|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|--------------------------- | ------ | --------- | ------------- | ----- | -------------- |  | ----------------------- |  | --------------- |  | --------- |  |  |  | -------------- | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |               
|GSAMP Trust Series 2005-HE1
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|2005 Annual Statement      
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | DISTRIBUTION IN DOLLARS |  |                 |  |           |  | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  | ENDING BALANCE | 
|PERIOD                      |        | CLASS     |               | CUSIP |                |  | INTEREST                |  |                 |  | PRINCIPAL |  | 
|200502                      | A-1A   | 36242DRT2 | $561,049.14   |       | $5,772,725.26  |  | $242,968,274.74         | 
|200503                      | A-1A   | 36242DRT2 | $548,028.44   |       | $6,239,627.63  |  | $236,728,647.11         | 
|200504                      | A-1A   | 36242DRT2 | $631,933.97   |       | $8,142,983.82  |  | $228,585,663.29         | 
|200505                      | A-1A   | 36242DRT2 | $622,719.09   |       | $8,301,446.10  |  | $220,284,217.19         | 
|200506                      | A-1A   | 36242DRT2 | $674,349.29   |       | $7,404,576.97  |  | $212,879,640.22         | 
|200507                      | A-1A   | 36242DRT2 | $590,078.20   |       | $11,073,945.54 |  | $201,805,694.68         | 
|200508                      | A-1A   | 36242DRT2 | $644,626.40   |       | $11,646,657.44 |  | $190,159,037.24         | 
|200509                      | A-1A   | 36242DRT2 | $657,653.40   |       | $15,216,628.39 |  | $174,942,408.85         | 
|200510                      | A-1A   | 36242DRT2 | $574,931.15   |       | $15,963,109.19 |  | $158,979,299.66         | 
|200511                      | A-1A   | 36242DRT2 | $586,908.97   |       | $13,419,990.16 |  | $145,559,309.50         | 
|200512                      | A-1A   | 36242DRT2 | $574,591.94   |       | $11,414,185.78 |  | $134,145,123.72         | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $6,666,869.99           |  | $114,595,876.28 |  |           |  | 
|200502                      | A-1B   | 36242DRU9 | $145,271.07   |       | $1,443,175.51  |  | $60,741,824.49          | 
|200503                      | A-1B   | 36242DRU9 | $141,730.92   |       | $1,559,900.64  |  | $59,181,923.85          | 
|200504                      | A-1B   | 36242DRU9 | $163,079.08   |       | $2,035,737.78  |  | $57,146,186.07          | 
|200505                      | A-1B   | 36242DRU9 | $160,439.98   |       | $2,075,353.18  |  | $55,070,832.89          | 
|200506                      | A-1B   | 36242DRU9 | $173,634.15   |       | $1,851,136.80  |  | $53,219,696.09          | 
|200507                      | A-1B   | 36242DRU9 | $151,657.66   |       | $2,768,475.26  |  | $50,451,220.83          | 
|200508                      | A-1B   | 36242DRU9 | $165,499.78   |       | $2,911,652.65  |  | $47,539,568.18          | 
|200509                      | A-1B   | 36242DRU9 | $168,637.88   |       | $3,804,141.81  |  | $43,735,426.37          | 
|200510                      | A-1B   | 36242DRU9 | $147,255.06   |       | $3,990,761.25  |  | $39,744,665.12          | 
|200511                      | A-1B   | 36242DRU9 | $150,148.85   |       | $3,354,984.05  |  | $36,389,681.07          | 
|200512                      | A-1B   | 36242DRU9 | $146,881.80   |       | $2,853,534.97  |  | $33,536,146.10          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $1,714,236.23           |  | $28,648,853.90  |  |           |  | 
|200502                      | A-2A   | 36242DRV7 | $198,472.61   |       | $3,494,342.23  |  | $88,096,657.77          | 
|200503                      | A-2A   | 36242DRV7 | $191,169.75   |       | $3,500,925.84  |  | $84,595,731.93          | 
|200504                      | A-2A   | 36242DRV7 | $217,810.51   |       | $6,019,505.75  |  | $78,576,226.18          | 
|200505                      | A-2A   | 36242DRV7 | $206,858.65   |       | $5,877,119.47  |  | $72,699,106.71          | 
|200506                      | A-2A   | 36242DRV7 | $215,221.99   |       | $6,773,434.97  |  | $65,925,671.74          | 
|200507                      | A-2A   | 36242DRV7 | $177,099.00   |       | $9,944,501.57  |  | $55,981,170.17          | 
