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): ~~November~~December 2627, 2004 (Date of earliest event reported) GS Mortgage Securities Corporation (as Depositor under the Trust Agreement, dated as October 1, 2004, providing for the issuance of GSAA Home Equity Trust 2004-9 Asset Backed Certificates Series 2004-9) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-117485-07 13-6357101 (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 ~~November~~December 2627, 2004. 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 Corporation, Registrant Date: ~~Nov~~Dec 3028, 2004 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT 99.1 Monthly Remittance Statement to the Certificateholders dated as of ~~November~~December 2627, 2004.

GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 Distribution
				External Parties					Table of Contents
												Page
				Seller
									1. Certificate Payment Report					2
				Goldman Sachs Mortgage Securities
									2. Collection Account Report					4
									3. Credit Enhancement Report					6
									4. Collateral Report					7
				Certificate Insurer(s)					5. Delinquency Report					10
									6. REO Report					13
									7. Foreclosure Report					14
									8. Prepayment Report					15
									9. Prepayment Detail Report					18
									10. Realized Loss Report					19
									11. Realized Loss Detail Report					22
				Servicer(s)
									12. Triggers and Adj. Cert. Report					23
				Countrywide Funding Corporation
									13. Other Related Information					24
				Underwriter(s)
				Goldman Sachs Mortgage Securities
									Total Number of Pages					24
				Dates					Contacts
				Cut-Off Date:		October 01, 2004			Bradley Gray
				Close Date:		October 28, 2004			Administrator
				First Distribution Date:		November 26, 2004			(714) 247-6275
									bradley.gray@db.com
									Address:
									1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:		~~November~~December 2627, 2004
									Factor Information:			(800) 735-7777
				Record Date:		~~October~~November 2930, 2004
									Main Phone Number:			(714) 247-6000
						November 24, 2004
						December 24, 2004
									https://www.tss.db.com/invr
Page 1 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 Distribution
Certificate Payment Report
Current Period Distribution - REMIC-II
					Prior											Current
	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)
A-1		$	217,272,000.00		~~217~~215,~~272~~561,~~000~~781.0036	~~395~~460,~~336~~592.9737		13,~~710~~467,~~218~~924.6476		23,~~105~~928,~~555~~517.6113		0.00		0.00		~~215~~212,~~561~~093,~~781~~856.3660
A-2		$	114,355,000.00		~~114~~111,~~355~~976,~~000~~870.0099	~~215~~246,~~444~~976.0363		23,~~378~~822,~~129~~857.0182		24,~~593~~069,~~573~~834.0445		0.00		0.00		~~111~~108,~~976~~154,~~870~~013.9917
M-1		$	25,668,000.00		25,668,000.00	5362,~~941~~580.1292		0.00		5362,~~941~~580.1292		0.00		0.00		25,668,000.00
M-2		$	20,739,000.00		20,739,000.00	5159,~~936~~492.0786		0.00		5159,~~936~~492.0786		0.00		0.00		20,739,000.00
M-3		$	6,161,000.00		6,161,000.00	1618,~~272~~575.5363		0.00		1618,~~272~~575.5363		0.00		0.00		6,161,000.00
M-4		$	5,133,000.00		5,133,000.00	1517,~~542~~597.1282		0.00		1517,~~542~~597.1282		0.00		0.00		5,133,000.00
M-5		$	4,928,000.00		4,928,000.00	1517,~~318~~319.3836		0.00		1517,~~318~~319.3836		0.00		0.00		4,928,000.00
B-1		$	3,491,000.00		3,491,000.00	1315,~~944~~575.9780		0.00		1315,~~944~~575.9780		0.00		0.00		3,491,000.00
B-2		$	4,107,000.00		4,107,000.00	1618,~~405~~324.6121		0.00		1618,~~405~~324.6121		0.00		0.00		4,107,000.00
X		$	8,830,146.84		8,~~830~~829,~~146~~709.8416	1,~~297~~151,~~657~~936.6533		~~437~~0.6800		1,~~298~~151,~~095~~936.33		0.00		0.00		8,829,709.16
P		$	0.00		0.00	989,~~763~~096.2002		0.00		989,~~763~~096.2002		0.00		0.00		0.00
R		$	0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
Total			410,684,146.84		~~410~~406,~~684~~595,~~146~~361.8451	2,~~101~~158,~~562~~067.6595		47,~~088~~290,~~785~~782.3358		69,~~190~~448,~~347~~850.9853		0.00		0.00		~~406~~399,~~595~~304,~~361~~578.5193
Interest Accrual Detail Current Period Factor Information per $1,0000 of Original Face-
Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
								Orig. Principal		Prior							Current
	Period		Period					(with Notional)		Principal						Total	Principal
Class	Starting		Ending		Method	Cusip		Balance		Balance		Interest		Principal		Distribution	Balance
								(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1	1011/2826/04		1112/2526/04		A-Act/360	36242DJA2		217,272,000.00		~~1,000~~992.~~000000~~128674		12.~~819549~~119888		715.~~871326~~961213		918.~~690874~~081102	~~992~~976.~~128674~~167461
A-2	1011/2826/04		1112/2526/04		A-Act/360	36242DJB0		114,355,000.00		~~1,000~~979.~~000000~~203979		12.~~883993~~159736		2033.~~796021~~429739		2235.~~680014~~589475	~~979~~945.~~203979~~774240
M-1	1011/2826/04		1112/2526/04		A-Act/360	36242DJC8		25,668,000.00		1,000.000000		2.~~101493~~438091		0.000000		2.~~101493~~438091	1,000.000000
M-2	1011/2826/04		1112/2526/04		A-Act/360	36242DJD6		20,739,000.00		1,000.000000		2.~~504271~~868647		0.000000		2.~~504271~~868647	1,000.000000
M-3	1011/2826/04		1112/2526/04		A-Act/360	36242DJE4		6,161,000.00		1,000.000000		23.~~641216~~015035		0.000000		23.~~641216~~015035	1,000.000000
M-4	1011/2826/04		1112/2526/04		A-Act/360	36242DJF1		5,133,000.00		1,000.000000		3.~~027882~~428369		0.000000		3.~~027882~~428369	1,000.000000
M-5	1011/2826/04		1112/2526/04		A-Act/360	36242DJG9		4,928,000.00		1,000.000000		3.~~108438~~514481		0.000000		3.~~108438~~514481	1,000.000000
B-1	1011/2826/04		1112/2526/04		A-Act/360	36242DJK0		3,491,000.00		1,000.000000		34.~~994549~~461702		0.000000		34.~~994549~~461702	1,000.000000
B-2	1011/2826/04		1112/2526/04		A-Act/360	36242DJL8		4,107,000.00		1,000.000000		34.~~994548~~461702		0.000000		34.~~994548~~461702	1,000.000000
X	1011/2825/04		1112/24/04		A-30/360	36242DJH7		419,514,293.68		21.~~048501~~047457		32.~~093238~~745881		0.~~001043~~000000		32.~~094282~~745881	21.047457
P	1011/2825/04		1112/24/04		A-30/360	36242DJJ3		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R	1011/2825/04		1112/24/04		A-30/360	36242DJM6		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 2 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 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)
A-1	217,272,000.00		~~395~~855,~~336~~798.9707		15,~~709~~177,~~872~~558.8917	~~345~~585.7523		15,~~710~~178,~~218~~143.6440		26,~~105~~033,~~555~~941.6147		0.00		0.00		~~215~~212,~~561~~093,~~781~~856.3660
A-2	114,355,000.00		~~215~~462,~~444~~351.0357		26,~~377~~200,~~648~~242.2306	~~480~~744.7877		26,~~378~~200,~~129~~986.0183		26,~~593~~663,~~573~~338.0440		0.00		0.00		~~111~~108,~~976~~154,~~870~~013.9917
M-1	25,668,000.00		53116,~~941~~506.1254		0.00	0.00		0.00		53116,~~941~~506.1254		0.00		0.00		25,668,000.00
M-2	20,739,000.00		51111,~~936~~416.0740		0.00	0.00		0.00		51111,~~936~~416.0740		0.00		0.00		20,739,000.00
M-3	6,161,000.00		1634,~~272~~844.5344		0.00	0.00		0.00		1634,~~272~~844.5344		0.00		0.00		6,161,000.00
M-4	5,133,000.00		1533,~~542~~136.1284		0.00	0.00		0.00		1533,~~542~~136.1284		0.00		0.00		5,133,000.00
M-5	4,928,000.00		1532,~~318~~634.3876		0.00	0.00		0.00		1532,~~318~~634.3876		0.00		0.00		4,928,000.00
B-1	3,491,000.00		1329,~~944~~518.9766		0.00	0.00		0.00		1329,~~944~~518.9766		0.00		0.00		3,491,000.00
B-2	4,107,000.00		1634,~~405~~727.6134		0.00	0.00		0.00		1634,~~405~~727.6134		0.00		0.00		4,107,000.00
X	8,830,146.84		12,~~297~~449,~~657~~836.6576		0.00	0.00		437.68		12,~~298~~450,~~095~~274.3344		0.00		0.00		8,829,709.16
P	0.00		998,~~763~~859.2022		0.00	0.00		0.00		998,~~763~~859.2022		0.00		0.00		0.00
R	0.00		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
Total	410,684,146.84		24,~~101~~259,~~562~~630.6560		411,~~087~~377,~~521~~800.1223	~~826~~1,330.5300		411,~~088~~379,~~785~~567.3391		615,~~190~~639,~~347~~198.9851		0.00		0.00		~~406~~399,~~595~~304,~~361~~578.5193
Interest Detail - REMIC-II
	Pass		Prior Principal			Non-		Prior		Unscheduled				Paid or		Current
	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)
A-1	2.~~25875~~48063%		~~217~~215,~~272~~561,~~000~~781.0036		~~395~~460,~~336~~461.9710	0.00		0.00		0.00		~~395~~460,~~336~~461.9710		~~395~~460,~~336~~592.9737		0.00
