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): ~~July~~August 19, 2005 (Date of earliest event reported) Greenwich Capital Acceptance Inc., (as Depositor under the Pooling and Servicing Agreement, dated as June 1, 2005, providing for the issuance of Harborview Mortgage Loan Trust 2005-5 Mortgage Loan Pass-Through Certificates, Series 2005-5) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-121661-26 06-1199884 (Commission File Number) (I.R.S. Employer Identification No.) 600 Steamboat Road Greenwich, Connecticut 06830 (Address of principal executive offices) (Zip Code) Registrant's Telephone Number, Including Area Code: (203) 625-2700 (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 ~~July~~August 19, 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 Greenwich Capital Acceptance Inc., Registrant Date: ~~Jul~~Aug 2123, 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 ~~July~~August 19, 2005.

	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	July 19, 2005 Distribution
	August 19, 2005 Distribution
	Contents
			TABLE OF CONTENTS
								Page
			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				64
			4.	Credit Enhancement Report				97
			5.	Collateral Report				108
			6.	Delinquency Report				1311
			7.	REO Report				1614
			8.	~~Prepayment~~Foreclosure Report				1715
			9.	Prepayment ~~Detail~~ Report				2016
			10.	~~Realized~~Prepayment ~~Loss~~Detail Report				2119
			11.	Realized Loss ~~Detail~~ Report				2420
			12.	~~Triggers,~~Realized ~~Adj.~~Loss ~~Rate~~Detail ~~Cert. and Miscellaneous~~ Report				2523
			13.	~~Other~~Triggers, ~~Related~~Adj. ~~Information~~Rate Cert. and Miscellaneous Report				2624
			14.	Other Related Information				25
			15.	Additional Certificate Report				26
				Total Number of Pages				26
			CONTACTS
				Administrator: Nicholas Gisler
				Direct Phone Number: (714)247-6268
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705
				Web Site: https://www.tss.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000
ISSUANCE INFORMATION
	Seller:		Greenwich Capital Financial Products, In					Cut-Off Date: June 1, 2005
	Certificate Insurer(s):							Closing Date: June 30, 2005
								First Payment Date: July 19, 2005
	Servicer(s):		IndyMac Bank Servicer
								Distribution Date: July 19, 2005
								Distribution Date: August 19, 2005
	Underwriter(s):		Greenwich Capital Markets Underwriter					Record Date: ~~June~~August 3018, 2005
			Washington Mutual					July 29, 2005
						Page 1 of 26					© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	REMIC II Series 2005-5											25
	Certificate Payment Report for July 19, 2005 Distribution											57
	Certificate Payment Report for August 19, 2005 Distribution
												0
	Distribution in Dollars - Current Period
												0
					Prior						Current
	Distribution in Dollars - Current Period											40
	Class	Original			Principal			Total	Realized	Deferred	Principal
					Prior						Current	12
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
	Class	Original			Principal			Total	Realized	Deferred	Principal	52
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance	76
1-A1A	STEP, FLT A	124,281,000.00			124,154,687.51	398,444.40	1,051,639.55	1,450,083.95	-	-	123,103,047.97
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)	45
1-A1B	STEP, FLT A	53,263,000.00			53,208,866.37	215,663.34	450,700.24	666,363.58	-	-	52,758,166.12
												0
2-A1A	STEP, FLT A	238,743,000.00			238,666,595.95	757,721.89	2,238,730.19	2,996,452.08	-	-	236,427,865.76
1-A1A	STEP, FLT A	124,281,000.00			124,281,000.00	238,757.61	126,312.49	365,070.10	-	-	124,154,687.51	81
2-A1B	STEP, FLT A	99,476,000.00			99,444,165.06	317,429.31	932,801.90	1,250,231.21	-	-	98,511,363.16
1-A1B	STEP, FLT A	53,263,000.00			53,263,000.00	129,872.95	54,133.63	184,006.58	-	-	53,208,866.37	77
2-A1C	STEP, FLT A	59,686,000.00			59,666,898.91	196,110.64	559,684.89	755,795.53	-	-	59,107,214.02
2-A1A	STEP, FLT A	238,743,000.00			238,743,000.00	453,611.70	76,404.05	530,015.75	-	-	238,666,595.95	76
B-1	SUB, STEP,	19,911,000.00			19,904,878.89	68,507.77	525.06	69,032.83	-	-	19,904,353.83
2-A1B	STEP, FLT A	99,476,000.00			99,476,000.00	190,054.42	31,834.94	221,889.36	-	-	99,444,165.06	71
B-2	SUB, STEP,	15,735,000.00			15,730,162.69	56,713.04	414.94	57,127.98	-	-	15,729,747.75
2-A1C	STEP, FLT A	59,686,000.00			59,686,000.00	117,498.52	19,101.09	136,599.61	-	-	59,666,898.91	74
B-3	SUB, STEP,	11,560,000.00			11,556,446.19	48,929.76	304.84	49,234.60	-	-	11,556,141.35
B-1	SUB, STEP,	19,911,000.00			19,911,000.00	41,088.56	6,121.11	47,209.67	-	-	19,904,878.89	65
B-4	SUB, STEP,	9,313,000.00			9,310,136.97	41,423.20	245.59	41,668.79	-	-	9,309,891.38
B-2	SUB, STEP,	15,735,000.00			15,735,000.00	34,048.79	4,837.31	38,886.10	-	-	15,730,162.69	64
B-5	SUB, STEP,	3,211,000.00			3,210,012.86	14,282.18	84.68	14,366.86	-	-	3,209,928.18
B-3	SUB, STEP,	11,560,000.00			11,560,000.00	29,468.37	3,553.81	33,022.18	-	-	11,556,446.19	65
B-6	SUB, STEP,	3,853,000.00			3,851,815.50	17,137.72	101.61	17,239.33	-	-	3,851,713.89
B-4	SUB, STEP,	9,313,000.00			9,313,000.00	24,969.19	2,863.03	27,832.22	-	-	9,310,136.97	62
B-7	SUB, STEP,	3,211,288.18			3,210,300.96	14,283.46	84.68	14,368.13	-	-	3,210,216.28
B-5	SUB, STEP,	3,211,000.00			3,211,000.00	8,609.05	987.14	9,596.19	-	-	3,210,012.86	59
X-1	IO, CSTR, N	-			-	345,802.02	-	345,802.02	-	-	-
B-6	SUB, STEP,	3,853,000.00			3,853,000.00	10,330.32	1,184.50	11,514.82	-	-	3,851,815.50	60
X-2	IO, CSTR, N	-			-	233,573.68	-	233,573.68	-	-	-
B-7	SUB, STEP,	3,211,288.18			3,211,288.18	8,609.82	987.22	9,597.04	-	-	3,210,300.96	65
P	SUB, STEP,	-			-	42,634.66	-	42,634.66	-	-	-
X-1	IO, CSTR, N	-			-	359,655.63	-	359,655.63	-	-	-	40
A-R	CSTR, AS	100.00			-	-	-	-	-	-	-
X-2	IO, CSTR, N	-			-	379,106.09	-	379,106.09	-	-	-	38
A-RII	CSTR, AS	16,720.56			-	-	-	-	-	-	-
P	SUB, STEP,	-			-	-	-	-	-	-	-	19
PO-1	SUB, STEP,	50.00			50.00	-	-	-	-	-	50.00
A-R	CSTR, AS	100.00			100.00	0.38	100.00	100.38	-	-	-	33
PO-2	SUB, STEP,	50.00			393,118.39	-	-	-	-	-	393,118.39
A-RII	CSTR, AS	16,720.56			16,720.56	62.97	16,720.56	16,783.53	-	-	-	53
Total		642,260,208.74			642,308,136.25	2,768,657.06	5,235,318.18	8,003,975.23	-	-	637,072,818.07
PO-1	SUB, STEP,	50.00			50.00	-	-	-	-	-	50.00	25
0
PO-2	SUB, STEP,	50.00			50.00	-	-	-	-	393,068.39	393,118.39	40
	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
												0
						Orig. Principal	Prior				Current
												0
	Period	Period				(with Notional)	Principal			Total	Principal
												0
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
Total		642,260,208.74			642,260,208.74	2,025,744.37	345,140.88	2,370,885.25	-	393,068.39	642,308,136.25	82
							(1)	(2)	(3)	(4)=(2)+(3)	(5)
0												1
1-A1A	07/19/05	08/18/05		A-Act/360	41161PNN9	124,281,000.00	998.983654	3.205996	8.461789	11.667785	990.521866
												0
1-A1B	07/19/05	08/18/05		A-Act/360	41161PPL1	53,263,000.00	998.983654	4.049027	8.461789	12.510816	990.521866
	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face							84
2-A1A	07/19/05	08/18/05		A-Act/360	41161PNP4	238,743,000.00	999.679974	3.173797	9.377155	12.550953	990.302818
						Orig. Principal	Prior				Current	27
2-A1B	07/19/05	08/18/05		A-Act/360	41161PNQ2	99,476,000.00	999.679974	3.191014	9.377155	12.568169	990.302818
	Period	Period				(with Notional)	Principal			Total	Principal	50
2-A1C	07/19/05	08/18/05		A-Act/360	41161PNR0	59,686,000.00	999.679974	3.285706	9.377155	12.662861	990.302818
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance	80
B-1	07/19/05	08/18/05		A-Act/360	41161PNV1	19,911,000.00	999.692576	3.440700	0.026370	3.467070	999.666206
							(1)	(2)	(3)	(4)=(2)+(3)	(5)	23
B-2	07/19/05	08/18/05		A-Act/360	41161PNW9	15,735,000.00	999.692576	3.604261	0.026371	3.630631	999.666206
												0
B-3	07/19/05	08/18/05		A-Act/360	41161PNX7	11,560,000.00	999.692577	4.232678	0.026370	4.259048	999.666207
1-A1A	06/30/05	07/18/05		A-Act/360	41161PNN9	124,281,000.00	1,000.000000	1.921111	1.016346	2.937457	998.983654	109
B-4	07/19/05	08/18/05		A-Act/360	41161PNY5	9,313,000.00	999.692577	4.447890	0.026371	4.474261	999.666206
1-A1B	06/30/05	07/18/05		A-Act/360	41161PPL1	53,263,000.00	1,000.000000	2.438333	1.016346	3.454679	998.983654	108
B-5	07/19/05	08/18/05		A-Act/360	41161PNZ2	3,211,000.00	999.692576	4.447891	0.026372	4.474263	999.666204
2-A1A	06/30/05	07/18/05		A-Act/360	41161PNP4	238,743,000.00	1,000.000000	1.900000	0.320026	2.220026	999.679974	98
B-6	07/19/05	08/18/05		A-Act/360	41161PPA5	3,853,000.00	999.692577	4.447889	0.026372	4.474260	999.666206
2-A1B	06/30/05	07/18/05		A-Act/360	41161PNQ2	99,476,000.00	1,000.000000	1.910556	0.320026	2.230582	999.679974	108
B-7	07/19/05	08/18/05		A-Act/360	41161PPM9	3,211,288.18	999.692578	4.447890	0.026368	4.474258	999.666210
2-A1C	06/30/05	07/18/05		A-Act/360	41161PNR0	59,686,000.00	1,000.000000	1.968611	0.320026	2.288637	999.679974	110
X-1				A-30/360	41161PQM8	575,449,000.00	961.480911	0.600926	-	0.600926	950.178909
B-1	06/30/05	07/18/05		A-Act/360	41161PNV1	19,911,000.00	1,000.000000	2.063611	0.307424	2.371035	999.692576	106
