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): ~~June~~July 2725, 2005 (Date of earliest event reported) Financial Asset Securities Corp. (as Depositor under the Pooling and Servicing Agreement, dated as May 15, 2005, providing for the issuance of Soundview Home Loan Trust 2005-DO1 Mortgage Pass-Through Certificates, Series 2005-DO1) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-121661-15 06-1442101 (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 ~~June~~July 2725, 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 Financial Asset Securities Corp., Registrant Date: ~~Jun~~Jul 3025, 2005 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT 99.1 Monthly Remittance Statement to the Certificateholders dated as of ~~June~~July 2725, 2005.

Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
				External Parties						Table of Contents
													Page
				Seller
										1. Certificate Payment Report					2
				Greenwich Capital Markets
										2. Collection Account Report					6
										3. Credit Enhancement Report					8
										4. Collateral Report					9
				Certificate Insurer(s)						5. Delinquency Report					12
										6. REO Report					15
										7. Foreclosure Report					16
										8. Prepayment Report					17
										9. Prepayment Detail Report					20
										10. Realized Loss Report					22
										11. Realized Loss Detail Report					25
				Servicer(s)
										12. Triggers and Adj. Cert. Report					26
				New Century Mortgage Corporation
										13. Additional Certificate Report					27
				Underwriter(s)
				Greenwich Capital Markets
										Total Number of Pages					27
				Dates						Contacts
				Cut-Off Date:			May 01, 2005			Nicholas Gisler
				Close Date:			May 13, 2005			Administrator
				First Distribution Date:			June 27, 2005			(714) 247-6268
										Nicholas.Gisler@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			~~June~~July 2725, 2005
										Factor Information:			(800) 735-7777
				Record Date:			~~May~~June 3130, 2005
										Main Phone Number:			(714) 247-6000
							June 24, 2005
							July 22, 2005
										https://www.tss.db.com/invr
Page 1 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance
					(1)		(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)
I-A1	FLT, STEP	$	355,029,000.00		~~355~~348,~~029~~830,~~000~~486.0091		1958,~~468,932~~921.4983		67,~~198~~470,~~513~~524.0928		78,~~667~~429,~~445~~446.5811		0.00		0.00		~~348~~341,~~830~~359,~~486~~962.9163
II-A1	FLT, STEP	$	55,615,000.00		5552,~~615~~461,~~000~~201.0088		~~221~~138,~~069~~909.6345		32,~~153~~434,~~798~~451.1206		32,~~374~~573,~~867~~360.7551		0.00		0.00		5250,~~461~~026,~~201~~750.8882
II-A2	FLT, STEP	$	27,797,000.00		27,797,000.00		~~112~~74,~~577~~899.8551		0.00		~~112~~74,~~577~~899.8551		0.00		0.00		27,797,000.00
II-A3	FLT, STEP	$	40,285,000.00		40,285,000.00		~~168~~111,~~189~~681.8893		0.00		~~168~~111,~~189~~681.8893		0.00		0.00		40,285,000.00
II-A4	FLT, STEP	$	13,139,000.00		13,139,000.00		5536,~~676~~936.5115		0.00		5536,~~676~~936.5115		0.00		0.00		13,139,000.00
M-1	MEZ, FLT, S	$	21,739,000.00		21,739,000.00		9563,~~379~~141.8631		0.00		9563,~~379~~141.8631		0.00		0.00		21,739,000.00
M-2	MEZ, FLT, S	$	18,167,000.00		18,167,000.00		8053,~~388~~190.9727		0.00		8053,~~388~~190.9727		0.00		0.00		18,167,000.00
M-3	MEZ, FLT, S	$	11,393,000.00		11,393,000.00		5033,~~841~~622.2684		0.00		5033,~~841~~622.2684		0.00		0.00		11,393,000.00
M-4	MEZ, FLT, S	$	10,469,000.00		10,469,000.00		4831,~~288~~873.2606		0.00		4831,~~288~~873.2606		0.00		0.00		10,469,000.00
M-5	MEZ, FLT, S	$	9,545,000.00		9,545,000.00		4429,~~503~~356.5788		0.00		4429,~~503~~356.5788		0.00		0.00		9,545,000.00
M-6	MEZ, FLT, S	$	9,237,000.00		9,237,000.00		4328,~~644~~768.8380		0.00		4328,~~644~~768.8380		0.00		0.00		9,237,000.00
M-7	MEZ, FLT, S	$	7,698,000.00		7,698,000.00		4026,~~799~~729.4073		0.00		4026,~~799~~729.4073		0.00		0.00		7,698,000.00
M-8	MEZ, FLT, S	$	5,850,000.00		5,850,000.00		3120,~~736~~767.2593		0.00		3120,~~736~~767.2593		0.00		0.00		5,850,000.00
M-9	MEZ, FLT, S	$	6,158,000.00		6,158,000.00		3624,~~871~~016.0365		0.00		3624,~~871~~016.0365		0.00		0.00		6,158,000.00
M-10	MEZ, FLT, S	$	6,158,000.00		6,158,000.00		4831,~~802~~440.1546		0.00		4831,~~802~~440.1546		0.00		0.00		6,158,000.00
M-11	MEZ, FLT, S	$	6,158,000.00		6,158,000.00		4831,~~802~~440.1546		0.00		4831,~~802~~440.1546		0.00		0.00		6,158,000.00
B-1	SUB	$	3,387,000.00		3,387,000.00		2617,~~841~~292.9777		0.00		2617,~~841~~292.9777		0.00		0.00		3,387,000.00
B-2	SUB	$	4,927,000.00		4,927,000.00		3925,~~046~~155.4743		0.00		3925,~~046~~155.4743		0.00		0.00		4,927,000.00
C	EXE	$	3,078,822.24		3,~~078~~079,~~822~~149.2461		01,565,915.0055		0.00		01,565,915.0055		0.00		~~327~~0.3700		3,079,149.61
P	P	$	100.00		100.00		~~141~~210,~~268~~487.7618		0.00		~~141~~210,~~268~~487.7618		0.00		0.00		100.00
R	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-X	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			615,829,922.24		~~615~~606,~~829~~477,~~922~~938.2440		23,~~803~~514,~~661~~548.2919		9,~~352~~904,~~311~~975.2134		1213,~~155~~419,~~972~~523.5053		0.00		~~327~~0.3700		~~606~~596,~~477~~572,~~938~~963.4006
Page 2 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current
	Period		Period						(with Notional)		Principal						Total	Principal
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance
									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
I-A1	0506/1327/05		0607/2624/05		A-Act/360		83611MDS4		355,029,000.00		~~1,000~~982.~~000000~~540826		42.~~137500~~700968		1721.~~459174~~042011		2123.~~596674~~742979	~~982~~961.~~540826~~498815
II-A1	0506/1327/05		0607/2624/05		A-Act/360		83611MDT2		55,615,000.00		~~1,000~~943.~~000000~~292311		32.~~975000~~497698		5643.~~707689~~773282		6046.~~682689~~270979	~~943~~899.~~292311~~519029