|200508                      | A-2A   | 36242DRV7 | $173,518.28   |       | $7,967,583.59  |  | $48,013,586.58          | 
|200509                      | A-2A   | 36242DRV7 | $161,358.00   |       | $11,777,756.83 |  | $36,235,829.75          | 
|200510                      | A-2A   | 36242DRV7 | $115,874.88   |       | $8,824,827.08  |  | $27,411,002.67          | 
|200511                      | A-2A   | 36242DRV7 | $98,597.84    |       | $10,069,400.78 |  | $17,341,601.89          | 
|200512                      | A-2A   | 36242DRV7 | $66,760.07    |       | $8,632,449.89  |  | $8,709,152.00           | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $1,822,741.58           |  | $82,881,848.00  |  |           |  | 
|200502                      | A-2B   | 36242DSH7 | $111,666.20   |       | $0.00          |  | $49,331,000.00          | 
|200503                      | A-2B   | 36242DSH7 | $111,652.50   |       | $0.00          |  | $49,331,000.00          | 
|200504                      | A-2B   | 36242DSH7 | $132,111.16   |       | $0.00          |  | $49,331,000.00          | 
|200505                      | A-2B   | 36242DSH7 | $134,799.79   |       | $0.00          |  | $49,331,000.00          | 
|200506                      | A-2B   | 36242DSH7 | $151,467.61   |       | $0.00          |  | $49,331,000.00          | 
|200507                      | A-2B   | 36242DSH7 | $137,123.56   |       | $0.00          |  | $49,331,000.00          | 
|200508                      | A-2B   | 36242DSH7 | $158,002.38   |       | $0.00          |  | $49,331,000.00          | 
|200509                      | A-2B   | 36242DSH7 | $171,046.69   |       | $0.00          |  | $49,331,000.00          | 
|200510                      | A-2B   | 36242DSH7 | $162,518.87   |       | $0.00          |  | $49,331,000.00          | 
|200511                      | A-2B   | 36242DSH7 | $182,541.59   |       | $0.00          |  | $49,331,000.00          | 
|200512                      | A-2B   | 36242DSH7 | $195,171.42   |       | $0.00          |  | $49,331,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $1,648,101.77           |  | $0.00           |  |           |  | 
|200502                      | A-2C   | 36242DSJ3 | $61,107.59    |       | $0.00          |  | $25,890,000.00          | 
|200503                      | A-2C   | 36242DSJ3 | $61,014.10    |       | $0.00          |  | $25,890,000.00          | 
|200504                      | A-2C   | 36242DSJ3 | $72,010.16    |       | $0.00          |  | $25,890,000.00          | 
|200505                      | A-2C   | 36242DSJ3 | $73,334.17    |       | $0.00          |  | $25,890,000.00          | 
|200506                      | A-2C   | 36242DSJ3 | $82,341.08    |       | $0.00          |  | $25,890,000.00          | 
|200507                      | A-2C   | 36242DSJ3 | $74,381.52    |       | $0.00          |  | $25,890,000.00          | 
|200508                      | A-2C   | 36242DSJ3 | $85,598.08    |       | $0.00          |  | $25,890,000.00          | 
|200509                      | A-2C   | 36242DSJ3 | $92,530.33    |       | $0.00          |  | $25,890,000.00          | 
|200510                      | A-2C   | 36242DSJ3 | $87,796.00    |       | $0.00          |  | $25,890,000.00          | 
|200511                      | A-2C   | 36242DSJ3 | $98,476.96    |       | $0.00          |  | $25,890,000.00          | 
|200512                      | A-2C   | 36242DSJ3 | $105,191.67   |       | $0.00          |  | $25,890,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $893,781.66             |  | $0.00           |  |           |  | 
|200502                      | A-2D   | 36242DSK0 | $334,412.05   |       | $3,083,723.70  |  | $144,126,276.30         | 
|200503                      | A-2D   | 36242DSK0 | $327,326.79   |       | $3,089,533.68  |  | $141,036,742.62         | 
|200504                      | A-2D   | 36242DSK0 | $378,918.72   |       | $5,312,156.45  |  | $135,724,586.17         | 
|200505                      | A-2D   | 36242DSK0 | $372,005.93   |       | $5,186,501.92  |  | $130,538,084.25         | 
|200506                      | A-2D   | 36242DSK0 | $402,005.10   |       | $5,977,491.80  |  | $124,560,592.45         | 
|200507                      | A-2D   | 36242DSK0 | $347,205.15   |       | $8,775,927.85  |  | $115,784,664.60         | 
