~~GreenPoint~~SECURITIES ~~MTA~~AND ~~Mortgage~~EXCHANGE Pass-Through Certificates Record Date: 6/30/2005 Distribution Date: 7/25/2005 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 3.55438% 218,727,724.78 604,676.69 A-2 39538RAB5 SEN 3.53438% 637,423,012.84 1,752,251.79 A-3 39538RAC3 SEN 3.59438% 318,711,989.81 891,000.45 A-4 39538RAD1 SEN 3.61438% 130,539,980.79 366,971.97 X-1 39538RAE9 SUB 1.65421% 0.00 1,799,505.75 X-P 39538RAE9 SUB 0.00000% 0.00 95,770.69 M-X 39538RAT6 SUB 1.01539% 0.00 126,897.54 M-1 39538RAF6 SUB 3.74438% 23,995,274.55 69,881.33 M-2 39538RAG4 SUB 3.79438% 20,995,490.38 61,961.56 M-3 39538RAH2 SUB 3.81438% 13,497,529.36 40,043.66 M-4 39538RAJ8 SUB 3.94438% 11,997,137.48 36,805.43 M-5 39538RAK5 SUB 3.96438% 10,497,745.19 32,368.82 M-6 39538RAL3 SUB 4.03438% 9,748,049.05 30,587.93 M-7A 39538RAM1 SUB 4.46438% 499,797.43 1,735.44 M-7B 39538RAR0 SUB 4.46438% 7,748,859.33 26,906.33 B-1A 39538RAN9 SUB 4.61438% 3,749,480.31 13,456.74 B-1B 39538RAS8 SUB 4.61438% 3,749,480.31 13,456.74 B-2 39538RAP4 SUB 4.96438% 4,499,176.45 17,372.15 B-3 39538RAQ2 SUB 4.96438% 4,499,176.45 17,372.15 B-4 39538RAV1 SUB 4.96438% 14,247,225.50 55,011.17 B-5 39538RAW9 SUB 4.96438% 11,997,137.48 46,323.16 B-6 39538RAX7 SUB 4.96438% 8,247,526.22 31,845.22 R 39538RAU3 RES 0.00000% 0.00 0.00 Totals 1,455,371,793.71 6,132,202.71COMMISSION

~~Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses A-1 10~~Washington,~~925,394.57~~ 0D.~~00 207,802,330~~C.21 11,530,071.26 0.00 A-2 31,839,118.39 0.00 605,583,894.46 33,591,370.18 0.00 A-3 15,919,583.34 0.00 302,792,406.47 16,810,583.79 0.00 A-4 6,520,439.05 0.00 124,019,541.74 6,887,411.02 0.00 X-1 0.00 0.00 0.00 1,799,505.75 0.00 X-P 0.00 0.00 0.00 95,770.69 0.00 M-X 0.00 0.00 0.00 126,897.54 0.00 M-1 4,784.51 0.00 23,990,490.04 74,665.84 0.00 M-2 4,186.37 0.00 20,991,304.01 66,147.93 0.00 M-3 2,691.32 0.00 13,494,838.03 42,734.98 0.00 M-4 2,392.16 0.00 11,994,745.32 39,197.59 0.00 M-5 2,093.19 0.00 10,495,652.01 34,462.01 0.00 M-6 1,943.70 0.00 9,746,105.35 32,531.63 0.00 M-7A 99.66 0.00 499,697.77 1,835.10 0.00 M-7B 1,545.08 0.00 7,747,314.26 28,451.41 0.00 B-1A 747.62 0.00 3,748,732.69 14,204.36 0.00 B-1B 747.62 0.00 3,748,732.69 14,204.36 0.00 B-2 897.11 0.00 4,498,279.34 18,269.26 0.00 B-3 897.11 0.00 4,498,279.34 18,269.26 0.00 B-4 2,840.81 0.00 14,244,384.69 57,851.98 0.00 B-5 2,392.16 0.00 11,994,745.32 48,715.32 0.00 B-6 1,644.50 0.00 8,245,881.72 33,489.72 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 65,234,438.27 0.00 1,390,137,355.46 71,366,640.98 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.20549

