|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|--------------------------- | ------ | --------- | ------------- | ----- | -------------- |  | ----------------------- |  | --------------- |  | --------- |  |  |  | -------------- | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |               
|GSAMP Trust Series 2005-NC1
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|2005 Annual Statement      
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | DISTRIBUTION IN DOLLARS |  |                 |  |           |  | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  | ENDING BALANCE | 
|PERIOD                      |        | CLASS     |               | CUSIP |                |  | INTEREST                |  |                 |  | PRINCIPAL |  | 
|200503                      | A-1    | 36242DUD3 | $408,560.23   |       | $7,696,725.33  |  | $181,939,274.67         | 
|200504                      | A-1    | 36242DUD3 | $465,309.69   |       | $6,023,094.13  |  | $175,916,180.54         | 
|200505                      | A-1    | 36242DUD3 | $460,314.01   |       | $10,969,929.22 |  | $164,946,251.32         | 
|200506                      | A-1    | 36242DUD3 | $485,354.34   |       | $13,313,244.08 |  | $151,633,007.24         | 
|200507                      | A-1    | 36242DUD3 | $405,039.73   |       | $22,548,107.74 |  | $129,084,899.50         | 
|200508                      | A-1    | 36242DUD3 | $397,940.06   |       | $15,615,110.52 |  | $113,469,788.98         | 
|200509                      | A-1    | 36242DUD3 | $379,367.33   |       | $17,018,821.39 |  | $96,450,967.59          | 
|200510                      | A-1    | 36242DUD3 | $306,901.62   |       | $17,896,469.35 |  | $78,554,498.24          | 
|200511                      | A-1    | 36242DUD3 | $281,230.56   |       | $15,181,847.23 |  | $63,372,651.01          | 
|200512                      | A-1    | 36242DUD3 | $242,998.91   |       | $18,705,698.35 |  | $44,666,952.66          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $3,833,016.48           |  | $144,969,047.34 |  |           |  | 
|200503                      | A-2    | 36242DUE1 | $288,630.56   |       | $0.00          |  | $129,754,000.00         | 
|200504                      | A-2    | 36242DUE1 | $341,901.79   |       | $0.00          |  | $129,754,000.00         | 
|200505                      | A-2    | 36242DUE1 | $349,254.52   |       | $0.00          |  | $129,754,000.00         | 
|200506                      | A-2    | 36242DUE1 | $392,505.85   |       | $0.00          |  | $129,754,000.00         | 
|200507                      | A-2    | 36242DUE1 | $355,679.65   |       | $0.00          |  | $129,754,000.00         | 
|200508                      | A-2    | 36242DUE1 | $410,058.68   |       | $0.00          |  | $129,754,000.00         | 
|200509                      | A-2    | 36242DUE1 | $444,191.19   |       | $0.00          |  | $129,754,000.00         | 
|200510                      | A-2    | 36242DUE1 | $422,277.18   |       | $0.00          |  | $129,754,000.00         | 
|200511                      | A-2    | 36242DUE1 | $474,584.27   |       | $0.00          |  | $129,754,000.00         | 
|200512                      | A-2    | 36242DUE1 | $507,914.82   |       | $0.00          |  | $129,754,000.00         | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $3,986,998.51           |  | $0.00           |  |           |  | 
|200503                      | A-3    | 36242DUF8 | $116,824.68   |       | $0.00          |  | $49,572,000.00          | 
|200504                      | A-3    | 36242DUF8 | $137,879.01   |       | $0.00          |  | $49,572,000.00          | 
|200505                      | A-3    | 36242DUF8 | $140,454.00   |       | $0.00          |  | $49,572,000.00          | 
|200506                      | A-3    | 36242DUF8 | $157,680.27   |       | $0.00          |  | $49,572,000.00          | 
|200507                      | A-3    | 36242DUF8 | $142,440.52   |       | $0.00          |  | $49,572,000.00          | 
|200508                      | A-3    | 36242DUF8 | $163,918.08   |       | $0.00          |  | $49,572,000.00          | 
|200509                      | A-3    | 36242DUF8 | $177,192.36   |       | $0.00          |  | $49,572,000.00          | 
|200510                      | A-3    | 36242DUF8 | $168,117.93   |       | $0.00          |  | $49,572,000.00          | 
|200511                      | A-3    | 36242DUF8 | $188,569.82   |       | $0.00          |  | $49,572,000.00          | 
|200512                      | A-3    | 36242DUF8 | $201,537.72   |       | $0.00          |  | $49,572,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $1,594,614.39           |  | $0.00           |  |           |  | 
|200503                      | B-1    | 36242DUK7 | $14,423.50    |       | $0.00          |  | $4,755,000.00           | 
|200504                      | B-1    | 36242DUK7 | $16,787.79    |       | $0.00          |  | $4,755,000.00           | 
|200505                      | B-1    | 36242DUK7 | $16,919.88    |       | $0.00          |  | $4,755,000.00           | 