A-2	2.~~33875~~56063%		~~114~~111,~~355~~976,~~000~~870.0099		~~215~~246,~~444~~907.0354	0.00		0.00		0.00		~~215~~246,~~444~~907.0354		~~215~~246,~~444~~976.0363		0.00
M-1	2.~~60875~~83063%		25,668,000.00		5362,~~941~~565.1241	0.00		0.00		0.00		5362,~~941~~565.1241		5362,~~941~~580.1292		0.00
M-2	3.~~10875~~33063%		20,739,000.00		5159,~~936~~480.0733	0.00		0.00		0.00		5159,~~936~~480.0733		5159,~~936~~492.0786		0.00
M-3	3.~~27875~~50063%		6,161,000.00		1618,~~272~~571.5391	0.00		0.00		0.00		1618,~~272~~571.5391		1618,~~272~~575.5363		0.00
M-4	3.~~75875~~98063%		5,133,000.00		1517,~~542~~594.1272	0.00		0.00		0.00		1517,~~542~~594.1272		1517,~~542~~597.1282		0.00
M-5	34.~~85875~~08063%		4,928,000.00		1517,~~318~~316.38	0.00		0.00		0.00		1517,~~318~~316.38		1517,~~318~~319.3836		0.00
B-1	45.~~95875~~18063%		3,491,000.00		1315,~~944~~573.9769	0.00		0.00		0.00		1315,~~944~~573.9769		1315,~~944~~575.9780		0.00
B-2	45.~~95875~~18063%		4,107,000.00		1618,~~405~~321.6173	0.00		0.00		0.00		1618,~~405~~321.6173		1618,~~405~~324.6121		0.00
X	~~195~~156.~~94354~~55370%		8,~~830~~829,~~146~~709.8416		0.00	0.00		0.00		0.00		0.00		1,~~297~~151,~~657~~936.6533		0.00
P	0.00000%		0.00		0.00	0.00		0.00		0.00		0.00		989,~~763~~096.2002		0.00
R	0.00000%		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
Total			~~410~~406,~~684~~595,~~146~~361.8451		~~794~~916,~~141~~792.8081	0.00		0.00		0.00		~~794~~916,~~141~~792.8081		2,~~101~~158,~~562~~067.6595		0.00
Page 3 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 Distribution
Collection Account Report
SUMMARY
									Group 2		Group 1		Total
Principal Collections									23,~~378~~822,~~383~~857.4682		13,~~710~~467,~~401~~924.6376		47,~~088~~290,~~785~~782.0958
Principal Withrawals									0.00		0.00		0.00
Principal Other Accounts									0.00		0.00		0.00
TOTAL NET PRINCIPAL									23,~~378~~822,~~383~~857.4682		13,~~710~~467,~~401~~924.6376		47,~~088~~290,~~785~~782.0958
Interest Collections									~~723~~714,~~797~~008.7677		1,~~414~~401,~~479~~673.2897		2,~~138~~115,~~277~~682.0373
Interest Withdrawals									-0.00		-0.00		-0.00
Interest Other Accounts									0.00		0.00		989,~~763~~096.2002
Interest Fees									-1013,~~671~~568.4507		-3533,~~805~~142.8972		-46,~~477~~710.3480
TOTAL NET INTEREST									~~713~~700,~~126~~440.3170		1,~~378~~368,~~673~~531.3925		2,~~101~~158,~~562~~067.8995
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION									34,~~091~~523,~~509~~298.7752		34,~~089~~836,~~075~~456.0201		69,~~190~~448,~~347~~850.9853
PRINCIPAL - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Principal Received										~~374~~74.3721		~~452~~429.2526		~~826~~503.6247
Curtailments										23,~~666~~498.1972		116,~~503~~746.0518		1410,~~169~~244.2490
Prepayments In Full										23,~~375~~819,~~342~~284.9089		13,~~698~~460,~~446~~749.3332		47,~~073~~280,~~789~~034.2321
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										-6863.9196		-~~367~~381.2652		-~~436~~445.1748
Realized Losses										-0.00		-0.00		-0.00
Advanced Principal										6863.9196		~~367~~381.2652		~~436~~445.1748
TOTAL PRINCIPAL COLLECTED										23,~~378~~822,~~383~~857.4682		13,~~710~~467,~~401~~924.6376		47,~~088~~290,~~785~~782.0958
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
									Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS									0.00		0.00		0.00
Page 4 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 Distribution
INTEREST - COLLECTIONS
									Group 2		Group 1		Total
Scheduled Interest									~~772~~759,~~900~~210.2173		1,~~506~~495,~~727~~749.2113		2,~~279~~254,~~627~~959.4386
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									-912,~~513~~580.4860		-311,~~808~~566.7363		-1324,~~322~~147.2123
Delinquent Interest									-~~644~~591,~~129~~854.7429		-1,~~238~~262,~~440~~452.0882		-1,~~882~~854,~~569~~307.8111
Compensating Interest									912,~~513~~580.4860		311,~~808~~566.7363		1324,~~322~~147.2123
Civil Relief Act Shortfalls									-0.00		-0.00		-0.00
Interest Advanced									~~595~~546,~~027~~652.2832		1,~~146~~168,~~192~~377.1466		1,~~741~~715,~~219~~029.4299
TOTAL INTEREST COLLECTED									~~723~~714,~~797~~008.7677		1,~~414~~401,~~479~~673.2897		2,~~138~~115,~~277~~682.0373
