
                                      UNITED STATES
                           SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D.C.  20549


                                        FORM 8-K


                     Current Report Pursuant To Section 13 or 15(d) of
                            the Securities Exchange Act of 1934

           Date of Report (Date of earliest event reported):  October 25, 2005
                          (Date of earliest event reported)

                   GS Mortgage Securities Corp. (as Depositor under the
                 Pooling and Servicing  Agreement, dated as August 1, 2005,
               providing for the issuance of GSAA Home Equity Trust 2005-10
                      Asset-Backed Certificates Series 2005-10)
                 (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-120274-30                           13-3387389
          (Commission File Number)        (I.R.S. Employer Identification No.)


               85 Broad Street
               New York, New York                        10004
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (212) 902-1000


        (Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any
of the following provisions (see General Instruction A.2. below):

[  ] Written communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425)

[  ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act
(17 CFR 240.14a-12(b))

[  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act (17 CFR 240.14d-2(b))

[  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act (17 CFR 240.13e-4(c))


     Item 8.01  Other Events

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     October 25, 2005.

                                    Signatures

               Pursuant to the requirements of the Securities Exchange Act of
          1934, the Registrant has duly caused this report to be signed on its
          behalf by the undersigned, hereunto duly authorized.

                                  Deutsche Bank National Trust Company,
                                  in its capacity as Trustee under the
                                  Pooling and Servicing Agreement on
                                  behalf of GS Mortgage Securities Corp.,
                                  Registrant


          Date:  Oct 28, 2005               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          99.1 Monthly Remittance Statement to the Certificateholders
          dated as of October 25, 2005.



GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				Goldman Sachs Mortgage Securities						1. Certificate Payment Report					2
				Goldman Sachs Mortgage Securities						2. Collection Account Report					6
										2. Collection Account Report					6
										3. Credit Enhancement Report					8
										4. Collateral Report					9
				Certificate Insurer(s)						5. Delinquency Report					12
				Certificate Insurer(s)						5. Delinquency Report					12
										6. REO Report					15

										7. Foreclosure Report					16
										8. Prepayment Report					17
										9. Prepayment Detail Report					20
										9. Prepayment Detail Report					20
										10. Realized Loss Report					22
										11. Realized Loss Detail Report					25
				Servicer(s)						11. Realized Loss Detail Report					25
				Servicer(s)						12. Triggers and Adj. Cert. Report					26
				Countrywide Funding Corporation						12. Triggers and Adj. Cert. Report					26
				Countrywide Funding Corporation						13. Additional Certificate Report					27
										13. Additional Certificate Report					27
										14. Other Related Information					28


				Underwriter(s)
				Goldman Sachs & Co.


										Total Number of Pages					28
										Total Number of Pages

				Dates						Contacts

				Cut-Off Date:			August 01, 2005			Hang Luu
				Close Date:			August 26, 2005			Administrator
				First Distribution Date:			September 26, 2005			(714) 247-6000
										hang-thai.luu@db.com
										hang-thai.luu@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			October 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			September 30, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							October 24, 2005
							October 24, 2005

										https://www.tss.db.com/invr

				More detailed information regarding the mortgage loans, including the % of mortgage loans in the
				transaction affected by Hurricane Katrina, can be seen at www.absnet.net/subscribe/gsdata.asp
				The information will be posted at such time as it becomes available.




Page 1 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal
	Class		Original		Principal						Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance


					(1)		(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)

1A1	SR	$	149,186,000.00		143,433,597.39		476,040.17		7,289,957.83		7,765,998.00		0.00		0.00		136,143,639.56
1A1	SR	$	149,186,000.00		143,433,597.39		476,040.17		7,289,957.83		7,765,998.00		0.00		0.00		136,143,639.56
2A1	SR	$	254,412,000.00		241,523,821.01		770,460.99		12,892,475.92		13,662,936.91		0.00		0.00		228,631,345.09
2A2	SR	$	57,699,000.00		57,699,000.00		191,031.77		0.00		191,031.77		0.00		0.00		57,699,000.00
2A3	SR	$	6,412,000.00		6,412,000.00		21,435.67		0.00		21,435.67		0.00		0.00		6,412,000.00
2A4	SR	$	36,079,000.00		36,079,000.00		122,067.28		0.00		122,067.28		0.00		0.00		36,079,000.00
2A5	SR	$	4,010,000.00		4,010,000.00		13,664.08		0.00		13,664.08		0.00		0.00		4,010,000.00
M-1	MEZ	$	25,109,000.00		25,109,000.00		87,581.59		0.00		87,581.59		0.00		0.00		25,109,000.00
M-2	MEZ	$	23,457,000.00		23,457,000.00		82,386.20		0.00		82,386.20		0.00		0.00		23,457,000.00
M-3	MEZ	$	13,876,000.00		13,876,000.00		48,959.15		0.00		48,959.15		0.00		0.00		13,876,000.00
M-4	MEZ	$	12,224,000.00		12,224,000.00		44,115.06		0.00		44,115.06		0.00		0.00		12,224,000.00
M-5	MEZ	$	11,233,000.00		11,233,000.00		41,081.58		0.00		41,081.58		0.00		0.00		11,233,000.00
M-6	MEZ	$	10,241,000.00		10,241,000.00		37,948.59		0.00		37,948.59		0.00		0.00		10,241,000.00
B-1	SUB	$	9,250,000.00		9,250,000.00		38,598.19		0.00		38,598.19		0.00		0.00		9,250,000.00
B-2	SUB	$	8,259,000.00		8,259,000.00		35,128.28		0.00		35,128.28		0.00		0.00		8,259,000.00
B-3	SUB	$	7,598,000.00		7,598,000.00		35,071.10		0.00		35,071.10		0.00		0.00		7,598,000.00
B-4	SUB	$	15,197,000.00		15,197,000.00		63,320.83		0.00		63,320.83		0.00		0.00		15,197,000.00
X	SEQ/NOF	$	16,524,060.15		16,519,156.50		1,259,501.98		0.00		1,259,501.98		0.00		0.00		16,519,156.50
P	SEQ/NOF	$	0.00		0.00		315,642.00		0.00		315,642.00		0.00		0.00		0.00
R-1	RES/NPR	$	100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	RES/NPR	$	100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
C	SEQ/NOF	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			660,766,260.15		642,120,574.90		3,684,034.51		20,182,433.75		23,866,468.26		0.00		0.00		621,938,141.15
Total