|200508                      | A-2D   | 36242DSK0 | $371,843.88   |       | $7,031,316.57  |  | $108,753,348.03         | 
|200509                      | A-2D   | 36242DSK0 | $378,049.94   |       | $10,393,758.13 |  | $98,359,589.90          | 
|200510                      | A-2D   | 36242DSK0 | $324,833.74   |       | $7,787,825.79  |  | $90,571,764.11          | 
|200511                      | A-2D   | 36242DSK0 | $335,926.41   |       | $8,886,150.21  |  | $81,685,613.90          | 
|200512                      | A-2D   | 36242DSK0 | $323,904.11   |       | $7,618,054.75  |  | $74,067,559.15          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $3,896,431.82           |  | $73,142,440.85  |  |           |  | 
|200502                      | B-1    | 36242DRZ8 | $40,912.31    |       | $0.00          |  | $12,238,000.00          | 
|200503                      | B-1    | 36242DRZ8 | $40,453.39    |       | $0.00          |  | $12,238,000.00          | 
|200504                      | B-1    | 36242DRZ8 | $46,895.34    |       | $0.00          |  | $12,238,000.00          | 
|200505                      | B-1    | 36242DRZ8 | $47,102.92    |       | $0.00          |  | $12,238,000.00          | 
|200506                      | B-1    | 36242DRZ8 | $52,606.37    |       | $0.00          |  | $12,238,000.00          | 
|200507                      | B-1    | 36242DRZ8 | $46,770.35    |       | $0.00          |  | $12,238,000.00          | 
|200508                      | B-1    | 36242DRZ8 | $53,316.51    |       | $0.00          |  | $12,238,000.00          | 
|200509                      | B-1    | 36242DRZ8 | $57,008.06    |       | $0.00          |  | $12,238,000.00          | 
|200510                      | B-1    | 36242DRZ8 | $53,526.75    |       | $0.00          |  | $12,238,000.00          | 
|200511                      | B-1    | 36242DRZ8 | $59,405.00    |       | $0.00          |  | $12,238,000.00          | 
|200512                      | B-1    | 36242DRZ8 | $62,993.70    |       | $0.00          |  | $12,238,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $560,990.70             |  | $0.00           |  |           |  | 
|200502                      | B-2    | 36242DSA2 | $32,438.72    |       | $0.00          |  | $9,475,000.00           | 
|200503                      | B-2    | 36242DSA2 | $32,057.08    |       | $0.00          |  | $9,475,000.00           | 
|200504                      | B-2    | 36242DSA2 | $37,123.58    |       | $0.00          |  | $9,475,000.00           | 
|200505                      | B-2    | 36242DSA2 | $37,257.75    |       | $0.00          |  | $9,475,000.00           | 
|200506                      | B-2    | 36242DSA2 | $41,597.74    |       | $0.00          |  | $9,475,000.00           | 
|200507                      | B-2    | 36242DSA2 | $36,947.74    |       | $0.00          |  | $9,475,000.00           | 
|200508                      | B-2    | 36242DSA2 | $42,094.92    |       | $0.00          |  | $9,475,000.00           | 
|200509                      | B-2    | 36242DSA2 | $44,979.34    |       | $0.00          |  | $9,475,000.00           | 
|200510                      | B-2    | 36242DSA2 | $42,205.10    |       | $0.00          |  | $9,475,000.00           | 
|200511                      | B-2    | 36242DSA2 | $46,808.85    |       | $0.00          |  | $9,475,000.00           | 
|200512                      | B-2    | 36242DSA2 | $49,613.63    |       | $0.00          |  | $9,475,000.00           | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $443,124.45             |  | $0.00           |  |           |  | 
|200502                      | B-3    | 36242DSB0 | $33,393.50    |       | $0.00          |  | $7,896,000.00           | 
|200503                      | B-3    | 36242DSB0 | $32,856.13    |       | $0.00          |  | $7,896,000.00           | 
|200504                      | B-3    | 36242DSB0 | $37,736.30    |       | $0.00          |  | $7,896,000.00           | 
|200505                      | B-3    | 36242DSB0 | $37,626.91    |       | $0.00          |  | $7,896,000.00           | 
|200506                      | B-3    | 36242DSB0 | $41,902.58    |       | $0.00          |  | $7,896,000.00           | 
|200507                      | B-3    | 36242DSB0 | $36,930.86    |       | $0.00          |  | $7,896,000.00           | 