II-A2	0506/1327/05		0607/2624/05		A-Act/360		83611MDU9		27,797,000.00		1,000.000000		42.~~050000~~694518		0.000000		42.~~050000~~694518	1,000.000000
II-A3	0506/1327/05		0607/2624/05		A-Act/360		83611MDV7		40,285,000.00		1,000.000000		42.~~175000~~772296		0.000000		42.~~175000~~772296	1,000.000000
II-A4	0506/1327/05		0607/2624/05		A-Act/360		83611MDW5		13,139,000.00		1,000.000000		42.~~237500~~811184		0.000000		42.~~237500~~811184	1,000.000000
M-1	0506/1327/05		0607/2624/05		A-Act/360		83611MDX3		21,739,000.00		1,000.000000		42.~~387500~~904518		0.000000		42.~~387500~~904518	1,000.000000
M-2	0506/1327/05		0607/2624/05		A-Act/360		83611MDY1		18,167,000.00		1,000.000000		42.~~425000~~927851		0.000000		42.~~425000~~927851	1,000.000000
M-3	0506/1327/05		0607/2624/05		A-Act/360		83611MDZ8		11,393,000.00		1,000.000000		42.~~462500~~951184		0.000000		42.~~462500~~951184	1,000.000000
M-4	0506/1327/05		0607/2624/05		A-Act/360		83611MEA2		10,469,000.00		1,000.000000		43.~~612500~~044518		0.000000		43.~~612500~~044518	1,000.000000
M-5	0506/1327/05		0607/2624/05		A-Act/360		83611MEB0		9,545,000.00		1,000.000000		43.~~662501~~075629		0.000000		43.~~662501~~075629	1,000.000000
M-6	0506/1327/05		0607/2624/05		A-Act/360		83611MEC8		9,237,000.00		1,000.000000		43.~~725001~~114518		0.000000		43.~~725001~~114518	1,000.000000
M-7	0506/1327/05		0607/2624/05		A-Act/360		83611MED6		7,698,000.00		1,000.000000		53.~~300000~~472295		0.000000		53.~~300000~~472295	1,000.000000
M-8	0506/1327/05		0607/2624/05		A-Act/360		83611MEE4		5,850,000.00		1,000.000000		53.~~425000~~550074		0.000000		53.~~425000~~550074	1,000.000000
M-9	0506/1327/05		0607/2624/05		A-Act/360		83611MEF1		6,158,000.00		1,000.000000		53.~~987501~~900073		0.000000		53.~~987501~~900073	1,000.000000
M-10	0506/1327/05		0607/2624/05		A-Act/360		83611MEG9		6,158,000.00		1,000.000000		75.~~925000~~105628		0.000000		75.~~925000~~105628	1,000.000000
M-11	0506/1327/05		0607/2624/05		A-Act/360		83611MEH7		6,158,000.00		1,000.000000		75.~~925000~~105628		0.000000		75.~~925000~~105628	1,000.000000
B-1	0506/1327/05		0607/2624/05		A-Act/360		83611MEJ3		3,387,000.00		1,000.000000		75.~~924999~~105630		0.000000		75.~~924999~~105630	1,000.000000
B-2	0506/1327/05		0607/2624/05		A-Act/360		83611MEK0		4,927,000.00		1,000.000000		75.~~924999~~105628		0.000000		75.~~924999~~105628	1,000.000000
C	0506/01/05		0506/30/05		F-30/360				3,078,822.24		1,000.~~000000~~106330		0508.~~000000~~608626		0.000000		0508.~~000000~~608626	1,000.106330
P	0506/01/05		0506/30/05		F-30/360				100.00		1,000.000000		12,~~412~~104,~~687~~871.~~600000~~800000		0.000000		12,~~412~~104,~~687~~871.~~600000~~800000	1,000.000000
R	0506/01/05		0506/30/05		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-X	0506/01/05		0506/30/05		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 3 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
Distribution to Date - REMIC II
																	Current
	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal
Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
I-A1	355,029,000.00		12,~~468~~427,~~932~~854.4932		512,~~861~~955,~~818~~152.6857		~~336~~713,~~694~~884.4180		613,~~198~~669,~~513~~037.0937		716,~~667~~096,~~445~~891.5869		0.00		0.00		~~348~~341,~~830~~359,~~486~~962.9163
II-A1	55,615,000.00		~~221~~359,~~069~~979.6308		25,~~982~~294,~~488~~022.3074		~~171~~294,~~309~~226.8244		35,~~153~~588,~~798~~249.1218		35,~~374~~948,~~867~~228.7526		0.00		0.00		5250,~~461~~026,~~201~~750.8882
II-A2	27,797,000.00		~~112~~187,~~577~~477.8536		0.00		0.00		0.00		~~112~~187,~~577~~477.8536		0.00		0.00		27,797,000.00
II-A3	40,285,000.00		~~168~~279,~~189~~871.8881		0.00		0.00		0.00		~~168~~279,~~189~~871.8881		0.00		0.00		40,285,000.00
II-A4	13,139,000.00		5592,~~676~~612.5166		0.00		0.00		0.00		5592,~~676~~612.5166		0.00		0.00		13,139,000.00
M-1	21,739,000.00		95158,~~379~~521.8617		0.00		0.00		0.00		95158,~~379~~521.8617		0.00		0.00		21,739,000.00
M-2	18,167,000.00		80133,~~388~~579.9724		0.00		0.00		0.00		80133,~~388~~579.9724		0.00		0.00		18,167,000.00
M-3	11,393,000.00		5084,~~841~~464.2610		0.00		0.00		0.00		5084,~~841~~464.2610		0.00		0.00		11,393,000.00
M-4	10,469,000.00		4880,~~288~~161.2632		0.00		0.00		0.00		4880,~~288~~161.2632		0.00		0.00		10,469,000.00
M-5	9,545,000.00		4473,~~503~~860.5745		0.00		0.00		0.00		4473,~~503~~860.5745		0.00		0.00		9,545,000.00
M-6	9,237,000.00		4372,~~644~~413.8363		0.00		0.00		0.00		4372,~~644~~413.8363		0.00		0.00		9,237,000.00
M-7	7,698,000.00		4067,~~799~~529.4013		0.00		0.00		0.00		4067,~~799~~529.4013		0.00		0.00		7,698,000.00
M-8	5,850,000.00		3152,~~736~~504.2518		0.00		0.00		0.00		3152,~~736~~504.2518		0.00		0.00		5,850,000.00
M-9	6,158,000.00		3660,~~871~~887.0368		0.00		0.00		0.00		3660,~~871~~887.0368		0.00		0.00		6,158,000.00
M-10	6,158,000.00		4880,~~802~~242.1561		0.00		0.00		0.00		4880,~~802~~242.1561		0.00		0.00		6,158,000.00
M-11	6,158,000.00		4880,~~802~~242.1561		0.00		0.00		0.00		4880,~~802~~242.1561		0.00		0.00		6,158,000.00
B-1	3,387,000.00		2644,~~841~~134.9774		0.00		0.00		0.00		2644,~~841~~134.9774		0.00		0.00		3,387,000.00
B-2	4,927,000.00		3964,~~046~~201.4790		0.00		0.00		0.00		3964,~~046~~201.4790		0.00		0.00		4,927,000.00
C	3,078,822.24		02,426,159.0055		~~-309~~0.5900		~~-17~~0.7800		0.00		02,426,159.0055		0.00		327.37		3,079,149.61
P	100.00		~~141~~351,~~268~~755.7694		0.00		0.00		0.00		~~141~~351,~~268~~755.7694		0.00		0.00		100.00
R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-X	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total	615,829,922.24		27,~~803~~178,~~661~~453.2948		818,~~843~~249,~~997~~175.3931		~~507~~1,~~986~~008,111.4524		919,~~352~~257,~~311~~286.2155		1226,~~155~~435,~~972~~740.5003		0.00		327.37		~~606~~596,~~477~~572,~~938~~963.4006