~~Principal~~FORM Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A-1 226,246,000.00 218,727,724.78 43,612.97 10,881,781.60 0.00 0.00 A-2 659,333,000.00 637,423,012.84 127,098.24 31,712,020.15 0.00 0.00 A-3 329,667,000.00 318,711,989.81 63,549.22 15,856,034.12 0.00 0.00 A-4 135,027,000.00 130,539,980.79 26,028.87 6,494,410.18 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 23,995,274.55 4,784.51 0.00 0.00 0.00 M-2 21,004,000.00 20,995,490.38 4,186.37 0.00 0.00 0.00 M-3 13,503,000.00 13,497,529.36 2,691.32 0.00 0.00 0.00 M-4 12,002,000.00 11,997,137.48 2,392.16 0.00 0.00 0.00 M-5 10,502,000.00 10,497,745.19 2,093.19 0.00 0.00 0.00 M-6 9,752,000.00 9,748,049.05 1,943.70 0.00 0.00 0.00 M-7A 500,000.00 499,797.43 99.66 0.00 0.00 0.00 M-7B 7,752,000.00 7,748,859.33 1,545.08 0.00 0.00 0.00 B-1A 3,751,000.00 3,749,480.31 747.62 0.00 0.00 0.00 B-1B 3,751,000.00 3,749,480.31 747.62 0.00 0.00 0.00 B-2 4,501,000.00 4,499,176.45 897.11 0.00 0.00 0.00 B-3 4,501,000.00 4,499,176.45 897.11 0.00 0.00 0.00 B-4 14,253,000.00 14,247,225.50 2,840.81 0.00 0.00 0.00 B-5 12,002,000.00 11,997,137.48 2,392.16 0.00 0.00 0.00 B-6 8,250,869.00 8,247,526.22 1,644.50 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 1,455,371,793.71 290,192.22 64,944,246.05 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.-K

~~Principal~~CURRENT Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution A-1 10,925,394.57 207,802,330.21 0.91847958 10,925,394.57 A-2 31,839,118.39 605,583,894.46 0.91847958 31,839,118.39 A-3 15,919,583.34 302,792,406.47 0.91847958 15,919,583.34 A-4 6,520,439.05 124,019,541.74 0.91847958 6,520,439.05 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 4,784.51 23,990,490.04 0.99939554 4,784.51 M-2 4,186.37 20,991,304.01 0.99939554 4,186.37 M-3 2,691.32 13,494,838.03 0.99939554 2,691.32 M-4 2,392.16 11,994,745.32 0.99939554 2,392.16 M-5 2,093.19 10,495,652.01 0.99939554 2,093.19 M-6 1,943.70 9,746,105.35 0.99939554 1,943.70 M-7A 99.66 499,697.77 0.99939554 99.66 M-7B 1,545.08 7,747,314.26 0.99939554 1,545.08 B-1A 747.62 3,748,732.69 0.99939555 747.62 B-1B 747.62 3,748,732.69 0.99939555 747.62 B-2 897.11 4,498,279.34 0.99939554 897.11 B-3 897.11 4,498,279.34 0.99939554 897.11 B-4 2,840.81 14,244,384.69 0.99939554 2,840.81 B-5 2,392.16 11,994,745.32 0.99939554 2,392.16 B-6 1,644.50 8,245,881.72 0.99939554 1,644.50 R 0.00 0.00 0.00000000 0.00 Totals 65,234,438.27 1,390,137,355.46 0.92657109 65,234,438.27REPORT

