|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|------------------------- | ------ | --------- | ------------- | ----- | -------------- |  | ----------------------- |  | --------------- |  | --------- |  |  |  | -------------- | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |               
|GSAA Trust Series 2005-10
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|2005 Annual Statement    
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | DISTRIBUTION IN DOLLARS |  |                 |  |           |  | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  | ENDING BALANCE | 
|PERIOD                    |        | CLASS     |               | CUSIP |                |  | INTEREST                |  |                 |  | PRINCIPAL |  | 
|200509                    | 1A1    | 362341JB6 | $504,951.22   |       | $5,752,402.61  |  | $143,433,597.39         | 
|200510                    | 1A1    | 362341JB6 | $476,040.17   |       | $7,289,957.83  |  | $136,143,639.56         | 
|200511                    | 1A1    | 362341JB6 | $507,333.60   |       | $6,212,214.86  |  | $129,931,424.70         | 
|200512                    | 1A1    | 362341JB6 | $517,475.95   |       | $5,803,503.77  |  | $124,127,920.93         | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $2,005,800.94           |  | $25,058,079.07  |  |           |  | 
|200509                    | 2A1    | 362341JC4 | $826,058.31   |       | $12,888,178.99 |  | $241,523,821.01         | 
|200510                    | 2A1    | 362341JC4 | $770,460.99   |       | $12,892,475.92 |  | $228,631,345.09         | 
|200511                    | 2A1    | 362341JC4 | $820,484.86   |       | $15,280,581.90 |  | $213,350,763.19         | 
|200512                    | 2A1    | 362341JC4 | $819,370.63   |       | $14,085,910.02 |  | $199,264,853.17         | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $3,236,374.79           |  | $55,147,146.83  |  |           |  | 
|200509                    | 2A2    | 362341JD2 | $194,797.48   |       | $0.00          |  | $57,699,000.00          | 
|200510                    | 2A2    | 362341JD2 | $191,031.77   |       | $0.00          |  | $57,699,000.00          | 
|200511                    | 2A2    | 362341JD2 | $214,516.07   |       | $0.00          |  | $57,699,000.00          | 
|200512                    | 2A2    | 362341JD2 | $229,284.15   |       | $0.00          |  | $57,699,000.00          | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $829,629.47             |  | $0.00           |  |           |  | 
|200509                    | 2A3    | 362341JE0 | $21,868.40    |       | $0.00          |  | $6,412,000.00           | 
|200510                    | 2A3    | 362341JE0 | $21,435.67    |       | $0.00          |  | $6,412,000.00           | 
|200511                    | 2A3    | 362341JE0 | $24,059.69    |       | $0.00          |  | $6,412,000.00           | 
|200512                    | 2A3    | 362341JE0 | $25,707.94    |       | $0.00          |  | $6,412,000.00           | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $93,071.70              |  | $0.00           |  |           |  | 
|200509                    | 2A4    | 362341JF7 | $124,602.36   |       | $0.00          |  | $36,079,000.00          | 
|200510                    | 2A4    | 362341JF7 | $122,067.28   |       | $0.00          |  | $36,079,000.00          | 
|200511                    | 2A4    | 362341JF7 | $136,932.33   |       | $0.00          |  | $36,079,000.00          | 
|200512                    | 2A4    | 362341JF7 | $146,256.50   |       | $0.00          |  | $36,079,000.00          | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $529,858.47             |  | $0.00           |  |           |  | 
|200509                    | 2A5    | 362341JX8 | $13,952.52    |       | $0.00          |  | $4,010,000.00           | 
|200510                    | 2A5    | 362341JX8 | $13,664.08    |       | $0.00          |  | $4,010,000.00           | 
|200511                    | 2A5    | 362341JX8 | $15,322.93    |       | $0.00          |  | $4,010,000.00           | 
|200512                    | 2A5    | 362341JX8 | $16,362.59    |       | $0.00          |  | $4,010,000.00           | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $59,302.12              |  | $0.00           |  |           |  | 
|200509                    | B-1    | 362341JN0 | $39,751.75    |       | $0.00          |  | $9,250,000.00           | 
|200510                    | B-1    | 362341JN0 | $38,598.19    |       | $0.00          |  | $9,250,000.00           | 
