
                                   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 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 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 21, 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 19, 2005.


	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates


	July 19, 2005 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				6
			4.	Credit Enhancement Report				9
			5.	Collateral Report				10
			6.	Delinquency Report				13
			7.	REO Report				16
			8.	Prepayment Report				17
			9.	Prepayment Detail Report				20
			10.	Realized Loss Report				21
			11.	Realized Loss Detail Report				24
			12.	Triggers, Adj. Rate Cert. and Miscellaneous Report				25
			13.	Other Related Information				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
	Underwriter(s):		Greenwich Capital Markets Underwriter					Record Date: June 30, 2005
			Washington Mutual






						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
												0
												0
	Distribution in Dollars - Current Period											40
					Prior						Current	12
	Class	Original			Principal			Total	Realized	Deferred	Principal	52
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance	76
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)	45
												0
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
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-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
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
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-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-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-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-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-5	SUB, STEP,	3,211,000.00			3,211,000.00	8,609.05	987.14	9,596.19	-	-	3,210,012.86	59
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
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
X-1	IO, CSTR, N	-			-	359,655.63	-	359,655.63	-	-	-	40
X-2	IO, CSTR, N	-			-	379,106.09	-	379,106.09	-	-	-	38
P	SUB, STEP,	-			-	-	-	-	-	-	-	19
A-R	CSTR, AS	100.00			100.00	0.38	100.00	100.38	-	-	-	33
A-RII	CSTR, AS	16,720.56			16,720.56	62.97	16,720.56	16,783.53	-	-	-	53
PO-1	SUB, STEP,	50.00			50.00	-	-	-	-	-	50.00	25
PO-2	SUB, STEP,	50.00			50.00	-	-	-	-	393,068.39	393,118.39	40
												0
												0
												0
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
0												1
												0
	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face							84
						Orig. Principal	Prior				Current	27
	Period	Period				(with Notional)	Principal			Total	Principal	50
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance	80
							(1)	(2)	(3)	(4)=(2)+(3)	(5)	23
												0
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
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
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
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
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
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
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
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
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
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
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
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
X-1				A-30/360	41161PQM8	575,449,000.00	1,000.000000	0.625000	-	0.625000	987.917958	60
X-2				A-30/360	41161PQN6	642,260,208.74	1,000.000000	0.590269	-	0.590269	1,000.074623	87
P				F-30/360	GC05H5101	-	-	-	-	-	-	24
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
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
PO-1				F-30/360	41161PQP1	50.00	1,000.000000	-	-	-	1,000.000000	34
PO-2				F-30/360	41161PQQ9	50.00	1,000.000000	-	-	-	7,862,367.800000	39
												0
												0
0												1
												0
							Page 2 of 26				© COPYRIGHT 2005 Deutsche Bank	43
	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
												0
												0
	Distribution in Dollars - to Date											33
											Current	7
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal	65
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance	83
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)	59
												0
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
1-A1B	53,263,000.00		129,872.95		-	54,133.63	54,133.63	184,006.58	-	-	53,208,866.37	69
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
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
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
B-1	19,911,000.00		41,088.56		6,121.11	-	6,121.11	47,209.67	-	-	19,904,878.89	55
