8-K 1 gpm05ar1_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-AR1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-106323-28 Pooling and Servicing Agreement) (Commission 54-2173140 (State or other File Number) 54-2173141 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-AR1 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-AR1 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-AR1 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator 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-AR1 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-AR1 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 A-1 39538RAA7 SEN 3.70000% 207,802,330.21 662,081.31 A-2 39538RAB5 SEN 3.68000% 605,583,894.46 1,919,028.07 A-3 39538RAC3 SEN 3.74000% 302,792,406.47 975,159.76 A-4 39538RAD1 SEN 3.76000% 124,019,541.74 401,547.71 X-1 39538RAE9 SUB 1.51474% 0.00 1,565,476.60 X-P 39538RCS6 SUB 0.00000% 0.00 86,144.98 M-X 39538RAT6 SUB 0.80747% 0.00 100,893.15 M-1 39538RAF6 SUB 3.89000% 23,990,490.04 80,361.48 M-2 39538RAG4 SUB 3.94000% 20,991,304.01 71,218.83 M-3 39538RAH2 SUB 3.96000% 13,494,838.03 46,017.40 M-4 39538RAJ8 SUB 4.09000% 11,994,745.32 42,244.83 M-5 39538RAK5 SUB 4.11000% 10,495,652.01 37,145.86 M-6 39538RAL3 SUB 4.18000% 9,746,105.35 35,080.56 M-7A 39538RAM1 SUB 4.61000% 499,697.77 1,983.66 M-7B 39538RAR0 SUB 4.61000% 7,747,314.26 30,754.69 B-1A 39538RAN9 SUB 4.76000% 3,748,732.69 15,365.64 B-1B 39538RAS8 SUB 4.76000% 3,748,732.69 15,365.64 B-2 39538RAP4 SUB 5.11000% 4,498,279.34 19,793.68 B-3 39538RAQ2 SUB 5.11000% 4,498,279.34 19,793.68 B-4 39538RAV1 SUB 5.11000% 14,244,384.69 62,679.25 B-5 39538RAW9 SUB 5.11000% 11,994,745.32 52,780.21 B-6 39538RAX7 SUB 5.11000% 8,245,881.72 36,284.17 R 39538RAU3 RES 0.00000% 0.00 0.00 Totals 1,390,137,355.46 6,277,201.16

~~Washington~~Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses A-1 9,596,528.46 D0.C00 198,205,801.75 ~~20549~~10,258,609.77 0.00 A-2 27,966,496.19 0.00 577,617,398.27 29,885,524.26 0.00 A-3 13,983,269.30 0.00 288,809,137.16 14,958,429.06 0.00 A-4 5,727,351.86 0.00 118,292,189.89 6,128,899.57 0.00 X-1 0.00 0.00 0.00 1,565,476.60 0.00 X-P 0.00 0.00 0.00 86,144.98 0.00 M-X 0.00 0.00 0.00 100,893.15 0.00 M-1 1,857.41 0.00 23,988,632.63 82,218.89 0.00 M-2 1,625.20 0.00 20,989,678.81 72,844.03 0.00 M-3 1,044.81 0.00 13,493,793.23 47,062.21 0.00 M-4 928.67 0.00 11,993,816.66 43,173.50 0.00 M-5 812.60 0.00 10,494,839.40 37,958.46 0.00 M-6 754.57 0.00 9,745,350.78 35,835.13 0.00 M-7A 38.69 0.00 499,659.08 2,022.35 0.00 M-7B 599.82 0.00 7,746,714.44 31,354.51 0.00 B-1A 290.24 0.00 3,748,442.45 15,655.88 0.00 B-1B 290.24 0.00 3,748,442.45 15,655.88 0.00 B-2 348.27 0.00 4,497,931.08 20,141.95 0.00 B-3 348.27 0.00 4,497,931.08 20,141.95 0.00 B-4 1,102.84 0.00 14,243,281.85 63,782.09 0.00 B-5 928.67 0.00 11,993,816.66 53,708.88 0.00 B-6 638.42 0.00 8,245,243.30 36,922.59 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 57,285,254.53 0.00 1,332,852,100.97 63,562,455.69 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