Page 4 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
Interest Detail - REMIC II
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or		Current
	Through		(with Notional)		Accrued		Supported		Unpaid		Interest		Optimal		Deferred		Unpaid
Class	Rate		Balance		Interest		Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
I-A1	3.~~31000~~53438%		~~355~~348,~~029~~830,~~000~~486.0091		1958,~~468,932~~921.4983		0.00		0.00		0.00		1958,~~468,932~~921.4983		1958,~~468,932~~921.4983		0.00
II-A1	3.~~18000~~40438%		5552,~~615~~461,~~000~~201.0088		~~221~~138,~~069~~909.6345		0.00		0.00		0.00		~~221~~138,~~069~~909.6345		~~221~~138,~~069~~909.6345		0.00
II-A2	3.~~24000~~46438%		27,797,000.00		~~112~~74,~~577~~899.8551		0.00		0.00		0.00		~~112~~74,~~577~~899.8551		~~112~~74,~~577~~899.8551		0.00
II-A3	3.~~34000~~56438%		40,285,000.00		~~168~~111,~~189~~681.8893		0.00		0.00		0.00		~~168~~111,~~189~~681.8893		~~168~~111,~~189~~681.8893		0.00
II-A4	3.~~39000~~61438%		13,139,000.00		5536,~~676~~936.5115		0.00		0.00		0.00		5536,~~676~~936.5115		5536,~~676~~936.5115		0.00
M-1	3.~~45903~~73438%		21,739,000.00		9363,~~994~~141.8931		0.00		0.00		0.00		9363,~~994~~141.8931		9563,~~379~~141.8631		0.00
M-2	3.~~45903~~76438%		18,167,000.00		7853,~~550~~190.3127		0.00		0.00		0.00		7853,~~550~~190.3127		8053,~~388~~190.9727		0.00
M-3	3.~~45903~~79438%		11,393,000.00		4933,~~260~~622.9584		0.00		0.00		0.00		4933,~~260~~622.9584		5033,~~841~~622.2684		0.00
M-4	3.~~45903~~91438%		10,469,000.00		4531,~~265~~873.7706		0.00		0.00		0.00		4531,~~265~~873.7706		4831,~~288~~873.2606		0.00
M-5	3.~~45903~~95438%		9,545,000.00		4129,~~270~~356.5988		0.00		0.00		0.00		4129,~~270~~356.5988		4429,~~503~~356.5788		0.00
M-6	34.~~45903~~00438%		9,237,000.00		3928,~~938~~768.8680		0.00		0.00		0.00		3928,~~938~~768.8680		4328,~~644~~768.8380		0.00
M-7	34.~~45903~~46438%		7,698,000.00		3326,~~284~~729.5473		0.00		0.00		0.00		3326,~~284~~729.5473		4026,~~799~~729.4073		0.00
M-8	34.~~45903~~56438%		5,850,000.00		2520,~~294~~767.1893		0.00		0.00		0.00		2520,~~294~~767.1893		3120,~~736~~767.2593		0.00
M-9	35.~~45903~~01438%		6,158,000.00		2624,~~625~~016.9165		0.00		0.00		0.00		2624,~~625~~016.9165		3624,~~871~~016.0365		0.00
M-10	36.~~45903~~56438%		6,158,000.00		2631,~~625~~440.9146		0.00		0.00		0.00		2631,~~625~~440.9146		4831,~~802~~440.1546		0.00
M-11	36.~~45903~~56438%		6,158,000.00		2631,~~625~~440.9146		0.00		0.00		0.00		2631,~~625~~440.9146		4831,~~802~~440.1546		0.00
B-1	36.~~45903~~56438%		3,387,000.00		1417,~~644~~292.6877		0.00		0.00		0.00		1417,~~644~~292.6877		2617,~~841~~292.9777		0.00
B-2	36.~~45903~~56438%		4,927,000.00		2125,~~303~~155.3243		0.00		0.00		0.00		2125,~~303~~155.3243		3925,~~046~~155.4743		0.00
C	0610.~~12760~~26546%		3,~~078~~079,~~822~~149.2461		0.00		~~#######~~0.00		0.00		0.00		21,~~549~~688,~~132~~560.1578		~~327~~1,565,915.3755		~~2,548,804~~0.7800
P	12,~~695~~525,~~225~~846.~~12000~~16000%		100.00		0.00		0.00		0.00		0.00		0.00		~~141~~210,~~268~~487.7618		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-X	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			~~615~~606,~~829~~477,~~922~~938.2440		21,~~549~~738,~~132~~145.1846		~~-2,549,132~~0.1500		0.00		0.00		53,~~098~~426,~~264~~706.3324		23,~~803~~514,~~988~~548.6619		~~2,548,804~~0.7800
Page 5 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
Collection Account Report
SUMMARY
										Group 2		Group 1		Total
Principal Collections										32,~~153~~434,~~687~~451.7206		67,~~198~~470,~~296~~524.1228		9,~~351~~904,~~983~~975.8434
Principal Withrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										32,~~153~~434,~~687~~451.7206		67,~~198~~470,~~296~~524.1228		9,~~351~~904,~~983~~975.8434
Interest Collections										~~980~~923,~~911~~921.3377		12,~~865~~414,~~174~~664.2634		23,~~846~~338,~~085~~586.5911
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Other Accounts										0.00		~~141~~210,~~268~~487.7618		~~141~~210,~~268~~487.7618
Interest Fees										-5012,~~194~~117.4282		-~~133~~22,~~171~~407.2728		-~~183~~34,~~365~~525.6910
TOTAL NET INTEREST										~~930~~911,~~716~~803.9194		12,~~873~~602,~~271~~744.7524		23,~~803~~514,~~988~~548.6619
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										43,~~084~~346,~~404~~255.6300		810,~~071~~073,~~567~~268.8752		1213,~~155~~419,~~972~~523.5053
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											~~140~~138,~~610~~756.5770		~~367~~361,~~375~~350.8831		~~507~~500,~~986~~107.4501
Curtailments											~~-154~~13,~~611~~610.2270		~~-413~~43,~~844~~531.2006		~~-568~~57,~~455~~141.4276
Prepayments In Full											32,~~167~~282,~~688~~083.3766		67,~~244~~065,~~764~~642.4491		9,~~412~~347,~~452~~726.8157
Repurchased/Substitutions											0.00		0.00		0.00
Liquidations											0.00		0.00		0.00
Other Additional Principal											0.00		0.00		0.00
Delinquent Principal											-39116,~~170~~067.4522		-~~101~~320,~~400~~298.9542		-~~140~~436,~~571~~365.4064
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											39116,~~170~~067.4522		~~101~~320,~~400~~298.9542		~~140~~436,~~571~~365.4064
TOTAL PRINCIPAL COLLECTED											32,~~153~~434,~~687~~451.7206		67,~~198~~470,~~296~~524.1228		9,~~351~~904,~~983~~975.8434
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS										0.00		0.00		0.00
Page 6 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										1981,~~002,101~~874.47		12,~~917~~574,~~214~~885.2368		23,~~919~~556,~~315~~760.7015
Repurchased/Substitution Interest										0.00		0.00		0.00
Liquidation Interest										0.00		0.00		0.00
Other Additional Interest										0.00		0.00		0.00
Prepayment Interest Shortfalls										-~~5,089~~704.8164		-115,~~966~~323.9610		-176,~~056~~027.7774