Page 2 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution

Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current
									Orig. Principal		Prior							Current
	Period		Period						(with Notional)		Principal						Total	Principal
	Period		Period
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
1A1	09/26/05		10/24/05		A-Act/360		362341JB6		149,186,000.00		961.441405		3.190917		48.864892		52.055810	912.576512
2A1	09/26/05		10/24/05		A-Act/360		362341JC4		254,412,000.00		949.341309		3.028399		50.675581		53.703980	898.665728
2A2	09/26/05		10/24/05		A-Act/360		362341JD2		57,699,000.00		1,000.000000		3.310833		0.000000		3.310833	1,000.000000
2A3	09/26/05		10/24/05		A-Act/360		362341JE0		6,412,000.00		1,000.000000		3.343055		0.000000		3.343055	1,000.000000
2A4	09/26/05		10/24/05		A-Act/360		362341JF7		36,079,000.00		1,000.000000		3.383333		0.000000		3.383333	1,000.000000
2A5	09/26/05		10/24/05		A-Act/360		362341JX8		4,010,000.00		1,000.000000		3.407501		0.000000		3.407501	1,000.000000
M-1	09/26/05		10/24/05		A-Act/360		362341JG5		25,109,000.00		1,000.000000		3.488056		0.000000		3.488056	1,000.000000
M-2	09/26/05		10/24/05		A-Act/360		362341JH3		23,457,000.00		1,000.000000		3.512222		0.000000		3.512222	1,000.000000
M-3	09/26/05		10/24/05		A-Act/360		362341JJ9		13,876,000.00		1,000.000000		3.528333		0.000000		3.528333	1,000.000000
M-4	09/26/05		10/24/05		A-Act/360		362341JK6		12,224,000.00		1,000.000000		3.608889		0.000000		3.608889	1,000.000000
M-5	09/26/05		10/24/05		A-Act/360		362341JL4		11,233,000.00		1,000.000000		3.657222		0.000000		3.657222	1,000.000000
M-6	09/26/05		10/24/05		A-Act/360		362341JM2		10,241,000.00		1,000.000000		3.705555		0.000000		3.705555	1,000.000000
B-1	09/26/05		10/24/05		A-Act/360		362341JN0		9,250,000.00		1,000.000000		4.172777		0.000000		4.172777	1,000.000000
B-2	09/26/05		10/24/05		A-Act/360		362341JP5		8,259,000.00		1,000.000000		4.253333		0.000000		4.253333	1,000.000000
B-3	09/26/05		10/24/05		A-Act/360		362341JQ3		7,598,000.00		1,000.000000		4.615833		0.000000		4.615833	1,000.000000
B-4	09/01/05		09/30/05		F-30/360		362341JT7		15,197,000.00		1,000.000000		4.166666		0.000000		4.166666	1,000.000000
X	09/25/05		10/24/05		A-30/360		362341JV2		16,524,060.15		999.703242		76.222307		0.000000		76.222307	999.703242
P	09/25/05		10/24/05		A-30/360		362341JW0		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-1	09/25/05		10/24/05		F-30/360		362341JR1		100.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-2	09/25/05		10/24/05		F-30/360		362341JS9		100.00		0.000000		0.000000		0.000000		0.000000	0.000000
C	09/25/05		10/24/05		A-30/360		362341JU4		0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 3 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution

Distribution to Date - REMIC II
																	Current


	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal

Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
1A1	149,186,000.00		980,991.39		13,042,360.06		0.38		13,042,360.44		14,023,351.83		0.00		0.00		136,143,639.56
2A1	254,412,000.00		1,596,519.30		25,780,654.25		0.66		25,780,654.91		27,377,174.21		0.00		0.00		228,631,345.09
2A2	57,699,000.00		385,829.25		0.00		0.00		0.00		385,829.25		0.00		0.00		57,699,000.00
2A3	6,412,000.00		43,304.07		0.00		0.00		0.00		43,304.07		0.00		0.00		6,412,000.00
2A4	36,079,000.00		246,669.64		0.00		0.00		0.00		246,669.64		0.00		0.00		36,079,000.00
2A5	4,010,000.00		27,616.60		0.00		0.00		0.00		27,616.60		0.00		0.00		4,010,000.00
M-1	25,109,000.00		177,108.80		0.00		0.00		0.00		177,108.80		0.00		0.00		25,109,000.00
M-2	23,457,000.00		166,629.10		0.00		0.00		0.00		166,629.10		0.00		0.00		23,457,000.00
M-3	13,876,000.00		99,032.06		0.00		0.00		0.00		99,032.06		0.00		0.00		13,876,000.00
M-4	12,224,000.00		89,279.18		0.00		0.00		0.00		89,279.18		0.00		0.00		12,224,000.00
M-5	11,233,000.00		83,164.62		0.00		0.00		0.00		83,164.62		0.00		0.00		11,233,000.00
M-6	10,241,000.00		76,844.34		0.00		0.00		0.00		76,844.34		0.00		0.00		10,241,000.00
B-1	9,250,000.00		78,349.94		0.00		0.00		0.00		78,349.94		0.00		0.00		9,250,000.00
B-2	8,259,000.00		71,332.42		0.00		0.00		0.00		71,332.42		0.00		0.00		8,259,000.00
B-3	7,598,000.00		71,321.90		0.00		0.00		0.00		71,321.90		0.00		0.00		7,598,000.00
B-4	15,197,000.00		126,641.66		0.00		0.00		0.00		126,641.66		0.00		0.00		15,197,000.00
X	16,524,060.15		2,518,712.28		4,903.65		0.00		4,903.65		2,523,615.93		0.00		0.00		16,519,156.50
P	0.00		442,501.42		0.00		0.00		0.00		442,501.42		0.00		0.00		0.00
R-1	100.00		0.00		100.00		0.00		100.00		100.00		0.00		0.00		0.00
R-2	100.00		0.00		100.00		0.00		100.00		100.00		0.00		0.00		0.00
C	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total	660,766,260.15		7,281,847.97		38,828,117.96		1.04		38,828,119.00		46,109,966.97		0.00		0.00		621,938,141.15



