
                                   UNITED STATES
                           SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D.C.  20549


                                        FORM 8-K


                     Current Report Pursuant To Section 13 or 15(d) of
                            the Securities Exchange Act of 1934

           Date of Report (Date of earliest event reported):  August 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
     August 19, 2005.

                                    Signatures

               Pursuant to the requirements of the Securities Exchange Act of
          1934, the Registrant has duly caused this report to be signed on its
          behalf by the undersigned, hereunto duly authorized.

                                   Deutsche Bank National Trust Company,
                                  in its capacity as Trustee under the
                                  Pooling and Servicing Agreement on
                                  behalf of Greenwich Capital Acceptance
                                  Inc., Registrant


          Date:  Aug 23, 2005               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          99.1 Monthly Remittance Statement to the Certificateholders
          dated as of August 19, 2005.


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


	August 19, 2005 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				14
			8.	Foreclosure Report				15
			9.	Prepayment Report				16
			10.	Prepayment Detail Report				19
			11.	Realized Loss Report				20
			12.	Realized Loss Detail Report				23
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				24
			14.	Other Related Information				25
			15.	Additional Certificate Report				26


				Total Number of Pages				26



			CONTACTS

				Administrator: Nicholas Gisler
				Direct Phone Number: (714)247-6268
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705

				Web Site: https://www.tss.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000



ISSUANCE INFORMATION

	Seller:		Greenwich Capital Financial Products, In					Cut-Off Date: June 1, 2005
	Certificate Insurer(s):							Closing Date: June 30, 2005
								First Payment Date: July 19, 2005
	Servicer(s):		IndyMac Bank Servicer


								Distribution Date: August 19, 2005
	Underwriter(s):		Greenwich Capital Markets Underwriter					Record Date: August 18, 2005
			Washington Mutual					July 29, 2005






						Page 1 of 26					© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	REMIC II Series 2005-5
	Certificate Payment Report for August 19, 2005 Distribution


	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

1-A1A	STEP, FLT A	124,281,000.00			124,154,687.51	398,444.40	1,051,639.55	1,450,083.95	-	-	123,103,047.97
1-A1B	STEP, FLT A	53,263,000.00			53,208,866.37	215,663.34	450,700.24	666,363.58	-	-	52,758,166.12
2-A1A	STEP, FLT A	238,743,000.00			238,666,595.95	757,721.89	2,238,730.19	2,996,452.08	-	-	236,427,865.76
2-A1B	STEP, FLT A	99,476,000.00			99,444,165.06	317,429.31	932,801.90	1,250,231.21	-	-	98,511,363.16
2-A1C	STEP, FLT A	59,686,000.00			59,666,898.91	196,110.64	559,684.89	755,795.53	-	-	59,107,214.02
B-1	SUB, STEP,	19,911,000.00			19,904,878.89	68,507.77	525.06	69,032.83	-	-	19,904,353.83
B-2	SUB, STEP,	15,735,000.00			15,730,162.69	56,713.04	414.94	57,127.98	-	-	15,729,747.75
B-3	SUB, STEP,	11,560,000.00			11,556,446.19	48,929.76	304.84	49,234.60	-	-	11,556,141.35
B-4	SUB, STEP,	9,313,000.00			9,310,136.97	41,423.20	245.59	41,668.79	-	-	9,309,891.38
B-5	SUB, STEP,	3,211,000.00			3,210,012.86	14,282.18	84.68	14,366.86	-	-	3,209,928.18
B-6	SUB, STEP,	3,853,000.00			3,851,815.50	17,137.72	101.61	17,239.33	-	-	3,851,713.89
B-7	SUB, STEP,	3,211,288.18			3,210,300.96	14,283.46	84.68	14,368.13	-	-	3,210,216.28
X-1	IO, CSTR, N	-			-	345,802.02	-	345,802.02	-	-	-
X-2	IO, CSTR, N	-			-	233,573.68	-	233,573.68	-	-	-
P	SUB, STEP,	-			-	42,634.66	-	42,634.66	-	-	-
A-R	CSTR, AS	100.00			-	-	-	-	-	-	-
A-RII	CSTR, AS	16,720.56			-	-	-	-	-	-	-
PO-1	SUB, STEP,	50.00			50.00	-	-	-	-	-	50.00
PO-2	SUB, STEP,	50.00			393,118.39	-	-	-	-	-	393,118.39