~~Principal~~Pursuant ~~Distribution~~to ~~Factors~~Section Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 226,246,000.00 966.76946678 0.19276792 48.09712260 0.00000000 A-2 659,333,000.00 966.76946678 0.19276790 48.09712262 0.00000000 A-3 329,667,000.00 966.76946680 0.19276791 48.09712261 0.00000000 A-4 135,027,000.00 966.76946677 0.19276789 48.09712265 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 24,005,000.00 999.59485732 0.19931306 0.00000000 0.00000000 M-2 21,004,000.00 999.59485717 0.19931299 0.00000000 0.00000000 M-3 13~~,503,000.00~~ ~~999.59485744~~or 0.19931275 0.00000000 0.00000000 M-4 12,002,000.00 999.59485752 0.19931345 0.00000000 0.00000000 M-5 10,502,000.00 999.59485717 0.19931346 0.00000000 0.00000000 M-6 9,752,000.00 999.59485747 0.19931296 0.00000000 0.00000000 M-7A 500,000.00 999.59486000 0.19932000 0.00000000 0.00000000 M-7B 7,752,000.00 999.59485681 0.19931373 0.00000000 0.00000000 B-1A 3,751,000.00 999.59485737 0.19931218 0.00000000 0.00000000 B-1B 3,751,000.00 999.59485737 0.19931218 0.00000000 0.00000000 B-2 4,501,000.00 999.59485670 0.19931349 0.00000000 0.00000000 B-3 4,501,000.00 999.59485670 0.19931349 0.00000000 0.00000000 B-4 14,253,000.00 999.59485722 0.19931313 0.00000000 0.00000000 B-5 12,002,000.00 999.59485752 0.19931345 0.00000000 0.00000000 B-6 8,250,869.00 999.59485722 0.19931234 0.00000000 0.00000000 R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 15(2d) ~~All~~of ~~classes are per $1000 denomination~~the

~~Principal~~Securities ~~Distribution~~Exchange ~~Factors~~Act ~~Statement~~of (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A-1 0.00000000 48.28989052 918.47957626 0.91847958 48.28989052 A-2 0.00000000 48.28989053 918.47957627 0.91847958 48.28989053 A-3 0.00000000 48.28989053 918.47957627 0.91847958 48.28989053 A-4 0.00000000 48.28989054 918.47957623 0.91847958 48.28989054 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 0.19931306 999.39554426 0.99939554 0.19931306 M-2 0.00000000 0.19931299 999.39554418 0.99939554 0.19931299 M-3 0.00000000 0.19931275 999.39554395 0.99939554 0.19931275 M-4 0.00000000 0.19931345 999.39554408 0.99939554 0.19931345 M-5 0.00000000 0.19931346 999.39554466 0.99939554 0.19931346 M-6 0.00000000 0.19931296 999.39554450 0.99939554 0.19931296 M-7A 0.00000000 0.19932000 999.39554000 0.99939554 0.19932000 M-7B 0.00000000 0.19931373 999.39554438 0.99939554 0.19931373 B-1A 0.00000000 0.19931218 999.39554519 0.99939555 0.19931218 B-1B 0.00000000 0.19931218 999.39554519 0.99939555 0.19931218 B-2 0.00000000 0.19931349 999.39554321 0.99939554 0.19931349 B-3 0.00000000 0.19931349 999.39554321 0.99939554 0.19931349 B-4 0.00000000 0.19931313 999.39554410 0.99939554 0.19931313 B-5 0.00000000 0.19931345 999.39554408 0.99939554 0.19931345 B-6 0.00000000 0.19931234 999.39554488 0.99939554 0.19931234 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.1934

~~Interest~~Date ~~Distribution~~of ~~Statement~~Report ~~Beginning~~(Date ~~Payment~~ of ~~Original~~earliest ~~Current~~event ~~Certificate/~~reported) ~~Current~~June Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A-1 226,246,000.00 3.55438% 218,727,724.78 604,676.68 0.00 0.00 A-2 659,333,000.00 3.53438% 637,423,012.84 1,752,251.78 0.00 0.00 A-3 329,667,000.00 3.59438% 318,711,989.81 891,000.45 0.00 0.00 A-4 135,027,000.00 3.61438% 130,539,980.79 366,971.96 0.00 0.00 X-1 0.00 1.65421% 1,305,402,708.22 1,799,505.74 0.00 0.00 X-P 0.00 0.00000% 0.00 0.00 0.00 0.00 M-X 0.00 1.01539% 149,969,085.51 126,897.54 0.00 0.00 M-1 24,005,000.00 3.74438% 23,995,274.55 69,881.33 0.00 0.00 M-2 21,004,000.00 3.79438% 20,995,490.38 61,961.56 0.00 0.00 M-3 13,503,000.00 3.81438% 13,497,529.36 40,043.66 0.00 0.00 M-4 12,002,000.00 3.94438% 11,997,137.48 36,805.43 0.00 0.00 M-5 10,502,000.00 3.96438% 10,497,745.19 32,368.82 0.00 0.00 M-6 9,752,000.00 4.03438% 9,748,049.05 30,~~587.93~~ 0.00 0.00 M-7A 500,000.00 4.46438% 499,797.43 1,735.44 0.00 0.00 M-7B 7,752,000.00 4.46438% 7,748,859.33 26,906.33 0.00 0.00 B-1A 3,751,000.00 4.61438% 3,749,480.31 13,456.74 0.00 0.00 B-1B 3,751,000.00 4.61438% 3,749,480.31 13,456.74 0.00 0.00 B-2 4,501,000.00 4.96438% 4,499,176.45 17,372.15 0.00 0.00 B-3 4,501,000.00 4.96438% 4,499,176.45 17,372.15 0.00 0.00 B-4 14,253,000.00 4.96438% 14,247,225.50 55,011.17 0.00 0.00 B-5 12,002,000.00 4.96438% 11,997,137.48 46,323.16 0.00 0.00 B-6 8,250,869.00 4.96438% 8,247,526.22 31,845.22 0.00 0.00 R 100.00 0.00000% 0.00 0.00 0.00 0.00 Totals 1,500,302,969.00 6,036,431.98 0.00 0.002005

