
                                     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):  August 25, 2005
                          (Date of earliest event reported)

                Citigroup Mortgage Loan Trust Inc (as Depositor under
             the Pooling and Servicing Agreement, dated as June 1, 2005,
                providing for the issuance of Carrington Mortgage Loan Trust
      Series 2005-NC3 Asset Backed Pass-Through Certificates, Series 2005-NC3)
                 (Exact name of registrant as specified in charter)

                                         DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-124036-02                         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
     August 25, 2005.

                                    Signatures

               Pursuant to the requirements of the Securities Exchange Act of
          1934, the Registrant has duly caused this report to be signed on 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:  Aug 26, 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 August 25, 2005.



Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				New Century Credit Corp.						1. Certificate Payment Report					2
				New Century Credit Corp.						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					19
										11. Realized Loss Detail Report					22
				Servicer(s)						11. Realized Loss Detail Report					22
				Servicer(s)						12. Triggers and Adj. Cert. Report					23
				New Century Mortgage Corporation						12. Triggers and Adj. Cert. Report					23
				New Century Mortgage Corporation						13. Additional Certificate Report					24
										13. Additional Certificate Report					24


				Underwriter(s)
				Citigroup


										Total Number of Pages					24
										Total Number of Pages

				Dates						Contacts

				Cut-Off Date:			June 01, 2005			Brent Hoyler
				Close Date:			June 29, 2005			Administrator
				First Distribution Date:			July 25, 2005			(714) 247-6322
										Brent.Hoyler@db.com
										Brent.Hoyler@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			August 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			July 29, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							August 24, 2005
							August 24, 2005

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






Page 1 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution -
					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	$	523,850,000.00		514,968,105.08		1,569,794.44		16,133,896.87		17,703,691.31		0.00		0.00		498,834,208.21
A-1A	SR	$	523,850,000.00		514,968,105.08		1,569,794.44		16,133,896.87		17,703,691.31		0.00		0.00		498,834,208.21
A-1B	SR	$	270,570,000.00		270,570,000.00		843,426.82		0.00		843,426.82		0.00		0.00		270,570,000.00
A-1C	SR	$	324,680,000.00		324,680,000.00		1,037,262.41		0.00		1,037,262.41		0.00		0.00		324,680,000.00
A-1D	SR	$	131,494,000.00		131,494,000.00		429,145.28		0.00		429,145.28		0.00		0.00		131,494,000.00
A-2	SR	$	138,955,000.00		137,968,122.00		446,710.12		1,792,656.64		2,239,366.76		0.00		0.00		136,175,465.36
M-1	MEZ	$	52,688,000.00		52,687,999.99		176,943.87		0.01		176,943.88		0.00		0.00		52,687,999.98
M-2	MEZ	$	81,266,000.00		81,266,000.00		274,317.90		0.00		274,317.90		0.00		0.00		81,266,000.00
M-3	MEZ	$	26,791,000.00		26,791,000.00		90,895.91		0.00		90,895.91		0.00		0.00		26,791,000.00
M-4	MEZ	$	53,581,000.00		53,581,000.00		190,093.48		0.00		190,093.48		0.00		0.00		53,581,000.00
M-5	MEZ	$	29,470,000.00		29,470,000.00		105,568.09		0.00		105,568.09		0.00		0.00		29,470,000.00
M-6	MEZ	$	33,042,000.00		33,042,000.00		135,435.49		0.00		135,435.49		0.00		0.00		33,042,000.00
M-7	MEZ	$	25,898,000.00		25,898,000.00		108,383.13		0.00		108,383.13		0.00		0.00		25,898,000.00
M-8	MEZ	$	19,646,000.00		19,646,000.00		88,985.47		0.00		88,985.47		0.00		0.00		19,646,000.00
M-9	MEZ	$	21,433,000.00		21,433,000.00		110,921.73		0.00		110,921.73		0.00		0.00		21,433,000.00
CE	NOF	$	52,689,061.00		52,688,568.28		4,299,286.55		0.00		4,299,286.55		0.00		0.00		52,688,568.28
R	RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	NOF	$	0.00		100.00		228,082.24		0.00		228,082.24		0.00		0.00		100.00