Delinquent Interest										-~~300~~813,~~857~~958.7859		-~~743~~2,~~963~~267,709.3321		-13,~~044~~081,~~821~~667.1180
Compensating Interest										~~5,089~~704.8164		115,~~966~~323.9610		176,~~056~~027.7774
Civil Relief Act Shortfalls										-0.00		-0.00		-0.00
Interest Advanced										~~279~~756,~~667~~005.6388		~~691~~2,~~923~~107,487.3787		~~971~~2,~~591~~863,493.0075
TOTAL INTEREST COLLECTED										~~980~~923,~~911~~921.3377		12,~~865~~414,~~174~~664.2634		23,~~846~~338,~~085~~586.5911
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
TOTAL INTEREST WITHDRAWALS										0.00		0.00		0.00
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Prepayment Charges														~~141~~210,~~268~~487.7618
TOTAL INTEREST OTHER ACCOUNTS										0.00		141,268.76		141,268.76
Other Additional Interest														0.00
TOTAL INTEREST OTHER ACCOUNTS										0.00		210,487.18		210,487.18
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										5012,~~194~~117.4282		~~133~~22,~~171~~407.2728		~~133~~34,~~171~~525.2710
Trustee Fees										0.00		0.00		0.00
TOTAL INTEREST FEES										5012,~~194~~117.4282		~~133~~22,~~171~~407.2728		~~183~~34,~~365~~525.6910
Page 7 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
RESERVE
Amount Deposited in the Account						~~113,260~~0.3500
Amount Withdrawn						~~113,260~~0.3500
Releases						0.00
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
										Group 2		Group 1		Total
Overcollateralization Amount														3,079,149.61
Overcollateralization Target Amount														3,079,149.61
Overcollateralization Deficiency Amount														0.00
Overcollateralization Release Amount														0.00
Page 8 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
Collateral Report
COLLATERAL
											Group 2		Group 1		Total
Loan Count:
Original										1,024		3,129		4,153
Prior										1,~~024~~009		3,~~129~~093		4,~~153~~102
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-1511		-3640		-51
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										~~1,009~~998		3,~~093~~053		4,~~102~~051
Principal Balance:
Original										171,322,953.01		444,506,969.23		615,829,922.24
Prior										~~171~~168,~~322~~169,~~953~~265.0129		~~444~~438,~~506~~308,~~969~~673.2311		~~615~~606,~~829~~477,~~922~~938.2440
Prefunding										0.00		0.00		0.00
Scheduled Principal										-~~140~~138,~~610~~756.5770		-~~367~~361,~~375~~350.8831		-~~507~~500,~~986~~107.4501
Partial Prepayments										~~(154~~-13,~~611~~610.~~22)~~70		~~(413~~-43,~~844~~531.~~20)~~06		~~(568~~-57,~~455~~141.~~42)~~76
Full Voluntary Prepayments										-32,~~167~~282,~~688~~083.3766		-67,~~244~~065,~~764~~642.4491		-9,~~412~~347,~~452~~726.8157
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										~~168~~165,~~169~~734,~~265~~814.2923		~~438~~430,~~308~~838,~~673~~148.1183		~~606~~596,~~477~~572,~~938~~963.4006
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 9 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										7.01903%		7.05363%		7.04400%
Weighted Average Coupon Prior										7.01903%		7.05363%		7.04400%
Weighted Average Coupon Current										7.~~01903~~00633%		7.~~05363~~04951%		7.~~04400~~03754%
Weighted Average Months to Maturity Original										354		354		354
Weighted Average Months to Maturity Prior										354		354		354
Weighted Average Months to Maturity Current										~~354~~352		~~354~~353		~~354~~353
Weighted Avg Remaining Amortization Term Original										354		354		354
Weighted Avg Remaining Amortization Term Prior										354		354		354
Weighted Avg Remaining Amortization Term Current										~~354~~352		~~354~~353		~~354~~353
Weighted Average Seasoning Original										34.9740		34.9238		34.9339
Weighted Average Seasoning Prior										34.9740		34.9238		34.9339
Weighted Average Seasoning Current										35.9741		35.9238		35.9339
Page 10 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										6.70391%		6.76599%		6.74872%
Weighted Average Margin Prior										6.70391%		6.76599%		6.74872%
Weighted Average Margin Current										6.~~70391~~68794%		6.~~76599~~76105%		6.~~74872~~74080%
Weighted Average Max Rate Original										12.98619%		13.04262%		13.02693%
Weighted Average Max Rate Prior										12.98619%		13.04262%		13.02693%
Weighted Average Max Rate Current										12.~~98619~~97081%		13.~~04262~~03819%		13.~~02693~~01952%
Weighted Average Min Rate Original										6.70391%		6.76599%		6.74872%
Weighted Average Min Rate Prior										6.70391%		6.76599%		6.74872%
Weighted Average Min Rate Current										6.~~70391~~68794%		6.~~76599~~76105%		6.~~74872~~74080%
Weighted Average Cap Up Original										1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Prior										1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Current										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Original										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Prior										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Current										1.00000%		1.00000%		1.00000%
SERVICING FEES & ADVANCES
											Group 2		Group 1		Total
Current Servicing Fees										5012,~~194~~117.4282		~~133~~22,~~171~~407.2728		~~133~~34,~~171~~525.2710
Delinquent Servicing Fees										2157,~~190~~952.1571		52160,~~039~~221.9634		73218,~~230~~174.1105
TOTAL SERVICING FEES										7170,~~384~~070.5753		~~185~~182,~~211~~628.2462		~~256~~252,~~595~~699.8115
Total Servicing Fees										7170,~~384~~070.5753		~~185~~182,~~211~~628.2462		~~256~~252,~~595~~699.8115
Compensating Interest										-~~5,089~~704.8164		-115,~~966~~323.9610		-176,~~056~~027.7774
Delinquent Servicing Fees										-2157,~~190~~952.1571		-52160,~~039~~221.9634		-73218,~~230~~174.1105
COLLECTED SERVICING FEES										4511,~~104~~413.6119		~~121~~17,~~204~~084.3219		~~166~~28,~~308~~497.9338