Total		642,260,208.74			642,308,136.25	2,768,657.06	5,235,318.18	8,003,975.23	-	-	637,072,818.07
0

	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)	(2)	(3)	(4)=(2)+(3)	(5)

1-A1A	07/19/05	08/18/05		A-Act/360	41161PNN9	124,281,000.00	998.983654	3.205996	8.461789	11.667785	990.521866
1-A1B	07/19/05	08/18/05		A-Act/360	41161PPL1	53,263,000.00	998.983654	4.049027	8.461789	12.510816	990.521866
2-A1A	07/19/05	08/18/05		A-Act/360	41161PNP4	238,743,000.00	999.679974	3.173797	9.377155	12.550953	990.302818
2-A1B	07/19/05	08/18/05		A-Act/360	41161PNQ2	99,476,000.00	999.679974	3.191014	9.377155	12.568169	990.302818
2-A1C	07/19/05	08/18/05		A-Act/360	41161PNR0	59,686,000.00	999.679974	3.285706	9.377155	12.662861	990.302818
B-1	07/19/05	08/18/05		A-Act/360	41161PNV1	19,911,000.00	999.692576	3.440700	0.026370	3.467070	999.666206
B-2	07/19/05	08/18/05		A-Act/360	41161PNW9	15,735,000.00	999.692576	3.604261	0.026371	3.630631	999.666206
B-3	07/19/05	08/18/05		A-Act/360	41161PNX7	11,560,000.00	999.692577	4.232678	0.026370	4.259048	999.666207
B-4	07/19/05	08/18/05		A-Act/360	41161PNY5	9,313,000.00	999.692577	4.447890	0.026371	4.474261	999.666206
B-5	07/19/05	08/18/05		A-Act/360	41161PNZ2	3,211,000.00	999.692576	4.447891	0.026372	4.474263	999.666204
B-6	07/19/05	08/18/05		A-Act/360	41161PPA5	3,853,000.00	999.692577	4.447889	0.026372	4.474260	999.666206
B-7	07/19/05	08/18/05		A-Act/360	41161PPM9	3,211,288.18	999.692578	4.447890	0.026368	4.474258	999.666210
X-1				A-30/360	41161PQM8	575,449,000.00	961.480911	0.600926	-	0.600926	950.178909
X-2				A-30/360	41161PQN6	642,260,208.74	1,000.074623	0.363675	-	0.363675	991.923226
P				F-30/360	GC05H5101	-	-	-	-	-	-
A-R	07/19/05	08/18/05		A-30/360	41161PNS8	100.00	-	-	-	-	-
A-RII	07/19/05	08/18/05		A-30/360	41161PQL0	16,720.56	-	-	-	-	-
PO-1				F-30/360	41161PQP1	50.00	1,000.000000	-	-	-	1,000.000000
PO-2				F-30/360	41161PQQ9	50.00	7,862,367.800000	-	-	-	7,862,367.800000


0

							Page 2 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	REMIC II Series 2005-5
	Certificate Payment Report for August 19, 2005 Distribution