Page 4 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution

Interest Detail - REMIC II
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or		Current
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or

	Through		(with Notional)		Accrued		Supported		Unpaid		Interest		Optimal		Deferred		Unpaid

Class	Rate		Balance		Interest		Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
1A1	4.12000%		143,433,597.39		476,040.17		0.00		0.00		0.00		476,040.17		476,040.17		0.00
2A1	3.96000%		241,523,821.01		770,460.99		0.00		0.00		0.00		770,460.99		770,460.99		0.00
2A2	4.11000%		57,699,000.00		191,031.77		0.00		0.00		0.00		191,031.77		191,031.77		0.00
2A3	4.15000%		6,412,000.00		21,435.67		0.00		0.00		0.00		21,435.67		21,435.67		0.00
2A4	4.20000%		36,079,000.00		122,067.28		0.00		0.00		0.00		122,067.28		122,067.28		0.00
2A5	4.23000%		4,010,000.00		13,664.08		0.00		0.00		0.00		13,664.08		13,664.08		0.00
M-1	4.33000%		25,109,000.00		87,581.59		0.00		0.00		0.00		87,581.59		87,581.59		0.00
M-2	4.36000%		23,457,000.00		82,386.20		0.00		0.00		0.00		82,386.20		82,386.20		0.00
M-3	4.38000%		13,876,000.00		48,959.15		0.00		0.00		0.00		48,959.15		48,959.15		0.00
M-4	4.48000%		12,224,000.00		44,115.06		0.00		0.00		0.00		44,115.06		44,115.06		0.00
M-5	4.54000%		11,233,000.00		41,081.58		0.00		0.00		0.00		41,081.58		41,081.58		0.00
M-6	4.60000%		10,241,000.00		37,948.59		0.00		0.00		0.00		37,948.59		37,948.59		0.00
B-1	5.18000%		9,250,000.00		38,598.19		0.00		0.00		0.00		38,598.19		38,598.19		0.00
B-2	5.28000%		8,259,000.00		35,128.28		0.00		0.00		0.00		35,128.28		35,128.28		0.00
B-3	5.73000%		7,598,000.00		35,071.10		0.00		0.00		0.00		35,071.10		35,071.10		0.00
B-4	5.00000%		15,197,000.00		63,320.83		0.00		0.00		0.00		63,320.83		63,320.83		0.00
X	91.49392%		16,519,156.50		0.00		0.00		0.00		0.00		0.00		1,259,501.98		0.00
P	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		315,642.00		0.00
R-1	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
C	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			642,120,574.90		2,108,890.53		0.00		0.00		0.00		2,108,890.53		3,684,034.51		0.00



Page 5 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
										Group 2		Group 1		Total
Principal Collections										12,892,475.92		7,289,957.83		20,182,433.75
Principal Withrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										12,892,475.92		7,289,957.83		20,182,433.75
Interest Collections										2,415,192.53		1,006,579.55		3,421,772.07
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Other Accounts										0.00		315,642.00		315,642.00
Interest Fees										-37,939.11		-15,440.46		-53,379.56
TOTAL NET INTEREST										2,377,253.42		1,306,781.09		3,684,034.51
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										15,269,729.34		8,596,738.92		23,866,468.26



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											0.38		0.66		1.04
Curtailments											20,024.34		39,996.39		60,020.73
Prepayments In Full											12,872,451.20		7,249,960.78		20,122,411.98
Repurchased/Substitutions											0.00		0.00		0.00
Liquidations											0.00		0.00		0.00
Other Additional Principal											0.00		0.00		0.00
Delinquent Principal											-0.28		-0.65		-0.93
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											0.28		0.65		0.93
TOTAL PRINCIPAL COLLECTED											12,892,475.92		7,289,957.83		20,182,433.75


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS										0.00		0.00		0.00





Page 6 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										2,568,962.06		1,070,726.38		3,639,688.44
Repurchased/Substitution Interest										0.00		0.00		0.00
Liquidation Interest										0.00		0.00		0.00
Other Additional Interest										0.00		0.00		0.00
Prepayment Interest Shortfalls										-29,792.12		-20,860.04		-50,652.16
Delinquent Interest										-2,094,433.61		-878,438.41		-2,972,872.02
Compensating Interest										29,792.12		20,860.03		50,652.16
Civil Relief Act Shortfalls										-0.00		-0.00		-0.00
Interest Advanced										1,940,664.09		814,291.57		2,754,955.66
TOTAL INTEREST COLLECTED										2,415,192.53		1,006,579.55		3,421,772.07


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
TOTAL INTEREST WITHDRAWALS										0.00		0.00		0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Prepayment Charges														315,642.00
TOTAL INTEREST OTHER ACCOUNTS										0.00		315,642.00		315,642.00



INTEREST - FEES
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										35,292.24		14,341.62		49,633.87
Trustee Fees										2,646.86		1,098.84		3,745.70
TOTAL INTEREST FEES										37,939.11		15,440.46		53,379.56




Page 7 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution
Credit Enhancement Report