Total Advaced Interest										~~279~~756,~~667~~005.6388		~~691~~2,~~923~~107,487.3787		~~971~~2,~~591~~863,493.0075
Total Advaced Principal										39116,~~170~~067.4522		~~101~~320,~~400~~298.9542		~~140~~436,~~571~~365.4064
Aggregate Advances with respect to this Distribution										~~318~~872,~~838~~073.0810		~~793~~2,~~324~~427,786.3129		13,~~112~~299,~~162~~859.3940
ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										~~5,089~~704.8164		115,~~966~~323.9610		176,~~056~~027.7774
Compensating Interest										-~~5,089~~704.8164		-115,~~966~~323.9610		-176,~~056~~027.7774
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00
Weighted Average Net Mortgage Rate										6.~~519035~~506330%		57.~~057122~~125784%		56.~~463800~~954000%
Libor For Current Period														3.~~0900~~3144%
Libor For Next Period														30.~~3144~~0000%
Page 11 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				416,~~072~~902,~~835~~726.4350		~~666~~5,~~338~~124,237.1916		01,699,061.0066		423,~~739~~726,~~173~~025.6232
			% Balance				02.6783%		0.1186%		0.0028%		03.7898%
			# Loans				25123		535		014		30172
			% # Loans				03.6104%		0.1286%		0.0035%		04.7325%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		099,107.0074		~~112,112~~0.2900		0.00		0.00		~~112~~99,~~112~~107.2974
			% Balance		0.0002%		0.0200%		0.00%		0.00%		0.02%
			# Loans		01		10		0		0		1
			% # Loans		0.0002%		0.0200%		0.00%		0.00%		0.02%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		099,107.0074		416,~~184~~902,~~947~~726.7250		~~666~~5,~~338~~124,237.1916		01,699,061.0066		423,~~851~~825,~~285~~133.9106
			% Balance		0.0002%		02.6983%		0.1186%		0.0028%		03.8099%
			# Loans		01		26123		535		014		31173
			% # Loans		0.0002%		03.6304%		0.1286%		0.0035%		04.7627%
Page 12 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				211,~~323~~085,~~588~~964.7546		~~397~~2,~~793~~579,402.8554		01,177,860.0081		214,~~721~~843,~~382~~227.6081
			% Balance				02.5357%		0.0960%		0.0027%		03.6245%
			# Loans				1684		321		010		19115
			% # Loans				02.5275%		0.1069%		0.0033%		03.6177%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		099,107.0074		~~112,112~~0.2900		0.00		0.00		~~112~~99,~~112~~107.2974
			% Balance		0.0002%		0.0300%		0.00%		0.00%		0.0302%
			# Loans		01		10		0		0		1
			% # Loans		0.0003%		0.0300%		0.00%		0.00%		0.03%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		099,107.0074		211,~~435~~085,~~701~~964.0446		~~397~~2,~~793~~579,402.8554		01,177,860.0081		214,~~833~~942,~~494~~335.8955
			% Balance		0.0002%		02.5657%		0.0960%		0.0027%		03.6547%
			# Loans		01		1784		321		010		20116
			% # Loans		0.0003%		02.5575%		0.1069%		0.0033%		03.6580%
Page 13 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				15,~~749~~816,~~246~~762.6804		~~268~~2,544,834.3462		0521,200.0085		28,~~017~~882,~~791~~797.0251
			% Balance				13.0451%		01.1654%		0.0031%		15.2036%
			# Loans				939		214		04		1157
			% # Loans				03.8991%		01.2040%		0.0040%		15.0971%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		15,~~749~~816,~~246~~762.6804		~~268~~2,544,834.3462		0521,200.0085		28,~~017~~882,~~791~~797.0251
			% Balance		0.00%		13.0451%		01.1654%		0.0031%		15.2036%
			# Loans		0		939		214		04		1157
			% # Loans		0.00%		03.8991%		01.2040%		0.0040%		15.0971%
Page 14 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
TOTAL
Page 15 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
TOTAL
Page 16 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
											Group 2		Group 1		Total
Current
Number of Paid in Full Loans										1511		3640		51
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										1511		3640		51
Curtailments Amount										~~#######~~13,610.70		~~-413~~43,~~844~~531.2006		~~-568~~57,~~455~~141.4276
Paid in Full Balance										32,~~167~~282,~~688~~083.3766		67,~~244~~065,~~764~~642.4491		9,~~412~~347,~~452~~726.8157
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										32,~~013~~295,~~077~~694.1536		57,~~830~~109,~~920~~173.2497		89,~~843~~404,~~997~~868.3933
Cumulative
Number of Paid in Full Loans										1526		3676		51102
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										1526		3676		51102
Paid in Full Balance										35,~~167~~449,~~688~~772.3703		613,~~244~~310,~~764~~407.4435		918,~~412~~760,~~452~~179.8138
Repurchased Loans Balance										0.00		0.00		0.00
Curtailments Amount										-~~154~~141,~~611~~000.2252		-~~413~~370,~~844~~313.2014		-~~568~~511,~~455~~313.4266
Total Prepayment Amount										35,~~013~~308,~~077~~771.1551		512,~~830~~940,~~920~~094.2421		818,~~843~~248,~~997~~865.3972
Page 17 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
											Group 2		Group 1		Total
SMM										1.7637%		1.3162%		1.4455%
3 Months Avg SMM										1.7656%		1.3147%		1.4449%
12 Months Avg SMM										1.7656%		1.3147%		1.4449%
Avg SMM Since Cut-off										1.7656%		1.3147%		1.4449%
CPR										1915.1922%		1417.6783%		1517.9511%
3 Months Avg CPR										1917.1923%		1416.6726%		1516.9553%
12 Months Avg CPR										1917.1923%		1416.6726%		1516.9553%
Avg CPR Since Cut-off										1917.1923%		1416.6726%		1516.9553%
PSA										21,~~415~~406.0862%		1,~~871~~656.1226%		21,~~026~~587.8849%
3 Months Avg PSA Approximation										21,~~415~~755.0859%		1,~~871~~665.1200%		21,~~026~~690.8940%
12 Months Avg PSA Approximation										21,~~415~~755.0859%		1,~~871~~665.1200%		21,~~026~~690.8940%
Avg PSA Since Cut-off Approximation										21,~~415~~755.0859%		1,~~871~~665.1200%		21,~~026~~690.8940%
Page 18 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(30,WAS)) Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)(1-SMMn+1)...(1-SMMm)]^(1/months in period n,m) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.