|200506                      | B-1    | 36242DUK7 | $18,916.98    |       | $0.00          |  | $4,755,000.00           | 
|200507                      | B-1    | 36242DUK7 | $16,880.60    |       | $0.00          |  | $4,755,000.00           | 
|200508                      | B-1    | 36242DUK7 | $19,285.49    |       | $0.00          |  | $4,755,000.00           | 
|200509                      | B-1    | 36242DUK7 | $20,673.68    |       | $0.00          |  | $4,755,000.00           | 
|200510                      | B-1    | 36242DUK7 | $19,458.52    |       | $0.00          |  | $4,755,000.00           | 
|200511                      | B-1    | 36242DUK7 | $21,650.11    |       | $0.00          |  | $4,755,000.00           | 
|200512                      | B-1    | 36242DUK7 | $23,008.92    |       | $0.00          |  | $4,755,000.00           | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $188,005.47             |  | $0.00           |  |           |  | 
|200503                      | B-2    | 36242DYZ0 | $14,608.42    |       | $0.00          |  | $4,755,000.00           | 
|200504                      | B-2    | 36242DYZ0 | $16,992.52    |       | $0.00          |  | $4,755,000.00           | 
|200505                      | B-2    | 36242DYZ0 | $17,118.00    |       | $0.00          |  | $4,755,000.00           | 
|200506                      | B-2    | 36242DYZ0 | $19,134.91    |       | $0.00          |  | $4,755,000.00           | 
|200507                      | B-2    | 36242DYZ0 | $17,065.52    |       | $0.00          |  | $4,755,000.00           | 
|200508                      | B-2    | 36242DYZ0 | $19,490.22    |       | $0.00          |  | $4,755,000.00           | 
|200509                      | B-2    | 36242DYZ0 | $20,885.02    |       | $0.00          |  | $4,755,000.00           | 
|200510                      | B-2    | 36242DYZ0 | $19,650.04    |       | $0.00          |  | $4,755,000.00           | 
|200511                      | B-2    | 36242DYZ0 | $21,854.84    |       | $0.00          |  | $4,755,000.00           | 
|200512                      | B-2    | 36242DYZ0 | $23,220.25    |       | $0.00          |  | $4,755,000.00           | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $190,019.74             |  | $0.00           |  |           |  | 
|200503                      | B-3    | 36242DZA4 | $14,975.10    |       | $0.00          |  | $4,754,000.00           | 
|200504                      | B-3    | 36242DZA4 | $17,398.32    |       | $0.00          |  | $4,754,000.00           | 
|200505                      | B-3    | 36242DZA4 | $17,510.57    |       | $0.00          |  | $4,754,000.00           | 
|200506                      | B-3    | 36242DZA4 | $19,566.67    |       | $0.00          |  | $4,754,000.00           | 
|200507                      | B-3    | 36242DZA4 | $17,431.68    |       | $0.00          |  | $4,754,000.00           | 
|200508                      | B-3    | 36242DZA4 | $19,895.49    |       | $0.00          |  | $4,754,000.00           | 
|200509                      | B-3    | 36242DZA4 | $21,303.20    |       | $0.00          |  | $4,754,000.00           | 
|200510                      | B-3    | 36242DZA4 | $20,028.87    |       | $0.00          |  | $4,754,000.00           | 
|200511                      | B-3    | 36242DZA4 | $22,259.61    |       | $0.00          |  | $4,754,000.00           | 
|200512                      | B-3    | 36242DZA4 | $23,637.94    |       | $0.00          |  | $4,754,000.00           | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $194,007.45             |  | $0.00           |  |           |  | 
|200503                      | B-4    | 36242DZB2 | $18,287.50    |       | $0.00          |  | $4,750,000.00           | 
|200504                      | B-4    | 36242DZB2 | $21,064.93    |       | $0.00          |  | $4,750,000.00           | 
|200505                      | B-4    | 36242DZB2 | $21,058.33    |       | $0.00          |  | $4,750,000.00           | 
|200506                      | B-4    | 36242DZB2 | $23,468.96    |       | $0.00          |  | $4,750,000.00           | 
|200507                      | B-4    | 36242DZB2 | $20,742.02    |       | $0.00          |  | $4,750,000.00           | 
|200508                      | B-4    | 36242DZB2 | $23,560.00    |       | $0.00          |  | $4,750,000.00           | 
|200509                      | B-4    | 36242DZB2 | $25,085.28    |       | $0.00          |  | $4,750,000.00           | 
|200510                      | B-4    | 36242DZB2 | $23,455.76    |       | $0.00          |  | $4,750,000.00           | 
|200511                      | B-4    | 36242DZB2 | $25,922.14    |       | $0.00          |  | $4,750,000.00           | 
|200512                      | B-4    | 36242DZB2 | $27,418.06    |       | $0.00          |  | $4,750,000.00           | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $230,062.98             |  | $0.00           |  |           |  | 
