Harborview Mortgage Loan Trust 2006-3

Mortgage Pass-Through Certificates

August 21, 2006 Distribution

External Parties

Table of Contents

Page

Seller

Greenwich Capital Financial Products Inc

1. Certificate Payment Report

2. Collection Account Report

Servicer(s)

3. Credit Enhancement Report

Countrywide Home Loans, Inc.

4. Collateral Report

5. Delinquency Report

Underwriter(s)

6. REO Report

Greenwich Capital Markets, Inc.

7. Foreclosure Report

8. Prepayment Report

9. Prepayment Detail Report

10. Realized Loss Report

11. Realized Loss Detail Report

12. Triggers and Adj. Cert. Report

13. Other Related Information

Total Number of Pages

Dates

Contacts

Cut-Off Date:

April 01, 2006

Radha Nilakantan

Close Date:

April 27, 2006

Administrator

First Distribution Date:

May 19, 2006

(714) 247-6319

Radha.Nilakantan@db.com

Address:

Distribution Date:

August 21, 2006

1761 East St. Andrew Place, Santa Ana, CA 92705

Record Date:

July 31, 2006

Factor Information:

(800) 735-7777

Main Phone Number:

(714) 247-6000

https://www.tss.db.com/invr

Page 1 of 25

Harborview Mortgage Loan Trust 2006-3



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
August 21, 2006 Distribution

Certificate Payment Report
Current Period Distribution - MASTER REMIC
				Prior						Current
	Class		Original	Principal			Total	Realized	Deferred	Principal
	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)
			(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
1A-1A	SR	$	149,551,000.00	144,726,177.21	780,834.11	1,142,346.52	1,923,180.63	0.00	0.00	143,583,830.69
1A-1A	SR	$	149,551,000.00	144,726,177.21	780,834.11	1,142,346.52	1,923,180.63	0.00	0.00	143,583,830.69
1A-1B	SR	$	16,617,000.00	16,080,901.41	86,760.51	126,929.09	213,689.60	0.00	0.00	15,953,972.32
2A-1A	SR	$	153,564,000.00	146,378,755.71	799,542.70	2,153,872.36	2,953,415.06	0.00	0.00	144,224,883.35
2A-1B	SR	$	17,063,000.00	16,264,623.92	88,839.81	239,323.82	328,163.63	0.00	0.00	16,025,300.10
3-A	SR	$	68,842,000.00	64,486,536.95	342,534.31	16,060.82	358,595.13	0.00	0.00	64,470,476.13
A-R	SR	$	100.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-1	SUB	$	12,312,000.00	12,309,902.41	66,586.93	737.44	67,324.37	0.00	0.00	12,309,164.97
B-2	SUB	$	7,915,000.00	7,913,651.53	42,806.66	474.07	43,280.73	0.00	0.00	7,913,177.46
B-3	SUB	$	5,057,000.00	5,056,138.45	27,349.75	302.89	27,652.64	0.00	0.00	5,055,835.56
B-4	SUB	$	4,177,000.00	4,176,288.37	22,590.45	250.18	22,840.63	0.00	0.00	4,176,038.19
B-5	SUB	$	2,858,000.00	2,857,513.09	15,456.91	171.18	15,628.09	0.00	0.00	2,857,341.91
B-6	SUB	$	1,758,627.00	1,758,327.38	9,511.17	105.33	9,616.50	0.00	0.00	1,758,222.05



Total		439,714,727.00	422,008,816.43	2,282,813.31	3,680,573.70	5,963,387.01	0.00	0.00	418,328,242.73
Total




Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
					Orig. Principal	Prior				Current
					Orig. Principal	Prior				Current
	Period	Period			(with Notional)	Principal			Total	Principal
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
			Method
					(1)	(1)	(2)	(3)	(4)=(2)+(3)	(5)