X-2				A-30/360	41161PQN6	642,260,208.74	1,000.074623	0.363675	-	0.363675	991.923226
B-2	06/30/05	07/18/05		A-Act/360	41161PNW9	15,735,000.00	1,000.000000	2.163889	0.307424	2.471312	999.692576	108
P				F-30/360	GC05H5101	-	-	-	-	-	-
B-3	06/30/05	07/18/05		A-Act/360	41161PNX7	11,560,000.00	1,000.000000	2.549167	0.307423	2.856590	999.692577	107
A-R	07/19/05	08/18/05		A-30/360	41161PNS8	100.00	-	-	-	-	-
B-4	06/30/05	07/18/05		A-Act/360	41161PNY5	9,313,000.00	1,000.000000	2.681111	0.307423	2.988534	999.692577	107
A-RII	07/19/05	08/18/05		A-30/360	41161PQL0	16,720.56	-	-	-	-	-
B-5	06/30/05	07/18/05		A-Act/360	41161PNZ2	3,211,000.00	1,000.000000	2.681112	0.307424	2.988536	999.692576	107
PO-1				F-30/360	41161PQP1	50.00	1,000.000000	-	-	-	1,000.000000
B-6	06/30/05	07/18/05		A-Act/360	41161PPA5	3,853,000.00	1,000.000000	2.681111	0.307423	2.988534	999.692577	106
PO-2				F-30/360	41161PQQ9	50.00	7,862,367.800000	-	-	-	7,862,367.800000
B-7	06/30/05	07/18/05		A-Act/360	41161PPM9	3,211,288.18	1,000.000000	2.681111	0.307422	2.988533	999.692578	108
0
X-1				A-30/360	41161PQM8	575,449,000.00	1,000.000000	0.625000	-	0.625000	987.917958	60
							Page 2 of 26				© COPYRIGHT 2005 Deutsche Bank
X-2				A-30/360	41161PQN6	642,260,208.74	1,000.000000	0.590269	-	0.590269	1,000.074623	87
	HarborView Mortgage Loan Trust 2005-5
P				F-30/360	GC05H5101	-	-	-	-	-	-	24
	Mortgage Pass-Through Certificates
A-R	06/30/05	07/18/05		A-30/360	41161PNS8	100.00	1,000.000000	3.800000	1,000.000000	1,003.800000	-	51
	REMIC II Series 2005-5
A-RII	06/30/05	07/18/05		A-30/360	41161PQL0	16,720.56	1,000.000000	3.766022	1,000.000000	1,003.766022	-	81
	Certificate Payment Report for August 19, 2005 Distribution
PO-1				F-30/360	41161PQP1	50.00	1,000.000000	-	-	-	1,000.000000	34
	Distribution in Dollars - to Date
PO-2				F-30/360	41161PQQ9	50.00	1,000.000000	-	-	-	7,862,367.800000	39
											Current
												0
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
												0
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
0												1
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
												0
1-A1A	124,281,000.00		637,202.01		1,126,159.22	51,792.81	1,177,952.03	1,815,154.04	-	-	123,103,047.97
							Page 2 of 26				© COPYRIGHT 2005 Deutsche Bank	43
1-A1B	53,263,000.00		345,536.29		442,917.68	61,916.20	504,833.88	850,370.17	-	-	52,758,166.12
	HarborView Mortgage Loan Trust 2005-5											53
2-A1A	238,743,000.00		1,211,333.59		2,280,056.57	35,077.67	2,315,134.24	3,526,467.83	-	-	236,427,865.76
	Mortgage Pass-Through Certificates											34
2-A1B	99,476,000.00		507,483.73		943,590.10	21,046.74	964,636.84	1,472,120.57	-	-	98,511,363.16
	REMIC II Series 2005-5											25
2-A1C	59,686,000.00		313,609.16		578,785.98	0.00	578,785.98	892,395.14	-	-	59,107,214.02
	Certificate Payment Report for July 19, 2005 Distribution											57
B-1	19,911,000.00		109,596.33		6,646.17	-	6,646.17	116,242.50	-	-	19,904,353.83
												0
B-2	15,735,000.00		90,761.83		5,252.25	-	5,252.25	96,014.08	-	-	15,729,747.75
												0
B-3	11,560,000.00		78,398.13		3,858.65	-	3,858.65	82,256.78	-	-	11,556,141.35
	Distribution in Dollars - to Date											33
B-4	9,313,000.00		66,392.39		3,108.62	-	3,108.62	69,501.01	-	-	9,309,891.38
											Current	7
B-5	3,211,000.00		22,891.23		1,071.82	-	1,071.82	23,963.05	-	-	3,209,928.18
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal	65
B-6	3,853,000.00		27,468.04		1,286.11	-	1,286.11	28,754.15	-	-	3,851,713.89
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance	83
B-7	3,211,288.18		22,893.28		1,071.90	-	1,071.90	23,965.17	-	-	3,210,216.28
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)	59
X-1	-		705,457.64		-	-	-	705,457.64	-	-	-
												0
X-2	-		612,679.77		-	-	-	612,679.77	-	-	-
1-A1A	124,281,000.00		238,757.61		76,741.28	49,571.21	126,312.49	365,070.10	-	-	124,154,687.51	79
P	-		42,634.66		-	-	-	42,634.66	-	-	-
1-A1B	53,263,000.00		129,872.95		-	54,133.63	54,133.63	184,006.58	-	-	53,208,866.37	69
A-R	100.00		0.38		-	100.00	100.00	100.38	-	-	-
2-A1A	238,743,000.00		453,611.70		44,569.11	31,834.94	76,404.05	530,015.75	-	-	238,666,595.95	73
A-RII	16,720.56		62.97		11,883.25	4,837.31	16,720.56	16,783.53	-	-	-
2-A1B	99,476,000.00		190,054.42		12,733.85	19,101.09	31,834.94	221,889.36	-	-	99,444,165.06	68
PO-1	50.00		-		-	-	-	-	-	-	50.00
2-A1C	59,686,000.00		117,498.52		19,101.09	0.00	19,101.09	136,599.61	-	-	59,666,898.91	82
PO-2	50.00		-		-	-	-	-	-	393,068.39	393,118.39
B-1	19,911,000.00		41,088.56		6,121.11	-	6,121.11	47,209.67	-	-	19,904,878.89	55
Total	642,260,208.74		4,794,401.42		5,405,688.32	174,770.74	5,580,459.06	10,374,860.48	-	393,068.39	637,072,818.07
B-2	15,735,000.00		34,048.79		4,837.31	-	4,837.31	38,886.10	-	-	15,730,162.69	54
0
B-3	11,560,000.00		29,468.37		3,553.81	-	3,553.81	33,022.18	-	-	11,556,446.19	55
	Interest Detail
B-4	9,313,000.00		24,969.19		2,863.03	-	2,863.03	27,832.22	-	-	9,310,136.97	53
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
B-5	3,211,000.00		8,609.05		987.14	-	987.14	9,596.19	-	-	3,210,012.86	49
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
B-6	3,853,000.00		10,330.32		1,184.50	-	1,184.50	11,514.82	-	-	3,851,815.50	50
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
B-7	3,211,288.18		8,609.82		987.22	-	987.22	9,597.04	-	-	3,210,300.96	52
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
X-1	-		359,655.63		-	-	-	359,655.63	-	-	-	30
1-A1A	3.72688%	124,154,687.51			398,444.40	-	-	-	398,444.40	398,444.40	-
X-2	-		379,106.09		-	-	-	379,106.09	-	-	-	28
1-A1B	4.70688%	53,208,866.37			215,663.34	-	-	-	215,663.34	215,663.34	-
P	-		-		-	-	-	-	-	-	-	10
2-A1A	3.68688%	238,666,595.95			757,721.89	-	-	-	757,721.89	757,721.89	-
A-R	100.00		0.38		-	100.00	100.00	100.38	-	-	-	26
2-A1B	3.70688%	99,444,165.06			317,429.31	-	-	-	317,429.31	317,429.31	-
A-RII	16,720.56		62.97		11,883.25	4,837.31	16,720.56	16,783.53	-	-	-	52
2-A1C	3.81688%	59,666,898.91			196,110.64	-	-	-	196,110.64	196,110.64	-
PO-1	50.00		-		-	-	-	-	-	-	50.00	15
B-1	3.99688%	19,904,878.89			68,507.77	-	-	-	68,507.77	68,507.77	-
PO-2	50.00		-		-	-	-	-	-	393,068.39	393,118.39	30
B-2	4.18688%	15,730,162.69			56,713.04	-	-	-	56,713.04	56,713.04	-
												0
B-3	4.91688%	11,556,446.19			48,929.76	-	-	-	48,929.76	48,929.76	-
												0
B-4	4.92864%	9,310,136.97			39,513.19	-	-	-	39,513.19	41,423.20	-
												0
B-5	4.92864%	3,210,012.86			13,623.63	-	-	-	13,623.63	14,282.18	-
Total	642,260,208.74		2,025,744.37		185,562.70	159,578.18	345,140.88	2,370,885.25	-	393,068.39	642,308,136.25	87
B-6	4.92864%	3,851,815.50			16,347.50	-	-	-	16,347.50	17,137.72	-
0												1
B-7	4.92864%	3,210,300.96			13,624.85	-	-	-	13,624.85	14,283.46	-
												0
X-1	0.75000%	553,283,228.79			345,802.02	-	-	-	345,802.02	345,802.02	-
	Interest Detail											15
X-2	0.44388%	642,308,136.25			237,591.06	-	-	-	237,591.06	233,573.68	-
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current	54
P		-			-	-	-	-	-	42,634.66	-
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid	73
A-R	5.09292%	-			-	-	-	-	-	-	-
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest	78
A-RII	5.09292%	-			-	-	-	-	-	-	-
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)	45
PO-1		50.00			-	-	-	-	-	-	-
												0
PO-2		393,118.39			-	-	-	-	-	-	-
1-A1A	3.64000%	124,281,000.00			238,757.61	-	-	-	238,757.61	238,757.61	-	51
Total		1,837,899,501.29			2,726,022.40	-	-	-	2,726,022.40	2,768,657.06	-
1-A1B	4.62000%	53,263,000.00			129,872.95	-	-	-	129,872.95	129,872.95	-	50
0
2-A1A	3.60000%	238,743,000.00			453,611.70	-	-	-	453,611.70	453,611.70	-	47
							Page 3 of 26				© COPYRIGHT 2005 Deutsche Bank
2-A1B	3.62000%	99,476,000.00			190,054.42	-	-	-	190,054.42	190,054.42	-	50
	HarborView Mortgage Loan Trust 2005-5
2-A1C	3.73000%	59,686,000.00			117,498.52	-	-	-	117,498.52	117,498.52	-	50
	Mortgage Pass-Through Certificates
B-1	3.91000%	19,911,000.00			41,088.56	-	-	-	41,088.56	41,088.56	-	45
	Series 2005-5
B-2	4.10000%	15,735,000.00			34,048.79	-	-	-	34,048.79	34,048.79	-	44
	Collection Account Report for August 19, 2005 Distribution
B-3	4.83000%	11,560,000.00			29,468.37	-	-	-	29,468.37	29,468.37	-	45
	Collection Account Report
B-4	5.08000%	9,313,000.00			24,969.19	-	-	-	24,969.19	24,969.19	-	44
SUMMARY						GROUP 2	GROUP 1	TOTAL
B-5	5.08000%	3,211,000.00			8,609.05	-	-	-	8,609.05	8,609.05	-	41
	Principal Collections					3,732,721.08	1,502,597.10	5,235,318.18
B-6	5.08000%	3,853,000.00			10,330.32	-	-	-	10,330.32	10,330.32	-	44
	Principal Withdrawals					0.00	0.00	0.00
B-7	5.08000%	3,211,288.18			8,609.82	-	-	-	8,609.82	8,609.82	-	44
	Principal Other Accounts					0.00	0.00	0.00
X-1	0.75000%	575,449,000.00			359,655.63	-	-	-	359,655.63	359,655.63	-	52
	TOTAL PRINCIPAL					3,732,721.08	1,502,597.10	5,235,318.18
X-2	0.70832%	642,260,208.74			379,106.09	-	-	-	379,106.09	379,106.09	-	65
	Interest Collections					1,901,419.23	879,514.41	2,780,933.64
P		-			-	-	-	-	-	-	-	9
	Interest Withdrawals					0.00	0.00	0.00
A-R	4.51931%	100.00			0.38	-	-	-	0.38	0.38	-	40
