8-K 1 gpm05ar2_10508.txt 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 25, 2005 GREENPOINT MTA TRUST Mortgage Pass-Through Certificates, Series 2005-AR2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-106323-29 Pooling and Servicing Agreement) (Commission 54-2175546 (State or other File Number) 54-2175547 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (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 under the Exchange Act (17 CFR 240.14a-12) [ ] 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 On August 25, 2005 a distribution was made to holders of GREENPOINT MTA TRUST, Mortgage Pass-Through Certificates, Series 2005-AR2 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-AR2 Trust, relating to the August 25, 2005 distribution. 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. GREENPOINT MTA TRUST Mortgage Pass-Through Certificates, Series 2005-AR2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 8/29/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-AR2 Trust, relating to the August 25, 2005 distribution. EX-99.1

~~SECURITIES~~GreenPoint ~~AND~~MTA ~~EXCHANGE~~Mortgage ~~COMMISSION~~Pass-Through Certificates Record Date: 7/29/2005 Distribution Date: 8/25/2005 GreenPoint MTA Mortgage Pass-Through Certificates Series GPM 2005-AR2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Class CUSIP Description Rate Balance Distribution R 39538RBS7 RES 0.00000% 0.00 0.00 A-1 39538RBB4 SEN 3.69000% 428,397,944.96 1,361,234.47 A-2 39538RBC2 SEN 3.73000% 214,198,972.48 687,995.20 A-3 39538RBD0 SEN 3.78000% 71,399,332.28 232,404.83 M-1 39538RBG3 SUB 3.90000% 13,009,357.09 43,689.76 M-2 39538RBH1 SUB 3.93000% 11,383,437.44 38,523.45 M-3 39538RBJ7 SUB 3.96000% 7,317,638.37 24,953.15 M-4 39538RBK4 SUB 4.09000% 6,504,678.54 22,909.12 M-5 39538RBL2 SUB 4.11000% 5,691,718.72 20,143.94 M-6 39538RBM0 SUB 4.17000% 5,284,738.83 18,976.62 M-7 39538RBN8 SUB 4.61000% 4,471,779.01 17,751.72 B-1 39538RBP3 SUB 4.71000% 4,065,799.07 16,490.20 B-2 39538RBQ1 SUB 5.26000% 3,658,819.18 16,572.42 B-3 39538RBR9 SUB 5.26000% 4,471,779.01 20,254.67 B-4 39538RBT5 SUB 5.26000% 6,504,678.54 29,462.58 B-5 39538RBU2 SUB 5.26000% 5,284,738.83 24,275.20 B-6 39538RBV0 SUB 5.26000% 3,661,550.05 19,926.79 X-1 39538RBE8 SUB 1.12001% 0.00 0.00 X-P 39538RCT4 SUB 0.00000% 0.00 18,090.65 M-X 39538RBF5 SUB 0.46748% 0.00 21,796.16 Totals 795,306,962.40 2,635,450.93

~~Washington~~Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses R 0.00 0.00 0.00 0.00 0.00 A-1 11,088,146.22 D0.C00 417,309,798.74 ~~20549~~12,449,380.69 0.00 A-2 5,544,073.11 0.00 208,654,899.37 6,232,068.31 0.00 A-3 1,848,015.95 0.00 69,551,316.33 2,080,420.78 0.00 M-1 0.00 0.00 13,009,357.09 43,689.76 0.00 M-2 0.00 0.00 11,383,437.44 38,523.45 0.00 M-3 0.00 0.00 7,317,638.37 24,953.15 0.00 M-4 0.00 0.00 6,504,678.54 22,909.12 0.00 M-5 0.00 0.00 5,691,718.72 20,143.94 0.00 M-6 0.00 0.00 5,284,738.83 18,976.62 0.00 M-7 0.00 0.00 4,471,779.01 17,751.72 0.00 B-1 0.00 0.00 4,065,799.07 16,490.20 0.00 B-2 0.00 0.00 3,658,819.18 16,572.42 0.00 B-3 0.00 0.00 4,471,779.01 20,254.67 0.00 B-4 0.00 0.00 6,504,678.54 29,462.58 0.00 B-5 0.00 0.00 5,284,738.83 24,275.20 0.00 B-6 0.00 0.00 3,661,550.05 19,926.79 0.00 X-1 0.00 0.00 0.00 0.00 0.00 X-P 0.00 0.00 0.00 18,090.65 0.00 M-X 0.00 0.00 0.00 21,796.16 0.00 Totals 18,480,235.28 0.00 776,826,727.12 21,115,686.21 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee. This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