ACCOUNTS


Net WAC Rate Carryover Reserve Account

Begining Balance						0.00
Amount Deposited in the Account						0.00
Amount Withdrawn						0.00
Ending Balance						0.00




INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
										Group 2		Group 1		Total
Ending Overcollateralization Amount														16,519,156.51
Overcollateralization Target Amount														16,519,156.51
Overcollateralization Deficiency Amount														0.00
Overcollateralization Release Amount														0.00



Page 8 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution
Collateral Report


COLLATERAL



											Group 2		Group 1		Total



Loan Count:


Original										1,661		901		2,562
Prior										1,617		875		2,492
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-42		-27		-69
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										1,575		848		2,423
Principal Balance:


Original										466,640,038.03		194,126,222.12		660,766,260.15
Prior										453,748,268.62		188,372,306.28		642,120,574.90
Prefunding										0.00		0.00		0.00
Scheduled Principal										-0.38		-0.66		-1.04
Partial Prepayments										-20,024.34		-39,996.39		-60,020.73
Full Voluntary Prepayments										-12,872,451.20		-7,249,960.78		-20,122,411.98
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										440,855,792.70		181,082,348.45		621,938,141.15





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 9 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										6.80528%		6.82307%		6.81051%
Weighted Average Coupon Prior										6.80528%		6.82307%		6.81051%
Weighted Average Coupon Current										6.79398%		6.82367%		6.80269%
Weighted Average Months to Maturity Original										355		355		355
Weighted Average Months to Maturity Prior										355		355		355
Weighted Average Months to Maturity Current										354		354		354
Weighted Avg Remaining Amortization Term Original										355		355		355
Weighted Avg Remaining Amortization Term Prior										355		355		355
Weighted Avg Remaining Amortization Term Current										354		354		354
Weighted Average Seasoning Original										4.52		4.59		4.54
Weighted Average Seasoning Prior										4.52		4.59		4.54
Weighted Average Seasoning Current										5.52		5.59		5.54









Page 10 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										5.67781%		5.54011%		5.63901%
Weighted Average Margin Prior										5.67781%		5.54011%		5.63901%
Weighted Average Margin Current										5.67829%		5.53320%		5.63743%
Weighted Average Max Rate Original										12.81309%		12.82259%		12.81576%
Weighted Average Max Rate Prior										12.81309%		12.82259%		12.81576%
Weighted Average Max Rate Current										12.80121%		12.82573%		12.80812%
Weighted Average Min Rate Original										6.81309%		6.82259%		6.81576%
Weighted Average Min Rate Prior										6.81309%		6.82259%		6.81576%
Weighted Average Min Rate Current										6.80121%		6.82573%		6.80812%
Weighted Average Cap Up Original										1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Prior										1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Current										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Original										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Prior										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Current										1.00000%		1.00000%		1.00000%




SERVICING FEES & ADVANCES

											Group 2		Group 1		Total




Current Servicing Fees										35,292.24		14,341.62		49,633.87
Delinquent Servicing Fees										153,769.54		64,146.84		217,916.38
TOTAL SERVICING FEES										189,061.78		78,488.46		267,550.24


Total Servicing Fees										189,061.78		78,488.46		267,550.24
Compensating Interest										-29,792.12		-20,860.03		-50,652.16
Delinquent Servicing Fees										-153,769.54		-64,146.84		-217,916.38
COLLECTED SERVICING FEES										5,500.12		-6,518.41		-1,018.29


Total Advaced Interest										1,940,664.09		814,291.57		2,754,955.66
Total Advaced Principal										0.28		0.65		0.93
Aggregate Advances with respect to this Distribution										1,940,664.36		814,292.22		2,754,956.58





ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										29,792.12		20,860.04		50,652.16
Compensating Interest										-29,792.12		-20,860.03		-50,652.16
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00

Weighted Average Net Mortgage Rate												6.286975%		6.884753%

Libor For Current Period														3.830000%

Libor For Next Period														4.037500%



Page 11 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				6,604,314.95		0.00		201,000.00		6,805,314.95
			% Balance				1.06%		0.00%		0.03%		1.09%
			# Loans				27		0		1		28
			% # Loans				1.11%		0.00%		0.04%		1.16%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		6,604,314.95		0.00		201,000.00		6,805,314.95
			% Balance		0.00%		1.06%		0.00%		0.03%		1.09%
			# Loans		0		27		0		1		28
			% # Loans		0.00%		1.11%		0.00%		0.04%		1.16%









Page 12 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				2,148,175.99		0.00		201,000.00		2,349,175.99
			% Balance				1.19%		0.00%		0.11%		1.30%
			# Loans				10		0		1		11
			% # Loans				1.18%		0.00%		0.12%		1.30%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		2,148,175.99		0.00		201,000.00		2,349,175.99
			% Balance		0.00%		1.19%		0.00%		0.11%		1.30%
			# Loans		0		10		0		1		11
			% # Loans		0.00%		1.18%		0.00%		0.12%		1.30%










Page 13 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				4,456,138.96		0.00		0.00		4,456,138.96
			% Balance				1.01%		0.00%		0.00%		1.01%
			# Loans				17		0		0		17
			% # Loans				1.08%		0.00%		0.00%		1.08%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		4,456,138.96		0.00		0.00		4,456,138.96
			% Balance		0.00%		1.01%		0.00%		0.00%		1.01%
			# Loans		0		17		0		0		17
			% # Loans		0.00%		1.08%		0.00%		0.00%		1.08%









Page 14 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL


Page 15 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL


Page 16 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

											Group 2		Group 1		Total




Current


Number of Paid in Full Loans										42		27		69
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										42		27		69
Curtailments Amount										20,024.34		39,996.39		60,020.73
Paid in Full Balance										12,872,451.20		7,249,960.78		20,122,411.98
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										12,892,475.54		7,289,957.17		20,182,432.71