|200511                    | B-1    | 362341JN0 | $42,912.93    |       | $0.00          |  | $9,250,000.00           | 
|200512                    | B-1    | 362341JN0 | $45,553.97    |       | $0.00          |  | $9,250,000.00           | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $166,816.84             |  | $0.00           |  |           |  | 
|200509                    | B-2    | 362341JP5 | $36,204.14    |       | $0.00          |  | $8,259,000.00           | 
|200510                    | B-2    | 362341JP5 | $35,128.28    |       | $0.00          |  | $8,259,000.00           | 
|200511                    | B-2    | 362341JP5 | $39,026.64    |       | $0.00          |  | $8,259,000.00           | 
|200512                    | B-2    | 362341JP5 | $41,407.56    |       | $0.00          |  | $8,259,000.00           | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $151,766.62             |  | $0.00           |  |           |  | 
|200509                    | B-3    | 362341JQ3 | $36,250.80    |       | $0.00          |  | $7,598,000.00           | 
|200510                    | B-3    | 362341JQ3 | $35,071.10    |       | $0.00          |  | $7,598,000.00           | 
|200511                    | B-3    | 362341JQ3 | $38,847.41    |       | $0.00          |  | $7,598,000.00           | 
|200512                    | B-3    | 362341JQ3 | $41,132.25    |       | $0.00          |  | $7,598,000.00           | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $151,301.56             |  | $0.00           |  |           |  | 
|200509                    | B-4    | 362341JT7 | $63,320.83    |       | $0.00          |  | $15,197,000.00          | 
|200510                    | B-4    | 362341JT7 | $63,320.83    |       | $0.00          |  | $15,197,000.00          | 
|200511                    | B-4    | 362341JT7 | $63,320.83    |       | $0.00          |  | $15,197,000.00          | 
|200512                    | B-4    | 362341JT7 | $63,310.53    |       | $0.00          |  | $15,197,000.00          | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $253,273.02             |  | $0.00           |  |           |  | 
|200509                    | C      | 362341JU4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                    | C      | 362341JU4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                    | C      | 362341JU4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                    | C      | 362341JU4 | $0.00         |       | $0.00          |  | $0.00                   | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200509                    | M-1    | 362341JG5 | $89,527.21    |       | $0.00          |  | $25,109,000.00          | 
|200510                    | M-1    | 362341JG5 | $87,581.59    |       | $0.00          |  | $25,109,000.00          | 
|200511                    | M-1    | 362341JG5 | $98,108.19    |       | $0.00          |  | $25,109,000.00          | 
|200512                    | M-1    | 362341JG5 | $104,687.49   |       | $0.00          |  | $25,109,000.00          | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $379,904.48             |  | $0.00           |  |           |  | 
|200509                    | M-2    | 362341JH3 | $84,242.90    |       | $0.00          |  | $23,457,000.00          | 
|200510                    | M-2    | 362341JH3 | $82,386.20    |       | $0.00          |  | $23,457,000.00          | 
|200511                    | M-2    | 362341JH3 | $92,259.31    |       | $0.00          |  | $23,457,000.00          | 
|200512                    | M-2    | 362341JH3 | $98,425.19    |       | $0.00          |  | $23,457,000.00          | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $357,313.60             |  | $0.00           |  |           |  | 
|200509                    | M-3    | 362341JJ9 | $50,072.91    |       | $0.00          |  | $13,876,000.00          | 
|200510                    | M-3    | 362341JJ9 | $48,959.15    |       | $0.00          |  | $13,876,000.00          | 
|200511                    | M-3    | 362341JJ9 | $54,815.02    |       | $0.00          |  | $13,876,000.00          | 
|200512                    | M-3    | 362341JJ9 | $58,470.11    |       | $0.00          |  | $13,876,000.00          | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $212,317.19             |  | $0.00           |  |           |  | 
|200509                    | M-4    | 362341JK6 | $45,164.12    |       | $0.00          |  | $12,224,000.00          | 
|200510                    | M-4    | 362341JK6 | $44,115.06    |       | $0.00          |  | $12,224,000.00          | 
|200511                    | M-4    | 362341JK6 | $49,341.67    |       | $0.00          |  | $12,224,000.00          | 
