8-K 1 gpm05ar2_8k-200512.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): December 27, 2005 GREENPOINT MTA TRUST Mortgage Pass-Through Certificates, Series 2005-AR2 (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 December 27, 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 December 27, 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: 12/29/2005 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 December 27, 2005 distribution. EX-99.1 GreenPoint MTA Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 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

GreenPoint MTA Mortgage Pass-Through Certificates Record Date: 8/31/2005 Distribution Date: 9/26/2005 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~~Class CUSIP Certificate Beginning ~~Class~~Interest Pass-Through Certificate ~~Interest~~Distribution ~~Class CUSIP Description~~ Rate Balance ~~Distribution~~ R 39538RBS7 ~~RES~~ 0.00000% 0.00 0.00 A-1 39538RBB4 ~~SEN 3~~4.~~87125~~42125% ~~417~~369,~~309~~910,~~798~~924.7414 1,~~436~~453,~~009~~749.3993 A-2 39538RBC2 ~~SEN 3~~4.~~91125~~46125% ~~208~~184,~~654~~955,~~899~~462.3707 ~~725~~733,~~423~~451.5316 A-3 39538RBD0 ~~SEN 3~~4.~~96125~~51125% 6961,~~551~~651,~~316~~539.3388 ~~244~~247,~~897~~222.9167 M-1 39538RBG3 ~~SUB~~ 4.~~08125~~63125% 1312,~~009~~849,~~357~~604.0998 4752,~~195~~897.0654 M-2 39538RBH1 ~~SUB~~ 4.~~11125~~66125% 11,~~383~~243,~~437~~651.4428 4146,~~600~~586.1420 M-3 39538RBJ7 ~~SUB~~ 4.~~14125~~69125% 7,~~317~~227,~~638~~779.3734 2630,~~937~~139.0484 M-4 39538RBK4 ~~SUB~~ 4.~~27125~~82125% 6,~~504~~424,~~678~~802.5449 2427,~~696~~533.1085 M-5 39538RBL2 ~~SUB~~ 4.~~29125~~84125% 5,~~691~~621,~~718~~825.7264 2124,~~710~~192.7459 M-6 39538RBM0 ~~SUB~~ 4.~~35125~~90125% 5,~~284~~219,~~738~~843.8338 2022,~~440~~741.2012 M-7 39538RBN8 ~~SUB 4~~5.~~79125~~34125% 4,~~471~~416,~~779~~866.0152 1920,~~044~~970.8130 B-1 39538RBP3 ~~SUB 4~~5.~~89125~~44125% 4,~~065~~015,~~799~~871.0793 1719,~~677~~423.1943 B-2 39538RBQ1 ~~SUB~~ 5.~~44125~~99125% 3,~~658~~613,~~819~~889.1867 1719,~~696~~245.4997 B-3 39538RBR9 ~~SUB~~ 5.~~44125~~99125% 4,~~471~~416,~~779~~866.0152 2123,~~628~~522.5027 B-4 39538RBT5 ~~SUB~~ 5.~~44125~~99125% 6,~~504~~424,~~678~~802.5449 3134,~~460~~215.9664 B-5 39538RBU2 ~~SUB~~ 5.~~44125~~99125% 5,~~284~~219,~~738~~843.8338 2527,~~560~~798.5257 B-6 39538RBV0 ~~SUB~~ 5.~~44125~~99125% 3,~~661~~616,~~550~~205.0515 1719,~~709~~258.9230 X-1 39538RBE8 ~~SUB~~ 1.~~38173~~34649% 0.00 ~~742~~691,~~556~~776.1190 X-P 39538RCT4 ~~SUB~~ 0.00000% 0.00 4169,~~580~~297.8020 M-X 39538RBF5 ~~SUB~~ 0.~~61371~~57847% 0.00 4138,~~584~~714.3072 Totals ~~776~~696,~~826~~829,~~727~~778.1286 3,~~565~~602,~~409~~738.7120

