|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|--------------------------- | --------- | --------- | ------------- | ----- | -------------- |  | ----------------------- |  | --------------- |  | --------- |  |  |  | -------------- | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |               
|GSAMP Trust Series 2005-AHL
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|2005 Annual Statement      
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | DISTRIBUTION IN DOLLARS |  |                 |  |           |  | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  | ENDING BALANCE | 
|PERIOD                      |           | CLASS     |               | CUSIP |                |  | INTEREST                |  |                 |  | PRINCIPAL |  | 
|200506                      | A-1       | 36242DZ71 | $761,170.45   |       | $11,940,212.43 |  | $257,341,787.57         | 
|200507                      | A-1       | 36242DZ71 | $681,402.74   |       | $12,583,391.52 |  | $244,758,396.05         | 
|200508                      | A-1       | 36242DZ71 | $748,212.82   |       | $22,932,516.90 |  | $221,825,879.15         | 
|200509                      | A-1       | 36242DZ71 | $735,722.50   |       | $20,766,051.60 |  | $201,059,827.55         | 
|200510                      | A-1       | 36242DZ71 | $634,902.26   |       | $24,881,291.09 |  | $176,178,536.46         | 
|200511                      | A-1       | 36242DZ71 | $626,180.12   |       | $20,354,429.85 |  | $155,824,106.61         | 
|200512                      | A-1       | 36242DZ71 | $593,343.57   |       | $19,656,444.43 |  | $136,167,662.18         | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $4,780,934.46           |  | $133,114,337.82 |  |           |  | 
|200506                      | A-2       | 36242DZ89 | $424,752.16   |       | $0.00          |  | $145,242,000.00         | 
|200507                      | A-2       | 36242DZ89 | $397,005.45   |       | $0.00          |  | $145,242,000.00         | 
|200508                      | A-2       | 36242DZ89 | $457,754.37   |       | $0.00          |  | $145,242,000.00         | 
|200509                      | A-2       | 36242DZ89 | $495,920.74   |       | $0.00          |  | $145,242,000.00         | 
|200510                      | A-2       | 36242DZ89 | $471,512.02   |       | $0.00          |  | $145,242,000.00         | 
|200511                      | A-2       | 36242DZ89 | $529,982.01   |       | $0.00          |  | $145,242,000.00         | 
|200512                      | A-2       | 36242DZ89 | $567,250.70   |       | $0.00          |  | $145,242,000.00         | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $3,344,177.45           |  | $0.00           |  |           |  | 
|200506                      | A-3       | 36242DZ97 | $236,105.96   |       | $0.00          |  | $77,440,000.00          | 
|200507                      | A-3       | 36242DZ97 | $220,107.37   |       | $0.00          |  | $77,440,000.00          | 
|200508                      | A-3       | 36242DZ97 | $253,400.89   |       | $0.00          |  | $77,440,000.00          | 
|200509                      | A-3       | 36242DZ97 | $274,051.56   |       | $0.00          |  | $77,440,000.00          | 
|200510                      | A-3       | 36242DZ97 | $260,133.87   |       | $0.00          |  | $77,440,000.00          | 
|200511                      | A-3       | 36242DZ97 | $291,911.16   |       | $0.00          |  | $77,440,000.00          | 
|200512                      | A-3       | 36242DZ97 | $312,083.20   |       | $0.00          |  | $77,440,000.00          | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $1,847,794.01           |  | $0.00           |  |           |  | 
|200506                      | B-1       | 36242D3B7 | $23,493.87    |       | $0.00          |  | $4,340,000.00           | 
|200507                      | B-1       | 36242D3B7 | $21,314.54    |       | $0.00          |  | $4,340,000.00           | 
|200508                      | B-1       | 36242D3B7 | $24,142.46    |       | $0.00          |  | $4,340,000.00           | 
|200509                      | B-1       | 36242D3B7 | $25,620.47    |       | $0.00          |  | $4,340,000.00           | 
|200510                      | B-1       | 36242D3B7 | $23,878.44    |       | $0.00          |  | $4,340,000.00           | 
|200511                      | B-1       | 36242D3B7 | $26,300.70    |       | $0.00          |  | $4,340,000.00           | 
|200512                      | B-1       | 36242D3B7 | $27,751.89    |       | $0.00          |  | $4,340,000.00           | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $172,502.37             |  | $0.00           |  |           |  | 
|200506                      | B-2       | 36242D3C5 | $33,562.67    |       | $0.00          |  | $6,200,000.00           | 
|200507                      | B-2       | 36242D3C5 | $30,449.34    |       | $0.00          |  | $6,200,000.00           | 
|200508                      | B-2       | 36242D3C5 | $34,489.22    |       | $0.00          |  | $6,200,000.00           | 
|200509                      | B-2       | 36242D3C5 | $36,600.67    |       | $0.00          |  | $6,200,000.00           | 