Cumulative


Number of Paid in Full Loans										64		43		107
Number of Repurchased Loans										22		10		32
Total Number of Loans Prepaid in Full										86		53		139
Paid in Full Balance										18,848,878.43		10,933,653.02		#######
Repurchased Loans Balance										6,887,689.17		2,060,718.11		8,948,407.28
Curtailments Amount										47,677.35		49,501.88		97,179.23
Total Prepayment Amount										25,784,244.95		13,043,873.01		38,828,117.96










Page 17 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

											Group 2		Group 1		Total



SMM										2.84%		3.87%		3.14%
3 Months Avg SMM										2.80%		3.42%		2.98%
12 Months Avg SMM										2.80%		3.42%		2.98%
Avg SMM Since Cut-off										2.80%		3.42%		2.98%


CPR										29.24%		37.73%		31.83%
3 Months Avg CPR										28.90%		34.12%		30.47%
12 Months Avg CPR										28.90%		34.12%		30.47%
Avg CPR Since Cut-off										28.90%		34.12%		30.47%


PSA										2,649.31%		3,373.77%		2,873.24%
3 Months Avg PSA Approximation										2,878.43%		3,350.30%		3,021.97%
12 Months Avg PSA Approximation										2,878.43%		3,350.30%		3,021.97%
Avg PSA Since Cut-off Approximation										2,878.43%		3,350.30%		3,021.97%










Page 18 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution






PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(30,WAS)) Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)(1-SMMn+1)...(1-SMMm)]^(1/months in period n,m) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.













Page 19 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

71122857 2			203,992.00		203,991.99			26-Sep-2005		7.150%		FL - 80.00%		Paid Off - 360		01-May-2005
			203,992.00