~~Interest~~STRUCTURED ~~Distribution~~ASSET ~~Statement~~MORTGAGE ~~(continued)~~INVESTMENTS ~~Remaining~~II ~~Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance A-1 0~~INC.00 ~~0.00 604,676.69 0.00 207,802,330.21 A-2~~ (~~0.01)~~Exact ~~0.00~~name ~~1,752,251.79~~of ~~0.00~~registrant ~~605,583,894.46~~as ~~A-3~~specified ~~0.00~~in ~~0.00~~its ~~891,000.45 0.00 302,792,406.47 A-4 0.00 0.00 366,971.97 0.00 124,019,541.74 X-1 (0.01~~charter) 0.00 1,799,505.75 0.01 1,240,198,172.88 X-P 0.00 0.00 95,770.69 0.00 0.00 M-X 0.00 0.00 126,897.54 5,137.12 149,939,182.60 M-1 0.00 0.00 69,881.33 0.00 23,990,490.04 M-2 0.00 0.00 61,961.56 0.00 20,991,304.01 M-3 0.00 0.00 40,043.66 0.00 13,494,838.03 M-4 0.00 0.00 36,805.43 0.00 11,994,745.32 M-5 0.00 0.00 32,368.82 0.00 10,495,652.01 M-6 0.00 0.00 30,587.93 0.00 9,746,105.35 M-7A 0.00 0.00 1,735.44 0.00 499,697.77 M-7B 0.00 0.00 26,906.33 0.00 7,747,314.26 B-1A 0.00 0.00 13,456.74 0.00 3,748,732.69 B-1B 0.00 0.00 13,456.74 0.00 3,748,732.69 B-2 0.00 0.00 17,372.15 0.00 4,498,279.34 B-3 0.00 0.00 17,372.15 0.00 4,498,279.34 B-4 0.00 0.00 55,011.17 0.00 14,244,384.69 B-5 0.00 0.00 46,323.16 0.00 11,994,745.32 B-6 0.00 0.00 31,845.22 0.00 8,245,881.72 R 0.00 0.00 0.00 0.00 0.00 Totals (0.02) 0.00 6,132,202.71 5,137.13 (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.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall A-1 226,246,000.00 3.55438% 966.76946678 2.67265136 0.00000000 0.00000000 A-2 659,333,000.00 3.53438% 966.76946678 2.65761274 0.00000000 0.00000000 A-3 329,667,000.00 3.59438% 966.76946680 2.70272866 0.00000000 0.00000000 A-4 135,027,000.00 3.61438% 966.76946677 2.71776726 0.00000000 0.00000000 X-1 0.00 1.65421% 0.00000000 0.00000000 0.00000000 0.00000000 X-P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 M-X 0.00 1.01539% 0.00000000 0.00000000 0.00000000 0.00000000 M-1 24,005,000.00 3.74438% 999.59485732 2.91111560 0.00000000 0.00000000 M-2 21,004,000.00 3.79438% 999.59485717 2.94998857 0.00000000 0.00000000 M-3 13,503,000.00 3.81438% 999.59485744 2.96553803 0.00000000 0.00000000 M-4 12,002,000.00 3.94438% 999.59485752 3.06660807 0.00000000 0.00000000 M-5 10,502,000.00 3.96438% 999.59485717 3.08215768 0.00000000 0.00000000 M-6 9,752,000.00 4.03438% 999.59485747 3.13658019 0.00000000 0.00000000 M-7A 500,000.00 4.46438% 999.59486000 3.47088000 0.00000000 0.00000000 M-7B 7,752,000.00 4.46438% 999.59485681 3.47088880 0.00000000 0.00000000 B-1A 3,751,000.00 4.61438% 999.59485737 3.58750733 0.00000000 0.00000000 B-1B 3,751,000.00 4.61438% 999.59485737 3.58750733 0.00000000 0.00000000 B-2 4,501,000.00 4.96438% 999.59485670 3.85962008 0.00000000 0.00000000 B-3 4,501,000.00 4.96438% 999.59485670 3.85962008 0.00000000 0.00000000 B-4 14,253,000.00 4.96438% 999.59485722 3.85962043 0.00000000 0.00000000 B-5 12,002,000.00 4.96438% 999.59485752 3.85962006 0.00000000 0.00000000 B-6 8,250,869.00 4.96438% 999.59485722 3.85962012 0.00000000 0.00000000 R 100.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All classes are per $1000 denomination

