|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|----------------------------------------- | ---- | --------- | ----------- | ----- | ------------- |  | ----------------------- |  | -------------- |  | --------- |  |  |  | -------------- | 
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                                          |      |           |             |       |              
|GMACM MORTGAGE LOAN TRUST Series 2005-AR5
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|2005 Annual Statement                    
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                                          |      |           |             |       |               |  | DISTRIBUTION IN DOLLARS |  |                |  |           |  | 
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  | ENDING BALANCE | 
|PERIOD                                    |      | CLASS     |             | CUSIP |               |  | INTEREST                |  |                |  | PRINCIPAL |  | 
|200509                                    | 1A-1 | 76112BXX3 | $129,050.39 |       | $788,728.12   |  | $30,796,271.88          | 
|200510                                    | 1A-1 | 76112BXX3 | $125,401.72 |       | $777,970.13   |  | $30,018,301.75          | 
|200511                                    | 1A-1 | 76112BXX3 | $121,813.68 |       | $7,041.24     |  | $30,011,260.51          | 
|200512                                    | 1A-1 | 76112BXX3 | $121,785.27 |       | $198,530.88   |  | $29,812,729.64          | 
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                                          |      |           |             |       |               |  | $498,051.06             |  | $1,772,270.37  |  |           |  | 
|200509                                    | 1A-2 | 76112BXY1 | $5,732.40   |       | $35,035.16    |  | $1,367,964.84           | 
|200510                                    | 1A-2 | 76112BXY1 | $5,570.32   |       | $34,557.29    |  | $1,333,407.55           | 
|200511                                    | 1A-2 | 76112BXY1 | $5,410.94   |       | $312.77       |  | $1,333,094.78           | 
|200512                                    | 1A-2 | 76112BXY1 | $5,409.68   |       | $8,818.71     |  | $1,324,276.07           | 
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                                          |      |           |             |       |               |  | $22,123.34              |  | $78,723.93     |  |           |  | 
|200509                                    | 2A-1 | 76112BXZ8 | $326,705.83 |       | $831,967.31   |  | $72,278,032.69          | 
|200510                                    | 2A-1 | 76112BXZ8 | $323,116.96 |       | $593,320.00   |  | $71,684,712.69          | 
|200511                                    | 2A-1 | 76112BXZ8 | $320,253.49 |       | $1,177,499.37 |  | $70,507,213.32          | 
|200512                                    | 2A-1 | 76112BXZ8 | $314,723.69 |       | $730,253.68   |  | $69,776,959.63          | 
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                                          |      |           |             |       |               |  | $1,284,799.97           |  | $3,333,040.36  |  |           |  | 
|200509                                    | 2A-2 | 76112BYA2 | $20,868.78  |       | $53,143.04    |  | $4,616,856.96           | 
|200510                                    | 2A-2 | 76112BYA2 | $20,639.53  |       | $37,899.12    |  | $4,578,957.85           | 
|200511                                    | 2A-2 | 76112BYA2 | $20,456.62  |       | $75,214.36    |  | $4,503,743.49           | 
|200512                                    | 2A-2 | 76112BYA2 | $20,103.40  |       | $46,645.94    |  | $4,457,097.54           | 
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                                          |      |           |             |       |               |  | $82,068.33              |  | $212,902.46    |  |           |  | 
|200509                                    | 3A-1 | 76112BYB0 | $802,607.19 |       | $3,429,309.58 |  | $186,763,690.42         | 
|200510                                    | 3A-1 | 76112BYB0 | $787,777.70 |       | $1,500,842.42 |  | $185,262,848.00         | 
|200511                                    | 3A-1 | 76112BYB0 | $781,053.50 |       | $1,183,656.16 |  | $184,079,191.84         | 
|200512                                    | 3A-1 | 76112BYB0 | $775,681.60 |       | $1,814,755.46 |  | $182,264,436.38         | 
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                                          |      |           |             |       |               |  | $3,147,119.99           |  | $7,928,563.62  |  |           |  | 
|200509                                    | 3A-2 | 76112BYC8 | $35,624.92  |       | $152,215.02   |  | $8,289,784.98           | 
|200510                                    | 3A-2 | 76112BYC8 | $34,966.69  |       | $66,617.13    |  | $8,223,167.85           | 
|200511                                    | 3A-2 | 76112BYC8 | $34,668.22  |       | $52,538.34    |  | $8,170,629.51           | 
|200512                                    | 3A-2 | 76112BYC8 | $34,429.78  |       | $80,550.63    |  | $8,090,078.88           | 
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                                          |      |           |             |       |               |  | $139,689.61             |  | $351,921.12    |  |           |  | 
|200509                                    | 4A-1 | 76112BYD6 | $398,345.34 |       | $1,362,964.40 |  | $92,612,035.60          | 
|200510                                    | 4A-1 | 76112BYD6 | $392,402.72 |       | $40,545.11    |  | $92,571,490.48          | 
|200511                                    | 4A-1 | 76112BYD6 | $392,233.53 |       | $2,018,720.88 |  | $90,552,769.61          | 
|200512                                    | 4A-1 | 76112BYD6 | $383,384.46 |       | $405,348.33   |  | $90,147,421.28          | 
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                                          |      |           |             |       |               |  | $1,566,366.05           |  | $3,827,578.72  |  |           |  | 
|200509                                    | 4A-2 | 76112BYE4 | $17,697.17  |       | $60,552.02    |  | $4,114,447.98           | 
|200510                                    | 4A-2 | 76112BYE4 | $17,433.16  |       | $1,801.29     |  | $4,112,646.69           | 
|200511                                    | 4A-2 | 76112BYE4 | $17,425.65  |       | $89,685.13    |  | $4,022,961.57           | 