72952195 2			284,990.00		284,990.00			30-Sep-2005		5.000%		NV - 95.00%		Paid Off - 360		01-Apr-2005
72952195 2					284,990.00			30-Sep-2005		5.000%		NV - 95.00%		Paid Off - 360		01-Apr-2005
74016155 2			199,800.82		199,799.99			06-Sep-2005		8.125%		MO - 90.00%		Paid Off - 360		01-May-2005
74016155 2					199,799.99			06-Sep-2005		8.125%		MO - 90.00%		Paid Off - 360		01-May-2005
74624032 2			212,000.00		212,000.00			29-Sep-2005		7.650%		AZ - 80.00%		Paid Off - 360		01-May-2005
74624032 2					212,000.00			29-Sep-2005		7.650%		AZ - 80.00%		Paid Off - 360		01-May-2005
74707555 2			247,744.00		247,744.00			26-Sep-2005		6.750%		CA - 80.00%		Paid Off - 360		01-May-2005
74707555 2					247,744.00			26-Sep-2005		6.750%		CA - 80.00%		Paid Off - 360		01-May-2005
75076075 1			320,000.00		320,000.00			30-Sep-2005		4.950%		CA - 80.00%		Paid Off - 360		01-May-2005
75076075 1					320,000.00			30-Sep-2005		4.950%		CA - 80.00%		Paid Off - 360		01-May-2005
75534990 2			360,000.00		360,000.00			16-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Jun-2005
75534990 2					360,000.00			16-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Jun-2005
75574475 2			158,400.00		158,400.00			01-Sep-2005		7.650%		AZ - 80.00%		Paid Off - 360		01-Jun-2005
75574475 2					158,400.00			01-Sep-2005		7.650%		AZ - 80.00%		Paid Off - 360		01-Jun-2005
75668392 2			412,000.00		412,000.00			13-Sep-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Jun-2005
75668392 2					412,000.00			13-Sep-2005		6.600%		CA - 80.00%		Paid Off - 360		01-Jun-2005
75728477 2			393,600.00		393,600.00			13-Sep-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Jun-2005
75728477 2					393,600.00			13-Sep-2005		6.650%		CA - 80.00%		Paid Off - 360		01-Jun-2005
75774430 1			146,000.00		146,000.00			15-Sep-2005		6.600%		CA - 66.36%		Paid Off - 360		01-May-2005
75774430 1					146,000.00			15-Sep-2005		6.600%		CA - 66.36%		Paid Off - 360		01-May-2005
75811794 2			391,000.00		391,000.00			30-Sep-2005		4.593%		CA - 85.00%		Paid Off - 360		01-May-2005
75811794 2					391,000.00			30-Sep-2005		4.593%		CA - 85.00%		Paid Off - 360		01-May-2005
75924118 2			167,425.00		167,425.00			13-Sep-2005		7.200%		AZ - 80.00%		Paid Off - 360		01-May-2005
75924118 2					167,425.00			13-Sep-2005		7.200%		AZ - 80.00%		Paid Off - 360		01-May-2005
76016112 2			336,000.00		336,000.00			27-Sep-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Jun-2005
76016112 2					336,000.00			27-Sep-2005		6.850%		CA - 80.00%		Paid Off - 360		01-Jun-2005
76038835 2			166,500.00		165,999.46			30-Sep-2005		6.450%		IL - 90.00%		Paid Off - 360		01-Jun-2005
76038835 2					165,999.46			30-Sep-2005		6.450%		IL - 90.00%		Paid Off - 360		01-Jun-2005
76039270 2			477,100.00		477,100.00			08-Sep-2005		6.350%		WI - 65.00%		Paid Off - 360		01-Jun-2005
76039270 2					477,100.00			08-Sep-2005		6.350%		WI - 65.00%		Paid Off - 360		01-Jun-2005
76249754 1			356,250.00		356,250.00			07-Sep-2005		6.100%		CA - 75.00%		Paid Off - 360		01-Jun-2005
76249754 1					356,250.00			07-Sep-2005		6.100%		CA - 75.00%		Paid Off - 360		01-Jun-2005
76300912 2			272,800.00		272,800.00			30-Sep-2005		6.693%		CA - 80.00%		Paid Off - 360		01-Jun-2005
76300912 2					272,800.00			30-Sep-2005		6.693%		CA - 80.00%		Paid Off - 360		01-Jun-2005
76613074 2			163,400.00		163,399.99			06-Sep-2005		7.100%		NV - 95.00%		Paid Off - 360		01-Jun-2005
76613074 2					163,399.99			06-Sep-2005		7.100%		NV - 95.00%		Paid Off - 360		01-Jun-2005
76626514 1			320,000.00		319,999.99			28-Sep-2005		5.450%		CA - 80.00%		Paid Off - 360		01-Jun-2005
76626514 1					319,999.99			28-Sep-2005		5.450%		CA - 80.00%		Paid Off - 360		01-Jun-2005
76697010 2			273,600.00		273,600.00			19-Sep-2005		6.100%		FL - 80.00%		Paid Off - 360		01-Jun-2005
76697010 2					273,600.00			19-Sep-2005		6.100%		FL - 80.00%		Paid Off - 360		01-Jun-2005
76823350 2			96,000.00		96,000.00			29-Sep-2005		6.600%		GA - 80.00%		Paid Off - 360		01-Jun-2005
76823350 2					96,000.00			29-Sep-2005		6.600%		GA - 80.00%		Paid Off - 360		01-Jun-2005
109180281 2			400,000.00		400,000.00			28-Sep-2005		6.300%		CA - 86.96%		Paid Off - 360		01-May-2005
109180281 2					400,000.00			28-Sep-2005		6.300%		CA - 86.96%		Paid Off - 360		01-May-2005
110568748 1			217,200.00		217,200.00			28-Sep-2005		7.300%		MD - 87.58%		Paid Off - 360		01-May-2005
110568748 1					217,200.00			28-Sep-2005		7.300%		MD - 87.58%		Paid Off - 360		01-May-2005
111902409 2			230,000.00		229,999.99			14-Sep-2005		7.250%		CA - 53.94%		Paid Off - 360		01-May-2005
111902409 2					229,999.99			14-Sep-2005		7.250%		CA - 53.94%		Paid Off - 360		01-May-2005
111969028 2			455,000.00		454,965.71			02-Sep-2005		6.550%		MD - 87.50%		Paid Off - 360		01-May-2005
111969028 2					454,965.71			02-Sep-2005		6.550%		MD - 87.50%		Paid Off - 360		01-May-2005
112242748 2			96,000.00		95,669.33			21-Sep-2005		7.250%		MD - 87.27%		Paid Off - 360		01-May-2005
112242748 2					95,669.33			21-Sep-2005		7.250%		MD - 87.27%		Paid Off - 360		01-May-2005
112249867 1			168,869.00		168,827.00			01-Sep-2005		8.250%		NC - 67.01%		Paid Off - 360		01-May-2005
112249867 1					168,827.00			01-Sep-2005		8.250%		NC - 67.01%		Paid Off - 360		01-May-2005
112389861 1			262,416.00		262,365.99			19-Sep-2005		6.400%		FL - 88.00%		Paid Off - 360		01-May-2005
112389861 1					262,365.99			19-Sep-2005		6.400%		FL - 88.00%		Paid Off - 360		01-May-2005
112396023 2			720,000.00		720,000.00			23-Sep-2005		6.350%		CA - 80.00%		Paid Off - 360		01-May-2005
112396023 2					720,000.00			23-Sep-2005		6.350%		CA - 80.00%		Paid Off - 360		01-May-2005
112470943 1			149,175.00		149,174.99			21-Sep-2005		6.990%		FL - 75.00%		Paid Off - 360		01-May-2005
112470943 1					149,174.99			21-Sep-2005		6.990%		FL - 75.00%		Paid Off - 360		01-May-2005
112510722 2			233,750.00		233,749.96			28-Sep-2005		10.700%		NJ - 85.00%		Paid Off - 360		01-May-2005
112510722 2					233,749.96			28-Sep-2005		10.700%		NJ - 85.00%		Paid Off - 360		01-May-2005
112620844 1			211,000.00		210,999.99			28-Sep-2005		7.300%		IL - 89.03%		Paid Off - 360		01-May-2005
112620844 1					210,999.99			28-Sep-2005		7.300%		IL - 89.03%		Paid Off - 360		01-May-2005
112625868 1			340,000.00		339,999.99			28-Sep-2005		6.250%		CA - 80.00%		Paid Off - 360		01-May-2005
112625868 1					339,999.99			28-Sep-2005		6.250%		CA - 80.00%		Paid Off - 360		01-May-2005
112668165 2			236,500.00		236,099.42			30-Sep-2005		6.990%		CA - 84.46%		Paid Off - 360		01-May-2005
112668165 2					236,099.42			30-Sep-2005		6.990%		CA - 84.46%		Paid Off - 360		01-May-2005
112688643 2			750,000.00		749,999.65			13-Sep-2005		7.150%		NY - 83.33%		Paid Off - 360		01-May-2005
112688643 2					749,999.65			13-Sep-2005		7.150%		NY - 83.33%		Paid Off - 360		01-May-2005
112711007 1			200,000.00		199,999.99			08-Sep-2005		6.500%		FL - 80.00%		Paid Off - 360		01-May-2005
112711007 1					199,999.99					6.500%		FL - 80.00%		Paid Off - 360


Page 20 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

112787767 2			215,000.00		215,000.00			16-Sep-2005		7.250%		CA - 77.79%		Paid Off - 360		01-May-2005
			215,000.00