Page 19 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
2010041286910 1			221,850.00		220,989.54			17-May-2005		7.340%		GA - 85.00%		Paid Off - 360		10-Feb-2005
2010041158890 2			83,300.00		83,126.11			05-Jul-2005		9.290%		VA - 85.00%		Paid Off - 360		01-Feb-2005
2010041288860 2			123,750.00		123,402.60			27-May-2005		8.940%		VA - 73.66%		Paid Off - 360		11-Feb-2005
2010050190160 1			113,614.00		111,722.63			20-Jun-2005		6.990%		NC - 80.00%		Paid Off - 360		01-Feb-2005
2010050192180 1			115,920.00		115,535.79			02-Jun-2005		6.990%		NC - 80.00%		Paid Off - 360		21-Feb-2005
2010050192480 1			87,000.00		85,919.53			06-Jul-2005		7.840%		NC - 75.00%		Paid Off - 360		01-Mar-2005
2010050196090 1			102,000.00		101,720.12			04-May-2005		7.940%		SC - 80.00%		Paid Off - 360		25-Feb-2005
2010050195150 1			128,000.00		127,575.79			21-Jun-2005		6.990%		MD - 77.58%		Paid Off - 360		01-Feb-2005
2020050190740 2			74,400.00		74,201.93			14-Jun-2005		8.090%		OH - 80.00%		Paid Off - 360		04-Mar-2005
2010050197270 1			57,440.00		57,333.55			12-Jul-2005		8.440%		SC - 80.00%		Paid Off - 360		01-Mar-2005
2020050294620 1			175,000.00		174,507.84			24-May-2005		6.340%		OH - 70.00%		Paid Off - 360		18-Mar-2005
2010050210590 1			78,300.00		78,023.46			15-Jul-2005		7.420%		NC - 90.00%		Paid Off - 360		01-Apr-2005
2020050294910 1			292,500.00		291,923.84			03-May-2005		8.140%		OH - 75.00%		Paid Off - 360		01-Apr-2005
2020041180180 1			196,000.00		194,867.32			20-Jun-2005		6.240%		MA - 67.35%		Paid Off - 360		01-Jan-2005
2030050149770 1			216,000.00		175,916.49			31-May-2005		7.790%		NJ - 72.00%		Paid Off - 360		17-Feb-2005
2020050190050 1			96,000.00		95,612.09			30-Jun-2005		6.290%		PA - 80.00%		Paid Off - 360		01-Feb-2005
2030050150300 2			86,100.00		85,827.76			06-May-2005		7.250%		DE - 67.80%		Paid Off - 360		24-Feb-2005
2060041202600 1			261,000.00		259,936.62			27-Jun-2005		7.090%		FL - 90.00%		Paid Off - 360		01-Feb-2005
2060041091050 1			207,000.00		205,954.79			19-May-2005		6.940%		FL - 90.00%		Paid Off - 360		16-Dec-2004
2060041204370 1			102,400.00		102,050.51			27-Jun-2005		6.840%		FL - 80.00%		Paid Off - 360		01-Feb-2005
2060041298870 1			236,000.00		235,146.26			08-Jun-2005		6.540%		FL - 74.92%		Paid Off - 360		20-Feb-2005
2070041273180 1			110,000.00		109,685.83			11-Jul-2005		9.240%		IL - 73.33%		Paid Off - 360		01-Jan-2005
2060050107550 1			185,000.00		184,490.30			02-May-2005		7.920%		FL - 65.60%		Paid Off - 360		01-Mar-2005
2070041278190 1			170,850.00		170,244.08			01-Jul-2005		7.790%		IL - 85.00%		Paid Off - 360		01-Feb-2005
2060050108730 1			261,900.00		261,113.76			31-May-2005		7.320%		FL - 90.00%		Paid Off - 360		14-Mar-2005
2070050185610 1			184,000.00		183,413.71			28-Jun-2005		7.190%		IL - 80.00%		Paid Off - 360		01-Mar-2005
2060050210690 2			207,000.00		206,408.71			02-May-2005		7.740%		FL - 90.00%		Paid Off - 360		14-Mar-2005
2070050187770 1			176,000.00		175,512.18			14-Jul-2005		7.890%		IL - 80.00%		Paid Off - 360		01-Mar-2005
2060050211650 2			198,392.00		197,728.02			23-May-2005		6.940%		FL - 80.00%		Paid Off - 360		11-Mar-2005
2070050190570 1			290,000.00		288,920.13			23-Jun-2005		6.390%		IL - 79.45%		Paid Off - 360		01-Mar-2005
2060050212690 1			103,000.00		102,734.53			14-Jun-2005		6.790%		FL - 79.84%		Paid Off - 360		23-Mar-2005
2080050256720 1			123,600.00		123,319.75			27-Jun-2005		7.440%		MI - 80.00%		Paid Off - 360		01-Mar-2005
2070041171960 1			101,600.00		101,224.24			01-Jun-2005		7.580%		IL - 80.00%		Paid Off - 360		13-Feb-2005
2090041113800 1			124,000.00		123,282.54			21-Jun-2005		6.240%		MA - 80.00%		Paid Off - 360		01-Jan-2005
2070041278310 1			199,500.00		198,778.31			06-Jun-2005		6.540%		IL - 77.33%		Paid Off - 360		01-Mar-2005
2090041218160 1			347,000.00		345,349.17			20-Jun-2005		6.290%		MA - 74.78%		Paid Off - 360		01-Jan-2005
2070041279420 1			369,000.00		368,066.28			05-May-2005		8.340%		IL - 90.00%		Paid Off - 360		01-Mar-2005
2090050125380 1			308,000.00		306,979.24			08-Jul-2005		6.990%		MA - 86.76%		Paid Off - 360		01-Mar-2005
2070041284440 2			276,000.00		275,242.69			04-May-2005		7.940%		WI - 80.00%		Paid Off - 360		01-Mar-2005
2100050164980 1			176,000.00		175,550.78			21-Jun-2005		6.840%		CO - 80.00%		Paid Off - 360		01-Apr-2005
2070050185390 1			90,020.00		89,803.54			23-May-2005		8.590%		WI - 70.00%		Paid Off - 360		01-Mar-2005
2200040819870 1			223,000.00		221,215.54			15-Jul-2005		6.700%		CA - 67.58%		Paid Off - 360		01-Oct-2004
2070050186390 1			101,250.00		100,957.86			28-Apr-2005		7.690%		IL - 90.00%		Paid Off - 360		01-Mar-2005
2200041147190 2			240,000.00		238,735.03			30-Jun-2005		5.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005
2070050189160 1			71,600.00		71,424.27			29-Apr-2005		8.490%		IL - 80.00%		Paid Off - 360		01-Mar-2005