B-2	15,735,000.00		34,048.79		4,837.31	-	4,837.31	38,886.10	-	-	15,730,162.69	54
B-3	11,560,000.00		29,468.37		3,553.81	-	3,553.81	33,022.18	-	-	11,556,446.19	55
B-4	9,313,000.00		24,969.19		2,863.03	-	2,863.03	27,832.22	-	-	9,310,136.97	53
B-5	3,211,000.00		8,609.05		987.14	-	987.14	9,596.19	-	-	3,210,012.86	49
B-6	3,853,000.00		10,330.32		1,184.50	-	1,184.50	11,514.82	-	-	3,851,815.50	50
B-7	3,211,288.18		8,609.82		987.22	-	987.22	9,597.04	-	-	3,210,300.96	52
X-1	-		359,655.63		-	-	-	359,655.63	-	-	-	30
X-2	-		379,106.09		-	-	-	379,106.09	-	-	-	28
P	-		-		-	-	-	-	-	-	-	10
A-R	100.00		0.38		-	100.00	100.00	100.38	-	-	-	26
A-RII	16,720.56		62.97		11,883.25	4,837.31	16,720.56	16,783.53	-	-	-	52
PO-1	50.00		-		-	-	-	-	-	-	50.00	15
PO-2	50.00		-		-	-	-	-	-	393,068.39	393,118.39	30
												0
												0
												0
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
0												1
												0
	Interest Detail											15
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current	54
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid	73
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest	78
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)	45
												0
1-A1A	3.64000%	124,281,000.00			238,757.61	-	-	-	238,757.61	238,757.61	-	51
1-A1B	4.62000%	53,263,000.00			129,872.95	-	-	-	129,872.95	129,872.95	-	50
2-A1A	3.60000%	238,743,000.00			453,611.70	-	-	-	453,611.70	453,611.70	-	47
2-A1B	3.62000%	99,476,000.00			190,054.42	-	-	-	190,054.42	190,054.42	-	50
2-A1C	3.73000%	59,686,000.00			117,498.52	-	-	-	117,498.52	117,498.52	-	50
B-1	3.91000%	19,911,000.00			41,088.56	-	-	-	41,088.56	41,088.56	-	45
B-2	4.10000%	15,735,000.00			34,048.79	-	-	-	34,048.79	34,048.79	-	44
B-3	4.83000%	11,560,000.00			29,468.37	-	-	-	29,468.37	29,468.37	-	45
B-4	5.08000%	9,313,000.00			24,969.19	-	-	-	24,969.19	24,969.19	-	44
B-5	5.08000%	3,211,000.00			8,609.05	-	-	-	8,609.05	8,609.05	-	41
B-6	5.08000%	3,853,000.00			10,330.32	-	-	-	10,330.32	10,330.32	-	44
B-7	5.08000%	3,211,288.18			8,609.82	-	-	-	8,609.82	8,609.82	-	44
X-1	0.75000%	575,449,000.00			359,655.63	-	-	-	359,655.63	359,655.63	-	52
X-2	0.70832%	642,260,208.74			379,106.09	-	-	-	379,106.09	379,106.09	-	65
P		-			-	-	-	-	-	-	-	9
A-R	4.51931%	100.00			0.38	-	-	-	0.38	0.38	-	40
A-RII	4.51931%	16,720.56			62.97	-	-	-	62.97	62.97	-	50
PO-1		50.00			-	-	-	-	-	-	-	13
PO-2		50.00			-	-	-	-	-	393,068.39	-	21
												0
												0
												0
Total		1,859,969,417.48			2,025,744.37	-	-	-	2,025,744.37	2,418,812.76	-	55
0												1
												0
							Page 3 of 26				© COPYRIGHT 2005 Deutsche Bank	43
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	#N/A											#N/A
	#N/A											#N/A
												0
												0
	Distribution in Dollars - Current Period											40
					Prior						Current	12
	Class	Original			Principal			Total	Realized	Deferred	Principal	52
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance	76
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)	45
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
Total		-			-	-	-	-	-	-	-	13
												0
												0
	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face							84
						Orig. Principal	Prior				Current	27
	Period	Period				(with Notional)	Principal			Total	Principal	50
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance	80
							(1)	(2)	(3)	(4)=(2)+(3)	(5)	23
												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 4 of 26				© COPYRIGHT 2005 Deutsche Bank	43
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	#N/A											#N/A
	#N/A											#N/A
												0
												0
	Distribution in Dollars - to Date											33
											Current	7
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal	65
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance	83
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)	59
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
Total	-		-		-	-	-	-	-	-	-	14
												0
												0
	Interest Detail											15
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current	54
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid	73
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest	78
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)	45
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
Total		-			-	-	-	-	-	-	-	13
												0
												0
							Page 5 of 26				© COPYRIGHT 2005 Deutsche Bank	43
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Collection Account Report for July 19, 2005 Distribution											56
												0
												0
	Collection Account Report											25
												0
												0
SUMMARY						GROUP 2	GROUP 1	TOTAL				26
												0
	Principal Collections					(250,947.62)	203,020.11	(47,927.51)				55
	Principal Withdrawals					0.00	0.00	0.00				36