INTEREST - WITHDRAWALS
									Group 2		Group 1		Total
TOTAL INTEREST WITHDRAWALS									0.00		0.00		0.00
INTEREST - OTHER ACCOUNTS
									Group 2		Group 1		Total
Prepayment Charges									0.00		0.00		989,~~763~~096.2002
TOTAL INTEREST OTHER ACCOUNTS									0.00		0.00		989,~~763~~096.2002
INTEREST - FEES
									Group 2		Group 1		Total
Current Servicing Fees									912,~~904~~813.3686		1917,~~863~~323.6475		2930,~~768~~137.0061
Trustee Fees									~~767~~754.0921		1,~~457~~448.4519		2,~~224~~202.5440
Class A-1 Insurance Premium											14,~~484~~370.8079		14,~~484~~370.8079
TOTAL INTEREST FEES									1013,~~671~~568.4507		3533,~~805~~142.8972		46,~~477~~710.3480
Page 5 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 Distribution
Credit Enhancement Report
ACCOUNTS
SPACE INTENTIONALLY LEFT BLANK
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
									Group 2		Group 1		Total
Overcollateralization Amount													8,~~830~~829,~~146~~709.6016
Overcollateralization Target Amount													8,829,709.16
Overcollateralization Deficiency Amount													0.00
Overcollateralization Release Amount													~~437~~0.4400
Page 6 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 Distribution
Collateral Report
COLLATERAL
										Group 2		Group 1		Total
Loan Count:
Original									341		1,309		1,650
Prior									~~341~~335		1,~~309~~301		1,~~650~~636
Prefunding									0		0		0
Scheduled Paid Offs									-0		-0		-0
Full Voluntary Prepayments									-69		-813		-1422
Repurchases									-0		-0		-0
Liquidations									-0		-0		-0
Current									~~335~~326		1,~~301~~288		1,~~636~~614
Principal Balance:
Original									141,616,369.73		269,067,776.87		410,684,146.60
Prior									~~141~~139,~~616~~237,~~369~~986.7327		~~269~~267,~~067~~357,~~776~~375.8724		~~410~~406,~~684~~595,~~146~~361.6051
Prefunding									0.00		0.00		0.00
Scheduled Principal									-~~374~~74.3721		-~~452~~429.2526		-~~826~~503.6247
Partial Prepayments									-23,~~666~~498.1972		-116,~~503~~746.0518		-1410,~~169~~244.2490
Full Voluntary Prepayments									-23,~~375~~819,~~342~~284.9089		-13,~~698~~460,~~446~~749.3332		-47,~~073~~280,~~789~~034.2321
Repurchases									-0.00		-0.00		-0.00
Liquidations									-0.00		-0.00		-0.00
Current									~~139~~135,~~237~~415,~~986~~128.2745		~~267~~263,~~357~~889,~~375~~450.2448		~~406~~399,~~595~~304,~~361~~578.5193
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 7 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 Distribution
CHARACTERISTICS
									Group 2		Group 1		Total
Weighted Average Coupon Original									6.54924%		6.71977%		6.66097%
Weighted Average Coupon Prior									6.54924%		6.71977%		6.66097%
Weighted Average Coupon Current									6.~~54924~~54313%		6.~~71977~~71348%		6.~~66097~~65515%
Weighted Average Months to Maturity Original									356		356		356
Weighted Average Months to Maturity Prior									356		356		356
Weighted Average Months to Maturity Current									~~356~~355		~~356~~355		~~356~~355
Weighted Avg Remaining Amortization Term Original									356		356		356
Weighted Avg Remaining Amortization Term Prior									356		356		356
Weighted Avg Remaining Amortization Term Current									~~356~~355		~~356~~355		~~356~~355
Weighted Average Seasoning Original									3.92		3.80		3.84
Weighted Average Seasoning Prior									3.92		3.80		3.84
Weighted Average Seasoning Current									34.9293		34.80		34.84
Page 8 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 Distribution
ARM CHARACTERISTICS
									Group 2		Group 1		Total
Weighted Average Margin Original									5.46351%		5.44670%		5.45249%
Weighted Average Margin Prior									5.46351%		5.44670%		5.45249%
Weighted Average Margin Current									5.~~46351~~46370%		5.~~44670~~44588%		5.~~45249~~45198%
Weighted Average Max Rate Original									13.54925%		13.71925%		13.66063%
Weighted Average Max Rate Prior									13.54925%		13.71925%		13.66063%
Weighted Average Max Rate Current									13.~~54925~~54314%		13.~~71925~~71499%		13.~~66063~~65614%
Weighted Average Min Rate Original									5.46351%		5.44670%		5.45249%
Weighted Average Min Rate Prior									5.46351%		5.44670%		5.45249%