1A-1A	07/01/06	07/30/06	A-30/360	41161QAM3	149,551,000.00	967.737944	5.221189	7.638508	12.859698	960.099436
1A-1A	07/01/06	07/30/06	A-30/360	41161QAM3	149,551,000.00	967.737944	5.221189	7.638508	12.859698	960.099436
1A-1B	07/01/06	07/30/06	A-30/360	41161QAA9	16,617,000.00	967.737944	5.221190	7.638508	12.859698	960.099436
2A-1A	07/01/06	07/30/06	A-30/360	41161QAB7	153,564,000.00	953.210099	5.206576	14.025894	19.232470	939.184206
2A-1B	07/01/06	07/30/06	A-30/360	41161QAC5	17,063,000.00	953.210099	5.206576	14.025893	19.232470	939.184206
3-A	07/01/06	07/30/06	A-30/360	41161QAD3	68,842,000.00	936.732474	4.975659	0.233300	5.208959	936.499174
A-R	07/01/06	07/30/06	A-30/360	41161QAE1	100.00	0.000000	0.000000	0.000000	0.000000	0.000000
B-1	07/01/06	07/30/06	A-30/360	41161QAF8	12,312,000.00	999.829630	5.408295	0.059896	5.468191	999.769734
B-2	07/01/06	07/30/06	A-30/360	41161QAG6	7,915,000.00	999.829631	5.408296	0.059895	5.468191	999.769736
B-3	07/01/06	07/30/06	A-30/360	41161QAH4	5,057,000.00	999.829632	5.408295	0.059895	5.468191	999.769737
B-4	07/01/06	07/30/06	A-30/360	41161QAJ0	4,177,000.00	999.829631	5.408295	0.059895	5.468190	999.769737
B-5	07/01/06	07/30/06	A-30/360	41161QAK7	2,858,000.00	999.829633	5.408296	0.059895	5.468191	999.769738
B-6	07/01/06	07/30/06	A-30/360	41161QAL5	1,758,627.00	999.829628	5.408293	0.059893	5.468186	999.769735





Page 2 of 25

Harborview Mortgage Loan Trust 2006-3



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
August 21, 2006 Distribution


Distribution to Date - MASTER REMIC
									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)
1A-1A	149,551,000.00	3,190,735.64	5,938,737.05	28,432.26	5,967,169.31	9,157,904.95	0.00	0.00	143,583,830.69
1A-1B	16,617,000.00	354,530.93	659,868.49	3,159.18	663,027.68	1,017,558.61	0.00	0.00	15,953,972.32
2A-1A	153,564,000.00	3,298,533.47	9,301,082.36	38,034.29	9,339,116.65	12,637,650.12	0.00	0.00	144,224,883.35
2A-1B	17,063,000.00	366,510.87	1,033,473.78	4,226.12	1,037,699.90	1,404,210.77	0.00	0.00	16,025,300.10
3-A	68,842,000.00	1,426,688.65	4,345,711.26	25,812.61	4,371,523.87	5,798,212.52	0.00	0.00	64,470,476.13
A-R	100.00	0.54	98.56	1.44	100.00	100.54	0.00	0.00	0.00
B-1	12,312,000.00	266,284.55	2,815.78	19.25	2,835.03	269,119.58	0.00	0.00	12,309,164.97
B-2	7,915,000.00	171,186.03	1,810.16	12.38	1,822.54	173,008.57	0.00	0.00	7,913,177.46
B-3	5,057,000.00	109,373.05	1,156.53	7.91	1,164.44	110,537.49	0.00	0.00	5,055,835.56
B-4	4,177,000.00	90,340.37	955.28	6.53	961.81	91,302.18	0.00	0.00	4,176,038.19
B-5	2,858,000.00	61,812.97	653.62	4.47	658.09	62,471.06	0.00	0.00	2,857,341.91
B-6	1,758,627.00	38,035.66	402.20	2.75	404.95	38,440.61	0.00	0.00	1,758,222.05



Total	439,714,727.00	9,374,032.73	21,286,765.07	99,719.19	21,386,484.27	30,760,517.00	0.00	0.00	418,328,242.73


Interest Detail - MASTER REMIC
	Pass	Prior Principal		Non-	Prior	Unscheduled		Paid or	Current
	Pass	Prior Principal		Non-	Prior	Unscheduled		Paid or