|200512                                    | 4A-2 | 76112BYE4 | $17,032.51  |       | $18,008.29    |  | $4,004,953.27           | 
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                                          |      |           |             |       |               |  | $69,588.49              |  | $170,046.73    |  |           |  | 
|200509                                    | 5A-1 | 76112BYF1 | $731,641.08 |       | $2,324,721.66 |  | $161,915,278.34         | 
|200510                                    | 5A-1 | 76112BYF1 | $721,136.02 |       | $2,145,529.26 |  | $159,769,749.09         | 
|200511                                    | 5A-1 | 76112BYF1 | $711,179.76 |       | $2,614,547.56 |  | $157,155,201.53         | 
|200512                                    | 5A-1 | 76112BYF1 | $699,548.21 |       | $738,322.00   |  | $156,416,879.52         | 
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                                          |      |           |             |       |               |  | $2,863,505.07           |  | $7,823,120.48  |  |           |  | 
|200509                                    | B-1  | 76112BYL8 | $7,726.95   |       | $268.68       |  | $1,789,731.32           | 
|200510                                    | B-1  | 76112BYL8 | $7,722.61   |       | $267.42       |  | $1,789,463.90           | 
|200511                                    | B-1  | 76112BYL8 | $7,716.71   |       | $270.67       |  | $1,789,193.23           | 
|200512                                    | B-1  | 76112BYL8 | $7,712.37   |       | $274.37       |  | $1,788,918.86           | 
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                                          |      |           |             |       |               |  | $30,878.64              |  | $1,081.14      |  |           |  | 
|200509                                    | B-2  | 76112BYM6 | $7,748.53   |       | $269.43       |  | $1,794,730.57           | 
|200510                                    | B-2  | 76112BYM6 | $7,744.18   |       | $268.16       |  | $1,794,462.41           | 
|200511                                    | B-2  | 76112BYM6 | $7,738.27   |       | $271.43       |  | $1,794,190.98           | 
|200512                                    | B-2  | 76112BYM6 | $7,733.91   |       | $275.14       |  | $1,793,915.84           | 
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                                          |      |           |             |       |               |  | $30,964.89              |  | $1,084.16      |  |           |  | 
|200509                                    | B-3  | 76112BYN4 | $6,460.20   |       | $224.63       |  | $1,496,324.57           | 
|200510                                    | B-3  | 76112BYN4 | $6,456.83   |       | $223.58       |  | $1,496,100.99           | 
|200511                                    | B-3  | 76112BYN4 | $6,451.81   |       | $226.30       |  | $1,495,874.70           | 
|200512                                    | B-3  | 76112BYN4 | $6,448.27   |       | $229.39       |  | $1,495,645.31           | 
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                                          |      |           |             |       |               |  | $25,817.11              |  | $903.90        |  |           |  | 
|200509                                    | M-1  | 76112BYH7 | $51,541.78  |       | $1,792.23     |  | $11,938,207.77          | 
|200510                                    | M-1  | 76112BYH7 | $51,512.80  |       | $1,783.77     |  | $11,936,424.00          | 
|200511                                    | M-1  | 76112BYH7 | $51,473.48  |       | $1,805.48     |  | $11,934,618.52          | 
|200512                                    | M-1  | 76112BYH7 | $51,444.52  |       | $1,830.15     |  | $11,932,788.37          | 
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                                          |      |           |             |       |               |  | $205,972.58             |  | $7,211.63      |  |           |  | 
|200509                                    | M-2  | 76112BYJ3 | $23,202.43  |       | $806.80       |  | $5,374,193.20           | 
|200510                                    | M-2  | 76112BYJ3 | $23,189.39  |       | $803.00       |  | $5,373,390.20           | 
|200511                                    | M-2  | 76112BYJ3 | $23,171.69  |       | $812.77       |  | $5,372,577.43           | 
|200512                                    | M-2  | 76112BYJ3 | $23,158.65  |       | $823.87       |  | $5,371,753.56           | 
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                                          |      |           |             |       |               |  | $92,722.16              |  | $3,246.44      |  |           |  | 
|200509                                    | M-3  | 76112BYK0 | $12,885.45  |       | $448.06       |  | $2,984,551.94           | 
|200510                                    | M-3  | 76112BYK0 | $12,878.20  |       | $445.94       |  | $2,984,106.00           | 
|200511                                    | M-3  | 76112BYK0 | $12,868.37  |       | $451.37       |  | $2,983,654.63           | 
|200512                                    | M-3  | 76112BYK0 | $12,861.13  |       | $457.54       |  | $2,983,197.09           | 
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                                          |      |           |             |       |               |  | $51,493.15              |  | $1,802.91      |  |           |  | 
|200509                                    | R    | 76112BYG9 | $0.41       |       | $100.00       |  | $0.00                   | 
|200510                                    | R    | 76112BYG9 | $0.00       |       | $0.00         |  | $0.00                   | 
|200511                                    | R    | 76112BYG9 | $0.00       |       | $0.00         |  | $0.00                   | 
|200512                                    | R    | 76112BYG9 | $0.00       |       | $0.00         |  | $0.00                   | 
|                                          |      |           |             |       |               |  |                         |  |                |  |           |  |  |  |                | 
|                                          |      |           |             |       |               |  | $0.41                   |  | $100.00        |  |           |  | 
|                                          |      |           |             |       |               |  | $10,111,160.85          |  | $25,513,597.97 |  |           |  |