|200510                      | B-2       | 36242D3C5 | $34,112.06    |       | $0.00          |  | $6,200,000.00           | 
|200511                      | B-2       | 36242D3C5 | $37,572.43    |       | $0.00          |  | $6,200,000.00           | 
|200512                      | B-2       | 36242D3C5 | $39,645.55    |       | $0.00          |  | $6,200,000.00           | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $246,431.94             |  | $0.00           |  |           |  | 
|200506                      | LT-R      | GS05Y1106 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                      | LT-R      | GS05Y1106 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | LT-R      | GS05Y1106 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | LT-R      | GS05Y1106 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | LT-R      | GS05Y1106 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                      | LT-R      | GS05Y1106 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | LT-R      | GS05Y1106 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200506                      | LT-REMIC  | GS05Y1105 | $3,463,000.52 |       | $11,940,912.83 |  | $608,052,665.56         | 
|200507                      | LT-REMIC  | GS05Y1105 | $3,395,966.87 |       | $12,583,391.52 |  | $595,469,274.04         | 
|200508                      | LT-REMIC  | GS05Y1105 | $3,324,389.07 |       | $22,932,516.90 |  | $572,536,757.14         | 
|200509                      | LT-REMIC  | GS05Y1105 | $3,189,930.23 |       | $20,766,051.60 |  | $551,770,705.54         | 
|200510                      | LT-REMIC  | GS05Y1105 | $3,068,252.97 |       | $24,881,291.09 |  | $526,889,414.45         | 
|200511                      | LT-REMIC  | GS05Y1105 | $2,922,490.14 |       | $20,354,429.85 |  | $506,534,984.60         | 
|200512                      | LT-REMIC  | GS05Y1105 | $2,804,659.01 |       | $19,656,444.43 |  | $486,878,540.17         | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $22,168,688.81          |  | $133,115,038.22 |  |           |  | 
|200506                      | M-1       | 36242D2A0 | $144,523.38   |       | $0.00          |  | $46,190,000.00          | 
|200507                      | M-1       | 36242D2A0 | $134,518.93   |       | $0.00          |  | $46,190,000.00          | 
|200508                      | M-1       | 36242D2A0 | $154,723.67   |       | $0.00          |  | $46,190,000.00          | 
|200509                      | M-1       | 36242D2A0 | $167,156.48   |       | $0.00          |  | $46,190,000.00          | 
|200510                      | M-1       | 36242D2A0 | $158,508.68   |       | $0.00          |  | $46,190,000.00          | 
|200511                      | M-1       | 36242D2A0 | $177,693.57   |       | $0.00          |  | $46,190,000.00          | 
|200512                      | M-1       | 36242D2A0 | $189,840.90   |       | $0.00          |  | $46,190,000.00          | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $1,126,965.61           |  | $0.00           |  |           |  | 
|200506                      | M-2       | 36242D2B8 | $105,118.93   |       | $0.00          |  | $31,620,000.00          | 
|200507                      | M-2       | 36242D2B8 | $97,497.32    |       | $0.00          |  | $31,620,000.00          | 
|200508                      | M-2       | 36242D2B8 | $111,908.45   |       | $0.00          |  | $31,620,000.00          | 
|200509                      | M-2       | 36242D2B8 | $120,612.73   |       | $0.00          |  | $31,620,000.00          | 
|200510                      | M-2       | 36242D2B8 | $114,113.07   |       | $0.00          |  | $31,620,000.00          | 
|200511                      | M-2       | 36242D2B8 | $127,632.81   |       | $0.00          |  | $31,620,000.00          | 
|200512                      | M-2       | 36242D2B8 | $136,141.67   |       | $0.00          |  | $31,620,000.00          | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $813,024.98             |  | $0.00           |  |           |  | 
|200506                      | M-3       | 36242D2C6 | $31,330.67    |       | $0.00          |  | $9,300,000.00           | 
|200507                      | M-3       | 36242D2C6 | $29,037.35    |       | $0.00          |  | $9,300,000.00           | 
|200508                      | M-3       | 36242D2C6 | $33,314.67    |       | $0.00          |  | $9,300,000.00           | 
|200509                      | M-3       | 36242D2C6 | $35,887.67    |       | $0.00          |  | $9,300,000.00           | 
|200510                      | M-3       | 36242D2C6 | $33,937.25    |       | $0.00          |  | $9,300,000.00           | 
|200511                      | M-3       | 36242D2C6 | $37,939.48    |       | $0.00          |  | $9,300,000.00           | 
|200512                      | M-3       | 36242D2C6 | $40,455.00    |       | $0.00          |  | $9,300,000.00           | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $241,902.09             |  | $0.00           |  |           |  | 
|200506                      | M-4       | 36242D2D4 | $29,549.52    |       | $0.00          |  | $7,749,000.00           | 