	Interest Other Accounts					0.00	0.00	42,634.66
A-RII	4.51931%	16,720.56			62.97	-	-	-	62.97	62.97	-	50
	Yield Maintenance Payment					0.00	0.00	0.00
PO-1		50.00			-	-	-	-	-	-	-	13
	Interest Fees					(34,929.57)	(19,981.67)	(54,911.25)
PO-2		50.00			-	-	-	-	-	393,068.39	-	21
	TOTAL INTEREST					1,866,489.66	859,532.74	2,768,657.05
												0
	TOTAL AVAILABLE FUNDS TO BONDHOLDERS					5,599,210.74	2,362,129.84	8,003,975.23
												0
	Interest Payable to Bondholders					1,866,489.66	859,532.74	2,726,022.39
												0
	Principal Payment Amount Payable to Bondholders					3,732,721.08	1,502,597.10	5,235,318.18
Total		1,859,969,417.48			2,025,744.37	-	-	-	2,025,744.37	2,418,812.76	-	55
PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL
0												1
	Scheduled Principal					14,475.03	2,478.92	16,953.95
												0
	Curtailments					(400,663.18)	(197,418.44)	(598,081.62)
							Page 3 of 26				© COPYRIGHT 2005 Deutsche Bank	43
	Prepayments in Full					4,118,909.23	1,697,536.62	5,816,445.85
	HarborView Mortgage Loan Trust 2005-5											53
	Repurchases/Substitutions					0.00	0.00	0.00
	Mortgage Pass-Through Certificates											34
	Liquidations					0.00	0.00	0.00
	#N/A											#N/A
	Insurance Principal					0.00	0.00	0.00
	#N/A											#N/A
	Other Additional Principal					0.00	0.00	0.00
												0
	LESS: Delinquent Principal					(10,831.35)	(350.28)	(11,181.63)
												0
	LESS: Realized Losses					0.00	0.00	0.00
	Distribution in Dollars - Current Period											40
	PLUS: Recoveries					0.00	0.00	0.00
					Prior						Current	12
	PLUS: Substitution Shortfall Principal					0.00	0.00	0.00
	Class	Original			Principal			Total	Realized	Deferred	Principal	52
	PLUS: Principal Loan Adjustments					0.00	0.00	0.00
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance	76
	PLUS: Principal Advanced					10,831.35	350.28	11,181.63
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)	45
	TOTAL PRINCIPAL					3,732,721.08	1,502,597.10	5,235,318.18
												0
				Page 4 of 26				© COPYRIGHT 2005 Deutsche Bank
												0
	HarborView Mortgage Loan Trust 2005-5
												0
	Mortgage Pass-Through Certificates
												0
	Series 2005-5
												0
	Collection Account Report for August 19, 2005 Distribution
												0
	Collection Account Report
												0
PRINCIPAL - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
												0
SPACE INTENTIONALLY LEFT BLANK
												0
PRINCIPAL - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL
												0
	TOTAL PRINCIPAL OTHER ACCOUNTS					0.00	0.00	0.00
												0
INTEREST - COLLECTIONS						GROUP 2	GROUP 1	TOTAL
												0
	Scheduled Interest					2,006,753.57	922,024.09	2,928,777.66
												0
	Repurchases/Substitutions					0.00	0.00	0.00
												0
	Liquidations					0.00	0.00	0.00
												0
	Insurance Interest					0.00	0.00	0.00
												0
	Other Additional Interest					0.00	0.00	0.00
												0
	LESS: Prepayment Interest Shortfalls					(9,237.73)	(2,725.97)	(11,963.70)
												0
	LESS: Delinquent Interest					(1,524,245.90)	(637,801.97)	(2,162,047.87)
												0
	LESS: Interest Realized Losses					0.00	0.00	0.00
												0
	PLUS: Compensating Interest					9,237.73	2,725.97	11,963.70
												0
	LESS: Civil Relief Act Shorfalls					0.00	0.00	0.00
												0
	PLUS: Substiution Shortfall Interest					0.00	0.00	0.00
												0
	PLUS: Interest Loan Adjustments					0.00	0.00	0.00
Total		-			-	-	-	-	-	-	-	13
	LESS: Excess, Special Hazard, Fraud, & Bankruptcy Interest Losses					0.00	0.00	0.00
												0
	Interest Advanced					1,418,911.56	595,292.29	2,014,203.85
												0
	Shortfall reserve deposits					0.00	0.00	0.00
	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face							84
	TOTAL INTEREST					1,901,419.23	879,514.41	2,780,933.64
						Orig. Principal	Prior				Current	27
				Page 5 of 26				© COPYRIGHT 2005 Deutsche Bank
	Period	Period				(with Notional)	Principal			Total	Principal	50
	HarborView Mortgage Loan Trust 2005-5
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance	80
	Mortgage Pass-Through Certificates
							(1)	(2)	(3)	(4)=(2)+(3)	(5)	23
	Series 2005-5
												0
	Collection Account Report for August 19, 2005 Distribution
												0
	Collection Account Report
												0
INTEREST - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
												0
SPACE INTENTIONALLY LEFT BLANK
												0
INTEREST - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL
												0
	Prepayment Penalties							42,634.66
												0
	TOTAL INTEREST OTHER ACCOUNTS					0.00	0.00	0.00
												0
INTEREST - FEES						GROUP 2	GROUP 1	TOTAL
												0
	Current Servicing Fees					33,522.49	19,354.78	52,877.27
												0
	Trustee Fees					1,407.08	626.89	2,033.98
												0
	PMI Fees					0.00	0.00	0.00
												0
	TOTAL INTEREST FEES					34,929.57	19,981.67	54,911.25
												0
				Page 6 of 26				© COPYRIGHT 2005 Deutsche Bank
												0
	HarborView Mortgage Loan Trust 2005-5
												0
	Mortgage Pass-Through Certificates
												0
	Series 2005-5
												0
	Credit Enhancement Report for August 19, 2005 Distribution
												0
	Credit Enhancement Report
												0
ACCOUNTS						GROUP 2	GROUP 1	TOTAL
												0
	Basis Risk Reserve Fund Beginning Balance							0.00
												0
	Required Reserve Fund Deposit							4,017.38
												0
	Carryover Shortfall Amount							4,017.38
												0
	Basis Risk Reserve Fund Ending Balance							0.00
												0
INSURANCE						GROUP 2	GROUP 1	TOTAL
												0
SPACE INTENTIONALLY LEFT BLANK
												0
STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL
							Page 4 of 26				© COPYRIGHT 2005 Deutsche Bank	43
SPACE INTENTIONALLY LEFT BLANK
	HarborView Mortgage Loan Trust 2005-5											53
				Page 7 of 26				© COPYRIGHT 2005 Deutsche Bank
	Mortgage Pass-Through Certificates											34
	HarborView Mortgage Loan Trust 2005-5
	#N/A											#N/A
	Mortgage Pass-Through Certificates
	#N/A											#N/A
	Series 2005-5
												0
	Collateral Report for August 19, 2005 Distribution
												0
	Collateral Report
	Distribution in Dollars - to Date											33
COLLATERAL						GROUP 2	GROUP 1	TOTAL
											Current	7
	Loan Count:
	Original				~~Unscheduled~~	~~Scheduled~~790	~~Total~~763	~~Total~~1553	~~Realized~~	~~Deferred~~	~~Principal~~	65
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance	83
	Prior					790	762	1,552
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)	59
	Prefunding					-	-	-
												0
	Scheduled Paid Offs					-	-	-
												0
	Full Voluntary Prepayments					(7)	(7)	(14)
												0
	Repurchases					-	-	-
												0
	Liquidations					-	-	-
												0
	Current					783	755	1,538
												0
	Principal Balance:
												0
	Original					444,090,923.98	198,169,284.76	642,260,208.74
												0
	Prior					444,341,871.60	197,966,264.65	642,308,136.25
												0
	Prefunding					-	-	-
												0
	Scheduled Principal					(14,475.03)	(2,478.92)	(16,953.95)
												0
	Partial and Full Voluntary Prepayments					(3,718,246.05)	(1,500,118.18)	(5,218,364.23)
												0
	Repurchases					-	-	-
												0
	Liquidations					-	-	-
												0
	Current					440,609,150.52	196,463,667.55	637,072,818.07
												0
PREFUNDING						GROUP 2	GROUP 1	TOTAL
												0
SPACE INTENTIONALLY LEFT BLANK
												0
	Group 1
												0
	Group 2
												0
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)
												0
				Page 8 of 26				© COPYRIGHT 2005 Deutsche Bank
												0
	HarborView Mortgage Loan Trust 2005-5
												0
	Mortgage Pass-Through Certificates
												0
	Series 2005-5
Total	-		-		-	-	-	-	-	-	-	14
	Collateral Report for August 19, 2005 Distribution
												0
	Collateral Report
												0
CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL
	Interest Detail											15
	Weighted Average Coupon Original					4.838871%	5.030874%	4.898114%
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current	54
	Weighted Average Coupon Prior					4.838871%	5.030874%	4.898114%
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid	73
	Weighted Average Coupon Current					5.419485%	5.588977%	5.471725%
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest	78
	Weighted Average Months to Maturity Original					373	373	373
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)	45
	Weighted Average Months to Maturity Prior					373	373	373
												0
	Weighted Average Months to Maturity Current					372	372	372
												0
	Weighted Avg Remaining Amortization Term Original					372	372	372
												0
	Weighted Avg Remaining Amortization Term Prior					372	372	372
												0
	Weighted Avg Remaining Amortization Term Current					371	371	371
												0
	Weighted Average Seasoning Original					2.42	2.51	2.45
												0
	Weighted Average Seasoning Prior					2.42	2.51	2.45
												0
	Weighted Average Seasoning Current					3.42	3.51	3.45
												0
Note: Original information refers to deal issue.