Total			1,786,053,061.00		1,776,183,895.35		10,135,252.93		17,926,553.52		28,061,806.45		0.00		0.00		1,758,257,341.83
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	07/25/05		08/24/05		A-Act/360		144531CT5		523,850,000.00		983.044965		2.996649		30.798696		33.795345	952.246269
A-1B	07/25/05		08/24/05		A-Act/360		144531CU2		270,570,000.00		1,000.000000		3.117222		0.000000		3.117222	1,000.000000
A-1C	07/25/05		08/24/05		A-Act/360		144531CV0		324,680,000.00		1,000.000000		3.194722		0.000000		3.194722	1,000.000000
A-1D	07/25/05		08/24/05		A-Act/360		144531CW8		131,494,000.00		1,000.000000		3.263611		0.000000		3.263611	1,000.000000
A-2	07/25/05		08/24/05		A-Act/360		144531CX6		138,955,000.00		992.897859		3.214783		12.900987		16.115770	979.996872
M-1	07/25/05		08/24/05		A-Act/360		144531CY4		52,688,000.00		1,000.000000		3.358333		0.000000		3.358334	1,000.000000
M-2	07/25/05		08/24/05		A-Act/360		144531CZ1		81,266,000.00		1,000.000000		3.375556		0.000000		3.375556	1,000.000000
M-3	07/25/05		08/24/05		A-Act/360		144531DA5		26,791,000.00		1,000.000000		3.392778		0.000000		3.392778	1,000.000000
M-4	07/25/05		08/24/05		A-Act/360		144531DB3		53,581,000.00		1,000.000000		3.547778		0.000000		3.547778	1,000.000000
M-5	07/25/05		08/24/05		A-Act/360		144531DC1		29,470,000.00		1,000.000000		3.582222		0.000000		3.582222	1,000.000000
M-6	07/25/05		08/24/05		A-Act/360		144531DD9		33,042,000.00		1,000.000000		4.098889		0.000000		4.098889	1,000.000000
M-7	07/25/05		08/24/05		A-Act/360		144531DE7		25,898,000.00		1,000.000000		4.185000		0.000000		4.185000	1,000.000000
M-8	07/25/05		08/24/05		A-Act/360		144531DF4		19,646,000.00		1,000.000000		4.529445		0.000000		4.529445	1,000.000000
M-9	07/25/05		08/24/05		A-Act/360		144531DG2		21,433,000.00		1,000.000000		5.175278		0.000000		5.175278	1,000.000000
CE	07/01/05		07/30/05		A-30/360				52,689,061.00		999.990649		81.597327		0.000000		81.597327	999.990649
R	07/01/05		07/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
P	07/01/05		07/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000



Page 2 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution

Distribution to Date -
																	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	523,850,000.00		3,832,826.44		22,898,783.49		2,117,008.30		25,015,791.79		28,848,618.23		0.00		0.00		498,834,208.21
A-1B	270,570,000.00		2,041,150.02		0.00		0.00		0.00		2,041,150.02		0.00		0.00		270,570,000.00
A-1C	324,680,000.00		2,513,474.14		0.00		0.00		0.00		2,513,474.14		0.00		0.00		324,680,000.00
A-1D	131,494,000.00		1,041,030.69		0.00		0.00		0.00		1,041,030.69		0.00		0.00		131,494,000.00
A-2	138,955,000.00		1,087,755.85		2,544,311.31		235,223.33		2,779,534.64		3,867,290.49		0.00		0.00		136,175,465.36
M-1	52,688,000.00		429,846.27		0.02		0.00		0.01		429,846.28		0.00		0.00		52,687,999.98
M-2	81,266,000.00		666,561.79		0.00		0.00		0.00		666,561.79		0.00		0.00		81,266,000.00
M-3	26,791,000.00		220,921.56		0.00		0.00		0.00		220,921.56		0.00		0.00		26,791,000.00
M-4	53,581,000.00		462,999.37		0.00		0.00		0.00		462,999.37		0.00		0.00		53,581,000.00
M-5	29,470,000.00		257,240.36		0.00		0.00		0.00		257,240.36		0.00		0.00		29,470,000.00
M-6	33,042,000.00		331,925.25		0.00		0.00		0.00		331,925.25		0.00		0.00		33,042,000.00
M-7	25,898,000.00		265,842.97		0.00		0.00		0.00		265,842.97		0.00		0.00		25,898,000.00
M-8	19,646,000.00		218,911.02		0.00		0.00		0.00		218,911.02		0.00		0.00		19,646,000.00
M-9	21,433,000.00		274,098.30		0.00		0.00		0.00		274,098.30		0.00		0.00		21,433,000.00
CE	52,689,061.00		6,228,912.49		434.70		58.88		493.59		6,229,406.08		0.00		0.00		52,688,568.28
R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	0.00		336,026.43		0.00		0.00		0.00		336,026.43		0.00		0.00		100.00

Total	1,786,053,061.00		20,209,522.95		25,443,529.52		2,352,290.51		27,795,820.03		48,005,342.98		0.00		0.00		1,758,257,341.83