~~FORM~~Principal 8Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) R 100.00 0.00 0.00 0.00 0.00 0.00 A-K1 439,100,000.00 428,397,944.96 0.00 11,088,146.22 0.00 0.00 A-2 219,550,000.00 214,198,972.48 0.00 5,544,073.11 0.00 0.00 A-3 73,183,000.00 71,399,332.28 0.00 1,848,015.95 0.00 0.00 M-1 13,010,000.00 13,009,357.09 0.00 0.00 0.00 0.00 M-2 11,384,000.00 11,383,437.44 0.00 0.00 0.00 0.00 M-3 7,318,000.00 7,317,638.37 0.00 0.00 0.00 0.00 M-4 6,505,000.00 6,504,678.54 0.00 0.00 0.00 0.00 M-5 5,692,000.00 5,691,718.72 0.00 0.00 0.00 0.00 M-6 5,285,000.00 5,284,738.83 0.00 0.00 0.00 0.00 M-7 4,472,000.00 4,471,779.01 0.00 0.00 0.00 0.00 B-1 4,066,000.00 4,065,799.07 0.00 0.00 0.00 0.00 B-2 3,659,000.00 3,658,819.18 0.00 0.00 0.00 0.00 B-3 4,472,000.00 4,471,779.01 0.00 0.00 0.00 0.00 B-4 6,505,000.00 6,504,678.54 0.00 0.00 0.00 0.00 B-5 5,285,000.00 5,284,738.83 0.00 0.00 0.00 0.00 B-6 3,661,731.00 3,661,550.05 0.00 0.00 0.00 0.00 M-X 0.00 0.00 0.00 0.00 0.00 0.00 Totals 813,147,831.00 795,306,962.40 0.00 18,480,235.28 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

~~CURRENT~~Principal ~~REPORT~~Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution R 0.00 0.00 0.00000000 0.00 A-1 11,088,146.22 417,309,798.74 0.95037531 11,088,146.22 A-2 5,544,073.11 208,654,899.37 0.95037531 5,544,073.11 A-3 1,848,015.95 69,551,316.33 0.95037531 1,848,015.95 M-1 0.00 13,009,357.09 0.99995058 0.00 M-2 0.00 11,383,437.44 0.99995058 0.00 M-3 0.00 7,317,638.37 0.99995058 0.00 M-4 0.00 6,504,678.54 0.99995058 0.00 M-5 0.00 5,691,718.72 0.99995058 0.00 M-6 0.00 5,284,738.83 0.99995058 0.00 M-7 0.00 4,471,779.01 0.99995058 0.00 B-1 0.00 4,065,799.07 0.99995058 0.00 B-2 0.00 3,658,819.18 0.99995058 0.00 B-3 0.00 4,471,779.01 0.99995058 0.00 B-4 0.00 6,504,678.54 0.99995058 0.00 B-5 0.00 5,284,738.83 0.99995058 0.00 B-6 0.00 3,661,550.05 0.99995058 0.00 M-X 0.00 0.00 0.00000000 0.00 Totals 18,480,235.28 776,826,727.12 0.95533272 18,480,235.28

~~Pursuant~~Principal toDistribution ~~Section~~Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 A-1 439,100,000.00 975.62729437 0.00000000 25.25198410 0.00000000 A-2 219,550,000.00 975.62729437 0.00000000 25.25198410 0.00000000 A-3 73,183,000.00 975.62729432 0.00000000 25.25198407 0.00000000 M-1 13,010,000.00 or999.95058340 150.00000000 0.00000000 0.00000000 M-2 11,384,000.00 999.95058327 0.00000000 0.00000000 0.00000000 M-3 7,318,000.00 999.95058349 0.00000000 0.00000000 0.00000000 M-4 6,505,000.00 999.95058263 0.00000000 0.00000000 0.00000000 M-5 5,692,000.00 999.95058327 0.00000000 0.00000000 0.00000000 M-6 5,285,000.00 999.95058278 0.00000000 0.00000000 0.00000000 M-7 4,472,000.00 999.95058363 0.00000000 0.00000000 0.00000000 B-1 4,066,000.00 999.95058288 0.00000000 0.00000000 0.00000000 B-2 3,659,000.00 999.95058213 0.00000000 0.00000000 0.00000000 B-3 4,472,000.00 999.95058363 0.00000000 0.00000000 0.00000000 B-4 6,505,000.00 999.95058263 0.00000000 0.00000000 0.00000000 B-5 5,285,000.00 999.95058278 0.00000000 0.00000000 0.00000000 B-6 3,661,731.00 999.95058348 0.00000000 0.00000000 0.00000000 X-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 X-P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 M-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (d2) ofAll ~~the~~classes are per $1000 denomination

