|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|------------------------ | -------- | --------- | ------------- | ----- | -------------- |  | ----------------------- |  | --------------- |  | --------- |  |  |  | -------------- | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |               
|GSAA Trust Series 2005-8
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|2005 Annual Statement   
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | DISTRIBUTION IN DOLLARS |  |                 |  |           |  | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  | ENDING BALANCE | 
|PERIOD                   |          | CLASS     |               | CUSIP |                |  | INTEREST                |  |                 |  | PRINCIPAL |  | 
|200507                   | A-1      | 362341CR8 | $395,244.43   |       | $6,078,289.71  |  | $153,676,710.29         | 
|200508                   | A-1      | 362341CR8 | $471,104.49   |       | $5,204,789.29  |  | $148,471,921.00         | 
|200509                   | A-1      | 362341CR8 | $493,751.62   |       | $9,624,881.61  |  | $138,847,039.39         | 
|200510                   | A-1      | 362341CR8 | $439,566.59   |       | $7,477,063.60  |  | $131,369,975.79         | 
|200511                   | A-1      | 362341CR8 | $468,051.15   |       | $5,191,425.66  |  | $126,178,550.13         | 
|200512                   | A-1      | 362341CR8 | $481,301.07   |       | $5,885,930.46  |  | $120,292,619.67         | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | $2,749,019.35           |  | $39,462,380.33  |  |           |  | 
|200507                   | A-2      | 362341CS6 | $124,047.02   |       | $0.00          |  | $48,442,000.00          | 
|200508                   | A-2      | 362341CS6 | $153,507.32   |       | $0.00          |  | $48,442,000.00          | 
|200509                   | A-2      | 362341CS6 | $166,263.71   |       | $0.00          |  | $48,442,000.00          | 
|200510                   | A-2      | 362341CS6 | $158,042.03   |       | $0.00          |  | $48,442,000.00          | 
|200511                   | A-2      | 362341CS6 | $177,597.12   |       | $0.00          |  | $48,442,000.00          | 
|200512                   | A-2      | 362341CS6 | $189,946.46   |       | $0.00          |  | $48,442,000.00          | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | $969,403.66             |  | $0.00           |  |           |  | 
|200507                   | A-3      | 362341CT4 | $151,167.45   |       | $0.00          |  | $55,732,000.00          | 
|200508                   | A-3      | 362341CT4 | $186,686.72   |       | $0.00          |  | $55,732,000.00          | 
|200509                   | A-3      | 362341CT4 | $201,687.92   |       | $0.00          |  | $55,732,000.00          | 
|200510                   | A-3      | 362341CT4 | $191,253.65   |       | $0.00          |  | $55,732,000.00          | 
|200511                   | A-3      | 362341CT4 | $214,401.78   |       | $0.00          |  | $55,732,000.00          | 
|200512                   | A-3      | 362341CT4 | $228,934.67   |       | $0.00          |  | $55,732,000.00          | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | $1,174,132.19           |  | $0.00           |  |           |  | 
|200507                   | A-4      | 362341DH9 | $666,090.46   |       | $5,907,199.70  |  | $250,592,800.30         | 
|200508                   | A-4      | 362341DH9 | $804,890.15   |       | $5,058,286.35  |  | $245,534,513.95         | 
|200509                   | A-4      | 362341DH9 | $853,641.66   |       | $9,353,963.12  |  | $236,180,550.83         | 
|200510                   | A-4      | 362341DH9 | $780,051.87   |       | $7,266,601.29  |  | $228,913,949.54         | 
|200511                   | A-4      | 362341DH9 | $849,095.89   |       | $5,045,298.86  |  | $223,868,650.68         | 
|200512                   | A-4      | 362341DH9 | $887,763.57   |       | $5,720,254.92  |  | $218,148,395.76         | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | $4,841,533.60           |  | $38,351,604.24  |  |           |  | 
|200507                   | A-5      | 362341DJ5 | $74,833.38    |       | $656,355.52    |  | $27,843,644.48          | 
|200508                   | A-5      | 362341DJ5 | $90,391.30    |       | $562,031.81    |  | $27,281,612.67          | 
|200509                   | A-5      | 362341DJ5 | $95,819.09    |       | $1,039,329.24  |  | $26,242,283.43          | 
|200510                   | A-5      | 362341DJ5 | $87,518.02    |       | $807,400.14    |  | $25,434,883.29          | 
|200511                   | A-5      | 362341DJ5 | $95,220.08    |       | $560,588.76    |  | $24,874,294.53          | 
|200512                   | A-5      | 362341DJ5 | $99,524.82    |       | $635,583.88    |  | $24,238,710.65          | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | $543,306.69             |  | $4,261,289.35   |  |           |  | 
|200507                   | B-1      | 362341CY3 | $9,867.63     |       | $0.00          |  | $3,019,000.00           | 
|200508                   | B-1      | 362341CY3 | $12,114.58    |       | $0.00          |  | $3,019,000.00           | 
|200509                   | B-1      | 362341CY3 | $12,991.76    |       | $0.00          |  | $3,019,000.00           | 
|200510                   | B-1      | 362341CY3 | $12,232.82    |       | $0.00          |  | $3,019,000.00           | 
|200511                   | B-1      | 362341CY3 | $13,615.90    |       | $0.00          |  | $3,019,000.00           | 