Interest Detail -
	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	3.54000%		514,968,105.08		1,569,794.44		0.00		0.00		0.00		1,569,794.44		1,569,794.44		0.00
A-1B	3.62000%		270,570,000.00		843,426.82		0.00		0.00		0.00		843,426.82		843,426.82		0.00
A-1C	3.71000%		324,680,000.00		1,037,262.41		0.00		0.00		0.00		1,037,262.41		1,037,262.41		0.00
A-1D	3.79000%		131,494,000.00		429,145.28		0.00		0.00		0.00		429,145.28		429,145.28		0.00
A-2	3.76000%		137,968,122.00		446,710.12		0.00		0.00		0.00		446,710.12		446,710.12		0.00
M-1	3.90000%		52,687,999.99		176,943.87		0.00		0.00		0.00		176,943.87		176,943.87		0.00
M-2	3.92000%		81,266,000.00		274,317.90		0.00		0.00		0.00		274,317.90		274,317.90		0.00
M-3	3.94000%		26,791,000.00		90,895.91		0.00		0.00		0.00		90,895.91		90,895.91		0.00
M-4	4.12000%		53,581,000.00		190,093.48		0.00		0.00		0.00		190,093.48		190,093.48		0.00
M-5	4.16000%		29,470,000.00		105,568.09		0.00		0.00		0.00		105,568.09		105,568.09		0.00
M-6	4.76000%		33,042,000.00		135,435.49		0.00		0.00		0.00		135,435.49		135,435.49		0.00
M-7	4.86000%		25,898,000.00		108,383.13		0.00		0.00		0.00		108,383.13		108,383.13		0.00
M-8	5.26000%		19,646,000.00		88,985.47		0.00		0.00		0.00		88,985.47		88,985.47		0.00
M-9	6.01000%		21,433,000.00		110,921.73		0.00		0.00		0.00		110,921.73		110,921.73		0.00
CE	0.00000%		52,688,568.28		0.00		0.00		0.00		0.00		0.00		4,299,286.55		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		228,082.24		0.00

Total			1,776,183,895.35		5,607,884.14		0.00		0.00		0.00		5,607,884.14		10,135,252.93		0.00



Page 3 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
														Total
Principal Collections														17,926,553.52
Principal Withdrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														17,926,553.52
Interest Collections														10,037,370.30
Interest Withdrawals														-0.00
Interest Fees														-130,199.61
Interest Other Accounts														228,082.24
TOTAL NET INTEREST														10,135,252.93
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														28,061,806.45



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
															Total
Scheduled Principal Received															1,175,065.75
Curtailments															78,019.04
Prepayments In Full															16,673,468.73
Repurchased/Substitutions															0.00
Liquidations															0.00
Insurance Principal															0.00
Other Additional Principal															0.00
Delinquent Principal															-975,166.94
Realized Losses															-0.00
Advanced Principal															975,166.94
TOTAL PRINCIPAL COLLECTED															17,926,553.52


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
														Total
Prefund Release														0.00
TOTAL PRINCIPAL OTHER ACCOUNTS														0.00





Page 4 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
														Total
Scheduled Interest														10,649,763.58
Repurchased/Substitution Interest														0.00
Liquidation Interest														0.00
Insurance Interest														0.00
Other Additional Interest														0.00
Prepayment Interest Shortfalls														-0.00
Delinquent Interest														-8,850,401.25
Compensating Interest														0.00
Civil Relief Act Shortfalls														-0.00
Interest Advanced														8,238,007.97
TOTAL INTEREST COLLECTED														10,037,370.30


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
														Total
TOTAL INTEREST WITHDRAWALS														0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
														Total
Prepayment Charges														228,082.24
TOTAL INTEREST OTHER ACCOUNTS														228,082.24



INTEREST - FEES
INTEREST - FEES
														Total
Current Servicing Fees														127,683.35
Trustee Fees														2,516.26
TOTAL INTEREST FEES														130,199.61




Page 5 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS

SPACE INTENTIONALLY LEFT BLANK



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
														Total
Overcollateralized Amount - Prior Period														52,689,061.86
Current Period Losses														0.00
Overcollateralized Amount - After Current Losses														52,689,061.86

Overcollateralization Increase Amount														0.00
Overcollateralization Reduction Amount														0.00
Overcollateralization Amount - Ending														52,688,568.28

Required Overcollateralized Amount														52,688,568.28

Senior Enhancement Percentage														22.550000%



Page 6 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution
Collateral Report


COLLATERAL



															Total



Loan Count:


Original														9,803
Prior														9,764
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-78
Repurchases														-0
Liquidations														-0
Current														9,686
Principal Balance:


Original														1,786,052,185.29
Prior														1,776,183,895.35
Prefunding														0.00
Scheduled Principal														-1,175,065.75
Partial Prepayments														-78,019.04
Full Voluntary Prepayments														-16,673,468.73
Repurchases														-0.00
Liquidations														-0.00
Current														1,758,257,341.83





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
														Total
Weighted Average Coupon Original														7.19780%
Weighted Average Coupon Prior														7.19780%
Weighted Average Coupon Current														7.19504%
Weighted Average Months to Maturity Original														355
Weighted Average Months to Maturity Prior														355
Weighted Average Months to Maturity Current														354
Weighted Avg Remaining Amortization Term Original														355
Weighted Avg Remaining Amortization Term Prior														355
Weighted Avg Remaining Amortization Term Current														354
Weighted Average Seasoning Original														2.09
Weighted Average Seasoning Prior														2.09
Weighted Average Seasoning Current														3.08









