		HarborView Mortgage Loan Trust	Contact:
		Mortgage Loan Pass-Through Certificates, Series 2005-1	James H. Byrnes
			Account Administrator
		STATEMENT TO CERTIFICATEHOLDERS	(617) 603-6442
		Pursuant to Section 5.04 of the PSA dated as of February 1, 2005	james.byrnes@usbank.com
Distribution Date:	May 19, 2005

DISTRIBUTION SUMMARY
	Beginning		Class Accrued	Deferred	NPPIS/	Realized Loss of	Class Unpaid	Ending
	Current Principal	Principal	Interest	Interest/	RAIS	Principal and/or	Interest	Current Principal
Class (1)	Amount	Distribution	Distributed	Neg-Am	Distribution	Writedown	Shortfall	Amount
1-A	$538,368,251.09	$5,040,111.48	$1,480,512.69	$0.00	$0.00	$0.00	$0.00	$533,328,139.61
X	$1,388,252,397.39	$0.00	$1,432,472.71	$0.00	$0.00	$0.00	$0.00	$1,368,191,482.70
2-A1A	$409,477,774.46	$8,293,076.80	$1,109,002.31	$0.00	$0.00	$0.00	$0.00	$401,184,697.66
2-A1B	$272,985,507.67	$5,528,724.44	$752,985.03	$0.00	$0.00	$0.00	$0.00	$267,456,783.23
2-A2	$59,177,852.26	$1,198,517.98	$163,725.39	$0.00	$0.00	$0.00	$0.00	$57,979,334.28
B-1	$31,127,619.61	$139.18	$90,270.10	$0.00	$0.00	$0.00	$0.00	$31,127,480.43
B-2	$24,759,653.01	$110.71	$79,024.56	$0.00	$0.00	$0.00	$0.00	$24,759,542.30
B-3	$18,392,685.31	$82.24	$72,497.83	$0.00	$0.00	$0.00	$0.00	$18,392,603.07
B-4	$18,392,685.31	$82.24	$72,497.83	$0.00	$0.00	$0.00	$0.00	$18,392,603.07
B-5	$8,488,624.33	$37.96	$33,459.33	$0.00	$0.00	$0.00	($0.00)	$8,488,586.37
B-6	$7,081,744.24	$31.66	$27,914.00	$0.00	$0.00	$0.00	$0.00	$7,081,712.58
A-R	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
TOTAL(2):	$1,388,252,397.29	$20,060,914.69	$5,314,361.78	$0.00	$0.00	$0.00	$0.00	$1,368,191,482.60

	Beginning		Class Accrued	Deferred	NPPIS/	Realized Loss of	Class Unpaid	Ending
X	Current Principal	Principal	Interest	Interest/	RAIS	Principal and/or	Interest	Current Principal
Component	Amount	Distribution	Distributed	Neg-Am	Distribution	Writedown	Shortfall	Amount
PO-1	$0.00	$0.00	N/A	$0.00	N/A	$0.00	N/A	$0.00
PO-2	$0.00	$0.00	N/A	$0.00	N/A	$0.00	N/A	$0.00
(1) Class X is comprised of an IO Component and Group Related PO components, and the Balance reflected for this Certificate is a Notional Amount.
(2) Total includes PO Component amounts.
(3) Original Principal Amount of PO-1 and PO-2 is $0.00.
			AMOUNTS PER $1,000 UNIT
				Class Accrued	Deferred	Realized Loss of	Ending	Current Period
	Original	Cusip	Principal	Interest	Interest/	Principal and/or	Current Principal	Pass-Through
Class	Face Value (1)		Distribution	Distributed	Neg-Am	Writedown	Amount	Rate
1-A	$546,764,000.00	41161PLC5	9.21807485	2.70777281	0.00000000	0.00000000	975.42658187	3.30000%
X	$1,416,495,666.11	41161PLG6	0.00000000	1.01127927	0.00000000	0.00000000	965.89881313	1.24336%
2-A1A	$420,370,000.00	41161PLD3	19.72804149	2.63815760	0.00000000	0.00000000	954.36091458	3.25000%
2-A1B	$280,247,000.00	41161PLE1	19.72804148	2.68686205	0.00000000	0.00000000	954.36091459	3.31000%
2-A2	$60,752,000.00	41161PLF8	19.72804155	2.69497942	0.00000000	0.00000000	954.36091454	3.32000%
B-1	$31,162,000.00	41161PLJ0	0.00446634	2.89680059	0.00000000	0.00000000	998.89225435	3.48000%
B-2	$24,787,000.00	41161PLK7	0.00446645	3.18814540	0.00000000	0.00000000	998.89225400	3.83000%
B-3	$18,413,000.00	41161PLL5	0.00446641	3.93731766	0.00000000	0.00000000	998.89225384	4.59371%
B-4	$18,413,000.00	41161PLM3	0.00446641	3.93731766	0.00000000	0.00000000	998.89225384	4.59371%
B-5	$8,498,000.00	41161PLN1	0.00446693	3.93731819	0.00000000	0.00000000	998.89225347	4.59371%
B-6	$7,089,566.00	41161PLP6	0.00446572	3.93733552	0.00000000	0.00000000	998.89225659	4.59371%

Page 1

		HarborView Mortgage Loan Trust	Contact:
		Mortgage Loan Pass-Through Certificates, Series 2005-1	James H. Byrnes
			Account Administrator
		STATEMENT TO CERTIFICATEHOLDERS	(617) 603-6442
		Pursuant to Section 5.04 of the PSA dated as of February 1, 2005	james.byrnes@usbank.com
Distribution Date:	May 19, 2005