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)

~~Interest~~Registrants ~~Distribution~~telephone ~~Factors~~number, ~~Statement~~including ~~(continued)~~area ~~Remaining~~code, ~~Ending~~is ~~Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses~~ (6212) ~~Distribution Shortfall Balance A~~272-1 0.00000000 0.00000000 2.67265141 0.00000000 918.47957626 A-2 (0.00000002) 0.00000000 2.65761275 0.00000000 918.47957627 A-3 0.00000000 0.00000000 2.70272866 0.00000000 918.47957627 A-4 0.00000000 0.00000000 2.71776734 0.00000000 918.47957623 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 2.91111560 0.00000000 999.39554426 M-2 0.00000000 0.00000000 2.94998857 0.00000000 999.39554418 M-3 0.00000000 0.00000000 2.96553803 0.00000000 999.39554395 M-4 0.00000000 0.00000000 3.06660807 0.00000000 999.39554408 M-5 0.00000000 0.00000000 3.08215768 0.00000000 999.39554466 M-6 0.00000000 0.00000000 3.13658019 0.00000000 999.39554450 M-7A 0.00000000 0.00000000 3.47088000 0.00000000 999.39554000 M-7B 0.00000000 0.00000000 3.47088880 0.00000000 999.39554438 B-1A 0.00000000 0.00000000 3.58750733 0.00000000 999.39554519 B-1B 0.00000000 0.00000000 3.58750733 0.00000000 999.39554519 B-2 0.00000000 0.00000000 3.85962008 0.00000000 999.39554321 B-3 0.00000000 0.00000000 3.85962008 0.00000000 999.39554321 B-4 0.00000000 0.00000000 3.85962043 0.00000000 999.39554410 B-5 0.00000000 0.00000000 3.85962006 0.00000000 999.39554408 B-6 0.00000000 0.00000000 3.85962012 0.00000000 999.39554488 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.2000

~~CERTIFICATEHOLDER~~Items ~~ACCOUNT~~1 ~~STATEMENT~~through ~~CERTIFICATE~~7 ~~ACCOUNT~~are ~~Beginning~~not ~~Balance~~included ~~0.00~~because ~~Deposits~~they ~~Payments~~are ofnot ~~Interest and Principal 71,998,739~~applicable.89 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 5,478.43 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 72,004,218.32 Withdrawals Reimbursement for Servicer Advances 178,528.83 Payment of Service Fee 459,048.52 Payment of Interest and Principal 71,366,640.97 Total Withdrawals (Pool Distribution Amount) 72,004,218.32 Ending Balance 0.00

~~PREPAYMENT/CURTAILMENT~~Item ~~INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0~~8.~~00 Servicing Fee Support 0~~01.00 Other ~~Non-Supported Prepayment/Curtailment Interest Shortfall 0~~Events.00