Page 8 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
														Total
Weighted Average Margin Original														5.71306%
Weighted Average Margin Prior														5.71306%
Weighted Average Margin Current														5.71309%
Weighted Average Max Rate Original														14.16170%
Weighted Average Max Rate Prior														14.16170%
Weighted Average Max Rate Current														14.15880%
Weighted Average Min Rate Original														7.16569%
Weighted Average Min Rate Prior														7.16569%
Weighted Average Min Rate Current														7.16281%
Weighted Average Cap Up Original														1.49800%
Weighted Average Cap Up Prior														1.49800%
Weighted Average Cap Up Current														1.49799%
Weighted Average Cap Down Original														1.49800%
Weighted Average Cap Down Prior														1.49800%
Weighted Average Cap Down Current														1.49799%




SERVICING FEES & ADVANCES

															Total




Current Servicing Fees														127,683.35
Delinquent Servicing Fees														612,393.27
TOTAL SERVICING FEES														740,076.64


Total Servicing Fees														740,076.64
Compensating Interest														-0.00
Delinquent Servicing Fees														-612,393.27
COLLECTED SERVICING FEES														127,683.36


Total Advanced Interest														8,238,007.97
Total Advanced Principal														975,166.94
Aggregate Advances with respect to this Distribution														18,426,349.83





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


Ending Pool Stated Principal Balance														1,758,257,341.83
Weighted Average Net Mortgage Rate														6.847435%




Page 9 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				3,244,984.04		0.00		0.00		3,244,984.04
			% Balance				0.18%		0.00%		0.00%		0.18%
			# Loans				15		0		0		15
			% # Loans				0.15%		0.00%		0.00%		0.15%
	FORECLOSURE		Balance		218,199.84		0.00		0.00		0.00		218,199.84
			% Balance		0.01%		0.00%		0.00%		0.00%		0.01%
			# Loans		3		0		0		0		3
			% # Loans		0.03%		0.00%		0.00%		0.00%		0.03%
	BANKRUPTCY		Balance		1,971,486.23		0.00		0.00		0.00		1,971,486.23
			% Balance		0.11%		0.00%		0.00%		0.00%		0.11%
			# Loans		16		0		0		0		16
			% # Loans		0.17%		0.00%		0.00%		0.00%		0.17%
	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		2,189,686.07		3,244,984.04		0.00		0.00		5,434,670.11
			% Balance		0.12%		0.18%		0.00%		0.00%		0.31%
			# Loans		19		15		0		0		34
			% # Loans		0.20%		0.15%		0.00%		0.00%		0.35%









Page 10 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL


Page 11 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
1000949353 1
1000949353 1			59,941.97		59,883.01		01-Jun-2005		9.600%		MO - 80.00%		360		01-May-2005

1001313206 1			67,320.11		67,239.06		01-Jun-2005		8.625%		GA - 89.99%		360		01-May-2005
1001403467 1			91,139.46		91,077.77		01-Jun-2005		11.350%		GA - 60.00%		360		01-May-2005


TOTAL			218,401.53		218,199.84


Page 12 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

															Total




Current


Number of Paid in Full Loans														78
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														78
Curtailments Amount														78,019.04
Paid in Full Balance														16,673,468.73
Repurchased Loans Balance														0.00
Total Prepayment Amount														16,751,487.77

Cumulative


Number of Paid in Full Loans														117
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														117
Paid in Full Balance														25,246,290.08
Repurchased Loans Balance														0.00
Curtailments Amount														196,262.90
Total Prepayment Amount														25,442,552.98










Page 13 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

															Total



SMM														0.94%
3 Months Avg SMM														0.72%
12 Months Avg SMM														0.72%
Avg SMM Since Cut-off														0.72%


CPR														10.76%
3 Months Avg CPR														8.26%
12 Months Avg CPR														8.26%
Avg CPR Since Cut-off														8.26%


PSA														1,744.46%
3 Months Avg PSA Approximation														1,597.27%
12 Months Avg PSA Approximation														1,597.27%
Avg PSA Since Cut-off Approximation														1,597.27%










Page 14 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution






PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(30,WAS)) Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)(1-SMMn+1)...(1-SMMm)]^(1/months in period n,m) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.