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses R 0.00 0.00 0.00 0.00 0.00 A-1 1810,~~870~~119,~~774~~210.8314 0.00 ~~398~~359,~~439~~791,~~023~~714.9100 2011,~~306~~572,~~784~~960.2207 0.00 A-2 95,~~435~~059,~~387~~605.4207 0.00 ~~199~~179,~~219~~895,~~511~~857.9500 105,~~160~~793,~~810~~056.9523 0.00 A-3 31,~~145~~686,~~114~~527.8134 0.00 6659,~~406~~965,~~201~~012.5153 31,~~390~~933,~~012~~750.7201 0.00 M-1 ~~20,148~~85.8661 0.00 12,~~989~~849,~~208~~519.2337 6752,~~343~~983.9215 0.00 M-2 ~~17,630~~74.6491 0.00 11,~~365~~243,~~806~~576.8037 5946,~~230~~661.7811 0.00 M-3 ~~11,333~~48.5415 0.00 7,~~306~~227,~~304~~731.8319 3830,~~270~~187.5899 0.00 M-4 ~~10,074~~42.4380 0.00 6,~~494~~424,~~604~~759.1269 3427,~~770~~576.5365 0.00 M-5 ~~8,815~~37.3245 0.00 5,~~682~~621,~~903~~788.4018 3024,~~526~~230.0604 0.00 M-6 ~~8,184~~34.9978 0.00 5,~~276~~219,~~553~~808.8460 2822,~~625~~775.1990 0.00 M-7 ~~6,925~~29.8843 0.00 4,~~464~~416,~~853~~837.1310 2520,~~970~~999.6973 0.00 B-1 ~~6,297~~26.1075 0.00 4,~~059~~015,~~501~~845.9718 2319,~~974~~450.2918 0.00 B-2 ~~5,666~~24.7708 0.00 3,~~653~~613,~~152~~865.4159 2319,~~363~~270.2605 0.00 B-3 ~~6,925~~29.8843 0.00 4,~~464~~416,~~853~~837.1310 2823,~~554~~551.3870 0.00 B-4 ~~10,074~~42.4380 0.00 6,~~494~~424,~~604~~759.1269 4134,~~535~~258.3944 0.00 B-5 ~~8,184~~34.9978 0.00 5,~~276~~219,~~553~~808.8460 3327,~~745~~833.5135 0.00 B-6 ~~5,671~~24.0005 0573.00 3,~~655~~615,~~879~~608.0509 2319,~~380~~282.9235 0955.00 X-1 0.00 0.00 0.00 ~~742~~691,~~556~~776.1190 0.00 X-P 0.00 0.00 0.00 4169,~~580~~297.8020 0.00 M-X 0.00 0.00 0.00 4138,~~584~~714.3072 0.00 Totals 3116,~~577~~865,~~210~~877.8957 0573.00 ~~745~~679,~~249~~963,~~516~~328.2428 3520,~~142~~468,~~620~~615.6077 0955.00 ~~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.

Principal Distribution Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion Loss (1)~~ R 100.00 0.00 0.00 0.00 0.00 0.00 A-1 439,100,000.00 ~~417~~369,~~309~~910,~~798~~924.7414 ~~646~~2,~~328~~464.3645 1810,~~224~~116,~~446~~745.4869 0.00 0.00 A-2 219,550,000.00 ~~208~~184,~~654~~955,~~899~~462.3707 ~~323~~1,~~164~~232.1823 95,~~112~~058,~~223~~372.2484 0.00 0.00 A-3 73,183,000.00 6961,~~551~~651,~~316~~539.3388 ~~107,720~~410.9074 31,~~037~~686,~~393~~116.9160 0.00 0.00 M-1 13,010,000.00 1312,~~009~~849,~~357~~604.0998 ~~20,148~~85.8661 0.00 0.00 0.00 M-2 11,384,000.00 11,~~383~~243,~~437~~651.4428 ~~17,630~~74.6491 0.00 0.00 0.00 M-3 7,318,000.00 7,~~317~~227,~~638~~779.3734 ~~11,333~~48.5415 0.00 0.00 0.00 M-4 6,505,000.00 6,~~504~~424,~~678~~802.5449 ~~10,074~~42.4380 0.00 0.00 0.00 M-5 5,692,000.00 5,~~691~~621,~~718~~825.7264 ~~8,815~~37.3245 0.00 0.00 0.00 M-6 5,285,000.00 5,~~284~~219,~~738~~843.8338 ~~8,184~~34.9978 0.00 0.00 0.00 M-7 4,472,000.00 4,~~471~~416,~~779~~866.0152 ~~6,925~~29.8843 0.00 0.00 0.00 B-1 4,066,000.00 4,~~065~~015,~~799~~871.0793 ~~6,297~~26.1075 0.00 0.00 0.00 B-2 3,659,000.00 3,~~658~~613,~~819~~889.1867 ~~5,666~~24.7708 0.00 0.00 0.00 B-3 4,472,000.00 4,~~471~~416,~~779~~866.0152 ~~6,925~~29.8843 0.00 0.00 0.00 B-4 6,505,000.00 6,~~504~~424,~~678~~802.5449 ~~10,074~~42.4380 0.00 0.00 0.00 B-5 5,285,000.00 5,~~284~~219,~~738~~843.8338 ~~8,184~~34.9978 0.00 0.00 0.00 B-6 3,661,731.00 3,~~661~~616,~~550~~205.0515 ~~5,671~~24.0005 0.00 0.00 0573.00 M-X 0.00 0.00 0.00 0.00 0.00 0.00 Totals 813,147,831.00 ~~776~~696,~~826~~829,~~727~~778.1286 14,~~203,147~~642.2744 3016,~~374~~861,~~063~~235.6313 0.00 0573.00 ~~(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.~~