Weighted Average Min Rate Current									5.~~46351~~46370%		5.~~44670~~44588%		5.~~45249~~45198%
Weighted Average Cap Up Original									1.50000%		1.50000%		1.50000%
Weighted Average Cap Up Prior									1.50000%		1.50000%		1.50000%
Weighted Average Cap Up Current									1.50000%		1.50000%		1.50000%
Weighted Average Cap Down Original									1.50000%		1.50000%		1.50000%
Weighted Average Cap Down Prior									1.50000%		1.50000%		1.50000%
Weighted Average Cap Down Current									1.50000%		1.50000%		1.50000%
SERVICING FEES & ADVANCES
										Group 2		Group 1		Total
Current Servicing Fees									912,~~904~~813.3686		1917,~~863~~323.6475		2930,~~768~~137.0061
Delinquent Servicing Fees									4945,~~102~~201.4697		9294,~~247~~075.9416		~~141~~139,~~350~~277.4013
TOTAL SERVICING FEES									5958,~~006~~015.8283		~~112,~~111,398.5791		~~171~~169,~~118~~414.4074
Total Servicing Fees									5958,~~006~~015.8283		~~112,~~111,398.5791		~~171~~169,~~118~~414.4074
Compensating Interest									-912,~~513~~580.4860		-311,~~808~~566.7363		-1324,~~322~~147.2123
Delinquent Servicing Fees									-4945,~~102~~201.4697		-9294,~~247~~075.9416		-~~141~~139,~~350~~277.4013
COLLECTED SERVICING FEES									~~390~~233.8926		165,~~054~~757.9012		165,~~445~~990.7938
Total Advaced Interest									~~595~~546,~~027~~652.2832		1,~~146~~168,~~192~~377.1466		1,~~741~~715,~~219~~029.4299
Total Advaced Principal									6863.9196		~~367~~381.2652		~~436~~445.1748
Aggregate Advances with respect to this Distribution									~~595~~546,~~096~~716.1928		1,~~146~~168,~~559~~759.4018		1,~~741~~715,~~655~~475.5947
ADDITIONAL COLLATERAL INFORMATION
									Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)									912,~~513~~580.4860		311,~~808~~566.7363		1324,~~322~~147.2123
Net Prepayment Interest Shortfall (PPIS)									0.00		0.00		0.00
Compensating Interest									-912,~~513~~580.4860		-311,~~808~~566.7363		-1324,~~322~~147.2123
Weighted Average Net Mortgage Rate													6.~~112142~~106234%
Page 9 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			0304,000.00		0.00		0.00		0304,000.00
			% Balance			0.0008%		0.00%		0.00%		0.0008%
			# Loans			02		0		0		02
			% # Loans			0.0012%		0.00%		0.00%		0.0012%
	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		0211,200.00	0.00		0.00		0.00		0211,200.00
			% Balance		0.0005%	0.00%		0.00%		0.00%		0.0005%
			# Loans		01	0		0		0		01
			% # Loans		0.0006%	0.00%		0.00%		0.00%		0.0006%
	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		0211,200.00	0304,000.00		0.00		0.00		0515,200.00
			% Balance		0.0005%	0.0008%		0.00%		0.00%		0.0013%
			# Loans		01	02		0		0		03
			% # Loans		0.0006%	0.0012%		0.00%		0.00%		0.0019%
Page 10 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 Distribution
	GROUP 1
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			0304,000.00		0.00		0.00		0304,000.00
			% Balance			0.0012%		0.00%		0.00%		0.0012%
			# Loans			02		0		0		02
			% # Loans			0.0016%		0.00%		0.00%		0.0016%
	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		0211,200.00	0.00		0.00		0.00		0211,200.00
			% Balance		0.0008%	0.00%		0.00%		0.00%		0.0008%
			# Loans		01	0		0		0		01
			% # Loans		0.0008%	0.00%		0.00%		0.00%		0.0008%
	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		0211,200.00	0304,000.00		0.00		0.00		0515,200.00
			% Balance		0.0008%	0.0012%		0.00%		0.00%		0.0020%
			# Loans		01	02		0		0		03
			% # Loans		0.0008%	0.0016%		0.00%		0.00%		0.0023%
Page 11 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 Distribution
	GROUP 2
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			0.00		0.00		0.00		0.00
			% Balance			0.00%		0.00%		0.00%		0.00%
			# Loans			0		0		0		0
			% # Loans			0.00%		0.00%		0.00%		0.00%
	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	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%
Page 12 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 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
SPACE INTENTIONALLY LEFT BLANK
TOTAL
Page 13 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 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
1550123 1
			324,400.00		0.00	01-Dec-2004		6.100%		CA - 80.00%		360		01-Aug-2004