|200503                      | B2-R   | GS05C1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200504                      | B2-R   | GS05C1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200505                      | B2-R   | GS05C1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200506                      | B2-R   | GS05C1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                      | B2-R   | GS05C1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | B2-R   | GS05C1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | B2-R   | GS05C1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | B2-R   | GS05C1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                      | B2-R   | GS05C1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | B2-R   | GS05C1103 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200503                      | B3-R   | GS05C1104 | $0.00         |       | $0.00          |  | $0.00                   | 
|200504                      | B3-R   | GS05C1104 | $0.00         |       | $0.00          |  | $0.00                   | 
|200505                      | B3-R   | GS05C1104 | $0.00         |       | $0.00          |  | $0.00                   | 
|200506                      | B3-R   | GS05C1104 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                      | B3-R   | GS05C1104 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | B3-R   | GS05C1104 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | B3-R   | GS05C1104 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | B3-R   | GS05C1104 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                      | B3-R   | GS05C1104 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | B3-R   | GS05C1104 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200503                      | B4-R   | GS05C1105 | $0.00         |       | $0.00          |  | $0.00                   | 
|200504                      | B4-R   | GS05C1105 | $0.00         |       | $0.00          |  | $0.00                   | 
|200505                      | B4-R   | GS05C1105 | $0.00         |       | $0.00          |  | $0.00                   | 
|200506                      | B4-R   | GS05C1105 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                      | B4-R   | GS05C1105 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | B4-R   | GS05C1105 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | B4-R   | GS05C1105 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | B4-R   | GS05C1105 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                      | B4-R   | GS05C1105 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | B4-R   | GS05C1105 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200503                      | M-1    | 36242DUG6 | $108,909.89   |       | $0.00          |  | $45,170,000.00          | 
|200504                      | M-1    | 36242DUG6 | $128,358.08   |       | $0.00          |  | $45,170,000.00          | 
|200505                      | M-1    | 36242DUG6 | $130,616.58   |       | $0.00          |  | $45,170,000.00          | 
|200506                      | M-1    | 36242DUG6 | $146,576.65   |       | $0.00          |  | $45,170,000.00          | 
|200507                      | M-1    | 36242DUG6 | $132,251.03   |       | $0.00          |  | $45,170,000.00          | 
|200508                      | M-1    | 36242DUG6 | $152,084.88   |       | $0.00          |  | $45,170,000.00          | 
|200509                      | M-1    | 36242DUG6 | $164,268.23   |       | $0.00          |  | $45,170,000.00          | 
|200510                      | M-1    | 36242DUG6 | $155,736.12   |       | $0.00          |  | $45,170,000.00          | 
|200511                      | M-1    | 36242DUG6 | $174,547.55   |       | $0.00          |  | $45,170,000.00          | 
|200512                      | M-1    | 36242DUG6 | $186,451.72   |       | $0.00          |  | $45,170,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $1,479,800.73           |  | $0.00           |  |           |  | 
|200503                      | M-2    | 36242DUH4 | $61,247.85    |       | $0.00          |  | $23,298,000.00          | 
|200504                      | M-2    | 36242DUH4 | $71,822.56    |       | $0.00          |  | $23,298,000.00          | 
|200505                      | M-2    | 36242DUH4 | $72,806.25    |       | $0.00          |  | $23,298,000.00          | 
|200506                      | M-2    | 36242DUH4 | $81,581.83    |       | $0.00          |  | $23,298,000.00          | 
|200507                      | M-2    | 36242DUH4 | $73,286.86    |       | $0.00          |  | $23,298,000.00          | 
|200508                      | M-2    | 36242DUH4 | $84,060.48    |       | $0.00          |  | $23,298,000.00          | 
|200509                      | M-2    | 36242DUH4 | $90,525.67    |       | $0.00          |  | $23,298,000.00          | 
|200510                      | M-2    | 36242DUH4 | $85,581.32    |       | $0.00          |  | $23,298,000.00          | 
|200511                      | M-2    | 36242DUH4 | $95,646.38    |       | $0.00          |  | $23,298,000.00          | 