Page 15 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

2070264 1			243,288.75		243,041.30				5.950%		NV - 79.15%		Paid Off - 360		01-May-2005
			243,288.75

2074931 1			155,766.09		155,648.04				7.465%		TX - 80.00%		Paid Off - 360		01-May-2005
2074931 1					155,648.04				7.465%		TX - 80.00%		Paid Off - 360		01-May-2005
2088194 1			157,358.99		157,217.21				6.550%		NJ - 90.00%		Paid Off - 360		01-Jun-2005
2088194 1					157,217.21				6.550%		NJ - 90.00%		Paid Off - 360		01-Jun-2005
2100060 1			116,379.45		116,308.40				8.500%		IN - 85.00%		Paid Off - 360		01-Jun-2005
2100060 1					116,308.40				8.500%		IN - 85.00%		Paid Off - 360		01-Jun-2005
2100744 1			179,888.69		179,776.60				8.400%		MD - 58.25%		Paid Off - 360		01-Jun-2005
2100744 1					179,776.60				8.400%		MD - 58.25%		Paid Off - 360		01-Jun-2005
2101082 1			112,437.90		112,375.34				8.950%		NJ - 75.00%		Paid Off - 360		01-Jun-2005
2101082 1					112,375.34				8.950%		NJ - 75.00%		Paid Off - 360		01-Jun-2005
2102986 1			49,982.36		49,964.55				11.050%		NY - 7.52%		Paid Off - 360		01-Jun-2005
2102986 1					49,964.55				11.050%		NY - 7.52%		Paid Off - 360		01-Jun-2005
2107800 1			204,593.41		204,415.51				7.350%		MN - 75.00%		Paid Off - 360		01-Jun-2005
2107800 1					204,415.51				7.350%		MN - 75.00%		Paid Off - 360		01-Jun-2005
2113692 1			111,951.23		111,902.05				10.075%		FL - 80.00%		Paid Off - 360		01-Jun-2005
2113692 1					111,902.05				10.075%		FL - 80.00%		Paid Off - 360		01-Jun-2005
1000532640 1			209,994.96		209,994.94				5.900%		CA - 84.00%		Paid Off - 360		01-Feb-2005
1000532640 1					209,994.94				5.900%		CA - 84.00%		Paid Off - 360		01-Feb-2005
1000775600 1			356,566.04		356,351.67				8.650%		WA - 95.00%		Paid Off - 360		01-Apr-2005
1000775600 1					356,351.67				8.650%		WA - 95.00%		Paid Off - 360		01-Apr-2005
1000778108 1			85,277.36		85,220.75				8.200%		OH - 90.00%		Paid Off - 360		01-Mar-2005
1000778108 1					85,220.75				8.200%		OH - 90.00%		Paid Off - 360		01-Mar-2005
1000829278 1			79,911.35		79,866.53				8.950%		VA - 43.24%		Paid Off - 360		01-May-2005
1000829278 1					79,866.53				8.950%		VA - 43.24%		Paid Off - 360		01-May-2005
1000844411 1			168,530.17		168,371.89				6.400%		CA - 66.54%		Paid Off - 360		01-Apr-2005
1000844411 1					168,371.89				6.400%		CA - 66.54%		Paid Off - 360		01-Apr-2005
1000872176 1			419,153.65		418,601.47				5.950%		HI - 80.00%		Paid Off - 360		01-May-2005
1000872176 1					418,601.47				5.950%		HI - 80.00%		Paid Off - 360		01-May-2005
1000887008 1			256,624.10		256,484.58				9.100%		FL - 89.99%		Paid Off - 360		01-May-2005
1000887008 1					256,484.58				9.100%		FL - 89.99%		Paid Off - 360		01-May-2005
1000934788 1			183,553.73		183,490.51				11.300%		PA - 75.00%		Paid Off - 360		01-Apr-2005
1000934788 1					183,490.51				11.300%		PA - 75.00%		Paid Off - 360		01-Apr-2005
1000969134 1			266,322.32		266,131.65				7.750%		CA - 73.07%		Paid Off - 360		01-May-2005
1000969134 1					266,131.65				7.750%		CA - 73.07%		Paid Off - 360		01-May-2005
1000971032 1			319,402.77		319,101.78				6.350%		CA - 80.00%		Paid Off - 360		01-May-2005
1000971032 1					319,101.78				6.350%		CA - 80.00%		Paid Off - 360		01-May-2005
1001031145 1			155,613.40		155,483.02				6.990%		CA - 75.00%		Paid Off - 360		01-Apr-2005
1001031145 1					155,483.02				6.990%		CA - 75.00%		Paid Off - 360		01-Apr-2005
1001048100 1			197,713.91		197,569.50				7.650%		CT - 90.00%		Paid Off - 360		01-May-2005
1001048100 1					197,569.50				7.650%		CT - 90.00%		Paid Off - 360		01-May-2005
1001091080 1			411,425.57		411,010.27				5.990%		CA - 85.00%		Paid Off - 360		01-May-2005
1001091080 1					411,010.27				5.990%		CA - 85.00%		Paid Off - 360		01-May-2005
1001101168 1			259,728.54		259,455.78				5.750%		NJ - 80.00%		Paid Off - 360		01-Jun-2005
1001101168 1					259,455.78				5.750%		NJ - 80.00%		Paid Off - 360		01-Jun-2005
1001114252 1			37,890.08		37,844.51				10.850%		NV - 20.00%		Paid Off - 240		01-May-2005
1001114252 1					37,844.51				10.850%		NV - 20.00%		Paid Off - 240		01-May-2005
1001117534 1			199,557.26		199,351.18				5.875%		NY - 36.36%		Paid Off - 360		01-May-2005
1001117534 1					199,351.18				5.875%		NY - 36.36%		Paid Off - 360		01-May-2005
1001207946 1			76,937.19		76,905.38				10.400%		AZ - 20.00%		Paid Off - 360		01-May-2005
1001207946 1					76,905.38				10.400%		AZ - 20.00%		Paid Off - 360		01-May-2005
1001251638 1			250,454.38		250,304.97				8.650%		MA - 85.00%		Paid Off - 360		01-May-2005
1001251638 1					250,304.97				8.650%		MA - 85.00%		Paid Off - 360		01-May-2005
1001259435 1			30,389.39		30,378.68				11.100%		FL - 20.00%		Paid Off - 360		01-Jun-2005
1001259435 1					30,378.68				11.100%		FL - 20.00%		Paid Off - 360		01-Jun-2005
1001277727 1			76,935.14		76,902.29				10.250%		NY - 20.00%		Paid Off - 360		01-May-2005
1001277727 1					76,902.29				10.250%		NY - 20.00%		Paid Off - 360		01-May-2005
1001284345 1			475,085.59		474,624.84				6.200%		CA - 70.00%		Paid Off - 360		01-May-2005
1001284345 1					474,624.84				6.200%		CA - 70.00%		Paid Off - 360		01-May-2005
1001286058 1			259,782.63		259,564.01				6.900%		MA - 54.17%		Paid Off - 360		01-Jun-2005
1001286058 1					259,564.01				6.900%		MA - 54.17%		Paid Off - 360		01-Jun-2005
1001330679 1			291,673.09		291,507.81				8.900%		MI - 80.00%		Paid Off - 360		01-May-2005
1001330679 1					291,507.81				8.900%		MI - 80.00%		Paid Off - 360		01-May-2005
1001336334 1			511,200.00		511,200.00				8.100%		CA - 83.12%		Paid Off - 360		01-May-2005
1001336334 1					511,200.00				8.100%		CA - 83.12%		Paid Off - 360		01-May-2005
1001338190 1			379,542.68		379,311.57				8.550%		CA - 80.00%		Paid Off - 360		01-May-2005
1001338190 1					379,311.57				8.550%		CA - 80.00%		Paid Off - 360		01-May-2005
1001358505 1			218,840.69		218,680.37				7.600%		CA - 64.79%		Paid Off - 360		01-Jun-2005
1001358505 1					218,680.37				7.600%		CA - 64.79%		Paid Off - 360		01-Jun-2005
1001371991 1			326,462.36		326,191.18				7.000%		MA - 71.87%		Paid Off - 360		01-May-2005
1001371991 1					326,191.18				7.000%		MA - 71.87%		Paid Off - 360		01-May-2005
1001383256 1			158,327.65		158,254.71				9.850%		NC - 80.00%		Paid Off - 360		01-Jun-2005
1001383256 1					158,254.71				9.850%		NC - 80.00%		Paid Off - 360