|200512                   | B-1      | 362341CY3 | $14,467.72    |       | $0.00          |  | $3,019,000.00           | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | $75,290.41              |  | $0.00           |  |           |  | 
|200507                   | B-2      | 362341CZ0 | $10,151.08    |       | $0.00          |  | $3,019,000.00           | 
|200508                   | B-2      | 362341CZ0 | $12,452.54    |       | $0.00          |  | $3,019,000.00           | 
|200509                   | B-2      | 362341CZ0 | $13,340.63    |       | $0.00          |  | $3,019,000.00           | 
|200510                   | B-2      | 362341CZ0 | $12,548.98    |       | $0.00          |  | $3,019,000.00           | 
|200511                   | B-2      | 362341CZ0 | $13,953.86    |       | $0.00          |  | $3,019,000.00           | 
|200512                   | B-2      | 362341CZ0 | $14,816.58    |       | $0.00          |  | $3,019,000.00           | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | $77,263.67              |  | $0.00           |  |           |  | 
|200507                   | B-3      | 362341DA4 | $11,066.85    |       | $0.00          |  | $3,019,000.00           | 
|200508                   | B-3      | 362341DA4 | $13,544.41    |       | $0.00          |  | $3,019,000.00           | 
|200509                   | B-3      | 362341DA4 | $14,467.72    |       | $0.00          |  | $3,019,000.00           | 
|200510                   | B-3      | 362341DA4 | $13,570.41    |       | $0.00          |  | $3,019,000.00           | 
|200511                   | B-3      | 362341DA4 | $15,045.73    |       | $0.00          |  | $3,019,000.00           | 
|200512                   | B-3      | 362341DA4 | $15,943.67    |       | $0.00          |  | $3,019,000.00           | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | $83,638.79              |  | $0.00           |  |           |  | 
|200507                   | B-4      | 362341DF3 | $18,870.83    |       | $0.00          |  | $4,529,000.00           | 
|200508                   | B-4      | 362341DF3 | $18,870.83    |       | $0.00          |  | $4,529,000.00           | 
|200509                   | B-4      | 362341DF3 | $18,870.83    |       | $0.00          |  | $4,529,000.00           | 
|200510                   | B-4      | 362341DF3 | $18,870.83    |       | $0.00          |  | $4,529,000.00           | 
|200511                   | B-4      | 362341DF3 | $18,870.83    |       | $0.00          |  | $4,529,000.00           | 
|200512                   | B-4      | 362341DF3 | $18,870.83    |       | $0.00          |  | $4,529,000.00           | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | $113,224.98             |  | $0.00           |  |           |  | 
|200507                   | C        | 362341DG1 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                   | C        | 362341DG1 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                   | C        | 362341DG1 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                   | C        | 362341DG1 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                   | C        | 362341DG1 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                   | C        | 362341DG1 | $0.00         |       | $0.00          |  | $0.00                   | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200507                   | LT-REMIC | GS0508201 | $3,035,762.11 |       | $12,645,410.92 |  | $591,238,165.43         | 
|200508                   | LT-REMIC | GS0508201 | $2,969,383.82 |       | $10,825,107.43 |  | $580,413,058.00         | 
|200509                   | LT-REMIC | GS0508201 | $2,912,901.55 |       | $20,018,173.99 |  | $560,394,884.01         | 
|200510                   | LT-REMIC | GS0508201 | $2,809,468.10 |       | $15,551,065.03 |  | $544,843,818.98         | 
|200511                   | LT-REMIC | GS0508201 | $2,730,440.58 |       | $10,797,313.28 |  | $534,046,505.70         | 
|200512                   | LT-REMIC | GS0508201 | $2,673,335.76 |       | $12,241,769.26 |  | $521,804,736.44         | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | $17,131,291.92          |  | $82,078,839.91  |  |           |  | 
|200507                   | M-1      | 362341CU1 | $55,748.47    |       | $0.00          |  | $20,230,000.00          | 
|200508                   | M-1      | 362341CU1 | $68,810.10    |       | $0.00          |  | $20,230,000.00          | 
|200509                   | M-1      | 362341CU1 | $74,289.06    |       | $0.00          |  | $20,230,000.00          | 
|200510                   | M-1      | 362341CU1 | $70,400.40    |       | $0.00          |  | $20,230,000.00          | 
|200511                   | M-1      | 362341CU1 | $78,870.31    |       | $0.00          |  | $20,230,000.00          | 
|200512                   | M-1      | 362341CU1 | $84,179.28    |       | $0.00          |  | $20,230,000.00          | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | $432,297.62             |  | $0.00           |  |           |  | 
|200507                   | M-2      | 362341CV9 | $13,417.62    |       | $0.00          |  | $4,831,000.00           | 
|200508                   | M-2      | 362341CV9 | $16,556.91    |       | $0.00          |  | $4,831,000.00           | 
|200509                   | M-2      | 362341CV9 | $17,869.33    |       | $0.00          |  | $4,831,000.00           | 
|200510                   | M-2      | 362341CV9 | $16,928.63    |       | $0.00          |  | $4,831,000.00           | 