Principal Distributions and Mortgage Loan Balance:	Group 1	Group 2	Total
Beginning Balance	$583,647,308.27	$804,605,089.12	$1,388,252,397.39
Scheduled Principal	$2,558.00	$3,648.88	$6,206.88
Curtailments & Curtailment Adjustments	$416,435.17	$851,633.35	$1,268,068.52
Prepayments	$5,141,541.15	$14,838,077.06	$19,979,618.21
Net Liquidation Proceeds	$0.00	$0.00	$0.00
Repurchases (pursuant to Section 2.03 of the PSA)	$0.00	$0.00	$0.00
Total Principal Remittance	$5,560,534.32	$15,693,359.29	$21,253,893.61

Current Realized Losses	$0.00	$0.00	$0.00
Negative Amortization	$520,224.39	$672,754.53	$1,192,978.92
Ending Balance	$578,606,998.34	$789,584,484.36	$1,368,191,482.70

Scheduled Interest and reductions from:
Scheduled Interest	$2,452,184.47	$3,306,599.89	$5,758,784.36
Less Servicing Fee	$182,389.77	$251,438.98	$433,828.75
Less LPMI	$5,827.30	$1,874.34	$7,701.64
Less Deferred Interest	$520,224.39	$672,754.53	$1,192,978.92
Less Net Prepayment Interest Shortfall	$0.00	$0.00	$0.00
Less Relief Act Interest Shortfall	$0.00	$0.00	$0.00
Less Trustee Fee	$1,215.93	$1,676.26	$2,892.19
Total Interest Distribution	$1,742,527.08	$2,378,855.78	$4,121,382.86

Available Funds:

$7,303,061.40

$18,072,215.07

$25,375,276.47

Mortgage Loan Characteristics:
Weighted Average Loan Rate	5.04178%	4.93151%	4.97787%
Weighted Average Net WAC	4.65230%	4.55122%	4.59371%
Weighted Average Net WAC CAP	4.65230%	4.55122%	4.59371%
Number of Loans	2,622	1,443	4,065
Weighted Average Remaining Term	356	356	356
Mortgage Loan Balance of MTA Loans	$578,606,998.34	$789,584,484.36	$1,368,191,482.70
Net Deferred Interest	$0.00	$0.00	$0.00
Current Recoveries	$0.00	$0.00	$0.00
Cumulative Recoveries	$0.00	$0.00	$0.00
Cumulative Realized Losses	$0.00	$0.00	$0.00
Advances			$688,131.96
Unreimbursed Advances			$724,282.29

Undercollateralization Payments:
Principal Deficiency Amount	$0.00	$0.00	$0.00
Accrued Interest Amount	$0.00	$0.00	$0.00

Page 2

		HarborView Mortgage Loan Trust	Contact:
		Mortgage Loan Pass-Through Certificates, Series 2005-1	James H. Byrnes
			Account Administrator
		STATEMENT TO CERTIFICATEHOLDERS	(617) 603-6442
		Pursuant to Section 5.04 of the PSA dated as of February 1, 2005	james.byrnes@usbank.com
Distribution Date:	May 19, 2005

Certificate Group principal percentages:	Group 1	Group 2
Senior Percentage	92.242052%	92.174552%
Senior Prepayment Percentage	100.000000%	100.000000%
Subordinate Percentage	7.757948%	7.825448%
Subordinate Prepayment Percentage	0.000000%	0.000000%

Yield Maintenance Payment

$0.00

Delinquency Information for Mortgage Loans as of the end of the Prior Calendar Month:
	30-59 Days Delinquent		60-89 Days Delinquent		90 or more Days Delinquent
	Count	Scheduled Balance	Count	Scheduled Balance	Count	Scheduled Balance
Group 1	2	$201,089.89	0	$0.00	0	$0.00
Group 2	3	$1,630,350.25	2	$1,216,135.39	0	$0.00
Total	5	$1,831,440.14	2	$1,216,135.39	0	$0.00
*Note: The above statistics do not include loans in foreclosure or REO properties.

	Foreclosure		Bankruptcy		REO
	Count	Scheduled Balance	Count	Scheduled Balance	Count	Scheduled Balance	Book Value
Group 1	0	$0.00	0	$0.00	0	$0.00	$0.00
Group 2	0	$0.00	0	$0.00	0	$0.00	$0.00
Total	0	$0.00	0	$0.00	0	$0.00	$0.00

Basis Risk Shortfall:
	Priod Unpaid	Total	Basis Risk	End Unpaid
Class	Basis Risk	Basis Risk	Paid	Basis Risk
1-A	$0.00	$0.00	$0.00	$0.00
2-A1A	$0.00	$0.00	$0.00	$0.00
2-A1B	$0.00	$0.00	$0.00	$0.00
2-A2	$0.00	$0.00	$0.00	$0.00
B-1	$0.00	$0.00	$0.00	$0.00
B-2	$0.00	$0.00	$0.00	$0.00
B-3	$0.00	$2,088.89	$2,088.89	$0.00
B-4	$0.00	$2,088.89	$2,088.89	$0.00
B-5	$0.00	$964.07	$964.07	$0.00
B-6	$0.00	$804.29	$804.29	$0.00

Class Certificate/Apportioned Principal Balance:
Class	Group 1	Group 2
B-1	$13,020,915.32	$18,106,565.11
B-2	$10,357,147.42	$14,402,394.88
B-3	$7,693,797.37	$10,698,805.70
B-4	$7,693,797.37	$10,698,805.70
B-5	$3,550,854.83	$4,937,731.54
B-6	$2,962,346.41	$4,119,366.17

Page 3

Greenwich HarborView Mortgage Loan Trust 2005-1 8-K