Page 16 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution

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

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

1001396322 1			209,858.80		209,716.66				7.990%		NJ - 67.74%		Paid Off - 360		01-Jun-2005
			209,858.80

1001403001 1			377,099.98		377,099.97				7.250%		IL - 90.00%		Paid Off - 360		01-May-2005
1001403001 1					377,099.97				7.250%		IL - 90.00%		Paid Off - 360		01-May-2005
1001404019 1			262,235.68		262,103.12				9.450%		NY - 64.02%		Paid Off - 360		01-May-2005
1001404019 1					262,103.12				9.450%		NY - 64.02%		Paid Off - 360		01-May-2005
1001406320 1			59,339.40		59,303.54				8.550%		OH - 95.00%		Paid Off - 360		01-Jun-2005
1001406320 1					59,303.54				8.550%		OH - 95.00%		Paid Off - 360		01-Jun-2005
1001408649 1			400,000.00		400,000.00				6.650%		CA - 61.89%		Paid Off - 360		01-May-2005
1001408649 1					400,000.00				6.650%		CA - 61.89%		Paid Off - 360		01-May-2005
1001411939 1			292,494.04		292,238.92				6.750%		CA - 79.19%		Paid Off - 360		01-May-2005
1001411939 1					292,238.92				6.750%		CA - 79.19%		Paid Off - 360		01-May-2005
1001418479 1			164,689.19		164,577.65				7.990%		IL - 78.48%		Paid Off - 360		01-Jun-2005
1001418479 1					164,577.65				7.990%		IL - 78.48%		Paid Off - 360		01-Jun-2005
1001424113 1			178,858.96		178,717.07				7.200%		NJ - 73.66%		Paid Off - 360		01-Jun-2005
1001424113 1					178,717.07				7.200%		NJ - 73.66%		Paid Off - 360		01-Jun-2005
1001427628 1			247,359.07		247,217.11				8.800%		CA - 75.00%		Paid Off - 360		01-Jun-2005
1001427628 1					247,217.11				8.800%		CA - 75.00%		Paid Off - 360		01-Jun-2005
1001435771 1			154,182.49		154,089.32				8.550%		VA - 85.00%		Paid Off - 360		01-Jun-2005
1001435771 1					154,089.32				8.550%		VA - 85.00%		Paid Off - 360		01-Jun-2005
1001437476 1			350,663.73		350,325.72				6.200%		VA - 78.00%		Paid Off - 360		01-Jun-2005
1001437476 1					350,325.72				6.200%		VA - 78.00%		Paid Off - 360		01-Jun-2005
1001442353 1			145,244.27		145,137.87				7.600%		OK - 95.00%		Paid Off - 360		01-Jun-2005
1001442353 1					145,137.87				7.600%		OK - 95.00%		Paid Off - 360		01-Jun-2005
1001444994 1			368,000.00		368,000.00				7.000%		CA - 80.00%		Paid Off - 360		01-Jun-2005
1001444994 1					368,000.00				7.000%		CA - 80.00%		Paid Off - 360		01-Jun-2005
1001495091 1			209,686.49		209,533.26				7.650%		FL - 70.00%		Paid Off - 360		01-May-2005
1001495091 1					209,533.26				7.650%		FL - 70.00%		Paid Off - 360		01-May-2005
1001502555 1			219,775.69		219,550.29				5.875%		CA - 66.07%		Paid Off - 360		01-Jun-2005
1001502555 1					219,550.29				5.875%		CA - 66.07%		Paid Off - 360		01-Jun-2005
1001529484 1			59,131.67		59,112.16				11.400%		CA - 20.00%		Paid Off - 360		01-Jun-2005
1001529484 1					59,112.16				11.400%		CA - 20.00%		Paid Off - 360		01-Jun-2005
1001529974 1			120,901.30		120,802.03				7.025%		AZ - 61.11%		Paid Off - 360		01-Jun-2005
1001529974 1					120,802.03				7.025%		AZ - 61.11%		Paid Off - 360		01-Jun-2005
1001545395 1			179,692.19		179,536.98				6.800%		CA - 69.23%		Paid Off - 360		01-May-2005
1001545395 1					179,536.98				6.800%		CA - 69.23%		Paid Off - 360		01-May-2005
1001546321 1			54,870.32		54,826.21				9.050%		OH - 90.00%		Paid Off - 360		01-Jun-2005