	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)
1A-1A	6.47430%	144,726,177.21	780,834.11	0.00	0.00	0.00	780,834.11	780,834.11	0.00
1A-1B	6.47430%	16,080,901.41	86,760.51	0.00	0.00	0.00	86,760.51	86,760.51	0.00
2A-1A	6.55458%	146,378,755.71	799,542.70	0.00	0.00	0.00	799,542.70	799,542.70	0.00
2A-1B	6.55458%	16,264,623.92	88,839.81	0.00	0.00	0.00	88,839.81	88,839.81	0.00
3-A	6.37406%	64,486,536.95	342,534.31	0.00	0.00	0.00	342,534.31	342,534.31	0.00
A-R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
B-1	6.49106%	12,309,902.41	66,586.93	0.00	0.00	0.00	66,586.93	66,586.93	0.00
B-2	6.49106%	7,913,651.53	42,806.66	0.00	0.00	0.00	42,806.66	42,806.66	0.00
B-3	6.49106%	5,056,138.45	27,349.75	0.00	0.00	0.00	27,349.75	27,349.75	0.00
B-4	6.49106%	4,176,288.37	22,590.45	0.00	0.00	0.00	22,590.45	22,590.45	0.00
B-5	6.49106%	2,857,513.09	15,456.91	0.00	0.00	0.00	15,456.91	15,456.91	0.00
B-6	6.49106%	1,758,327.38	9,511.17	0.00	0.00	0.00	9,511.17	9,511.17	0.00



Total		422,008,816.43	2,282,813.31	0.00	0.00	0.00	2,282,813.31	2,282,813.31	0.00



Page 3 of 25

Harborview Mortgage Loan Trust 2006-3



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
August 21, 2006 Distribution

Collection Account Report
SUMMARY

	Group 3	Group 2	Group 1	Total
Principal Collections	16,631.61	2,393,998.96	1,269,943.13	3,680,573.70
Principal Withrawals	0.00	0.00	0.00	0.00
Principal Other Accounts	0.00	0.00	0.00	0.00
TOTAL NET PRINCIPAL	16,631.61	2,393,998.96	1,269,943.13	3,680,573.70
Interest Collections	376,252.68	976,272.69	953,022.60	2,305,547.97
Interest Withdrawals	-0.00	-0.00	-0.00	-0.00
Interest Other Accounts	0.00	0.00	0.00	0.00
Interest Fees	-3,007.17	-9,606.01	-10,121.47	-22,734.66
TOTAL NET INTEREST	373,245.52	966,666.68	942,901.13	2,282,813.31
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION	389,877.13	3,360,665.64	2,212,844.26	5,963,387.01




PRINCIPAL - COLLECTIONS

	Group 3	Group 2	Group 1	Total
Scheduled Principal Received	6,937.09	9,912.98	8,357.97	25,208.04
Curtailments	9,694.52	10,314.57	31,720.63	51,729.72
Prepayments In Full	0.00	2,373,771.41	1,229,864.53	3,603,635.94
Repurchased/Substitutions	0.00	0.00	0.00	0.00
Liquidations	0.00	0.00	0.00	0.00
Insurance Principal		0.00	0.00	0.00
Other Additional Principal		0.00	0.00	0.00
Delinquent Principal	-6,553.67	-7,745.22	-4,095.64	-18,394.53
Realized Losses	-0.00	-0.00	-0.00	-0.00
Advanced Principal	6,553.67	7,745.22	4,095.64	18,394.53
TOTAL PRINCIPAL COLLECTED	16,631.61	2,393,998.96	1,269,943.13	3,680,573.70




PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK




PRINCIPAL - OTHER ACCOUNTS

	Group 3	Group 2	Group 1	Total
Closing Deposit	0.00	0.00	0.00	0.00
TOTAL PRINCIPAL OTHER ACCOUNTS	0.00	0.00	0.00	0.00






Page 4 of 25

Harborview Mortgage Loan Trust 2006-3



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
August 21, 2006 Distribution


INTEREST - COLLECTIONS

			Group 3	Group 2	Group 1	Total
Scheduled Interest			388,456.35	1,004,700.03	980,761.42	2,373,917.80
Repurchased/Substitution Interest			0.00	0.00	0.00	0.00
Liquidation Interest			0.00	0.00	0.00	0.00
Insurance Interest			0.00	0.00	0.00	0.00
Other Additional Interest			0.00	0.00	0.00	0.00
Prepayment Interest Shortfalls			-0.00	-0.00	-0.00	-0.00
Delinquent Interest			-323,977.20	-772,478.42	-749,144.55	-1,845,600.17
Compensating Interest			0.00	0.00	0.00	0.00
Civil Relief Act Shortfalls			-0.00	-0.00	-0.00	-0.00
Interest Advanced			311,773.53	744,051.08	721,405.73	1,777,230.34
TOTAL INTEREST COLLECTED			376,252.68	976,272.69	953,022.60	2,305,547.97