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution R 0.00 0.00 0.~~00000000~~000000 0.00 A-1 1810,~~870~~119,~~774~~210.8314 ~~398~~359,~~439~~791,~~023~~714.9100 0.~~90739928~~819384 1810,~~870~~119,~~774~~210.8314 A-2 95,~~435~~059,~~387~~605.4207 ~~199~~179,~~219~~895,~~511~~857.9500 0.~~90739928~~819384 95,~~435~~059,~~387~~605.4207 A-3 31,~~145~~686,~~114~~527.8134 6659,~~406~~965,~~201~~012.5153 0.~~90739928~~819384 31,~~145~~686,~~114~~527.8134 M-1 ~~20,148~~85.8661 12,~~989~~849,~~208~~519.2337 0.~~99840186~~987665 ~~20,148~~85.8661 M-2 ~~17,630~~74.6491 11,~~365~~243,~~806~~576.8037 0.~~99840186~~987665 ~~17,630~~74.6491 M-3 ~~11,333~~48.5415 7,~~306~~227,~~304~~731.8319 0.~~99840186~~987665 ~~11,333~~48.5415 M-4 ~~10,074~~42.4380 6,~~494~~424,~~604~~759.1269 0.~~99840186~~987665 ~~10,074~~42.4380 M-5 ~~8,815~~37.3245 5,~~682~~621,~~903~~788.4018 0.~~99840186~~987665 ~~8,815~~37.3245 M-6 ~~8,184~~34.9978 5,~~276~~219,~~553~~808.8460 0.~~99840186~~987665 ~~8,184~~34.9978 M-7 ~~6,925~~29.8843 4,~~464~~416,~~853~~837.1310 0.~~99840186~~987665 ~~6,925~~29.8843 B-1 ~~6,297~~26.1075 4,~~059~~015,~~501~~845.9718 0.~~99840186~~987665 ~~6,297~~26.1075 B-2 ~~5,666~~24.7708 3,~~653~~613,~~152~~865.4159 0.~~99840186~~987665 ~~5,666~~24.7708 B-3 ~~6,925~~29.8843 4,~~464~~416,~~853~~837.1310 0.~~99840186~~987665 ~~6,925~~29.8843 B-4 ~~10,074~~42.4380 6,~~494~~424,~~604~~759.1269 0.~~99840186~~987665 ~~10,074~~42.4380 B-5 ~~8,184~~34.9978 5,~~276~~219,~~553~~808.8460 0.~~99840186~~987665 ~~8,184~~34.9978 B-6 ~~5,671~~597.0005 3,~~655~~615,~~879~~608.0509 0.~~99840186~~987404 ~~5,671~~24.0005 M-X 0.00 0.00 0.~~00000000~~000000 0.00 Totals 3116,~~577~~866,~~210~~450.8957 ~~745~~679,~~249~~963,~~516~~328.2428 0.~~91649942~~836211 3116,~~577~~865,~~210~~877.8957