	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

1-A1A	124,281,000.00		637,202.01		1,126,159.22	51,792.81	1,177,952.03	1,815,154.04	-	-	123,103,047.97
1-A1B	53,263,000.00		345,536.29		442,917.68	61,916.20	504,833.88	850,370.17	-	-	52,758,166.12
2-A1A	238,743,000.00		1,211,333.59		2,280,056.57	35,077.67	2,315,134.24	3,526,467.83	-	-	236,427,865.76
2-A1B	99,476,000.00		507,483.73		943,590.10	21,046.74	964,636.84	1,472,120.57	-	-	98,511,363.16
2-A1C	59,686,000.00		313,609.16		578,785.98	0.00	578,785.98	892,395.14	-	-	59,107,214.02
B-1	19,911,000.00		109,596.33		6,646.17	-	6,646.17	116,242.50	-	-	19,904,353.83
B-2	15,735,000.00		90,761.83		5,252.25	-	5,252.25	96,014.08	-	-	15,729,747.75
B-3	11,560,000.00		78,398.13		3,858.65	-	3,858.65	82,256.78	-	-	11,556,141.35
B-4	9,313,000.00		66,392.39		3,108.62	-	3,108.62	69,501.01	-	-	9,309,891.38
B-5	3,211,000.00		22,891.23		1,071.82	-	1,071.82	23,963.05	-	-	3,209,928.18
B-6	3,853,000.00		27,468.04		1,286.11	-	1,286.11	28,754.15	-	-	3,851,713.89
B-7	3,211,288.18		22,893.28		1,071.90	-	1,071.90	23,965.17	-	-	3,210,216.28
X-1	-		705,457.64		-	-	-	705,457.64	-	-	-
X-2	-		612,679.77		-	-	-	612,679.77	-	-	-
P	-		42,634.66		-	-	-	42,634.66	-	-	-
A-R	100.00		0.38		-	100.00	100.00	100.38	-	-	-
A-RII	16,720.56		62.97		11,883.25	4,837.31	16,720.56	16,783.53	-	-	-
PO-1	50.00		-		-	-	-	-	-	-	50.00
PO-2	50.00		-		-	-	-	-	-	393,068.39	393,118.39



Total	642,260,208.74		4,794,401.42		5,405,688.32	174,770.74	5,580,459.06	10,374,860.48	-	393,068.39	637,072,818.07
0

	Interest Detail
	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	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

1-A1A	3.72688%	124,154,687.51			398,444.40	-	-	-	398,444.40	398,444.40	-
1-A1B	4.70688%	53,208,866.37			215,663.34	-	-	-	215,663.34	215,663.34	-
2-A1A	3.68688%	238,666,595.95			757,721.89	-	-	-	757,721.89	757,721.89	-
2-A1B	3.70688%	99,444,165.06			317,429.31	-	-	-	317,429.31	317,429.31	-
2-A1C	3.81688%	59,666,898.91			196,110.64	-	-	-	196,110.64	196,110.64	-
B-1	3.99688%	19,904,878.89			68,507.77	-	-	-	68,507.77	68,507.77	-
B-2	4.18688%	15,730,162.69			56,713.04	-	-	-	56,713.04	56,713.04	-
B-3	4.91688%	11,556,446.19			48,929.76	-	-	-	48,929.76	48,929.76	-
B-4	4.92864%	9,310,136.97			39,513.19	-	-	-	39,513.19	41,423.20	-
B-5	4.92864%	3,210,012.86			13,623.63	-	-	-	13,623.63	14,282.18	-
B-6	4.92864%	3,851,815.50			16,347.50	-	-	-	16,347.50	17,137.72	-
B-7	4.92864%	3,210,300.96			13,624.85	-	-	-	13,624.85	14,283.46	-
X-1	0.75000%	553,283,228.79			345,802.02	-	-	-	345,802.02	345,802.02	-
X-2	0.44388%	642,308,136.25			237,591.06	-	-	-	237,591.06	233,573.68	-
P		-			-	-	-	-	-	42,634.66	-
A-R	5.09292%	-			-	-	-	-	-	-	-
A-RII	5.09292%	-			-	-	-	-	-	-	-
PO-1		50.00			-	-	-	-	-	-	-
PO-2		393,118.39			-	-	-	-	-	-	-



Total		1,837,899,501.29			2,726,022.40	-	-	-	2,726,022.40	2,768,657.06	-
0

							Page 3 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Collection Account Report for August 19, 2005 Distribution


	Collection Account Report


SUMMARY						GROUP 2	GROUP 1	TOTAL

	Principal Collections					3,732,721.08	1,502,597.10	5,235,318.18
	Principal Withdrawals					0.00	0.00	0.00
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL PRINCIPAL					3,732,721.08	1,502,597.10	5,235,318.18