1571009 1			214,000.00		0.00	01-Dec-2004		6.500%		CA - 76.43%		360		01-Aug-2004
1578638 1			191,600.00		0.00	01-Dec-2004		5.600%		CA - 80.00%		360		01-Jul-2004
1612943 1			204,000.00		0.00	01-Dec-2004		7.600%		CA - 80.00%		360		01-Aug-2004
1626873 1			287,100.00		0.00	01-Dec-2004		8.650%		VA - 94.99%		360		01-Jul-2004
1630580 1			298,381.00		0.00	01-Dec-2004		6.650%		CA - 80.00%		360		01-Aug-2004
1641058 1			120,000.00		0.00	01-Dec-2004		7.450%		CA - 80.00%		360		01-Aug-2004
1642693 1			275,200.00		0.00	01-Dec-2004		6.500%		CA - 80.00%		360		01-Aug-2004
1647518 1			427,500.00		0.00	01-Dec-2004		6.950%		CA - 90.00%		360		01-Aug-2004
1662992 1			328,700.00		0.00	01-Dec-2004		7.950%		CA - 95.00%		360		01-Aug-2004
1668028 1			138,000.00		0.00	01-Dec-2004		6.900%		MD - 89.03%		360		01-Aug-2004
1691339 1			332,000.00		0.00	01-Dec-2004		7.990%		CA - 80.00%		360		01-Aug-2004
1712522 1			320,000.00		0.00	01-Dec-2004		6.300%		IL - 74.42%		360		01-Sep-2004
1554915 2			334,800.00		0.00	01-Dec-2004		7.450%		CA - 80.00%		360		01-Sep-2004
1614294 2			382,500.00		0.00	01-Dec-2004		6.450%		CA - 89.89%		360		01-Jul-2004
1615280 2			480,000.00		0.00	01-Dec-2004		6.750%		MI - 80.00%		360		01-Aug-2004
1633975 2			500,000.00		0.00	01-Dec-2004		7.000%		CA - 77.04%		360		01-Aug-2004
1645591 2			337,500.00		0.00	01-Dec-2004		8.900%		CA - 90.00%		360		01-Sep-2004
1651214 2			498,400.00		0.00	01-Dec-2004		6.600%		CA - 80.00%		360		01-Aug-2004
1698333 2			348,000.00		0.00	01-Dec-2004		6.700%		CA - 80.00%		360		01-Sep-2004
1701130 2			565,000.00		0.00	01-Dec-2004		7.450%		CA - 79.58%		360		01-Sep-2004
1731411 2			373,600.00		0.00	01-Dec-2004		7.450%		CA - 80.00%		360		01-Sep-2004
TOTAL			7,280,681.00		0.00
Page 14 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
										Group 2		Group 1		Total
Current
Number of Paid in Full Loans									69		813		1422
Number of Repurchased Loans									0		0		0
Total Number of Loans Prepaid in Full									69		813		1422
Curtailments Amount									23,~~666~~498.1972		116,~~503~~746.0518		1410,~~169~~244.2490
Paid in Full Balance									23,~~375~~819,~~342~~284.9089		13,~~698~~460,~~446~~749.3332		47,~~073~~280,~~789~~034.2321
Repurchased Loans Balance									0.00		0.00		0.00
Total Prepayment Amount									23,~~378~~822,~~009~~783.0961		13,~~709~~467,~~949~~495.3850		47,~~087~~290,~~958~~279.4711
Cumulative
Number of Paid in Full Loans									615		821		1436
Number of Repurchased Loans									0		0		0
Total Number of Loans Prepaid in Full									615		821		1436
Paid in Full Balance									26,~~375~~194,~~342~~627.9079		15,~~698~~159,~~446~~195.3365		411,~~073~~353,~~789~~823.2344
Repurchased Loans Balance									0.00		0.00		0.00
Curtailments Amount									26,~~666~~164.1991		1118,~~503~~249.0523		1424,~~169~~414.2414
Total Prepayment Amount									26,~~378~~200,~~009~~792.0970		15,~~709~~177,~~949~~444.3888		411,~~087~~378,~~958~~237.4758
Page 15 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 Distribution
VOLUNTARY PREPAYMENTS RATES
										Group 2		Group 1		Total
SMM									12.6875%		01.6430%		1.0079%
3 Months Avg SMM									12.6821%		0.6497%		1.0040%
12 Months Avg SMM									12.6821%		0.6497%		1.0040%
Avg SMM Since Cut-off									12.6821%		0.6497%		1.0040%
CPR									1828.3940%		714.3750%		1119.3152%
3 Months Avg CPR									1823.3956%		711.3700%		1115.3151%
12 Months Avg CPR									1823.3956%		711.3700%		1115.3151%
Avg CPR Since Cut-off									1823.3956%		711.3700%		1115.3151%
PSA									2,~~343~~878.4950%		~~969~~1,511.4181%		12,~~472~~015.3623%
3 Months Avg PSA Approximation									2,~~343~~659.5097%		~~969~~1,280.4138%		1,~~472~~786.3553%
12 Months Avg PSA Approximation									2,~~343~~659.5097%		~~969~~1,280.4138%		1,~~472~~786.3553%
Avg PSA Since Cut-off Approximation									2,~~343~~659.5097%		~~969~~1,280.4138%		1,~~472~~786.3553%
Page 16 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 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/(0.002*min(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)
	Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^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)
	Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.