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ R 100.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-1 439,100,000.00 ~~950~~842.~~37531027~~429798 10.~~47193887~~005613 4123.~~50409128~~039731 0.~~00000000~~000000 A-2 219,550,000.00 ~~950~~842.~~37531027~~429798 10.~~47193887~~005613 4123.~~50409128~~039731 0.~~00000000~~000000 A-3 73,183,000.00 ~~950~~842.~~37531025~~429798 10.~~47193884~~005613 4123.~~50409125~~039731 0.~~00000000~~000000 M-1 13,010,000.00 ~~999~~987.~~95058340~~671405 10.~~54872098~~006580 0.~~00000000~~000000 0.~~00000000~~000000 M-2 11,384,000.00 ~~999~~987.~~95058327~~671405 10.~~54872101~~006580 0.~~00000000~~000000 0.~~00000000~~000000 M-3 7,318,000.00 ~~999~~987.~~95058349~~671405 10.~~54872096~~006580 0.~~00000000~~000000 0.~~00000000~~000000 M-4 6,505,000.00 ~~999~~987.~~95058263~~671405 10.~~54872098~~006580 0.~~00000000~~000000 0.~~00000000~~000000 M-5 5,692,000.00 ~~999~~987.~~95058327~~671405 10.~~54872101~~006579 0.~~00000000~~000000 0.~~00000000~~000000 M-6 5,285,000.00 ~~999~~987.~~95058278~~671406 10.~~54872091~~006581 0.~~00000000~~000000 0.~~00000000~~000000 M-7 4,472,000.00 ~~999~~987.~~95058363~~671404 10.~~54872093~~006581 0.~~00000000~~000000 0.~~00000000~~000000 B-1 4,066,000.00 ~~999~~987.~~95058288~~671404 10.~~54872110~~006579 0.~~00000000~~000000 0.~~00000000~~000000 B-2 3,659,000.00 ~~999~~987.~~95058213~~671405 10.~~54872096~~006581 0.~~00000000~~000000 0.~~00000000~~000000 B-3 4,472,000.00 ~~999~~987.~~95058363~~671404 10.~~54872093~~006581 0.~~00000000~~000000 0.~~00000000~~000000 B-4 6,505,000.00 ~~999~~987.~~95058263~~671405 10.~~54872098~~006580 0.~~00000000~~000000 0.~~00000000~~000000 B-5 5,285,000.00 ~~999~~987.~~95058278~~671406 10.~~54872091~~006581 0.~~00000000~~000000 0.~~00000000~~000000 B-6 3,661,731.00 ~~999~~987.~~95058348~~567123 10.~~54872108~~006568 0.~~00000000~~000000 0.~~00000000~~000000 X-1 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 X-P 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-X 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (2) All classes are per $1000 denomination~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-1 0.~~00000000~~000000 4223.~~97603013~~045343 ~~907~~819.~~39928014~~384455 0.~~90739928~~819384 4223.~~97603013~~045343 A-2 0.~~00000000~~000000 4223.~~97603015~~045343 ~~907~~819.~~39928012~~384455 0.~~90739928~~819384 4223.~~97603015~~045343 A-3 0.~~00000000~~000000 4223.~~97603009~~045343 ~~907~~819.~~39928002~~384454 0.~~90739928~~819384 4223.~~97603009~~045343 M-1 0.~~00000000~~000000 10.~~54872098~~006580 ~~998~~987.~~40186241~~664825 0.~~99840186~~987665 10.~~54872098~~006580 M-2 0.~~00000000~~000000 10.~~54872101~~006580 ~~998~~987.~~40186226~~664825 0.~~99840186~~987665 10.~~54872101~~006580 M-3 0.~~00000000~~000000 10.~~54872096~~006580 ~~998~~987.~~40186253~~664825 0.~~99840186~~987665 10.~~54872096~~006580 M-4 0.~~00000000~~000000 10.~~54872098~~006580 ~~998~~987.~~40186318~~664826 0.~~99840186~~987665 10.~~54872098~~006580 M-5 0.~~00000000~~000000 10.~~54872101~~006579 ~~998~~987.~~40186226~~664824 0.~~99840186~~987665 10.~~54872101~~006579 M-6 0.~~00000000~~000000 10.~~54872091~~006581 ~~998~~987.~~40186187~~664825 0.~~99840186~~987665 10.~~54872091~~006581 M-7 0.~~00000000~~000000 10.~~54872093~~006581 ~~998~~987.~~40186270~~664826 0.~~99840186~~987665 10.~~54872093~~006581 B-1 0.~~00000000~~000000 10.~~54872110~~006579 ~~998~~987.~~40186178~~664825 0.~~99840186~~987665 10.~~54872110~~006579 B-2 0.~~00000000~~000000 10.~~54872096~~006581 ~~998~~987.~~40186116~~664824 0.~~99840186~~987665 10.~~54872096~~006581 B-3 0.~~00000000~~000000 10.~~54872093~~006581 ~~998~~987.~~40186270~~664826 0.~~99840186~~987665 10.~~54872093~~006581 B-4 0.~~00000000~~000000 10.~~54872098~~006580 ~~998~~987.~~40186318~~664826 0.~~99840186~~987665 10.~~54872098~~006580 B-5 0.~~00000000~~000000 10.~~54872091~~006581 ~~998~~987.~~40186187~~664825 0.~~99840186~~987665 10.~~54872091~~006581 B-6 0.~~00000000~~156483 10.~~54872108~~163051 ~~998~~987.~~40186240~~404069 0.~~99840186~~987404 10.~~54872108~~006568 X-1 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 X-P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~(3)~~All ~~Amount~~classes ~~Does~~are ~~Not~~per ~~Include~~$1000 ~~Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~denomination