1001546321 1					54,826.21				9.050%		OH - 90.00%		Paid Off - 360		01-Jun-2005
1001549694 1			377,758.96		377,516.26				8.250%		CA - 90.00%		Paid Off - 360		01-Jun-2005
1001549694 1					377,516.26				8.250%		CA - 90.00%		Paid Off - 360		01-Jun-2005
1001549729 1			443,617.72		443,233.29				6.750%		NV - 80.00%		Paid Off - 360		01-Jun-2005
1001549729 1					443,233.29				6.750%		NV - 80.00%		Paid Off - 360		01-Jun-2005
1001565728 1			249,821.76		249,642.37				7.700%		CA - 60.98%		Paid Off - 360		01-Jun-2005
1001565728 1					249,642.37				7.700%		CA - 60.98%		Paid Off - 360		01-Jun-2005
1001569458 1			199,843.97		199,687.00				7.250%		CA - 80.00%		Paid Off - 360		01-Jun-2005
1001569458 1					199,687.00				7.250%		CA - 80.00%		Paid Off - 360		01-Jun-2005
1001596534 1			325,000.00		325,000.00				7.750%		CA - 65.66%		Paid Off - 360		01-Jun-2005
1001596534 1					325,000.00				7.750%		CA - 65.66%		Paid Off - 360		01-Jun-2005
1001604678 1			182,000.00		182,000.00				6.600%		CA - 68.68%		Paid Off - 360		01-Jun-2005
1001604678 1					182,000.00				6.600%		CA - 68.68%		Paid Off - 360		01-Jun-2005
1001606033 1			463,500.00		463,500.00				8.850%		CT - 90.00%		Paid Off - 360		01-Jun-2005
1001606033 1					463,500.00				8.850%		CT - 90.00%		Paid Off - 360		01-Jun-2005
1001607336 1			167,308.37		167,216.06				8.990%		NV - 90.00%		Paid Off - 360		01-Jun-2005
1001607336 1					167,216.06				8.990%		NV - 90.00%		Paid Off - 360		01-Jun-2005
1001630186 1			80,000.00		80,000.00				7.000%		OH - 47.62%		Paid Off - 360		01-Jun-2005
1001630186 1					80,000.00				7.000%		OH - 47.62%		Paid Off - 360		01-Jun-2005
1001638375 1			327,592.00		327,592.00				7.500%		CA - 80.00%		Paid Off - 360		01-Jun-2005
1001638375 1					327,592.00				7.500%				Paid Off - 360		01-Jun-2005
1001638393 1			180,000.00		180,000.00				8.100%		CA - 90.00%		Paid Off - 360		01-Jun-2005
1001638393 1					180,000.00				8.100%		CA - 90.00%		Paid Off - 360		01-Jun-2005
1001644288 1			51,265.92		51,231.61				8.050%		OH - 90.00%		Paid Off - 360		01-Jun-2005
1001644288 1					51,231.61				8.050%		OH - 90.00%		Paid Off - 360		01-Jun-2005
1001673139 1			108,955.26		108,910.14				10.350%		IL - 20.00%		Paid Off - 360		01-Jun-2005
1001673139 1					108,910.14				10.350%		IL - 20.00%		Paid Off - 360		01-Jun-2005
1001686839 1			144,000.00		143,904.35				8.050%		FL - 80.00%		Paid Off - 360		01-Jul-2005
1001686839 1					143,904.35				8.050%		FL - 80.00%		Paid Off - 360		01-Jul-2005
1001709994 1			294,706.32		294,411.17				6.000%		CA - 59.60%		Paid Off - 360		01-Jun-2005
1001709994 1					294,411.17				6.000%		CA - 59.60%		Paid Off - 360		01-Jun-2005
1001764558 1			125,928.99		125,857.46				8.850%		WI - 90.00%		Paid Off - 360		01-Jun-2005
1001764558 1					125,857.46				8.850%		WI - 90.00%		Paid Off - 360		01-Jun-2005
1001770060 1			126,824.69		126,748.84				8.600%		MI - 100.00%		Paid Off - 360		01-Jun-2005
1001770060 1					126,748.84				8.600%		MI - 100.00%		Paid Off - 360		01-Jun-2005
1001850009 1			68,000.00		67,969.85				9.990%		TN - 85.00%		Paid Off - 360		01-Jul-2005
1001850009 1					67,969.85				9.990%		TN - 85.00%		Paid Off - 360		01-Jul-2005
1001859082 1			213,152.46		213,003.95				7.850%		MN - 90.00%		Paid Off - 360		01-Jun-2005
1001859082 1					213,003.95				7.850%		MN - 90.00%		Paid Off - 360