	Interest Collections					1,901,419.23	879,514.41	2,780,933.64
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					0.00	0.00	42,634.66
	Yield Maintenance Payment					0.00	0.00	0.00
	Interest Fees					(34,929.57)	(19,981.67)	(54,911.25)
	TOTAL INTEREST					1,866,489.66	859,532.74	2,768,657.05

	TOTAL AVAILABLE FUNDS TO BONDHOLDERS					5,599,210.74	2,362,129.84	8,003,975.23

	Interest Payable to Bondholders					1,866,489.66	859,532.74	2,726,022.39
	Principal Payment Amount Payable to Bondholders					3,732,721.08	1,502,597.10	5,235,318.18


PRINCIPAL - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Principal					14,475.03	2,478.92	16,953.95
	Curtailments					(400,663.18)	(197,418.44)	(598,081.62)
	Prepayments in Full					4,118,909.23	1,697,536.62	5,816,445.85
	Repurchases/Substitutions					0.00	0.00	0.00
	Liquidations					0.00	0.00	0.00
	Insurance Principal					0.00	0.00	0.00
	Other Additional Principal					0.00	0.00	0.00
	LESS: Delinquent Principal					(10,831.35)	(350.28)	(11,181.63)
	LESS: Realized Losses					0.00	0.00	0.00
	PLUS: Recoveries					0.00	0.00	0.00
	PLUS: Substitution Shortfall Principal					0.00	0.00	0.00
	PLUS: Principal Loan Adjustments					0.00	0.00	0.00
	PLUS: Principal Advanced					10,831.35	350.28	11,181.63
	TOTAL PRINCIPAL					3,732,721.08	1,502,597.10	5,235,318.18


				Page 4 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Collection Account Report for August 19, 2005 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL



	TOTAL PRINCIPAL OTHER ACCOUNTS					0.00	0.00	0.00


INTEREST - COLLECTIONS						GROUP 2	GROUP 1	TOTAL

	Scheduled Interest					2,006,753.57	922,024.09	2,928,777.66
	Repurchases/Substitutions					0.00	0.00	0.00
	Liquidations					0.00	0.00	0.00
	Insurance Interest					0.00	0.00	0.00
	Other Additional Interest					0.00	0.00	0.00
	LESS: Prepayment Interest Shortfalls					(9,237.73)	(2,725.97)	(11,963.70)
	LESS: Delinquent Interest					(1,524,245.90)	(637,801.97)	(2,162,047.87)
	LESS: Interest Realized Losses					0.00	0.00	0.00
	PLUS: Compensating Interest					9,237.73	2,725.97	11,963.70
	LESS: Civil Relief Act Shorfalls					0.00	0.00	0.00
	PLUS: Substiution Shortfall Interest					0.00	0.00	0.00
	PLUS: Interest Loan Adjustments					0.00	0.00	0.00
	LESS: Excess, Special Hazard, Fraud, & Bankruptcy Interest Losses					0.00	0.00	0.00
	Interest Advanced					1,418,911.56	595,292.29	2,014,203.85
	Shortfall reserve deposits					0.00	0.00	0.00
	TOTAL INTEREST					1,901,419.23	879,514.41	2,780,933.64


				Page 5 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Collection Account Report for August 19, 2005 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


INTEREST - OTHER ACCOUNTS						GROUP 2	GROUP 1	TOTAL

	Prepayment Penalties							42,634.66



	TOTAL INTEREST OTHER ACCOUNTS					0.00	0.00	0.00


INTEREST - FEES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					33,522.49	19,354.78	52,877.27
	Trustee Fees					1,407.08	626.89	2,033.98
	PMI Fees					0.00	0.00	0.00

	TOTAL INTEREST FEES					34,929.57	19,981.67	54,911.25


				Page 6 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Credit Enhancement Report for August 19, 2005 Distribution