~~Securities~~Principal ~~Exchange~~Distribution ~~Act~~Factors ofStatement ~~1934~~(continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-1 0.00000000 25.25198410 950.37531027 0.95037531 25.25198410 A-2 0.00000000 25.25198410 950.37531027 0.95037531 25.25198410 A-3 0.00000000 25.25198407 950.37531025 0.95037531 25.25198407 M-1 0.00000000 0.00000000 999.95058340 0.99995058 0.00000000 M-2 0.00000000 0.00000000 999.95058327 0.99995058 0.00000000 M-3 0.00000000 0.00000000 999.95058349 0.99995058 0.00000000 M-4 0.00000000 0.00000000 999.95058263 0.99995058 0.00000000 M-5 0.00000000 0.00000000 999.95058327 0.99995058 0.00000000 M-6 0.00000000 0.00000000 999.95058278 0.99995058 0.00000000 M-7 0.00000000 0.00000000 999.95058363 0.99995058 0.00000000 B-1 0.00000000 0.00000000 999.95058288 0.99995058 0.00000000 B-2 0.00000000 0.00000000 999.95058213 0.99995058 0.00000000 B-3 0.00000000 0.00000000 999.95058363 0.99995058 0.00000000 B-4 0.00000000 0.00000000 999.95058263 0.99995058 0.00000000 B-5 0.00000000 0.00000000 999.95058278 0.99995058 0.00000000 B-6 0.00000000 0.00000000 999.95058348 0.99995058 0.00000000 X-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 X-P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

~~Date~~Interest ofDistribution ~~Report~~Statement ~~(Date~~Beginning Payment of ~~earliest~~Original ~~event~~Current ~~reported)~~Certificate/ ~~June~~Current 30Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall R 100.00 0.00000% 0.00 0.00 0.00 0.00 A-1 439,100,000.00 ~~2005~~3.69000% 428,397,944.96 1,361,234.47 0.00 0.00 A-2 219,550,000.00 3.73000% 214,198,972.48 687,995.20 0.00 0.00 A-3 73,183,000.00 3.78000% 71,399,332.28 232,404.83 0.00 0.00 M-1 13,010,000.00 3.90000% 13,009,357.09 43,689.76 0.00 0.00 M-2 11,384,000.00 3.93000% 11,383,437.44 38,523.45 0.00 0.00 M-3 7,318,000.00 3.96000% 7,317,638.37 24,953.15 0.00 0.00 M-4 6,505,000.00 4.09000% 6,504,678.54 22,909.12 0.00 0.00 M-5 5,692,000.00 4.11000% 5,691,718.72 20,143.94 0.00 0.00 M-6 5,285,000.00 4.17000% 5,284,738.83 18,976.62 0.00 0.00 M-7 4,472,000.00 4.61000% 4,471,779.01 17,751.72 0.00 0.00 B-1 4,066,000.00 4.71000% 4,065,799.07 16,490.20 0.00 0.00 B-2 3,659,000.00 5.26000% 3,658,819.18 16,572.42 0.00 0.00 B-3 4,472,000.00 5.26000% 4,471,779.01 20,254.67 0.00 0.00 B-4 6,505,000.00 5.26000% 6,504,678.54 29,462.58 0.00 0.00 B-5 5,285,000.00 5.26000% 5,284,738.83 23,936.93 0.00 0.00 B-6 3,661,731.00 5.26000% 3,661,550.05 16,584.79 0.00 0.22 X-1 0.00 1.12001% 713,996,249.72 666,403.85 0.00 666,403.85 X-P 0.00 0.00000% 0.00 0.00 0.00 0.00 M-X 0.00 0.46748% 81,310,712.70 31,675.93 0.00 9,879.77 Totals 813,147,831.00 3,289,963.63 0.00 676,283.84