2200041254150 1			265,500.00		264,620.10			27-Jun-2005		6.990%		NV - 84.82%		Paid Off - 360		01-Mar-2005
2080041136830 2			187,200.00		186,022.05			11-May-2005		5.790%		MI - 80.00%		Paid Off - 360		01-Jan-2005
2200050157210 1			228,000.00		227,206.58			08-Jul-2005		6.740%		CA - 79.44%		Paid Off - 360		01-Mar-2005
2080041241190 2			72,000.00		71,731.29			14-Jun-2005		8.540%		MI - 80.00%		Paid Off - 360		13-Jan-2005
2200050157260 2			140,000.00		139,404.22			11-Jul-2005		7.490%		NV - 76.29%		Paid Off - 360		01-Mar-2005
2080041244940 2			350,000.00		349,192.35			05-May-2005		8.790%		MI - 84.34%		Paid Off - 360		18-Feb-2005
2210041285780 1			121,500.00		121,204.86			17-Jun-2005		8.540%		OK - 90.00%		Paid Off - 360		01-Feb-2005
2080050148200 1			346,500.00		345,342.64			02-Jun-2005		6.950%		MI - 90.00%		Paid Off - 360		01-Mar-2005
2210041286210 1			169,650.00		169,087.75			11-Jul-2005		6.990%		MO - 90.00%		Paid Off - 360		01-Feb-2005
2090041222660 2			250,750.00		250,172.93			09-May-2005		7.440%		MA - 85.00%		Paid Off - 360		22-Mar-2005
2220041294610 1			353,600.00		352,428.14			16-Jun-2005		6.990%		MD - 80.00%		Paid Off - 360		01-Feb-2005
2090050229160 1			160,000.00		159,637.22			02-May-2005		7.440%		MA - 78.82%		Paid Off - 360		22-Mar-2005
2220050102670 2			400,000.00		399,057.78			29-Jun-2005		8.690%		MD - 79.68%		Paid Off - 360		01-Mar-2005
2200040930820 1			212,500.00		211,156.63			02-May-2005		6.590%		CA - 85.00%		Paid Off - 360		01-Dec-2004
2220050206290 2			423,000.00		422,278.10			13-Jul-2005		8.840%		VA - 90.00%		Paid Off - 360		01-Mar-2005
2200050159740 1			250,000.00		249,171.47			27-May-2005		6.990%		CA - 63.29%		Paid Off - 360		01-Mar-2005
2220050206710 1			318,750.00		318,027.28			30-Jun-2005		7.440%		MD - 85.00%		Paid Off - 360		01-Apr-2005
2210050188740 1			211,500.00		210,919.65			17-May-2005		7.940%		MO - 90.00%		Paid Off - 360		01-Mar-2005
2260041298560 1			200,000.00		199,255.24			20-Jun-2005		6.390%		AZ - 80.00%		Paid Off - 360		01-Mar-2005
2210050189730 2			68,850.00		68,711.17			09-Jun-2005		9.440%		MO - 90.00%		Paid Off - 360		05-Mar-2005
2260041299540 2			248,741.00		247,778.55			07-Jul-2005		6.190%		AZ - 80.00%		Paid Off - 360		01-Mar-2005
2220041200040 1			148,000.00		147,621.68			03-Jun-2005		8.290%		VA - 80.00%		Paid Off - 360		01-Mar-2005
2260050104600 1			151,900.00		151,394.61			07-Jul-2005		6.970%		AZ - 79.95%		Paid Off - 360		01-Mar-2005
2220041200540 1			160,000.00		159,385.54			31-May-2005		7.390%		MD - 69.57%		Paid Off - 360		11-Feb-2005
2260050106240 1			162,900.00		162,411.83			11-Jul-2005		7.500%		AZ - 90.00%		Paid Off - 360		01-Mar-2005
2220041298540 1			133,000.00		132,537.69			23-May-2005		7.890%		MD - 61.57%		Paid Off - 360		03-Feb-2005
2260050209170 1			140,250.00		139,840.13			29-Jun-2005		6.140%		AZ - 85.00%		Paid Off - 360		01-Apr-2005
2250041224580 1			76,000.00		75,705.20			02-May-2005		7.340%		FL - 80.00%		Paid Off - 360		23-Jan-2005
2280050121410 2			172,800.00		172,358.96			05-Jul-2005		6.840%		MN - 80.00%		Paid Off - 360		01-Apr-2005
Page 20 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
2250041225050 1			88,800.00		88,420.09			03-Jun-2005		6.840%		FL - 80.00%		Paid Off - 360		30-Jan-2005
2280050226830 2			85,000.00		84,849.42			30-Jun-2005		8.690%		MN - 50.00%		Paid Off - 360		01-Mar-2005
2260050101990 2			51,200.00		50,791.65			04-May-2005		5.990%		UT - 80.00%		Paid Off - 360		01-Mar-2005
2290041260520 1			280,000.00		278,979.22			30-Jun-2005		6.500%		CA - 75.68%		Paid Off - 360		01-Mar-2005
2280041210160 1			267,750.00		266,771.54			03-May-2005		7.640%		MN - 85.00%		Paid Off - 360		01-Feb-2005
2290041261600 2			220,000.00		219,196.40			23-Jun-2005		6.490%		CA - 80.00%		Paid Off - 360		01-Mar-2005
2280050119630 2			334,983.00		334,983.01			01-Jun-2005		7.090%		MI - 90.00%		Paid Off - 360		01-Mar-2005
2290050166110 1			140,800.00		140,319.47			27-Jun-2005		6.840%		CA - 80.00%		Paid Off - 360		01-Mar-2005
2280050200088 1			225,000.00		224,348.48			01-Jun-2005		6.190%		MN - 86.54%		Paid Off - 360		01-Apr-2005
2320050185660 1			74,400.00		74,231.28			12-Jul-2005		7.440%		TX - 80.00%		Paid Off - 360		01-Apr-2005
2290041258380 1			153,425.00		152,716.07			24-May-2005		6.750%		CA - 85.00%		Paid Off - 360		01-Feb-2005
2330041295620 1			116,000.00		115,567.59			01-Jul-2005		7.540%		GA - 80.00%		Paid Off - 360		01-Feb-2005
2290050168520 2			410,400.00		409,362.73			02-Jun-2005		6.890%		CA - 80.00%		Paid Off - 360		01-Apr-2005
2350041271670 1			142,000.00		141,573.62			30-Jun-2005		7.490%		NJ - 80.00%		Paid Off - 360		01-Mar-2005
2320041177910 1			156,000.00		155,394.94			24-May-2005		7.340%		FL - 65.00%		Paid Off - 360		19-Jan-2005