	Credit Enhancement Report


ACCOUNTS						GROUP 2	GROUP 1	TOTAL

	Basis Risk Reserve Fund Beginning Balance							0.00
	Required Reserve Fund Deposit							4,017.38
	Carryover Shortfall Amount							4,017.38
	Basis Risk Reserve Fund Ending Balance							0.00


INSURANCE						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


				Page 7 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Collateral Report for August 19, 2005 Distribution


	Collateral Report


COLLATERAL						GROUP 2	GROUP 1	TOTAL
	Loan Count:
	Original					790	763	1553
	Prior					790	762	1,552
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(7)	(7)	(14)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					783	755	1,538

	Principal Balance:
	Original					444,090,923.98	198,169,284.76	642,260,208.74
	Prior					444,341,871.60	197,966,264.65	642,308,136.25
	Prefunding					-	-	-
	Scheduled Principal					(14,475.03)	(2,478.92)	(16,953.95)
	Partial and Full Voluntary Prepayments					(3,718,246.05)	(1,500,118.18)	(5,218,364.23)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					440,609,150.52	196,463,667.55	637,072,818.07

PREFUNDING						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


	Group 1
	Group 2
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)


				Page 8 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Collateral Report for August 19, 2005 Distribution


	Collateral Report


CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Coupon Original					4.838871%	5.030874%	4.898114%
	Weighted Average Coupon Prior					4.838871%	5.030874%	4.898114%
	Weighted Average Coupon Current					5.419485%	5.588977%	5.471725%
	Weighted Average Months to Maturity Original					373	373	373
	Weighted Average Months to Maturity Prior					373	373	373
	Weighted Average Months to Maturity Current					372	372	372
	Weighted Avg Remaining Amortization Term Original					372	372	372
	Weighted Avg Remaining Amortization Term Prior					372	372	372
	Weighted Avg Remaining Amortization Term Current					371	371	371
	Weighted Average Seasoning Original					2.42	2.51	2.45
	Weighted Average Seasoning Prior					2.42	2.51	2.45
	Weighted Average Seasoning Current					3.42	3.51	3.45

Note: Original information refers to deal issue.


	Group 1
	Group 2
WAC by Groups					Total WAC


WARAT by Groups					Total WARAT


Note: Dates correspond to distribution dates.
				Page 9 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Collateral Report for August 19, 2005 Distribution


	Collateral Report


ARM CHARACTERISTICS						GROUP 2	GROUP 1	TOTAL

	Weighted Average Margin Original					2.821%	2.998%
	Weighted Average Margin Prior					2.821%	2.998%
	Weighted Average Margin Current					2.822%	2.998%
	Weighted Average Max Rate Original					10.745%	10.617%
	Weighted Average Max Rate Prior					10.745%	10.617%
	Weighted Average Max Rate Current					10.746%	10.619%
	Weighted Average Min Rate Original					3.029%	3.008%
	Weighted Average Min Rate Prior					3.029%	3.008%
	Weighted Average Min Rate Current					3.029%	3.008%
	Weighted Average Cap Up Original
	Weighted Average Cap Up Prior
	Weighted Average Cap Up Current
	Weighted Average Cap Down Original
	Weighted Average Cap Down Prior
	Weighted Average Cap Down Current

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES						GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees					33,522.49	19,354.78	52,877.27
	Delinquent Servicing Fees					105,334.35	42,509.68	147,844.03
	TOTAL SERVICING FEES					138,856.84	61,864.46	200,721.30

	Total Servicing Fees					138,856.84	61,864.46	200,721.30
	Compensating Interest					(9,237.73)	(2,725.97)	(11,963.70)
	Delinquent Servicing Fees					(105,334.35)	(42,509.68)	(147,844.03)
	COLLECTED SERVICING FEES					24,284.76	16,628.81	40,913.57

	Total Advanced Principal For Current Payment Date					10,831.35	350.28	11,181.63
	Total Advanced Interest For Current Payment Date					1,418,911.56	595,292.29	2,014,203.85
	TOTAL ADVANCES FOR CURRENT PERIOD					1,429,742.91	595,642.57	2,025,385.48