|200508                      | B-3    | 36242DSB0 | $41,878.26    |       | $0.00          |  | $7,896,000.00           | 
|200509                      | B-3    | 36242DSB0 | $44,501.33    |       | $0.00          |  | $7,896,000.00           | 
|200510                      | B-3    | 36242DSB0 | $41,531.81    |       | $0.00          |  | $7,896,000.00           | 
|200511                      | B-3    | 36242DSB0 | $45,807.03    |       | $0.00          |  | $7,896,000.00           | 
|200512                      | B-3    | 36242DSB0 | $48,363.93    |       | $0.00          |  | $7,896,000.00           | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $442,528.64             |  | $0.00           |  |           |  | 
|200502                      | B-4    | 36242DSC8 | $47,375.00    |       | $0.00          |  | $9,475,000.00           | 
|200503                      | B-4    | 36242DSC8 | $47,375.00    |       | $0.00          |  | $9,475,000.00           | 
|200504                      | B-4    | 36242DSC8 | $47,375.00    |       | $0.00          |  | $9,475,000.00           | 
|200505                      | B-4    | 36242DSC8 | $47,361.55    |       | $0.00          |  | $9,475,000.00           | 
|200506                      | B-4    | 36242DSC8 | $47,368.85    |       | $0.00          |  | $9,475,000.00           | 
|200507                      | B-4    | 36242DSC8 | $47,368.01    |       | $0.00          |  | $9,475,000.00           | 
|200508                      | B-4    | 36242DSC8 | $47,368.63    |       | $0.00          |  | $9,475,000.00           | 
|200509                      | B-4    | 36242DSC8 | $47,368.84    |       | $0.00          |  | $9,475,000.00           | 
|200510                      | B-4    | 36242DSC8 | $47,371.19    |       | $0.00          |  | $9,475,000.00           | 
|200511                      | B-4    | 36242DSC8 | $47,371.38    |       | $0.00          |  | $9,475,000.00           | 
|200512                      | B-4    | 36242DSC8 | $47,371.38    |       | $0.00          |  | $9,475,000.00           | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $521,074.83             |  | $0.00           |  |           |  | 
|200502                      | LT-R   | GS05H1102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200503                      | LT-R   | GS05H1102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200504                      | LT-R   | GS05H1102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200505                      | LT-R   | GS05H1102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200506                      | LT-R   | GS05H1102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                      | LT-R   | GS05H1102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | LT-R   | GS05H1102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | LT-R   | GS05H1102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | LT-R   | GS05H1102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                      | LT-R   | GS05H1102 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | LT-R   | GS05H1102 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200502                      | M-1    | 36242DRW5 | $132,886.30   |       | $0.00          |  | $54,086,000.00          | 
|200503                      | M-1    | 36242DRW5 | $132,510.70   |       | $0.00          |  | $54,086,000.00          | 
|200504                      | M-1    | 36242DRW5 | $156,023.09   |       | $0.00          |  | $54,086,000.00          | 
|200505                      | M-1    | 36242DRW5 | $158,607.22   |       | $0.00          |  | $54,086,000.00          | 
|200506                      | M-1    | 36242DRW5 | $177,964.91   |       | $0.00          |  | $54,086,000.00          | 
|200507                      | M-1    | 36242DRW5 | $160,435.42   |       | $0.00          |  | $54,086,000.00          | 
|200508                      | M-1    | 36242DRW5 | $184,408.45   |       | $0.00          |  | $54,086,000.00          | 
|200509                      | M-1    | 36242DRW5 | $199,070.67   |       | $0.00          |  | $54,086,000.00          | 
|200510                      | M-1    | 36242DRW5 | $188,639.80   |       | $0.00          |  | $54,086,000.00          | 
|200511                      | M-1    | 36242DRW5 | $211,313.64   |       | $0.00          |  | $54,086,000.00          | 