~~SERVICING~~On ~~FEES~~June ~~Gross~~30, ~~Servicing~~2005, ~~Fee~~Structured ~~427,848~~Asset Mortgage Investments II Inc.39 ~~Additional~~caused ~~Servicing~~the ~~Fee~~issuance 26and sale of the GreenPoint MTA Trust,~~955.30~~ ~~Master~~Mortgage Pass-Through Certificates, Series 2005-AR1, pursuant to a Pooling and Servicing ~~Fee~~Agreement, 4dated as of April 1,~~244.83~~ ~~Supported~~2005, ~~Prepayment/Curtailment~~among ~~Interest~~Structured ~~Shortfall~~Asset 0Mortgage Investments II Inc.00, ~~Net~~as ~~Servicing~~seller, ~~Fee~~EMC ~~459~~Mortgage Corporation and Wells Fargo Bank,~~048~~ National Association as trustee.52

~~OTHER~~Item ~~ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Class A Reserve Fund 300,000~~9.~~00 300,000~~01.00 Financial ~~0.00~~Statements 0and Exhibits.00

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 3 0 0 0 3 1,555,022.22 0.00 0.00 0.00 1,555,022.22 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3 0 0 0 3 1,555,022.22 0.00 0.00 0.00 1,555,022.22 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.073837% 0.000000% 0.000000% 0.000000% 0.073837% 0.111866% 0.000000% 0.000000% 0.000000% 0.111866% 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 0.073837% 0.000000% 0.000000% 0.000000% 0.073837% 0.111866% 0.000000% 0.000000% 0.000000% 0.111866%

(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

~~OTHER~~10.1 Pooling ~~INFORMATION~~and ~~Current~~Servicing ~~Period~~Agreement, ~~Class~~dated Aas ~~Insufficient~~of ~~Funds~~April ~~0.00~~1, ~~Principal~~2005 ~~Balance~~among ofStructured ~~Contaminated~~Asset ~~Properties~~Mortgage 0Investments II Inc.00, ~~Periodic~~as ~~Advance~~seller, 5EMC Mortgage Corporation and Wells Fargo Bank,~~478~~ National Association as trustee.43

~~COLLATERAL~~Pursuant ~~STATEMENT~~to ~~Collateral~~the ~~Description~~requirements ~~Mixed~~of ~~ARM~~the ~~Weighted~~Securities ~~Average~~Exchange ~~Gross~~Act ~~Coupon~~of ~~5.356467% Weighted Average Net Coupon 5.003693% Weighted Average Pass-Through Rate 4.977967% Weighted Average Maturity(Stepdown Calculation) 357 Beginning Scheduled Collateral Loan Count 3~~1934,~~765~~ ~~Number~~the OfRegistrant ~~Loans~~has ~~Paid~~duly Incaused ~~Full~~this ~~(298)~~report ~~Ending~~to ~~Scheduled~~be ~~Collateral~~signed ~~Loan~~on ~~Count~~behalf ~~4,063~~of ~~Beginning~~the ~~Scheduled~~Registrant ~~Collateral~~by ~~Balance~~the ~~1,455,371,792.95~~undersigned ~~Ending~~thereunto ~~Scheduled~~duly ~~Collateral Balance 1,390,137,354~~authorized.48 Ending Actual Collateral Balance at 30-Jun-2005 1,390,069,725.65 Monthly P&I Constant 5,146,593.23 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 1,390,137,354.48 Scheduled Principal 290,192.21 Unscheduled Principal 64,944,246.05

~~Miscellaneous~~STRUCTURED ~~Reporting~~ASSET ~~Average~~MORTGAGE ~~Loss~~INVESTMENTS ~~Severity~~II ~~Percentage 0~~INC.~~000000%~~ ~~Senior~~By: ~~Percentage~~/s/ ~~89.695480%~~Baron ~~Senior~~Silverstein ~~Prepayment~~Name: ~~Percentage~~Baron ~~100.000000%~~Silverstein ~~Subordinate~~Title: ~~Percentage~~Vice 10.304520% 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 154,755,532.52President

Dated: Aug 9, 2005

[8-K – PSA]

EXHIBIT INDEX

Exhibit

Number

Item 601 (a) of

Regulation S-K

Exhibit No.

Sequentially

Numbered

Description

Page

Amendment No. 1 to Pooling and Servicing Agreement

EXHIBIT 1

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