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ R ~~100.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ A-1 ~~439,100,000.00~~11/25/05 3- 12/26/05 32 4.~~87125~~42125% ~~417~~369,~~309~~910,~~798~~924.7414 1,~~436~~453,~~009~~749.3993 0.00 ~~0.00~~ A-2 ~~219,550,000.00~~11/25/05 3- 12/26/05 32 4.~~91125~~46125% ~~208~~184,~~654~~955,~~899~~462.3707 ~~725~~733,~~423~~451.5316 0.00 ~~0.00~~ A-3 ~~73,183,000.00~~11/25/05 3- 12/26/05 32 4.~~96125~~51125% 6961,~~551~~651,~~316~~539.3388 ~~244~~247,~~897~~222.9167 0.00 ~~0.00~~ M-1 ~~13,010,000.00~~11/25/05 - 12/26/05 32 4.~~08125~~63125% 1312,~~009~~849,~~357~~604.0998 4752,~~195~~897.0654 0.00 ~~0.00~~ M-2 11~~,384,000.00~~/25/05 - 12/26/05 32 4.~~11125~~66125% 11,~~383~~243,~~437~~651.4428 4146,~~600~~586.1420 0.00 ~~0.00~~ M-3 ~~7,318,000.00~~11/25/05 - 12/26/05 32 4.~~14125~~69125% 7,~~317~~227,~~638~~779.3734 2630,~~937~~139.0484 0.00 ~~0.00~~ M-4 ~~6,505,000.00~~11/25/05 - 12/26/05 32 4.~~27125~~82125% 6,~~504~~424,~~678~~802.5449 2427,~~696~~533.1085 0.00 ~~0.00~~ M-5 ~~5,692,000.00~~11/25/05 - 12/26/05 32 4.~~29125~~84125% 5,~~691~~621,~~718~~825.7264 2124,~~710~~192.7459 0.00 ~~0.00~~ M-6 ~~5,285,000.00~~11/25/05 - 12/26/05 32 4.~~35125~~90125% 5,~~284~~219,~~738~~843.8338 2022,~~440~~741.2012 0.00 ~~0.00~~ M-7 ~~4,472,000.00~~11/25/05 4- 12/26/05 32 5.~~79125~~34125% 4,~~471~~416,~~779~~866.0152 1920,~~044~~970.8130 0.00 ~~0.00~~ B-1 ~~4,066,000.00~~11/25/05 4- 12/26/05 32 5.~~89125~~44125% 4,~~065~~015,~~799~~871.0793 1719,~~677~~423.1943 0.00 ~~0.00~~ B-2 ~~3,659,000.00~~11/25/05 - 12/26/05 32 5.~~44125~~99125% 3,~~658~~613,~~819~~889.1867 1719,~~696~~245.4997 0.00 ~~0.00~~ B-3 ~~4,472,000.00~~11/25/05 - 12/26/05 32 5.~~44125~~99125% 4,~~471~~416,~~779~~866.0152 2123,~~628~~522.5027 0.00 ~~0.00~~ B-4 ~~6,505,000.00~~11/25/05 - 12/26/05 32 5.~~44125~~99125% 6,~~504~~424,~~678~~802.5449 3134,~~460~~215.9664 0.00 ~~0.00~~ B-5 ~~5,285,000.00~~11/25/05 - 12/26/05 32 5.~~44125~~99125% 5,~~284~~219,~~738~~843.8338 2527,~~560~~798.5257 0.00 ~~0.00~~ B-6 ~~3,661,731.00~~11/25/05 - 12/26/05 32 5.~~44125~~99125% 3,~~661~~616,~~550~~205.0515 1719,~~709~~258.7030 0.~~22 0.~~00 X-1 ~~0.00~~11/01/05 - 11/30/05 30 1.~~38173~~34649% ~~695~~616,~~516~~517,~~014~~926.4408 ~~800~~691,~~847~~776.8890 0.00 ~~58,291.77~~ X-P ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ M-X ~~0.00~~11/01/05 - 11/30/05 30 0.~~61371~~57847% 8180,~~310~~311,~~712~~852.7077 4138,~~584~~714.3072 0.00 ~~0.00~~ Totals ~~813~~3,~~147~~533,~~831~~441.00 ~~3,582,120.46~~ 0.~~22 58,291.77~~00

Interest Distribution Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total ~~Unpaid~~Remaining ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Unpaid Interest Certificate/Notional ~~Class~~ Shortfall ~~Losses~~ (41) Shortfall Distribution Shortfall(2) Balance R 0.00 0.00 0.00 0.00 0.00 A-1 0.00 0.00 1,~~436~~453,~~009~~749.3993 0.00 ~~398~~359,~~439~~791,~~023~~714.9100 A-2 0.00 0.00 ~~725~~733,~~423~~451.5316 0.00 ~~199~~179,~~219~~895,~~511~~857.9500 A-3 0.00 0.00 ~~244~~247,~~897~~222.9167 0.00 6659,~~406~~965,~~201~~012.5153 M-1 0.00 0.00 4752,~~195~~897.0654 0.00 12,~~989~~849,~~208~~519.2337 M-2 0.00 0.00 4146,~~600~~586.1420 0.00 11,~~365~~243,~~806~~576.8037 M-3 0.00 0.00 2630,~~937~~139.0484 0.00 7,~~306~~227,~~304~~731.8319 M-4 0.00 0.00 2427,~~696~~533.1085 0.00 6,~~494~~424,~~604~~759.1269 M-5 0.00 0.00 2124,~~710~~192.7459 0.00 5,~~682~~621,~~903~~788.4018 M-6 0.00 0.00 2022,~~440~~741.2012 0.00 5,~~276~~219,~~553~~808.8460 M-7 0.00 0.00 1920,~~044~~970.8130 0.00 4,~~464~~416,~~853~~837.1310 B-1 0.00 0.00 1719,~~677~~423.1943 0.00 4,~~059~~015,~~501~~845.9718 B-2 0.00 0.00 1719,~~696~~245.4997 0.00 3,~~653~~613,~~152~~865.4159 B-3 0.00 0.00 2123,~~628~~522.5027 0.00 4,~~464~~416,~~853~~837.1310 B-4 0.00 0.00 3134,~~460~~215.9664 0.00 6,~~494~~424,~~604~~759.1269 B-5 0.00 0.00 2527,~~560~~798.5257 0.00 5,~~276~~219,~~553~~808.8460 B-6 0.00 0.00 1719,~~709~~258.9230 0.00 3,~~655~~615,~~879~~608.0509 X-1 0.00 0.00 ~~742~~691,~~556~~776.1190 1,~~101~~354,~~550~~552.1670 ~~664~~599,~~064~~652,~~737~~583.3753 X-P 0.00 0.00 4169,~~580~~297.8020 0.00 0.00 M-X 0.00 0.00 4138,~~584~~714.3072 31,~~828~~896.6169 8180,~~184~~310,~~778~~744.8875 Totals 0.00 0.00 3,~~565~~602,~~409~~738.7120 1,~~133~~386,~~378~~449.7739 (41,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~ or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~applicable