	Dates correspond to distribution dates.
Page 17 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
1551965 2			507,352.00		507,352.00		25-Oct-2004		6.950%		CA - 80.00%		Paid Off - 360		09/01/2004
1550123 1		FCL	324,400.00		324,400.00		19-Nov-2004		6.100%		CA - 80.00%		Paid Off - 360		08/01/2004
1610713 1			316,304.00		316,304.00		22-Oct-2004		6.875%		NY - 80.00%		Paid Off - 360		08/01/2004
1554915 2		FCL	334,800.00		334,800.00		04-Nov-2004		7.450%		CA - 80.00%		Paid Off - 360		09/01/2004
1612937 2			361,600.00		361,600.00		06-Oct-2004		6.750%		CA - 80.00%		Paid Off - 360		07/01/2004
1571009 1		FCL	214,000.00		214,000.00		02-Nov-2004		6.500%		CA - 76.43%		Paid Off - 360		08/01/2004
1618529 1			186,000.00		186,000.00		29-Oct-2004		7.900%		MT - 70.99%		Paid Off - 360		08/01/2004
1578638 1		FCL	191,600.00		191,599.58		30-Nov-2004		5.600%		CA - 80.00%		Paid Off - 360		07/01/2004
1623114 2			384,000.00		383,775.67		04-Oct-2004		6.990%		CA - 80.00%		Paid Off - 360		08/01/2004
1612943 1		FCL	204,000.00		203,868.74		30-Nov-2004		7.600%		CA - 80.00%		Paid Off - 360		08/01/2004
1632178 1			128,000.00		127,327.33		11-Oct-2004		6.500%		CA - 80.00%		Paid Off - 360		09/01/2004
1614294 2		FCL	382,500.00		382,500.00		16-Nov-2004		6.450%		CA - 89.89%		Paid Off - 360		07/01/2004
1632273 1			191,215.00		191,215.00		22-Oct-2004		8.450%		NV - 80.00%		Paid Off - 360		09/01/2004
1615280 2		FCL	#######		480,000.00		17-Nov-2004		6.750%		MI - 80.00%		Paid Off - 360		08/01/2004
1641823 2			394,286.00		394,286.00		01-Oct-2004		6.625%		CA - 90.00%		Paid Off - 360		09/01/2004
1626873 1		FCL	287,100.00		287,100.00		11-Nov-2004		8.650%		VA - 94.99%		Paid Off - 360		07/01/2004
1642167 1			300,000.00		300,000.00		11-Oct-2004		6.750%		CA - 80.00%		Paid Off - 360		08/01/2004
1630580 1		FCL	298,381.00		298,381.00		04-Nov-2004		6.650%		CA - 80.00%		Paid Off - 360		08/01/2004
1656528 1			153,600.00		153,600.00		29-Oct-2004		7.990%		IL - 80.00%		Paid Off - 360		08/01/2004
1633975 2		FCL	500,000.00		499,747.07		11-Nov-2004		7.000%		CA - 77.04%		Paid Off - 360		08/01/2004
1657948 2			384,000.00		384,000.00		05-Oct-2004		6.900%		CA - 66.55%		Paid Off - 360		08/01/2004
1641058 1		FCL	120,000.00		120,000.00		29-Nov-2004		7.450%		CA - 80.00%		Paid Off - 360		08/01/2004
1662297 2			344,538.00		344,329.23		04-Oct-2004		7.250%		CA - 90.00%		Paid Off - 360		08/01/2004
1642693 1		FCL	275,200.00		275,200.00		30-Nov-2004		6.500%		CA - 80.00%		Paid Off - 360		08/01/2004
1679652 1			204,000.00		204,000.00		29-Oct-2004		6.750%		NY - 85.00%		Paid Off - 360		09/01/2004
1645591 2		FCL	337,500.00		337,500.00		08-Nov-2004		8.900%		CA - 90.00%		Paid Off - 360		09/01/2004
1714030 1			220,000.00		220,000.00		05-Oct-2004		8.350%		NV - 80.00%		Paid Off - 360		09/01/2004
1647518 1		FCL	427,500.00		427,500.00		08-Nov-2004		6.950%		CA - 90.00%		Paid Off - 360		08/01/2004
TOTAL			4,074,895.00		4,073,789.23
1651214 2		FCL	498,400.00		498,137.82		09-Nov-2004		6.600%		CA - 80.00%		Paid Off - 360		08/01/2004
1662992 1		FCL	328,700.00		328,700.00		01-Nov-2004		7.950%		CA - 95.00%		Paid Off - 360		08/01/2004
1668028 1		FCL	138,000.00		138,000.00		15-Nov-2004		6.900%		MD - 89.03%		Paid Off - 360		08/01/2004
1691339 1		FCL	332,000.00		332,000.00		04-Nov-2004		7.990%		CA - 80.00%		Paid Off - 360		08/01/2004
1698333 2		FCL	348,000.00		348,000.00		30-Nov-2004		6.700%		CA - 80.00%		Paid Off - 360		09/01/2004
1701130 2		FCL	565,000.00		565,000.00		15-Nov-2004		7.450%		CA - 79.58%		Paid Off - 360		09/01/2004
1712522 1		FCL	320,000.00		320,000.00		11-Nov-2004		6.300%		IL - 74.42%		Paid Off - 360		09/01/2004