INTEREST - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK




INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
		Group 3	Group 2	Group 1	Total
	Prepayment Charges				0.00
	TOTAL INTEREST OTHER ACCOUNTS	0.00	0.00	0.00	0.00




INTEREST FEES
INTEREST FEES
		Group 3	Group 2	Group 1	Total
	Current Servicing Fees	2,435.57	8,442.56	8,670.56	19,548.69
	Trustee Fees	292.78	737.40	728.19	1,758.37
	LPMI Fee	202.69	234.33	533.40	970.42
	Custodian Fee	76.12	191.72	189.33	457.18
	TOTAL INTEREST FEES	3,007.17	9,606.01	10,121.47	22,734.66



Page 5 of 25

Harborview Mortgage Loan Trust 2006-3

Mortgage Pass-Through Certificates

August 21, 2006 Distribution

Credit Enhancement Report

ACCOUNTS

SPACE INTENTIONALLY LEFT BLANK

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

SPACE INTENTIONALLY LEFT BLANK

Page 6 of 25

Harborview Mortgage Loan Trust 2006-3



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
August 21, 2006 Distribution

Collateral Report


COLLATERAL




		Group 3	Group 2	Group 1	Total



Loan Count:


Original	115	272	296	683
Prior	111	262	286	659
Prefunding	0	0	0	0
Scheduled Paid Offs	-0	-0	-0	-0
Full Voluntary Prepayments	-0	-4	-2	-6
Repurchases	-0	-0	-0	-0
Liquidations	-0	-0	-0	-0
Current	111	258	284	653
Principal Balance:


Original	74,391,338.59	184,957,266.87	180,127,790.36	439,476,395.82
Prior	70,268,320.59	176,975,494.66	174,765,001.19	422,008,816.44
Prefunding	0.00	0.00	0.00	0.00
Scheduled Principal	-6,937.09	-9,912.98	-8,357.97	-25,208.04
Partial Prepayments	-9,694.52	-10,314.57	-31,720.63	-51,729.72
Full Voluntary Prepayments	-0.00	-2,373,771.41	-1,229,864.53	-3,603,635.94
Repurchases	-0.00	-0.00	-0.00	-0.00
Liquidations	-0.00	-0.00	-0.00	-0.00
Current	70,251,688.98	174,581,495.70	173,495,058.06	418,328,242.74





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 7 of 25

Harborview Mortgage Loan Trust 2006-3



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
August 21, 2006 Distribution


CHARACTERISTICS
CHARACTERISTICS

	Group 3	Group 2	Group 1	Total
Weighted Average Coupon Original	6.64224%	6.82291%	6.75408%	6.76412%
Weighted Average Coupon Prior	6.64404%	6.81862%	6.74218%	6.75761%
Weighted Average Coupon Current	6.63382%	6.81247%	6.73426%	6.75034%
Weighted Average Months to Maturity Original	359	359	359	359
Weighted Average Months to Maturity Prior	357	357	357	357
Weighted Average Months to Maturity Current	356	356	356	356
Weighted Avg Remaining Amortization Term Original	359	359	359	359
Weighted Avg Remaining Amortization Term Prior	357	357	357	357
Weighted Avg Remaining Amortization Term Current	356	356	356	356
Weighted Average Seasoning Original	1.09	1.43	1.23	1.29
Weighted Average Seasoning Prior	3.09	3.37	3.21	3.26
Weighted Average Seasoning Current	4.09	4.38	4.20	4.26

Page 8 of 25

Harborview Mortgage Loan Trust 2006-3



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
August 21, 2006 Distribution