Interest Distribution Factors Statement ~~Beginning~~Class ~~Payment~~Accrual of Original Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of Dates Face Certificate Certificate/Notional Accrued ~~Interest~~Unpaid Interest ~~Class (5)~~ Amount Rate Balance Interest Shortfall ~~Shortfall~~ R N/A 100.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ A-1 11/25/05 - 12/26/05 439,100,000.00 34.~~87125~~42125% ~~950~~842.~~37531027~~429798 3.~~27034705~~310749 0.~~00000000~~000000 ~~0.00000000~~ A-2 11/25/05 - 12/26/05 219,550,000.00 34.~~91125~~46125% ~~950~~842.~~37531027~~429798 3.~~30413815~~340702 0.~~00000000~~000000 ~~0.00000000~~ A-3 11/25/05 - 12/26/05 73,183,000.00 34.~~96125~~51125% ~~950~~842.~~37531025~~429798 3.~~34637703~~378143 0.~~00000000~~000000 ~~0.00000000~~ M-1 11/25/05 - 12/26/05 13,010,000.00 4.~~08125~~63125% ~~999~~987.~~95058340~~671405 34.~~62759877~~065914 0.~~00000000~~000000 ~~0.00000000~~ M-2 11/25/05 - 12/26/05 11,384,000.00 4.~~11125~~66125% ~~999~~987.~~95058327~~671405 34.~~65426388~~092252 0.~~00000000~~000000 ~~0.00000000~~ M-3 11/25/05 - 12/26/05 7,318,000.00 4.~~14125~~69125% ~~999~~987.~~95058349~~671405 34.~~68092922~~118590 0.~~00000000~~000000 ~~0.00000000~~ M-4 11/25/05 - 12/26/05 6,505,000.00 4.~~27125~~82125% ~~999~~987.~~95058263~~671405 34.~~79647963~~232721 0.~~00000000~~000000 ~~0.00000000~~ M-5 11/25/05 - 12/26/05 5,692,000.00 4.~~29125~~84125% ~~999~~987.~~95058327~~671405 34.~~81425509~~250279 0.~~00000000~~000000 ~~0.00000000~~ M-6 11/25/05 - 12/26/05 5,285,000.00 4.~~35125~~90125% ~~999~~987.~~95058278~~671406 34.~~86758751~~302956 0.~~00000000~~000000 ~~0.00000000~~ M-7 11/25/05 - 12/26/05 4,472,000.00 45.~~79125~~34125% ~~999~~987.~~95058363~~671404 4.~~25867844~~689244 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/25/05 - 12/26/05 4,066,000.00 45.~~89125~~44125% ~~999~~987.~~95058288~~671404 4.~~34756272~~777036 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/25/05 - 12/26/05 3,659,000.00 5.~~44125~~99125% ~~999~~987.~~95058213~~671405 45.~~83642799~~259899 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/25/05 - 12/26/05 4,472,000.00 5.~~44125~~99125% ~~999~~987.~~95058363~~671404 45.~~83642665~~259899 0.~~00000000~~000000 ~~0.00000000~~ B-4 11/25/05 - 12/26/05 6,505,000.00 5.~~44125~~99125% ~~999~~987.~~95058263~~671405 45.~~83642736~~259899 0.~~00000000~~000000 ~~0.00000000~~ B-5 11/25/05 - 12/26/05 5,285,000.00 5.~~44125~~99125% ~~999~~987.~~95058278~~671406 45.~~83642763~~259900 0.~~00000000~~000000 ~~0.00000000~~ B-6 11/25/05 - 12/26/05 3,661,731.00 5.~~44125~~99125% ~~999~~987.~~95058348~~567123 45.~~83642845~~259343 0.~~00006008~~000000 ~~0.00000000~~ X-1 11/01/05 - 11/30/05 0.00 1.~~38173~~34649% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ X-P N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ M-X 11/01/05 - 11/30/05 0.00 0.~~61371~~57847% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) All classes are per $1000 denomination~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~27034705~~310749 0.~~00000000~~000000 ~~907~~819.~~39928014~~384455 A-2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~30413815~~340702 0.~~00000000~~000000 ~~907~~819.~~39928012~~384455 A-3 0.~~00000000~~000000 0.~~00000000~~000000 3.~~34637703~~378143 0.~~00000000~~000000 ~~907~~819.~~39928002~~384454 M-1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~62759877~~065914 0.~~00000000~~000000 ~~998~~987.~~40186241~~664825 M-2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~65426388~~092252 0.~~00000000~~000000 ~~998~~987.~~40186226~~664825 M-3 0.~~00000000~~000000 0.~~00000000~~000000 34.~~68092922~~118590 0.~~00000000~~000000 ~~998~~987.~~40186253~~664825 M-4 0.~~00000000~~000000 0.~~00000000~~000000 34.~~79647963~~232721 0.~~00000000~~000000 ~~998~~987.~~40186318~~664826 M-5 0.~~00000000~~000000 0.~~00000000~~000000 34.~~81425509~~250279 0.~~00000000~~000000 ~~998~~987.~~40186226~~664824 M-6 0.~~00000000~~000000 0.~~00000000~~000000 34.~~86758751~~302956 0.~~00000000~~000000 ~~998~~987.~~40186187~~664825 M-7 0.~~00000000~~000000 0.~~00000000~~000000 4.~~25867844~~689244 0.~~00000000~~000000 ~~998~~987.~~40186270~~664826 B-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~34756272~~777036 0.~~00000000~~000000 ~~998~~987.~~40186178~~664825 B-2 0.~~00000000~~000000 0.~~00000000~~000000 45.~~83642799~~259899 0.~~00000000~~000000 ~~998~~987.~~40186116~~664824 B-3 0.~~00000000~~000000 0.~~00000000~~000000 45.~~83642665~~259899 0.~~00000000~~000000 ~~998~~987.~~40186270~~664826 B-4 0.~~00000000~~000000 0.~~00000000~~000000 45.~~83642736~~259899 0.~~00000000~~000000 ~~998~~987.~~40186318~~664826 B-5 0.~~00000000~~000000 0.~~00000000~~000000 45.~~83642763~~259900 0.~~00000000~~000000 ~~998~~987.~~40186187~~664825 B-6 0.~~00000000~~000000 0.~~00000000~~000000 45.~~83648854~~259343 0.~~00000000~~000000 ~~998~~987.~~40186240~~404069 X-1 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 X-P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~All ~~Refer~~classes toare ~~the~~per ~~Prospectus~~$1000 ~~Supplement for a Full Description.~~denomination