~~FORM~~Principal 8Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A-K1 226,246,000.00 207,802,330.21 16,088.62 9,580,439.84 0.00 0.00 A-2 659,333,000.00 605,583,894.46 46,885.94 27,919,610.25 0.00 0.00 A-3 329,667,000.00 302,792,406.47 23,443.00 13,959,826.30 0.00 0.00 A-4 135,027,000.00 124,019,541.74 9,601.93 5,717,749.93 0.00 0.00 X-1 0.00 0.00 0.00 0.00 0.00 0.00 X-P 0.00 0.00 0.00 0.00 0.00 0.00 M-X 0.00 0.00 0.00 0.00 0.00 0.00 M-1 24,005,000.00 23,990,490.04 1,857.41 0.00 0.00 0.00 M-2 21,004,000.00 20,991,304.01 1,625.20 0.00 0.00 0.00 M-3 13,503,000.00 13,494,838.03 1,044.81 0.00 0.00 0.00 M-4 12,002,000.00 11,994,745.32 928.67 0.00 0.00 0.00 M-5 10,502,000.00 10,495,652.01 812.60 0.00 0.00 0.00 M-6 9,752,000.00 9,746,105.35 754.57 0.00 0.00 0.00 M-7A 500,000.00 499,697.77 38.69 0.00 0.00 0.00 M-7B 7,752,000.00 7,747,314.26 599.82 0.00 0.00 0.00 B-1A 3,751,000.00 3,748,732.69 290.24 0.00 0.00 0.00 B-1B 3,751,000.00 3,748,732.69 290.24 0.00 0.00 0.00 B-2 4,501,000.00 4,498,279.34 348.27 0.00 0.00 0.00 B-3 4,501,000.00 4,498,279.34 348.27 0.00 0.00 0.00 B-4 14,253,000.00 14,244,384.69 1,102.84 0.00 0.00 0.00 B-5 12,002,000.00 11,994,745.32 928.67 0.00 0.00 0.00 B-6 8,250,869.00 8,245,881.72 638.42 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 1,500,302,969.00 1,390,137,355.46 107,628.21 57,177,626.32 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 A-1 9,596,528.46 198,205,801.75 0.87606323 9,596,528.46 A-2 27,966,496.19 577,617,398.27 0.87606323 27,966,496.19 A-3 13,983,269.30 288,809,137.16 0.87606323 13,983,269.30 A-4 5,727,351.86 118,292,189.89 0.87606323 5,727,351.86 X-1 0.00 0.00 0.00000000 0.00 X-P 0.00 0.00 0.00000000 0.00 M-X 0.00 0.00 0.00000000 0.00 M-1 1,857.41 23,988,632.63 0.99931817 1,857.41 M-2 1,625.20 20,989,678.81 0.99931817 1,625.20 M-3 1,044.81 13,493,793.23 0.99931817 1,044.81 M-4 928.67 11,993,816.66 0.99931817 928.67 M-5 812.60 10,494,839.40 0.99931817 812.60 M-6 754.57 9,745,350.78 0.99931817 754.57 M-7A 38.69 499,659.08 0.99931816 38.69 M-7B 599.82 7,746,714.44 0.99931817 599.82 B-1A 290.24 3,748,442.45 0.99931817 290.24 B-1B 290.24 3,748,442.45 0.99931817 290.24 B-2 348.27 4,497,931.08 0.99931817 348.27 B-3 348.27 4,497,931.08 0.99931817 348.27 B-4 1,102.84 14,243,281.85 0.99931817 1,102.84 B-5 928.67 11,993,816.66 0.99931817 928.67 B-6 638.42 8,245,243.30 0.99931817 638.42 R 0.00 0.00 0.00000000 0.00 Totals 57,285,254.53 1,332,852,100.97 0.88838863 57,285,254.53