	Principal Other Accounts					0.00	0.00	0.00				39
	TOTAL PRINCIPAL					(250,947.62)	203,020.11	(47,927.51)				49
												0
	Interest Collections					1,678,396.06	783,736.80	2,462,132.86				57
	Interest Withdrawals					0.00	0.00	0.00				35
	Interest Other Accounts					0.00	0.00	0.00				38
	Yield Maintenance Payment					0.00	0.00	0.00				40
	Interest Fees					(27,831.76)	(15,488.35)	(43,320.10)				46
	TOTAL INTEREST					1,650,564.30	768,248.45	2,418,812.76				51
												0
	TOTAL AVAILABLE FUNDS TO BONDHOLDERS					1,399,616.68	971,268.56	2,370,885.25				73
												0
	Interest Payable to Bondholders					1,650,564.30	768,248.45	2,418,812.76				68
	Principal Payment Amount Payable to Bondholders					(250,947.62)	203,020.11	(47,927.51)				81
												0
												0
												0
												0
												0
PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL				42
												0
	Scheduled Principal					142,120.77	55,324.64	197,445.41				51
	Curtailments					(393,068.39)	(150,956.34)	(544,024.73)				48
	Prepayments in Full					0.00	298,651.81	298,651.81				46
	Repurchases/Substitutions					0.00	0.00	0.00				40
	Liquidations					0.00	0.00	0.00				27
	Insurance Principal					0.00	0.00	0.00				34
	Other Additional Principal					0.00	0.00	0.00				41
	LESS: Delinquent Principal					(114,837.18)	(33,303.39)	(148,140.57)				61
	LESS: Realized Losses					0.00	0.00	0.00				36
	PLUS: Recoveries					0.00	0.00	0.00				31
	PLUS: Substitution Shortfall Principal					0.00	0.00	0.00				53
	PLUS: Principal Loan Adjustments					0.00	0.00	0.00				47
	PLUS: Principal Advanced					114,837.18	33,303.39	148,140.57				56
	TOTAL PRINCIPAL					(250,947.62)	203,020.11	(47,927.51)				49
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
				Page 6 of 26				© COPYRIGHT 2005 Deutsche Bank				42
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Collection Account Report for July 19, 2005 Distribution											56
												0
												0
	Collection Account Report											25
												0
												0
PRINCIPAL - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL				42
SPACE INTENTIONALLY LEFT BLANK												30
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
PRINCIPAL - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL				45
												0
												0
												0
	TOTAL PRINCIPAL OTHER ACCOUNTS					0.00	0.00	0.00				45
												0
												0
												0
												0
												0
												0
												0
												0
INTEREST - COLLECTIONS						GROUP 2	GROUP 1	TOTAL				41
												0
	Scheduled Interest					1,790,749.01	830,803.89	2,621,552.90				55
	Repurchases/Substitutions					0.00	0.00	0.00				40
	Liquidations					0.00	0.00	0.00				27
	Insurance Interest					0.00	0.00	0.00				33
	Other Additional Interest					0.00	0.00	0.00				40
	LESS: Prepayment Interest Shortfalls					0.00	(66.37)	(66.37)				55
	LESS: Delinquent Interest					(1,456,191.03)	(640,040.70)	(2,096,231.73)				65
	LESS: Interest Realized Losses					0.00	0.00	0.00				45
	PLUS: Compensating Interest					0.00	66.37	66.37				44
	LESS: Civil Relief Act Shorfalls					0.00	0.00	0.00				47
	PLUS: Substiution Shortfall Interest					0.00	0.00	0.00				51
	PLUS: Interest Loan Adjustments					0.00	0.00	0.00				46
	LESS: Excess, Special Hazard, Fraud, & Bankruptcy Interest Losses					0.00	0.00	0.00				80
	Interest Advanced					1,343,838.08	592,973.61	1,936,811.69				54
	Shortfall reserve deposits					0.00	0.00	0.00				41
	TOTAL INTEREST					1,678,396.06	783,736.80	2,462,132.86				51
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
				Page 7 of 26				© COPYRIGHT 2005 Deutsche Bank				42
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Collection Account Report for July 19, 2005 Distribution											56
												0
												0
	Collection Account Report											25
												0
												0
INTEREST - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL				41
SPACE INTENTIONALLY LEFT BLANK												30
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
INTEREST - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL				44
												0
	Prepayment Penalties					0.00	0.00	0.00				35
												0
												0
												0
	TOTAL INTEREST OTHER ACCOUNTS					0.00	0.00	0.00				44
												0
												0
												0
												0
												0
												0
INTEREST - FEES						GROUP 2	GROUP 1	TOTAL				34
												0
	Current Servicing Fees					26,425.47	14,860.81	41,286.28				52
	Trustee Fees					1,406.29	627.54	2,033.82				37
	PMI Fees					0.00	0.00	0.00				23
												0
	TOTAL INTEREST FEES					27,831.76	15,488.35	43,320.10				49
												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 8 of 26				© COPYRIGHT 2005 Deutsche Bank				42