~~CERTIFICATEHOLDER~~Certificateholder ~~ACCOUNT~~Component ~~STATEMENT~~Statement ~~CERTIFICATE~~Component ~~ACCOUNT~~ Beginning ~~Balance~~Ending ~~0.00~~Beginning ~~Deposits~~Ending ~~Payments~~Ending ofPass-Through ~~Interest~~Notional ~~and~~Notional ~~Principal~~Component ~~35,177,866.30~~Component ~~Liquidations,~~Component ~~Insurance~~Class ~~Proceeds,~~Rate ~~Reserve~~Balance ~~Funds~~Balance ~~0.00~~Balance Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 364,702.21 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 35,542,568.51 Withdrawals Reimbursement for Servicer Advances 153,952.78 Payment of Service Fee 245,995.13 Payment of Interest and Principal 35,142,620.60 Total Withdrawals (Pool Distribution Amount) 35,542,568.51 Ending Balance ~~0.00~~Percentage

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~242~~217,~~758~~759.3531 Trustee Fee 32,~~236~~903.7846 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~245~~220,~~995~~662.1377 *Servicer Payees include: EMC MTG CORP

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance Reserve Fund 1,~~041~~100,~~708~~000.2300 0.00 ~~58,291~~0.7700 1,100,000.00

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~ARM ~~Total~~Weighted NoAverage ofGross ~~Loans~~Coupon No6.464885% ofWeighted ~~Loans~~Average NoNet ofCoupon ~~Loans~~6.089885% NoWeighted ofAverage ~~Loans~~Pass-Through NoRate of6.084885% ~~Loans~~Weighted ~~Principal~~Average ~~Balance~~Remaining ~~Principal~~Term ~~Balance~~369 ~~Principal~~Beginning ~~Balance~~Scheduled ~~Principal~~Collateral ~~Balance~~Loan ~~Principal~~Count ~~Balance~~2,054 ~~0-29~~Number ~~Days~~Of 0Loans 0Paid 0In 0Full ~~0.00~~47 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 30Loan ~~Days~~Count 122,007 0Beginning 0Scheduled 0Collateral 12Balance 3696,~~941~~829,~~223~~778.5771 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 3Balance 679,~~941~~963,~~223~~328.5710 60Ending ~~Days~~Actual 1Collateral 0Balance 0at 030-Nov-2005 ~~1 410~~679,~~326~~963,328.2610 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant ~~410~~2,~~326~~415,653.26 90 ~~Days~~Special 0Servicing 0Fee 0 ~~0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Amount ~~120 Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Count ~~150 Days~~ 0 0Prepayment 0Penalty 0Paid 0Amount 069,297.0020 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Paid ~~0.00~~Count ~~180+~~Not ~~Days~~Available 0Realized 0Loss 0Amount ~~0 0 0~~573.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0955.00 ~~Totals~~Scheduled 13Principal ~~0 0 0 13 4~~(1,~~351~~338,~~549~~449.8379) ~~0.00~~Unscheduled ~~0.00~~Principal ~~0.00 4~~18,~~351~~204,~~549~~900.83 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.550711% 0.000000% 0.000000% 0.000000% 0.550711% 0.528846% 0.000000% 0.000000% 0.000000% 0.528846% 60 Days 0.045893% 0.000000% 0.000000% 0.000000% 0.045893% 0.055059% 0.000000% 0.000000% 0.000000% 0.055059% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.596604% 0.000000% 0.000000% 0.000000% 0.596604% 0.583905% 0.000000% 0.000000% 0.000000% 0.583905%40