~~Pursuant~~Principal toDistribution ~~Section~~Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 226,246,000.00 918.47957626 0.07111118 42.34523413 0.00000000 A-2 659,333,000.00 918.47957627 0.07111117 42.34523412 0.00000000 A-3 329,667,000.00 918.47957627 0.07111115 42.34523413 0.00000000 A-4 135,027,000.00 918.47957623 0.07111119 42.34523414 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 M-1 24,005,000.00 999.39554426 0.07737596 0.00000000 0.00000000 M-2 21,004,000.00 999.39554418 0.07737574 0.00000000 0.00000000 M-3 13,503,000.00 or999.39554395 150.07737614 0.00000000 0.00000000 M-4 12,002,000.00 999.39554408 0.07737627 0.00000000 0.00000000 M-5 10,502,000.00 999.39554466 0.07737574 0.00000000 0.00000000 M-6 9,752,000.00 999.39554450 0.07737592 0.00000000 0.00000000 M-7A 500,000.00 999.39554000 0.07738000 0.00000000 0.00000000 M-7B 7,752,000.00 999.39554438 0.07737616 0.00000000 0.00000000 B-1A 3,751,000.00 999.39554519 0.07737670 0.00000000 0.00000000 B-1B 3,751,000.00 999.39554519 0.07737670 0.00000000 0.00000000 B-2 4,501,000.00 999.39554321 0.07737614 0.00000000 0.00000000 B-3 4,501,000.00 999.39554321 0.07737614 0.00000000 0.00000000 B-4 14,253,000.00 999.39554410 0.07737599 0.00000000 0.00000000 B-5 12,002,000.00 999.39554408 0.07737627 0.00000000 0.00000000 B-6 8,250,869.00 999.39554488 0.07737609 0.00000000 0.00000000 R 100.00 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 A-1 0.00000000 42.41634531 876.06323095 0.87606323 42.41634531 A-2 0.00000000 42.41634529 876.06323098 0.87606323 42.41634529 A-3 0.00000000 42.41634528 876.06323096 0.87606323 42.41634528 A-4 0.00000000 42.41634532 876.06323098 0.87606323 42.41634532 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 M-1 0.00000000 0.07737596 999.31816830 0.99931817 0.07737596 M-2 0.00000000 0.07737574 999.31816844 0.99931817 0.07737574 M-3 0.00000000 0.07737614 999.31816856 0.99931817 0.07737614 M-4 0.00000000 0.07737627 999.31816864 0.99931817 0.07737627 M-5 0.00000000 0.07737574 999.31816797 0.99931817 0.07737574 M-6 0.00000000 0.07737592 999.31816858 0.99931817 0.07737592 M-7A 0.00000000 0.07738000 999.31816000 0.99931816 0.07738000 M-7B 0.00000000 0.07737616 999.31816821 0.99931817 0.07737616 B-1A 0.00000000 0.07737670 999.31816849 0.99931817 0.07737670 B-1B 0.00000000 0.07737670 999.31816849 0.99931817 0.07737670 B-2 0.00000000 0.07737614 999.31816930 0.99931817 0.07737614 B-3 0.00000000 0.07737614 999.31816930 0.99931817 0.07737614 B-4 0.00000000 0.07737599 999.31816810 0.99931817 0.07737599 B-5 0.00000000 0.07737627 999.31816864 0.99931817 0.07737627 B-6 0.00000000 0.07737609 999.31816879 0.99931817 0.07737609 R 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 Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A-1 226,246,000.00 3.70000% 207,802,330.21 662,081.31 0.00 0.00 A-2 659,333,000.00 3.68000% 605,583,894.46 1,919,028.07 0.00 0.00 A-3 329,667,000.00 3.74000% 302,792,406.47 975,159.77 0.00 0.00 A-4 135,027,000.00 3.76000% 124,019,541.74 401,547.72 0.00 0.00 X-1 0.00 1.51474% 1,240,198,172.88 1,565,476.61 0.00 0.00 X-P 0.00 0.00000% 0.00 0.00 0.00 0.00 M-X 0.00 0.80747% 149,939,182.60 100,893.15 0.00 0.01 M-1 24,005,000.00 3.89000% 23,990,490.04 80,361.48 0.00 0.00 M-2 21,004,000.00 3.94000% 20,991,304.01 71,218.83 0.00 0.00 M-3 13,503,000.00 3.96000% 13,494,838.03 46,017.40 0.00 0.00 M-4 12,002,000.00 4.09000% 11,994,745.32 42,244.83 0.00 0.00 M-5 10,502,000.00 4.11000% 10,495,652.01 37,145.86 0.00 0.00 M-6 9,752,000.00 4.18000% 9,746,105.35 35,080.56 0.00 0.00 M-7A 500,000.00 4.61000% 499,697.77 1,983.66 0.00 0.00 M-7B 7,752,000.00 4.61000% 7,747,314.26 30,754.69 ~~2005~~0.00 0.00 B-1A 3,751,000.00 4.76000% 3,748,732.69 15,365.64 0.00 0.00 B-1B 3,751,000.00 4.76000% 3,748,732.69 15,365.64 0.00 0.00 B-2 4,501,000.00 5.11000% 4,498,279.34 19,793.68 0.00 0.00 B-3 4,501,000.00 5.11000% 4,498,279.34 19,793.68 0.00 0.00 B-4 14,253,000.00 5.11000% 14,244,384.69 62,679.25 0.00 0.00 B-5 12,002,000.00 5.11000% 11,994,745.32 52,780.21 0.00 0.00 B-6 8,250,869.00 5.11000% 8,245,881.72 36,284.17 0.00 0.00 R 100.00 0.00000% 0.00 0.00 0.00 0.00 Totals 1,500,302,969.00 6,191,056.21 0.00 0.01