|200512                    | M-4    | 362341JK6 | $52,595.39    |       | $0.00          |  | $12,224,000.00          | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $191,216.24             |  | $0.00           |  |           |  | 
|200509                    | M-5    | 362341JL4 | $42,083.04    |       | $0.00          |  | $11,233,000.00          | 
|200510                    | M-5    | 362341JL4 | $41,081.58    |       | $0.00          |  | $11,233,000.00          | 
|200511                    | M-5    | 362341JL4 | $45,921.91    |       | $0.00          |  | $11,233,000.00          | 
|200512                    | M-5    | 362341JL4 | $48,930.47    |       | $0.00          |  | $11,233,000.00          | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $178,017.00             |  | $0.00           |  |           |  | 
|200509                    | M-6    | 362341JM2 | $38,895.75    |       | $0.00          |  | $10,241,000.00          | 
|200510                    | M-6    | 362341JM2 | $37,948.59    |       | $0.00          |  | $10,241,000.00          | 
|200511                    | M-6    | 362341JM2 | $42,395.61    |       | $0.00          |  | $10,241,000.00          | 
|200512                    | M-6    | 362341JM2 | $45,155.46    |       | $0.00          |  | $10,241,000.00          | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $164,395.41             |  | $0.00           |  |           |  | 
|200509                    | P      | 362341JW0 | $126,859.42   |       | $0.00          |  | $0.00                   | 
|200510                    | P      | 362341JW0 | $315,642.00   |       | $0.00          |  | $0.00                   | 
|200511                    | P      | 362341JW0 | $327,233.69   |       | $0.00          |  | $0.00                   | 
|200512                    | P      | 362341JW0 | $253,933.55   |       | $0.00          |  | $0.00                   | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $1,023,668.66           |  | $0.00           |  |           |  | 
|200509                    | R-1    | 362341JR1 | $0.00         |       | $100.00        |  | $0.00                   | 
|200510                    | R-1    | 362341JR1 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                    | R-1    | 362341JR1 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                    | R-1    | 362341JR1 | $0.00         |       | $0.00          |  | $0.00                   | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $0.00                   |  | $100.00         |  |           |  | 
|200509                    | R-2    | 362341JS9 | $0.00         |       | $100.00        |  | $0.00                   | 
|200510                    | R-2    | 362341JS9 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                    | R-2    | 362341JS9 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                    | R-2    | 362341JS9 | $0.00         |       | $0.00          |  | $0.00                   | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $0.00                   |  | $100.00         |  |           |  | 
|200509                    | REMIC1 | GS0510201 | $3,597,813.46 |       | $18,645,685.25 |  | $642,120,574.90         | 
|200510                    | REMIC1 | GS0510201 | $3,684,034.50 |       | $20,182,433.75 |  | $621,938,141.15         | 
|200511                    | REMIC1 | GS0510201 | $3,588,566.45 |       | $21,492,796.76 |  | $600,445,344.39         | 
|200512                    | REMIC1 | GS0510201 | $3,401,388.05 |       | $19,889,413.79 |  | $580,555,930.60         | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $14,271,802.46          |  | $80,210,329.55  |  |           |  | 
|200509                    | X      | 362341JV2 | $1,259,210.30 |       | $4,903.65      |  | $16,519,156.50          | 
|200510                    | X      | 362341JV2 | $1,259,501.98 |       | $0.00          |  | $16,519,156.50          | 
|200511                    | X      | 362341JV2 | $975,733.75   |       | $0.00          |  | $16,519,156.50          | 
|200512                    | X      | 362341JV2 | $792,945.16   |       | $0.00          |  | $16,519,156.50          | 
|                          |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                          |        |           |               |       |                |  | $4,287,391.19           |  | $4,903.65       |  |           |  | 
|                          |        |           |               |       |                |  | $28,543,221.76          |  | $160,420,659.10 |  |           |  |