~~STRUCTURED~~Interest ~~ASSET~~Distribution ~~MORTGAGE~~Statement ~~INVESTMENTS~~(continued) IIRemaining ~~INC.~~Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (~~Exact~~4) ~~name~~Distribution ofShortfall ~~registrant~~Balance asR ~~specified~~0.00 in0.00 ~~its~~0.00 ~~charter~~0.00 0.00 A-1 0.00 0.00 1,361,234.47 0.00 417,309,798.74 A-2 0.00 0.00 687,995.20 0.00 208,654,899.37 A-3 0.00 0.00 232,404.83 0.00 69,551,316.33 M-1 0.00 0.00 43,689.76 0.00 13,009,357.09 M-2 0.00 0.00 38,523.45 0.00 11,383,437.44 M-3 0.00 0.00 24,953.15 0.00 7,317,638.37 M-4 0.00 0.00 22,909.12 0.00 6,504,678.54 M-5 0.00 0.00 20,143.94 0.00 5,691,718.72 M-6 0.00 0.00 18,976.62 0.00 5,284,738.83 M-7 0.00 0.00 17,751.72 0.00 4,471,779.01 B-1 0.00 0.00 16,490.20 0.00 4,065,799.07 B-2 0.00 0.00 16,572.42 0.00 3,658,819.18 B-3 0.00 0.00 20,254.67 0.00 4,471,779.01 B-4 0.00 0.00 29,462.58 0.00 6,504,678.54 B-5 0.00 0.00 24,275.20 0.00 5,284,738.83 B-6 0.00 0.00 19,926.79 0.22 3,661,550.05 X-1 0.00 0.00 0.00 1,042,058.52 695,516,014.44 X-P 0.00 0.00 18,090.65 0.00 0.00 M-X 0.00 0.00 21,796.16 31,812.34 81,310,712.70 Totals 0.00 0.00 2,635,450.93 1,073,871.08 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Delaware	333-120916	30-0183252
(State or Other Jurisdiction of Incorporation)	(Commission File Number)	(I.R.S. Employer Identification No.)
383 Madison Avenue New York, New York		10l79
(Address of Principal Executive Offices)		(Zip Code)

~~Registrants~~Interest ~~telephone~~Distribution ~~number,~~Factors ~~including~~Statement ~~area~~(continued) ~~code,~~Remaining isEnding Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (~~212~~6) ~~272~~Distribution Shortfall Balance R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-~~2000~~1 0.00000000 0.00000000 3.10005573 0.00000000 950.37531027 A-2 0.00000000 0.00000000 3.13366067 0.00000000 950.37531027 A-3 0.00000000 0.00000000 3.17566689 0.00000000 950.37531025 M-1 0.00000000 0.00000000 3.35816756 0.00000000 999.95058340 M-2 0.00000000 0.00000000 3.38399947 0.00000000 999.95058327 M-3 0.00000000 0.00000000 3.40983192 0.00000000 999.95058349 M-4 0.00000000 0.00000000 3.52177095 0.00000000 999.95058263 M-5 0.00000000 0.00000000 3.53899157 0.00000000 999.95058327 M-6 0.00000000 0.00000000 3.59065658 0.00000000 999.95058278 M-7 0.00000000 0.00000000 3.96952594 0.00000000 999.95058363 B-1 0.00000000 0.00000000 4.05563207 0.00000000 999.95058288 B-2 0.00000000 0.00000000 4.52922110 0.00000000 999.95058213 B-3 0.00000000 0.00000000 4.52921959 0.00000000 999.95058363 B-4 0.00000000 0.00000000 4.52922060 0.00000000 999.95058263 B-5 0.00000000 0.00000000 4.59322611 0.00000000 999.95058278 B-6 0.00000000 0.00000000 5.44190439 0.00006008 999.95058348 X-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 X-P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

~~Items~~CERTIFICATEHOLDER 1ACCOUNT ~~through~~STATEMENT 7CERTIFICATE ~~are~~ACCOUNT ~~not~~Beginning ~~included~~Balance ~~because~~0.00 ~~they~~Deposits ~~are~~Payments ~~not~~of ~~applicable~~Interest and Principal 21,308,130.00 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 153,952.78 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 21,462,082.78 Withdrawals Reimbursement for Servicer Advances 94,549.36 Payment of Service Fee 251,847.21 Payment of Interest and Principal 21,115,686.21 Total Withdrawals (Pool Distribution Amount) 21,462,082.78 Ending Balance 0.00

~~Item~~PREPAYMENT/CURTAILMENT 8INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.0100 Servicing Fee Support 0. ~~Other~~00 ~~Events~~Non-Supported Prepayment/Curtailment Interest Shortfall 0.00

OnSERVICING ~~June~~FEES ~~30,~~Gross ~~2005,~~Servicing ~~Structured~~Fee ~~Asset Mortgage Investments II Inc~~248,533.43 ~~caused~~Trustee ~~the~~Fee ~~issuance and sale of the GreenPoint MTA Trust~~3,313.78 ~~Mortgage~~Supported ~~Pass-Through~~Prepayment/Curtailment ~~Certificates,~~Interest ~~Series~~Shortfall ~~2005-AR2,~~0.00 ~~pursuant~~Net ~~to a Pooling and~~ Servicing ~~Agreement,~~Fee ~~dated as of May 1~~251, ~~2005, among Structured Asset Mortgage Investments II Inc~~847.~~, as seller, EMC Mortgage Corporation and Wells Fargo Bank, National Association as trustee.~~21