												0
	Group 1
												0
	Group 2
												0
WAC by Groups					Total WAC
												0
WARAT by Groups					Total WARAT
												0
Note: Dates correspond to distribution dates.
												0
				Page 9 of 26				© COPYRIGHT 2005 Deutsche Bank
												0
	HarborView Mortgage Loan Trust 2005-5
												0
	Mortgage Pass-Through Certificates
												0
	Series 2005-5
												0
	Collateral Report for August 19, 2005 Distribution
												0
	Collateral Report
												0
ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL
												0
	Weighted Average Margin Original					2.821%	2.998%
												0
	Weighted Average Margin Prior					2.821%	2.998%
												0
	Weighted Average Margin Current					2.822%	2.998%
Total		-			-	-	-	-	-	-	-	13
	Weighted Average Max Rate Original					10.745%	10.617%
												0
	Weighted Average Max Rate Prior					10.745%	10.617%
												0
	Weighted Average Max Rate Current					10.746%	10.619%
							Page 5 of 26				© COPYRIGHT 2005 Deutsche Bank	43
	Weighted Average Min Rate Original					3.029%	3.008%
	HarborView Mortgage Loan Trust 2005-5											53
	Weighted Average Min Rate Prior					3.029%	3.008%
	Mortgage Pass-Through Certificates											34
	Weighted Average Min Rate Current					3.029%	3.008%
	Series 2005-5											13
	Weighted Average Cap Up Original
	Collection Account Report for July 19, 2005 Distribution											56
	Weighted Average Cap Up Prior
												0
	Weighted Average Cap Up Current
												0
	Weighted Average Cap Down Original
	Collection Account Report											25
	Weighted Average Cap Down Prior
												0
	Weighted Average Cap Down Current
												0
Note: Original information refers to deal issue.
SUMMARY						GROUP 2	GROUP 1	TOTAL				26
SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL
												0
	Current Servicing Fees					33,522.49	19,354.78	52,877.27
	Principal Collections					(250,947.62)	203,020.11	(47,927.51)				55
	Delinquent Servicing Fees					105,334.35	42,509.68	147,844.03
	Principal Withdrawals					0.00	0.00	0.00				36
	TOTAL SERVICING FEES					138,856.84	61,864.46	200,721.30
	Principal Other Accounts					0.00	0.00	0.00				39
	Total Servicing Fees					138,856.84	61,864.46	200,721.30
	TOTAL PRINCIPAL					(250,947.62)	203,020.11	(47,927.51)				49
	Compensating Interest					(9,237.73)	(2,725.97)	(11,963.70)
												0
	Delinquent Servicing Fees					(105,334.35)	(42,509.68)	(147,844.03)
	Interest Collections					1,678,396.06	783,736.80	2,462,132.86				57
	COLLECTED SERVICING FEES					24,284.76	16,628.81	40,913.57
	Interest Withdrawals					0.00	0.00	0.00				35
	Total Advanced Principal For Current Payment Date					10,831.35	350.28	11,181.63
	Interest Other Accounts					0.00	0.00	0.00				38
	Total Advanced Interest For Current Payment Date					1,418,911.56	595,292.29	2,014,203.85
	Yield Maintenance Payment					0.00	0.00	0.00				40
	TOTAL ADVANCES FOR CURRENT PERIOD					1,429,742.91	595,642.57	2,025,385.48
	Interest Fees					(27,831.76)	(15,488.35)	(43,320.10)				46
ADDITIONAL COLLATERAL INFORMATION						GROUP 2	GROUP 1	TOTAL
	TOTAL INTEREST					1,650,564.30	768,248.45	2,418,812.76				51
	Prepayment Interest Shortfall (PPIS)					9,237.73	2,725.97	11,963.70
												0
	Compensating Interest					(9,237.73)	(2,725.97)	(11,963.70)
	TOTAL AVAILABLE FUNDS TO BONDHOLDERS					1,399,616.68	971,268.56	2,370,885.25				73
	Net Prepayment Interest Shortfall (Net PPIS)					0.00	0.00	0.00
												0
	Weighted Average Net Mortgage Rate					5.040685%	5.210177%	5.092925%
	Interest Payable to Bondholders					1,650,564.30	768,248.45	2,418,812.76				68
	Current Deferred Interest					560,116.03	284,581.96	844,697.99
	Principal Payment Amount Payable to Bondholders					(250,947.62)	203,020.11	(47,927.51)				81
	Cumulative Deferred Interest					1,019,436.81	526,944.89	1,546,381.70
												0
	Net Deferred Interest					0.00	0.00	0.00
												0
	Cumulative Net Deferred Interest					(393,068.39)	0.00	(393,068.39)
												0
				Page 10 of 26				© COPYRIGHT 2005 Deutsche Bank
												0
	HarborView Mortgage Loan Trust 2005-5
												0
	Mortgage Pass-Through Certificates
PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL				42
	Series 2005-5
												0
	Delinquency Report for August 19, 2005 Distribution
	Scheduled Principal					142,120.77	55,324.64	197,445.41				51
	Delinquency Report - Total
	Curtailments					(393,068.39)	(150,956.34)	(544,024.73)				48
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
	Prepayments in Full					0.00	298,651.81	298,651.81				46
DELINQUENT		Balance		###########	-	-	-	-
	Repurchases/Substitutions					0.00	0.00	0.00				40
		% Balance		74.34%	0.00%	0.00%	0.00%	0.00%
	Liquidations					0.00	0.00	0.00				27
		# Loans		1,106	-	-	-	-
	Insurance Principal					0.00	0.00	0.00				34
		% # Loans		71.91%	0.00%	0.00%	0.00%	0.00%
	Other Additional Principal					0.00	0.00	0.00				41
FORECLOSURE		Balance		-	-	-	-	-
	LESS: Delinquent Principal					(114,837.18)	(33,303.39)	(148,140.57)				61
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
	LESS: Realized Losses					0.00	0.00	0.00				36
		# Loans		-	-	-	-	-
	PLUS: Recoveries					0.00	0.00	0.00				31
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
	PLUS: Substitution Shortfall Principal					0.00	0.00	0.00				53
BANKRUPTCY		Balance		-	-	-	-	-
	PLUS: Principal Loan Adjustments					0.00	0.00	0.00				47
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
	PLUS: Principal Advanced					114,837.18	33,303.39	148,140.57				56
		# Loans		-	-	-	-	-
	TOTAL PRINCIPAL					(250,947.62)	203,020.11	(47,927.51)				49
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
												0
REO		Balance		-	-	-	-	-
												0
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
												0
		# Loans		-	-	-	-	-
												0
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
												0
TOTAL		Balance		-	-	-	-	-
												0
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
												0
		# Loans		-	-	-	-	-
												0
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
												0
Note: <1 Payment = 1-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
												0
								6 Months Moving Average
												0
1 or 2 Payments Delinquent					3 or More Payments Delinquent
												0
Total Foreclosure					Total Bankruptcy and REO
												0
Note: Dates correspond to distribution dates.
												0
				Page 11 of 26				© COPYRIGHT 2005 Deutsche Bank
												0
	HarborView Mortgage Loan Trust 2005-5
												0
	Mortgage Pass-Through Certificates
												0
	Series 2005-5
												0
	Delinquency Report for August 19, 2005 Distribution
												0
	Delinquency Report - Group 1 Group
				Page 6 of 26				© COPYRIGHT 2005 Deutsche Bank				42
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
	HarborView Mortgage Loan Trust 2005-5											53
DELINQUENT		Balance		###########	-	-	-	-
	Mortgage Pass-Through Certificates											34
		% Balance		69.32%	0.00%	0.00%	0.00%	0.00%
	Series 2005-5											13
		# Loans		515	-	-	-	-
	Collection Account Report for July 19, 2005 Distribution											56
		% # Loans		68.21%	0.00%	0.00%	0.00%	0.00%
												0
FORECLOSURE		Balance		-	-	-	-	-
												0
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
	Collection Account Report											25
		# Loans		-	-	-	-	-
												0
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
												0
BANKRUPTCY		Balance		-	-	-	-	-
PRINCIPAL - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL				42
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
SPACE INTENTIONALLY LEFT BLANK												30
		# Loans		-	-	-	-	-
												0
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
												0
REO		Balance		-	-	-	-	-
												0
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
												0
		# Loans		-	-	-	-	-
												0
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
												0
TOTAL		Balance		-	-	-	-	-
												0
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
												0
		# Loans		-	-	-	-	-
												0
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
												0
Note: <1 Payment = 1-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
												0
								6 Months Moving Average
PRINCIPAL - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL				45
1 or 2 Payments Delinquent					3 or More Payments Delinquent
												0
Total Foreclosure					Total Bankruptcy and REO
												0
Note: Dates correspond to distribution dates.