ADDITIONAL COLLATERAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Prepayment Interest Shortfall (PPIS)					9,237.73	2,725.97	11,963.70
	Compensating Interest					(9,237.73)	(2,725.97)	(11,963.70)
	Net Prepayment Interest Shortfall (Net PPIS)					0.00	0.00	0.00

	Weighted Average Net Mortgage Rate					5.040685%	5.210177%	5.092925%

	Current Deferred Interest					560,116.03	284,581.96	844,697.99
	Cumulative Deferred Interest					1,019,436.81	526,944.89	1,546,381.70

	Net Deferred Interest					0.00	0.00	0.00
	Cumulative Net Deferred Interest					(393,068.39)	0.00	(393,068.39)



				Page 10 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Delinquency Report for August 19, 2005 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance		###########	-	-	-	-
		% Balance		74.34%	0.00%	0.00%	0.00%	0.00%
		# Loans		1,106	-	-	-	-
		% # Loans		71.91%	0.00%	0.00%	0.00%	0.00%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
Note: <1 Payment = 1-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 11 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Delinquency Report for August 19, 2005 Distribution


	Delinquency Report - Group 1 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance		###########	-	-	-	-
		% Balance		69.32%	0.00%	0.00%	0.00%	0.00%
		# Loans		515	-	-	-	-
		% # Loans		68.21%	0.00%	0.00%	0.00%	0.00%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
Note: <1 Payment = 1-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 12 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Delinquency Report for August 19, 2005 Distribution


	Delinquency Report - Group 2 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance		###########	-	-	-	-
		% Balance		76.57%	0.00%	0.00%	0.00%	0.00%
		# Loans		591	-	-	-	-
		% # Loans		75.48%	0.00%	0.00%	0.00%	0.00%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
Note: <1 Payment = 1-30days, 1 Payment = 31-60days, 2 Payments = 61-90days, 3+ Payments = 91+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 13 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	REO Report for August 19, 2005 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 0				Loan Group 1 = Group 1; REO Book Value = 000.00
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2; REO Book Value = 000.00
Total Current Balance = 000.00
REO Book Value = 000.00

REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.

Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK


				Page 14 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Foreclosure Report for August 19, 2005 Distribution


	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 0				Loan Group 1 = Group 1
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2
Total Current Balance = 000.00


Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK


				Page 15 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Prepayment Report for August 19, 2005 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS						GROUP 2	GROUP 1	TOTAL

	Current
	Number of Paid in Full Loans					7	7	14
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					7	7	14

	Paid in Full Balance					4,118,909.23	1,697,536.62	5,816,445.85
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					(400,663.18)	(197,418.44)	(598,081.62)
	Total Prepayment Amount					3,718,246.05	1,500,118.18	5,218,364.23

	Cumulative
	Number of Paid in Full Loans					7	8	15
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					7	8	15

	Paid in Full Balance					4,118,909.23	1,996,188.43	6,115,097.66
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					(793,731.57)	(348,374.78)	(1,142,106.35)
	Total Prepayment Amount					3,325,177.66	1,647,813.65	4,972,991.31

SPACE INTENTIONALLY LEFT BLANK


Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)


				Page 16 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Prepayment Report for August 19, 2005 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES						GROUP 2	GROUP 1	TOTAL

	SMM					0.84%	0.76%	0.81%
	3 Months Avg SMM
	12 Months Avg SMM
	Avg SMM Since Cut-off					0.42%	0.42%	0.41%

	CPR					9.59%	8.72%	9.33%
	3 Months Avg CPR
	12 Months Avg CPR
	Avg CPR Since Cut-off					4.92%	4.89%	4.78%

	PSA					1402.29%	1240.98%	1351.74%
	3 Months Avg PSA Approximation
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					841.88%	810.71%	809.81%



	Group 1
	Group 2


CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 17 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Prepayment Report for August 19, 2005 Distribution


	Prepayment Report - Voluntary Prepayments

	Group 1
	Group 2

CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off


PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off


PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(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)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^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)

Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.