112871744 1			215,999.00		215,998.99			01-Sep-2005		6.500%		CA - 90.00%		Paid Off - 360		01-May-2005
112871744 1					215,998.99			01-Sep-2005		6.500%		CA - 90.00%		Paid Off - 360		01-May-2005
112943568 2			589,000.00		589,000.00			01-Sep-2005		7.100%		CA - 89.24%		Paid Off - 360		01-May-2005
112943568 2					589,000.00			01-Sep-2005		7.100%		CA - 89.24%		Paid Off - 360		01-May-2005
112975800 2			227,700.00		227,699.99			07-Sep-2005		6.700%		CA - 90.00%		Paid Off - 360		01-May-2005
112975800 2					227,699.99			07-Sep-2005		6.700%		CA - 90.00%		Paid Off - 360		01-May-2005
112999388 1			247,500.00		247,500.00			27-Sep-2005		7.750%		ME - 90.00%		Paid Off - 360		01-Jun-2005
112999388 1					247,500.00			27-Sep-2005		7.750%		ME - 90.00%		Paid Off - 360		01-Jun-2005
113185664 1			283,500.00		283,399.99			09-Sep-2005		8.500%		NJ - 90.00%		Paid Off - 360		01-May-2005
113185664 1					283,399.99			09-Sep-2005		8.500%		NJ - 90.00%		Paid Off - 360		01-May-2005
113200604 2			245,000.00		244,999.99			27-Sep-2005		7.400%		WA - 83.33%		Paid Off - 360		01-May-2005
113200604 2					244,999.99			27-Sep-2005		7.400%		WA - 83.33%		Paid Off - 360		01-May-2005
113397608 2			219,728.00		219,728.00			27-Sep-2005		7.100%		CA - 69.00%		Paid Off - 360		01-May-2005
113397608 2					219,728.00			27-Sep-2005		7.100%		CA - 69.00%		Paid Off - 360		01-May-2005
113581805 2			430,000.00		429,991.59			08-Sep-2005		7.250%		CA - 81.38%		Paid Off - 360		01-May-2005
113581805 2					429,991.59			08-Sep-2005		7.250%		CA - 81.38%		Paid Off - 360		01-May-2005
113590988 1			342,465.00		342,464.90			28-Sep-2005		6.850%		CA - 85.00%		Paid Off - 360		01-May-2005
113590988 1					342,464.90			28-Sep-2005		6.850%		CA - 85.00%		Paid Off - 360		01-May-2005
113705248 1			308,000.00		304,362.93			12-Sep-2005		7.100%		CA - 78.97%		Paid Off - 360		01-May-2005
113705248 1					304,362.93			12-Sep-2005		7.100%		CA - 78.97%		Paid Off - 360		01-May-2005
113902241 1			231,300.00		231,139.16			06-Sep-2005		7.550%		AZ - 90.00%		Paid Off - 360		01-May-2005
113902241 1					231,139.16			06-Sep-2005		7.550%		AZ - 90.00%		Paid Off - 360		01-May-2005
113991228 2			231,724.00		231,674.02			23-Sep-2005		5.990%		CA - 84.26%		Paid Off - 360		01-Jun-2005
113991228 2					231,674.02			23-Sep-2005		5.990%		CA - 84.26%		Paid Off - 360		01-Jun-2005
114058142 1			270,000.00		270,000.00			19-Sep-2005		6.900%		NJ - 89.70%		Paid Off - 360		01-Jun-2005
114058142 1					270,000.00			19-Sep-2005		6.900%		NJ - 89.70%		Paid Off - 360		01-Jun-2005
114080989 2			205,000.00		204,999.99			20-Sep-2005		6.950%		NJ - 56.80%		Paid Off - 360		01-May-2005
114080989 2					204,999.99			20-Sep-2005		6.950%		NJ - 56.80%		Paid Off - 360		01-May-2005
114150907 1			249,300.00		249,299.99			29-Sep-2005		7.990%		CA - 87.47%		Paid Off - 360		01-May-2005
114150907 1					249,299.99			29-Sep-2005		7.990%		CA - 87.47%		Paid Off - 360		01-May-2005
114242043 2			162,800.00		162,800.00			20-Sep-2005		6.750%		IA - 87.90%		Paid Off - 360		01-May-2005
114242043 2					162,800.00			20-Sep-2005		6.750%		IA - 87.90%		Paid Off - 360		01-May-2005
114285588 2			468,000.00		468,000.00			02-Sep-2005		6.990%		CA - 90.00%		Paid Off - 360		01-Jun-2005
114285588 2					468,000.00			02-Sep-2005		6.990%		CA - 90.00%		Paid Off - 360		01-Jun-2005
114321045 1			280,000.00		280,000.00			06-Sep-2005		6.850%		CA - 68.19%		Paid Off - 360		01-May-2005
114321045 1					280,000.00			06-Sep-2005		6.850%		CA - 68.19%		Paid Off - 360		01-May-2005
114558067 1			338,580.00		338,576.88			01-Sep-2005		6.990%		MD - 90.00%		Paid Off - 360		01-May-2005
114558067 1					338,576.88			01-Sep-2005		6.990%		MD - 90.00%		Paid Off - 360		01-May-2005
114678444 2			80,000.00		79,973.13			08-Sep-2005		5.900%		MA - 40.00%		Paid Off - 360		01-May-2005
114678444 2					79,973.13			08-Sep-2005		5.900%		MA - 40.00%		Paid Off - 360		01-May-2005
114937741 1			270,000.00		270,000.00			01-Sep-2005		8.990%		CA - 75.00%		Paid Off - 360		01-May-2005
114937741 1					270,000.00			01-Sep-2005		8.990%		CA - 75.00%		Paid Off - 360		01-May-2005
114961840 1			153,000.00		153,000.00			14-Sep-2005		6.750%		AZ - 90.00%		Paid Off - 360		01-May-2005
114961840 1					153,000.00			14-Sep-2005		6.750%		AZ - 90.00%		Paid Off - 360		01-May-2005
115110561 1			344,000.00		344,000.00			29-Sep-2005		7.200%		CA - 73.24%		Paid Off - 360		01-Jun-2005
115110561 1					344,000.00			29-Sep-2005		7.200%		CA - 73.24%		Paid Off - 360		01-Jun-2005
115248544 2			376,500.00		376,500.00			30-Sep-2005		5.993%		MD - 83.67%		Paid Off - 360		01-Jun-2005
115248544 2					376,500.00			30-Sep-2005		5.993%		MD - 83.67%		Paid Off - 360		01-Jun-2005
115556748 1			349,000.00		348,900.00			15-Sep-2005		6.550%		CA - 71.39%		Paid Off - 360		01-Jun-2005
115556748 1					348,900.00			15-Sep-2005		6.550%		CA - 71.39%		Paid Off - 360		01-Jun-2005
115613689 2			165,000.00		165,000.00			28-Sep-2005		7.200%		MD - 63.04%		Paid Off - 360		01-Jun-2005
115613689 2					165,000.00			28-Sep-2005		7.200%		MD - 63.04%		Paid Off - 360		01-Jun-2005
115734089 1			459,000.00		459,000.00			06-Sep-2005		8.500%		NY - 90.00%		Paid Off - 360		01-Jun-2005
115734089 1					459,000.00			06-Sep-2005		8.500%		NY - 90.00%		Paid Off - 360		01-Jun-2005
115898041 2			347,000.00		347,000.00			23-Sep-2005		7.250%		MD - 73.45%		Paid Off - 360		01-Jun-2005
115898041 2					347,000.00			23-Sep-2005		7.250%		MD - 73.45%		Paid Off - 360		01-Jun-2005
115936486 1			221,500.00		221,500.00			01-Sep-2005		6.750%		GA - 86.86%		Paid Off - 360		01-Jun-2005
115936486 1					221,500.00			01-Sep-2005		6.750%		GA - 86.86%		Paid Off - 360		01-Jun-2005
116080987 2			658,750.00		658,750.00			29-Sep-2005		7.200%		CA - 84.46%		Paid Off - 360		01-Jun-2005
116080987 2					658,750.00			29-Sep-2005		7.200%		CA - 84.46%		Paid Off - 360		01-Jun-2005
116151689 2			315,000.00		315,000.00			09-Sep-2005		7.200%		CA - 62.23%		Paid Off - 360		01-Jun-2005
116151689 2					315,000.00			09-Sep-2005		7.200%		CA - 62.23%		Paid Off - 360		01-Jun-2005