												0
				Page 12 of 26				© COPYRIGHT 2005 Deutsche Bank
	TOTAL PRINCIPAL OTHER ACCOUNTS					0.00	0.00	0.00				45
	HarborView Mortgage Loan Trust 2005-5
												0
	Mortgage Pass-Through Certificates
												0
	Series 2005-5
												0
	Delinquency Report for August 19, 2005 Distribution
												0
	Delinquency Report - Group 2 Group
												0
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
												0
DELINQUENT		Balance		###########	-	-	-	-
												0
		% Balance		76.57%	0.00%	0.00%	0.00%	0.00%
												0
		# Loans		591	-	-	-	-
INTEREST - COLLECTIONS						GROUP 2	GROUP 1	TOTAL				41
		% # Loans		75.48%	0.00%	0.00%	0.00%	0.00%
												0
FORECLOSURE		Balance		-	-	-	-	-
	Scheduled Interest					1,790,749.01	830,803.89	2,621,552.90				55
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
	Repurchases/Substitutions					0.00	0.00	0.00				40
		# Loans		-	-	-	-	-
	Liquidations					0.00	0.00	0.00				27
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
	Insurance Interest					0.00	0.00	0.00				33
BANKRUPTCY		Balance		-	-	-	-	-
	Other Additional Interest					0.00	0.00	0.00				40
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
	LESS: Prepayment Interest Shortfalls					0.00	(66.37)	(66.37)				55
		# Loans		-	-	-	-	-
	LESS: Delinquent Interest					(1,456,191.03)	(640,040.70)	(2,096,231.73)				65
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
	LESS: Interest Realized Losses					0.00	0.00	0.00				45
REO		Balance		-	-	-	-	-
	PLUS: Compensating Interest					0.00	66.37	66.37				44
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
	LESS: Civil Relief Act Shorfalls					0.00	0.00	0.00				47
		# Loans		-	-	-	-	-
	PLUS: Substiution Shortfall Interest					0.00	0.00	0.00				51
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
	PLUS: Interest Loan Adjustments					0.00	0.00	0.00				46
TOTAL		Balance		-	-	-	-	-
	LESS: Excess, Special Hazard, Fraud, & Bankruptcy Interest Losses					0.00	0.00	0.00				80
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
	Interest Advanced					1,343,838.08	592,973.61	1,936,811.69				54
		# Loans		-	-	-	-	-
	Shortfall reserve deposits					0.00	0.00	0.00				41
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
	TOTAL INTEREST					1,678,396.06	783,736.80	2,462,132.86				51
Note: <1 Payment = 1-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
												0
								6 Months Moving Average
												0
1 or 2 Payments Delinquent					3 or More Payments Delinquent
												0
Total Foreclosure					Total Bankruptcy and REO
												0
Note: Dates correspond to distribution dates.
												0
				Page 13 of 26				© COPYRIGHT 2005 Deutsche Bank
												0
	HarborView Mortgage Loan Trust 2005-5
												0
	Mortgage Pass-Through Certificates
												0
	Series 2005-5
												0
	REO Report for August 19, 2005 Distribution
												0
	REO Report - Mortgage Loans that Become REO During Current Distribution
												0
SUMMARY				LOAN GROUP
												0
Total Loan Count = 0				Loan Group 1 = Group 1; REO Book Value = 000.00
												0
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2; REO Book Value = 000.00
												0
Total Current Balance = 000.00
				Page 7 of 26				© COPYRIGHT 2005 Deutsche Bank				42
REO Book Value = 000.00
	HarborView Mortgage Loan Trust 2005-5											53
REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.
	Mortgage Pass-Through Certificates											34
Loan Number		Original	Stated		Current	State &
	Series 2005-5											13
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
	Collection Account Report for July 19, 2005 Distribution											56
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
												0
SPACE INTENTIONALLY LEFT BLANK
												0
				Page 14 of 26				© COPYRIGHT 2005 Deutsche Bank
	Collection Account Report											25
	HarborView Mortgage Loan Trust 2005-5
												0
	Mortgage Pass-Through Certificates
												0
	Series 2005-5
INTEREST - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL				41
	Foreclosure Report for August 19, 2005 Distribution
SPACE INTENTIONALLY LEFT BLANK												30
	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution
												0
SUMMARY				LOAN GROUP
												0
Total Loan Count = 0				Loan Group 1 = Group 1
												0
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2
												0
Total Current Balance = 000.00
												0
Loan Number		Original	Stated		Current	State &
												0
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
												0
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
												0
SPACE INTENTIONALLY LEFT BLANK
												0
				Page 15 of 26				© COPYRIGHT 2005 Deutsche Bank
												0
	HarborView Mortgage Loan Trust 2005-5
												0
	Mortgage Pass-Through Certificates
INTEREST - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL				44
	Series 2005-5
												0
	Prepayment Report for August 19, 2005 Distribution
	Prepayment Penalties					0.00	0.00	0.00				35
	Prepayment Report - Voluntary Prepayments
												0
VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL
												0
	Current
												0
	Number of Paid in Full Loans					7	7	14
	TOTAL INTEREST OTHER ACCOUNTS					0.00	0.00	0.00				44
	Number of Repurchased Loans					-	-	-
												0
	Total Number of Loans Prepaid in Full					7	7	14
												0
	Paid in Full Balance					4,118,909.23	1,697,536.62	5,816,445.85
												0
	Repurchased Loans Balance					-	-	-
												0
	Curtailments Amount					(400,663.18)	(197,418.44)	(598,081.62)
												0
	Total Prepayment Amount					3,718,246.05	1,500,118.18	5,218,364.23
												0
	Cumulative
INTEREST - FEES						GROUP 2	GROUP 1	TOTAL				34
	Number of Paid in Full Loans					7	8	15
												0
	Number of Repurchased Loans					-	-	-
	Current Servicing Fees					26,425.47	14,860.81	41,286.28				52
	Total Number of Loans Prepaid in Full					7	8	15
	Trustee Fees					1,406.29	627.54	2,033.82				37
	Paid in Full Balance					4,118,909.23	1,996,188.43	6,115,097.66
	PMI Fees					0.00	0.00	0.00				23
	Repurchased Loans Balance					-	-	-
												0
	Curtailments Amount					(793,731.57)	(348,374.78)	(1,142,106.35)
	TOTAL INTEREST FEES					27,831.76	15,488.35	43,320.10				49
	Total Prepayment Amount					3,325,177.66	1,647,813.65	4,972,991.31
												0
SPACE INTENTIONALLY LEFT BLANK
												0
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
												0
				Page 16 of 26				© COPYRIGHT 2005 Deutsche Bank
												0
	HarborView Mortgage Loan Trust 2005-5
												0
	Mortgage Pass-Through Certificates
												0
	Series 2005-5
												0
	Prepayment Report for August 19, 2005 Distribution
												0
	Prepayment Report - Voluntary Prepayments
												0
VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL
												0
	SMM					0.84%	0.76%	0.81%
												0
	3 Months Avg SMM
												0
	12 Months Avg SMM
												0
	Avg SMM Since Cut-off					0.42%	0.42%	0.41%
												0
	CPR					9.59%	8.72%	9.33%
												0
	3 Months Avg CPR
												0
	12 Months Avg CPR
												0
	Avg CPR Since Cut-off					4.92%	4.89%	4.78%
												0
	PSA					1402.29%	1240.98%	1351.74%
												0
	3 Months Avg PSA Approximation
												0
	12 Months Avg PSA Approximation
												0
	Avg PSA Since Cut-off Approximation					841.88%	810.71%	809.81%
												0
	Group 1
												0
	Group 2
												0
CPR by Groups					Total CPR
												0
PSA by Groups					Total PSA
				Page 8 of 26				© COPYRIGHT 2005 Deutsche Bank				42
				Page 17 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Credit Enhancement Report for July 19, 2005 Distribution											56
	Prepayment Report for August 19, 2005 Distribution
												0
	Prepayment Report - Voluntary Prepayments
												0
	Group 1
	Credit Enhancement Report											25
	Group 2
												0
CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off
												0
PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off
ACCOUNTS						GROUP 2	GROUP 1	TOTAL				27
PREPAYMENT CALCULATION METHODOLOGY
												0
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
	Basis Risk Reserve Fund Beginning Balance							0.00				46
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
	Required Reserve Fund Deposit							0.00				34
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
	Carryover Shortfall Amount							0.00				31
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)
	Basis Risk Reserve Fund Ending Balance							0.00				43
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
												0
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m))
												0
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+…….+min(30,WASm)/(number of months in the period n,m)
												0
Weighted Average Seasoning (WAS)
												0
Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
												0
Dates correspond to distribution dates.
												0
				Page 18 of 26				© COPYRIGHT 2005 Deutsche Bank
												0
	HarborView Mortgage Loan Trust 2005-5
												0
	Mortgage Pass-Through Certificates
												0
	Series 2005-5
												0
	Prepayment Detail Report for August 19, 2005 Distribution
												0
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
												0
SUMMARY						LOAN GROUP
												0
Total Loan Count = 14						Loan Group 1 = Group 1
												0
Total Original Principal Balance = 5,825,650.00						Loan Group 2 = Group 2
												0
Total Prepayment Amount = 5,816,445.85
												0
Loan Number			Original			Current	State &	Type Prepayment
												0
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
INSURANCE						GROUP 2	GROUP 1	TOTAL				28
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date
SPACE INTENTIONALLY LEFT BLANK												30
359134167 1			350,000.00	348,729.37	Jul-26-05	5.375%	CA - 72.92%	Paid Off - 360	Mar-17-05
												0
359134192 1			236,000.00	235,143.24	Jul-11-05	5.375%	CA - 80.00%	Paid Off - 360	Mar-10-05
												0
359136227 1			237,600.00	237,331.27	Jul-26-05	5.500%	CA - 80.00%	Paid Off - 360	Apr-19-05
												0
359137530 1			247,200.00	247,039.69	Jul-22-05	6.125%	CA - 80.00%	Paid Off - 360	Apr-11-05
												0
359137911 1			275,000.00	274,568.21	Jul-07-05	5.000%	CA - 55.00%	Paid Off - 360	May-02-05
												0
359138306 1			169,900.00	169,796.12	Jul-21-05	6.125%	AZ - 79.96%	Paid Off - 360	Mar-17-05
												0
359138330 1			185,000.00	184,928.72	Jul-25-05	6.500%	CA - 64.46%	Paid Off - 360	Apr-17-05
												0
359134201 2			432,000.00	428,908.98	Jul-11-05	5.500%	CA - 80.00%	Paid Off - 360	Mar-25-05
												0
359134584 2			575,000.00	575,624.24	Jul-21-05	5.750%	CA - 67.65%	Paid Off - 360	Feb-28-05
												0
359136266 2			440,000.00	439,502.39	Jul-14-05	5.500%	CA - 80.00%	Paid Off - 360	Apr-20-05
												0
359137336 2			650,000.00	649,578.49	Jul-07-05	6.125%	CA - 66.33%	Paid Off - 360	Apr-06-05
												0
359137521 2			679,200.00	678,790.55	Jul-25-05	5.125%	CA - 80.00%	Paid Off - 360	Mar-29-05
												0
359138107 2			843,750.00	842,708.04	Jul-06-05	5.375%	CA - 75.00%	Paid Off - 360	Apr-07-05
												0
359138167 2			505,000.00	503,796.54	Jul-29-05	5.375%	CA - 56.11%	Paid Off - 360	Apr-27-05
												0
					Page 19 of 26				© COPYRIGHT 2005 Deutsche Bank
												0
	HarborView Mortgage Loan Trust 2005-5
STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL				38
	Mortgage Pass-Through Certificates
SPACE INTENTIONALLY LEFT BLANK												30
	Series 2005-5
												0
	Realized Loss Report for August 19, 2005 Distribution
												0
	Realized Loss Report - Collateral
												0
COLLATERAL REALIZED LOSSES						GROUP 2	GROUP 1	TOTAL
												0
	Current
												0
	Number of Loans Liquidated					-	-	-
												0
	Collateral Realized Loss/(Gain) Amount					-	-	-
												0
	Net Liquidation Proceeds					-	-	-
												0
	Cumulative
												0
	Number of Loans Liquidated					-	-	-
												0
	Collateral Realized Loss/(Gain) Amount					-	-	-
												0
	Net Liquidation Proceeds					-	-	-
												0
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.