2350041272660 1			202,500.00		201,808.91			07-Jul-2005		6.840%		NJ - 75.00%		Paid Off - 360		01-Feb-2005
2330041296780 1			63,000.00		62,816.38			09-Jun-2005		7.640%		GA - 65.63%		Paid Off - 360		15-Feb-2005
2350050173770 1			121,500.00		121,142.38			01-Jul-2005		7.590%		NJ - 90.00%		Paid Off - 360		01-Mar-2005
2350041273070 2			485,100.00		483,909.48			01-Jun-2005		8.490%		NJ - 70.30%		Paid Off - 360		01-Mar-2005
2360041041520 1			51,750.00		51,524.69			30-Jun-2005		6.750%		CA - 79.62%		Paid Off - 360		01-Feb-2005
2350041273280 1			145,300.00		144,661.34			31-May-2005		7.790%		FL - 87.01%		Paid Off - 360		01-Mar-2005
2360041248330 2			55,000.00		54,797.17			17-Jun-2005		6.440%		ND - 55.00%		Paid Off - 360		01-Mar-2005
2350050275700 1			150,000.00		149,598.05			16-May-2005		6.590%		NJ - 75.00%		Paid Off - 360		01-Apr-2005
2360050148810 2			221,250.00		220,501.92			15-Jul-2005		6.890%		CA - 75.00%		Paid Off - 360		01-Mar-2005
2360041245680 1			151,200.00		150,565.17			23-May-2005		6.940%		CA - 80.00%		Paid Off - 360		01-Feb-2005
2360050149930 1			200,000.00		199,269.45			12-Jul-2005		6.490%		CA - 80.00%		Paid Off - 360		01-Mar-2005
2360041247830 1			158,400.00		157,706.90			02-May-2005		5.540%		CA - 80.00%		Paid Off - 360		01-Mar-2005
2360050150100 1			299,950.00		299,235.33			11-Jul-2005		7.190%		CA - 83.32%		Paid Off - 360		01-Apr-2005
TOTAL			9,~~481~~382,~~640~~245.00		9,~~412~~347,~~452~~726.8157
Page 21 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
											Group 2		Group 1		Total
Current
Number of Loans Liquidated										0		0		0
Collateral Principal Realized Loss/(Gain) Amount										0.00		0.00		0.00
Collateral Interest Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00
Cumulative
Number of Loans Liquidated										0		0		0
Collateral Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00
Page 22 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
DEFAULT SPEEDS
											Group 2		Group 1		Total
MDR										0.00%		0.00%		0.00%
3 Months Avg MDR										0.00%		0.00%		0.00%
12 Months Avg MDR										0.00%		0.00%		0.00%
Avg MDR Since Cut-off										0.00%		0.00%		0.00%
CDR										0.00%		0.00%		0.00%
3 Months Avg CDR										0.00%		0.00%		0.00%
12 Months Avg CDR										0.00%		0.00%		0.00%
Avg CDR Since Cut-off										0.00%		0.00%		0.00%
SDA										0.00%		0.00%		0.00%
3 Months Avg SDA Approximation										0.00%		0.00%		0.00%
12 Months Avg SDA Approximation										0.00%		0.00%		0.00%
Avg SDA Since Cut-off Approximation										0.00%		0.00%		0.00%
Loss Severity Approximation for Current Period										0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off										0.00%		0.00%		0.00%
Page 23 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
	Conditional Default Rate (CDR): 1-((1-MDR)^12)
	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)(1-MDRn+1)...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.
Page 24 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
TOTAL
Page 25 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
										Group 2		Group 1		Total
						Has Stepdown Condition occurred (0 = No, 1=Yes)								0
						Does a Trigger Event Exist-Either a) or b) Yes?								0
						a) Does a Delinquency Trigger Event Exists								0
						b) Does a Loss Trigger Event Exists (0=No,1=Yes)								0
						60+ days Delinqueny Balance								~~778~~6,~~450~~922,406.4856
						Beginning Collateral Balance								~~615~~606,~~829~~477,~~922~~938.2440
						Delinquency Percentage								01.~~1264~~1414%
						Credit Enhancement Percentage								20.~~129700~~440200%
						Cumulative Loss Percentage								0.0000%
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
SPACE INTENTIONALLY LEFT BLANK
Page 26 of 27
Soundview Home Equity Loan Trust 2005-DO1
Mortgage Pass-Through Certificates
2005-DO1
June 27, 2005 Distribution
July 25, 2005 Distribution
Additional Certificate Report
ADDITIONAL CERTIFICATE REPORT
													NET WAC Shortfall CarryOver		NET WAC Shortfall Paid
CLASS
			I-A1										$0.00		$0.00
			II-A1										$0.00		$0.00
			II-A2										$0.00		$0.00
			II-A3										$0.00		$0.00
			II-A4										$0.00		$0.00
			M-1										$0.00		~~#######~~$0.00
			M-2										$0.00		~~#######~~$0.00
			M-3										$0.00		~~#######~~$0.00
			M-4										$0.00		~~#######~~$0.00
			M-5										$0.00		~~#######~~$0.00
			M-6										$0.00		~~#######~~$0.00
			M-7										$0.00		~~#######~~$0.00
			M-8										$0.00		~~#######~~$0.00
			M-9										$0.00		~~#######~~$0.00
			M-10										$0.00		~~#######~~$0.00
			M-11										$0.00		~~#######~~$0.00
			B-1										$0.00		~~#######~~$0.00
			B-2										$0.0100		~~#######~~$0.00
Page 27 of 27

Filing Compare · Soundview Home Loan Trust 2005 DO-1 Asset Backed Certificates,Series