TOTAL			20,127,857.82		20,122,411.98
TOTAL


Page 21 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



											Group 2		Group 1		Total


Current
Current



Number of Loans Liquidated										0		0		0
Collateral Principal Realized Loss/(Gain) Amount										0.00		0.00		0.00
Collateral Interest Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00

Cumulative
Cumulative



Number of Loans Liquidated										0		0		0
Collateral Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00










Page 22 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution


DEFAULT SPEEDS



											Group 2		Group 1		Total



MDR										0.00%		0.00%		0.00%
3 Months Avg MDR										0.00%		0.00%		0.00%
12 Months Avg MDR										0.00%		0.00%		0.00%
Avg MDR Since Cut-off										0.00%		0.00%		0.00%


CDR										0.00%		0.00%		0.00%
3 Months Avg CDR										0.00%		0.00%		0.00%
12 Months Avg CDR										0.00%		0.00%		0.00%
Avg CDR Since Cut-off										0.00%		0.00%		0.00%


SDA										0.00%		0.00%		0.00%
3 Months Avg SDA Approximation										0.00%		0.00%		0.00%
12 Months Avg SDA Approximation										0.00%		0.00%		0.00%
Avg SDA Since Cut-off Approximation										0.00%		0.00%		0.00%


Loss Severity Approximation for Current Period										0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off										0.00%		0.00%		0.00%












Page 23 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution





COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)



	Conditional Default Rate (CDR): 1-((1-MDR)^12)

	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))

	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)(1-MDRn+1)...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)

	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))

	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)

	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.




Page 24 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
															Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized

Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)




TOTAL



Page 25 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
										Group 2		Group 1		Total
						Has Stepdown Condition occurred								No

						Does a Trigger Event Exist-Either								No
						a) Does a Delinquency Trigger Event Exists								No
						b) Does a Loss Trigger Event Exists								No

						Has Sequential Trigger Event Occured								No
						60+ days Delinqueny Balance								0.00
						Ending Collateral Balance								621,938,141.15
						Delinquency Percentage								0.0318%

						Senior Enhancement Percentage								24.590000%

						Cumulative Loss Percentage								0.0000%


ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Trust Fund Expenses														0.00
Cumulative Subsequent Recoveries														0.00




Page 26 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

											NET WAC Shortfall CarryOver			NET WAC Shortfall Paid
CLASS

			1A1								$0.00			$0.00
											$0.00			$0.00
			2A1								$0.00			$0.00
											$0.00			$0.00
			2A2								$0.00			$0.00
											$0.00			$0.00
			2A3								$0.00			$0.00
											$0.00			$0.00
			2A4								$0.00			$0.00
											$0.00			$0.00
			2A5								$0.00			$0.00
											$0.00			$0.00
			M-1								$0.00			$0.00
											$0.00			$0.00
			M-2								$0.00			$0.00
											$0.00			$0.00
			M-3								$0.00			$0.00
											$0.00			$0.00
			M-4								$0.00			$0.00
											$0.00			$0.00
			M-5								$0.00			$0.00
											$0.00			$0.00
			M-6								$0.00			$0.00
											$0.00			$0.00
			B-1								$0.00			$0.00
											$0.00			$0.00
			B-2								$0.00			$0.00
											$0.00			$0.00
			B-3								$0.00			$0.00
											$0.00			$0.00
			B-4								$0.00			$0.00
											$0.00			$0.00




Page 27 of 28
GSAA Trust 2005-10

Asset Backed Certificates
Asset Backed Certificates
2005-10

October 25, 2005 Distribution
Other Related Information
ADDITIONAL INFORMATION

SPACE INTENTIONALLY LEFT BLANK




Page 28 of 28

GSAA Home Equity Trust 2005-10 8-K