												0
	Current Realized Losses							0.00
												0
	Supplemental Losses (Recoveries)							0.00
												0
	Current Net Realized Losses (Recoveries)							0.00
												0
	Prior Cumulative Realized Loss							0.00
				Page 9 of 26				© COPYRIGHT 2005 Deutsche Bank				42
	Current Net Realized Loss (Recoveries)							0.00
	HarborView Mortgage Loan Trust 2005-5											53
	Current Cumulative Realized Loss							0.00
	Mortgage Pass-Through Certificates											34
	Class B-1 Write Down Amount							0.00
	Series 2005-5											13
	Class B-2 Write Down Amount							0.00
	Collateral Report for July 19, 2005 Distribution											48
	Class B-3 Write Down Amount							0.00
												0
	Class B-4 Write Down Amount							0.00
												0
	Class B-5 Write Down Amount							0.00
	Collateral Report											17
	Class B-6 Write Down Amount							0.00
												0
	Class B-7 Write Down Amount							0.00
												0
	Group 1						3 Months Moving Average
COLLATERAL						GROUP 2	GROUP 1	TOTAL				29
	Group 2
	Loan Count:											11
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
	Original					790	763	1553				18
				Page 20 of 26				© COPYRIGHT 2005 Deutsche Bank
	Prior					-	-	-				8
	HarborView Mortgage Loan Trust 2005-5
	Prefunding					-	-	-				13
	Mortgage Pass-Through Certificates
	Scheduled Paid Offs					-	-	-				22
	Series 2005-5
	Full Voluntary Prepayments					-	(1)	(1)				31
	Realized Loss Report for August 19, 2005 Distribution
	Repurchases					-	-	-				14
	Realized Loss Report - Collateral
	Liquidations					-	-	-				15
DEFAULT SPEEDS						GROUP 2	GROUP 1	TOTAL
	Current					790	762	1,552				17
	MDR					0.00%	0.00%	0.00%
												0
	3 Months Avg MDR
	Principal Balance:											18
	12 Months Avg MDR
	Original					444,090,923.98	198,169,284.76	642,260,208.74				44
	Avg MDR Since Cut-off					0.00%	0.00%	0.00%
	Prior					-	-	-				8
	CDR					0.00%	0.00%	0.00%
	Prefunding					-	-	-				13
	3 Months Avg CDR
	Scheduled Principal					(142,120.77)	(55,324.64)	(197,445.41)				48
	12 Months Avg CDR
	Partial and Full Voluntary Prepayments					393,068.39	(147,695.47)	245,372.92				66
	Avg CDR Since Cut-off					0.00%	0.00%	0.00%
	Repurchases					-	-	-				14
	SDA					0.00%	0.00%	0.00%
	Liquidations					-	-	-				15
	3 Months Avg SDA Approximation
	Current					444,341,871.60	197,966,264.65	642,308,136.25				42
	12 Months Avg SDA Approximation
												0
	Avg SDA Since Cut-off Approximation					0.00%	0.00%	0.00%
PREFUNDING						GROUP 2	GROUP 1	TOTAL				29
	Loss Severity Approximation for Current Period
SPACE INTENTIONALLY LEFT BLANK												30
	3 Months Avg Loss Severity Approximation
												0
	12 Months Avg Loss Severity Approximation
												0
	Avg Loss Severity Approximation Since Cut-off
												0
	Group 1
												0
	Group 2
												0
CDR by Groups					Total CDR
												0
SDA by Groups					Total SDA
												0
				Page 21 of 26				© COPYRIGHT 2005 Deutsche Bank
												0
	HarborView Mortgage Loan Trust 2005-5
												0
	Mortgage Pass-Through Certificates
												0
	Series 2005-5
												0
	Realized Loss Report for August 19, 2005 Distribution
												0
	Realized Loss Report - Collateral
												0
	Group 1
												0
	Group 2
												0
CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off
												0
SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off
	Group 1											12
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Group 2											12
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)							111
Conditional Default Rate (CDR): 1-((1-MDR)^12)
												0
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)))
												0
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)
												0
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
												0
Average SDA Approximation over period between the nth month and mth month:
												0
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)))
												0
Average WASn,m: (WASn + WASn+1 +…….+ WASm )/(number of months in the period n,m)
												0
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
												0
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
												0
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
												0
Dates correspond to distribution dates.
												0
				Page 22 of 26				© COPYRIGHT 2005 Deutsche Bank
												0
	HarborView Mortgage Loan Trust 2005-5
												0
	Mortgage Pass-Through Certificates
												0
	Series 2005-5
												0
	Realized Loss Detail Report for August 19, 2005 Distribution
												0
	Realized Loss Detail Report - Loans Liquidated During Current Distribution
				Page 10 of 26				© COPYRIGHT 2005 Deutsche Bank				43
SUMMARY							LOAN GROUP
	HarborView Mortgage Loan Trust 2005-5											53
Total Loan Count Current Losses = 0
	Mortgage Pass-Through Certificates											34
Total Loan Count Revisions = 0						Loan Group 1 = Group 1
	Series 2005-5											13
Total Prior Principal Balance = 0.00						Loan Group 2 = Group 2
	Collateral Report for July 19, 2005 Distribution											48
Total Current Realized Loss Amount = 0.00
												0
Total Revisions Amount = 0.00
												0
Total Realized Loss Amount = 0.00
	Collateral Report											17
Total Net Liquidation Proceeds = 0.00
												0
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.
												0
Loan Number			Current	State &		Prior	Realized		Cumulative
CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL				34
&		Loan	Note	LTV at	Original	Principal	Loss/(Gain)	Realized	Realized
												0
Loan Group		Status	Rate	Origination	Term	Balance	Revisions	Loss/(Gain)	Loss/(Gain)
	Weighted Average Coupon Original					4.838871%	5.030874%	4.898114%				86
SPACE INTENTIONALLY LEFT BLANK
	Weighted Average Coupon Prior											29
					Page 23 of 26				© COPYRIGHT 2005 Deutsche Bank
	Weighted Average Coupon Current					4.838871%	5.030874%	4.898114%				85
	HarborView Mortgage Loan Trust 2005-5
	Weighted Average Months to Maturity Original					373	373	373				61
	Mortgage Pass-Through Certificates
	Weighted Average Months to Maturity Prior					-	-	-				44
	Series 2005-5
	Weighted Average Months to Maturity Current					373	373	373				60
	Triggers, Adj. Rate Cert. and Miscellaneous Report for August 19, 2005 Distribution
	Weighted Avg Remaining Amortization Term Original					372	372	372				89
	Triggers, Adj. Rate Cert. and Miscellaneous Report
	Weighted Avg Remaining Amortization Term Prior					-	-	-				49
TRIGGER EVENTS						GROUP 2	GROUP 1	TOTAL
	Weighted Avg Remaining Amortization Term Current					372	372	372				88
	Has the Optional Termination Date been reached?							No
	Weighted Average Seasoning Original					2.42	2.51	2.45				71
	Have the Sr. Prepay Step Down Cond been satisfied?							No
	Weighted Average Seasoning Prior					-	-	-				35
	Has the Sr. Credit Supp. Depletion Date been reached?							No
	Weighted Average Seasoning Current					2.42	2.51	2.45				70
ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP 2	GROUP 1	TOTAL
												0
SPACE INTENTIONALLY LEFT BLANK
Note: Original information refers to deal issue.												49
ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL
												0
	Current Senior Percentage					89.609106%	89.620187%	89.604093%
												0
	Next Senior Percentage					11.973921%	62.659460%	96.864578%
												0
	Current Subordinate Percentage					10.390894%	10.379813%	10.395907%
												0
	Next Subordinate Percentage					88.026079%	37.340540%	3.135422%
	Group 1											12
	Current Senior Prepayment Percentage					100.000000%	100.000000%	100.000000%
	Group 2											12
	Next Projected Senior Prepayment Percentage					100.000000%	100.000000%	100.000000%
WAC by Groups					Total WAC							22
	Current Subordinated Prepayment Percentage					0.000000%	0.000000%	0.000000%
												0
	Next Projected Subordinated Prepayment Percentage					0.000000%	0.000000%	0.000000%
												0
				Page 24 of 26				© COPYRIGHT 2005 Deutsche Bank
												0
	HarborView Mortgage Loan Trust 2005-5
												0
	Mortgage Pass-Through Certificates
												0
	Series 2005-5
												0
	Other Related Information for August 19, 2005 Distribution
												0
	Other Related Information
												0
ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL
												0
	Scheduled principal
												0
	1 Month Prior							16,953.95
												0
	2 Months Prior							197,445.41
												0
	3 Months Prior							0.00
												0
	4 Months Prior							0.00
												0
	5 Months Prior							0.00
												0
	6 Months Prior							0.00
												0
	7 Months Prior							0.00
WARAT by Groups					Total WARAT							26
	8 Months Prior							0.00
												0
	9 Months Prior							0.00
												0
	10 Months Prior							0.00
												0
	11 Months Prior							0.00
												0
	12 Months Prior							0.00
												0
	Scheduled Principal on 60+ Day Delinquent Loans
												0
	1 Month Prior							0.00
												0
	2 Months Prior							0.00
												0
	3 Months Prior							0.00
												0
	4 Months Prior							0.00
												0
	5 Months Prior							0.00
												0
	6 Months Prior							0.00
												0
	7 Months Prior							0.00
												0
	8 Months Prior							0.00
												0
	9 Months Prior							0.00
												0
	10 Months Prior							0.00
												0
	11 Months Prior							0.00
												0
	12 Months Prior							0.00
Note: Dates correspond to distribution dates.												45
	PO-1A Component Ending Balance							25.00
				Page 11 of 26				© COPYRIGHT 2005 Deutsche Bank				43
	PO-1B Component Ending Balance							25.00
	HarborView Mortgage Loan Trust 2005-5											53
	PO-2A Component Ending Balance							25.00
	Mortgage Pass-Through Certificates											34
	PO-2B Compoment Ending Balance							393,093.39
	Series 2005-5											13
	Current Libor							3.416880%
	Collateral Report for July 19, 2005 Distribution											48
				Page 25 of 26				© COPYRIGHT 2005 Deutsche Bank
												0
	HarborView Mortgage Loan Trust 2005-5
												0
	Mortgage Pass-Through Certificates
	Collateral Report											17
	Series 2005-5
												0
	Additional Certificate Report for August 19, 2005 Distribution
												0
	Additional Certificate Report
ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL				38
	CLASS					Interest Carryforward Amount Due	Interest Carryforward Amount Paid	Interest Carryforward Shortfall Amount
												0
	1-A1A					0.00	0.00	0.00
	Weighted Average Margin Original					2.821%	2.998%					52
	1-A1B					0.00	0.00	0.00
	Weighted Average Margin Prior											29
	2-A1A					0.00	0.00	0.00
	Weighted Average Margin Current					2.821%	2.998%					51
	2-A1B					0.00	0.00	0.00
	Weighted Average Max Rate Original					10.745%	10.617%					54
	2-A1C					0.00	0.00	0.00
	Weighted Average Max Rate Prior											31
	B-1					0.00	0.00	0.00
	Weighted Average Max Rate Current					10.745%	10.617%					53
	B-2					0.00	0.00	0.00
	Weighted Average Min Rate Original					3.029%	3.008%					54
	B-3					0.00	0.00	0.00
	Weighted Average Min Rate Prior											31