|200511                   | M-2      | 362341CV9 | $18,959.33    |       | $0.00          |  | $4,831,000.00           | 
|200512                   | M-2      | 362341CV9 | $20,231.15    |       | $0.00          |  | $4,831,000.00           | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | $103,962.97             |  | $0.00           |  |           |  | 
|200507                   | M-3      | 362341CW7 | $22,539.61    |       | $0.00          |  | $7,850,000.00           | 
|200508                   | M-3      | 362341CW7 | $27,782.46    |       | $0.00          |  | $7,850,000.00           | 
|200509                   | M-3      | 362341CW7 | $29,943.39    |       | $0.00          |  | $7,850,000.00           | 
|200510                   | M-3      | 362341CW7 | $28,329.78    |       | $0.00          |  | $7,850,000.00           | 
|200511                   | M-3      | 362341CW7 | $31,686.20    |       | $0.00          |  | $7,850,000.00           | 
|200512                   | M-3      | 362341CW7 | $33,781.17    |       | $0.00          |  | $7,850,000.00           | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | $174,062.61             |  | $0.00           |  |           |  | 
|200507                   | M-4      | 362341CX5 | $9,655.47     |       | $0.00          |  | $3,321,000.00           | 
|200508                   | M-4      | 362341CX5 | $11,896.56    |       | $0.00          |  | $3,321,000.00           | 
|200509                   | M-4      | 362341CX5 | $12,815.37    |       | $0.00          |  | $3,321,000.00           | 
|200510                   | M-4      | 362341CX5 | $12,118.88    |       | $0.00          |  | $3,321,000.00           | 
|200511                   | M-4      | 362341CX5 | $13,548.07    |       | $0.00          |  | $3,321,000.00           | 
|200512                   | M-4      | 362341CX5 | $14,438.97    |       | $0.00          |  | $3,321,000.00           | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | $74,473.32              |  | $0.00           |  |           |  | 
|200507                   | P        | 362341DE6 | $30,790.00    |       | $0.00          |  | $0.00                   | 
|200508                   | P        | 362341DE6 | $26,946.54    |       | $0.00          |  | $0.00                   | 
|200509                   | P        | 362341DE6 | $20,959.33    |       | $0.00          |  | $0.00                   | 
|200510                   | P        | 362341DE6 | $32,925.45    |       | $0.00          |  | $0.00                   | 
|200511                   | P        | 362341DE6 | $10,197.85    |       | $0.00          |  | $0.00                   | 
|200512                   | P        | 362341DE6 | $13,622.90    |       | $0.00          |  | $0.00                   | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | $135,442.07             |  | $0.00           |  |           |  | 
|200507                   | R-1      | 362341DB2 | $0.00         |       | $100.00        |  | $0.00                   | 
|200508                   | R-1      | 362341DB2 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                   | R-1      | 362341DB2 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                   | R-1      | 362341DB2 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                   | R-1      | 362341DB2 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                   | R-1      | 362341DB2 | $0.00         |       | $0.00          |  | $0.00                   | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | $0.00                   |  | $100.00         |  |           |  | 
|200507                   | R-2      | 362341DC0 | $0.00         |       | $100.00        |  | $0.00                   | 
|200508                   | R-2      | 362341DC0 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                   | R-2      | 362341DC0 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                   | R-2      | 362341DC0 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                   | R-2      | 362341DC0 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                   | R-2      | 362341DC0 | $0.00         |       | $0.00          |  | $0.00                   | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | $0.00                   |  | $100.00         |  |           |  | 
|200507                   | X        | 362341DD8 | $1,472,184.69 |       | $3,365.95      |  | $5,133,010.40           | 
|200508                   | X        | 362341DD8 | $1,079,898.48 |       | $0.00          |  | $5,133,010.40           | 
|200509                   | X        | 362341DD8 | $906,272.83   |       | $0.00          |  | $5,133,010.40           | 
|200510                   | X        | 362341DD8 | $967,158.88   |       | $0.00          |  | $5,133,010.40           | 
|200511                   | X        | 362341DD8 | $720,648.20   |       | $0.00          |  | $5,133,010.40           | 
|200512                   | X        | 362341DD8 | $568,259.87   |       | $0.00          |  | $5,133,010.40           | 
|                         |          |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                         |          |           |               |       |                |  | $5,714,422.95           |  | $3,365.95       |  |           |  | 
|                         |          |           |               |       |                |  | $34,392,766.80          |  | $164,157,679.78 |  |           |  |