~~OTHER~~Additional ~~INFORMATION~~Reporting ~~Current~~- ~~Period~~Deal ~~Class~~Level AMiscellaneous ~~Insufficient~~Reporting ~~Funds~~Average Loss Severity Percentage 0.00000000% ~~Principal~~Senior ~~Balance~~Percentage of88.474681% ~~Contaminated~~Senior ~~Properties~~Prepayment 0Percentage 100.00000000% ~~Periodic~~Subordinate ~~Advance~~Percentage ~~364,702~~11.21525319% Subordinate Prepayment Percentage 0.000000%

~~COLLATERAL~~LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT ~~Collateral~~DELINQUENT ~~Description~~BANKRUPTCY ~~Mixed~~FORECLOSURE ~~ARM~~REO ~~Weighted~~TOTAL ~~Average~~No ~~Gross~~of ~~Coupon~~Loans ~~5.913467%~~No ~~Weighted~~of ~~Average~~Loans ~~Net~~No ~~Coupon~~of ~~5.538467%~~Loans ~~Weighted~~No ~~Average~~of ~~Pass~~Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-~~Through~~29 ~~Rate~~Days 50 0 0 0 0.~~533467%~~00 ~~Weighted~~0.00 ~~Average~~0.00 ~~Maturity(Stepdown~~0.00 ~~Calculation)~~30 ~~370~~Days ~~Beginning~~27 ~~Scheduled~~0 ~~Collateral~~0 ~~Loan~~0 ~~Count~~27 29,~~249~~164,404.96 ~~Number~~0.00 Of0.00 ~~Loans~~0.00 ~~Paid~~9,164,404.96 In60 ~~Full~~Days 706 ~~Ending~~0 ~~Scheduled~~0 ~~Collateral~~0 ~~Loan~~6 ~~Count~~1,230,595.73 20.00 0.00 0.00 1,~~179~~230,595.73 ~~Beginning~~90 ~~Scheduled~~Days ~~Collateral~~5 ~~Balance~~0 ~~776~~0 0 5 1,~~826~~638,~~727~~113.1494 ~~Ending~~0.00 ~~Scheduled~~0.00 ~~Collateral~~0.00 ~~Balance 745~~1,~~249~~638,~~516~~113.2594 ~~Ending~~120 ~~Actual~~Days ~~Collateral~~1 ~~Balance~~0 at0 ~~31-Aug-2005~~0 ~~745~~1 63,~~249,516~~622.2569 ~~Monthly~~0.00 ~~P&I~~0.00 ~~Constant~~0.00 463,~~778,042~~622.9069 ~~Special~~150 ~~Servicing~~Days ~~Fee~~1 0 0 0 1 199,046.38 0.00 ~~Prepayment~~0.00 ~~Penalties~~0.00 199,046.38 180+ Days 0 0 0 0 0 0.00 ~~Realized~~0.00 ~~Loss~~0.00 ~~Amount~~0.00 0.00 ~~Cumulative~~Totals ~~Realized~~40 ~~Loss~~0 0 0 40 12,295,783.70 0.00 ~~Scheduled~~0.00 ~~Principal~~0.00 ~~949~~12,~~927~~295,783.2070 ~~Unscheduled~~No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30~~,627,283~~ Days 1.69345291% 0.000000% 0.000000% 0.000000% 1.345291% 1.347779% 0.000000% 0.000000% 0.000000% 1.347779% 60 Days 0.298954% 0.000000% 0.000000% 0.000000% 0.298954% 0.180980% 0.000000% 0.000000% 0.000000% 0.180980% 90 Days 0.249128% 0.000000% 0.000000% 0.000000% 0.249128% 0.240912% 0.000000% 0.000000% 0.000000% 0.240912% 120 Days 0.049826% 0.000000% 0.000000% 0.000000% 0.049826% 0.009357% 0.000000% 0.000000% 0.000000% 0.009357% 150 Days 0.049826% 0.000000% 0.000000% 0.000000% 0.049826% 0.029273% 0.000000% 0.000000% 0.000000% 0.029273% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.993024% 0.000000% 0.000000% 0.000000% 1.993024% 1.808301% 0.000000% 0.000000% 0.000000% 1.808301%

~~Miscellaneous~~OTHER ~~Reporting~~INFORMATION ~~Average~~Current ~~Loss~~Period ~~Severity~~Class ~~Percentage~~A ~~0.000000%~~Insufficient ~~Senior~~Funds ~~Percentage 89~~0.~~532967%~~00 ~~Senior~~Principal ~~Prepayment~~Balance ~~Percentage~~of ~~100.000000%~~Contaminated ~~Subordinate~~Properties ~~Percentage 10~~0.~~467033%~~00 ~~Subordinate~~Periodic ~~Prepayment~~Advance ~~Percentage 0~~57,995.~~000000%~~14

Filing Compare · GreenPoint MTA Trust 2005-AR2