|200512                      | M-1    | 36242DRW5 | $225,521.40   |       | $0.00          |  | $54,086,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $1,927,381.60           |  | $0.00           |  |           |  | 
|200502                      | M-2    | 36242DRX3 | $122,171.26   |       | $0.00          |  | $44,216,000.00          | 
|200503                      | M-2    | 36242DRX3 | $121,397.48   |       | $0.00          |  | $44,216,000.00          | 
|200504                      | M-2    | 36242DRX3 | $142,019.34   |       | $0.00          |  | $44,216,000.00          | 
|200505                      | M-2    | 36242DRX3 | $143,661.20   |       | $0.00          |  | $44,216,000.00          | 
|200506                      | M-2    | 36242DRX3 | $160,888.50   |       | $0.00          |  | $44,216,000.00          | 
|200507                      | M-2    | 36242DRX3 | $144,224.38   |       | $0.00          |  | $44,216,000.00          | 
|200508                      | M-2    | 36242DRX3 | $165,222.79   |       | $0.00          |  | $44,216,000.00          | 
|200509                      | M-2    | 36242DRX3 | $177,676.07   |       | $0.00          |  | $44,216,000.00          | 
|200510                      | M-2    | 36242DRX3 | $167,749.38   |       | $0.00          |  | $44,216,000.00          | 
|200511                      | M-2    | 36242DRX3 | $187,218.97   |       | $0.00          |  | $44,216,000.00          | 
|200512                      | M-2    | 36242DRX3 | $199,300.69   |       | $0.00          |  | $44,216,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $1,731,530.06           |  | $0.00           |  |           |  | 
|200502                      | M-3    | 36242DRY1 | $34,347.60    |       | $0.00          |  | $11,844,000.00          | 
|200503                      | M-3    | 36242DRY1 | $34,084.40    |       | $0.00          |  | $11,844,000.00          | 
|200504                      | M-3    | 36242DRY1 | $39,776.10    |       | $0.00          |  | $11,844,000.00          | 
|200505                      | M-3    | 36242DRY1 | $40,159.50    |       | $0.00          |  | $11,844,000.00          | 
|200506                      | M-3    | 36242DRY1 | $44,942.14    |       | $0.00          |  | $11,844,000.00          | 
|200507                      | M-3    | 36242DRY1 | $40,198.74    |       | $0.00          |  | $11,844,000.00          | 
|200508                      | M-3    | 36242DRY1 | $45,991.30    |       | $0.00          |  | $11,844,000.00          | 
|200509                      | M-3    | 36242DRY1 | $49,383.05    |       | $0.00          |  | $11,844,000.00          | 
|200510                      | M-3    | 36242DRY1 | $46,556.34    |       | $0.00          |  | $11,844,000.00          | 
|200511                      | M-3    | 36242DRY1 | $51,883.45    |       | $0.00          |  | $11,844,000.00          | 
|200512                      | M-3    | 36242DRY1 | $55,175.67    |       | $0.00          |  | $11,844,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $482,498.29             |  | $0.00           |  |           |  | 
|200502                      | P      | 36242DSE4 | $319,974.40   |       | $0.00          |  | $0.00                   | 
|200503                      | P      | 36242DSE4 | $241,974.28   |       | $0.00          |  | $0.00                   | 
|200504                      | P      | 36242DSE4 | $400,831.27   |       | $0.00          |  | $0.00                   | 
|200505                      | P      | 36242DSE4 | $488,118.31   |       | $0.00          |  | $0.00                   | 
|200506                      | P      | 36242DSE4 | $503,470.62   |       | $0.00          |  | $0.00                   | 
|200507                      | P      | 36242DSE4 | $676,178.06   |       | $0.00          |  | $0.00                   | 
|200508                      | P      | 36242DSE4 | $622,730.62   |       | $0.00          |  | $0.00                   | 
|200509                      | P      | 36242DSE4 | $826,823.32   |       | $0.00          |  | $0.00                   | 
|200510                      | P      | 36242DSE4 | $634,988.49   |       | $0.00          |  | $0.00                   | 
|200511                      | P      | 36242DSE4 | $697,658.27   |       | $0.00          |  | $0.00                   | 