~~Item~~OTHER 9ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Reserve Fund 376,798.0140 0. ~~Financial~~00 ~~Statements~~666,403.85 ~~and Exhibits~~1,041,708.23

(a)	Not applicable
(b)	Not applicable
(c)	Exhibits (executed copies): The following execution copies of Exhibits to the
Form S-3 Registration Statement of the Registrant are hereby filed:

~~Sequentially~~OTHER ~~Exhibit~~INFORMATION ~~Numbered~~Current ~~Number~~Period ~~Exhibit~~Class ~~Page~~A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 153,952.78

REO Detail - All Mortgage Loans in REO during Current Period

10Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.~~1 Pooling~~000% ~~and~~Original ~~Servicing~~Principal ~~Agreement,~~Balance ~~dated~~0.00 asOct-04 of0.000% ~~May~~Current 1,Principal ~~2005~~Balance ~~among~~0.00 ~~Structured~~Nov-04 ~~Asset~~0.000% ~~Mortgage~~Dec-04 ~~Investments~~0.000% IICurrent ~~Inc~~REO Total Jan-05 0.,000% asLoans ~~seller,~~in ~~EMC~~REO ~~Mortgage~~0 ~~Corporation~~Feb-05 ~~and~~0.000% ~~Wells~~Original ~~Fargo~~Principal ~~Bank,~~Balance ~~National~~0.00 ~~Association~~Mar-05 as0.000% ~~trustee~~Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Pursuant~~REO toLoan ~~the~~Detail ~~requirements~~- ofAll ~~the~~Mortgage ~~Securities~~Loans ~~Exchange~~in ~~Act~~REO ofduring ~~1934,~~Current ~~the~~Period ~~Registrant~~Month ~~has~~Loan ~~duly~~First ~~caused~~Original ~~this~~Loan ~~report~~Entered toPayment beLTV ~~signed~~at onPrincipal ~~behalf~~Group ofNumber ~~the~~REO ~~Registrant~~Date byState ~~the~~Origination ~~undersigned~~Balance ~~thereunto~~No ~~duly~~REO ~~authorized~~loans this period.

~~STRUCTURED~~REO ~~ASSET~~Loan ~~MORTGAGE~~Detail ~~INVESTMENTS~~- IIAll ~~INC.~~Mortgage ~~By:~~Loans ~~/s/~~in ~~Baron~~REO ~~Silverstein~~during ~~Name:~~Current ~~Baron~~Period ~~Silverstein~~(continued) ~~Title:~~Current ~~Vice~~Paid ~~President~~Current Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest No REO loans this period.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Dated: Aug~~Summary 912 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 3 Sep-04 0.000% Original Principal Balance 1,416,850.00 ~~2005~~Oct-04 0.000% Current Principal Balance 1,416,567.53 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 4 Feb-05 0.000% Original Principal Balance 1,836,850.00 Mar-05 0.000% Current Principal Balance 1,836,567.53 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.071% Aug-05 0.236% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

[8Foreclosure Loan Detail -K –All ~~PSA]~~Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance Summary 0086334661 Jul-2005 01-May-2005 CA 80.00 420,000.00 Summary 0086498458 Aug-2005 01-Jun-2005 CA 65.00 562,250.00 Summary 0086609948 Aug-2005 01-Jun-2005 CA 75.00 585,000.00 Summary 0202127551 Aug-2005 01-Apr-2005 OH 80.00 269,600.00

~~EXHIBIT~~Foreclosure ~~INDEX~~Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest Summary 0086334661 420,000.00 01-May-2005 2 6.125% 5,118.75 Summary 0086498458 562,250.00 01-May-2005 2 6.125% 4,041.19 Summary 0086609948 585,000.00 01-May-2005 2 6.125% 6,215.64 Summary 0202127551 269,317.53 01-May-2005 2 6.125% 4,961.93

Exhibit Number	Item 601 (a) of Regulation S-K Exhibit No.	Sequentially Numbered Description	Page
1	4	Amendment No. 1 to Pooling and Servicing Agreement	5

~~EXHIBIT~~Miscellaneous Reporting Average Loss Severity Percentage 0.000000% Amt Remaining in Interest Coverage Acc 1,041,708.23 Amt Withdrawn from Interest Coverage Acc 0.00 Senior Percentage 89.776185% Senior Prepayment Percentage 100.000000% Subordinate Percentage 10.223815% Subordinate Prepayment Percentage 0.000000%

Prepayment - Voluntary Prepayments

Realized Loss Report - Collateral Summary

Filing Compare · GreenPoint MTA Trust 2005-AR2