|200512                      | M-2    | 36242DUH4 | $101,967.58   |       | $0.00          |  | $23,298,000.00          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $818,526.78             |  | $0.00           |  |           |  | 
|200503                      | M-3    | 36242DUJ0 | $12,756.57    |       | $0.00          |  | $4,754,000.00           | 
|200504                      | M-3    | 36242DUJ0 | $14,942.09    |       | $0.00          |  | $4,754,000.00           | 
|200505                      | M-3    | 36242DUJ0 | $15,133.57    |       | $0.00          |  | $4,754,000.00           | 
|200506                      | M-3    | 36242DUJ0 | $16,951.97    |       | $0.00          |  | $4,754,000.00           | 
|200507                      | M-3    | 36242DUJ0 | $15,213.15    |       | $0.00          |  | $4,754,000.00           | 
|200508                      | M-3    | 36242DUJ0 | $17,439.26    |       | $0.00          |  | $4,754,000.00           | 
|200509                      | M-3    | 36242DUJ0 | $18,767.74    |       | $0.00          |  | $4,754,000.00           | 
|200510                      | M-3    | 36242DUJ0 | $17,731.10    |       | $0.00          |  | $4,754,000.00           | 
|200511                      | M-3    | 36242DUJ0 | $19,803.38    |       | $0.00          |  | $4,754,000.00           | 
|200512                      | M-3    | 36242DUJ0 | $21,102.48    |       | $0.00          |  | $4,754,000.00           | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $169,841.31             |  | $0.00           |  |           |  | 
|200503                      | N      | 36242DZC0 | $116,887.50   |       | $1,560,442.81  |  | $26,492,557.19          | 
|200504                      | N      | 36242DZC0 | $110,385.65   |       | $1,344,296.08  |  | $25,148,261.11          | 
|200505                      | N      | 36242DZC0 | $104,784.42   |       | $1,354,062.08  |  | $23,794,199.03          | 
|200506                      | N      | 36242DZC0 | $99,142.50    |       | $1,228,485.20  |  | $22,565,713.83          | 
|200507                      | N      | 36242DZC0 | $94,023.81    |       | $1,543,660.05  |  | $21,022,053.78          | 
|200508                      | N      | 36242DZC0 | $87,591.89    |       | $1,175,761.74  |  | $19,846,292.04          | 
|200509                      | N      | 36242DZC0 | $82,692.88    |       | $1,098,895.51  |  | $18,747,396.53          | 
|200510                      | N      | 36242DZC0 | $78,114.15    |       | $1,151,287.95  |  | $17,596,108.58          | 
|200511                      | N      | 36242DZC0 | $73,317.12    |       | $895,452.63    |  | $16,700,655.95          | 
|200512                      | N      | 36242DZC0 | $69,586.07    |       | $865,074.37    |  | $15,835,581.58          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $916,525.99             |  | $12,217,418.42  |  |           |  | 
|200503                      | R-1    | 36242DZE6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200504                      | R-1    | 36242DZE6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200505                      | R-1    | 36242DZE6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200506                      | R-1    | 36242DZE6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                      | R-1    | 36242DZE6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | R-1    | 36242DZE6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | R-1    | 36242DZE6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | R-1    | 36242DZE6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                      | R-1    | 36242DZE6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | R-1    | 36242DZE6 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200503                      | R-2    | 36242DZF3 | $0.00         |       | $0.00          |  | $0.00                   | 
|200504                      | R-2    | 36242DZF3 | $0.00         |       | $0.00          |  | $0.00                   | 
|200505                      | R-2    | 36242DZF3 | $0.00         |       | $0.00          |  | $0.00                   | 
|200506                      | R-2    | 36242DZF3 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                      | R-2    | 36242DZF3 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | R-2    | 36242DZF3 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | R-2    | 36242DZF3 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | R-2    | 36242DZF3 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                      | R-2    | 36242DZF3 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | R-2    | 36242DZF3 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200503                      | REMIC1 | GS05C1102 | $2,641,083.81 |       | $7,702,142.82  |  | $467,765,297.89         | 
|200504                      | REMIC1 | GS05C1102 | $2,602,601.55 |       | $6,023,094.13  |  | $461,742,203.76         | 