ARM CHARACTERISTICS
ARM CHARACTERISTICS

		Group 3	Group 2	Group 1	Total
Weighted Average Margin Original		2.27522%	2.25817%	2.26629%	2.26439%
Weighted Average Margin Prior		2.27569%	2.25836%	2.26655%	2.26466%
Weighted Average Margin Current		2.27669%	2.25853%	2.26679%	2.26498%
Weighted Average Max Rate Original		11.65228%	11.82291%	11.75408%	11.76582%
Weighted Average Max Rate Prior		11.65426%	11.81862%	11.74218%	11.75934%
Weighted Average Max Rate Current		11.64445%	11.81247%	11.73426%	11.75211%
Weighted Average Min Rate Original		2.27522%	2.25817%	2.26629%	2.26439%
Weighted Average Min Rate Prior		2.27569%	2.25836%	2.26655%	2.26466%
Weighted Average Min Rate Current		2.27669%	2.25853%	2.26679%	2.26498%
Weighted Average Cap Up Original		1.98996%	2.00000%	1.99931%	1.99802%
Weighted Average Cap Up Prior		1.98977%	2.00000%	1.99930%	1.99798%
Weighted Average Cap Up Current		1.98937%	2.00000%	1.99929%	1.99794%
Weighted Average Cap Down Original		1.98996%	2.00000%	1.99931%	1.99802%
Weighted Average Cap Down Prior		1.98977%	2.00000%	1.99930%	1.99798%
Weighted Average Cap Down Current		1.98937%	2.00000%	1.99929%	1.99794%




SERVICING FEES & ADVANCES
SERVICING FEES & ADVANCES

		Group 3	Group 2	Group 1	Total




Current Servicing Fees		2,435.57	8,442.56	8,670.56	19,548.69
Delinquent Servicing Fees		12,203.66	28,427.34	27,738.82	68,369.82
TOTAL SERVICING FEES		14,639.23	36,869.89	36,409.38	87,918.50


Total Servicing Fees		14,639.23	36,869.89	36,409.38	87,918.50
Compensating Interest		-0.00	-0.00	-0.00	-0.00
Delinquent Servicing Fees		-12,203.66	-28,427.34	-27,738.82	-68,369.82
COLLECTED SERVICING FEES		2,435.57	8,442.56	8,670.56	19,548.69


Total Advanced Interest		311,773.53	744,051.08	721,405.73	1,777,230.34
Total Advanced Principal		6,553.67	7,745.22	4,095.64	18,394.53
Aggregate Advances with respect to this Distribution		318,327.20	751,796.30	725,501.37	1,795,624.87






ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
		Group 3	Group 2	Group 1	Total
	Prepayment Interest Shortfall (PPIS)	0.00	0.00	0.00	0.00
	Compensating Interest	0.00	0.00	0.00	0.00
	Net Prepayment Interest Shortfall (PPIS)	0.00	0.00	0.00	0.00

	Weighted Average Net Mortgage Rate	6.374062%	6.554580%	6.474302%	6.491277%





Page 9 of 25

Harborview Mortgage Loan Trust 2006-3



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
August 21, 2006 Distribution

Delinquency Report

TOTAL
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		480,000.00	4,453,735.45	0.00	4,933,735.45
	% Balance		0.11%	1.06%	0.00%	1.18%
	# Loans		1	7	0	8
	% # Loans		0.15%	1.07%	0.00%	1.23%
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	480,000.00	4,453,735.45	0.00	4,933,735.45
	% Balance	0.00%	0.11%	1.06%	0.00%	1.18%
	# Loans	0	1	7	0	8
	% # Loans	0.00%	0.15%	1.07%	0.00%	1.23%

Page 10 of 25

Harborview Mortgage Loan Trust 2006-3



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
August 21, 2006 Distribution


GROUP 1
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		0.00	1,846,000.00	0.00	1,846,000.00
	% Balance		0.00%	1.06%	0.00%	1.06%
	# Loans		0	3	0	3
	% # Loans		0.00%	1.06%	0.00%	1.06%
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	0.00	1,846,000.00	0.00	1,846,000.00
	% Balance	0.00%	0.00%	1.06%	0.00%	1.06%
	# Loans	0	0	3	0	3
	% # Loans	0.00%	0.00%	1.06%	0.00%	1.06%

Page 11 of 25

Harborview Mortgage Loan Trust 2006-3



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
August 21, 2006 Distribution


GROUP 2
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		0.00	2,607,735.45	0.00	2,607,735.45
	% Balance		0.00%	1.49%	0.00%	1.49%
	# Loans		0	4	0	4
	% # Loans		0.00%	1.55%	0.00%	1.55%
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	0.00	2,607,735.45	0.00	2,607,735.45
	% Balance	0.00%	0.00%	1.49%	0.00%	1.49%
	# Loans	0	0	4	0	4
	% # Loans	0.00%	0.00%	1.55%	0.00%	1.55%