Page 17 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution

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

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

1001963539 1			292,500.00		292,500.00				5.850%		CA - 91.41%		Paid Off - 360		01-Jul-2005
			292,500.00

1002098054 1			95,000.00		94,927.71				7.550%		CA - 50.00%		Paid Off - 360		01-Jul-2005
1002098054 1					94,927.71				7.550%		CA - 50.00%		Paid Off - 360		01-Jul-2005
1002116631 1			118,000.00		117,923.97				8.200%		MN - 65.92%		Paid Off - 360		01-Jul-2005
1002116631 1					117,923.97				8.200%		MN - 65.92%		Paid Off - 360		01-Jul-2005


TOTAL			16,683,402.54		16,673,468.73
TOTAL


Page 18 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



															Total


Current
Current



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

Cumulative
Cumulative



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










Page 19 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution


DEFAULT SPEEDS



															Total



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


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


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


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












Page 20 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution





COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)



	Conditional Default Rate (CDR): 1-((1-MDR)^12)

	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))

	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)(1-MDRn+1)...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)

	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))

	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)

	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.




Page 21 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

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

Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)




TOTAL



Page 22 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
														Total
						Does a Trigger Event Exist? (0=No,1=Yes)								0
						Has a Stepdown Date Occurred? (0=No,1=Yes)								0



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
														Total
Current LIBOR Rate														3.460000%
Next LIBOR Rate														0.000000%




Page 23 of 24
Carrington Mortgage Loan Trust 2005-NC3

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-NC3

August 25, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

													Net WAC Shortfall Carryover		Net WAC Shortfall Paid
CLASS

			A-1A										0.00		0.00
													0.00		0.00
			A-1B										0.00		0.00
													0.00		0.00
			A-1C										0.00		0.00
													0.00		0.00
			A-1D										0.00		0.00
													0.00		0.00
			A-2										0.00		0.00
													0.00		0.00
			M-1										0.00		0.00
													0.00		0.00
			M-2										0.00		0.00
													0.00		0.00
			M-3										0.00		0.00
													0.00		0.00
			M-4										0.00		0.00
													0.00		0.00
			M-5										0.00		0.00
													0.00		0.00
			M-6										0.00		0.00
													0.00		0.00
			M-7										0.00		0.00
													0.00		0.00
			M-8										0.00		0.00
													0.00		0.00
			M-9										0.01		0.00
													0.01		0.00






Page 24 of 24

Citigroup Mortgage Loan Trust, Series 2005-OPT3 8-K