|200505                      | REMIC1 | GS05C1102 | $2,566,076.62 |       | $10,969,929.22 |  | $450,772,274.54         | 
|200506                      | REMIC1 | GS05C1102 | $2,503,431.82 |       | $13,313,244.08 |  | $437,459,030.46         | 
|200507                      | REMIC1 | GS05C1102 | $2,428,538.02 |       | $22,548,107.74 |  | $414,910,922.72         | 
|200508                      | REMIC1 | GS05C1102 | $2,299,643.72 |       | $15,615,110.52 |  | $399,295,812.20         | 
|200509                      | REMIC1 | GS05C1102 | $2,207,510.95 |       | $17,018,821.39 |  | $382,276,990.81         | 
|200510                      | REMIC1 | GS05C1102 | $2,117,510.69 |       | $17,896,469.35 |  | $364,380,521.46         | 
|200511                      | REMIC1 | GS05C1102 | $2,314,597.56 |       | $15,162,088.08 |  | $349,198,674.23         | 
|200512                      | REMIC1 | GS05C1102 | $2,298,997.39 |       | $18,700,619.80 |  | $330,492,975.88         | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $23,979,992.13          |  | $144,949,627.13 |  |           |  | 
|200503                      | X      | 36242DZD8 | $0.00         |       | $0.00          |  | $14,264,023.22          | 
|200504                      | X      | 36242DZD8 | $0.00         |       | $0.00          |  | $14,264,023.22          | 
|200505                      | X      | 36242DZD8 | $0.00         |       | $0.00          |  | $14,264,023.22          | 
|200506                      | X      | 36242DZD8 | $0.00         |       | $0.00          |  | $14,264,023.22          | 
|200507                      | X      | 36242DZD8 | $0.00         |       | $0.00          |  | $14,264,023.22          | 
|200508                      | X      | 36242DZD8 | $0.00         |       | $0.00          |  | $14,264,023.22          | 
|200509                      | X      | 36242DZD8 | $0.00         |       | $0.00          |  | $14,264,023.22          | 
|200510                      | X      | 36242DZD8 | $0.00         |       | $0.00          |  | $14,264,023.22          | 
|200511                      | X      | 36242DZD8 | $0.00         |       | $0.00          |  | $14,264,023.22          | 
|200512                      | X      | 36242DZD8 | $0.00         |       | $0.00          |  | $14,264,023.22          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|200503                      | X-INT  | GS05C1107 | $1,587,277.00 |       | $0.00          |  | $0.00                   | 
|200504                      | X-INT  | GS05C1107 | $1,370,144.77 |       | $0.00          |  | $0.00                   | 
|200505                      | X-INT  | GS05C1107 | $1,324,890.91 |       | $0.00          |  | $0.00                   | 
|200506                      | X-INT  | GS05C1107 | $1,141,693.39 |       | $0.00          |  | $0.00                   | 
|200507                      | X-INT  | GS05C1107 | $1,232,507.26 |       | $0.00          |  | $14,264,023.22          | 
|200508                      | X-INT  | GS05C1107 | $991,911.09   |       | $0.00          |  | $0.00                   | 
|200509                      | X-INT  | GS05C1107 | $845,251.25   |       | $0.00          |  | $0.00                   | 
|200510                      | X-INT  | GS05C1107 | $878,572.23   |       | $0.00          |  | $0.00                   | 
|200511                      | X-INT  | GS05C1107 | $667,942.49   |       | $0.00          |  | $14,264,023.22          | 
|200512                      | X-INT  | GS05C1107 | $569,688.27   |       | $0.00          |  | $14,264,023.22          | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $10,609,878.66          |  | $0.00           |  |           |  | 
|200503                      | X-R    | GS05C1106 | $0.00         |       | $0.00          |  | $0.00                   | 
|200504                      | X-R    | GS05C1106 | $0.00         |       | $0.00          |  | $0.00                   | 
|200505                      | X-R    | GS05C1106 | $0.00         |       | $0.00          |  | $0.00                   | 
|200506                      | X-R    | GS05C1106 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                      | X-R    | GS05C1106 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | X-R    | GS05C1106 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | X-R    | GS05C1106 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | X-R    | GS05C1106 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                      | X-R    | GS05C1106 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | X-R    | GS05C1106 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |        |           |               |       |                |  |                         |  |                 |  |           |  |  |  |                | 
|                            |        |           |               |       |                |  | $0.00                   |  | $0.00           |  |           |  | 
|                            |        |           |               |       |                |  | $48,191,290.62          |  | $302,136,092.89 |  |           |  |