	B-4					1,910.01	1,910.01	0.00
	Weighted Average Min Rate Current					3.029%	3.008%					53
	B-5					658.55	658.55	0.00
	Weighted Average Cap Up Original											32
	B-6					790.22	790.22	0.00
	Weighted Average Cap Up Prior											29
	B-7					658.61	658.61	0.00
	Weighted Average Cap Up Current											31
				Page 26 of 26				© COPYRIGHT 2005 Deutsche Bank
	Weighted Average Cap Down Original											34
	Weighted Average Cap Down Prior											31
	Weighted Average Cap Down Current											33
												0
Note: Original information refers to deal issue.												49
												0
SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL				44
												0
	Current Servicing Fees					26,425.47	14,860.81	41,286.28				52
	Delinquent Servicing Fees					112,352.94	47,067.09	159,420.03				57
	TOTAL SERVICING FEES					138,778.41	61,927.90	200,706.31				52
												0
	Total Servicing Fees					138,778.41	61,927.90	200,706.31				52
	Compensating Interest					0.00	(66.37)	(66.37)				40
	Delinquent Servicing Fees					(112,352.94)	(47,067.09)	(159,420.03)				60
	COLLECTED SERVICING FEES					26,425.47	14,794.44	41,219.91				54
												0
	Total Advanced Principal For Current Payment Date					114,837.18	33,303.39	148,140.57				81
	Total Advanced Interest For Current Payment Date					1,343,838.08	592,973.61	1,936,811.69				85
	TOTAL ADVANCES FOR CURRENT PERIOD					1,458,675.26	626,277.00	2,084,952.26				70
												0
												0
												0
												0
												0
												0
												0
												0
ADDITIONAL COLLATERAL INFORMATION						GROUP 2	GROUP 1	TOTAL				52
												0
	Prepayment Interest Shortfall (PPIS)					0.00	66.37	66.37				53
	Compensating Interest					0.00	(66.37)	(66.37)				40
	Net Prepayment Interest Shortfall (Net PPIS)					0.00	0.00	0.00				59
												0
	Weighted Average Net Mortgage Rate					4.460071%	4.652074%	4.519314%				61
												0
	Current Deferred Interest					459,320.78	242,362.93	701,683.71				58
	Cumulative Deferred Interest					393,068.39	242,362.93	635,431.32				61
												0
	Net Deferred Interest					459,320.78	0.00	459,320.78				48
	Cumulative Net Deferred Interest					459,320.78	0.00	459,320.78				59
												0
												0
												0
				Page 12 of 26				© COPYRIGHT 2005 Deutsche Bank				43
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Delinquency Report for July 19, 2005 Distribution											49
												0
												0
	Delinquency Report - Total											27
												0
												0
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL				46
DELINQUENT		Balance		###########	-	-	-	-				33
		% Balance		79.48%	0.00%	0.00%	0.00%	0.00%				30
		# Loans		1,212	-	-	-	-				15
		% # Loans		78.09%	0.00%	0.00%	0.00%	0.00%				30
FORECLOSURE		Balance		-	-	-	-	-				23
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%				14
		# Loans		-	-	-	-	-				12
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%				14
BANKRUPTCY		Balance		-	-	-	-	-				22
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%				14
		# Loans		-	-	-	-	-				12
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%				14
REO		Balance		-	-	-	-	-				15
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%				14
		# Loans		-	-	-	-	-				12
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%				14
												0
TOTAL		Balance		-	-	-	-	-				17
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%				14
		# Loans		-	-	-	-	-				12
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%				14
Note: <1 Payment = 1-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+												96
								6 Months Moving Average				24
1 or 2 Payments Delinquent					3 or More Payments Delinquent							55
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
Total Foreclosure					Total Bankruptcy and REO							41
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
Note: Dates correspond to distribution dates.												45
				Page 13 of 26				© COPYRIGHT 2005 Deutsche Bank				43
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Delinquency Report for July 19, 2005 Distribution											49
												0
												0
	Delinquency Report - Group 1 Group											36
												0
												0
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL				46
DELINQUENT		Balance		###########	-	-	-	-				33
		% Balance		76.14%	0.00%	0.00%	0.00%	0.00%				30
		# Loans		573	-	-	-	-				14
		% # Loans		75.20%	0.00%	0.00%	0.00%	0.00%				30
FORECLOSURE		Balance		-	-	-	-	-				23
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%				14
		# Loans		-	-	-	-	-				12
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%				14
BANKRUPTCY		Balance		-	-	-	-	-				22
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%				14
		# Loans		-	-	-	-	-				12
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%				14
REO		Balance		-	-	-	-	-				15
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%				14
		# Loans		-	-	-	-	-				12
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%				14
												0
TOTAL		Balance		-	-	-	-	-				17
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%				14
		# Loans		-	-	-	-	-				12
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%				14
Note: <1 Payment = 1-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+												96
								6 Months Moving Average				24
1 or 2 Payments Delinquent					3 or More Payments Delinquent							55
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
Total Foreclosure					Total Bankruptcy and REO							41
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
Note: Dates correspond to distribution dates.												45
				Page 14 of 26				© COPYRIGHT 2005 Deutsche Bank				43
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Delinquency Report for July 19, 2005 Distribution											49
												0
												0
	Delinquency Report - Group 2 Group											36
												0
												0
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL				46
DELINQUENT		Balance		###########	-	-	-	-				33
		% Balance		80.97%	0.00%	0.00%	0.00%	0.00%				30
		# Loans		639	-	-	-	-				14
		% # Loans		80.89%	0.00%	0.00%	0.00%	0.00%				30
FORECLOSURE		Balance		-	-	-	-	-				23
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%				14
		# Loans		-	-	-	-	-				12
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%				14
BANKRUPTCY		Balance		-	-	-	-	-				22
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%				14
		# Loans		-	-	-	-	-				12
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%				14
REO		Balance		-	-	-	-	-				15
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%				14
		# Loans		-	-	-	-	-				12
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%				14
												0
TOTAL		Balance		-	-	-	-	-				17
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%				14
		# Loans		-	-	-	-	-				12
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%				14
Note: <1 Payment = 1-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+												96
								6 Months Moving Average				24
1 or 2 Payments Delinquent					3 or More Payments Delinquent							55
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
Total Foreclosure					Total Bankruptcy and REO							41
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
Note: Dates correspond to distribution dates.												45
				Page 15 of 26				© COPYRIGHT 2005 Deutsche Bank				43
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	REO Report for July 19, 2005 Distribution											41
												0
												0
	REO Report - Mortgage Loans that Become REO During Current Distribution											73
												0
												0
SUMMARY				LOAN GROUP								21
												0
Total Loan Count = 0				Loan Group 1 = Group 1; REO Book Value = 000.00								80
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2; REO Book Value = 000.00								105
Total Current Balance = 000.00												32
REO Book Value = 000.00												25
												0
REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.												116
												0
Loan Number		Original	Stated		Current	State &						39
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination				55
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date				51
SPACE INTENTIONALLY LEFT BLANK												30
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
				Page 16 of 26				© COPYRIGHT 2005 Deutsche Bank				43
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Prepayment Report for July 19, 2005 Distribution											48
												0
												0
	Prepayment Report - Voluntary Prepayments											43
												0
												0
VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL				40
												0
	Current											7
	Number of Paid in Full Loans					-	1	1				31
	Number of Repurchased Loans					-	-	-				30
	Total Number of Loans Prepaid in Full					-	1	1				40
												0
	Paid in Full Balance					-	298,651.81	298,651.81				39
	Repurchased Loans Balance					-	-	-				28
	Curtailments Amount					(393,068.39)	(150,956.34)	(544,024.73)				49
	Total Prepayment Amount					(393,068.39)	147,695.47	(245,372.92)				52
												0
	Cumulative											10
	Number of Paid in Full Loans					-	1	1				31
	Number of Repurchased Loans					-	-	-				30
	Total Number of Loans Prepaid in Full					-	1	1				40
												0
	Paid in Full Balance					-	298,651.81	298,651.81				39
	Repurchased Loans Balance					-	-	-				28
	Curtailments Amount					(393,068.39)	(150,956.34)	(544,024.73)				49
	Total Prepayment Amount					(393,068.39)	147,695.47	(245,372.92)				52
												0
SPACE INTENTIONALLY LEFT BLANK												30
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)							97
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
				Page 17 of 26				© COPYRIGHT 2005 Deutsche Bank				43
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Prepayment Report for July 19, 2005 Distribution											48
												0
												0
	Prepayment Report - Voluntary Prepayments											43
												0
												0
VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL				45
												0
	SMM					0.00%	0.07%	0.00%				25
	3 Months Avg SMM											16
	12 Months Avg SMM											17
	Avg SMM Since Cut-off					0.00%	0.07%	0.00%				43
												0
	CPR					0.00%	0.89%	0.00%				24
	3 Months Avg CPR											16
	12 Months Avg CPR											17
	Avg CPR Since Cut-off					0.00%	0.89%	0.00%				42
												0
	PSA					0.00%	177.17%	0.00%				21
	3 Months Avg PSA Approximation											31
	12 Months Avg PSA Approximation											31
	Avg PSA Since Cut-off Approximation					0.00%	177.17%	0.00%				53
												0
												0
												0
	Group 1											12
	Group 2											12
												0
												0
CPR by Groups					Total CPR							22
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
PSA by Groups					Total PSA							22
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
				Page 18 of 26				© COPYRIGHT 2005 Deutsche Bank				43
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Prepayment Report for July 19, 2005 Distribution											48
												0
												0
	Prepayment Report - Voluntary Prepayments											43
												0