				Page 18 of 26				© COPYRIGHT 2005 Deutsche Bank


	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Prepayment Detail Report for August 19, 2005 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 14						Loan Group 1 = Group 1
Total Original Principal Balance = 5,825,650.00						Loan Group 2 = Group 2
Total Prepayment Amount = 5,816,445.85


Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

359134167 1			350,000.00	348,729.37	Jul-26-05	5.375%	CA - 72.92%	Paid Off - 360	Mar-17-05
359134192 1			236,000.00	235,143.24	Jul-11-05	5.375%	CA - 80.00%	Paid Off - 360	Mar-10-05
359136227 1			237,600.00	237,331.27	Jul-26-05	5.500%	CA - 80.00%	Paid Off - 360	Apr-19-05
359137530 1			247,200.00	247,039.69	Jul-22-05	6.125%	CA - 80.00%	Paid Off - 360	Apr-11-05
359137911 1			275,000.00	274,568.21	Jul-07-05	5.000%	CA - 55.00%	Paid Off - 360	May-02-05
359138306 1			169,900.00	169,796.12	Jul-21-05	6.125%	AZ - 79.96%	Paid Off - 360	Mar-17-05
359138330 1			185,000.00	184,928.72	Jul-25-05	6.500%	CA - 64.46%	Paid Off - 360	Apr-17-05
359134201 2			432,000.00	428,908.98	Jul-11-05	5.500%	CA - 80.00%	Paid Off - 360	Mar-25-05
359134584 2			575,000.00	575,624.24	Jul-21-05	5.750%	CA - 67.65%	Paid Off - 360	Feb-28-05
359136266 2			440,000.00	439,502.39	Jul-14-05	5.500%	CA - 80.00%	Paid Off - 360	Apr-20-05
359137336 2			650,000.00	649,578.49	Jul-07-05	6.125%	CA - 66.33%	Paid Off - 360	Apr-06-05
359137521 2			679,200.00	678,790.55	Jul-25-05	5.125%	CA - 80.00%	Paid Off - 360	Mar-29-05
359138107 2			843,750.00	842,708.04	Jul-06-05	5.375%	CA - 75.00%	Paid Off - 360	Apr-07-05
359138167 2			505,000.00	503,796.54	Jul-29-05	5.375%	CA - 56.11%	Paid Off - 360	Apr-27-05


					Page 19 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Realized Loss Report for August 19, 2005 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES						GROUP 2	GROUP 1	TOTAL

	Current
	Number of Loans Liquidated					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	-	-
	Net Liquidation Proceeds					-	-	-

	Cumulative
	Number of Loans Liquidated					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	-	-
	Net Liquidation Proceeds					-	-	-

	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.


	Current Realized Losses							0.00
	Supplemental Losses (Recoveries)							0.00
	Current Net Realized Losses (Recoveries)							0.00

	Prior Cumulative Realized Loss							0.00
	Current Net Realized Loss (Recoveries)							0.00
	Current Cumulative Realized Loss							0.00
	Class B-1 Write Down Amount							0.00
	Class B-2 Write Down Amount							0.00
	Class B-3 Write Down Amount							0.00
	Class B-4 Write Down Amount							0.00
	Class B-5 Write Down Amount							0.00
	Class B-6 Write Down Amount							0.00
	Class B-7 Write Down Amount							0.00


	Group 1						3 Months Moving Average
	Group 2

Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 20 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Realized Loss Report for August 19, 2005 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS						GROUP 2	GROUP 1	TOTAL

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

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

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

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

	Group 1
	Group 2
CDR by Groups					Total CDR


SDA by Groups					Total SDA


				Page 21 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Realized Loss Report for August 19, 2005 Distribution


	Realized Loss Report - Collateral

	Group 1
	Group 2

CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off


SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off


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 22 of 26				© COPYRIGHT 2005 Deutsche Bank


	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Realized Loss Detail Report for August 19, 2005 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution

SUMMARY							LOAN GROUP
Total Loan Count Current Losses = 0
Total Loan Count Revisions = 0						Loan Group 1 = Group 1
Total Prior Principal Balance = 0.00						Loan Group 2 = Group 2
Total Current Realized Loss Amount = 0.00
Total Revisions Amount = 0.00
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.