Page 12 of 25

Harborview Mortgage Loan Trust 2006-3



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
August 21, 2006 Distribution


GROUP 3
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		480,000.00	0.00	0.00	480,000.00
	% Balance		0.68%	0.00%	0.00%	0.68%
	# Loans		1	0	0	1
	% # Loans		0.90%	0.00%	0.00%	0.90%
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	480,000.00	0.00	0.00	480,000.00
	% Balance	0.00%	0.68%	0.00%	0.00%	0.68%
	# Loans	0	1	0	0	1
	% # Loans	0.00%	0.90%	0.00%	0.00%	0.90%

Page 13 of 25

Harborview Mortgage Loan Trust 2006-3

Mortgage Pass-Through Certificates

August 21, 2006 Distribution

REO Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Page 14 of 25

Harborview Mortgage Loan Trust 2006-3

Mortgage Pass-Through Certificates

August 21, 2006 Distribution

Foreclosure Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Page 15 of 25

Harborview Mortgage Loan Trust 2006-3



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
August 21, 2006 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS



		Group 3	Group 2	Group 1	Total


Current


Number of Paid in Full Loans	0	4	2	6
Number of Repurchased Loans	0	0	0	0
Total Number of Loans Prepaid in Full	0	4	2	6
Curtailments Amount	9,694.52	10,314.57	31,720.63	51,729.72
Paid in Full Balance	0.00	2,373,771.41	1,229,864.53	3,603,635.94
Repurchased Loans Balance	0.00	0.00	0.00	0.00
Total Prepayment Amount	9,694.52	2,384,085.98	1,261,585.16	3,655,365.66
Cumulative


Number of Paid in Full Loans	4	14	12	30
Number of Repurchased Loans	0	0	0	0
Total Number of Loans Prepaid in Full	4	14	12	30
Paid in Full Balance	4,079,610.18	10,309,058.26	6,506,080.63	20,894,749.07
Repurchased Loans Balance	0.00	0.00	0.00	0.00
Curtailments Amount	33,067.49	24,976.57	95,640.76	153,684.82
Total Prepayment Amount	4,112,677.67	10,334,034.83	6,601,721.39	21,048,433.89

Page 16 of 25

Harborview Mortgage Loan Trust 2006-3



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
August 21, 2006 Distribution


VOLUNTARY PREPAYMENTS RATES



		Group 3	Group 2	Group 1	Total





SMM	0.01%	1.35%	0.72%	0.87%
3 Months Avg SMM	1.48%	1.90%	1.14%	1.52%
12 Months Avg SMM	1.41%	1.43%	0.93%	1.22%
Avg SMM Since Cut-off	1.41%	1.43%	0.93%	1.22%



CPR	0.17%	15.02%	8.33%	9.91%
3 Months Avg CPR	16.40%	20.54%	12.88%	16.76%
12 Months Avg CPR	15.69%	15.85%	10.60%	13.69%
Avg CPR Since Cut-off	15.69%	15.85%	10.60%	13.69%



PSA	20.23%	1,714.28%	992.02%	1,164.75%
3 Months Avg PSA Approximation	2,656.43%	3,033.75%	2,011.22%	2,570.96%
12 Months Avg PSA Approximation	3,032.10%	2,735.63%	1,955.46%	2,474.02%
Avg PSA Since Cut-off Approximation	3,032.10%	2,735.63%	1,955.46%	2,474.02%

Page 17 of 25

Harborview Mortgage Loan Trust 2006-3

Mortgage Pass-Through Certificates

August 21, 2006 Distribution

PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidation Balance)/(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/(0.02*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 25