	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
												0
												0
	Credit Enhancement Report											25
												0
												0
ACCOUNTS						GROUP 2	GROUP 1	TOTAL				27
												0
	Basis Risk Reserve Fund Beginning Balance							0.00				46
	Required Reserve Fund Deposit							0.00				34
	Carryover Shortfall Amount							0.00				31
	Basis Risk Reserve Fund Ending Balance							0.00				43
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
INSURANCE						GROUP 2	GROUP 1	TOTAL				28
SPACE INTENTIONALLY LEFT BLANK												30
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL				38
SPACE INTENTIONALLY LEFT BLANK												30
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
				Page 9 of 26				© COPYRIGHT 2005 Deutsche Bank				42
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Collateral Report for July 19, 2005 Distribution											48
												0
												0
	Collateral Report											17
												0
												0
COLLATERAL						GROUP 2	GROUP 1	TOTAL				29
	Loan Count:											11
	Original					790	763	1553				18
	Prior					-	-	-				8
	Prefunding					-	-	-				13
	Scheduled Paid Offs					-	-	-				22
	Full Voluntary Prepayments					-	(1)	(1)				31
	Repurchases					-	-	-				14
	Liquidations					-	-	-				15
	Current					790	762	1,552				17
												0
	Principal Balance:											18
	Original					444,090,923.98	198,169,284.76	642,260,208.74				44
	Prior					-	-	-				8
	Prefunding					-	-	-				13
	Scheduled Principal					(142,120.77)	(55,324.64)	(197,445.41)				48
	Partial and Full Voluntary Prepayments					393,068.39	(147,695.47)	245,372.92				66
	Repurchases					-	-	-				14
	Liquidations					-	-	-				15
	Current					444,341,871.60	197,966,264.65	642,308,136.25				42
												0
PREFUNDING						GROUP 2	GROUP 1	TOTAL				29
SPACE INTENTIONALLY LEFT BLANK												30
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
	Group 1											12
	Group 2											12
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)							111
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
				Page 10 of 26				© COPYRIGHT 2005 Deutsche Bank				43
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Collateral Report for July 19, 2005 Distribution											48
												0
												0
	Collateral Report											17
												0
												0
CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL				34
												0
	Weighted Average Coupon Original					4.838871%	5.030874%	4.898114%				86
	Weighted Average Coupon Prior											29
	Weighted Average Coupon Current					4.838871%	5.030874%	4.898114%				85
	Weighted Average Months to Maturity Original					373	373	373				61
	Weighted Average Months to Maturity Prior					-	-	-				44
	Weighted Average Months to Maturity Current					373	373	373				60
	Weighted Avg Remaining Amortization Term Original					372	372	372				89
	Weighted Avg Remaining Amortization Term Prior					-	-	-				49
	Weighted Avg Remaining Amortization Term Current					372	372	372				88
	Weighted Average Seasoning Original					2.42	2.51	2.45				71
	Weighted Average Seasoning Prior					-	-	-				35
	Weighted Average Seasoning Current					2.42	2.51	2.45				70
												0
Note: Original information refers to deal issue.												49
												0
												0
												0
												0
	Group 1											12
	Group 2											12
WAC by Groups					Total WAC							22
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
WARAT by Groups					Total WARAT							26
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
												0
Note: Dates correspond to distribution dates.												45
				Page 11 of 26				© COPYRIGHT 2005 Deutsche Bank				43
	HarborView Mortgage Loan Trust 2005-5											53
	Mortgage Pass-Through Certificates											34
	Series 2005-5											13
	Collateral Report for July 19, 2005 Distribution											48
												0
												0
	Collateral Report											17
												0
												0
ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL				38
												0
	Weighted Average Margin Original					2.821%	2.998%					52
	Weighted Average Margin Prior											29
	Weighted Average Margin Current					2.821%	2.998%					51
	Weighted Average Max Rate Original					10.745%	10.617%					54
	Weighted Average Max Rate Prior											31
	Weighted Average Max Rate Current					10.745%	10.617%					53
	Weighted Average Min Rate Original					3.029%	3.008%					54
	Weighted Average Min Rate Prior											31
	Weighted Average Min Rate Current					3.029%	3.008%					53
	Weighted Average Cap Up Original											32
	Weighted Average Cap Up Prior											29
	Weighted Average Cap Up Current											31
	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

HarborView Mortgage Loan Trust 2005-5 8-K