|200507                      | M-4       | 36242D2D4 | $27,208.17    |       | $0.00          |  | $7,749,000.00           | 
|200508                      | M-4       | 36242D2D4 | $31,095.02    |       | $0.00          |  | $7,749,000.00           | 
|200509                      | M-4       | 36242D2D4 | $33,346.53    |       | $0.00          |  | $7,749,000.00           | 
|200510                      | M-4       | 36242D2D4 | $31,398.52    |       | $0.00          |  | $7,749,000.00           | 
|200511                      | M-4       | 36242D2D4 | $34,948.53    |       | $0.00          |  | $7,749,000.00           | 
|200512                      | M-4       | 36242D2D4 | $37,152.15    |       | $0.00          |  | $7,749,000.00           | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $224,698.44             |  | $0.00           |  |           |  | 
|200506                      | M-5       | 36242D2E2 | $21,774.40    |       | $0.00          |  | $5,580,000.00           | 
|200507                      | M-5       | 36242D2E2 | $20,026.41    |       | $0.00          |  | $5,580,000.00           | 
|200508                      | M-5       | 36242D2E2 | $22,871.80    |       | $0.00          |  | $5,580,000.00           | 
|200509                      | M-5       | 36242D2E2 | $24,508.60    |       | $0.00          |  | $5,580,000.00           | 
|200510                      | M-5       | 36242D2E2 | $23,059.35    |       | $0.00          |  | $5,580,000.00           | 
|200511                      | M-5       | 36242D2E2 | $25,646.69    |       | $0.00          |  | $5,580,000.00           | 
|200512                      | M-5       | 36242D2E2 | $27,249.00    |       | $0.00          |  | $5,580,000.00           | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $165,136.25             |  | $0.00           |  |           |  | 
|200506                      | M-6       | 36242D3A9 | $23,141.16    |       | $0.00          |  | $5,270,000.00           | 
|200507                      | M-6       | 36242D3A9 | $21,168.22    |       | $0.00          |  | $5,270,000.00           | 
|200508                      | M-6       | 36242D3A9 | $24,097.08    |       | $0.00          |  | $5,270,000.00           | 
|200509                      | M-6       | 36242D3A9 | $25,723.46    |       | $0.00          |  | $5,270,000.00           | 
|200510                      | M-6       | 36242D3A9 | $24,113.18    |       | $0.00          |  | $5,270,000.00           | 
|200511                      | M-6       | 36242D3A9 | $26,717.80    |       | $0.00          |  | $5,270,000.00           | 
|200512                      | M-6       | 36242D3A9 | $28,311.61    |       | $0.00          |  | $5,270,000.00           | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $173,272.51             |  | $0.00           |  |           |  | 
|200506                      | P         | 36242D4Q3 | $137,853.25   |       | $0.00          |  | $0.00                   | 
|200507                      | P         | 36242D4Q3 | $247,410.43   |       | $0.00          |  | $0.00                   | 
|200508                      | P         | 36242D4Q3 | $334,130.07   |       | $0.00          |  | $0.00                   | 
|200509                      | P         | 36242D4Q3 | $349,698.16   |       | $0.00          |  | $0.00                   | 
|200510                      | P         | 36242D4Q3 | $470,969.44   |       | $0.00          |  | $0.00                   | 
|200511                      | P         | 36242D4Q3 | $391,930.46   |       | $0.00          |  | $0.00                   | 
|200512                      | P         | 36242D4Q3 | $387,743.93   |       | $0.00          |  | $0.00                   | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $2,319,735.74           |  | $0.00           |  |           |  | 
|200506                      | PT1-R     | GS05Y1102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                      | PT1-R     | GS05Y1102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | PT1-R     | GS05Y1102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | PT1-R     | GS05Y1102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | PT1-R     | GS05Y1102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                      | PT1-R     | GS05Y1102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | PT1-R     | GS05Y1102 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200506                      | PT1-REMIC | GS05Y1101 | $3,463,000.52 |       | $11,940,912.83 |  | $608,052,665.56         | 
|200507                      | PT1-REMIC | GS05Y1101 | $3,395,966.87 |       | $12,583,391.52 |  | $595,469,274.04         | 
|200508                      | PT1-REMIC | GS05Y1101 | $3,324,389.07 |       | $22,932,516.90 |  | $572,536,757.14         | 
|200509                      | PT1-REMIC | GS05Y1101 | $3,189,930.23 |       | $20,766,051.60 |  | $551,770,705.54         | 
|200510                      | PT1-REMIC | GS05Y1101 | $3,068,252.97 |       | $24,881,291.09 |  | $526,889,414.45         | 
|200511                      | PT1-REMIC | GS05Y1101 | $2,922,490.14 |       | $20,354,429.85 |  | $506,534,984.60         | 
