Paid Off - 360		01-Feb-2005
831036325 1					213,917.34			18-May-2005		7.990%		MD - 84.12%		Paid Off - 360		01-Feb-2005
831036328 1			690,000.00		688,858.45			14-Jun-2005		8.990%		NJ - 72.63%		Paid Off - 360		01-Mar-2005
831036328 1					688,858.45			14-Jun-2005		8.990%		NJ - 72.63%		Paid Off - 360		01-Mar-2005
831036361 1			201,740.00		201,018.64			23-May-2005		6.600%		FL - 70.00%		Paid Off - 360		01-Feb-2005
831036361 1					201,018.64			23-May-2005		6.600%		FL - 70.00%		Paid Off - 360		01-Feb-2005
831036364 1			344,000.00		343,136.52			05-May-2005		6.925%		CA - 80.00%		Paid Off - 360		01-Mar-2005
831036364 1					343,136.52			05-May-2005		6.925%		CA - 80.00%		Paid Off - 360		01-Mar-2005
831037018 1			142,500.00		142,257.32			07-Jun-2005		8.850%		FL - 95.00%		Paid Off - 360		01-Mar-2005
831037018 1					142,257.32			07-Jun-2005		8.850%		FL - 95.00%		Paid Off - 360		01-Mar-2005
831037803 1			64,500.00		64,418.15			06-May-2005		10.250%		CA - 15.00%		Paid Off - 360		01-Mar-2005
831037803 1					64,418.15			06-May-2005		10.250%		CA - 15.00%		Paid Off - 360		01-Mar-2005
841003656 1			115,200.00		115,055.56			09-Jun-2005		8.350%		MI - 80.00%		Paid Off - 360		01-Apr-2005
841003656 1					115,055.56			09-Jun-2005		8.350%		MI - 80.00%		Paid Off - 360		01-Apr-2005
841003805 1			585,000.00		583,929.12			19-May-2005		6.450%		MI - 53.18%		Paid Off - 360		01-Apr-2005
841003805 1					583,929.12			19-May-2005		6.450%		MI - 53.18%		Paid Off - 360		01-Apr-2005
841004008 1			270,000.00		269,811.35			25-May-2005		7.800%		MI - 90.00%		Paid Off - 360		01-May-2005
841004008 1					269,811.35			25-May-2005		7.800%		MI - 90.00%		Paid Off - 360		01-May-2005
851000398 1			770,000.00		768,758.70			06-Jun-2005		7.100%		NJ - 70.00%		Paid Off - 360		01-Apr-2005
851000398 1					768,758.70			06-Jun-2005		7.100%		NJ - 70.00%		Paid Off - 360		01-Apr-2005
851000431 1			214,200.00		213,861.47			08-Jun-2005		7.200%		NJ - 90.00%		Paid Off - 360		01-Apr-2005
851000431 1					213,861.47			08-Jun-2005		7.200%		NJ - 90.00%		Paid Off - 360		01-Apr-2005
871000295 1			256,750.00		256,511.99			07-Jun-2005		9.800%		NY - 65.00%		Paid Off - 360		01-Apr-2005
871000295 1					256,511.99			07-Jun-2005		9.800%		NY - 65.00%		Paid Off - 360		01-Apr-2005


TOTAL			29,698,478.80		29,636,915.21
TOTAL


Page 19 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 27, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



											Group 2		Group 1		Total


Current
Current



Number of Loans Liquidated												0		0
Collateral Principal Realized Loss/(Gain) Amount												0.00		0.00
Collateral Interest Realized Loss/(Gain) Amount												0.00		0.00
Net Liquidation Proceeds												0.00		0.00

Cumulative
Cumulative



Number of Loans Liquidated												0		0
Collateral Realized Loss/(Gain) Amount												0.00		0.00
Net Liquidation Proceeds												0.00		0.00










Page 20 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 27, 2005 Distribution


DEFAULT SPEEDS



											Group 2		Group 1		Total



MDR												0.00%		0.00%
3 Months Avg MDR												0.00%		0.00%
12 Months Avg MDR												0.00%		0.00%
Avg MDR Since Cut-off												0.00%		0.00%


CDR												0.00%		0.00%
3 Months Avg CDR												0.00%		0.00%
12 Months Avg CDR												0.00%		0.00%
Avg CDR Since Cut-off												0.00%		0.00%


SDA												0.00%		0.00%
3 Months Avg SDA Approximation												0.00%		0.00%
12 Months Avg SDA Approximation												0.00%		0.00%
Avg SDA Since Cut-off Approximation												0.00%		0.00%


Loss Severity Approximation for Current Period												0.00%		0.00%
3 Months Avg Loss Severity Approximation												0.00%		0.00%
12 Months Avg Loss Severity Approximation												0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off												0.00%		0.00%












Page 21 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 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 22 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 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)




TOTAL



Page 23 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-OPT2

June 27, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
										Group 2		Group 1		Total
						Trigger Event in effect (0=No , 1=Yes)								0
						Stepdown Date has occurred (0 = No, 1=Yes)								0
						Credit Enhancement Percentage								23.1800%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION

SPACE INTENTIONALLY LEFT BLANK




Page 24 of 25
Carrington Mortgage Loan Trust 2005-OPT2

Mortgage Pass-Through Certificates

2005-OPT2

June 27, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

										Next Pass Through Rate
CLASS

			A-1A							0.03%
										0.03%
			R-I							0.03%
										0.03%
			A-1C							0.04%
										0.04%
			A-1D							0.04%
										0.04%
			A-2							0.04%
										0.04%
			M-1							0.04%
										0.04%
			M-2							0.04%
										0.04%
			M-3							0.04%
										0.04%
			M-4							0.04%
										0.04%
			M-5							0.04%
										0.04%
			M-6							0.05%
										0.05%
			M-7							0.05%
										0.05%
			M-8							0.05%
										0.05%
			M-9							0.05%
										0.05%
			CE							0.00%
										0.00%
			R							0.00%
										0.00%
			P							0.00%
										0.00%






Page 25 of 25

CARRINGTON MORTGAGE LOAN TRUST INC SERIES 2005-OPT2 8-K/A