|200512                      | P      | 36242DSE4 | $544,702.51   |       | $0.00          |  | $0.00                   | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $5,957,450.15           |  | $0.00           |  |           |  | 
|200502                      | REMIC1 | GS05H1101 | $4,618,351.64 |       | $13,794,007.42 |  | $775,780,740.89         | 
|200503                      | REMIC1 | GS05H1101 | $4,496,598.52 |       | $14,389,987.79 |  | $761,390,753.10         | 
|200504                      | REMIC1 | GS05H1101 | $4,328,964.25 |       | $21,510,383.80 |  | $739,880,369.30         | 
|200505                      | REMIC1 | GS05H1101 | $4,017,910.24 |       | $21,440,420.67 |  | $718,439,948.63         | 
|200506                      | REMIC1 | GS05H1101 | $4,149,236.00 |       | $22,006,640.54 |  | $696,433,308.09         | 
|200507                      | REMIC1 | GS05H1101 | $3,862,041.70 |       | $32,562,850.22 |  | $663,870,457.87         | 
|200508                      | REMIC1 | GS05H1101 | $3,613,396.19 |       | $29,557,210.25 |  | $634,313,247.62         | 
|200509                      | REMIC1 | GS05H1101 | $3,571,479.35 |       | $41,192,285.16 |  | $593,120,962.46         | 
|200510                      | REMIC1 | GS05H1101 | $3,199,531.45 |       | $36,566,523.31 |  | $556,554,439.15         | 
|200511                      | REMIC1 | GS05H1101 | $3,839,320.34 |       | $35,730,525.20 |  | $520,823,913.95         | 
|200512                      | REMIC1 | GS05H1101 | $3,145,914.83 |       | $30,518,225.39 |  | $490,305,688.56         | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $42,842,744.51          |  | $299,269,059.75 |  |           |  | 
|200502                      | UT-R   | 36242DSF1 | $0.00         |       | $0.00          |  | $0.00                   | 
|200503                      | UT-R   | 36242DSF1 | $0.00         |       | $0.00          |  | $0.00                   | 
|200504                      | UT-R   | 36242DSF1 | $0.00         |       | $0.00          |  | $0.00                   | 
|200505                      | UT-R   | 36242DSF1 | $0.00         |       | $0.00          |  | $0.00                   | 
|200506                      | UT-R   | 36242DSF1 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                      | UT-R   | 36242DSF1 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | UT-R   | 36242DSF1 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | UT-R   | 36242DSF1 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | UT-R   | 36242DSF1 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                      | UT-R   | 36242DSF1 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | UT-R   | 36242DSF1 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200502                      | X      | 36242DSD6 | $2,762,848.29 |       | $40.72         |  | $15,396,707.59          | 
|200503                      | X      | 36242DSD6 | $2,674,941.84 |       | $0.00          |  | $15,396,707.59          | 
|200504                      | X      | 36242DSD6 | $2,226,151.90 |       | $0.00          |  | $15,396,707.59          | 
|200505                      | X      | 36242DSD6 | $1,935,975.58 |       | $0.00          |  | $15,396,707.59          | 
|200506                      | X      | 36242DSD6 | $1,882,945.69 |       | $0.00          |  | $15,396,707.59          | 
|200507                      | X      | 36242DSD6 | $1,871,621.11 |       | $0.00          |  | $15,396,707.59          | 
|200508                      | X      | 36242DSD6 | $1,434,026.53 |       | $0.00          |  | $15,396,707.59          | 
|200509                      | X      | 36242DSD6 | $1,322,215.75 |       | $0.00          |  | $15,396,707.59          | 
|200510                      | X      | 36242DSD6 | $1,198,741.38 |       | $0.00          |  | $15,396,707.59          | 
|200511                      | X      | 36242DSD6 | $1,039,253.13 |       | $0.00          |  | $15,396,707.59          | 
|200512                      | X      | 36242DSD6 | $500,370.91   |       | $0.00          |  | $15,396,707.59          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $18,849,092.11          |  | $40.72          |  |           |  | 
|                            |        |           |               |       |                |  | $90,400,578.39          |  | $598,538,119.50 |  |           |  |