|200512                      | PT1-REMIC | GS05Y1101 | $2,804,659.01 |       | $19,656,444.43 |  | $486,878,540.17         | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $22,168,688.81          |  | $133,115,038.22 |  |           |  | 
|200506                      | PT2-R     | GS05Y1104 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                      | PT2-R     | GS05Y1104 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | PT2-R     | GS05Y1104 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | PT2-R     | GS05Y1104 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | PT2-R     | GS05Y1104 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                      | PT2-R     | GS05Y1104 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | PT2-R     | GS05Y1104 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200506                      | PT2-REMIC | GS05Y1103 | $3,463,000.52 |       | $11,940,912.83 |  | $608,052,665.56         | 
|200507                      | PT2-REMIC | GS05Y1103 | $3,395,966.87 |       | $12,583,391.52 |  | $595,469,274.04         | 
|200508                      | PT2-REMIC | GS05Y1103 | $3,324,389.07 |       | $22,932,516.90 |  | $572,536,757.14         | 
|200509                      | PT2-REMIC | GS05Y1103 | $3,189,930.23 |       | $20,766,051.60 |  | $551,770,705.54         | 
|200510                      | PT2-REMIC | GS05Y1103 | $3,068,252.97 |       | $24,881,291.09 |  | $526,889,414.45         | 
|200511                      | PT2-REMIC | GS05Y1103 | $2,922,490.14 |       | $20,354,429.85 |  | $506,534,984.60         | 
|200512                      | PT2-REMIC | GS05Y1103 | $2,804,659.01 |       | $19,656,444.43 |  | $486,878,540.17         | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $22,168,688.81          |  | $133,115,038.22 |  |           |  | 
|200506                      | R-1       | 36242D4M2 | $0.00         |       | $100.00        |  | $0.00                   | 
|200507                      | R-1       | 36242D4M2 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | R-1       | 36242D4M2 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | R-1       | 36242D4M2 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | R-1       | 36242D4M2 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                      | R-1       | 36242D4M2 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | R-1       | 36242D4M2 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $0.00                   |  | $100.00         |  |           |  | 
|200506                      | R-2       | 36242D4N0 | $0.00         |       | $100.00        |  | $0.00                   | 
|200507                      | R-2       | 36242D4N0 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | R-2       | 36242D4N0 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | R-2       | 36242D4N0 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | R-2       | 36242D4N0 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                      | R-2       | 36242D4N0 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | R-2       | 36242D4N0 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $0.00                   |  | $100.00         |  |           |  | 
|200506                      | UT-R      | GS05Y1108 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                      | UT-R      | GS05Y1108 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | UT-R      | GS05Y1108 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | UT-R      | GS05Y1108 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | UT-R      | GS05Y1108 | $3,068,252.97 |       | $24,881,291.09 |  | $526,889,414.45         | 
|200511                      | UT-R      | GS05Y1108 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | UT-R      | GS05Y1108 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $3,068,252.97           |  | $24,881,291.09  |  |           |  | 
|200506                      | X         | 36242D4P5 | $1,338,814.50 |       | $500.40        |  | $11,779,877.99          | 
|200507                      | X         | 36242D4P5 | $1,284,124.14 |       | $0.00          |  | $11,779,877.99          | 
|200508                      | X         | 36242D4P5 | $1,236,730.39 |       | $0.00          |  | $11,779,877.99          | 
|200509                      | X         | 36242D4P5 | $1,171,082.22 |       | $0.00          |  | $11,779,877.99          | 
|200510                      | X         | 36242D4P5 | $1,135,856.32 |       | $0.00          |  | $11,779,877.99          | 
|200511                      | X         | 36242D4P5 | $1,062,169.53 |       | $0.00          |  | $11,779,877.99          | 
|200512                      | X         | 36242D4P5 | $1,005,308.50 |       | $0.00          |  | $11,779,877.99          | 
|                            |           |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $8,234,085.60           |  | $500.40         |  |           |  | 
|                            |           |           |               |       |                |  | $93,264,980.85          |  | $557,341,443.97 |  |           |  |