~~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 asA-1 ~~specified~~0.00 in0.00 ~~its~~662,081.31 ~~charter~~0.00 198,205,801.75 A-2 0.01 0.00 1,919,028.07 0.00 577,617,398.27 A-3 0.00 0.00 975,159.76 0.00 288,809,137.16 A-4 0.00 0.00 401,547.71 0.00 118,292,189.89 X-1 0.01 0.00 1,565,476.60 0.01 1,182,924,527.07 X-P 0.00 0.00 86,144.98 0.00 0.00 M-X 0.00 0.00 100,893.15 5,140.58 149,927,573.90 M-1 0.00 0.00 80,361.48 0.00 23,988,632.63 M-2 0.00 0.00 71,218.83 0.00 20,989,678.81 M-3 0.00 0.00 46,017.40 0.00 13,493,793.23 M-4 0.00 0.00 42,244.83 0.00 11,993,816.66 M-5 0.00 0.00 37,145.86 0.00 10,494,839.40 M-6 0.00 0.00 35,080.56 0.00 9,745,350.78 M-7A 0.00 0.00 1,983.66 0.00 499,659.08 M-7B 0.00 0.00 30,754.69 0.00 7,746,714.44 B-1A 0.00 0.00 15,365.64 0.00 3,748,442.45 B-1B 0.00 0.00 15,365.64 0.00 3,748,442.45 B-2 0.00 0.00 19,793.68 0.00 4,497,931.08 B-3 0.00 0.00 19,793.68 0.00 4,497,931.08 B-4 0.00 0.00 62,679.25 0.00 14,243,281.85 B-5 0.00 0.00 52,780.21 0.00 11,993,816.66 B-6 0.00 0.00 36,284.17 0.00 8,245,243.30 R 0.00 0.00 0.00 0.00 0.00 Totals 0.02 0.00 6,277,201.16 5,140.59 (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 A-~~2000~~1 0.00000000 0.00000000 2.92637797 0.00000000 876.06323095 A-2 0.00000002 0.00000000 2.91055972 0.00000000 876.06323098 A-3 0.00000000 0.00000000 2.95801448 0.00000000 876.06323096 A-4 0.00000000 0.00000000 2.97383271 0.00000000 876.06323098 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 M-1 0.00000000 0.00000000 3.34769756 0.00000000 999.31816830 M-2 0.00000000 0.00000000 3.39072700 0.00000000 999.31816844 M-3 0.00000000 0.00000000 3.40793898 0.00000000 999.31816856 M-4 0.00000000 0.00000000 3.51981586 0.00000000 999.31816864 M-5 0.00000000 0.00000000 3.53702723 0.00000000 999.31816797 M-6 0.00000000 0.00000000 3.59726825 0.00000000 999.31816858 M-7A 0.00000000 0.00000000 3.96732000 0.00000000 999.31816000 M-7B 0.00000000 0.00000000 3.96732327 0.00000000 999.31816821 B-1A 0.00000000 0.00000000 4.09641162 0.00000000 999.31816849 B-1B 0.00000000 0.00000000 4.09641162 0.00000000 999.31816849 B-2 0.00000000 0.00000000 4.39761831 0.00000000 999.31816930 B-3 0.00000000 0.00000000 4.39761831 0.00000000 999.31816930 B-4 0.00000000 0.00000000 4.39761805 0.00000000 999.31816810 B-5 0.00000000 0.00000000 4.39761790 0.00000000 999.31816864 B-6 0.00000000 0.00000000 4.39761800 0.00000000 999.31816879 R 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 63,903,665.96 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 102,740.66 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 64,006,406.62 Withdrawals Reimbursement for Servicer Advances 5,478.43 Payment of Service Fee 438,472.54 Payment of Interest and Principal 63,562,455.65 Total Withdrawals (Pool Distribution Amount) 64,006,406.62 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 0.02