1731411 2		FCL	373,600.00		373,600.00		11-Nov-2004		7.450%		CA - 80.00%		Paid Off - 360		09/01/2004
TOTAL			7,280,681.00		7,280,034.21
Page 18 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
										Group 2		Group 1		Total
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
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
		Class X Writedown Amount													0.00
		Class B-2 Writedown Amount													0.00
		Class B-1 Writedown Amount													0.00
		Class M-5 Writedown Amount													0.00
		Class M-4 Writedown Amount													0.00
		Class M-3 Writedown Amount													0.00
		Class M-2 Writedown Amount													0.00
		Class M-1 Writedown Amount													0.00
Page 19 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 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 20 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 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 21 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 Distribution
Realized Loss Detail Report
Loan Number			Current		State &			Prior		Realized				Cumulative
&		Loan	Note		LTV at	Original		Principal		Loss/(Gain)		Realized		Realized
Loan Group		Status	Rate		Origination	Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
TOTAL
Page 22 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
									Group 2		Group 1		Total
Has Stepdown Condition Occurred (0=No,1=Yes)													0
Has Trigger Event Occured (0=No,1=Yes)													0
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
									Group 2		Group 1		Total
Senior Enhancement Percentage													19.~~250109~~443584%
Page 23 of 24
GSAA Home Equity Trust 2004-9
Asset Backed Certificates
2004-9
November 26, 2004 Distribution
December 27, 2004 Distribution
Other Related Information
ADDITIONAL INFORMATION
									Group 2		Group 1		Total
Current Scheduled Payments									~~773~~759,~~274~~284.5894		1,~~507~~496,~~179~~178.4639		2,~~280~~255,~~454~~463.0533
Current Scheduled Payments 1 Month Prior									0773,274.0058		01,507,179.0046		02,280,454.0005
Current Scheduled Payments 2 Month Prior									0.00		0.00		0.00
Current Scheduled Payments 3 Month Prior									0.00		0.00		0.00
Current Scheduled Payments 4 Month Prior									0.00		0.00		0.00
Current Scheduled Payments 5 Month Prior									0.00		0.00		0.00
Current Scheduled Payments 6 Month Prior									0.00		0.00		0.00
Current Scheduled Payments 7 Month Prior									0.00		0.00		0.00
Current Scheduled Payments 8 Month Prior									0.00		0.00		0.00
Current Scheduled Payments 9 Month Prior									0.00		0.00		0.00
Current Scheduled Payments 10 Month Prior									0.00		0.00		0.00
Current Scheduled Payments 11 Month Prior									0.00		0.00		0.00
Sched. Payments for 60+Day Delinquent Loans									0.00		01,091.0020		01,091.0020
Sched. Pmts - 60+Day Delinquent Loans, 1 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 2 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 3 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 4 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 5 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 6 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 7 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 8 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 9 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 10 Month Prior									0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 11 Month Prior									0.00		0.00		0.00
Page 24 of 24

Filing Compare · GS MORTGAGE SECURITIES CORP. GSAA HOME EQUITY TRUST 2004-9