Loan Number			Current	State &		Prior	Realized		Cumulative
&		Loan	Note	LTV at	Original	Principal	Loss/(Gain)	Realized	Realized
Loan Group		Status	Rate	Origination	Term	Balance	Revisions	Loss/(Gain)	Loss/(Gain)
SPACE INTENTIONALLY LEFT BLANK


					Page 23 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Triggers, Adj. Rate Cert. and Miscellaneous Report for August 19, 2005 Distribution


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS						GROUP 2	GROUP 1	TOTAL

	Has the Optional Termination Date been reached?							No

	Have the Sr. Prepay Step Down Cond been satisfied?							No

	Has the Sr. Credit Supp. Depletion Date been reached?							No


ADJUSTABLE RATE CERTIFICATE INFORMATION						GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Current Senior Percentage					89.609106%	89.620187%	89.604093%
	Next Senior Percentage					11.973921%	62.659460%	96.864578%
	Current Subordinate Percentage					10.390894%	10.379813%	10.395907%
	Next Subordinate Percentage					88.026079%	37.340540%	3.135422%
	Current Senior Prepayment Percentage					100.000000%	100.000000%	100.000000%
	Next Projected Senior Prepayment Percentage					100.000000%	100.000000%	100.000000%
	Current Subordinated Prepayment Percentage					0.000000%	0.000000%	0.000000%
	Next Projected Subordinated Prepayment Percentage					0.000000%	0.000000%	0.000000%


				Page 24 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Other Related Information for August 19, 2005 Distribution


	Other Related Information


ADDITIONAL INFORMATION						GROUP 2	GROUP 1	TOTAL

	Scheduled principal
	1 Month Prior							16,953.95
	2 Months Prior							197,445.41
	3 Months Prior							0.00
	4 Months Prior							0.00
	5 Months Prior							0.00
	6 Months Prior							0.00
	7 Months Prior							0.00
	8 Months Prior							0.00
	9 Months Prior							0.00
	10 Months Prior							0.00
	11 Months Prior							0.00
	12 Months Prior							0.00

	Scheduled Principal on 60+ Day Delinquent Loans
	1 Month Prior							0.00
	2 Months Prior							0.00
	3 Months Prior							0.00
	4 Months Prior							0.00
	5 Months Prior							0.00
	6 Months Prior							0.00
	7 Months Prior							0.00
	8 Months Prior							0.00
	9 Months Prior							0.00
	10 Months Prior							0.00
	11 Months Prior							0.00
	12 Months Prior							0.00

	PO-1A Component Ending Balance							25.00
	PO-1B Component Ending Balance							25.00
	PO-2A Component Ending Balance							25.00
	PO-2B Compoment Ending Balance							393,093.39

	Current Libor							3.416880%


				Page 25 of 26				© COPYRIGHT 2005 Deutsche Bank
	HarborView Mortgage Loan Trust 2005-5
	Mortgage Pass-Through Certificates
	Series 2005-5
	Additional Certificate Report for August 19, 2005 Distribution


	Additional Certificate Report


	CLASS					Interest Carryforward Amount Due	Interest Carryforward Amount Paid	Interest Carryforward Shortfall Amount

	1-A1A					0.00	0.00	0.00
	1-A1B					0.00	0.00	0.00
	2-A1A					0.00	0.00	0.00
	2-A1B					0.00	0.00	0.00
	2-A1C					0.00	0.00	0.00
	B-1					0.00	0.00	0.00
	B-2					0.00	0.00	0.00
	B-3					0.00	0.00	0.00
	B-4					1,910.01	1,910.01	0.00
	B-5					658.55	658.55	0.00
	B-6					790.22	790.22	0.00
	B-7					658.61	658.61	0.00


				Page 26 of 26				© COPYRIGHT 2005 Deutsche Bank

HarborView Mortgage Loan Trust 2005-5 8-K