OnSERVICING ~~June~~FEES ~~30,~~Gross ~~2005,~~Servicing ~~Structured~~Fee ~~Asset Mortgage Investments II Inc~~409,590.57 ~~caused~~Additional ~~the~~Servicing ~~issuance~~Fee ~~and sale of the GreenPoint MTA Trust~~24,827.38 ~~Mortgage~~Master ~~Pass-Through Certificates, Series 2005-AR1, pursuant to a Pooling and~~ Servicing ~~Agreement,~~Fee ~~dated as of April 1~~4,054.59 ~~2005,~~Supported ~~among~~Prepayment/Curtailment ~~Structured~~Interest ~~Asset~~Shortfall ~~Mortgage Investments II Inc~~0.,00 asNet ~~seller,~~Servicing ~~EMC~~Fee ~~Mortgage Corporation and Wells Fargo Bank~~438, ~~National Association as trustee~~472.54

~~Item~~OTHER 9ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Class A Reserve Fund 0.0100 0. ~~Financial~~00 ~~Statements~~0.00 ~~and Exhibits~~0.00

(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
Exhibit		Numbered
Number		Exhibit Page

~~10.1 Pooling~~OTHER ~~and~~INFORMATION ~~Servicing~~Current ~~Agreement,~~Period ~~dated~~Class asA ofInsufficient ~~April~~Funds 1,0.00 ~~2005~~Principal ~~among~~Balance ~~Structured~~of ~~Asset~~Contaminated ~~Mortgage~~Properties ~~Investments II Inc~~0.,00 asPeriodic ~~seller,~~Advance ~~EMC Mortgage Corporation and Wells Fargo Bank~~102, ~~National Association as trustee~~740.66

~~Pursuant~~COLLATERAL toSTATEMENT ~~the~~Collateral ~~requirements~~Description ofMixed ~~the~~ARM ~~Securities~~Weighted ~~Exchange~~Average ~~Act~~Gross ofCoupon ~~1934~~5.722769% Weighted Average Net Coupon 5.369200% Weighted Average Pass-Through Rate 5.344269% Weighted Average Maturity(Stepdown Calculation) 356 Beginning Scheduled Collateral Loan Count 4,063 ~~the~~Number ~~Registrant~~Of ~~has~~Loans ~~duly~~Paid ~~caused~~In ~~this~~Full ~~report~~141 toEnding beScheduled ~~signed~~Collateral onLoan ~~behalf~~Count of3,922 ~~the~~Beginning ~~Registrant~~Scheduled byCollateral ~~the~~Balance ~~undersigned~~1,390,137,354.48 ~~thereunto~~Ending ~~duly~~Scheduled ~~authorized~~Collateral Balance 1,332,852,099.98 Ending Actual Collateral Balance at 29-Jul-2005 1,332,776,117.27 Monthly P&I Constant 4,923,023.26 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Ending Scheduled Balance for Premium Loans 1,332,852,099.98 Scheduled Principal 107,628.18 Unscheduled Principal 57,177,626.32

~~STRUCTURED~~Miscellaneous ~~ASSET~~Reporting ~~MORTGAGE~~Average ~~INVESTMENTS~~Loss IISeverity ~~INC~~Percentage 0.000000% ~~By:~~Senior ~~/s/~~Percentage ~~Baron~~89.214074% ~~Silverstein~~Senior ~~Name:~~Prepayment ~~Baron~~Percentage ~~Silverstein~~100.000000% ~~Title:~~Subordinate ~~Vice~~Percentage ~~President~~10.785926% Subordinate Prepayment Percentage 0.000000% ______PREFUNDING REPORTING_______ Amt Remaining in Interest Coverage Acc 0.00 Amt Withdrawn from Interest Coverage Acc 0.00 Amt Remaining in Prefunding Acc 0.00 Amt Withdrawn from Prefunding Acc 0.00 Amt Remaining in Prefunding Res Acc 0.00 Amt Withdrawn from Prefunding Res Acc 0.00 Amt Withdrawn to buy Subsequent Loans 0.00

Dated: Aug 9, 2005

[8-K – PSA]

EXHIBIT INDEX

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 1

Filing Compare · GreenPoint MTA Trust, Mortgage Pass-Through Certificates, Series 2005-AR1