	Group 1											12
	Group 2											12
												0
CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off							58
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off							59
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
PREPAYMENT CALCULATION METHODOLOGY												34
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)												131
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)												52
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))												56
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)												134
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)												96
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m))												107
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+…….+min(30,WASm)/(number of months in the period n,m)												101
Weighted Average Seasoning (WAS)												32
												0
Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.												128
Dates correspond to distribution dates.												50
												0
				Page 19 of 26				© COPYRIGHT 2005 Deutsche Bank				43
												0
												0
												0
												0
												0
												0
												0
												0
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Prepayment Detail Report for July 19, 2005 Distribution											55
												0
												0
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution											78
												0
												0
SUMMARY						LOAN GROUP						17
												0
Total Loan Count = 1						Loan Group 1 = Group 1						50
Total Original Principal Balance = 300,000.00						Loan Group 2 = Group 2						75
Total Prepayment Amount = 298,651.81												38
												0
												0
												0
												0
Loan Number			Original			Current	State &	Type Prepayment				48
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination			56
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date			65
												0
359137264 1			300,000.00	298,651.81	Jun-23-05	1.375%	CA - 80.00%	Paid Off - 360	Mar-21-05			73
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
					Page 20 of 26				© COPYRIGHT 2005 Deutsche Bank			43
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Realized Loss Report for July 19, 2005 Distribution											51
												0
												0
	Realized Loss Report - Collateral											35
												0
												0
COLLATERAL REALIZED LOSSES						GROUP 2	GROUP 1	TOTAL				45
												0
	Current											7
	Number of Loans Liquidated					-	-	-				29
	Collateral Realized Loss/(Gain) Amount					-	-	-				41
	Net Liquidation Proceeds					-	-	-				27
												0
	Cumulative											10
	Number of Loans Liquidated					-	-	-				29
	Collateral Realized Loss/(Gain) Amount					-	-	-				41
	Net Liquidation Proceeds					-	-	-				27
												0
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.											99
												0
												0
	Current Realized Losses							0.00				28
	Supplemental Losses (Recoveries)							0.00				37
	Current Net Realized Losses (Recoveries)							0.00				45
												0
	Prior Cumulative Realized Loss							0.00				35
	Current Net Realized Loss (Recoveries)							0.00				43
	Current Cumulative Realized Loss							0.00				37
	Class B-1 Write Down Amount							0.00				32
	Class B-2 Write Down Amount							0.00				32
	Class B-3 Write Down Amount							0.00				32
	Class B-4 Write Down Amount							0.00				32
	Class B-5 Write Down Amount							0.00				32
	Class B-6 Write Down Amount							0.00				32
	Class B-7 Write Down Amount							0.00				32
												0
												0
												0
												0
												0
												0
												0
												0
												0
	Group 1						3 Months Moving Average					54
	Group 2											12
												0
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation							87
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
				Page 21 of 26				© COPYRIGHT 2005 Deutsche Bank				43
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Realized Loss Report for July 19, 2005 Distribution											51
												0
												0
	Realized Loss Report - Collateral											35
												0
												0
DEFAULT SPEEDS						GROUP 2	GROUP 1	TOTAL				33
												0
	MDR					0.00%	0.00%	0.00%				6
	3 Months Avg MDR											16
	12 Months Avg MDR											17
	Avg MDR Since Cut-off					0.00%	0.00%	0.00%				24
												0
	CDR					0.00%	0.00%	0.00%				6
	3 Months Avg CDR											16
	12 Months Avg CDR											17
	Avg CDR Since Cut-off					0.00%	0.00%	0.00%				24
												0
	SDA					0.00%	0.00%	0.00%				6
	3 Months Avg SDA Approximation											31
	12 Months Avg SDA Approximation											31
	Avg SDA Since Cut-off Approximation					0.00%	0.00%	0.00%				38
												0
	Loss Severity Approximation for Current Period											46
	3 Months Avg Loss Severity Approximation											40
	12 Months Avg Loss Severity Approximation											41
	Avg Loss Severity Approximation Since Cut-off											46
												0
	Group 1											12
	Group 2											12
CDR by Groups					Total CDR							22
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
SDA by Groups					Total SDA							22
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
				Page 22 of 26				© COPYRIGHT 2005 Deutsche Bank				43
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Realized Loss Report for July 19, 2005 Distribution											51
												0
												0
	Realized Loss Report - Collateral											35
												0
	Group 1											12
	Group 2											12
												0
CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off							58
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off							59
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY												49
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)												104
Conditional Default Rate (CDR): 1-((1-MDR)^12)												49
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)))												110
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)												134
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)												96
Average SDA Approximation over period between the nth month and mth month:												74
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)))												118
Average WASn,m: (WASn + WASn+1 +…….+ WASm )/(number of months in the period n,m)												83
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)												120
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)												102
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.												145
Dates correspond to distribution dates.												50
												0
				Page 23 of 26				© COPYRIGHT 2005 Deutsche Bank				43
												0
												0
												0
												0
												0
												0
												0
												0
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Realized Loss Detail Report for July 19, 2005 Distribution											58
												0
												0
	Realized Loss Detail Report - Loans Liquidated During Current Distribution											76
												0
SUMMARY							LOAN GROUP					17
Total Loan Count Current Losses = 0												37
Total Loan Count Revisions = 0						Loan Group 1 = Group 1						60
Total Prior Principal Balance = 0.00						Loan Group 2 = Group 2						66
Total Current Realized Loss Amount = 0.00												43
Total Revisions Amount = 0.00												31
Total Realized Loss Amount = 0.00												35
Total Net Liquidation Proceeds = 0.00												39
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.												94
												0
Loan Number			Current	State &		Prior	Realized		Cumulative			48
&		Loan	Note	LTV at	Original	Principal	Loss/(Gain)	Realized	Realized			59
Loan Group		Status	Rate	Origination	Term	Balance	Revisions	Loss/(Gain)	Loss/(Gain)			73
SPACE INTENTIONALLY LEFT BLANK												30
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
					Page 24 of 26				© COPYRIGHT 2005 Deutsche Bank			43
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Triggers, Adj. Rate Cert. and Miscellaneous Report for July 19, 2005 Distribution											81
												0
												0
	Triggers, Adj. Rate Cert. and Miscellaneous Report											50
												0
												0
TRIGGER EVENTS						GROUP 2	GROUP 1	TOTAL				33
												0
	Has the Optional Termination Date been reached?							No				49
												0
	Have the Sr. Prepay Step Down Cond been satisfied?							No				52
												0
	Has the Sr. Credit Supp. Depletion Date been reached?							No				55
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP 2	GROUP 1	TOTAL				58
SPACE INTENTIONALLY LEFT BLANK												30
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL				41
												0
	Current Senior Percentage					89.599906%	89.600601%	89.600120%				55
	Next Senior Percentage					11.974764%	62.715086%	96.890054%				52
	Current Subordinate Percentage					10.400094%	10.399399%	10.399880%				60
	Next Subordinate Percentage					88.025236%	37.284914%	3.109946%				56
	Current Senior Prepayment Percentage					100.000000%	100.000000%	100.000000%				69
	Next Projected Senior Prepayment Percentage					100.000000%	100.000000%	100.000000%				76
	Current Subordinated Prepayment Percentage					0.000000%	0.000000%	0.000000%				69
	Next Projected Subordinated Prepayment Percentage					0.000000%	0.000000%	0.000000%				76
												0
												0
												0
												0
												0
												0
												0
				Page 25 of 26				© COPYRIGHT 2005 Deutsche Bank				43
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Other Related Information for July 19, 2005 Distribution											56
												0
												0
	Other Related Information											25
												0
												0
ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL				41
												0
	Scheduled principal											19
	1 Month Prior							197,445.41				24
	2 Months Prior							0.00				19
	3 Months Prior							0.00				19
	4 Months Prior							0.00				19
	5 Months Prior							0.00				19
	6 Months Prior							0.00				19
	7 Months Prior							0.00				19
	8 Months Prior							0.00				19
	9 Months Prior							0.00				19
	10 Months Prior							0.00				20
	11 Months Prior							0.00				20
	12 Months Prior							0.00				20
												0
	Scheduled Principal on 60+ Day Delinquent Loans											47
	1 Month Prior							0.00				18
	2 Months Prior							0.00				19
	3 Months Prior							0.00				19
	4 Months Prior							0.00				19
	5 Months Prior							0.00				19
	6 Months Prior							0.00				19
	7 Months Prior							0.00				19
	8 Months Prior							0.00				19
	9 Months Prior							0.00				19
	10 Months Prior							0.00				20
	11 Months Prior							0.00				20
	12 Months Prior							0.00				20
												0
	PO-1A Component Ending Balance							25.00				36
	PO-1B Component Ending Balance							25.00				36
	PO-2A Component Ending Balance							25.00				36
	PO-2B Compoment Ending Balance							393,093.39				41
												0
												0
												0
	Current Libor							3.330000%				22
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
				Page 26 of 26				© COPYRIGHT 2005 Deutsche Bank				43
												0

Filing Compare · HarborView Mortgage Loan Trust 2005-5