Harborview Mortgage Loan Trust 2006-3

Mortgage Pass-Through Certificates

August 21, 2006 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

Note

LTV at

Payment

Loan Group

Status

Balance

Amount

Date

Rate

Origination

Original Term

Date

98422355 1

720,000.00

07-Jul-2006

7.250%

CA - 80.00%

Paid Off - 360

01-May-2006

117102967 2

646,472.00

646,471.41

05-Jul-2006

7.250%

CA - 80.00%

Paid Off - 360

01-May-2006

118598039 2

543,300.00

21-Jul-2006

7.500%

NJ - 88.52%

Paid Off - 360

01-Jun-2006

120542051 1

510,000.00

509,864.53

19-Jul-2006

6.375%

VA - 26.49%

Paid Off - 360

01-Jan-2006

132511163 2

624,000.00

31-Jul-2006

7.250%

CA - 80.00%

Paid Off - 360

01-May-2006

134886582 2

560,000.00

05-Jul-2006

7.000%

CA - 80.00%

Paid Off - 360

01-Jun-2006

TOTAL

3,603,772.00

3,603,635.94

Page 19 of 25

Harborview Mortgage Loan Trust 2006-3



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
August 21, 2006 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES



		Group 3	Group 2	Group 1	Total


Current





Number of Loans Liquidated	0	0	0	0
Collateral Principal Realized Loss/(Gain) Amount	0.00	0.00	0.00	0.00
Collateral Interest Realized Loss/(Gain) Amount	0.00	0.00	0.00	0.00
Net Liquidation Proceeds	0.00	0.00	0.00	0.00

Cumulative
Cumulative



Number of Loans Liquidated	0	0	0	0
Collateral Realized Loss/(Gain) Amount	0.00	0.00	0.00	0.00
Net Liquidation Proceeds	0.00	0.00	0.00	0.00

Page 20 of 25

Harborview Mortgage Loan Trust 2006-3



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
August 21, 2006 Distribution


DEFAULT SPEEDS

	Group 3	Group 2	Group 1	Total



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


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


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


Loss Severity Approximation for Current Period	0.00%	0.00%	0.00%	0.00%
3 Months Avg Loss Severity Approximation	0.00%	0.00%	0.00%	0.00%
12 Months Avg Loss Severity Approximation	0.00%	0.00%	0.00%	0.00%
Avg Loss Severity Approximation Since Cut-off	0.00%	0.00%	0.00%	0.00%

Page 21 of 25

Harborview Mortgage Loan Trust 2006-3

Mortgage Pass-Through Certificates

August 21, 2006 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 22 of 25

Harborview Mortgage Loan Trust 2006-3

Mortgage Pass-Through Certificates

August 21, 2006 Distribution

Realized Loss Detail Report

Loan Number

Current

State &

Prior

Realized

Cumulative

Loan

Note

LTV at

Original

Principal

Loss/(Gain)

Realized

Loan Group

Status

Rate

Origination

Term

Balance

Revision

Loss/(Gain)

TOTAL

Page 23 of 25

Harborview Mortgage Loan Trust 2006-3

Mortgage Pass-Through Certificates

August 21, 2006 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Group 3

Group 2

Group 1

Total

Has Optional Termination Date Reached?

Has Sr. Prepay Stepdown Condition Occurred

Has Sr. Credit Supp. Depletion Date Occured

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Group 3

Group 2

Group 1

Total

Senior Percentage

91.771849%

91.901639%

92.013319%

Subordinate Percentage

8.228151%

8.098361%

7.986681%

Senior Prepayment Percentage

100.000000%

Subordinate Prepayment Percentage

0.000000%

Page 24 of 25

Harborview Mortgage Loan Trust 2006-3



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
August 21, 2006 Distribution

Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
	Group 3	Group 2	Group 1	Total
Aggregate Principal Balance of the One-Year LIBOR Loans	72,423,750.93	180,288,170.41	177,257,250.85	429,969,172.19
Aggregate Principal Balance of the One-Year CMT Loans	589,779.80	449,593.19	0.00	1,039,372.99


Apportioned Principal Balances for B-1	4,066,725.31	4,175,714.35	4,066,725.31	12,309,164.97
Apportioned Principal Balances for B-2	2,614,370.60	2,684,436.25	2,614,370.60	7,913,177.46
Apportioned Principal Balances for B-3	1,670,356.56	1,715,122.44	1,670,356.56	5,055,835.56
Apportioned Principal Balances for B-4	1,379,687.43	1,416,663.33	1,379,687.43	4,176,038.19
Apportioned Principal Balances for B-5	944,014.05	969,313.81	944,014.05	2,857,341.91
Apportioned Principal Balances for B-6	580,884.74	596,452.57	580,884.74	1,758,222.05

Principal Deficiency Amount	0.00	0.00	0.00	0.00





Page 25 of 25

Harborview 2006-3 10-D